{"text_format":"1","workbook":"xlsx","n_sheets":48,"sheets":["SD Prix","RECAP DQE","BUDGET ESTXXX","BUDGET PAR RESSOURCES","FRAIS DE CHANTIER","OPTION 2 PHASES (COST)","OPTION 2 (fosse terre)","RESSOURCES","101","201","202","203","204","205","301","302","303","304","305","306","307","308","401","402","403","404","404B","404C","404D","405A","405B","405C","405D","406","601","602","603","604","605","606","607","608","609","610","611","612","002","003A"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2580,"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":"SD Prix","index":0,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":true,"merged":[[5,14,7,14],[5,15,7,15],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[40,6,40,9],[41,6,41,9],[42,8,42,9],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[36,1,36,9]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":""},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":0}]
[null,"DESIGNATION DU PRIX : ",null,null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":0},{"$f":"SUM(Q17:Q26)","v":0},{"$f":"SUM(R17:R26)","v":0}]
[null,"QUANTITES PREVUES :",null,null,null,null,null,"Quantités de rendement : ",null,null,null,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":""},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":""},{"$f":"B11","v":""},{"$f":"B12","v":""},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":""},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
[null,{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":""},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,L10*$N$6,L10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":""},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":""},0,"",0,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,"",null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,{"$f":"IFERROR(IF($D$6>0,(E14*D14)*$N$6,(E14*D14)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U14:AL14)+M14+N14,\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
[null,"","",null,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":""},"-","","-",null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":"-"},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","","-",null,{"$f":"IFERROR(IF($D$6>0,(F18*D18)*$N$6,(F18)),0)","v":"-"},{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","-",null,"-",0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","-",null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","-",null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","-",null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","-",null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","-",null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","-",null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","-",null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":"-"},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":""},0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
[null,{"$f":"IFERROR(VLOOKUP(A29,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A29,RESTAF_01,3,0),\"\")","v":""},null,null,null,null,null,"-",null,{"$f":"IFERROR((E29*D29+F29+G29*D29+D29*H29+D29*I29),\"\")","v":""},{"$f":"IFERROR(J29*D29,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K29*$N$6,K29),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,L29*$N$6,L29),\"\")","v":0},null,null,null,null,{"$f":"IFERROR(-SUM(U29:AL29)+M29+N29,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D29*I29*$N$6,0)","v":0},{"$f":"IFERROR(D29*J29*$N$6,0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(A30,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A30,RESTAF_01,3,0),\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A30,RESSCH_1,4,0),\"-\")","v":"-"},null,{"$f":"IFERROR((E30*D30+F30+G30*D30+D30*H30+D30*I30),\"\")","v":""},{"$f":"IFERROR(J30*D30,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K30*$N$6,K30),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,L30*$N$6,L30),\"\")","v":0},null,null,null,null,{"$f":"IFERROR(-SUM(U30:AL30)+M30+N30,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D30*I30*$N$6,0)","v":0},{"$f":"IFERROR(D30*J30*$N$6,0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(A31,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A31,RESTAF_01,3,0),\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A31,RESSCH_1,4,0),\"-\")","v":"-"},null,{"$f":"IFERROR((E31*D31+F31+G31*D31+D31*H31+D31*I31),\"\")","v":""},{"$f":"IFERROR(J31*D31,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K31*$N$6,K31),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,L31*$N$6,L31),\"\")","v":0},null,null,null,null,{"$f":"IFERROR(-SUM(U31:AL31)+M31+N31,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D31*I31*$N$6,0)","v":0},{"$f":"IFERROR(D31*J31*$N$6,0)","v":0}]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":0},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":0},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":""},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":""},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":""},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":0}]

{"sheet":"RECAP DQE","index":1,"n_rows":15,"n_cols":5,"rows_kept":15,"cut":false,"hidden":true,"merged":[[0,0,0,5],[1,1,1,5]]}
["abdbyhde  dml,ed "]
["fsdraz s","gdfgghjkl"]
["sxdfftgbn",{"$f":"sous001","v":240}]
["hgfryt sw s:",{"$f":"'BUDGET ESTXXX'!C5","v":0}]
[" vsdgqzvqs",{"$f":"IF(('BUDGET ESTXXX'!$XFD$1)>0,INDIRECT(\"'BUDGET ESTXXX'!XFD1\",'BUDGET ESTXXX'!$XFD$1))-B3-B4","v":76076292.491781414}]
["fsdvbqah",{"$f":"B3+B4+B5","v":76076532.491781414}]
["gdb bns",0,"XXXXXX"]
[null,null,0]
["vcfgtq vq",{"$f":"B7-B6","v":-76076532.491781414}]
[null,null,"XXXXXX","XXXXXX","XXXXX"]
["Opportunites 1",{"$f":"-C11-D11-E11","v":0},0,0,{"$f":"D11*15/100","v":0}]
["Opportunites 2",{"$f":"-C12-D12-E12","v":0},0,0,{"$f":"D12*15/100","v":0}]
[]
[]
["vfstrv qa q",{"$f":"+B9+B11+B12","v":-76076532.491781414}]

{"sheet":"BUDGET ESTXXX","index":2,"n_rows":518,"n_cols":16384,"rows_kept":518,"cut":false,"hidden":true,"merged":[[1,0,2,0],[1,1,2,1],[0,1,0,2],[1,2,2,2]]}
[{"$f":"B1","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76076532.491781414]
["SDFGHJKL","DGHJFKGLHMJKL","ERFTGYHJKL"]
[]
["XXX","POSTE",{"$f":"'RECAP DQE'!B7","v":0}]
[null,"FRAIS DE CHANTIER ",{"$f":"'FRAIS DE CHANTIER'!AG182","v":0}]
["XXX","POSTE",{"$f":"SUM(OFFSET(sous01,-1,0):OFFSET(sous001,1,0))","v":240}]
["002","ETUDE",{"$f":"INDIRECT(A7&\"!k100\")","v":12}]
["003A","INSTALLATION BASE CHANTIER",{"$f":"INDIRECT(A8&\"!k100\")","v":228}]
["aaa","Sous-détails prix installation chantier",0]
[]
["XXX","POSTE",{"$f":"SUM(OFFSET(Sous02,-1,0):OFFSET(sous002,1,0))","v":442131.14939731214}]
["101","DECAPAGE",{"$f":"INDIRECT(A12&\"!k100\")","v":442131.14939731214}]
["aaa","Sous-détails prix Dégagement des emprises",0]
[]
["XXX","POSTE",{"$f":"SUM(OFFSET(Sous03,-1,0):OFFSET(Sous003,1,0))","v":37843492.292392068}]
["201","DEBLAI",{"$f":"INDIRECT(A16&\"!k100\")","v":1246669.7678872759}]
["202","REMBLAI EMPRUNT",{"$f":"INDIRECT(A17&\"!k100\")","v":5576811.3976497706}]
["203","PURGE ET SUBSTITUTION BLOCS LATERITE",{"$f":"INDIRECT(A18&\"!k100\")","v":29564708.998123761}]
["204","GEOTEXTILE RENFORCEMENT",{"$f":"INDIRECT(A19&\"!k100\")","v":437071.48200062214}]
["205","COMPACTAGE DE L'ARASE DE LA PLATEFORME",{"$f":"INDIRECT(A20&\"!k100\")","v":1018230.6467306414}]
["aaa","Sous-détails prix Terrassement généraux ",0]
[]
["XXX","POSTE",{"$f":"SUM(OFFSET(Sous04,-1,0):OFFSET(Sous004,1,0))","v":0}]
["aaa","Sous-détails prix Terrassement généraux ",0]
[]
["XXX","POSTE",{"$f":"SUM(OFFSET(Sous05,-1,0):OFFSET(Sous005,1,0))","v":23753042.761473935}]
["301","MATERIAUX D'APPORT POUR STABILISATION",{"$f":"INDIRECT(A27&\"!k100\")","v":3659741.7348860828}]
["302","RECYCLAGE ET STABILISATION DES SOLS AVEC CIMENT+NOVOCRETE",1575397.3502462611]
["303","COUCHE D'IMPREGNATION CUT BACK",6502768.622577305]
["304","COUCHE ENDUIT BICOUCHE DOUBLE GRAVILLONNAGE",11740389.015413111]
["305","PAVES AUTOBLOQUANT EP.10CM Y/C LIT DE SABLE 4CM",0]
["306","PERRES MACONNES",0]
["307","DALLAGE POUR TROTTOIRS 8CM",0]
["308","ENGAZONNEMENT",{"$f":"INDIRECT(A34&\"!k100\")","v":274746.03835117299}]
["aaa","Sous-détails prix chaussées ",0]
[]
["XXX","POSTE",{"$f":"SUM(OFFSET(Sous06,-1,0):OFFSET(Sous006,1,0))","v":13807402.448518099}]
["401","BORDURE TYPE T2",{"$f":"INDIRECT(A38&\"!k46\")","v":839724.68728609965}]
["402","FOSSE BETON ",{"$f":"INDIRECT(A39&\"!k100\")","v":0}]
["403","BETON 350 NON ARME",{"$f":"INDIRECT(A40&\"!k100\")","v":1345.5140000000001}]
["404","DALOT 100x100",{"$f":"INDIRECT(A41&\"!k42\")","v":3972936.6006560004}]
["404B","DALOT 150X150",1310526.6079320002]
["404C","DALOT 2X250X250",1222986.8186240001]
["404D","DALOT 4X4X250",{"$f":"INDIRECT(A44&\"!k42\")","v":4243413.6343200002}]
["405A","TETE DE DALOT 100x100",{"$f":"INDIRECT(A45&\"!k42\")","v":542520.3112}]
["405B","TETE DE DALOT 150X150",{"$f":"INDIRECT(A46&\"!k42\")","v":119904.91799999999}]
["405C","TETE DE DALOT 2X250X250",{"$f":"INDIRECT(A47&\"!k42\")","v":88975.139999999985}]
["405D","TETE DE DALOT 4X400X250",{"$f":"INDIRECT(A48&\"!k42\")","v":1440585.44}]
["406","ACIER",{"$f":"INDIRECT(A49&\"!k100\")","v":24482.7765}]
["aaa","Sous-détails prix Assainissement ",0]
[]
["XXX","POSTE",{"$f":"SUM(OFFSET(Sous07,-1,0):OFFSET(Sous007,1,0))","v":0}]
["aaa","Sous-détails prix protection de l'environnement & HSE ",0]
[]
["XXX","POSTE",{"$f":"SUM(OFFSET(Sous08,-1,0):OFFSET(Sous008,1,0))","v":230223.84}]
["601","PEINTURE RETROFLECHISSANTE CONTINUE 2U",{"$f":"INDIRECT(A56&\"!k100\")","v":122343.84}]
["602","PEINTURE RETROFLECHISSANTE CONTINUE T2 3U",0]
["603","PEINTURE RETROFLECHISSANTE CONTINUE T3 2U",0]
["604","PEINTURE RETROFLECHISSANTE CONTINUE STOP",107880]
["605","PEINTURE RETROFLECHISSANTE PASSAGE POUR PIETON",0]
["606","PEINTURE RETROFLECHISSANTE CONTINUE CEDEZ LE PASSAGE",0]
["607","PANNEAUX DE DANGER TYPE A",0]
["608","PANNEAUX DE DANGER TYPE AB",0]
["609","PANNEAUX DE DANGER TYPE B",0]
["610","PANNEAUX DE DANGER TYPE D",0]
["611","RESERVATION POUR ECLAIRAGE PUBLIQUE",0]
["612","CANDELABRE SOLAIRE",{"$f":"INDIRECT(A67&\"!k100\")","v":0}]
["aaa","Sous-détails prix signalisation ",0]
[]
[null,"SDFGHJKL",{"$f":"$XFD$1","v":76076532.491781414}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,5631340681.322052]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,5631340681.322052]

{"sheet":"BUDGET PAR RESSOURCES","index":3,"n_rows":284,"n_cols":15,"rows_kept":284,"cut":false,"hidden":false,"merged":[[3,1,3,5],[2,11,4,11],[2,12,4,12],[2,13,4,13]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Mat_BSI","Entretien","Carb"]
[null,"SDFGHJKLM"]
["Type ","Code","Libellé","U","Quantité","Valeur"]
["Personnel",{"$f":"RESSOURCES!A4","v":"A.101"},{"$f":"RESSOURCES!B4","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C4),\"\")","v":"Ms"},null,null,null,null,null,null,"Quantité",18203.282499646059,17276.158999283591,1080709.1070784631,"TOTAL "]
["Personnel",{"$f":"RESSOURCES!A5","v":"A.102"},{"$f":"RESSOURCES!B5","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C5),\"\")","v":"Ms"},null,null,null,null,null,null,"Montant",1515197.9919369558,13454161.316001462,35663400.533589303,{"$f":"SUBTOTAL(9,L7:N7)","v":50632759.841527723}]
["Personnel",{"$f":"RESSOURCES!A6","v":"A.103"},{"$f":"RESSOURCES!B6","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C6),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A7","v":"A.104"},{"$f":"RESSOURCES!B7","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C7),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A8","v":"A.105"},{"$f":"RESSOURCES!B8","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C8),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A9","v":"A.106"},{"$f":"RESSOURCES!B9","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C9),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A10","v":"A.107"},{"$f":"RESSOURCES!B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C10),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A11","v":"A.108"},{"$f":"RESSOURCES!B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C11),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A12","v":"A.109"},{"$f":"RESSOURCES!B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C12),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A13","v":"A.100"},{"$f":"RESSOURCES!B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C13),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A14","v":"A.101"},{"$f":"RESSOURCES!B14","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C14),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A15","v":"A.102"},{"$f":"RESSOURCES!B15","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C15),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A16","v":"A.103"},{"$f":"RESSOURCES!B16","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C16),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A17","v":"A.104"},{"$f":"RESSOURCES!B17","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C17),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A18","v":"A.105"},{"$f":"RESSOURCES!B18","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C18),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A19","v":"A.106"},{"$f":"RESSOURCES!B19","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C19),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A20","v":"A.107"},{"$f":"RESSOURCES!B20","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C20),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A21","v":"A.108"},{"$f":"RESSOURCES!B21","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C21),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A22","v":"A.109"},{"$f":"RESSOURCES!B22","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C22),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A23","v":"A.110"},{"$f":"RESSOURCES!B23","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C23),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A24","v":"A.111"},{"$f":"RESSOURCES!B24","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C24),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A25","v":"A.112"},{"$f":"RESSOURCES!B25","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C25),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A26","v":"A.113"},{"$f":"RESSOURCES!B26","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C26),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A27","v":"A.114"},{"$f":"RESSOURCES!B27","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C27),\"\")","v":"H"},7279.5949648385795,240226.63383967313]
["Personnel",{"$f":"RESSOURCES!A28","v":"A.115"},{"$f":"RESSOURCES!B28","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C28),\"\")","v":"H"}]
["Personnel",{"$f":"RESSOURCES!A29","v":"A.116"},{"$f":"RESSOURCES!B29","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C29),\"\")","v":"H"},13620.723667913666,449483.88104115095]
["Personnel",{"$f":"RESSOURCES!A30","v":"A.117"},{"$f":"RESSOURCES!B30","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C30),\"\")","v":"H"},7014.3318301185782,231472.95039391314]
["Personnel",{"$f":"RESSOURCES!A31","v":"A.118"},{"$f":"RESSOURCES!B31","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C31),\"\")","v":"H"},14012.502565067569,462412.58464722976]
["Personnel",{"$f":"RESSOURCES!A32","v":"A.119"},{"$f":"RESSOURCES!B32","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C32),\"\")","v":"H"},21336.795374820911,677714.2473690901]
["Personnel",{"$f":"RESSOURCES!A33","v":"A.120"},{"$f":"RESSOURCES!B33","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C33),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A34","v":"A.121"},{"$f":"RESSOURCES!B34","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C34),\"\")","v":"H"}]
["Personnel",{"$f":"RESSOURCES!A35","v":"A.122"},{"$f":"RESSOURCES!B35","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C35),\"\")","v":"Ms"}]
["Personnel",{"$f":"RESSOURCES!A36","v":"A.123"},{"$f":"RESSOURCES!B36","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR((+RESSOURCES!C36),\"\")","v":"Ft"}]
["A.269",null,"Personnel",null,null,{"$f":"SUBTOTAL(9,F6:F38)","v":2061310.2972910572}]
["Sous-traitant",{"$f":"RESSOURCES!A38","v":"A.125"},{"$f":"+RESSOURCES!B38","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C38,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A39","v":"A.126"},{"$f":"+RESSOURCES!B39","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C39,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A40","v":"A.127"},{"$f":"+RESSOURCES!B40","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C40,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A41","v":"A.128"},{"$f":"+RESSOURCES!B41","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C41,\"\")","v":"U"}]
["Sous-traitant",{"$f":"RESSOURCES!A42","v":"A.129"},{"$f":"+RESSOURCES!B42","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C42,\"\")","v":"U"}]
["Sous-traitant",{"$f":"RESSOURCES!A43","v":"A.130"},{"$f":"+RESSOURCES!B43","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C43,\"\")","v":"U"}]
["Sous-traitant",{"$f":"RESSOURCES!A44","v":"A.131"},{"$f":"+RESSOURCES!B44","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C44,\"\")","v":"U"}]
["Sous-traitant",{"$f":"RESSOURCES!A45","v":"A.132"},{"$f":"+RESSOURCES!B45","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C45,\"\")","v":"U"}]
["Sous-traitant",{"$f":"RESSOURCES!A46","v":"A.133"},{"$f":"+RESSOURCES!B46","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C46,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A47","v":"A.134"},{"$f":"+RESSOURCES!B47","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C47,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A48","v":"A.135"},{"$f":"+RESSOURCES!B48","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C48,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A49","v":"A.136"},{"$f":"+RESSOURCES!B49","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C49,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A50","v":"A.137"},{"$f":"+RESSOURCES!B50","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C50,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A51","v":"A.138"},{"$f":"+RESSOURCES!B51","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C51,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A52","v":"A.139"},{"$f":"+RESSOURCES!B52","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C52,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A53","v":"A.140"},{"$f":"+RESSOURCES!B53","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C53,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A54","v":"A.141"},{"$f":"+RESSOURCES!B54","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C54,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A55","v":"A.142"},{"$f":"+RESSOURCES!B55","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C55,\"\")","v":"U"}]
["Sous-traitant",{"$f":"RESSOURCES!A56","v":"A.143"},{"$f":"+RESSOURCES!B56","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C56,\"\")","v":"U"}]
["Sous-traitant",{"$f":"RESSOURCES!A57","v":"A.144"},{"$f":"+RESSOURCES!B57","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C57,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A58","v":"A.145"},{"$f":"+RESSOURCES!B58","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C58,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A59","v":"A.146"},{"$f":"+RESSOURCES!B59","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C59,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A60","v":"A.147"},{"$f":"+RESSOURCES!B60","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C60,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A61","v":"A.148"},{"$f":"+RESSOURCES!B61","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C61,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A62","v":"A.149"},{"$f":"+RESSOURCES!B62","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C62,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A63","v":"A.150"},{"$f":"+RESSOURCES!B63","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C63,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A64","v":"A.151"},{"$f":"+RESSOURCES!B64","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C64,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A65","v":"A.152"},{"$f":"+RESSOURCES!B65","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C65,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A66","v":"A.153"},{"$f":"+RESSOURCES!B66","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C66,\"\")","v":"Kg"},86934.684000000008,9649749.9240000006]
["Sous-traitant",{"$f":"RESSOURCES!A67","v":"A.154"},{"$f":"+RESSOURCES!B67","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C67,\"\")","v":"T"}]
["Sous-traitant",{"$f":"RESSOURCES!A68","v":"A.155"},{"$f":"+RESSOURCES!B68","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C68,\"\")","v":"M²"}]
["Sous-traitant",{"$f":"RESSOURCES!A69","v":"A.156"},{"$f":"+RESSOURCES!B69","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C69,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A70","v":"A.157"},{"$f":"+RESSOURCES!B70","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C70,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A71","v":"A.158"},{"$f":"+RESSOURCES!B71","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C71,\"\")","v":"M²"}]
["Sous-traitant",{"$f":"RESSOURCES!A72","v":"A.159"},{"$f":"+RESSOURCES!B72","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C72,\"\")","v":"M3"}]
["Sous-traitant",{"$f":"RESSOURCES!A73","v":"A.160"},{"$f":"+RESSOURCES!B73","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C73,\"\")","v":"M3"}]
["Sous-traitant",{"$f":"RESSOURCES!A74","v":"A.161"},{"$f":"+RESSOURCES!B74","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C74,\"\")","v":"ml"}]
["Sous-traitant",{"$f":"RESSOURCES!A75","v":"A.162"},{"$f":"+RESSOURCES!B75","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C75,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A76","v":"A.163"},{"$f":"+RESSOURCES!B76","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C76,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A77","v":"A.164"},{"$f":"+RESSOURCES!B77","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C77,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A78","v":"A.165"},{"$f":"+RESSOURCES!B78","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C78,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A79","v":"A.166"},{"$f":"+RESSOURCES!B79","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C79,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A80","v":"A.167"},{"$f":"+RESSOURCES!B80","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C80,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A81","v":"A.168"},{"$f":"+RESSOURCES!B81","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C81,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A82","v":"A.169"},{"$f":"+RESSOURCES!B82","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C82,\"\")","v":"U"}]
["Sous-traitant",{"$f":"RESSOURCES!A83","v":"A.170"},{"$f":"+RESSOURCES!B83","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C83,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A84","v":"A.171"},{"$f":"+RESSOURCES!B84","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C84,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A85","v":"A.172"},{"$f":"+RESSOURCES!B85","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C85,\"\")","v":"M²"}]
["Sous-traitant",{"$f":"RESSOURCES!A86","v":"A.173"},{"$f":"+RESSOURCES!B86","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C86,\"\")","v":"M²"}]
["Sous-traitant",{"$f":"RESSOURCES!A87","v":"A.174"},{"$f":"+RESSOURCES!B87","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C87,\"\")","v":"M²"}]
["Sous-traitant",{"$f":"RESSOURCES!A88","v":"A.175"},{"$f":"+RESSOURCES!B88","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C88,\"\")","v":"M²"}]
["Sous-traitant",{"$f":"RESSOURCES!A89","v":"A.176"},{"$f":"+RESSOURCES!B89","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C89,\"\")","v":"M²"}]
["Sous-traitant",{"$f":"RESSOURCES!A90","v":"A.177"},{"$f":"+RESSOURCES!B90","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C90,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A91","v":"A.178"},{"$f":"+RESSOURCES!B91","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C91,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A92","v":"A.179"},{"$f":"+RESSOURCES!B92","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C92,\"\")","v":"X"}]
["Sous-traitant",{"$f":"RESSOURCES!A93","v":"A.180"},{"$f":"+RESSOURCES!B93","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C93,\"\")","v":"X"}]
["Sous-traitant",{"$f":"RESSOURCES!A94","v":"A.181"},{"$f":"+RESSOURCES!B94","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C94,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A95","v":"A.182"},{"$f":"+RESSOURCES!B95","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C95,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A96","v":"A.183"},{"$f":"+RESSOURCES!B96","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C96,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A97","v":"A.184"},{"$f":"+RESSOURCES!B97","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C97,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A98","v":"A.185"},{"$f":"+RESSOURCES!B98","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C98,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A99","v":"A.186"},{"$f":"+RESSOURCES!B99","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C99,\"\")","v":"X"}]
["Sous-traitant",{"$f":"RESSOURCES!A100","v":"A.187"},{"$f":"+RESSOURCES!B100","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C100,\"\")","v":"U"}]
["Sous-traitant",{"$f":"RESSOURCES!A101","v":"A.188"},{"$f":"+RESSOURCES!B101","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C101,\"\")","v":"Ms"}]
["Sous-traitant",{"$f":"RESSOURCES!A102","v":"A.189"},{"$f":"+RESSOURCES!B102","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C102,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A103","v":"A.190"},{"$f":"+RESSOURCES!B103","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C103,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A104","v":"A.191"},{"$f":"+RESSOURCES!B104","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C104,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A105","v":"A.192"},{"$f":"+RESSOURCES!B105","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C105,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A106","v":"A.193"},{"$f":"+RESSOURCES!B106","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C106,\"\")","v":"Ft"},1,33]
["Sous-traitant",{"$f":"RESSOURCES!A107","v":"A.194"},{"$f":"+RESSOURCES!B107","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C107,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A108","v":"A.195"},{"$f":"+RESSOURCES!B108","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C108,\"\")","v":"Ft"}]
["Sous-traitant",{"$f":"RESSOURCES!A109","v":"A.196"},{"$f":"+RESSOURCES!B109","v":"ssssssssssss"},{"$f":"IFERROR(RESSOURCES!C109,\"\")","v":"Ft"}]
["A.269",0,"Sous-traitant",null,null,{"$f":"SUBTOTAL(9,F40:F111)","v":9649782.9240000006}]
["Matériel de location",{"$f":"+RESSOURCES!A111","v":"A.198"},{"$f":"RESSOURCES!B111","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C111,\"\")","v":"J"}]
["Matériel de location",{"$f":"+RESSOURCES!A112","v":"A.199"},{"$f":"RESSOURCES!B112","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C112,\"\")","v":"J"}]
["Matériel de location",{"$f":"+RESSOURCES!A113","v":"A.200"},{"$f":"RESSOURCES!B113","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C113,\"\")","v":"J"}]
["Matériel de location",{"$f":"+RESSOURCES!A114","v":"A.201"},{"$f":"RESSOURCES!B114","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C114,\"\")","v":"J"}]
["Matériel de location",{"$f":"+RESSOURCES!A115","v":"A.202"},{"$f":"RESSOURCES!B115","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C115,\"\")","v":"J"}]
["Matériel de location",{"$f":"+RESSOURCES!A116","v":"A.203"},{"$f":"RESSOURCES!B116","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C116,\"\")","v":"J"}]
["Matériel de location",{"$f":"+RESSOURCES!A117","v":"A.204"},{"$f":"RESSOURCES!B117","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C117,\"\")","v":"J"}]
["Matériel de location",{"$f":"+RESSOURCES!A118","v":"A.205"},{"$f":"RESSOURCES!B118","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C118,\"\")","v":"J"}]
["Matériel de location",{"$f":"+RESSOURCES!A119","v":"A.206"},{"$f":"RESSOURCES!B119","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C119,\"\")","v":"J"}]
["Matériel de location",{"$f":"+RESSOURCES!A120","v":"A.207"},{"$f":"RESSOURCES!B120","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C120,\"\")","v":"J"}]
["Matériel de location",{"$f":"+RESSOURCES!A121","v":"A.208"},{"$f":"RESSOURCES!B121","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C121,\"\")","v":"J"}]
["Matériel de location",{"$f":"+RESSOURCES!A122","v":"A.209"},{"$f":"RESSOURCES!B122","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C122,\"\")","v":"J"}]
["Matériel de location",{"$f":"+RESSOURCES!A123","v":"A.210"},{"$f":"RESSOURCES!B123","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C123,\"\")","v":"J"}]
["Matériel de location",{"$f":"+RESSOURCES!A124","v":"A.211"},{"$f":"RESSOURCES!B124","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C124,\"\")","v":"J"}]
[null,0,"Matériel de location",null,null,{"$f":"SUBTOTAL(9,F113:F126)","v":0}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A125","v":"A.212"},{"$f":"RESSOURCES!B125","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C125,\"\")","v":0},60,133320]
["Fourntiures & consommables",{"$f":"RESSOURCES!A126","v":"A.213"},{"$f":"RESSOURCES!B126","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C126,\"\")","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A127","v":"A.214"},{"$f":"RESSOURCES!B127","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C127,\"\")","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A128","v":"A.215"},{"$f":"RESSOURCES!B128","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C128,\"\")","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A129","v":"A.216"},{"$f":"RESSOURCES!B129","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C129,\"\")","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A130","v":"A.217"},{"$f":"RESSOURCES!B130","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C130,\"\")","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A131","v":"A.218"},{"$f":"RESSOURCES!B131","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C131,\"\")","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A132","v":"A.219"},{"$f":"RESSOURCES!B132","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C132,\"\")","v":"Ft"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A133","v":"A.220"},{"$f":"RESSOURCES!B133","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C133,\"\")","v":"L"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A134","v":"A.221"},{"$f":"RESSOURCES!B134","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C134,\"\")","v":"M3"},133740.37288039978,4413432.3050531931]
["Fourntiures & consommables",{"$f":"RESSOURCES!A135","v":"A.222"},{"$f":"RESSOURCES!B135","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C135,\"\")","v":"M3"},79452.11508850001,2621919.7979205004]
["Fourntiures & consommables",{"$f":"RESSOURCES!A136","v":"A.223"},{"$f":"RESSOURCES!B136","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C136,\"\")","v":"T"},2696.5760000000005,88987.008000000031]
["Fourntiures & consommables",{"$f":"RESSOURCES!A137","v":"A.224"},{"$f":"RESSOURCES!B137","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C137,\"\")","v":"T"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A138","v":"A.225"},{"$f":"RESSOURCES!B138","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C138,\"\")","v":"T"},3818.1235259045811,125998.07635485119]
["Fourntiures & consommables",{"$f":"RESSOURCES!A139","v":"A.226"},{"$f":"RESSOURCES!B139","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C139,\"\")","v":"T"},95.506644000000009,3151.7192520000003]
["Fourntiures & consommables",{"$f":"RESSOURCES!A140","v":"A.227"},{"$f":"RESSOURCES!B140","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(RESSOURCES!C140,\"\")","v":"T"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A141","v":"A.228"},{"$f":"RESSOURCES!B141","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C141","v":"Kg"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A142","v":"A.229"},{"$f":"RESSOURCES!B142","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C142","v":"Rouleau"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A143","v":"A.230"},{"$f":"RESSOURCES!B143","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C143","v":"M²"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A144","v":"A.231"},{"$f":"RESSOURCES!B144","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C144","v":"M²"},2379.5700000000002,78525.81]
["Fourntiures & consommables",{"$f":"RESSOURCES!A145","v":"A.232"},{"$f":"RESSOURCES!B145","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C145","v":"M²"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A146","v":"A.233"},{"$f":"RESSOURCES!B146","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C146","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A147","v":"A.234"},{"$f":"RESSOURCES!B147","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C147","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A148","v":"A.235"},{"$f":"RESSOURCES!B148","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C148","v":"T"},249.80940567523822,8243.7103872828611]
["Fourntiures & consommables",{"$f":"RESSOURCES!A149","v":"A.236"},{"$f":"RESSOURCES!B149","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C149","v":"T"},36.729000000000006,1212.0570000000002]
["Fourntiures & consommables",{"$f":"RESSOURCES!A150","v":"A.237"},{"$f":"RESSOURCES!B150","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C150","v":"T"},210.07533234704809,6932.485967452586]
["Fourntiures & consommables",{"$f":"RESSOURCES!A151","v":"A.238"},{"$f":"RESSOURCES!B151","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C151","v":0},202.73577733713358,6690.2806521254097]
["Fourntiures & consommables",{"$f":"RESSOURCES!A152","v":"A.239"},{"$f":"RESSOURCES!B152","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C152","v":"kg"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A153","v":"A.240"},{"$f":"RESSOURCES!B153","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C153","v":"T"},4197.050782005701,138502.67580618814]
["Fourntiures & consommables",{"$f":"RESSOURCES!A157","v":"A.244"},{"$f":"RESSOURCES!B157","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C157","v":"cfa/T"},10679.019447850465,352407.64177906525]
["Fourntiures & consommables",{"$f":"RESSOURCES!A158","v":"A.245"},{"$f":"RESSOURCES!B158","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C158","v":"Ft"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A159","v":"A.246"},{"$f":"RESSOURCES!B159","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C159","v":"t"},72.364304971348957,2388.0220640545153]
["Fourntiures & consommables",{"$f":"RESSOURCES!A160","v":"A.247"},{"$f":"RESSOURCES!B160","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C160","v":"M²"},0,0]
["Fourntiures & consommables",{"$f":"RESSOURCES!A161","v":"A.248"},{"$f":"RESSOURCES!B161","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C161","v":"M²"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A162","v":"A.249"},{"$f":"RESSOURCES!B162","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C162","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A163","v":"A.250"},{"$f":"RESSOURCES!B163","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C163","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A164","v":"A.251"},{"$f":"RESSOURCES!B164","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C164","v":"Ms"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A165","v":"A.252"},{"$f":"RESSOURCES!B165","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C165","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A166","v":"A.253"},{"$f":"RESSOURCES!B166","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C166","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A167","v":"A.254"},{"$f":"RESSOURCES!B167","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C167","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A168","v":"A.255"},{"$f":"RESSOURCES!B168","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C168","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A169","v":"A.256"},{"$f":"RESSOURCES!B169","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C169","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A170","v":"A.257"},{"$f":"RESSOURCES!B170","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C170","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A171","v":"A.258"},{"$f":"RESSOURCES!B171","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C171","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A172","v":"A.259"},{"$f":"RESSOURCES!B172","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C172","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A173","v":"A.260"},{"$f":"RESSOURCES!B173","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C173","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A174","v":"A.261"},{"$f":"RESSOURCES!B174","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C174","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A175","v":"A.262"},{"$f":"RESSOURCES!B175","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C175","v":"M3"},848.90791999999999,74703.896960000013]
["Fourntiures & consommables",{"$f":"RESSOURCES!A176","v":"A.263"},{"$f":"RESSOURCES!B176","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C176","v":"M3"},153.25031348534205,13486.027586710101]
["Fourntiures & consommables",{"$f":"RESSOURCES!A177","v":"A.264"},{"$f":"RESSOURCES!B177","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C177","v":"M3"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A178","v":"A.265"},{"$f":"RESSOURCES!B178","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C178","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A179","v":"A.266"},{"$f":"RESSOURCES!B179","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C179","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A180","v":"A.267"},{"$f":"RESSOURCES!B180","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C180","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A181","v":"A.268"},{"$f":"RESSOURCES!B181","v":"TTTGttttttttttttttttts"},{"$f":"RESSOURCES!C181","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A161","v":"A.248"},{"$f":"RESSOURCES!B161","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C161,\"\")","v":"M²"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A162","v":"A.249"},{"$f":"RESSOURCES!B162","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C162,\"\")","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A163","v":"A.250"},{"$f":"RESSOURCES!B163","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C163,\"\")","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A164","v":"A.251"},{"$f":"RESSOURCES!B164","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C164,\"\")","v":"Ms"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A165","v":"A.252"},{"$f":"RESSOURCES!B165","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C165,\"\")","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A166","v":"A.253"},{"$f":"RESSOURCES!B166","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C166,\"\")","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A167","v":"A.254"},{"$f":"RESSOURCES!B167","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C167,\"\")","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A168","v":"A.255"},{"$f":"RESSOURCES!B168","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C168,\"\")","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A169","v":"A.256"},{"$f":"RESSOURCES!B169","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C169,\"\")","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A170","v":"A.257"},{"$f":"RESSOURCES!B170","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C170,\"\")","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A171","v":"A.258"},{"$f":"RESSOURCES!B171","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C171,\"\")","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A172","v":"A.259"},{"$f":"RESSOURCES!B172","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C172,\"\")","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A173","v":"A.260"},{"$f":"RESSOURCES!B173","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C173,\"\")","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A174","v":"A.261"},{"$f":"RESSOURCES!B174","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C174,\"\")","v":"X"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A175","v":"A.262"},{"$f":"RESSOURCES!B175","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C175,\"\")","v":"M3"},848.90791999999999,74703.896960000013]
["Fourntiures & consommables",{"$f":"RESSOURCES!A176","v":"A.263"},{"$f":"RESSOURCES!B176","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C176,\"\")","v":"M3"},153.25031348534205,13486.027586710101]
["Fourntiures & consommables",{"$f":"RESSOURCES!A177","v":"A.264"},{"$f":"RESSOURCES!B177","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C177,\"\")","v":"M3"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A178","v":"A.265"},{"$f":"RESSOURCES!B178","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C178,\"\")","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A179","v":"A.266"},{"$f":"RESSOURCES!B179","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C179,\"\")","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A180","v":"A.267"},{"$f":"RESSOURCES!B180","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C180,\"\")","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A181","v":"A.268"},{"$f":"RESSOURCES!B181","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(RESSOURCES!C181,\"\")","v":"U"}]
["Fourntiures & consommables",{"$f":"RESSOURCES!A182","v":"A.269"},{"$f":"RESSOURCES!B182","v":0},{"$f":"IFERROR(RESSOURCES!C182,\"\")","v":0}]
[null,0,"Fourntiures & consommables",null,null,{"$f":"SUBTOTAL(9,F128:F203)","v":8158091.4393301317}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A183","v":"A.270"},{"$f":"RESSOURCES!B183","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C183","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A184","v":"A.271"},{"$f":"RESSOURCES!B184","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C184","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A185","v":"A.272"},{"$f":"RESSOURCES!B185","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C185","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A186","v":"A.273"},{"$f":"RESSOURCES!B186","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C186","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A187","v":"A.274"},{"$f":"RESSOURCES!B187","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C187","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A188","v":"A.275"},{"$f":"RESSOURCES!B188","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C188","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A189","v":"A.276"},{"$f":"RESSOURCES!B189","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C189","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A190","v":"A.277"},{"$f":"RESSOURCES!B190","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C190","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A191","v":"A.278"},{"$f":"RESSOURCES!B191","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C191","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A192","v":"A.279"},{"$f":"RESSOURCES!B192","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C192","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A193","v":"A.280"},{"$f":"RESSOURCES!B193","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C193","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A194","v":"A.281"},{"$f":"RESSOURCES!B194","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C194","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A195","v":"A.282"},{"$f":"RESSOURCES!B195","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C195","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A196","v":"A.283"},{"$f":"RESSOURCES!B196","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C196","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A197","v":"A.284"},{"$f":"RESSOURCES!B197","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C197","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A198","v":"A.285"},{"$f":"RESSOURCES!B198","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C198","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A199","v":"A.286"},{"$f":"RESSOURCES!B199","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C199","v":"LH"},155.04906321279989,306190.89003263722]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A200","v":"A.287"},{"$f":"RESSOURCES!B200","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C200","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A201","v":"A.288"},{"$f":"RESSOURCES!B201","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C201","v":"LH"},1356.4990630591656,2675118.2636511424]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A202","v":"A.289"},{"$f":"RESSOURCES!B202","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C202","v":"LH"},2347.9327553154658,1770273.2973143687]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A203","v":"A.290"},{"$f":"RESSOURCES!B203","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C203","v":"LH"},589.12606740000001,12365888.708091166]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A204","v":"A.291"},{"$f":"RESSOURCES!B204","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C204","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A205","v":"A.292"},{"$f":"RESSOURCES!B205","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C205","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A206","v":"A.293"},{"$f":"RESSOURCES!B206","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C206","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A207","v":"A.294"},{"$f":"RESSOURCES!B207","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C207","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A208","v":"A.295"},{"$f":"RESSOURCES!B208","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C208","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A209","v":"A.296"},{"$f":"RESSOURCES!B209","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C209","v":"LH"},1551.98327813837,1403693.6654574741]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A210","v":"A.297"},{"$f":"RESSOURCES!B210","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C210","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A211","v":"A.298"},{"$f":"RESSOURCES!B211","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C211","v":"LH"},17.5,11679.5]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A212","v":"A.299"},{"$f":"RESSOURCES!B212","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C212","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A213","v":"A.300"},{"$f":"RESSOURCES!B213","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C213","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A214","v":"A.301"},{"$f":"RESSOURCES!B214","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C214","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A215","v":"A.302"},{"$f":"RESSOURCES!B215","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C215","v":"LH"},1024.2105590704666,1011916.6322528567]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A216","v":"A.303"},{"$f":"RESSOURCES!B216","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C216","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A217","v":"A.304"},{"$f":"RESSOURCES!B217","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C217","v":"LH"},385.36980132103315,382179.40123470622]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A218","v":"A.305"},{"$f":"RESSOURCES!B218","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C218","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A219","v":"A.306"},{"$f":"RESSOURCES!B219","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C219","v":"LH"},891.79313408001644,580463.71394595993]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A220","v":"A.307"},{"$f":"RESSOURCES!B220","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C220","v":"LH"},2947.8974921917998,2816675.6415751693]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A221","v":"A.308"},{"$f":"RESSOURCES!B221","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C221","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A222","v":"A.309"},{"$f":"RESSOURCES!B222","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C222","v":"LH"},77.524531606399947,37661.417454389099]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A223","v":"A.310"},{"$f":"RESSOURCES!B223","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C223","v":"LH"},2040.1806476358665,1495747.1064038922]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A224","v":"A.311"},{"$f":"RESSOURCES!B224","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C224","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A225","v":"A.312"},{"$f":"RESSOURCES!B225","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C225","v":"LH"},431.75879629500002,83260.984351610998]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A226","v":"A.313"},{"$f":"RESSOURCES!B226","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C226","v":"LH"},1292.7508049010319,1085739.4856943751]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A227","v":"A.314"},{"$f":"RESSOURCES!B227","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C227","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A228","v":"A.315"},{"$f":"RESSOURCES!B228","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C228","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A229","v":"A.316"},{"$f":"RESSOURCES!B229","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C229","v":"LH"},116.28679740959993,357581.90203451982]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A230","v":"A.317"},{"$f":"RESSOURCES!B230","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C230","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A231","v":"A.318"},{"$f":"RESSOURCES!B231","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C231","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A232","v":"A.319"},{"$f":"RESSOURCES!B232","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C232","v":"LH"},77.524531606399947,78082.708233966026]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A233","v":"A.320"},{"$f":"RESSOURCES!B233","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C233","v":"LH"},1196.7037327719086,644980.5654020377]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A234","v":"A.321"},{"$f":"RESSOURCES!B234","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C234","v":"LH"},19.381132901599987,3601.0144931172777]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A235","v":"A.322"},{"$f":"RESSOURCES!B235","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C235","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A236","v":"A.323"},{"$f":"RESSOURCES!B236","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C236","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A237","v":"A.324"},{"$f":"RESSOURCES!B237","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C237","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A238","v":"A.325"},{"$f":"RESSOURCES!B238","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C238","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A239","v":"A.326"},{"$f":"RESSOURCES!B239","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C239","v":"LJ"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A240","v":"A.327"},{"$f":"RESSOURCES!B240","v":"roooooooooooooooooo"},{"$f":"RESSOURCES!C240","v":"LH"}]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A154","v":"A.241"},{"$f":"RESSOURCES!B154","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C154","v":"FF"},48.890722964169392,1613.3938578175898]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A155","v":"A.242"},{"$f":"RESSOURCES!B155","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C155","v":0},48.890722964169392,1613.3938578175898]
["Matériel MAT-BSI",{"$f":"RESSOURCES!A156","v":"A.243"},{"$f":"RESSOURCES!B156","v":"aaaaaaaaaaaaaa"},{"$f":"RESSOURCES!C156","v":"FF"},48.890722964169392,1613.3938578175898]
[null,0,"Matériel MAT-BSI",null,null,{"$f":"SUBTOTAL(9,F205:F265)","v":27115575.079196841}]
["Divers",{"$f":"RESSOURCES!A257","v":"A.344"},{"$f":"RESSOURCES!B257","v":"ffffttttg"},{"$f":"RESSOURCES!C257","v":"FT"},1,12]
["Divers",{"$f":"RESSOURCES!A258","v":"A.345"},{"$f":"RESSOURCES!B258","v":"ffffttttg"},{"$f":"RESSOURCES!C258","v":"FT"},1,12]
["Divers",{"$f":"RESSOURCES!A259","v":"A.346"},{"$f":"RESSOURCES!B259","v":"ffffttttg"},{"$f":"RESSOURCES!C259","v":"FT"},1,12]
["Divers",{"$f":"RESSOURCES!A260","v":"A.347"},{"$f":"RESSOURCES!B260","v":"ffffttttg"},{"$f":"RESSOURCES!C260","v":"FT"},1,12]
["Divers",{"$f":"RESSOURCES!A261","v":"A.348"},{"$f":"RESSOURCES!B261","v":"ffffttttg"},{"$f":"RESSOURCES!C261","v":"FT"},1,12]
["Divers",{"$f":"RESSOURCES!A262","v":"A.349"},{"$f":"RESSOURCES!B262","v":"ffffttttg"},{"$f":"RESSOURCES!C262","v":"FT"},1,12]
["Divers",{"$f":"RESSOURCES!A263","v":"A.350"},{"$f":"RESSOURCES!B263","v":"ffffttttg"},{"$f":"RESSOURCES!C263","v":"FT"},1,12]
["Divers",{"$f":"RESSOURCES!A264","v":"A.351"},{"$f":"RESSOURCES!B264","v":"ffffttttg"},{"$f":"RESSOURCES!C264","v":"FT"},2,24]
["Divers",{"$f":"RESSOURCES!A265","v":"A.352"},{"$f":"RESSOURCES!B265","v":"ffffttttg"},{"$f":"RESSOURCES!C265","v":"FT"},1,12]
["Divers",{"$f":"RESSOURCES!A266","v":"A.353"},{"$f":"RESSOURCES!B266","v":"ffffttttg"},{"$f":"RESSOURCES!C266","v":"FT"},1,12]
["Divers",{"$f":"RESSOURCES!A267","v":"A.354"},{"$f":"RESSOURCES!B267","v":"ffffttttg"},{"$f":"RESSOURCES!C267","v":"FT"},8,96]
["Divers",{"$f":"RESSOURCES!A268","v":"A.355"},{"$f":"RESSOURCES!B268","v":"ffffttttg"},{"$f":"RESSOURCES!C268","v":"U"},1,12]
["Divers",{"$f":"RESSOURCES!A269","v":"A.356"},{"$f":"RESSOURCES!B269","v":"ffffttttg"},{"$f":"RESSOURCES!C269","v":"T"},28,336]
["Divers",{"$f":"RESSOURCES!A270","v":"A.357"},{"$f":"RESSOURCES!B270","v":"ffffttttg"},{"$f":"RESSOURCES!C270","v":"Kg"},441844.55055000004,5302134.6066000005]
["Divers",{"$f":"RESSOURCES!A271","v":"A.358"},{"$f":"RESSOURCES!B271","v":"xxxxxx"},{"$f":"RESSOURCES!C271","v":"M²"},10589.692358783037,127076.30830539645]
[null,"A.328","Divers",null,null,{"$f":"SUBTOTAL(9,F267:F281)","v":5429786.9149053972}]
[]
[null,null,null,null,null,{"$f":"SUBTOTAL(9,F6:F281)","v":52414546.654723443}]

{"sheet":"FRAIS DE CHANTIER","index":4,"n_rows":195,"n_cols":36,"rows_kept":195,"cut":false,"hidden":true,"merged":[[3,12,3,16],[3,17,3,19],[3,20,3,31],[185,4,185,6],[186,4,186,6]]}
[]
[null,"hjsgfza  s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBSERVATIONS"]
[null,1.2842,null,null,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,0,"€"]
[null,null,null,null,null,null,null,null,null,null,null,null,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"$"]
[null,null,null,"UN.","%","USD","DFGHJ","FGHJ","DFGH",null,"QUANT.",null,"AOUT.","SEPT.","OCT.","NOV.","DÉC.","MOIS 1","MOIS 2","MOIS 3","MOIS 4","MOIS 5","MOIS 6","MOIS 7","MOIS 8","MOIS 9","MOIS 10","MOIS 11","MOIS 12","MOIS 13","MOIS 14","MOIS 15","MOIS 16",null,1,"XAF"]
[]
["DRFTGHJK","gqv   K?S",null,null,null,null,null,{"$f":"SUM(H9:H22)","v":0},null,null,null,null,{"$f":"M8+#REF!","v":{"$error":"#REF!"}},{"$f":"N8+#REF!","v":{"$error":"#REF!"}},{"$f":"O8+#REF!","v":{"$error":"#REF!"}},{"$f":"P8+#REF!","v":{"$error":"#REF!"}},{"$f":"Q8+#REF!","v":{"$error":"#REF!"}},{"$f":"R8+R17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(R7:AG7)","v":0}]
["CODE","KLSKN  S",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Q9:Q13)","v":0},{"$f":"+SUM(R9:R16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(M8:AG8)","v":0}]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A9,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A9=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A9,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E9*$AI$3+F9*$AI$4+G9*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,{"$f":"$H9*$K9","v":0},{"$f":"$H9*$K9","v":0},{"$f":"$H9*$K9","v":0},0,{"$f":"$H9*$K9","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H9*$K9","v":0},0,null,null,0]
[null,"",null,"MOIS",{"$f":"IF(A10=\"\",0%,100%)","v":0},null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
["CODE","SDFGHJK",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M18:M22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A18,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A18,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E18*$AI$3+F18*$AI$4+G18*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,{"$f":"$H18*$K18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A19,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A19,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A20,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A20,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A21,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A21,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A22,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A22,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
["TT","gqv   K?S",null,null,null,null,null,{"$f":"SUM(H24:H29)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+R24","v":0},{"$f":"+S24","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(R23:AG23)","v":0}]
["CODE","JQHG  S ",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M25:M29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(M24:AG24)","v":0}]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A25,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A25=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A25,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E25*$AI$3+F25*$AI$4+G25*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,{"$f":"$H25*$K25","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A26,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A26,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A27,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A27,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A28,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A28,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A29,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A29,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,{"$f":"$H29*$K29","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["TT","gqv   K?S",null,null,null,null,null,{"$f":"SUM(H32:H39)","v":0},null,null,null,null,{"$f":"M31+M37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["CODE","¨SDFGHJKLO",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M32:M36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A32,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A32=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A32,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E32*$AI$3+F32*$AI$4+G32*$AI$5,0)","v":0},"XAF",null,1,null,null,null,null,null,null,{"$f":"$H32*$K32","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A33,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A33,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A34,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A34,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A35,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A35,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A36,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A36,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["CODE","YUIOP",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M38:M39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A38,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A38,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E38*$AI$3+F38*$AI$4+G38*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,{"$f":"$H38*$K38","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A39,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A39,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["TT","gqv   K?S",null,null,null,null,null,null,null,null,null,null,{"$f":"M41+M47","v":0},{"$f":"N41+N47","v":0},{"$f":"O41+O47","v":0},{"$f":"P41+P47","v":0},{"$f":"Q41+Q47","v":0},{"$f":"R41+R47+R52","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["CODE","CHEF TOPO",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M42:M46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A42,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A42=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A42,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E42*$AI$3+F42*$AI$4+G42*$AI$5,0)","v":0},"XAF",null,0,null,null,null,{"$f":"IF($I42=\"EUR\",$K42*$H42,IF($I42=\"HTG\",($K42*$H42*$AI$5))*IF($I42=\"$\",($K42*$H42*$AI$4)))","v":0},{"$f":"IF($I42=\"EUR\",$K42*$H42,IF($I42=\"HTG\",($K42*$H42*$AI$5))*IF($I42=\"$\",($K42*$H42*$AI$4)))","v":0},{"$f":"IF($I42=\"EUR\",$K42*$H42,IF($I42=\"HTG\",($K42*$H42*$AI$5))*IF($I42=\"$\",($K42*$H42*$AI$4)))","v":0},{"$f":"$H42*$K42","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A43,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A43,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A44,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A44,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A45,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A45,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A46,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A46,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["CODE","KSHB D",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M48:M53)","v":0},{"$f":"SUM(N48:N50)","v":0},{"$f":"SUM(O48:O50)","v":0},{"$f":"SUM(P48:P50)","v":0},{"$f":"SUM(Q48:Q50)","v":0},{"$f":"SUM(R48:R51)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A48,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A48,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E48*$AI$3+F48*$AI$4+G48*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,0,0,{"$f":"$H48*$K48","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A49,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A49,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A50,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A50,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A51,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A51,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["CODE","NHSGTV ZS",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M53:M59)","v":0},{"$f":"SUM(N53:N53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A53,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A53,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,{"$f":"$H53*$K53","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["TT","gqv   K?S",null,null,null,null,null,null,null,null,null,null,{"$f":"M55","v":0},{"$f":"N55","v":0},0,0,0,{"$f":"R55+R61","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["CODE","HGHSQHB AQ",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M56:M63)","v":0},{"$f":"SUM(N56:N63)","v":0},{"$f":"SUM(O56:O63)","v":0},{"$f":"SUM(P56:P63)","v":0},{"$f":"SUM(Q56:Q63)","v":0},{"$f":"SUM(R56:R60)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(M55:AG55)","v":0}]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A56,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A56=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A56,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E56*$AI$3+F56*$AI$4+G56*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,{"$f":"$H56*$K56","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A57,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A57,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E57*$AI$3+F57*$AI$4+G57*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A58,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A58,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A59,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A59,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A60,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A60,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["CODE","QSDFGHJ",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M62:M69)","v":0},{"$f":"+SUM(N62:N69)","v":0},{"$f":"+SUM(O62:O69)","v":0},{"$f":"+SUM(P62:P69)","v":0},{"$f":"+SUM(Q62:Q69)","v":0},{"$f":"+SUM(R62:R63)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A62,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A62,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,{"$f":"$H62*$K62","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A63,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A63,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["TT","SDFGHJK",null,null,null,null,null,null,null,null,null,null,{"$f":"+M65+M68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["CODE"," SNJSBN SZ",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M66:M67)","v":0},{"$f":"+SUM(N66:N67)","v":0},{"$f":"+SUM(O66:O67)","v":0},{"$f":"+SUM(P66:P67)","v":0},{"$f":"SUM(Q66:Q67)","v":0},{"$f":"+SUM(R66:R67)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A66,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A66=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A66,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E66*$AI$3+F66*$AI$4+G66*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,{"$f":"$H66*$K66","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A67,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A67,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["CODE","LLPZ?ND",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M69:M80)","v":0},0,0,0,0,{"$f":"+SUM(R69:R80)","v":0},{"$f":"+SUM(S69:S80)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A69,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A69,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,{"$f":"$H69*$K69","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["TT","MSM?N  XD",null,null,null,null,null,null,null,null,null,null,{"$f":"M82","v":0},{"$f":"N82+N90","v":0},0,0,0,0,{"$f":"S82+S90","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["ST","FLLSN S",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M83:M88)","v":0},{"$f":"SUM(N83:N88)","v":0},{"$f":"SUM(O83:O88)","v":0},{"$f":"SUM(P83:P88)","v":0},{"$f":"SUM(Q83:Q88)","v":0},{"$f":"SUM(R83:R89)","v":0},{"$f":"SUM(S83:S89)","v":0},{"$f":"SUM(T83:T89)","v":0},{"$f":"SUM(U83:U89)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A83,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A83=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A83,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E83*$AI$3+F83*$AI$4+G83*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,{"$f":"$H83*$K83","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(M87:AG87)","v":0}]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["ST","DFKLKQANNBD",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M91:M102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A91,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A91,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E91*$AI$3+F91*$AI$4+G91*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,{"$f":"$H91*$K91","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["TT","DKJJDHHDF",null,null,null,null,null,null,null,null,null,null,{"$f":"M104+M120+M126+M129","v":0},{"$f":"N104+N120+N126+N129","v":0},{"$f":"O104+O120+O126+O129","v":0},{"$f":"P104+P120+P126+P129","v":0},{"$f":"Q104+Q120+Q126+Q129","v":0},{"$f":"R104+R116+R120+R126+R129+R110","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["ST","FKLLQK?J?NDX",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M105:M125)","v":0},{"$f":"SUM(N105:N108)","v":0},0,0,0,{"$f":"SUM(R105:R109)","v":0},{"$f":"SUM(S105:S109)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A105,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A105=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A105,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E105*$AI$3+F105*$AI$4+G105*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,{"$f":"$H105*$K105","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A106,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A106,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A107,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A107,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A108,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A108,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A109,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A109,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["ST","F/MMMSL.K?K??DC",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M111:M127)","v":0},{"$f":"SUM(N111:N114)","v":0},0,0,0,{"$f":"SUM(R111:R115)","v":0},{"$f":"SUM(S111:S115)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A111,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A111,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E111*$AI$3+F111*$AI$4+G111*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A112,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A112,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A113,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A113,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A114,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A114,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A115,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A115,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["ST","FGGSZTBV SD",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M117:M128)","v":0},{"$f":"SUM(N117:N119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A117,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A117=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A117,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E117*$AI$3+F117*$AI$4+G117*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A118,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A118,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A119,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A119,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(M119:AG119)","v":0}]
["ST","DFMMFKFV",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M121:M123)","v":0},{"$f":"SUM(N121:N123)","v":0},{"$f":"SUM(O121:O123)","v":0},{"$f":"SUM(P121:P123)","v":0},{"$f":"SUM(Q121:Q125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A121,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A121=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A121,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E121*$AI$3+F121*$AI$4+G121*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,{"$f":"$H121*$K121","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A122,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A122,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A123,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A123,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A124,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A124,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A125,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A125,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["ST","FMMS?JJNDF",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M127:M128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A127,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A127=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A127,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E127*$AI$3+F127*$AI$4+G127*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H127*$K127","v":0},0,null,null,null,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A128,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A128,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0]
["ST","D/MM??NFC",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M130:M134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A130,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A130=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A130,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E130*$AI$3+F130*$AI$4+G130*$AI$5,0)","v":0},"XAF",null,0,null,null,null,null,null,null,{"$f":"$H130*$K130","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A131,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A131,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A132,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A132,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A133,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A133,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A134,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A134,RESTAF_01,4,0),\"-\")","v":"-"},0,"XAF",null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["TT","FM/LKNBVCD",null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"+R136","v":0},{"$f":"+S136","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(R135:AG135)","v":0}]
["ST","FFFFFF",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M137:M145)","v":0},0,0,0,0,{"$f":"SUM(R137:R161)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(M136:AG136)","v":0}]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A137,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A137=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A137,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E137*$AI$3+F137*$AI$4+G137*$AI$5,0)","v":0},null,null,0,null,null,null,null,null,null,{"$f":"$H137*$K137","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS ",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,{"$f":"$H153*$K153","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["TT","BLNBVCSCF",null,null,null,null,null,null,null,null,null,null,{"$f":"+M163","v":0},{"$f":"+N163","v":0},0,0,0,{"$f":"+R163","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["ST","COÛT GARDIENNAGE",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M164:M165)","v":0},0,0,0,0,{"$f":"+SUM(R164:R167)","v":0},{"$f":"+SUM(S164:S167)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A164,RESTAF_01,2,0)),\"\")","v":""},null,"U",{"$f":"IF(A164=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A164,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E164*$AI$3+F164*$AI$4+G164*$AI$5,0)","v":0},null,null,0,null,null,null,null,null,null,{"$f":"$H164*$K164","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A165,RESTAF_01,2,0)),\"\")","v":""},null,"U",0,null,{"$f":"IFERROR(VLOOKUP(A165,RESTAF_01,4,0),\"-\")","v":"-"},0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A166,RESTAF_01,2,0)),\"\")","v":""},null,"U",0,null,{"$f":"IFERROR(VLOOKUP(A166,RESTAF_01,4,0),\"-\")","v":"-"},0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A167,RESTAF_01,2,0)),\"\")","v":""},null,"U",0,null,{"$f":"IFERROR(VLOOKUP(A167,RESTAF_01,4,0),\"-\")","v":"-"},0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"FGHKIOPO",null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!+M169+M172+M180","v":{"$error":"#REF!"}},{"$f":"#REF!+N169+N172+N180","v":{"$error":"#REF!"}},{"$f":"#REF!+O169+O172+O180","v":{"$error":"#REF!"}},{"$f":"#REF!+P169+P172+P180","v":{"$error":"#REF!"}},{"$f":"#REF!+Q169+Q172+Q180","v":{"$error":"#REF!"}},{"$f":"R169+R172+R180","v":0},{"$f":"S169+S172+S180","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(R168:AG168)","v":0}]
["ST","JJKLKM",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(R170:R171)","v":0},{"$f":"SUM(S170:S171)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"+SUM(R169:AG169)","v":0}]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A170,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A170=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A170,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E170*$AI$3+F170*$AI$4+G170*$AI$5,0)","v":0},null,null,0,null,null,null,null,null,null,null,{"$f":"$H170*$K170","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(M170:AG170)","v":0}]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A171,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A171,RESTAF_01,4,0),\"-\")","v":"-"},0,null,null,0,null,null,null,null,null,null,null,{"$f":"$H171*$K171","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["ST","DGHJKL",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M173:M179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A173,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A173=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A173,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E173*$AI$3+F173*$AI$4+G173*$AI$5,0)","v":0},null,null,0,null,null,null,null,null,null,null,{"$f":"$H173*$K173","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"",null,"MOIS",0,null,"-",0,null,null,0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
["ST","COÛT DE MISSION",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M181:M184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A181,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",{"$f":"IF(A181=\"\",0%,100%)","v":0},null,{"$f":"IFERROR(VLOOKUP(A181,RESTAF_01,4,0),\"-\")","v":"-"},{"$f":"IFERROR(E181*$AI$3+F181*$AI$4+G181*$AI$5,0)","v":0},null,null,0,null,null,null,null,null,null,{"$f":"$H181*$K181","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A182,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A182,RESTAF_01,4,0),\"-\")","v":"-"},0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(UPPER(VLOOKUP(A183,RESTAF_01,2,0)),\"\")","v":""},null,"MOIS",0,null,{"$f":"IFERROR(VLOOKUP(A183,RESTAF_01,4,0),\"-\")","v":"-"},0,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A184,RESTAF_01,4,0),\"-\")","v":"-"},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"TOTAL MESUEL (PRIX SEC)",null,null,null,null,null,null,null,{"$f":"#REF!+M23+M30+M40+M54+M103+M135+M162+M168","v":{"$error":"#REF!"}},{"$f":"#REF!+N23+N30+N40+N54+N103+N135+N162+N168","v":{"$error":"#REF!"}},{"$f":"O168+O162+#REF!+O135+O103+O81+O64+O54+O40+O30+O23+O7+#REF!","v":{"$error":"#REF!"}},{"$f":"P168+P162+#REF!+P135+P103+P81+P64+P54+P40+P30+P23+P7+#REF!","v":{"$error":"#REF!"}},{"$f":"Q168+Q162+#REF!+Q135+Q103+Q81+Q64+Q54+Q40+Q30+Q23+Q7+#REF!","v":{"$error":"#REF!"}},{"$f":"R168+R162+R135+R103+R81+R64+R54+R40+R30+R23+R7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(R186:AG186)","v":0}]
[null,null,null,null,"CUMULLÉ (PRIX SEC)",null,null,null,null,null,null,null,{"$f":"M186","v":{"$error":"#REF!"}},{"$f":"M186+N186","v":{"$error":"#REF!"}},{"$f":"N187+O186","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"R186","v":0},{"$f":"R187+S186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"K VENTE HIP 2",null,{"$f":"G188*H$260","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M189:AG189)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(M190:AG190)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R190","v":0},{"$f":"R191+S190","v":0},{"$f":"S191+T190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M192:AG192)","v":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,{"$f":"+AC191/AC194","v":{"$error":"#DIV/0!"}}]

{"sheet":"OPTION 2 PHASES (COST)","index":5,"n_rows":126,"n_cols":8,"rows_kept":126,"cut":false,"hidden":true,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]]}
[]
[]
[]
[]
["SDFGHJKL","FGHJKLM%","AAAA","BBBB","Tranche Ferme","GHNN???","Tranche conditionnelle","DFGHJKL"]
[null,null,null,null,"FFGTHJK","?KKLL","FGHJK","FGHJKL"]
[]
[null,"AAAAAAAAAAAAAAAAAAAA"]
["N° DE PRIX","AAAAAAAAAAAAAAAAAAAA","FGHJKL",409201933.33333331,1,{"$f":"E9*$D9","v":409201933.33333331},0,{"$f":"G9*$D9","v":0}]
[null,"AAAAAAAAAAAAAAAAAAAA",null,null,null,{"$f":"SUM(F9)","v":409201933.33333331},null,{"$f":"SUM(H9)","v":0}]
[null,"AAAAAAAAAAAAAAAAAAAA"]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'101'!K41","v":10},49427.189120000017,{"$f":"E12*$D12","v":494271.89120000019},0,{"$f":"G12*$D12","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,{"$f":"E13*$D13","v":0},0,{"$f":"G13*$D13","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,{"$f":"E14*$D14","v":0},0,{"$f":"G14*$D14","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,0]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0,{"$f":"SUM(F12:F15)","v":494271.89120000019},0,{"$f":"SUM(H12:H15)","v":0}]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'201'!K38","v":60},23160.677130200009,{"$f":"E18*$D18","v":1389640.6278120005},0,{"$f":"G18*$D18","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'202'!K38","v":100},60490.522665999939,6049052.2665999942,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'203'!K38","v":530},56751.510777500014,30078300.712075006,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'204'!K38","v":10},46676.388885000015,466763.88885000016,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'205'!K41","v":10},123649.71180000014,1236497.1180000014,0,0]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0,{"$f":"SUM(F18:F23)","v":39220254.613337003},0,{"$f":"SUM(H18:H23)","v":0}]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'301'!K38","v":120},32702.427431999913,{"$f":"E26*$D26","v":3924291.2918399894},0,{"$f":"G26*$D26","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'302'!K38","v":70},24226.416126999982,1695849.1288899987,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'303'!K38","v":70},98187.67790000001,6873137.4530000007,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",730,null,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'304'!K38","v":120},98187.67790000001,11782521.348000001,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'305'!K42","v":80},0,{"$f":"E33*$D33","v":0},77196.244300000006,{"$f":"G33*$D33","v":6175699.5440000007}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'307'!K38","v":70},0,0,21456.52,{"$f":"G34*$D34","v":1501956.4000000001}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'306'!K38","v":2420},5452.7896992342676,13195751.072146928,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",3500,10589.692358783037,37063923.255740628,0,0]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0,{"$f":"SUM(F26:F35)","v":37471550.293876916},0,{"$f":"SUM(H26:H35)","v":7677655.9440000011}]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,null,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",27430,323,{"$f":"E39*$D39","v":8859890},0,{"$f":"G39*$D39","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",303070,84,25457880,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",58400,200,11680000,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL"]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",6890,80.5,554645,0,{"$f":"G43*$D43","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",13810,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'401'!K42","v":90},9578.1445928338781,{"$f":"E45*$D45","v":862033.01335504907},11377.470456026038,{"$f":"G45*$D45","v":1023972.3410423434}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",13120,0,{"$f":"E46*$D46","v":0},0,{"$f":"G46*$D46","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL"]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,null,0,0,{"$f":"G48*$D48","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'402'!K43","v":120},9515.4046585648211,{"$f":"E52*$D52","v":1141848.5590277785},0,{"$f":"G52*$D53","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",6770,10182.180000000004,{"$f":"E53*D53","v":68933358.600000024},0,{"$f":"G53*$D54","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",23880,827.71739234296274,{"$f":"E54*D54","v":19765891.32914995},0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,{"$f":"G56*$D56","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,{"$f":"G61*$D61","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0,{"$f":"E62*$D63","v":0},0,{"$f":"G62*$D63","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'404'!K38","v":16920},234.89000000000004,{"$f":"E63*D63","v":3974338.8000000007},0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'404B'!K38","v":25550},51.3,1310715,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'404C'!K38","v":76440},16,1223040,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'404D'!K38","v":252590},16.8,4243512,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,null,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,{"$f":"G71*$D72","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'405A'!K38","v":19380},28,542640,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'405B'!K38","v":19990},6,119940,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'405C'!K38","v":44490},2,88980,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",{"$f":"+'405D'!K38","v":720300},2,1440600,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",109570,3,328710,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",1210,220.5,266805,0,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",16920,160.1,2708892,0]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0,{"$f":"SUM(F39:F82)","v":153503719.3015328},0,{"$f":"SUM(H39:H82)","v":1023972.3410423434}]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,null,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0,null,0]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0,{"$f":"SUM(F84:F85)","v":0},0,{"$f":"SUM(H84:H85)","v":0}]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",2900,0,{"$f":"E89*$D90","v":0},10195.32,{"$f":"+D89*G89","v":29566428}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,null,0,{"$f":"+D90*G90","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",2400,0,{"$f":"E91*$D91","v":0},19760.099999999999,47424240]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",2470,0,0,487.28,1203581.5999999999]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",8990,0,0,200.51999999999998,1802674.7999999998]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",19310,0,{"$f":"E94*$D94","v":0},385,7434350]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",8990,0,0,20.23,181867.7]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",164355,0,0,61,10025655]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",1066800,0,{"$f":"E97*$D97","v":0},1,1066800]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",1066800,0,{"$f":"E98*$D98","v":0},22,23469600]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",164355,0,0,19,3122745]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",1500000,0,0,94,141000000]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",1066800,0,0,4,4267200]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,3,0]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0,{"$f":"SUM(F89:F102)","v":0},0,{"$f":"SUM(H89:H102)","v":270565142.10000002}]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0,0,0,{"$f":"G104*$D104","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",296630,0,{"$f":"E105*$D105","v":0},511,{"$f":"G105*$D105","v":151577930}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,0,0,0,{"$f":"G106*$D106","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",1000000,0,0,511,511000000]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0,{"$f":"SUM(F104:F107)","v":0},0,{"$f":"SUM(H104:H107)","v":662577930}]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,0,null,0]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",0,null,{"$f":"G110*$D110","v":0},1,{"$f":"G110*$D110","v":0}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL"]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",41900,null,null,330,{"$f":"G112*$D112","v":13827000}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",85900,null,null,660,{"$f":"G113*$D113","v":56694000}]
[0,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",201200,null,null,330,66396000]
[null,"AAAAAAAAAAAAAAAAAAAA","FGHJKL",null,null,{"$f":"SUM(F110:F114)","v":0},null,{"$f":"SUM(H110:H114)","v":136917000}]
[null,"AAAAAAAAAAAAAAAAAAAA"]
[null,"AAAAAAAAAAAAAAAAAAAA",null,null,null,{"$f":"F10","v":409201933.33333331},null,{"$f":"H10","v":0}]
[null,"AAAAAAAAAAAAAAAAAAAA",null,null,null,{"$f":"F16","v":494271.89120000019},null,{"$f":"H16","v":0}]
[null,"AAAAAAAAAAAAAAAAAAAA",null,null,null,{"$f":"F24","v":39220254.613337003},null,{"$f":"H24","v":0}]
[null,"AAAAAAAAAAAAAAAAAAAA",null,null,null,{"$f":"F37","v":37471550.293876916},null,{"$f":"H37","v":7677655.9440000011}]
[null,"AAAAAAAAAAAAAAAAAAAA",null,null,null,{"$f":"F83","v":153503719.3015328},null,{"$f":"H83","v":1023972.3410423434}]
[null,"AAAAAAAAAAAAAAAAAAAA",null,null,null,{"$f":"F86","v":0},null,{"$f":"H86","v":0}]
[null,"AAAAAAAAAAAAAAAAAAAA",null,null,null,{"$f":"F103","v":0},null,{"$f":"H103","v":270565142.10000002}]
[null,"AAAAAAAAAAAAAAAAAAAA",null,null,null,{"$f":"F108","v":0},null,{"$f":"H108","v":662577930}]
[null,"AAAAAAAAAAAAAAAAAAAA",null,null,null,{"$f":"F115","v":0},null,{"$f":"H115","v":136917000}]
[null,"SDFGHJ",null,null,null,{"$f":"SUM(F117:F125)","v":639891729.43327999},{"$f":"SUBTOTAL(109,G117:G125)","v":0},{"$f":"SUBTOTAL(109,H117:H125)","v":1078761700.3850424}]

{"sheet":"OPTION 2 (fosse terre)","index":6,"n_rows":126,"n_cols":8,"rows_kept":126,"cut":false,"hidden":true,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]]}
[]
[]
[]
[]
["FGHJKLM%","SDFGHJ?K.L/§","XCVBN?./","CFVGBHNJ?K./§","Tranche Ferme","AAAAAAAAA","AAAAAAAAA"]
[null,null,null,null,"Quantités","BBBBBBB","BBB","BBBBB"]
[]
[null,"BBBBBBBD"]
["N° DE PRIX","BBBBBBBD","forfait",516701933.33333331,1,{"$f":"E9*$D9","v":516701933.33333331},0,{"$f":"G9*$D9","v":0}]
[null,"BBBBBBBD",null,null,null,{"$f":"SUM(F9)","v":516701933.33333331},null,{"$f":"SUM(H9)","v":0}]
[null,"BBBBBBBD"]
[0,"BBBBBBBD","m²",460,49427.189120000017,{"$f":"E12*$D12","v":22736506.995200008},0,{"$f":"G12*$D12","v":0}]
[0,"BBBBBBBD","m3",0,0,{"$f":"E13*$D13","v":0},0,{"$f":"G13*$D13","v":0}]
[0,"BBBBBBBD","m3",0,0,{"$f":"E14*$D14","v":0},0,{"$f":"G14*$D14","v":0}]
[0,"BBBBBBBD","U",0,0,0,0,0]
[null,"BBBBBBBD",null,null,0,{"$f":"SUM(F12:F15)","v":22736506.995200008},0,{"$f":"SUM(H12:H15)","v":0}]
[null,"BBBBBBBD",0,0]
[0,"BBBBBBBD","m3",2900,23160.677130200009,{"$f":"E18*$D18","v":67165963.677580029},0,{"$f":"G18*$D18","v":0}]
[0,"BBBBBBBD","m3",null,0,0,0,0]
[0,"BBBBBBBD","m3",9070,60490.522665999939,548649040.58061945,0,0]
[0,"BBBBBBBD","m3",10960,56751.510777500014,621996558.12140012,0,0]
[0,"BBBBBBBD","m²",2830,46676.388885000015,132094180.54455005,0,0]
[0,"BBBBBBBD","m²",170,123649.71180000014,21020451.006000023,0,0]
[null,"BBBBBBBD",null,null,0,{"$f":"SUM(F18:F23)","v":1390926193.9301496},0,{"$f":"SUM(H18:H23)","v":0}]
[null,"BBBBBBBD",0,0]
[0,"BBBBBBBD","m³",10340,32702.427431999913,{"$f":"E26*$D26","v":338143099.64687908},0,{"$f":"G26*$D26","v":0}]
[0,"BBBBBBBD","m³",36070,24226.416126999982,873846829.70088935,0,0]
[0,"BBBBBBBD","m²",1200,98187.67790000001,117825213.48000002,0,0]
[0,"BBBBBBBD","m²",730,null,0,0,0]
[0,"BBBBBBBD",0,0]
[0,"BBBBBBBD","m³",3580,98187.67790000001,351511886.88200003,0,0]
[0,"BBBBBBBD","m³",0,0,0,0,0]
[0,"BBBBBBBD","m²",15700,0,{"$f":"E33*$D33","v":0},77196.244300000006,{"$f":"G33*$D33","v":1211981035.51}]
[0,"BBBBBBBD","m²",{"$f":"+D80*0.08+0.4*D81","v":9316},0,0,21456.52,{"$f":"G34*$D34","v":199888940.31999999}]
[0,"BBBBBBBD","m²",28820,null,0,5452.7896992342676,157149399.1319316]
[0,"BBBBBBBD","m²",3500,10589.692358783037,37063923.255740628,0,0]
[null,"BBBBBBBD",null,null,0,{"$f":"SUM(F26:F35)","v":1681327029.7097683},0,{"$f":"SUM(H26:H35)","v":1569019374.9619315}]
[null,"BBBBBBBD",0,0,0,null,0]
[0,"BBBBBBBD","m³",27430,323,{"$f":"E39*$D39","v":8859890},0,{"$f":"G39*$D39","v":0}]
[0,"BBBBBBBD","ml",303070,84,25457880,0,0]
[0,"BBBBBBBD","ml",58400,200,11680000,0,0]
[0,"BBBBBBBD"]
[0,"BBBBBBBD","ml",6890,80.5,554645,0,{"$f":"G43*$D43","v":0}]
[0,"BBBBBBBD","ml",13810,0,0,0,0]
[0,"BBBBBBBD","ml",14800,9578.1445928338781,{"$f":"E45*$D45","v":141756539.97394139},11377.470456026038,{"$f":"G45*$D45","v":168386562.74918535}]
[0,"BBBBBBBD","ml",13590,0,{"$f":"E46*$D46","v":0},0,{"$f":"G46*$D46","v":0}]
[0,"BBBBBBBD"]
[0,"BBBBBBBD","ml",null,null,0,0,{"$f":"G48*$D48","v":0}]
[0,"BBBBBBBD","ml",0,0,0,0,0]
[0,"BBBBBBBD","ml",0,0,0,0,0]
[0,"BBBBBBBD","ml",0,0,0,0,0]
[0,"BBBBBBBD","ml",41230,null,{"$f":"E52*$D52","v":0},9515.4046585648211,{"$f":"G52*$D52","v":392320134.0726276}]
[0,"BBBBBBBD","ml",6770,{"$f":"10182.18+G52","v":19697.584658564821},{"$f":"E53*D53","v":133352648.13848384},0,{"$f":"G53*$D54","v":0}]
[0,"BBBBBBBD","ml",23900,827.71739234296274,{"$f":"E54*D54","v":19782445.676996808},0]
[0,"BBBBBBBD",null,0]
[0,"BBBBBBBD","ml",0,0,0,0,{"$f":"G56*$D56","v":0}]
[0,"BBBBBBBD","ml",0,0,0,0,0]
[0,"BBBBBBBD","ml",0,0,0,0,0]
[0,"BBBBBBBD","ml",null,0,0,0,0]
[0,"BBBBBBBD",null,0]
[0,"BBBBBBBD","ml",0,0,0,0,{"$f":"G61*$D61","v":0}]
[0,"BBBBBBBD","ml",null,0,{"$f":"E62*$D63","v":0},0,{"$f":"G62*$D63","v":0}]
[0,"BBBBBBBD","ml",609070,234.89000000000004,{"$f":"E63*D63","v":143064452.30000001},0,0]
[0,"BBBBBBBD","ml",0,0,0,0,0]
[0,"BBBBBBBD","ml",898400,51.3,46087920,0,0]
[0,"BBBBBBBD","ml",0,0,0,0,0]
[0,"BBBBBBBD","ml",0,0,0,0,0]
[0,"BBBBBBBD","ml",5662850,16,90605600,0,0]
[0,"BBBBBBBD","ml",9638130,16.8,161920584,0,0]
[0,"BBBBBBBD",null,null,null,0]
[0,"BBBBBBBD","u",0,0,0,0,{"$f":"G71*$D72","v":0}]
[0,"BBBBBBBD","u",0,0,0,0,0]
[0,"BBBBBBBD","u",935650,28,26198200,0,0]
[0,"BBBBBBBD","u",0,0,0,0,0]
[0,"BBBBBBBD","u",1915040,6,11490240,0,0]
[0,"BBBBBBBD","u",0,0,0,0,0]
[0,"BBBBBBBD","u",0,0,0,0,0]
[0,"BBBBBBBD","u",9056910,2,18113820,0,0]
[0,"BBBBBBBD","u",22519620,2,45039240,0,0]
[0,"BBBBBBBD","m3",110400,3,331200,0,0]
[0,"BBBBBBBD","Kg",1210,220.5,266805,0,0]
[0,"BBBBBBBD","m3",16920,160.1,2708892,0]
[null,"BBBBBBBD",null,null,0,{"$f":"SUM(F39:F82)","v":887271002.08942199},0,{"$f":"SUM(H39:H82)","v":560706696.82181299}]
[null,"BBBBBBBD",null,0,0,null,0]
[0,"BBBBBBBD","m²",null,0,null,0]
[null,"BBBBBBBD",null,null,0,{"$f":"SUM(F84:F85)","v":0},0,{"$f":"SUM(H84:H85)","v":0}]
[null,"BBBBBBBD",null,null,0]
[0,"BBBBBBBD",null,null,0]
[601,"BBBBBBBD","ml",2900,0,{"$f":"E89*$D90","v":0},10195.32,{"$f":"+D89*G89","v":29566428}]
[602,"BBBBBBBD","ml",0,0,null,0,{"$f":"+D90*G90","v":0}]
[603,"BBBBBBBD","ml",2400,0,{"$f":"E91*$D91","v":0},19760.099999999999,47424240]
[604,"BBBBBBBD","ml",2470,0,0,487.28,1203581.5999999999]
[605,"BBBBBBBD","ml",8990,0,0,200.51999999999998,1802674.7999999998]
[606,"BBBBBBBD","m²",19310,0,{"$f":"E94*$D94","v":0},385,7434350]
[607,"BBBBBBBD","ml",8990,0,0,20.23,181867.7]
[608,"BBBBBBBD","U",165600,0,0,61,10101600]
[609,"BBBBBBBD","U",1066800,0,{"$f":"E97*$D97","v":0},1,1066800]
[610,"BBBBBBBD","U",1066800,0,{"$f":"E98*$D98","v":0},22,23469600]
[611,"BBBBBBBD","U",165600,0,0,19,3146400]
[612,"BBBBBBBD","U",1500000,0,0,94,141000000]
[613,"BBBBBBBD","U",1066800,0,0,4,4267200]
[614,"BBBBBBBD","U",0,0,0,3,0]
[null,"BBBBBBBD",null,null,0,{"$f":"SUM(F89:F102)","v":0},0,{"$f":"SUM(H89:H102)","v":270664742.10000002}]
[null,"BBBBBBBD",null,null,0,0,0,{"$f":"G104*$D104","v":0}]
[0,"BBBBBBBD","U",296910,0,{"$f":"E105*$D105","v":0},511,{"$f":"G105*$D105","v":151721010}]
[0,"BBBBBBBD","u",0,0,0,0,{"$f":"G106*$D106","v":0}]
[0,"BBBBBBBD","u",1000000,0,0,511,511000000]
[null,"BBBBBBBD",null,null,0,{"$f":"SUM(F104:F107)","v":0},0,{"$f":"SUM(H104:H107)","v":662721010}]
[null,"BBBBBBBD",null,null,0,null,0]
[0,"BBBBBBBD","FF",0,null,{"$f":"G110*$D110","v":0},1,{"$f":"G110*$D110","v":0}]
[0,"BBBBBBBD"]
[0,"BBBBBBBD","ml",41900,null,null,330,{"$f":"G112*$D112","v":13827000}]
[0,"BBBBBBBD","ml",85900,null,null,660,{"$f":"G113*$D113","v":56694000}]
[0,"BBBBBBBD","ml",201200,null,null,330,66396000]
[null,"BBBBBBBD",null,null,null,{"$f":"SUM(F110:F114)","v":0},null,{"$f":"SUM(H110:H114)","v":136917000}]
[null,"BBBBBBBD"]
[null,"BBBBBBBD",null,null,null,{"$f":"F10","v":516701933.33333331},null,{"$f":"H10","v":0}]
[null,"BBBBBBBD",null,null,null,{"$f":"F16","v":22736506.995200008},null,{"$f":"H16","v":0}]
[null,"BBBBBBBD",null,null,null,{"$f":"F24","v":1390926193.9301496},null,{"$f":"H24","v":0}]
[null,"BBBBBBBD",null,null,null,{"$f":"F37","v":1681327029.7097683},null,{"$f":"H37","v":1569019374.9619315}]
[null,"BBBBBBBD",null,null,null,{"$f":"F83","v":887271002.08942199},null,{"$f":"H83","v":560706696.82181299}]
[null,"BBBBBBBD",null,null,null,{"$f":"F86","v":0},null,{"$f":"H86","v":0}]
[null,"BBBBBBBD",null,null,null,{"$f":"F103","v":0},null,{"$f":"H103","v":270664742.10000002}]
[null,"BBBBBBBD",null,null,null,{"$f":"F108","v":0},null,{"$f":"H108","v":662721010}]
[null,"BBBBBBBD",null,null,null,{"$f":"F115","v":0},null,{"$f":"H115","v":136917000}]
[null,"TOTAL",null,null,null,{"$f":"SUM(F117:F125)","v":4498962666.0578728},{"$f":"SUBTOTAL(109,G117:G125)","v":0},{"$f":"SUBTOTAL(109,H117:H125)","v":3200028823.8837442}]

{"sheet":"RESSOURCES","index":7,"n_rows":1483,"n_cols":18,"rows_kept":1483,"cut":false,"hidden":false,"merged":[[0,0,0,5]]}
["dfgsn!,kmdzef,!kn n,e vd"]
[8]
["Code","Libellé","U","PU","gfn sz","bgst vqa"]
["A.101","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.102","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.103","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.104","prprtttttttttttttttttttttttkuù","Ms",0,0,0]
["A.105","prprtttttttttttttttttttttttkuù","Ms",0,0,0]
["A.106","prprtttttttttttttttttttttttkuù","Ms",0,0,0]
["A.107","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.108","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.109","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.100","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.101","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.102","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.103","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.104","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.105","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.106","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.107","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.108","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.109","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.110","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.111","prprtttttttttttttttttttttttkuù","Ms",0,0,0]
["A.112","prprtttttttttttttttttttttttkuù","Ms",0,0,0]
["A.113","prprtttttttttttttttttttttttkuù","Ms",0,0,0]
["A.114","prprtttttttttttttttttttttttkuù","H",33,0,0]
["A.115","prprtttttttttttttttttttttttkuù","H",33,0,0]
["A.116","prprtttttttttttttttttttttttkuù","H",33,0,0]
["A.117","prprtttttttttttttttttttttttkuù","H",33,0,0]
["A.118","prprtttttttttttttttttttttttkuù","H",33,0,0]
["A.119","prprtttttttttttttttttttttttkuù","H",33,0,0]
["A.120","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.121","prprtttttttttttttttttttttttkuù","H",33,0,0]
["A.122","prprtttttttttttttttttttttttkuù","Ms",33,0,0]
["A.123","prprtttttttttttttttttttttttkuù","Ft",0,0,0]
["A.124"]
["A.125","ssssssssssss","ml",777,0,0]
["A.126","ssssssssssss","ml",444,0,0]
["A.127","ssssssssssss","ml",3333,0,0]
["A.128","ssssssssssss","U",0,0,0]
["A.129","ssssssssssss","U",0,0,0]
["A.130","ssssssssssss","U",0,0,0]
["A.131","ssssssssssss","U",0,0,0]
["A.132","ssssssssssss","U",0,0,0]
["A.133","ssssssssssss","ml",1111,0,0]
["A.134","ssssssssssss","ml",0,0,0]
["A.135","ssssssssssss","ml",0,0,0]
["A.136","ssssssssssss","ml",0,0,0]
["A.137","ssssssssssss","ml",0,0,0]
["A.138","ssssssssssss","ml",0,0,0]
["A.139","ssssssssssss","ml",0,0,0]
["A.140","ssssssssssss","ml",0,0,0]
["A.141","ssssssssssss","ml",4444,0,0]
["A.142","ssssssssssss","U",0,0,0]
["A.143","ssssssssssss","U",0,0,0]
["A.144","ssssssssssss","ml",33,0,0]
["A.145","ssssssssssss","ml",111,0,0]
["A.146","ssssssssssss","ml",111,0,0]
["A.147","ssssssssssss","ml",111,0,0]
["A.148","ssssssssssss","ml",111,0,0]
["A.149","ssssssssssss","ml",111,0,0]
["A.150","ssssssssssss","ml",111,0,0]
["A.151","ssssssssssss","ml",111,0,0]
["A.152","ssssssssssss","ml",111,0,0]
["A.153","ssssssssssss","Kg",111,0,0]
["A.154","ssssssssssss","T",111,0,0]
["A.155","ssssssssssss","M²",111,0,0]
["A.156","ssssssssssss","ml",0,0,0]
["A.157","ssssssssssss","ml",0,0,0]
["A.158","ssssssssssss","M²",0,0,0]
["A.159","ssssssssssss","M3",33,0,0]
["A.160","ssssssssssss","M3",33,0,0]
["A.161","ssssssssssss","ml",33,0,0]
["A.162","ssssssssssss","Ft",0,0,0]
["A.163","ssssssssssss","Ft",0,0,0]
["A.164","ssssssssssss","Ft",0,0,0]
["A.165","ssssssssssss","Ft",0,0,0]
["A.166","ssssssssssss","Ft",0,0,0]
["A.167","ssssssssssss","Ft",0,0,0]
["A.168","ssssssssssss","Ft",33,0,0]
["A.169","ssssssssssss","U",0,0,0]
["A.170","ssssssssssss","Ft",0,0,0]
["A.171","ssssssssssss","Ft",0,0,0]
["A.172","ssssssssssss","M²",33,0,0]
["A.173","ssssssssssss","M²",33,0,0]
["A.174","ssssssssssss","M²",33,0,0]
["A.175","ssssssssssss","M²",33,0,0]
["A.176","ssssssssssss","M²",33,0,0]
["A.177","ssssssssssss","Ft",null,0,0]
["A.178","ssssssssssss","Ft",0,0,0]
["A.179","ssssssssssss","X",0,0,0]
["A.180","ssssssssssss","X",0,0,0]
["A.181","ssssssssssss","Ft",0,0,0]
["A.182","ssssssssssss","Ft",0,0,0]
["A.183","ssssssssssss","Ft",0,0,0]
["A.184","ssssssssssss","Ft",0,0,0]
["A.185","ssssssssssss","Ft",0,0,0]
["A.186","ssssssssssss","X",0,0,0]
["A.187","ssssssssssss","U",0,0,0]
["A.188","ssssssssssss","Ms",0,0,0]
["A.189","ssssssssssss","Ft",0,0,0]
["A.190","ssssssssssss","Ft",0,0,0]
["A.191","ssssssssssss","Ft",0,0,0]
["A.192","ssssssssssss","Ft",0,0,0]
["A.193","ssssssssssss","Ft",33,0,0]
["A.194","ssssssssssss","Ft",33,0,0]
["A.195","ssssssssssss","Ft",0,0,0]
["A.196","ssssssssssss","Ft",0,0,0]
["A.197"]
["A.198","aaaaaaaaaaaaaa","J",7777,0,0]
["A.199","aaaaaaaaaaaaaa","J",2222,0,0]
["A.200","aaaaaaaaaaaaaa","J",2222,0,0]
["A.201","aaaaaaaaaaaaaa","J",2222,0,0]
["A.202","aaaaaaaaaaaaaa","J",2222,0,0]
["A.203","aaaaaaaaaaaaaa","J",2222,0,0]
["A.204","aaaaaaaaaaaaaa","J",2222,0,0]
["A.205","aaaaaaaaaaaaaa","J",2222,0,0]
["A.206","aaaaaaaaaaaaaa","J",2222,0,0,null,null,null,null,null,null,null,null,null,null,"tete de dalot"]
["A.207","aaaaaaaaaaaaaa","J",2222,0,0,null,null,null,null,null,null,null,null,null,null,1.3]
["A.208","aaaaaaaaaaaaaa","J",2222,0,0,null,null,null,null,null,null,null,null,null,null,3.5]
["A.209","aaaaaaaaaaaaaa","J",2222,0,0,null,null,null,null,null,null,null,null,{"$f":"7*0.1","v":0.70000000000000007},null,15,{"$f":"+N122*1.5","v":0}]
["A.210","aaaaaaaaaaaaaa","J",2222,0,0,null,null,null,null,null,null,null,null,null,null,50]
["A.211","aaaaaaaaaaaaaa","J",2222,0,0]
["A.212","aaaaaaaaaaaaaa",null,2222]
["A.213","aaaaaaaaaaaaaa","X",0,0,0]
["A.214","aaaaaaaaaaaaaa","X",0,0,0]
["A.215","aaaaaaaaaaaaaa","X",0,0,0]
["A.216","aaaaaaaaaaaaaa","X",0,0,0]
["A.217","aaaaaaaaaaaaaa","X",0,0,0]
["A.218","aaaaaaaaaaaaaa","X",0,0,0]
["A.219","aaaaaaaaaaaaaa","Ft",0,0,0]
["A.220","aaaaaaaaaaaaaa","L",33,0,0]
["A.221","aaaaaaaaaaaaaa","M3",33,0,0]
["A.222","aaaaaaaaaaaaaa","M3",33,0,0]
["A.223","aaaaaaaaaaaaaa","T",33,0,0]
["A.224","aaaaaaaaaaaaaa","T",33,0,0]
["A.225","aaaaaaaaaaaaaa","T",33,0,0]
["A.226","aaaaaaaaaaaaaa","T",33,0,0]
["A.227","aaaaaaaaaaaaaa","T",33,0,0]
["A.228","aaaaaaaaaaaaaa","Kg",33,0,0]
["A.229","aaaaaaaaaaaaaa","Rouleau",33,0,0]
["A.230","aaaaaaaaaaaaaa","M²",33,0,0]
["A.231","aaaaaaaaaaaaaa","M²",33,0,0]
["A.232","aaaaaaaaaaaaaa","M²",33,0,0]
["A.233","aaaaaaaaaaaaaa","U",0,0,0]
["A.234","aaaaaaaaaaaaaa","U",0,0,0]
["A.235","aaaaaaaaaaaaaa","T",33,0,0,null,null,null,null,null,null,null,null,1.8]
["A.236","aaaaaaaaaaaaaa","T",33,0,0]
["A.237","aaaaaaaaaaaaaa","T",33,0,0]
["A.238","aaaaaaaaaaaaaa",null,33]
["A.239","aaaaaaaaaaaaaa","kg",33]
["A.240","aaaaaaaaaaaaaa","T",33]
["A.241","aaaaaaaaaaaaaa","FF",33]
["A.242","aaaaaaaaaaaaaa",null,33]
["A.243","aaaaaaaaaaaaaa","FF",33]
["A.244","aaaaaaaaaaaaaa","cfa/T",33]
["A.245","aaaaaaaaaaaaaa","Ft",0,0,0]
["A.246","aaaaaaaaaaaaaa","t",33]
["A.247","TTTGttttttttttttttttts","M²",33,0,0]
["A.248","TTTGttttttttttttttttts","M²",33,0,0]
["A.249","TTTGttttttttttttttttts","U",0,0,0]
["A.250","TTTGttttttttttttttttts","X",0,0,0]
["A.251","TTTGttttttttttttttttts","Ms",1,0,0]
["A.252","TTTGttttttttttttttttts","X",0,0,0]
["A.253","TTTGttttttttttttttttts","U",33,0,0]
["A.254","TTTGttttttttttttttttts","U",33,0,0]
["A.255","TTTGttttttttttttttttts","U",33,0,0]
["A.256","TTTGttttttttttttttttts","X",0,0,0]
["A.257","TTTGttttttttttttttttts","X",0,0,0]
["A.258","TTTGttttttttttttttttts","X",0,0,0]
["A.259","TTTGttttttttttttttttts","U",23,0,0]
["A.260","TTTGttttttttttttttttts","X",0,0,0]
["A.261","TTTGttttttttttttttttts","X",0,0,0]
["A.262","TTTGttttttttttttttttts","M3",88,0,0]
["A.263","TTTGttttttttttttttttts","M3",88,0,0]
["A.264","TTTGttttttttttttttttts","M3",88,0,0]
["A.265","TTTGttttttttttttttttts","U",0,0,0]
["A.266","TTTGttttttttttttttttts","U",0,0,0]
["A.267","TTTGttttttttttttttttts","U",0,0,0]
["A.268","TTTGttttttttttttttttts","U",0,0,0]
["A.269"]
["A.270","roooooooooooooooooo","LJ",88,15,0]
["A.271","roooooooooooooooooo","LJ",88,15,0]
["A.272","roooooooooooooooooo","LJ",88,15,0]
["A.273","roooooooooooooooooo","LJ",88,15,0]
["A.274","roooooooooooooooooo","LJ",88,15,0]
["A.275","roooooooooooooooooo","LJ",88,15,0]
["A.276","roooooooooooooooooo","LJ",88,15,0]
["A.277","roooooooooooooooooo","LJ",88,15,0]
["A.278","roooooooooooooooooo","LJ",88,15,0]
["A.279","roooooooooooooooooo","LJ",88,15,0]
["A.280","roooooooooooooooooo","LJ",88,15,0]
["A.281","roooooooooooooooooo","LJ",88,15,0]
["A.282","roooooooooooooooooo","LJ",88,15,0]
["A.283","roooooooooooooooooo","LJ",88,15,0]
["A.284","roooooooooooooooooo","LJ",88,15,0]
["A.285","roooooooooooooooooo","LJ",88,15,0]
["A.286","roooooooooooooooooo","LH",88,54,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.287","roooooooooooooooooo","LH",88,54,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.288","roooooooooooooooooo","LH",88,54,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.289","roooooooooooooooooo","LH",88,17,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.290","roooooooooooooooooo","LH",88,24.2,20095.625]
["A.291","roooooooooooooooooo","LH",88,17,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.292","roooooooooooooooooo","LH",88,0,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.293","roooooooooooooooooo","LH",88,23.3,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.294","roooooooooooooooooo","LH",88,0,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.295","roooooooooooooooooo","LH",88,17,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.296","roooooooooooooooooo","LH",88,21.6,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.297","roooooooooooooooooo","LH",88,0,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.298","roooooooooooooooooo","LH",88,14.4,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.299","roooooooooooooooooo","LH",88,14.4,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.300","roooooooooooooooooo","LH",88,11.8,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.301","roooooooooooooooooo","LH",88,24.2,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.302","roooooooooooooooooo","LH",88,24.2,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.303","roooooooooooooooooo","LH",88,5.6,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.304","roooooooooooooooooo","LH",88,24.4,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.305","roooooooooooooooooo","LH",88,24.4,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.306","roooooooooooooooooo","LH",88,14,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.307","roooooooooooooooooo","LH",88,23.1,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.308","roooooooooooooooooo","LH",88,0,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.309","roooooooooooooooooo","LH",88,9,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.310","roooooooooooooooooo","LH",88,16.399999999999999,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.311","roooooooooooooooooo","LH",88,14.4,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.312","roooooooooooooooooo","LH",88,0,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.313","roooooooooooooooooo","LH",88,19.7,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.314","roooooooooooooooooo","LH",88,19.7,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.315","roooooooooooooooooo","LH",88,17.399999999999999,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.316","roooooooooooooooooo","LH",88,87.4,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.317","roooooooooooooooooo","LH",88,0,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.318","roooooooooooooooooo","LH",88,50,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.319","roooooooooooooooooo","LH",88,24.8,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.320","roooooooooooooooooo","LH",88,10.6,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.321","roooooooooooooooooo","LH",88,0,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.322","roooooooooooooooooo","LJ",88,0,{"$f":"10%*(Tableau35[[#This Row],[Colonne4]])","v":8.8000000000000007}]
["A.323","roooooooooooooooooo","LJ",88,0,{"$f":"10%*(Tableau35[[#This Row],[Colonne4]])","v":8.8000000000000007}]
["A.324","roooooooooooooooooo","LJ",88,0,{"$f":"10%*(Tableau35[[#This Row],[Colonne4]])","v":8.8000000000000007}]
["A.325","roooooooooooooooooo","LJ",88,0,{"$f":"10%*(Tableau35[[#This Row],[Colonne4]])","v":8.8000000000000007}]
["A.326","roooooooooooooooooo","LJ",88,0,{"$f":"10%*(Tableau35[[#This Row],[Colonne4]])","v":8.8000000000000007}]
["A.327","roooooooooooooooooo","LH",88,0,{"$f":"110%*(Tableau35[[#This Row],[Colonne4]])","v":96.800000000000011}]
["A.328"]
["A.329","tytytuuuuuuuuuuuuuu","ml",12]
["A.330","tytytuuuuuuuuuuuuuu","ml",12]
["A.331","tytytuuuuuuuuuuuuuu","ml",12]
["A.332","tytytuuuuuuuuuuuuuu","ml",12]
["A.333","tytytuuuuuuuuuuuuuu","ml",12]
["A.334","tytytuuuuuuuuuuuuuu","m²",12]
["A.335","tytytuuuuuuuuuuuuuu","ml",12]
["A.336","tytytuuuuuuuuuuuuuu","U",12]
["A.337","tytytuuuuuuuuuuuuuu","U",12]
["A.338","tytytuuuuuuuuuuuuuu","U",12]
["A.339","tytytuuuuuuuuuuuuuu","U",12]
["A.340","tytytuuuuuuuuuuuuuu","U",12]
["A.341","tytytuuuuuuuuuuuuuu","U",12]
["A.342","tytytuuuuuuuuuuuuuu","U",12]
["A.343",null,null,12]
["A.344","ffffttttg","FT",12]
["A.345","ffffttttg","FT",12]
["A.346","ffffttttg","FT",12]
["A.347","ffffttttg","FT",12]
["A.348","ffffttttg","FT",12]
["A.349","ffffttttg","FT",12]
["A.350","ffffttttg","FT",12]
["A.351","ffffttttg","FT",12]
["A.352","ffffttttg","FT",12]
["A.353","ffffttttg","FT",12]
["A.354","ffffttttg","FT",12]
["A.355","ffffttttg","U",12]
["A.356","ffffttttg","T",12,0,0]
["A.357","ffffttttg","Kg",12]
["A.358","xxxxxx","M²",12]
["A.359","ffffttttg"]
["A.360"]
["A.361"]
["A.362"]
["A.363"]
["A.364"]
["A.365"]
["A.366"]
["A.367"]
["A.368"]
["A.369"]
["A.370"]
["A.371"]
["A.372"]
["A.373"]
["A.374"]
["A.375"]
["A.376"]
["A.377"]
["A.378"]
["A.379"]
["A.380"]
["A.381"]
["A.382"]
["A.383"]
["A.384"]
["A.385"]
["A.386"]
["A.387"]
["A.388"]
["A.389"]
["A.390"]
["A.391"]
["A.392"]
["A.393"]
["A.394"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CODE BUD","POSTE"]
["XXX","CHIFFRES D'AFFAIRES // RECETTE"]
["CA","FRAIS DE CHANTIER "]
["001","AMENEE DU MATERIEL"]
["002","ETUDES D'EXÉCUTION"]
["003","INSTALLATION DE CHANTIER"]
["004","DEGAGEMENT DES EMPRISES"]
["005","DEPLACEMENT DE RESEAUX"]
["006","TERRASSEMENTS GENERAUX "]
["007","TERRASSEMENTS GENERAUX : TYPE A"]
["008","TERRASSEMENTS GENERAUX : TYPE B"]
["009","TERRASSEMENTS GENERAUX : TYPE C"]
[null,"TERRASSEMENTS GENERAUX : TYPE D"]
["INS001","TERRASSEMENTS GENERAUX : TYPE E"]
["TER01","STABILISATION PLATEFORME"]
["TER02","CHAUSSEES"]
["CHAS","CHAUSSÉES ET TROTTOIRS"]
["ASS","CHAUSSEES  : TYPE A"]
["SIGNAL","CHAUSSEES  : TYPE B"]
[10,"COUCHE DE ROULEMENT"]
[20,"ASSAINISSEMENT ET DRAINAGE"]
[30,"ASSAINISSEMENT ET DRAINAGE  TYPE A"]
[40,"ASSAINISSEMENT ET DRAINAGE  TYPE B"]
[50,"ASSAINISSEMENT ET DRAINAGE  TYPE C"]
[60,"ASSAINISSEMENT ET DRAINAGE  TYPE D"]
[70,"TRAVAUX D'ASSAINISSEMENT "]
[80,"OUVRAGE D'ART"]
[90,"SUPERSTRUCTURE & SIGNALISATION PONT"]
[null,"ESSH"]
[100,"PROTECTION DE L'ENVIRONNEMENT "]
[200,"PROTECTION DE L'ENVIRONNEMENT & HSE"]
[300,"PROTECTION DE L'ENVIRONNEMENT & HSE"]
[400,"SIGNALISATION "]
[500]
[600]
[700]
[800]
[900]
[]
["10C"]
["20C"]
["30C"]
["40C"]
["50C"]
["60C"]
["70C"]
["80C"]
["90C"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["U"]
["M3"]
["M2"]
["ML"]
["T"]
["KG"]
["L"]

{"sheet":"101","index":8,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,101,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":444.84470208000016},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":444.84470208000016},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":10097.974737216004}]
[null,"DESIGNATION DU PRIX : ","DECAPAGE",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":39146.333783040012},{"$f":"SUM(Q17:Q26)","v":43060.967161344022},{"$f":"SUM(R17:R26)","v":333233.16632812814}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E12","v":49427.189120000017},null,null,null,"Quantités de rendement : ",null,null,1000,444.84470208000016,"K",{"$f":"IFERROR(D6/K6,\"\")","v":49.427189120000016},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,39146.333783040012,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":"prprtttttttttttttttttttttttkuù"},{"$f":"K15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},6,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":198},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":9786.5834457600031},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":296.56313472000011},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":9786.5834457600031},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":296.56313472000011},null,{"$f":"IFERROR(+K10*$N$6,0)","v":9786.5834457600031}]
["A.117","prprtttttttttttttttttttttttkuù","H",null,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":0},0,0,{"$f":"IFERROR(IF($D$6>0,D11*$N$6,D11),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,0,null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
["A.118","prprtttttttttttttttttttttttkuù","H",null,33,null,null,null,null,null,0,0,0,0,0,null,null,null,0,null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
["A.116",{"$f":"IFERROR(VLOOKUP(A13,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A13,RESTAF_01,3,0),\"\")","v":"H"},9,33,null,null,null,null,null,{"$f":"IFERROR((E13*D13),\"\")","v":297},{"$f":"IFERROR(J13*D13,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K13*$N$6,K13),\"\")","v":14679.875168640005},444.84470208000016,{"$f":"IFERROR(IF($D$6>0,(E13*D13)*$N$6,(E13*D13)),0)","v":14679.875168640005},null,null,null,{"$f":"IFERROR(-SUM(U13:AL13)+M13+N13,\"\")","v":444.84470208000016},null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":14679.875168640005}]
["A.119","prprtttttttttttttttttttttttkuù","H",null,33,null,null,null,null,null,0,0,0,0,0,null,null,null,0,null,null,null,0]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,0]
["Matériel"]
["A.302","roooooooooooooooooo","LH",6,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":798.6},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":5936.4000000000005},"-",293419.56549196813,296.56313472000011,null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":26097.555855360009},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":28707.311440896014},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":236835.31938739208},289366.53598412813,null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":4349.592642560001},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.313","roooooooooooooooooo","LH",3,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":650.1},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":2513.7000000000003},"-",124245.12529094405,148.28156736000005,null,{"$f":"IFERROR(IF($D$6>0,(F18*D18)*$N$6,(F18)),0)","v":13048.777927680005},{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":14353.655720448007},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":96397.846940736039},120043.81421574405,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":4349.592642560001},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",null,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":"-"},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":""},0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":8945.1},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":9786.5834457600031},0,14679.875168640005,0,0,0,4349.592642560001,4349.592642560001,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":0},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":8.9451000000000001},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":10},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":442131.14939731214}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":442131.14939731214}]

{"sheet":"201","index":9,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,200,"TERRASSEMENTS GENERAUX : TYPE A"]
[null,null,201,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":1389.6406278120003},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":1296.9979192912006},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":25601.812499723095}]
[null,"DESIGNATION DU PRIX : ","DEBLAI",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":114135.81689762566},{"$f":"SUM(Q17:Q26)","v":125549.39858738822},{"$f":"SUM(R17:R26)","v":844859.8124908621}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E18","v":23160.677130200009},"M3",null,null,"Quantités de rendement : ",null,null,500,"M3","K",{"$f":"IFERROR(D6/K6,\"\")","v":46.321354260400021},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":"roooooooooooooooooo"},{"$f":"B23","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"B27","v":""},{"$f":"A29","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":15286.046905932008},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":463.21354260400022},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":15286.046905932008},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":463.21354260400022},null,{"$f":"IFERROR(+K10*$N$6,0)","v":15286.046905932008}]
["A.117","prprtttttttttttttttttttttttkuù","H",10,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},0,15286.046905932008,{"$f":"IFERROR(IF($D$6>0,D11*$N$6,D11),\"\")","v":463.21354260400022},{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":15286.046905932008},null,null,null,463.21354260400022,null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":15286.046905932008}]
["A.118",{"$f":"IFERROR(VLOOKUP(A12,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A12,RESTAF_01,3,0),\"\")","v":"H"},10,33,null,null,null,null,null,330,{"$f":"IFERROR(J12*D12,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K12*$N$6,K12),\"\")","v":15286.046905932008},463.21354260400022,{"$f":"IFERROR(IF($D$6>0,(E12*D12)*$N$6,(E12*D12)),0)","v":15286.046905932008},null,null,null,{"$f":"IFERROR(-SUM(U12:AL12)+M12+N12,\"\")","v":463.21354260400022},null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":15286.046905932008}]
["A.116","prprtttttttttttttttttttttttkuù","H",30,33,null,null,null,null,null,990,0,45858.140717796021,1389.6406278120007,45858.140717796021,null,null,null,1389.6406278120007,null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":45858.140717796021}]
["A.119",{"$f":"IFERROR(VLOOKUP(A14,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A14,RESTAF_01,3,0),\"\")","v":"H"},40,33,null,null,null,null,null,1320,{"$f":"IFERROR(J14*D14,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K14*$N$6,K14),\"\")","v":61144.18762372803},1852.8541704160009,{"$f":"IFERROR(IF($D$6>0,(E14*D14)*$N$6,(E14*D14)),0)","v":61144.18762372803},null,null,null,{"$f":"IFERROR(-SUM(U14:AL14)+M14+N14,\"\")","v":1852.8541704160009},null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":61144.18762372803}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
["A.310","roooooooooooooooooo","LH",3,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":2187},"-",101304.80176749485,138.96406278120006,null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":12228.837524745606},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":13451.721277220167},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":75207.350777185464},97367.486655360859,null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":4076.279174915202},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.302","roooooooooooooooooo","LH",5,null,{"$f":"IFERROR(VLOOKUP(A18,MAT_VAL,4,0),\"-\")","v":88},96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":798.6},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":4942},"-",228920.13275489691,231.60677130200011,null,{"$f":"IFERROR(IF($D$6>0,(F18*D18)*$N$6,(F18)),0)","v":20381.39587457601},{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":22419.535462033611},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":184961.16756177729},225075.46035128372,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":4076.279174915202},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.313","roooooooooooooooooo","LH",3,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":650.1},null,"-",2513.7000000000003,"-",116437.98820436755,138.96406278120006,null,12228.837524745606,13451.721277220167,90340.537214058175,112500.67309223356,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":4076.279174915202},null,null,null,null,null,null,null,null,0]
["A.304","roooooooooooooooooo","LH",3,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":805.19999999999993},null,"-",2979,"-",137991.31434173166,138.96406278120006,null,12228.837524745606,13451.721277220167,111893.86335142229,134053.99922959766,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":4076.279174915202},null,null,null,null,null,null,null,0]
["A.289","roooooooooooooooooo","LH",12,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":561},null,"-",9093.5999999999985,"-",421227.86710237357,555.85625112480022,null,48915.350098982424,53806.88510888067,311835.35688101297,417707.44417858316,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":4076.279174915202},null,null,null,null,null,null,0]
["A.307",{"$f":"IFERROR(VLOOKUP(A22,RESTAF_01,2,0),\"\")","v":"roooooooooooooooooo"},{"$f":"IFERROR(VLOOKUP(A22,RESTAF_01,3,0),\"\")","v":"LH"},2,null,{"$f":"IFERROR(VLOOKUP(A22,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A22,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":762.30000000000007},null,{"$f":"IFERROR(VLOOKUP(A22,ST_VAL,4,0),\"-\")","v":"-"},1898.2000000000003,{"$f":"IFERROR(J22*D22,\"-\")","v":"-"},{"$f":"IFERROR(IF($D$6>0,K22*$N$6,K22),\"\")","v":87927.194657091328},92.642708520800042,null,8152.558349830404,8967.8141848134455,70621.536705405873,{"$f":"IFERROR(-SUM(U22:AL22)+M22+N22,\"\")","v":83943.558190696916},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":4076.279174915202},null,null,null,null,null,{"$f":"IFERROR(D22*J22*$N$6,0)","v":0}]
[null,"","",2,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",92.642708520800042,null,0,{"$f":"IFERROR(IF($C$6>0,(G23*D23)*$N$6,(G23*D23)),0)","v":0},{"$f":"IFERROR(IF($C$6>0,(H23*D23)*$N$6,(H23*D23)),0)","v":0},"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
["Locat° &ST"]
[null,"","",null,null,null,null,{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E25*D25+F25+G25*D25+D25*H25+D25*I25),\"\")","v":""},"-","",0,null,0,{"$f":"IFERROR(IF($D$6>0,(G25*D25)*$N$6,(G25*D25)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H25*D25)*$N$6,(H25*D25)),0)","v":0},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,null,null,{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,null,null,{"$f":"IFERROR(IF(A27=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A27,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",null,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F27*$N$6,0)","v":0},null,0]
[null,"","",null,null,null,null,{"$f":"IFERROR(IF(A28=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A28,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Ftures & conso",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A30,RESSCH_1,4,0),\"-\")","v":"-"},null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D30*I30*$N$6,0)","v":0},0]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A31,RESSCH_1,4,0),\"-\")","v":"-"},null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A32,RESSCH_1,4,0),\"-\")","v":"-"},null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A33,RESSCH_1,4,0),\"-\")","v":"-"},null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":26913.5},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":15286.046905932008},15286.046905932008,15286.046905932008,45858.140717796021,{"$f":"+SUM(Y10:Y33)","v":61144.18762372803},0,4076.279174915202,4076.279174915202,4076.279174915202,4076.279174915202,4076.279174915202,{"$f":"+SUM(AF10:AF33)","v":4076.279174915202},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":53.826999999999998},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":60},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":1246669.7678872759}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":1246669.7678872759}]

{"sheet":"202","index":10,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,200,"TERRASSEMENTS GENERAUX : TYPE A"]
[null,null,202,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":2333.2058742599979},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":2333.2058742599975},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":61371.955996275938}]
[null,"DESIGNATION DU PRIX : ","REMBLAI EMPRUNT",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":205322.1169348798},{"$f":"SUM(Q17:Q26)","v":225854.3286283678},{"$f":"SUM(R17:R26)","v":2025274.5478771059}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E20","v":60490.522665999939},null,null,null,"Quantités de rendement : ",null,null,700,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":86.415032379999914},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":"roooooooooooooooooo"},{"$f":"B23","v":"roooooooooooooooooo"},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":28516.960685399972},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":864.15032379999911},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":28516.960685399972},null,null,null,{"$f":"IFERROR(-SUM(U10:AK10)+M10+N10,\"\")","v":864.15032379999911},null,{"$f":"IFERROR(+K10*$N$6,0)","v":28516.960685399972}]
["A.117","prprtttttttttttttttttttttttkuù","H",10,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},0,28516.960685399972,{"$f":"IFERROR(IF($D$6>0,D11*$N$6,D11),\"\")","v":864.15032379999911},{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":28516.960685399972},null,null,null,864.15032379999911,null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":28516.960685399972}]
["A.118","prprtttttttttttttttttttttttkuù","H",10,33,null,null,null,null,null,330,0,28516.960685399972,864.15032379999911,28516.960685399972,null,null,null,864.15032379999911,null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":28516.960685399972}]
["A.116","prprtttttttttttttttttttttttkuù","H",50,33,null,null,null,null,null,1650,0,142584.80342699986,4320.751618999996,142584.80342699986,null,null,null,4320.751618999996,null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":142584.80342699986}]
["A.119",{"$f":"IFERROR(VLOOKUP(A14,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A14,RESTAF_01,3,0),\"\")","v":"H"},30,33,null,null,null,null,null,990,0,85550.882056199916,2592.4509713999973,85550.882056199916,null,null,null,2592.4509713999973,null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":85550.882056199916}]
[null,"","",null,"-",null,null,null,null,null,"",{"$f":"IFERROR(J15*D15,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K15*$N$6,K15),\"\")","v":""},0,{"$f":"IFERROR(IF($D$6>0,(E15*D15)*$N$6,(E15*D15)),0)","v":0},null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K15*N7,)","v":0},null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
["A.310","roooooooooooooooooo","LH",2,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":1456},"-",125820.28714527987,172.83006475999983,null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":15209.045698879985},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":16729.950268767985},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":93535.6310481119},{"$f":"IFERROR(-SUM(U17:AK17)+M17+N17,\"\")","v":118388.59436059988},null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":7604.5228494399926},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.302","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":798.6},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":984.40000000000009},"-",85066.957874871921,86.415032379999914,null,{"$f":"IFERROR(IF($D$6>0,(F18*D18)*$N$6,(F18)),0)","v":7604.5228494399926},{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":8364.9751343839926},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":69011.044858667927},77548.850057811927,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":7604.5228494399926},null,null,null,null,null,null,null,null,0]
["A.313","roooooooooooooooooo","LH",6,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":650.1},null,"-",5045.4000000000005,"-",435998.40437005163,518.49019427999951,null,45627.137096639955,50189.850806303955,337070.47530142771,428912.37171489163,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":7604.5228494399926},null,null,null,null,null,null,null,0]
["A.304","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":805.19999999999993},null,"-",991,"-",85637.297088579915,86.415032379999914,null,7604.5228494399926,8364.9751343839926,69581.38407237592,78119.189271519921,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":7604.5228494399926},null,null,null,null,null,null,0]
["A.289","roooooooooooooooooo","LH",6,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":561},null,"-",4510.7999999999993,"-",389800.92805970355,518.49019427999951,null,45627.137096639955,50189.850806303955,290872.99899107969,382714.89540454355,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":7604.5228494399926},null,null,null,null,null,0]
["A.307",{"$f":"IFERROR(VLOOKUP(A22,RESTAF_01,2,0),\"\")","v":"roooooooooooooooooo"},{"$f":"IFERROR(VLOOKUP(A22,RESTAF_01,3,0),\"\")","v":"LH"},6,null,{"$f":"IFERROR(VLOOKUP(A22,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A22,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":762.30000000000007},null,{"$f":"IFERROR(VLOOKUP(A22,ST_VAL,4,0),\"-\")","v":"-"},5718.6,{"$f":"IFERROR(J22*D22,\"-\")","v":"-"},{"$f":"IFERROR(IF($D$6>0,K22*$N$6,K22),\"\")","v":494173.00416826754},518.49019427999951,null,45627.137096639955,50189.850806303955,395245.07509964361,487086.97151310754,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":7604.5228494399926},null,null,null,null,0]
["A.288","roooooooooooooooooo","LH",5,null,88,96.800000000000011,{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":1782},null,"-",9859,"-",851965.80423441913,432.07516189999956,null,38022.614247199963,41824.875671919966,769957.93850579928,844793.35654687916,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":7604.5228494399926},null,null,null,0]
["Locat° &ST"]
[null,{"$f":"IFERROR(VLOOKUP(A25,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A25,RESTAF_01,3,0),\"\")","v":""},null,null,{"$f":"IFERROR(VLOOKUP(A25,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A25,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A25,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E25*D25+F25+G25*D25+D25*H25+D25*I25),\"\")","v":""},{"$f":"IFERROR(J25*D25,\"-\")","v":"-"},{"$f":"IFERROR(IF($D$6>0,K25*$N$6,K25),\"\")","v":""},0,null,{"$f":"IFERROR(IF($D$6>0,(F25)*$N$6,(F25)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(G25*D25)*$N$6,(G25*D25)),0)","v":0},0,{"$f":"IFERROR(-SUM(U25:AK25)+M25+N25,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,{"$f":"IFERROR(D25*J25*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,{"$f":"IFERROR(-SUM(U26:AK26)+M26+N26,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(H26*$N$6,0)","v":0},null,{"$f":"IFERROR(D26*J26*$N$6,0)","v":0}]
["Ftures & conso"]
["A.221",{"$f":"IFERROR(VLOOKUP(A28,RESTAF_01,2,0),\"\")","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(VLOOKUP(A28,RESTAF_01,3,0),\"\")","v":"M3"},{"$f":"+K6*D41","v":979.99999999999989},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":32339.999999999996},{"$f":"IFERROR(J28*D28,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K28*$N$6,K28),\"\")","v":2794662.147169197},84686.731732399901,null,null,null,null,{"$f":"IFERROR(-SUM(U28:AK28)+M28+N28,\"\")","v":84686.731732399901},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":2794662.147169197},{"$f":"IFERROR(D28*J28*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A29=\"\",\"\",D29*730*VLOOKUP(A29,MAT_VAL,5,0)),\"-\")","v":""},{"$f":"IFERROR(VLOOKUP(A29,RESTAF_01,4,0),\"-\")","v":"-"},null,{"$f":"IFERROR((E29*D29+F29+G29*D29+D29*H29+D29*I29),\"\")","v":""},0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A30,RESSCH_1,4,0),\"-\")","v":"-"},null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A31,RESSCH_1,4,0),\"-\")","v":"-"},null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A32,RESSCH_1,4,0),\"-\")","v":"-"},null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A33,RESSCH_1,4,0),\"-\")","v":"-"},null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":64535.199999999997},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":28516.960685399972},28516.960685399972,28516.960685399972,142584.80342699986,{"$f":"+SUM(Y10:Y33)","v":85550.882056199916},0,7604.5228494399926,7604.5228494399926,7604.5228494399926,7604.5228494399926,7604.5228494399926,7604.5228494399926,7604.5228494399926,{"$f":"+SUM(AH10:AH33)","v":0},0,2794662.147169197,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":92.19314285714286},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":100},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[null,null,"FOISONNEMENT",1.4]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":5576811.3976497706}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":5576811.3976497706}]

{"sheet":"203","index":11,"n_rows":100,"n_cols":36,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,200,"TERRASSEMENTS GENERAUX : TYPE A"]
[null,null,203,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":4445.5350109041674},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":3688.8482005375008},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":784643.80839558889}]
[null,"DESIGNATION DU PRIX : ","PURGE ET SUBSTITUTION BLOCS LATERITE",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":324618.6416473001},{"$f":"SUM(Q17:Q26)","v":357080.50581203011},{"$f":"SUM(R17:R26)","v":25893245.677054435}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E21","v":56751.510777500014},null,null,null,"Quantités de rendement : ",null,null,600,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":94.585851295833351},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":"roooooooooooooooooo"},{"$f":"B23","v":"roooooooooooooooooo"},{"$f":"B24","v":"roooooooooooooooooo"},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":31213.330927625007},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":945.85851295833345},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":31213.330927625007},null,null,null,{"$f":"IFERROR(-SUM(U10:AJ10)+M10+N10,\"\")","v":945.85851295833345},null,{"$f":"IFERROR(+K10*$N$6,0)","v":31213.330927625007}]
["A.117","prprtttttttttttttttttttttttkuù","H",10,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},0,31213.330927625007,945.85851295833345,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":31213.330927625007},null,null,null,945.85851295833345,null,null,{"$f":"IFERROR(+K11*N6,0)","v":31213.330927625007}]
["A.118","prprtttttttttttttttttttttttkuù","H",10,33,null,null,null,null,null,330,0,31213.330927625007,945.85851295833345,31213.330927625007,null,null,null,945.85851295833345,null,null,null,{"$f":"IFERROR(+K12*N6,0)","v":31213.330927625007}]
["A.116","prprtttttttttttttttttttttttkuù","H",50,33,null,null,null,null,null,1650,0,156066.65463812504,4729.2925647916672,156066.65463812504,null,null,null,4729.2925647916672,null,null,null,null,{"$f":"IFERROR(+K13*N6,)","v":156066.65463812504}]
["A.119",{"$f":"IFERROR(VLOOKUP(A14,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A14,RESTAF_01,3,0),\"\")","v":"H"},30,33,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A14,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E14*D14),\"\")","v":990},{"$f":"IFERROR(J14*D14,\"-\")","v":"-"},{"$f":"IFERROR(IF($D$6>0,K14*$N$6,K14),\"\")","v":93639.992782875022},2837.5755388750003,{"$f":"IFERROR(IF($D$6>0,(E14*D14)*$N$6,(E14*D14)),0)","v":93639.992782875022},{"$f":"IFERROR(IF($C$6>0,(F14)*$N$6,(F14)),0)","v":0},{"$f":"IFERROR(IF($C$6>0,(G14*D14)*$N$6,(G14*D14)),0)","v":0},{"$f":"IFERROR(IF($C$6>0,(H14*D14)*$N$6,(H14*D14)),0)","v":0},{"$f":"IFERROR(-SUM(U14:AJ14)+M14+N14,\"\")","v":96477.568321750019},null,null,null,null,null,{"$f":"IFERROR(F14*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D14*J14*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,{"$f":"IFERROR(VLOOKUP(A15,ST_VAL,4,0),\"-\")","v":"-"},"","-","",0,0,{"$f":"IFERROR(IF($C$6>0,(F15)*$N$6,(F15)),0)","v":0},{"$f":"IFERROR(IF($C$6>0,(G15*D15)*$N$6,(G15*D15)),0)","v":0},{"$f":"IFERROR(IF($C$6>0,(H15*D15)*$N$6,(H15*D15)),0)","v":0},"",null,null,null,null,null,{"$f":"IFERROR(F15*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D15*J15*$N$6,0)","v":0}]
["Matériel"]
["A.310","roooooooooooooooooo","LH",8,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,"-",{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":5872},"-",555408.11880913342,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":756.6868103666668},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":66588.439312266681},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":73247.283243493352},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":409518.90177044005},547841.25070546672,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":8323.5549140333351},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.302","roooooooooooooooooo","LH",2,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":798.6},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":1970.8000000000002},"-",186409.79573382839,189.1717025916667,null,16647.10982806667,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":18311.820810873338},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":151072.52168970503},178275.41252238673,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":8323.5549140333351},null,null,null,null,null,null,null,null,0]
["A.313","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":650.1},null,"-",835.90000000000009,"-",79064.313098187107,94.585851295833351,null,8323.5549140333351,9155.910405436669,61490.261927421263,70835.344035449612,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":8323.5549140333351},null,null,null,null,null,null,null,0]
["A.304","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":805.19999999999993},null,"-",991,"-",93734.578634170844,94.585851295833351,null,8323.5549140333351,9155.910405436669,76160.527463405015,85505.60957143335,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":8323.5549140333351},null,null,null,null,null,null,0]
["A.289","roooooooooooooooooo","LH",8,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":561},null,"-",6030.4,"-",570390.51765439345,756.6868103666668,null,66588.439312266681,73247.283243493352,424501.30061570008,562823.64955072675,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":8323.5549140333351},null,null,null,null,null,0]
["A.307","roooooooooooooooooo","LH",6,null,88,96.800000000000011,{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":762.30000000000007},null,"-",5718.6,"-",540898.64922035264,567.51510777500016,null,49941.32948420001,54935.462432620014,432616.7666568826,533142.60941409424,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":8323.5549140333351},null,null,null,null,0]
["A.288","roooooooooooooooooo","LH",5,null,88,96.800000000000011,{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":1782},null,"-",9859,"-",932521.90792562102,472.92925647916672,null,41617.774570166672,45779.552027183345,842759.93504587514,924671.28226806677,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":8323.5549140333351},null,null,null,0]
["A.289",{"$f":"IFERROR(VLOOKUP(A24,RESTAF_01,2,0),\"\")","v":"roooooooooooooooooo"},{"$f":"IFERROR(VLOOKUP(A24,RESTAF_01,3,0),\"\")","v":"LH"},8,null,{"$f":"IFERROR(VLOOKUP(A24,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A24,MAT_VAL,6,0),\"-\")","v":96.800000000000011},31050,null,{"$f":"IFERROR(VLOOKUP(A24,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E24+F24+G24+D24+H24+I24)*D24,\"\")","v":249942.39999999999},{"$f":"IFERROR(J24*D24,\"-\")","v":"-"},{"$f":"IFERROR(IF($D$6>0,K24*$N$6,K24),\"\")","v":23641014.678923696},756.6868103666668,null,66588.439312266681,73247.283243493352,23495125.461885005,{"$f":"IFERROR(-SUM(U24:AJ24)+M24+N24,\"\")","v":23633447.810820028},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":8323.5549140333351},null,null,{"$f":"IFERROR(D24*J24*$N$6,0)","v":0}]
["Locat° &ST"]
[null,"","",8,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",{"$f":"IFERROR(IF($D$6>0,D26*$N$6,D26),\"\")","v":756.6868103666668},null,{"$f":"IFERROR(IF($D$6>0,(F26*D26)*$N$6,(F26)),0)","v":0},{"$f":"IFERROR(IF($C$6>0,(G26*D26)*$N$6,(G26*D26)),0)","v":0},{"$f":"IFERROR(IF($C$6>0,(H26*D26)*$N$6,(H26*D26)),0)","v":0},"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.222",{"$f":"IFERROR(VLOOKUP(A28,RESTAF_01,2,0),\"\")","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(VLOOKUP(A28,RESTAF_01,3,0),\"\")","v":"M3"},{"$f":"+K6*D43","v":840},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":27720},{"$f":"IFERROR(J28*D28,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K28*$N$6,K28),\"\")","v":2621919.7979205004},{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":79452.11508850001},null,null,null,null,{"$f":"IFERROR(-SUM(U28:AJ28)+M28+N28,\"\")","v":79452.11508850001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":2621919.7979205004},{"$f":"IFERROR(D28*J28*$N$6,0)","v":0}]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,{"$f":"IFERROR((E30*D30+F30+G30*D30+D30*H30+D30*I30),\"\")","v":""},0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D30*I30*$N$6,0)","v":0},0]
[null,{"$f":"IFERROR(VLOOKUP(A31,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A31,RESTAF_01,3,0),\"\")","v":""},null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":312570.09999999998},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":31213.330927625007},31213.330927625007,31213.330927625007,156066.65463812504,0,8323.5549140333351,8323.5549140333351,8323.5549140333351,8323.5549140333351,8323.5549140333351,8323.5549140333351,8323.5549140333351,8323.5549140333351,{"$f":"+SUM(AH10:AH33)","v":0},2621919.7979205004,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":520.95016666666663},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":530},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":29564708.998123761}]
[null,null,"FOISONNEMENT",1.4]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":29564708.998123761}]

{"sheet":"204","index":12,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,200,"TERRASSEMENTS GENERAUX : TYPE A"]
[null,null,204,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":388.9699073750001},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":311.17592590000015},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":9727.3594436340045}]
[null,"DESIGNATION DU PRIX : ","GEOTEXTILE RENFORCEMENT",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":27383.481479200011},{"$f":"SUM(Q17:Q26)","v":30121.829627120016},{"$f":"SUM(R17:R26)","v":321002.86163992214}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E22","v":46676.388885000015},"M3",null,null,"Quantités de rendement : ",null,null,3000,"M3","K",{"$f":"IFERROR(D6/K6,\"\")","v":15.558796295000006},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":5134.402777350002},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":155.58796295000005},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":5134.402777350002},null,null,null,{"$f":"IFERROR(-SUM(U10:AK10)+M10+N10,\"\")","v":155.58796295000005},null,{"$f":"IFERROR(+K10*$N$6,0)","v":5134.402777350002}]
["A.117","prprtttttttttttttttttttttttkuù","H",10,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},0,5134.402777350002,155.58796295000005,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":5134.402777350002},null,null,null,155.58796295000005,null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":5134.402777350002}]
["A.118","prprtttttttttttttttttttttttkuù","H",10,33,null,null,null,null,null,330,0,5134.402777350002,155.58796295000005,5134.402777350002,null,null,null,155.58796295000005,null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":5134.402777350002}]
["A.116","prprtttttttttttttttttttttttkuù","H",50,33,null,null,null,null,null,1650,0,25672.01388675001,777.93981475000032,25672.01388675001,null,null,null,777.93981475000032,null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":25672.01388675001}]
["A.119",{"$f":"IFERROR(VLOOKUP(A14,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A14,RESTAF_01,3,0),\"\")","v":"H"},30,33,null,null,null,null,null,990,{"$f":"IFERROR(J14*D14,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K14*$N$6,K14),\"\")","v":15403.208332050006},466.76388885000017,{"$f":"IFERROR(IF($D$6>0,(E14*D14)*$N$6,(E14*D14)),0)","v":15403.208332050006},null,null,null,{"$f":"IFERROR(-SUM(U14:AK14)+M14+N14,\"\")","v":466.76388885000017},null,null,null,null,null,{"$f":"IFERROR(K14*$N$6,0)","v":15403.208332050006},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D14*J14*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(K15*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D15*J15*$N$6,0)","v":0}]
["Matériel"]
["A.288","roooooooooooooooooo","LH",8,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":1782},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":15798.4},"-",245804.08738692809,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":124.47037036000005},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":10953.392591680004},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":12048.731850848006},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":221806.19998152007},244559.38368332811,null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":1369.1740739600004},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",2,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",1799.2000000000003,"-",27993.386293964013,31.117592590000012,null,2738.3481479200009,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":3012.1829627120014},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":22180.619998152011},26655.329812594013,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":1369.1740739600004},null,null,null,null,null,null,null,null,0]
["A.306","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":462},null,"-",647.79999999999995,"-",10078.988239901004,15.558796295000006,null,1369.1740739600004,1506.0914813560007,7188.1638882900024,8725.3729622360024,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":1369.1740739600004},null,null,null,null,null,null,null,0]
["A.312","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":0},null,"-",185.8,"-",2890.8243516110015,15.558796295000006,null,1369.1740739600004,1506.0914813560007,0,1537.2090739460011,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":1369.1740739600004},null,null,null,null,null,null,0]
["A.289","roooooooooooooooooo","LH",8,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":561},null,"-",6030.4,"-",93825.765177368026,124.47037036000005,null,10953.392591680004,12048.731850848006,69827.877771960033,92581.061473768015,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":1369.1740739600004},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,0]
["Locat° &ST"]
[null,"","",5,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E24*D24+F24+G24*D24+D24*H24+D24*I24),\"\")","v":""},"-","",{"$f":"IFERROR(IF($D$6>0,D24*$N$6,D24),\"\")","v":77.793981475000024},null,{"$f":"IFERROR(IF($D$6>0,(F24*D24)*$N$6,(F24)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(G24*D24)*$N$6,(G24*D24)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H24*D24)*$N$6,(H24*D24)),0)","v":0},"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,{"$f":"IFERROR(VLOOKUP(A25,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A25,RESTAF_01,3,0),\"\")","v":""},8,null,{"$f":"IFERROR(VLOOKUP(A25,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A25,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A25,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E25*D25+F25+G25*D25+D25*H25+D25*I25),\"\")","v":""},{"$f":"IFERROR(J25*D25,\"-\")","v":"-"},{"$f":"IFERROR(IF($D$6>0,K25*$N$6,K25),\"\")","v":""},null,null,{"$f":"IFERROR(IF($D$6>0,(F25*D25)*$N$6,(F25)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(G25*D25)*$N$6,(G25*D25)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H25*D25)*$N$6,(H25*D25)),0)","v":0},{"$f":"IFERROR(-SUM(U25:AK25)+M25+N25,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,{"$f":"IFERROR(D25*J25*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",{"$f":"IFERROR(IF($D$6>0,D26*$N$6,D26),\"\")","v":0},null,{"$f":"IFERROR(IF($D$6>0,(F26*D26)*$N$6,(F26)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(G26*D26)*$N$6,(G26*D26)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H26*D26)*$N$6,(H26*D26)),0)","v":0},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
[null,{"$f":"IFERROR(VLOOKUP(A28,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A28,RESTAF_01,3,0),\"\")","v":""},null,null,{"$f":"IFERROR(VLOOKUP(A28,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A28,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A28=\"\",\"\",D28*730*VLOOKUP(A28,MAT_VAL,5,0)),\"-\")","v":""},{"$f":"IFERROR(VLOOKUP(A28,RESTAF_01,4,0),\"-\")","v":"-"},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":""},{"$f":"IFERROR(J28*D28,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K28*$N$6,K28),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":0},null,null,null,null,{"$f":"IFERROR(-SUM(U28:AK28)+M28+N28,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},{"$f":"IFERROR(D28*J28*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A29=\"\",\"\",D29*730*VLOOKUP(A29,MAT_VAL,5,0)),\"-\")","v":""},{"$f":"IFERROR(VLOOKUP(A29,RESTAF_01,4,0),\"-\")","v":"-"},null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D29*I29*$N$6,0)","v":0},0]
["A.247","TTTGttttttttttttttttts","M²",{"$f":"+K6*RESSOURCES!G135","v":0},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A30,RESSCH_1,4,0),\"-\")","v":33},null,0,0,0,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D30*I30*$N$6,0)","v":0},0]
[null,{"$f":"IFERROR(VLOOKUP(A31,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A31,RESTAF_01,3,0),\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A31,RESSCH_1,4,0),\"-\")","v":"-"},null,{"$f":"IFERROR((E31*D31+F31+G31*D31+D31*H31+D31*I31),\"\")","v":""},0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A32,RESSCH_1,4,0),\"-\")","v":"-"},null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A33,RESSCH_1,4,0),\"-\")","v":"-"},null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":28091.599999999999},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":5134.402777350002},5134.402777350002,5134.402777350002,25672.01388675001,{"$f":"+SUM(Y10:Y33)","v":15403.208332050006},0,1369.1740739600004,1369.1740739600004,1369.1740739600004,1369.1740739600004,1369.1740739600004,0,0,0,{"$f":"+SUM(AI10:AI33)","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":9.3638666666666666},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":10},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":437071.48200062214}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":437071.48200062214}]

{"sheet":"205","index":13,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,205,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":989.19769440000107},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":989.19769440000118},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":22850.466740640029}]
[null,"DESIGNATION DU PRIX : ","COMPACTAGE DE L'ARASE DE LA PLATEFORME",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":87049.3971072001},{"$f":"SUM(Q17:Q26)","v":95754.336817920121},{"$f":"SUM(R17:R26)","v":754065.40244112094}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E23","v":123649.71180000014},null,null,null,"Quantités de rendement : ",null,null,1000,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":123.64971180000013},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":"prprtttttttttttttttttttttttkuù"},{"$f":"K15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},4,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":132},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":16321.761957600018},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":494.59884720000053},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":16321.761957600018},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":494.59884720000053},null,{"$f":"IFERROR(+K10*$N$6,0)","v":16321.761957600018}]
["A.117","prprtttttttttttttttttttttttkuù","H",4,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":132},0,16321.761957600018,494.59884720000053,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":16321.761957600018},null,null,null,494.59884720000053,null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":16321.761957600018}]
["A.118","prprtttttttttttttttttttttttkuù","H",1,33,null,null,null,null,null,33,0,4080.4404894000045,123.64971180000013,4080.4404894000045,null,null,null,123.64971180000013,null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":4080.4404894000045}]
["A.119",{"$f":"IFERROR(VLOOKUP(A13,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A13,RESTAF_01,3,0),\"\")","v":"H"},1,33,null,null,null,null,null,{"$f":"IFERROR((E13*D13),\"\")","v":33},{"$f":"IFERROR(J13*D13,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K13*$N$6,K13),\"\")","v":4080.4404894000045},123.64971180000013,{"$f":"IFERROR(IF($D$6>0,(E13*D13)*$N$6,(E13*D13)),0)","v":4080.4404894000045},null,null,null,{"$f":"IFERROR(-SUM(U13:AL13)+M13+N13,\"\")","v":123.64971180000013},null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":4080.4404894000045}]
["A.116","prprtttttttttttttttttttttttkuù","H",8,33,null,null,null,null,null,264,0,32643.523915200036,989.19769440000107,32643.523915200036,null,null,null,989.19769440000107,null,null,null,32643.523915200036]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,0]
["Matériel"]
["A.307","roooooooooooooooooo","LH",8,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":762.30000000000007},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":7640.8000000000011},"-",944782.71792144119,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":989.19769440000107},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":87049.3971072001},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":95754.336817920121},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":754065.40244112094},934890.74097744119,null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":10881.174638400013},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,0,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",null,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",{"$f":"IFERROR(IF($D$6>0,D24*$N$6,D24),\"\")","v":0},null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",null,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",{"$f":"IFERROR(IF($D$6>0,D26*$N$6,D26),\"\")","v":0},null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":"-"},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":""},0,"",{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",{"$f":"IFERROR(IF($D$6>0,D29*$N$6,D29),\"\")","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",{"$f":"IFERROR(IF($D$6>0,D30*$N$6,D30),\"\")","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",{"$f":"IFERROR(IF($D$6>0,D31*$N$6,D31),\"\")","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":8234.8000000000011},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":16321.761957600018},16321.761957600018,40804.404894000043,0,0,0,10881.174638400013,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":0},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":8.2348000000000017},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":10},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":1018230.6467306414}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":1018230.6467306414}]

{"sheet":"301","index":14,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":false,"merged":[[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,300,"CHAUSSEES"]
[null,null,301,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":1765.9310813279953},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":1765.9310813279956},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":46450.52792441268}]
[null,"DESIGNATION DU PRIX : ","MATERIAUX D'APPORT POUR STABILISATION",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":155401.93515686359},{"$f":"SUM(Q17:Q26)","v":170942.12867255},{"$f":"SUM(R17:R26)","v":1532867.4215056184}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E26","v":32702.427431999913},null,null,null,"Quantités de rendement : ",null,null,500,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":65.40485486399983},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":"roooooooooooooooooo"},{"$f":"B23","v":"roooooooooooooooooo"},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":21583.602105119942},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":654.04854863999833},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":21583.602105119942},null,null,null,{"$f":"IFERROR(-SUM(U10:AK10)+M10+N10,\"\")","v":654.04854863999833},null,{"$f":"IFERROR(+K10*$N$6,0)","v":21583.602105119942}]
["A.117","prprtttttttttttttttttttttttkuù","H",10,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},0,21583.602105119942,654.04854863999833,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":21583.602105119942},null,null,null,654.04854863999833,null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":21583.602105119942}]
["A.118","prprtttttttttttttttttttttttkuù","H",10,33,null,null,null,null,null,330,0,21583.602105119942,654.04854863999833,21583.602105119942,null,null,null,654.04854863999833,null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":21583.602105119942}]
["A.119",{"$f":"IFERROR(VLOOKUP(A13,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A13,RESTAF_01,3,0),\"\")","v":"H"},50,33,null,null,null,null,null,{"$f":"IFERROR((E13*D13),\"\")","v":1650},{"$f":"IFERROR(J13*D13,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K13*$N$6,K13),\"\")","v":107918.01052559972},3270.2427431999913,{"$f":"IFERROR(IF($D$6>0,(E13*D13)*$N$6,(E13*D13)),0)","v":107918.01052559972},null,null,null,{"$f":"IFERROR(-SUM(U13:AK13)+M13+N13,\"\")","v":3270.2427431999913},null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":107918.01052559972}]
[null,"","",30,"-",null,null,null,null,null,"",0,"",1962.1456459199949,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,""]
["Matériel"]
["A.310","roooooooooooooooooo","LH",2,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":1456},"-",95229.468681983752,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":130.80970972799966},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":11511.254456063971},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":12662.379901670369},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":70794.214904793407},89604.651163679766,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":5755.6272280319854},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.302","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":798.6},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":984.40000000000009},"-",64384.53912812144,65.40485486399983,null,5755.6272280319854,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":6331.1899508351844},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":52232.317094390266},58694.316754953456,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":5755.6272280319854},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.313","roooooooooooooooooo","LH",6,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":650.1},null,"-",5045.4000000000005,"-",329993.65473082475,392.42912918399895,null,34533.763368191911,37987.139705011105,255118.17688251776,324630.45663197676,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":5755.6272280319854},null,null,null,null,null,null,null,null,0]
["A.304","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":805.19999999999993},null,"-",991,"-",64816.211170223833,65.40485486399983,null,5755.6272280319854,6331.1899508351844,52663.989136492659,59125.988797055848,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":5755.6272280319854},null,null,null,null,null,null,null,0]
["A.289","roooooooooooooooooo","LH",6,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":561},null,"-",4510.7999999999993,"-",295028.21932053036,392.42912918399895,null,34533.763368191911,37987.139705011105,220152.74147222342,289665.02122168237,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":5755.6272280319854},null,null,null,null,null,null,0]
["A.307","roooooooooooooooooo","LH",6,null,88,96.800000000000011,{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":762.30000000000007},null,"-",5718.6,"-",374024.20302526944,392.42912918399895,null,34533.763368191911,37987.139705011105,299148.72517696244,368661.00492642145,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":5755.6272280319854},null,null,null,null,null,0]
["A.288","roooooooooooooooooo","LH",5,null,88,96.800000000000011,{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":1782},null,"-",9859,"-",644826.46410417429,327.02427431999917,null,28778.136140159924,31655.949754175923,582757.25683823845,639397.8611504623,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":5755.6272280319854},null,null,null,null,0]
[null,"","",0,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.221","aaaaaaaaaaaaaa","M3",{"$f":"+D41*K6","v":750},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":24750},0,1618770.1578839959,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":49053.641147999871},null,null,null,null,49053.641147999871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":1618770.1578839959},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":55955.199999999997},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":21583.602105119942},21583.602105119942,21583.602105119942,{"$f":"+SUM(X10:X33)","v":107918.01052559972},0,5755.6272280319854,5755.6272280319854,5755.6272280319854,5755.6272280319854,5755.6272280319854,5755.6272280319854,5755.6272280319854,0,0,{"$f":"+SUM(AI10:AI33)","v":0},1618770.1578839959,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":111.9104},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":120},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[null,null,"FOISONNEMENT",1.5]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":3659741.7348860828}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":3659741.7348860828}]

{"sheet":"302","index":15,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":false,"merged":[[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,300,"CHAUSSEES"]
[null,null,302,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":1046.5811766863992},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":1046.5811766863992},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":35118.612817699177}]
[null,"DESIGNATION DU PRIX : ","RECYCLAGE ET STABILISATION DES SOLS AVEC CIMENT+NOVOCRETE",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":92099.143548403139},{"$f":"SUM(Q17:Q26)","v":101309.05790324346},{"$f":"SUM(R17:R26)","v":1158914.2229840728}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E27","v":24226.416126999982},null,null,null,"Quantités de rendement : ",null,null,1250,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":19.381132901599987},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":"roooooooooooooooooo"},{"$f":"B23","v":"roooooooooooooooooo"},{"$f":"B24","v":"roooooooooooooooooo"},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":6395.7738575279955},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":193.81132901599986},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":6395.7738575279955},null,null,null,{"$f":"IFERROR(-SUM(U10:AK10)+M10+N10,\"\")","v":193.81132901599986},null,{"$f":"IFERROR(+K10*$N$6,0)","v":6395.7738575279955}]
["A.117","prprtttttttttttttttttttttttkuù","H",10,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},0,6395.7738575279955,193.81132901599986,6395.7738575279955,null,null,null,193.81132901599986,null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":6395.7738575279955}]
["A.118","prprtttttttttttttttttttttttkuù","H",40,33,null,null,null,null,null,{"$f":"IFERROR((E12*D12),\"\")","v":1320},{"$f":"IFERROR(J12*D12,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K12*$N$6,K12),\"\")","v":25583.095430111982},775.24531606399944,25583.095430111982,null,null,null,{"$f":"IFERROR(-SUM(U12:AK12)+M12+N12,\"\")","v":775.24531606399944},null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":25583.095430111982}]
["A.116","prprtttttttttttttttttttttttkuù","H",50,33,null,null,null,null,null,1650,0,31978.869287639976,969.05664507999938,31978.869287639976,null,null,null,969.05664507999938,null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":31978.869287639976}]
["A.119","prprtttttttttttttttttttttttkuù","H",30,33,null,null,null,null,null,990,0,19187.321572583987,581.43398704799961,19187.321572583987,null,null,null,581.43398704799961,null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":19187.321572583987}]
[null,{"$f":"IFERROR(VLOOKUP(A15,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A15,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,""]
["Matériel"]
["A.319",{"$f":"IFERROR(VLOOKUP(A17,RESTAF_01,2,0),\"\")","v":"roooooooooooooooooo"},{"$f":"IFERROR(VLOOKUP(A17,RESTAF_01,3,0),\"\")","v":"LH"},4,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":818.4},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":4028.8},"-",78082.708233966026,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":77.524531606399947},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":6822.158781363195},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":7504.3746594995155},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":63446.076666677713},76454.693070231617,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":1705.5396953407987},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",3,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":2701.8},"-",52363.944873542845,58.143398704799964,null,5116.6190860223969,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":5628.2809946246371},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":41444.614596781415},50716.548576906847,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":1705.5396953407987},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.302","roooooooooooooooooo","LH",8,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":798.6},null,"-",7931.2000000000007,"-",153715.64126916984,155.04906321279989,null,13644.31756272639,15008.749318999031,123822.181881742,152165.15063704184,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":1705.5396953407987},null,null,null,null,null,null,null,null,0]
["A.309","roooooooooooooooooo","LH",4,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":297},null,"-",1943.2,"-",37661.417454389099,77.524531606399947,null,6822.158781363195,7504.3746594995155,23024.785887100785,36033.402290654703,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":1705.5396953407987},null,null,null,null,null,null,null,0]
["A.316","roooooooooooooooooo","LH",6,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":2884.2000000000003},null,"-",18450.000000000004,"-",357581.90203451982,116.28679740959993,null,10233.238172044794,11256.561989249274,335394.38108876813,355992.64913658862,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":1705.5396953407987},null,null,null,null,null,null,0]
["A.307","roooooooooooooooooo","LH",20,null,88,96.800000000000011,{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":762.30000000000007},null,"-",19342.000000000004,"-",374869.87258274702,387.62265803199972,null,34110.793906815976,37521.873297497579,295484.75221779343,373551.95554543822,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":1705.5396953407987},null,null,null,null,null,0]
["A.286","roooooooooooooooooo","LH",8,null,88,96.800000000000011,{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":1782},null,"-",15798.4,"-",306190.89003263722,155.04906321279989,null,13644.31756272639,15008.749318999031,276297.43064520939,304640.39940050925,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":1705.5396953407987},null,null,null,null,0]
["A.321","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":0},null,"-",185.8,"-",3601.0144931172777,19.381132901599987,null,1705.5396953407987,1876.0936648748789,0,1914.8559306780789,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":1705.5396953407987},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.225","aaaaaaaaaaaaaa","T",{"$f":"+D38*'302'!K6*'302'!E38","v":186.6875},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":6160.6875},0,119401.10320272578,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":3618.2152485674474},0,{"$f":"IFERROR(IF($C$6>0,(F28)*$N$6,(F28)),0)","v":0},{"$f":"IFERROR(IF($C$6>0,(G28*D28)*$N$6,(G28*D28)),0)","v":0},{"$f":"IFERROR(IF($C$6>0,(H28*D28)*$N$6,(H28*D28)),0)","v":0},3618.2152485674474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":119401.10320272578},0]
["A.246","aaaaaaaaaaaaaa","t",{"$f":"+D28*F38","v":3.7337500000000001},null,null,null,null,33,null,123.21375,0,2388.0220640545153,72.364304971348957,0,0,0,0,72.364304971348957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2388.0220640545153,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":81285.101249999992},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":6395.7738575279955},6395.7738575279955,25583.095430111982,31978.869287639976,{"$f":"+SUM(Y10:Y33)","v":19187.321572583987},1705.5396953407987,1705.5396953407987,1705.5396953407987,1705.5396953407987,1705.5396953407987,1705.5396953407987,1705.5396953407987,1705.5396953407987,0,{"$f":"+SUM(AI10:AI33)","v":0},121789.12526678029,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":65.028081},"CFA"]
[]
[null,null,null,0.14499999999999999,1.03,0.02,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":70},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":1575397.3502462611}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":1575397.3502462611}]

{"sheet":"303","index":16,"n_rows":100,"n_cols":36,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,300,"CHAUSSEES"]
[null,null,303,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":196.37535580000002},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":196.37535580000002},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":4752.2836103600011}]
[null,"DESIGNATION DU PRIX : ","COUCHE D'IMPREGNATION CUT BACK",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":17281.031310400002},{"$f":"SUM(Q17:Q26)","v":3946285.5093983756},{"$f":"SUM(R17:R26)","v":156825.35914188004}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E28","v":98187.67790000001},null,null,null,"Quantités de rendement : ",null,null,4000,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":24.546919475000003},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":8100.4834267500009},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":245.46919475000004},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":8100.4834267500009},null,null,null,{"$f":"IFERROR(-SUM(U10:AJ10)+M10+N10,\"\")","v":245.46919475000004},null,{"$f":"IFERROR(+K10*$N$6,0)","v":8100.4834267500009}]
["A.117","prprtttttttttttttttttttttttkuù","H",10,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},0,8100.4834267500009,245.46919475000004,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":8100.4834267500009},null,null,null,245.46919475000004,null,null,{"$f":"IFERROR(+K11*N6,0)","v":8100.4834267500009}]
["A.118","prprtttttttttttttttttttttttkuù","H",10,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,330,0,8100.4834267500009,245.46919475000004,8100.4834267500009,null,null,null,245.46919475000004,null,null,null,{"$f":"IFERROR(+K12*N6,0)","v":8100.4834267500009}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*N4,)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,""]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,""]
["Matériel"]
["A.290","roooooooooooooooooo","LH",8,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":20095.625},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":798.6},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":167921.8},"-",4121962.9026970551,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":196.37535580000002},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":17281.031310400002},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":3946285.5093983756},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":156825.35914188004},4119999.1491390551,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":2160.1289138000002},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,0,{"$f":"IFERROR(IF($D$6>0,(G18*C18)*$N$6,(G18*C18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":"-"},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":""},0,"",{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.357","ffffttttg","Kg",{"$f":"+D43*K6","v":8000},null,null,null,null,12,null,96000,0,2356504.2696000002,196375.35580000002,null,null,null,null,196375.35580000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2356504.2696000002,0]
["A.244","aaaaaaaaaaaaaa","cfa/T",null,null,null,null,null,33,null,0,0,0,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":264911.8},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":8100.4834267500009},8100.4834267500009,8100.4834267500009,0,2160.1289138000002,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH10:AH33)","v":0},2356504.2696000002,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":66.227949999999993},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":70},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":6502768.622577305}]
[null,null,null,2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":6502768.622577305}]

{"sheet":"304","index":17,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,300,"CHAUSSEES"]
[null,null,304,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":392.75071160000005},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":392.75071160000005},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":9504.5672207200023}]
[null,"DESIGNATION DU PRIX : ","COUCHE ENDUIT BICOUCHE DOUBLE GRAVILLONNAGE",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":34562.062620800003},{"$f":"SUM(Q17:Q26)","v":7892571.0187967513},{"$f":"SUM(R17:R26)","v":313650.71828376007}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E31","v":98187.67790000001},null,null,null,"Quantités de rendement : ",null,null,2000,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":49.093838950000006},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":16200.966853500002},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":490.93838950000008},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":16200.966853500002},null,null,null,{"$f":"IFERROR(-SUM(U10:AK10)+M10+N10,\"\")","v":490.93838950000008},null,{"$f":"IFERROR(+K10*$N$6,0)","v":16200.966853500002}]
["A.117","prprtttttttttttttttttttttttkuù","H",10,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},0,16200.966853500002,490.93838950000008,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":16200.966853500002},null,null,null,490.93838950000008,null,null,{"$f":"IFERROR(+K11*N6,0)","v":16200.966853500002}]
["A.118","prprtttttttttttttttttttttttkuù","H",40,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,1320,0,64803.867414000008,1963.7535580000003,64803.867414000008,null,null,null,1963.7535580000003,null,null,null,{"$f":"IFERROR(+K12*N6,0)","v":64803.867414000008}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*N6,)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*N6,)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,""]
["Matériel"]
["A.290","roooooooooooooooooo","LH",8,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":20095.625},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":798.6},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":167921.8},"-",8243925.8053941103,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":392.75071160000005},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":34562.062620800003},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":7892571.0187967513},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":313650.71828376007},8239998.2982781101,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":4320.2578276000004},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,0,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.240","aaaaaaaaaaaaaa","T",{"$f":"+$K$6*D37*E37","v":80},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":2640},0,129607.73482800002,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":3927.5071160000007},null,null,null,null,3927.5071160000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":129607.73482800002},0]
["A.240","Agrégat 4/6","T",{"$f":"+$K$6*D38*E38","v":60},null,null,null,null,33,null,1980,0,97205.801121000011,2945.6303370000005,null,null,null,null,2945.6303370000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97205.801121000011,0]
["A.357","ffffttttg","Kg",{"$f":"+F39*K6","v":5000},null,null,null,null,12,null,60000,0,2945630.3370000003,245469.19475000002,null,null,null,null,245469.19475000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2945630.3370000003,0]
["A.244","aaaaaaaaaaaaaa","cfa/T",{"$f":"+D28+D29","v":140},null,null,null,null,33,null,4620,0,226813.53594900001,6873.1374530000012,null,null,null,null,6873.1374530000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226813.53594900001,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":239141.8},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":16200.966853500002},16200.966853500002,64803.867414000008,0,{"$f":"+SUM(Y10:Y33)","v":0},4320.2578276000004,0,0,0,0,0,0,0,0,{"$f":"+SUM(AI10:AI33)","v":0},3399257.4088980006,0]
[]
[null,null,null,"M3","DENSITE","KG/M2",null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":119.57089999999999},"CFA"]
[null,null,"1ERE COUCHE",0.02,2]
[null,null,"2EME COUCHE",1.4999999999999999E-2,2,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":120},"CFA"]
[null,null,"emulsion",null,null,2.5,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":11740389.015413111}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":11740389.015413111}]

{"sheet":"305","index":18,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[42,6,42,9],[43,8,43,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[37,1,37,9],[41,6,41,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,300,"CHAUSSEES"]
[null,null,305,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":24},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":24},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":369.6}]
[null,"DESIGNATION DU PRIX : ","PAVES AUTOBLOQUANT EP.10CM Y/C LIT DE SABLE 4CM",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":264},{"$f":"SUM(Q17:Q26)","v":2323.2000000000003},{"$f":"SUM(R17:R26)","v":12196.800000000001}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E33","v":0},null,null,null,"Quantités de rendement : ",null,null,700,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":0},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},30,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":990},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":990},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":30},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":990},null,null,null,{"$f":"IFERROR(-SUM(U10:AK10)+M10+N10,\"\")","v":1020},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
["A.117","prprtttttttttttttttttttttttkuù","H",10,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},0,330,10,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":330},null,null,null,340,null,null,{"$f":"IFERROR(+K11*N6,0)","v":0}]
["A.118","prprtttttttttttttttttttttttkuù","H",20,33,null,null,null,null,null,660,0,660,20,660,null,null,null,680,null,null,null,{"$f":"IFERROR(+K12*N6,0)","v":0}]
["A.119",{"$f":"IFERROR(VLOOKUP(A13,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A13,RESTAF_01,3,0),\"\")","v":"H"},700,33,null,null,null,null,null,{"$f":"IFERROR((E13*D13),\"\")","v":23100},{"$f":"IFERROR(J13*D13,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K13*$N$6,K13),\"\")","v":23100},700,{"$f":"IFERROR(IF($D$6>0,(E13*D13)*$N$6,(E13*D13)),0)","v":23100},null,null,null,23800,null,null,null,null,{"$f":"IFERROR(+K13*N6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*N6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,""]
["Matériel"]
["A.320","roooooooooooooooooo","LH",8,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":4340.8},"-",4340.8,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":8},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":88},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":774.40000000000009},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":2798.4},4348.8,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",8,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":7244.8000000000011},"-",7244.8000000000011,8,null,88,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":774.40000000000009},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":5702.4000000000005},7252.8000000000011,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.306","roooooooooooooooooo","LH",8,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":462},null,"-",5238.3999999999996,"-",5238.3999999999996,8,null,88,774.40000000000009,3696,5246.4,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.240","aaaaaaaaaaaaaa","T",{"$f":"D48*K6*$D$41*$E$41","v":43.26},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":1427.58},0,1427.58,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":43.26},null,null,null,null,1470.84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
["A.225","aaaaaaaaaaaaaa","T",{"$f":"D46*$K$6*$D$41*$E$41","v":28.84},null,null,null,null,33,null,951.72,0,951.72,{"$f":"IFERROR(IF($D$6>0,D29*$N$6,D29),\"\")","v":28.84},null,null,null,null,980.56000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.237","aaaaaaaaaaaaaa","T",{"$f":"D49*$K$6*$D$41*$E$41","v":32.163809999999998},null,null,null,null,33,null,1061.4057299999999,0,1061.4057299999999,{"$f":"IFERROR(IF($D$6>0,D30*$N$6,D30),\"\")","v":32.163809999999998},null,null,null,null,1093.56954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.235","aaaaaaaaaaaaaa","T",{"$f":"D48*$K$6*$D$41*$E$41","v":43.26},null,null,null,null,33,null,1427.58,0,1427.58,{"$f":"IFERROR(IF($D$6>0,D31*$N$6,D31),\"\")","v":43.26},null,null,null,null,1470.84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.244",{"$f":"IFERROR(VLOOKUP(A32,RESTAF_01,2,0),\"\")","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(VLOOKUP(A32,RESTAF_01,3,0),\"\")","v":"cfa/T"},{"$f":"+SUM(D28:D31)+D37","v":175.52381},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A32,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E32*D32+F32+G32*D32+D32*H32+D32*I32),\"\")","v":5792.2857299999996},{"$f":"IFERROR(J32*D32,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K32*$N$6,K32),\"\")","v":5792.2857299999996},175.52381,null,null,null,null,{"$f":"IFERROR(-SUM(U32:AK32)+M32+N32,\"\")","v":5967.8095399999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D32*I32*$N$6,0)","v":0},{"$f":"IFERROR(D32*J32*$N$6,0)","v":0}]
["A.241","aaaaaaaaaaaaaa","FF",1,null,null,null,null,33,null,33,0,33,1,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.242","aaaaaaaaaaaaaa","FF",1,null,null,null,null,33,null,33,0,33,1,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.243","aaaaaaaaaaaaaa","FF",1,null,null,null,null,33,null,33,0,33,1,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.238","aaaaaaaaaaaaaa",0,{"$f":"D50*$K$6*$D$41*$E$41","v":28.84},null,null,null,null,33,null,951.72,0,951.72,28.84,null,null,null,null,980.56000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.356","ffffttttg","T",{"$f":"+K6*D51","v":28},null,null,null,null,12,null,336,null,336,28,null,null,null,null,364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K37)","v":53951.291460000008},{"$f":"SUM(L10:L37)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U37)","v":0},0,0,0,{"$f":"+SUM(Y10:Y37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AI10:AI37)","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K38+L38)/$K$6,\"\")","v":77.073273514285731},"CFA"]
[null,null,null,0.1,1.03]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K40,-1),\"\")","v":80},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K42*K44,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,"Ciment ",0.4,null,null,null,null,null,null,{"$f":"IFERROR(K40*$D$6,0)","v":0}]
[null,null,"Sable Rivière",0.39100000000000001]
[null,null,"agrégats 4/6",0.6]
[null,null,"agrégats 5/15",0.4461]
[null,null,"VICOFLOW",0.4]
[null,null,"SABLE POSE",0.04]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K46","v":0}]

{"sheet":"306","index":19,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,300,"CHAUSSEES"]
[null,null,306,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":10},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":10.000000000000002},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":161.19999999999999}]
[null,"DESIGNATION DU PRIX : ","PERRES MACONNES",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":440},{"$f":"SUM(Q17:Q26)","v":968.00000000000023},{"$f":"SUM(R17:R26)","v":5319.5999999999995}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E35","v":0},null,null,null,"Quantités de rendement : ",null,null,60,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":0},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":""},{"$f":"B15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":330},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":10},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":330},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":340},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
["A.117",{"$f":"IFERROR(VLOOKUP(A11,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A11,RESTAF_01,3,0),\"\")","v":"H"},10,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},{"$f":"IFERROR(J11*D11,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K11*$N$6,K11),\"\")","v":330},10,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":330},null,null,null,{"$f":"IFERROR(-SUM(U11:AL11)+M11+N11,\"\")","v":340},null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
["A.118","prprtttttttttttttttttttttttkuù","H",20,33,null,null,null,null,null,660,0,660,20,660,null,null,null,680,null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
["A.119","prprtttttttttttttttttttttttkuù","H",50,33,null,null,null,null,null,1650,0,1650,50,1650,null,null,null,1700,null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
["A.320","roooooooooooooooooo","LH",2,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":1073.2},"-",1073.2,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":2},{"$f":"IFERROR(IF($D$6>0,(E17*D17)*$N$6,(E17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":88},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":193.60000000000002},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":699.6},1075.2,null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",3,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":2701.8},"-",2701.8,3,null,88,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":290.40000000000003},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":2138.4},2704.8,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.306","roooooooooooooooooo","LH",2,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":462},null,"-",1297.5999999999999,"-",1297.5999999999999,2,null,88,193.60000000000002,924,1299.5999999999999,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
["A.310","roooooooooooooooooo","LH",2,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,"-",1456,"-",1456,2,null,88,193.60000000000002,1082.3999999999999,1458,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
["A.298","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":475.2},null,"-",661,"-",661,1,null,88,96.800000000000011,475.2,662,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,{"$f":"IFERROR(IF($C$6>0,(H26*D26)*$N$6,(H26*D26)),0)","v":0},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.262","TTTGttttttttttttttttts","M3",{"$f":"+K6*D43+E43*K6+D45","v":6.9},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":88},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":607.20000000000005},0,607.20000000000005,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":6.9},null,null,null,null,614.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
["A.223","aaaaaaaaaaaaaa","T",{"$f":"+K6*F43*G43","v":18.900000000000002},null,null,null,null,33,null,623.70000000000005,0,623.70000000000005,18.900000000000002,null,null,null,null,642.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.212","aaaaaaaaaaaaaa",0,{"$f":"+K6","v":60},null,null,null,null,2222,null,133320,0,133320,60,null,null,null,null,133380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":144710.5},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":0},0,0,0,{"$f":"+SUM(Y10:Y33)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ33)","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":2411.8416666666667},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":2420},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,"BP","JOINTS","MOELLON ",null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":0}]
[null,null,null,0.05,{"$f":"0.05","v":0.05},0.15,2.1]
[null,null,null,"BECHE"]
[null,null,null,{"$f":"10*0.6*0.15","v":0.89999999999999991}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":0}]

{"sheet":"307","index":20,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,300,"CHAUSSEES"]
[null,null,307,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":15},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":15},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":209.59999999999997}]
[null,"DESIGNATION DU PRIX : ","DALLAGE POUR TROTTOIRS 8CM",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":440},{"$f":"SUM(Q17:Q26)","v":1452.0000000000002},{"$f":"SUM(R17:R26)","v":6916.7999999999993}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E34","v":0},"ML",null,null,"Quantités de rendement : ",null,null,200,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":0},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":330},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":10},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":330},null,null,null,{"$f":"IFERROR(-SUM(U10:AK10)+M10+N10,\"\")","v":340},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
["A.117",{"$f":"IFERROR(VLOOKUP(A11,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A11,RESTAF_01,3,0),\"\")","v":"H"},10,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},{"$f":"IFERROR(J11*D11,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K11*$N$6,K11),\"\")","v":330},10,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":330},null,null,null,{"$f":"IFERROR(-SUM(U11:AK11)+M11+N11,\"\")","v":340},null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
["A.118","prprtttttttttttttttttttttttkuù","H",50,33,null,null,null,null,null,1650,0,1650,50,1650,null,null,null,1700,null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,""]
["Matériel"]
["A.320","roooooooooooooooooo","LH",4,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":2154.4},"-",2154.4,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":4},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":88},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":387.20000000000005},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":1399.2},{"$f":"IFERROR(-SUM(U17:AK17)+M17+N17,\"\")","v":2158.4},null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":898.60000000000014},"-",898.60000000000014,1,null,88,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":96.800000000000011},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":712.80000000000007},899.60000000000014,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.306","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":462},null,"-",647.79999999999995,"-",647.79999999999995,1,null,88,96.800000000000011,462,648.79999999999995,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
["A.310","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,"-",727,"-",727,1,null,88,96.800000000000011,541.19999999999993,728,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
["A.298","roooooooooooooooooo","LH",8,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":475.2},null,"-",5344,"-",5344,8,null,88,774.40000000000009,3801.6,5352,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.262","TTTGttttttttttttttttts","M3",{"$f":"+K6*0.08","v":16},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":88},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":1408},0,1408,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":16},null,null,null,null,{"$f":"IFERROR(-SUM(U28:AK28)+M28+N28,\"\")","v":1424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
["A.226","aaaaaaaaaaaaaa","T",{"$f":"+D28*0.045","v":0.72},null,null,null,null,33,null,23.759999999999998,0,23.759999999999998,0.72,null,null,null,null,24.479999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,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,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":13513.56},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":0},0,0,0,{"$f":"+SUM(Y10:Y33)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AI10:AI33)","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":67.567799999999991},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":70},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":0}]

{"sheet":"308","index":21,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,308,null,null,null,null,null,null,null,2000,null,null,null,null,{"$f":"SUM(N17:N26)","v":141.19589811710716},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":141.19589811710716},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":2273.2539596854258}]
[null,"DESIGNATION DU PRIX : ","ENGAZONNEMENT",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":12425.23903430543},{"$f":"SUM(Q17:Q26)","v":13667.762937735975},{"$f":"SUM(R17:R26)","v":75017.380669619044}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E36","v":10589.692358783037},null,null,null,"Quantités de rendement : ",null,null,1200,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":8.8247436323191977},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},8,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":264},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":2329.7323189322683},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":70.597949058553581},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":2329.7323189322683},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":70.597949058553581},null,{"$f":"IFERROR(+K10*$N$6,0)","v":2329.7323189322683}]
["A.117",{"$f":"IFERROR(VLOOKUP(A11,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A11,RESTAF_01,3,0),\"\")","v":"H"},8,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":264},{"$f":"IFERROR(J11*D11,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K11*$N$6,K11),\"\")","v":2329.7323189322683},70.597949058553581,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":2329.7323189322683},null,null,null,{"$f":"IFERROR(-SUM(U11:AL11)+M11+N11,\"\")","v":70.597949058553581},null,{"$f":"IFERROR(+K11*$N$6,0)","v":2329.7323189322683}]
["A.118","prprtttttttttttttttttttttttkuù","H",40,33,null,null,null,null,null,1320,0,11648.66159466134,352.98974529276791,11648.66159466134,null,null,null,352.98974529276791,null,11648.66159466134]
["A.119","prprtttttttttttttttttttttttkuù","H",100,33,null,null,null,null,null,3300,0,29121.653986653353,882.47436323191982,29121.653986653353,null,null,null,882.47436323191982,null,29121.653986653353]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,0]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,0]
["Matériel"]
["A.320","roooooooooooooooooo","LH",8,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":4340.8},"-",38306.447159171177,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":70.597949058553581},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":6212.6195171527152},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":6833.8814688679877},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":24695.162580682045},37600.467668585639,null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":776.5774396440894},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",8,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":7244.8000000000011},"-",63933.502667426132,70.597949058553581,null,{"$f":"IFERROR(IF($D$6>0,(F18*D18)*$N$6,(F18)),0)","v":6212.6195171527152},{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":6833.8814688679877},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":50322.218088936999},63227.523176840594,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":776.5774396440894},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.358","xxxxxx","M²",{"$f":"+K6","v":1200},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":12},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":14400},0,127076.30830539645,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":10589.692358783037},null,null,null,null,10589.692358783037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":127076.30830539645},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",{"$f":"IFERROR(IF($D$6>0,D29*$N$6,D29),\"\")","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",{"$f":"IFERROR(IF($D$6>0,D30*$N$6,D30),\"\")","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",{"$f":"IFERROR(IF($D$6>0,D31*$N$6,D31),\"\")","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":31133.599999999999},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":45429.780219179229},0,0,0,0,0,776.5774396440894,776.5774396440894,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":127076.30830539645},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":25.944666666666667},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":30},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":274746.03835117299}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":274746.03835117299}]

{"sheet":"401","index":22,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[42,6,42,9],[43,8,43,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[37,1,37,9],[41,6,41,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,400,"ASSAINISSEMENT ET DRAINAGE"]
[null,null,401,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":957.81445928338792},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":957.81445928338781},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":14290.591732508146}]
[null,"DESIGNATION DU PRIX : ","BORDURE TYPE T2",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":84287.67241693812},{"$f":"SUM(Q17:Q26)","v":92716.439658631949},{"$f":"SUM(R17:R26)","v":471589.52717276884}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E45","v":9578.1445928338781},"m",null,null,"Quantités de rendement : ",null,null,200,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":47.890722964169392},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":15803.938578175899},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":478.9072296416939},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":15803.938578175899},null,null,null,{"$f":"IFERROR(-SUM(U10:AK10)+M10+N10,\"\")","v":478.9072296416939},null,{"$f":"IFERROR(+K10*$N$6,0)","v":15803.938578175899}]
["A.117","prprtttttttttttttttttttttttkuù","H",10,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},0,15803.938578175899,478.9072296416939,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":15803.938578175899},null,null,null,478.9072296416939,null,null,{"$f":"IFERROR(+K11*N6,0)","v":15803.938578175899}]
["A.118","prprtttttttttttttttttttttttkuù","H",50,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,1650,0,79019.692890879494,2394.5361482084695,79019.692890879494,null,null,null,2394.5361482084695,null,null,null,{"$f":"IFERROR(+K12*N6,0)","v":79019.692890879494}]
["A.119","","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*N6,)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*N6,)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,""]
["Matériel"]
["A.320","roooooooooooooooooo","LH",8,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":4340.8},"-",207884.05024286651,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":383.12578371335513},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":33715.068966775252},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":37086.575863452781},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":134017.39914293162},204052.79240573297,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":4214.3836208469065},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",6,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":5421.6},"-",259644.34362254079,287.34433778501636,null,25286.301725081437,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":27814.931897589588},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":204819.04397315966},255717.3043394789,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":4214.3836208469065},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.306","roooooooooooooooooo","LH",6,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":462},null,"-",3916.7999999999997,"-",187578.38370605867,287.34433778501636,null,25286.301725081437,27814.931897589588,132753.08405667756,183651.34442299677,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":4214.3836208469065},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.240","aaaaaaaaaaaaaa","T",{"$f":"D48*K6*$D$41*$E$41","v":4.7250000000000005},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":155.92500000000001},0,7467.3609781881132,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":226.28366600570041},null,null,null,null,226.28366600570041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":7467.3609781881132},0]
["A.225","aaaaaaaaaaaaaa","T",{"$f":"D46*$K$6*$D$41*$E$41","v":3.1500000000000004},null,null,null,null,33,null,103.95000000000002,0,4978.2406521254088,{"$f":"IFERROR(IF($D$6>0,D29*$N$6,D29),\"\")","v":150.85577733713359},null,null,null,null,150.85577733713359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4978.2406521254088,0]
["A.237",{"$f":"IFERROR(VLOOKUP(A30,RESTAF_01,2,0),\"\")","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(VLOOKUP(A30,RESTAF_01,3,0),\"\")","v":"T"},{"$f":"D47*$K$6*$D$41*$E$41","v":3.0791250000000003},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A30,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E30*D30+F30+G30*D30+D30*H30+D30*I30),\"\")","v":101.61112500000002},{"$f":"IFERROR(J30*D30,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K30*$N$6,K30),\"\")","v":4866.2302374525871},{"$f":"IFERROR(IF($D$6>0,D30*$N$6,D30),\"\")","v":147.46152234704809},null,null,null,null,{"$f":"IFERROR(-SUM(U30:AK30)+M30+N30,\"\")","v":147.46152234704809},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4866.2302374525871]
["A.235","aaaaaaaaaaaaaa","T",{"$f":"D49*$K$6*$D$41*$E$41","v":3.5130374999999998},null,null,null,null,33,null,115.93023749999999,0,5551.9828872828612,{"$f":"IFERROR(IF($D$6>0,D31*$N$6,D31),\"\")","v":168.24190567523823},null,null,null,null,168.24190567523823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5551.9828872828612]
["A.244","aaaaaaaaaaaaaa","cfa/T",{"$f":"+SUM(D28:D31)+D37","v":17.6671625},null,null,null,null,33,null,583.01636250000001,0,27921.075100065256,846.09318485046231,null,null,null,null,846.09318485046231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27921.075100065256]
["A.241","aaaaaaaaaaaaaa","FF",1,null,null,null,null,33,null,33,0,1580.3938578175898,47.890722964169392,null,null,null,null,47.890722964169392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1580.3938578175898]
["A.242","aaaaaaaaaaaaaa",0,1,null,null,null,null,33,null,33,0,1580.3938578175898,47.890722964169392,null,null,null,null,47.890722964169392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1580.3938578175898]
["A.243","aaaaaaaaaaaaaa","FF",1,null,null,null,null,33,null,33,0,1580.3938578175898,47.890722964169392,null,null,null,null,47.890722964169392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1580.3938578175898]
["A.238","aaaaaaaaaaaaaa",0,{"$f":"D50*$K$6*$D$41*$E$41","v":3.1500000000000004},null,null,null,null,33,null,103.95000000000002,0,4978.2406521254088,150.85577733713359,null,null,null,null,150.85577733713359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4978.2406521254088]
["A.263","TTTGttttttttttttttttts","M3",{"$f":"+K6*E53*D53","v":3.2},null,null,null,null,88,null,281.60000000000002,0,13486.027586710101,153.25031348534205,null,null,null,null,153.25031348534205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13486.027586710101,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K37)","v":17534.182724999999},{"$f":"SUM(L10:L37)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U37)","v":15803.938578175899},15803.938578175899,79019.692890879494,0,{"$f":"+SUM(Y10:Y37)","v":0},4214.3836208469065,4214.3836208469065,4214.3836208469065,0,0,0,0,0,0,{"$f":"+SUM(AI10:AI37)","v":0},73990.339667402499,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K38+L38)/$K$6,\"\")","v":87.670913624999997},"CFA"]
[null,null,null,3.7499999999999999E-2,1.05]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K40,-1),\"\")","v":90},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K42*K44,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,"Ciment ",0.4,null,null,null,null,null,null,{"$f":"IFERROR(K40*$D$6,0)","v":839724.68728609965}]
[null,null,"Sable Rivière",0.39100000000000001]
[null,null,"agrégats 4/6",0.6]
[null,null,"agrégats 5/15",0.4461]
[null,null,"VICOFLOW",0.4]
[null,null,"SABLE POSE",0.04]
[]
[null,null,"EP BP",0.08,0.2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K46","v":839724.68728609965}]

{"sheet":"402","index":23,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[43,6,43,9],[44,8,44,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[38,1,38,9],[42,6,42,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,400,"ASSAINISSEMENT ET DRAINAGE"]
[null,null,402,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":21},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":21},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":317.2}]
[null,"DESIGNATION DU PRIX : ","FOSSE BETON ",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":440},{"$f":"SUM(Q17:Q26)","v":2032.8000000000002},{"$f":"SUM(R17:R26)","v":10467.6}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E52","v":0},null,null,null,"Quantités de rendement : ",null,null,200,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":0},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":""},{"$f":"B15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":0},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":0},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
["A.117","prprtttttttttttttttttttttttkuù","H",null,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":0},0,0,0,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,0,null,null,{"$f":"IFERROR(+K11*N6,0)","v":0}]
["A.118",{"$f":"IFERROR(VLOOKUP(A12,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A12,RESTAF_01,3,0),\"\")","v":"H"},null,33,null,null,null,null,null,{"$f":"IFERROR((E12*D12),\"\")","v":0},{"$f":"IFERROR(J12*D12,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K12*$N$6,K12),\"\")","v":0},0,{"$f":"IFERROR(IF($D$6>0,(E12*D12)*$N$6,(E12*D12)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U12:AL12)+M12+N12,\"\")","v":0},null,null,null,{"$f":"IFERROR(+K12*N6,0)","v":0}]
["A.119","prprtttttttttttttttttttttttkuù","H",null,33,null,null,null,null,null,0,0,0,0,0,null,null,null,0,null,null,null,null,{"$f":"IFERROR(+K13*N6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*N6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*N6,0)","v":0}]
["Matériel"]
["A.320","roooooooooooooooooo","LH",2,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":1073.2},"-",1073.2,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":2},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":88},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":193.60000000000002},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":699.6},1075.2,null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":898.60000000000014},"-",898.60000000000014,1,null,88,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":96.800000000000011},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":712.80000000000007},899.60000000000014,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.306","roooooooooooooooooo","LH",2,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":462},null,"-",1297.5999999999999,"-",1297.5999999999999,2,null,88,193.60000000000002,924,1299.5999999999999,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
["A.310","roooooooooooooooooo","LH",8,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,"-",5872,"-",5872,8,null,{"$f":"IFERROR(IF($D$6>0,(F20*D20)*$N$6,(F20)),0)","v":88},774.40000000000009,4329.5999999999995,5880,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
["A.298","roooooooooooooooooo","LH",8,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":475.2},null,"-",5344,"-",5344,8,null,{"$f":"IFERROR(IF($D$6>0,(F21*D21)*$N$6,(F21)),0)","v":88},774.40000000000009,3801.6,5352,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},{"$f":"IFERROR(D26*I26*$N$6,0)","v":0},0]
["Ftures & conso"]
["A.240","aaaaaaaaaaaaaa","T",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":0},0,0,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":0},0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
["A.225",{"$f":"IFERROR(VLOOKUP(A29,RESTAF_01,2,0),\"\")","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(VLOOKUP(A29,RESTAF_01,3,0),\"\")","v":"T"},{"$f":"+C50*B49*K6","v":19.11},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A29,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E29*D29+F29+G29*D29+D29*H29+D29*I29),\"\")","v":630.63},{"$f":"IFERROR(J29*D29,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K29*$N$6,K29),\"\")","v":630.63},{"$f":"IFERROR(IF($D$6>0,D29*$N$6,D29),\"\")","v":19.11},null,null,null,null,{"$f":"IFERROR(-SUM(U29:AL29)+M29+N29,\"\")","v":649.74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D29*I29*$N$6,0)","v":0},{"$f":"IFERROR(D29*J29*$N$6,0)","v":0}]
["A.226","aaaaaaaaaaaaaa","T",{"$f":"+D29*D57","v":1.1465999999999998},null,null,null,null,33,null,37.837799999999994,0,37.837799999999994,{"$f":"IFERROR(IF($D$6>0,D30*$N$6,D30),\"\")","v":1.1465999999999998},null,null,null,null,38.984399999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.237","aaaaaaaaaaaaaa","T",{"$f":"+K6*B49*C53","v":27.3},null,null,null,null,33,null,900.9,0,900.9,{"$f":"IFERROR(IF($D$6>0,D31*$N$6,D31),\"\")","v":27.3},null,null,null,null,928.19999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.235","aaaaaaaaaaaaaa","T",{"$f":"+C51*C50*K6","v":35},null,null,null,null,33,null,1155,0,1155,35,null,null,null,null,1190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.236","aaaaaaaaaaaaaa","T",{"$f":"+C52*K6*B49","v":32.760000000000005},null,null,null,null,33,null,1081.0800000000002,0,1081.0800000000002,32.760000000000005,null,null,null,null,1113.8400000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.238","aaaaaaaaaaaaaa",0,{"$f":"+B49*K6*C54","v":21.840000000000003},null,null,null,null,33,null,720.72000000000014,0,720.72000000000014,21.840000000000003,null,null,null,null,742.56000000000017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.244","aaaaaaaaaaaaaa","cfa/T",{"$f":"+D31+D32+D33","v":95.06},null,null,null,null,33,null,3136.98,0,3136.98,95.06,null,null,null,null,3232.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",{"$f":"IFERROR(IF($D$6>0,D38*$N$6,D38),\"\")","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K38)","v":22148.5478},{"$f":"SUM(L10:L38)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U38)","v":0},0,0,0,{"$f":"+SUM(Y10:Y38)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ38)","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K39+L39)/$K$6,\"\")","v":110.742739},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K41,-1),\"\")","v":120},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K43*K45,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K41*$D$6,0)","v":0}]
[null,"VOLUME FOSSE"]
[null,{"$f":"(1+0.3)*0.2*1.05","v":0.27300000000000002}]
[null,"CIMENT",0.35,1.05]
[null,"Agrégats 5/16",0.5,{"$f":"+C51*$N$151*$O$151","v":0},1.05,2.1]
[null,"Agrégats 16/25",0.6,{"$f":"+C52*$N$151","v":0}]
[null,"Sable 0/5 ",0.5,{"$f":"+C53*$N$151*F51","v":0},null,2]
[null,"Adjuvant VISCO FLOW 3.75",0.4,0]
[]
[]
[null,null,null,0.06]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K47","v":0}]

{"sheet":"403","index":24,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,400,"ASSAINISSEMENT ET DRAINAGE"]
[null,null,403,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0.5},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":0.5},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":7.2}]
[null,"DESIGNATION DU PRIX : ","BETON 350 NON ARME",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":44},{"$f":"SUM(Q17:Q26)","v":48.400000000000006},{"$f":"SUM(R17:R26)","v":237.6}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 PHASES (COST)'!E80","v":3},"M3",null,null,"Quantités de rendement : ",null,null,6,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":0.5},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":""},{"$f":"B15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},1,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":33},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":16.5},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":0.5},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":16.5},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":0.5},null,{"$f":"IFERROR(+K10*$N$6,0)","v":16.5}]
["A.117","prprtttttttttttttttttttttttkuù","H",1,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":33},0,16.5,0.5,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":16.5},null,null,null,0.5,null,null,{"$f":"IFERROR(+K11*N6,0)","v":16.5}]
["A.118","prprtttttttttttttttttttttttkuù","H",5,33,null,null,null,null,null,165,0,82.5,2.5,82.5,null,null,null,2.5,null,null,null,{"$f":"IFERROR(+K12*N6,0)","v":82.5}]
["A.119",{"$f":"IFERROR(VLOOKUP(A13,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A13,RESTAF_01,3,0),\"\")","v":"H"},6,33,null,null,null,null,null,{"$f":"IFERROR((E13*D13),\"\")","v":198},{"$f":"IFERROR(J13*D13,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K13*$N$6,K13),\"\")","v":99},3,{"$f":"IFERROR(IF($D$6>0,(E13*D13)*$N$6,(E13*D13)),0)","v":99},null,null,null,{"$f":"IFERROR(-SUM(U13:AL13)+M13+N13,\"\")","v":3},null,null,null,null,{"$f":"IFERROR(+K13*N6,0)","v":99}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*N6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*N6,0)","v":0}]
["Matériel"]
["A.298","roooooooooooooooooo","LH",1,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":475.2},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":661},"-",330.5,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":0.5},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":44},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":48.400000000000006},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":237.6},287,null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":44},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,0,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.240","aaaaaaaaaaaaaa","T",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":0},0,0,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
["A.225","aaaaaaaaaaaaaa","T",{"$f":"+C45*$D$45*$K$6","v":2.2050000000000001},null,null,null,null,33,null,72.765000000000001,0,36.3825,{"$f":"IFERROR(IF($D$6>0,D29*$N$6,D29),\"\")","v":1.1025},null,null,null,null,1.1025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.3825,0]
["A.226",{"$f":"IFERROR(VLOOKUP(A30,RESTAF_01,2,0),\"\")","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(VLOOKUP(A30,RESTAF_01,3,0),\"\")","v":"T"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A30,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E30*D30+F30+G30*D30+D30*H30+D30*I30),\"\")","v":0},{"$f":"IFERROR(J30*D30,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K30*$N$6,K30),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,D30*$N$6,D30),\"\")","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["A.237","aaaaaaaaaaaaaa","T",{"$f":"+C48*K6*E46*F48","v":6.3000000000000007},null,null,null,null,33,null,207.90000000000003,0,103.95000000000002,{"$f":"IFERROR(IF($D$6>0,D31*$N$6,D31),\"\")","v":3.1500000000000004},null,null,null,null,3.1500000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103.95000000000002]
["A.235","aaaaaaaaaaaaaa","T",{"$f":"+C46*E46*F46*K6","v":6.6150000000000002},null,null,null,null,33,null,218.29500000000002,0,109.14750000000001,3.3075000000000001,null,null,null,null,3.3075000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109.14750000000001]
["A.236","aaaaaaaaaaaaaa","T",{"$f":"+C47*E46*F46*K6","v":7.9380000000000006},null,null,null,null,33,null,261.95400000000001,0,130.977,3.9690000000000003,null,null,null,null,3.9690000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130.977,0]
["A.238","aaaaaaaaaaaaaa",0,{"$f":"+C49*K6","v":2.4000000000000004},null,null,null,null,33,null,79.200000000000017,0,39.600000000000009,1.2000000000000002,null,null,null,null,1.2000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.600000000000009,0]
["A.244","aaaaaaaaaaaaaa","cfa/T",{"$f":"D29+D31+D32+D33","v":23.058},null,null,null,null,33,null,760.91399999999999,0,380.45699999999999,11.529,null,null,null,null,11.529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380.45699999999999,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":2691.0280000000002},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":16.5},16.5,82.5,99,{"$f":"+SUM(Y10:Y36)","v":0},0,44,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},800.51400000000001,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":448.50466666666671},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":450},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,"CIMENT",0.35,1.05,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":1345.5140000000001}]
[null,"Agrégats 5/16",0.5,{"$f":"+C46*$N$151*$O$151","v":0},1.05,2.1]
[null,"Agrégats 16/25",0.6,{"$f":"+C47*$N$151","v":0}]
[null,"Sable 0/5 ",0.5,{"$f":"+C48*$N$151*F46","v":0},null,2]
[null,"Adjuvant VISCO FLOW 3.75",0.4,0]
[]
[]
[null,null,null,110]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":1345.5140000000001}]

{"sheet":"404","index":25,"n_rows":100,"n_cols":36,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,400,"ASSAINISSEMENT ET DRAINAGE"]
[null,null,404,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":1409.3400000000004},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":1409.3400000000004},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":22267.572000000004}]
[null,"DESIGNATION DU PRIX : ","DALOT 100x100",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":124021.92000000003},{"$f":"SUM(Q17:Q26)","v":136424.11200000005},{"$f":"SUM(R17:R26)","v":734829.87600000016}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E63","v":234.89000000000004},null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":234.89000000000004},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},5,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":165},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":38756.850000000006},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":1174.4500000000003},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":38756.850000000006},null,null,null,{"$f":"IFERROR(-SUM(U10:AJ10)+M10+N10,\"\")","v":1174.4500000000003},null,{"$f":"IFERROR(+K10*$N$6,0)","v":38756.850000000006}]
["A.117","prprtttttttttttttttttttttttkuù","H",5,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":165},0,38756.850000000006,1174.4500000000003,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":38756.850000000006},null,null,null,1174.4500000000003,null,null,{"$f":"IFERROR(+K11*N6,0)","v":38756.850000000006}]
["A.118","prprtttttttttttttttttttttttkuù","H",10,33,null,null,null,null,null,330,0,77513.700000000012,2348.9000000000005,77513.700000000012,null,null,null,2348.9000000000005,null,null,null,{"$f":"IFERROR(+K12*N6,0)","v":77513.700000000012}]
["A.119",{"$f":"IFERROR(VLOOKUP(A13,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A13,RESTAF_01,3,0),\"\")","v":"H"},15,33,null,null,null,null,null,{"$f":"IFERROR((E13*D13),\"\")","v":495},{"$f":"IFERROR(J13*D13,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K13*$N$6,K13),\"\")","v":116270.55000000002},3523.3500000000008,{"$f":"IFERROR(IF($D$6>0,(E13*D13)*$N$6,(E13*D13)),0)","v":116270.55000000002},null,null,null,{"$f":"IFERROR(-SUM(U13:AJ13)+M13+N13,\"\")","v":119793.90000000002},null,null,null,{"$f":"IFERROR(+K13*N7,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,0]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,0]
["Matériel"]
["A.320","roooooooooooooooooo","LH",2,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":1073.2},"-",252083.94800000006,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":469.78000000000009},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":41340.640000000007},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":45474.704000000012},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":164329.04400000002},231883.40800000005,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":20670.320000000003},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",2,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":1799.2000000000003},"-",422614.08800000016,469.78000000000009,null,41340.640000000007,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":45474.704000000012},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":334859.18400000007},402413.54800000018,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":20670.320000000003},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.306","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":462},null,"-",647.79999999999995,"-",152161.74200000003,234.89000000000004,null,20670.320000000003,22737.352000000006,108519.18000000002,131726.31200000003,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":20670.320000000003},null,null,null,null,null,null,null,null,0]
["A.310","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,"-",727,"-",170765.03000000003,234.89000000000004,null,20670.320000000003,22737.352000000006,127122.46800000001,150329.60000000003,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":20670.320000000003},null,null,null,null,null,null,null,0]
["A.298","roooooooooooooooooo","LH",0,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":475.2},null,"-",0,"-",0,0,null,0,0,0,-20670.320000000003,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":20670.320000000003},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.262","TTTGttttttttttttttttts","M3",{"$f":"+K6*E42","v":1.008},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":88},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":88.704000000000008},0,20835.682560000005,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":236.76912000000004},null,null,null,null,236.76912000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":20835.682560000005},0]
["A.226",{"$f":"IFERROR(VLOOKUP(A29,RESTAF_01,2,0),\"\")","v":"aaaaaaaaaaaaaa"},{"$f":"IFERROR(VLOOKUP(A29,RESTAF_01,3,0),\"\")","v":"T"},{"$f":"+F42*D28","v":0.1008},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A29,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E29*D29+F29+G29*D29+D29*H29+D29*I29),\"\")","v":3.3264},{"$f":"IFERROR(J29*D29,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K29*$N$6,K29),\"\")","v":781.33809600000018},{"$f":"IFERROR(IF($D$6>0,D29*$N$6,D29),\"\")","v":23.676912000000005},null,null,null,null,{"$f":"IFERROR(-SUM(U29:AJ29)+M29+N29,\"\")","v":23.676912000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D29*I29*$N$6,0)","v":781.33809600000018},{"$f":"IFERROR(D29*J29*$N$6,0)","v":0}]
["A.153","ssssssssssss","Kg",{"$f":"+D29*1000","v":100.8},null,null,null,null,111,null,11188.8,0,2628137.2320000003,{"$f":"IFERROR(IF($D$6>0,D30*$N$6,D30),\"\")","v":23676.912000000004},null,null,null,null,23676.912000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2628137.2320000003,0]
["A.223","aaaaaaaaaaaaaa","T",2,null,null,null,null,33,null,66,0,15502.740000000003,{"$f":"IFERROR(IF($D$6>0,D31*$N$6,D31),\"\")","v":469.78000000000009},null,null,null,null,469.78000000000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15502.740000000003,0]
["A.231","aaaaaaaaaaaaaa","M²",3,null,null,null,null,33,null,99,0,23254.110000000004,704.67000000000007,null,null,null,null,704.67000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23254.110000000004,0]
["A.244","aaaaaaaaaaaaaa","cfa/T",{"$f":"+D31","v":2},null,null,null,null,33,null,66,0,15502.740000000003,469.78000000000009,null,null,null,null,469.78000000000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15502.740000000003,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":16914.0304},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":38756.850000000006},38756.850000000006,77513.700000000012,0,20670.320000000003,20670.320000000003,20670.320000000003,20670.320000000003,20670.320000000003,0,0,0,0,{"$f":"+SUM(AH10:AH33)","v":0},2704013.8426560005,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":16914.0304},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":16920},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[null,null,null,null,"VOLUME DALOT","ACIER KG/M3"]
[null,null,null,100,{"$f":"4*1.2*0.2*1.05","v":1.008},0.1,null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":3972936.6006560004}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":3972936.6006560004}]

{"sheet":"404B","index":26,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,400,"ASSAINISSEMENT ET DRAINAGE"]
[null,null,"404B",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":513},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":513},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":6422.7599999999993}]
[null,"DESIGNATION DU PRIX : ","DALOT 150X150",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":45144},{"$f":"SUM(Q17:Q26)","v":49658.400000000001},{"$f":"SUM(R17:R26)","v":211951.08}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E65","v":51.3},null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":51.3},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":""},{"$f":"B15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},3,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":99},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":5078.7},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":153.89999999999998},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":5078.7},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":153.89999999999998},null,{"$f":"IFERROR(+K10*$N$6,0)","v":5078.7}]
["A.117",{"$f":"IFERROR(VLOOKUP(A11,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A11,RESTAF_01,3,0),\"\")","v":"H"},4,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":132},{"$f":"IFERROR(J11*D11,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K11*$N$6,K11),\"\")","v":6771.5999999999995},205.2,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":6771.5999999999995},null,null,null,{"$f":"IFERROR(-SUM(U11:AL11)+M11+N11,\"\")","v":205.2},null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":6771.5999999999995}]
["A.118","prprtttttttttttttttttttttttkuù","H",12,33,null,null,null,null,null,396,0,20314.8,615.59999999999991,20314.8,null,null,null,615.59999999999991,null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":20314.8}]
["A.119","prprtttttttttttttttttttttttkuù","H",30,33,null,null,null,null,null,990,0,50787,1539,50787,null,null,null,1539,null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":50787}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
["A.320","roooooooooooooooooo","LH",2,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":1073.2},"-",55055.159999999996,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":102.6},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":9028.7999999999993},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":9931.68},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":35889.479999999996},50643.359999999993,null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":4514.3999999999996},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",2,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":1799.2000000000003},"-",92298.96,102.6,null,9028.7999999999993,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":9931.68},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":73133.279999999999},87887.160000000018,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":4514.3999999999996},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.306","roooooooooooooooooo","LH",2,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":462},null,"-",1297.5999999999999,"-",66566.87999999999,102.6,null,9028.7999999999993,9931.68,47401.2,62155.079999999987,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":4514.3999999999996},null,null,null,null,null,null,null,null,0]
["A.310","roooooooooooooooooo","LH",2,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,"-",1456,"-",74692.800000000003,102.6,null,9028.7999999999993,9931.68,55527.119999999988,70281.000000000015,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":4514.3999999999996},null,null,null,null,null,null,null,0]
["A.312","roooooooooooooooooo","LH",2,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":0},null,"-",373.6,"-",19165.68,102.6,null,9028.7999999999993,9931.68,0,14753.880000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":4514.3999999999996},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.262",{"$f":"IFERROR(VLOOKUP(A28,RESTAF_01,2,0),\"\")","v":"TTTGttttttttttttttttts"},{"$f":"IFERROR(VLOOKUP(A28,RESTAF_01,3,0),\"\")","v":"M3"},{"$f":"+K6*E42","v":1.4280000000000002},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":88},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":125.66400000000002},0,6446.5632000000005,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":73.256399999999999},null,null,null,null,73.256399999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":6446.5632000000005},0]
["A.226","aaaaaaaaaaaaaa","T",{"$f":"+F42*D28","v":0.15708000000000003},null,null,null,null,33,null,5.1836400000000005,0,265.92073199999999,{"$f":"IFERROR(IF($D$6>0,D29*$N$6,D29),\"\")","v":8.0582040000000017},null,null,null,null,8.0582040000000017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265.92073199999999,0]
["A.153","ssssssssssss","Kg",{"$f":"D29*1000","v":157.08000000000001},null,null,null,null,111,null,17435.88,0,894460.64399999997,{"$f":"IFERROR(IF($D$6>0,D30*$N$6,D30),\"\")","v":8058.2040000000006},null,null,null,null,8058.2040000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,894460.64399999997,0]
["A.223","aaaaaaaaaaaaaa","T",4,null,null,null,null,33,null,132,0,6771.5999999999995,{"$f":"IFERROR(IF($D$6>0,D31*$N$6,D31),\"\")","v":205.2},null,null,null,null,205.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6771.5999999999995,0]
["A.231","aaaaaaaaaaaaaa","M²",3,null,null,null,null,33,null,99,0,5078.7,153.89999999999998,null,null,null,null,153.89999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5078.7,0]
["A.244","aaaaaaaaaaaaaa","cfa/T",{"$f":"+D31","v":4},null,null,null,null,33,null,132,null,6771.5999999999995,205.2,null,null,null,null,205.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6771.5999999999995,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":25546.327640000003},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":5078.7},6771.5999999999995,20314.8,50787,{"$f":"+SUM(Y10:Y33)","v":0},0,4514.3999999999996,4514.3999999999996,4514.3999999999996,4514.3999999999996,4514.3999999999996,0,0,0,0,{"$f":"+SUM(AJ10:AJ33)","v":0},919795.02793199988,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":25546.327640000003},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":25550},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[null,null,null,null,"VOLUME DALOT","ACIER KG/M3"]
[null,null,null,150,{"$f":"4*1.7*0.2*1.05","v":1.4280000000000002},0.11,null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":1310526.6079320002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":1310526.6079320002}]

{"sheet":"404C","index":27,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,400,"ASSAINISSEMENT ET DRAINAGE"]
[null,null,"404C",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":336},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":336},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":4659.2}]
[null,"DESIGNATION DU PRIX : ","DALOT 2X250X250",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":29568},{"$f":"SUM(Q17:Q26)","v":32524.800000000007},{"$f":"SUM(R17:R26)","v":153753.60000000001}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E68","v":16},null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":16},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"Ouvrier spécialisé"},{"$f":"B14","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":5280},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":160},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":5280},null,null,null,{"$f":"IFERROR(-SUM(U10:AK10)+M10+N10,\"\")","v":160},null,{"$f":"IFERROR(+K10*$N$6,0)","v":5280}]
["A.117","prprtttttttttttttttttttttttkuù","H",10,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},0,5280,160,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":5280},null,null,null,160,null,null,{"$f":"IFERROR(+K11*N6,0)","v":5280}]
["A.118","prprtttttttttttttttttttttttkuù","H",40,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,1320,0,21120,640,21120,null,null,null,640,null,null,null,{"$f":"IFERROR(+K12*N6,0)","v":21120}]
["A.119","Ouvrier spécialisé","H",50,3788,null,null,null,null,null,0,0,0,800,{"$f":"IFERROR(IF($D$6>0,(E13*D13)*$N$6,(E13*D13)),0)","v":3030400},null,null,null,{"$f":"IFERROR(-SUM(U13:AK13)+M13+N13,\"\")","v":800},null,null,null,null,{"$f":"IFERROR(+K13*N6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*O5,)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,""]
["Matériel"]
["A.320","roooooooooooooooooo","LH",2,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":1073.2},"-",17171.2,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":32},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":2816},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":3097.6000000000004},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":11193.6},15795.2,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":1408},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",6,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":5421.6},"-",86745.600000000006,96,null,8448,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":9292.8000000000011},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":68428.800000000003},85433.600000000006,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":1408},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.306","roooooooooooooooooo","LH",3,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":462},null,"-",1949.3999999999999,"-",31190.399999999998,48,null,4224,4646.4000000000005,22176,29830.399999999998,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":1408},null,null,null,null,null,null,null,null,0]
["A.310","roooooooooooooooooo","LH",6,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,"-",4392,"-",70272,96,null,8448,9292.8000000000011,51955.199999999997,68960,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":1408},null,null,null,null,null,null,null,0]
["A.312","roooooooooooooooooo","LH",4,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":0},null,"-",755.2,"-",12083.2,64,null,5632,6195.2000000000007,0,10739.2,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":1408},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.262","TTTGttttttttttttttttts","M3",{"$f":"+K6*E42","v":4.3659000000000008},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":88},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":384.19920000000008},0,6147.1872000000012,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":69.854400000000012},null,null,null,null,69.854400000000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":6147.1872000000012},0]
["A.226","aaaaaaaaaaaaaa","T",{"$f":"+F42*D28","v":0.52390800000000004},null,null,null,null,33,null,17.288964,0,276.623424,{"$f":"IFERROR(IF($D$6>0,D29*$N$6,D29),\"\")","v":8.3825280000000006},null,null,null,null,8.3825280000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276.623424,0]
["A.153","ssssssssssss","Kg",{"$f":"D29*1000","v":523.90800000000002},null,null,null,null,111,null,58153.788,0,930460.60800000001,{"$f":"IFERROR(IF($D$6>0,D30*$N$6,D30),\"\")","v":8382.5280000000002},null,null,null,null,8382.5280000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930460.60800000001,0]
["A.223","aaaaaaaaaaaaaa","T",{"$f":"+E44","v":20},null,null,null,null,33,null,660,0,10560,{"$f":"IFERROR(IF($D$6>0,D31*$N$6,D31),\"\")","v":320},null,null,null,null,320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10560,0]
["A.231","aaaaaaaaaaaaaa","M²",30,null,null,null,null,33,null,990,0,15840,480,null,null,null,null,480,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15840,0]
["A.244","aaaaaaaaaaaaaa","cfa/T",{"$f":"+D31","v":20},null,null,null,null,33,null,660,null,10560,320,null,null,null,null,320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10560,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":76436.676164000004},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":5280},5280,21120,0,{"$f":"+SUM(Y10:Y33)","v":0},1408,1408,1408,1408,1408,0,0,0,0,{"$f":"+SUM(AI10:AI33)","v":0},973844.41862400004,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":76436.676164000004},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":76440},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[null,null,null,null,"VOLUME DALOT","ACIER KG/M3"]
[null,null,null,"2X250X250",{"$f":"2.7*7*1.05*0.22","v":4.3659000000000008},0.12,null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":1222986.8186240001}]
[]
[null,null,null,null,{"$f":"5*2*2","v":20}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":1222986.8186240001}]

{"sheet":"404D","index":28,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,400,"ASSAINISSEMENT ET DRAINAGE"]
[null,null,"404D",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":974.4000000000002},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":974.4},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":13728.960000000001}]
[null,"DESIGNATION DU PRIX : ","DALOT 4X4X250",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":85747.199999999997},{"$f":"SUM(Q17:Q26)","v":94321.920000000013},{"$f":"SUM(R17:R26)","v":453055.68000000005}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E69","v":16.8},null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":16.8},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":""},{"$f":"B15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":5544},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":168},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":5544},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":168},null,{"$f":"IFERROR(+K10*$N$6,0)","v":5544}]
["A.117","prprtttttttttttttttttttttttkuù","H",10,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},0,5544,168,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":5544},null,null,null,168,null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":5544}]
["A.118",{"$f":"IFERROR(VLOOKUP(A12,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A12,RESTAF_01,3,0),\"\")","v":"H"},50,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E12*D12),\"\")","v":1650},{"$f":"IFERROR(J12*D12,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K12*$N$6,K12),\"\")","v":27720},840,{"$f":"IFERROR(IF($D$6>0,(E12*D12)*$N$6,(E12*D12)),0)","v":27720},null,null,null,{"$f":"IFERROR(-SUM(U12:AL12)+M12+N12,\"\")","v":840},null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":27720}]
["A.119","prprtttttttttttttttttttttttkuù","H",80,{"$f":"IFERROR(VLOOKUP(A13,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,2640,0,44352,1344,44352,null,null,null,1344,null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":44352}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,{"$f":"IFERROR(IF($D$6>0,(E14*D14)*$N$6,(E14*D14)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U14:AL14)+M14+N14,\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
["A.320","roooooooooooooooooo","LH",2,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":1073.2},"-",18029.760000000002,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":33.6},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":2956.8},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":3252.4800000000005},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":11753.28},16584.96,null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":1478.4},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",18,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":16480.800000000003},"-",276877.44000000006,302.40000000000003,null,26611.200000000001,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":29272.320000000003},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":215550.72000000003},275701.44000000006,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":1478.4},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.306","roooooooooooooooooo","LH",8,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":462},null,"-",5238.3999999999996,"-",88005.119999999995,134.4,null,11827.2,13009.920000000002,62092.800000000003,86661.119999999995,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":1478.4},null,null,null,null,null,null,null,null,0]
["A.310","roooooooooooooooooo","LH",18,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,"-",13392,"-",224985.60000000001,302.40000000000003,null,26611.200000000001,29272.320000000003,163658.87999999998,223809.6,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":1478.4},null,null,null,null,null,null,null,0]
["A.312","roooooooooooooooooo","LH",12,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":0},null,"-",2361.6000000000004,"-",39674.880000000005,201.60000000000002,null,17740.8,19514.880000000005,0,38398.080000000002,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":1478.4},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.262","TTTGttttttttttttttttts","M3",{"$f":"+K6*E42","v":15.127500000000001},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":88},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":1331.22},0,22364.496000000003,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":254.14200000000002},null,null,null,null,254.14200000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":22364.496000000003},0]
["A.226","aaaaaaaaaaaaaa","T",{"$f":"+F42*D28","v":1.8153000000000001},null,null,null,null,33,null,59.904900000000005,0,1006.4023200000001,{"$f":"IFERROR(IF($D$6>0,D29*$N$6,D29),\"\")","v":30.497040000000002},null,null,null,null,30.497040000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1006.4023200000001,0]
["A.153","ssssssssssss","Kg",{"$f":"D29*1000","v":1815.3000000000002},null,null,null,null,111,null,201498.30000000002,0,3385171.4400000004,{"$f":"IFERROR(IF($D$6>0,D30*$N$6,D30),\"\")","v":30497.040000000005},null,null,null,null,30497.040000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3385171.4400000004,0]
["A.223","aaaaaaaaaaaaaa","T",{"$f":"+E44","v":73.920000000000016},null,null,null,null,33,null,2439.3600000000006,0,40981.248000000014,{"$f":"IFERROR(IF($D$6>0,D31*$N$6,D31),\"\")","v":1241.8560000000002},null,null,null,null,1241.8560000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40981.248000000014,0]
["A.231","aaaaaaaaaaaaaa","M²",40,null,null,null,null,33,null,1320,0,22176,672,null,null,null,null,672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22176,0]
["A.244","aaaaaaaaaaaaaa","cfa/T",{"$f":"+D31","v":73.920000000000016},null,null,null,null,33,null,2439.3600000000006,null,40981.248000000014,1241.8560000000002,null,null,null,null,1241.8560000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40981.248000000014,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":252584.14490000001},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":5544},5544,27720,44352,{"$f":"+SUM(Y10:Y33)","v":0},0,1478.4,1478.4,1478.4,1478.4,1478.4,0,0,0,0,{"$f":"+SUM(AJ10:AJ33)","v":0},3512680.8343200008,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":252584.14490000001},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":252590},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[null,null,null,null,"VOLUME DALOT","ACIER KG/M3"]
[null,null,null,"4x4X250",15.127500000000001,0.12,null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":4243413.6343200002}]
[]
[null,null,null,"TERRASSEMENT",{"$f":"4*4*2*1.1*2.1","v":73.920000000000016}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":4243413.6343200002}]

{"sheet":"405A","index":29,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":false,"merged":[[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,400,"ASSAINISSEMENT ET DRAINAGE"]
[null,null,"405A",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":168},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":168.00000000000003},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":2654.4000000000005}]
[null,"DESIGNATION DU PRIX : ","TETE DE DALOT 100x100",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":14784},{"$f":"SUM(Q17:Q26)","v":16262.400000000005},{"$f":"SUM(R17:R26)","v":87595.200000000012}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E73","v":28},null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":28},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},5,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":165},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":4620},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":140},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":4620},null,null,null,{"$f":"IFERROR(-SUM(U10:AK10)+M10+N10,\"\")","v":140},null,{"$f":"IFERROR(+K10*$N$6,0)","v":4620}]
["A.117",{"$f":"IFERROR(VLOOKUP(A11,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A11,RESTAF_01,3,0),\"\")","v":"H"},5,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":165},{"$f":"IFERROR(J11*D11,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K11*$N$6,K11),\"\")","v":4620},140,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":4620},null,null,null,{"$f":"IFERROR(-SUM(U11:AK11)+M11+N11,\"\")","v":140},null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":4620}]
["A.118","prprtttttttttttttttttttttttkuù","H",10,33,null,null,null,null,null,330,0,9240,280,9240,null,null,null,280,null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":9240}]
["A.119","prprtttttttttttttttttttttttkuù","H",15,33,null,null,null,null,null,495,0,13860,420,13860,null,null,null,420,null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":13860}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,""]
["Matériel"]
["A.320","roooooooooooooooooo","LH",2,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":1073.2},"-",30049.600000000002,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":56},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":4928},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":5420.8000000000011},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":19588.8},27641.600000000002,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":2464},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",2,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":1799.2000000000003},"-",50377.600000000006,56,null,4928,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":5420.8000000000011},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":39916.800000000003},47969.600000000006,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":2464},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.306","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":462},null,"-",647.79999999999995,"-",18138.399999999998,28,null,2464,2710.4000000000005,12936,15702.399999999998,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":2464},null,null,null,null,null,null,null,null,0]
["A.310","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,"-",727,"-",20356,28,null,2464,2710.4000000000005,15153.599999999999,17920,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":2464},null,null,null,null,null,null,null,0]
["A.312","roooooooooooooooooo","LH",null,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":0},null,"-",0,"-",0,0,null,0,0,0,-2464,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":2464},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.262","TTTGttttttttttttttttts","M3",{"$f":"+F42*H42","v":1.3650000000000002},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":88},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":120.12000000000002},0,3363.3600000000006,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":38.220000000000006},null,null,null,null,38.220000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":3363.3600000000006},0]
["A.226","aaaaaaaaaaaaaa","T",{"$f":"+D28*G42","v":0.16380000000000003},null,null,null,null,33,null,5.4054000000000011,0,151.35120000000003,{"$f":"IFERROR(IF($D$6>0,D29*$N$6,D29),\"\")","v":4.5864000000000011},null,null,null,null,4.5864000000000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151.35120000000003,0]
["A.153","ssssssssssss","Kg",{"$f":"+G42*1000","v":120},null,null,null,null,111,null,13320,0,372960,{"$f":"IFERROR(IF($D$6>0,D30*$N$6,D30),\"\")","v":3360},null,null,null,null,3360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,372960,0]
["A.223","aaaaaaaaaaaaaa","T",{"$f":"+F44","v":5},null,null,null,null,33,null,165,0,4620,{"$f":"IFERROR(IF($D$6>0,D31*$N$6,D31),\"\")","v":140},null,null,null,null,140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4620,0]
["A.231","aaaaaaaaaaaaaa","M²",6,null,null,null,null,33,null,198,0,5544,168,null,null,null,null,168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5544,0]
["A.244","aaaaaaaaaaaaaa","cfa/T",{"$f":"+D31","v":5},null,null,null,null,33,null,165,null,4620,140,null,null,null,null,140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4620,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":19375.725399999999},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":4620},4620,9240,13860,{"$f":"+SUM(Y10:Y33)","v":0},2464,2464,2464,2464,2464,0,0,0,0,{"$f":"+SUM(AI10:AI33)","v":0},391258.71120000002,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":19375.725399999999},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":19380},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[null,null,null,null,null,"VOLUME DALOT","ACIER KG/M3"]
[null,null,null,null,"TETE 100X100",1.3,0.12,1.05,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":542520.3112}]
[]
[null,null,null,null,"TERRASSEMENT",5,2.1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":542520.3112}]

{"sheet":"405B","index":30,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,400,"ASSAINISSEMENT ET DRAINAGE"]
[null,null,"405B",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":36},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":36},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":568.80000000000007}]
[null,"DESIGNATION DU PRIX : ","TETE DE DALOT 150X150",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":3168},{"$f":"SUM(Q17:Q26)","v":3484.8000000000006},{"$f":"SUM(R17:R26)","v":18770.400000000001}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E75","v":6},null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":6},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":""},{"$f":"B15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},5,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":165},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":990},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":30},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":990},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":30},null,{"$f":"IFERROR(+K10*$N$6,0)","v":990}]
["A.117","prprtttttttttttttttttttttttkuù","H",5,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":165},0,990,30,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":990},null,null,null,30,null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":990}]
["A.118",{"$f":"IFERROR(VLOOKUP(A12,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A12,RESTAF_01,3,0),\"\")","v":"H"},10,33,null,null,null,null,null,{"$f":"IFERROR((E12*D12),\"\")","v":330},{"$f":"IFERROR(J12*D12,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K12*$N$6,K12),\"\")","v":1980},60,{"$f":"IFERROR(IF($D$6>0,(E12*D12)*$N$6,(E12*D12)),0)","v":1980},null,null,null,{"$f":"IFERROR(-SUM(U12:AL12)+M12+N12,\"\")","v":60},null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":1980}]
["A.119","prprtttttttttttttttttttttttkuù","H",15,33,null,null,null,null,null,495,0,2970,90,2970,null,null,null,90,null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":2970}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
["A.320","roooooooooooooooooo","LH",2,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":1073.2},"-",6439.2000000000007,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":12},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":1056},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":1161.6000000000001},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":4197.6000000000004},5923.2000000000007,null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":528},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",2,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":1799.2000000000003},"-",10795.2,12,null,1056,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":1161.6000000000001},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":8553.6},10279.200000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":528},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.306","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":462},null,"-",647.79999999999995,"-",3886.7999999999997,6,null,528,580.80000000000007,2772,3364.7999999999997,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":528},null,null,null,null,null,null,null,null,0]
["A.310","roooooooooooooooooo","LH",1,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,"-",727,"-",4362,6,null,528,580.80000000000007,3247.2,3840,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":528},null,null,null,null,null,null,null,0]
["A.312","roooooooooooooooooo","LH",null,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":0},null,"-",0,"-",0,0,null,0,0,0,-528,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":528},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.262","TTTGttttttttttttttttts","M3",{"$f":"+F42*H42","v":3.6750000000000003},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":88},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":323.40000000000003},0,1940.4,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":22.05},null,null,null,null,22.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":1940.4},0]
["A.226","aaaaaaaaaaaaaa","T",{"$f":"+D28*G42","v":0.441},null,null,null,null,33,null,14.553000000000001,0,87.318000000000012,{"$f":"IFERROR(IF($D$6>0,D29*$N$6,D29),\"\")","v":2.6459999999999999},null,null,null,null,2.6459999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87.318000000000012,0]
["A.153","ssssssssssss","Kg",{"$f":"+G42*1000","v":120},null,null,null,null,111,null,13320,0,79920,{"$f":"IFERROR(IF($D$6>0,D30*$N$6,D30),\"\")","v":720},null,null,null,null,720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79920,0]
["A.223","aaaaaaaaaaaaaa","T",8,null,null,null,null,33,null,264,0,1584,{"$f":"IFERROR(IF($D$6>0,D31*$N$6,D31),\"\")","v":48},null,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1584,0]
["A.231","aaaaaaaaaaaaaa","M²",12,null,null,null,null,33,null,396,0,2376,72,null,null,null,null,72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2376,0]
["A.244","aaaaaaaaaaaaaa","cfa/T",{"$f":"+D31","v":8},null,null,null,null,33,null,264,null,1584,48,null,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1584,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":19984.152999999998},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":990},990,1980,2970,{"$f":"+SUM(Y10:Y33)","v":0},0,528,528,528,528,528,0,0,0,0,{"$f":"+SUM(AJ10:AJ33)","v":0},87491.717999999993,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":19984.152999999998},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":19990},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[null,null,null,null,null,"VOLUME DALOT","ACIER KG/M3"]
[null,null,null,null,"150X150",3.5,0.12,1.05,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":119904.91799999999}]
[]
[null,null,null,null,"TERRASSEMENT",5,2.1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":119904.91799999999}]

{"sheet":"405C","index":31,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":false,"merged":[[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,400,"ASSAINISSEMENT ET DRAINAGE"]
[null,null,"405C",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":78},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":78},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":864}]
[null,"DESIGNATION DU PRIX : ","TETE DE DALOT 2X250X250",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":6864},{"$f":"SUM(Q17:Q26)","v":7550.4000000000015},{"$f":"SUM(R17:R26)","v":28512}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E78","v":2},null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":2},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B14","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":660},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":20},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":660},null,null,null,{"$f":"IFERROR(-SUM(U10:AK10)+M10+N10,\"\")","v":20},null,{"$f":"IFERROR(+K10*$N$6,0)","v":660}]
["A.117",{"$f":"IFERROR(VLOOKUP(A11,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A11,RESTAF_01,3,0),\"\")","v":"H"},10,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},{"$f":"IFERROR(J11*D11,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K11*$N$6,K11),\"\")","v":660},20,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":660},null,null,null,{"$f":"IFERROR(-SUM(U11:AK11)+M11+N11,\"\")","v":20},null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":660}]
["A.118","prprtttttttttttttttttttttttkuù","H",40,33,null,null,null,null,null,1320,0,2640,80,2640,null,null,null,80,null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":2640}]
["A.119","prprtttttttttttttttttttttttkuù","H",50,33,null,null,null,null,null,1650,0,3300,100,3300,null,null,null,100,null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":3300}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,""]
["Matériel"]
["A.320","roooooooooooooooooo","LH",6,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":3243.6000000000004},"-",6487.2000000000007,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":12},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":1056},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":1161.6000000000001},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":4197.6000000000004},6323.2000000000007,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":176},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",6,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":5421.6},"-",10843.2,12,null,1056,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":1161.6000000000001},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":8553.6},10679.2,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":176},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.306","roooooooooooooooooo","LH",3,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":462},null,"-",1949.3999999999999,"-",3898.7999999999997,6,null,528,580.80000000000007,2772,3728.7999999999997,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":176},null,null,null,null,null,null,null,null,0]
["A.310","roooooooooooooooooo","LH",12,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,"-",8856,"-",17712,24,null,2112,2323.2000000000003,12988.8,17560,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":176},null,null,null,null,null,null,null,0]
["A.312","roooooooooooooooooo","LH",12,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":0},null,"-",2361.6000000000004,"-",4723.2000000000007,24,null,2112,2323.2000000000003,0,4571.2000000000007,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":176},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},{"$f":"IFERROR(D26*I26*$N$6,0)","v":0},0]
["Ftures & conso",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["A.262","TTTGttttttttttttttttts","M3",{"$f":"+F42*H42","v":15.75},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":88},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":1386},0,2772,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":31.5},null,null,null,null,{"$f":"IFERROR(-SUM(U28:AK28)+M28+N28,\"\")","v":31.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":2772},0]
["A.226","aaaaaaaaaaaaaa","T",{"$f":"+D28*G42","v":1.89},null,null,null,null,33,null,62.37,0,124.74,{"$f":"IFERROR(IF($D$6>0,D29*$N$6,D29),\"\")","v":3.78},null,null,null,null,3.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.74,0]
["A.153","ssssssssssss","Kg",{"$f":"+G42*1000","v":120},null,null,null,null,111,null,13320,0,26640,{"$f":"IFERROR(IF($D$6>0,D30*$N$6,D30),\"\")","v":240},null,null,null,null,240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26640,0]
["A.223","aaaaaaaaaaaaaa","T",{"$f":"+F44*G44","v":52.5},null,null,null,null,33,null,1732.5,0,3465,{"$f":"IFERROR(IF($D$6>0,D31*$N$6,D31),\"\")","v":105},null,null,null,null,105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3465,0]
["A.231","aaaaaaaaaaaaaa","M²",24,null,null,null,null,33,null,792,0,1584,48,null,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1584,0]
["A.244","aaaaaaaaaaaaaa","cfa/T",{"$f":"+D31","v":52.5},null,null,null,null,33,null,1732.5,null,3465,105,null,null,null,null,105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3465,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":44487.569999999992},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":660},660,2640,3300,{"$f":"+SUM(Y10:Y33)","v":0},176,176,176,176,176,0,0,0,0,{"$f":"+SUM(AI10:AI33)","v":0},38050.74,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":44487.569999999992},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":44490},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[null,null,null,null,null,"VOLUME DALOT","ACIER KG/M3"]
[null,null,null,null,"2X250X250",15,0.12,1.05,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":88975.139999999985}]
[]
[null,null,null,null,"TERRASSEMENT",25,2.1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":88975.139999999985}]

{"sheet":"405D","index":32,"n_rows":100,"n_cols":36,"rows_kept":100,"cut":false,"hidden":false,"merged":[[38,6,38,9],[39,8,39,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[33,1,33,9],[37,6,37,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[null,null,400,"ASSAINISSEMENT ET DRAINAGE"]
[null,null,"405D",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":116},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":116},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":1634.3999999999999}]
[null,"DESIGNATION DU PRIX : ","TETE DE DALOT 4X400X250",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":10208},{"$f":"SUM(Q17:Q26)","v":11228.800000000001},{"$f":"SUM(R17:R26)","v":53935.199999999997}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E79","v":2},null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":2},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":"roooooooooooooooooo"},{"$f":"B20","v":"roooooooooooooooooo"},{"$f":"B21","v":"roooooooooooooooooo"},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},10,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":330},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":660},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":20},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":660},null,null,null,{"$f":"IFERROR(-SUM(U10:AJ10)+M10+N10,\"\")","v":20},null,{"$f":"IFERROR(+K10*$N$6,0)","v":660}]
["A.117",{"$f":"IFERROR(VLOOKUP(A11,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A11,RESTAF_01,3,0),\"\")","v":"H"},10,33,null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":330},{"$f":"IFERROR(J11*D11,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K11*$N$6,K11),\"\")","v":660},20,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":660},null,null,null,{"$f":"IFERROR(-SUM(U11:AJ11)+M11+N11,\"\")","v":20},null,{"$f":"IFERROR(+K11*$N$6,0)","v":660}]
["A.118","prprtttttttttttttttttttttttkuù","H",50,33,null,null,null,null,null,1650,0,3300,100,3300,null,null,null,100,null,3300]
["A.119","prprtttttttttttttttttttttttkuù","H",80,33,null,null,null,null,null,2640,0,5280,160,5280,null,null,null,160,null,5280]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,0]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,0]
["Matériel"]
["A.320","roooooooooooooooooo","LH",2,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":1073.2},"-",2146.4,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":4},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":352},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":387.20000000000005},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":1399.2},1974.4,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":176},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",18,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":16480.800000000003},"-",32961.600000000006,36,null,3168,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":3484.8},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":25660.800000000003},32821.600000000006,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":176},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
["A.306","roooooooooooooooooo","LH",8,null,88,96.800000000000011,{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":462},null,"-",5238.3999999999996,"-",10476.799999999999,16,null,1408,1548.8000000000002,7392,10316.799999999999,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":176},null,null,null,null,null,null,null,null,0]
["A.310","roooooooooooooooooo","LH",18,null,88,96.800000000000011,{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":541.19999999999993},null,"-",13392,"-",26784,36,null,3168,3484.8,19483.199999999997,26644,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":176},null,null,null,null,null,null,null,0]
["A.312","roooooooooooooooooo","LH",12,null,88,96.800000000000011,{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":0},null,"-",2361.6000000000004,"-",4723.2000000000007,24,null,2112,2323.2000000000003,0,4571.2000000000007,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":176},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.262","TTTGttttttttttttttttts","M3",{"$f":"+K6*E42","v":50},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":88},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":4400},0,8800,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":100},null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":8800},0]
["A.226","aaaaaaaaaaaaaa","T",{"$f":"+F42*D28","v":6},null,null,null,null,33,null,198,0,396,{"$f":"IFERROR(IF($D$6>0,D29*$N$6,D29),\"\")","v":12},null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396,0]
["A.153","ssssssssssss","Kg",{"$f":"D29*1000","v":6000},null,null,null,null,111,null,666000,0,1332000,{"$f":"IFERROR(IF($D$6>0,D30*$N$6,D30),\"\")","v":12000},null,null,null,null,12000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1332000,0]
["A.223","aaaaaaaaaaaaaa","T",{"$f":"+E44","v":73.920000000000016},null,null,null,null,33,null,2439.3600000000006,0,4878.7200000000012,{"$f":"IFERROR(IF($D$6>0,D31*$N$6,D31),\"\")","v":147.84000000000003},null,null,null,null,147.84000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4878.7200000000012,0]
["A.231","aaaaaaaaaaaaaa","M²",40,null,null,null,null,33,null,1320,0,2640,80,null,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2640,0]
["A.244","aaaaaaaaaaaaaa","cfa/T",{"$f":"+D31","v":73.920000000000016},null,null,null,null,33,null,2439.3600000000006,null,4878.7200000000012,147.84000000000003,null,null,null,null,147.84000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4878.7200000000012,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K33)","v":720292.72},{"$f":"SUM(L10:L33)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U33)","v":9900},0,0,0,176,176,176,176,176,0,0,0,0,{"$f":"+SUM(AH10:AH33)","v":0},1353593.44,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K34+L34)/$K$6,\"\")","v":720292.72},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K36,-1),\"\")","v":720300},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K38*K40,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[null,null,null,null,"VOLUME DALOT","ACIER KG/M3"]
[null,null,null,"4x4X250",50,0.12,null,null,null,null,{"$f":"IFERROR(K36*$D$6,0)","v":1440585.44}]
[]
[null,null,null,"TERRASSEMENT",{"$f":"4*4*2*1.1*2.1","v":73.920000000000016}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":1440585.44}]

{"sheet":"406","index":33,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,406,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":""},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":0}]
[null,"DESIGNATION DU PRIX : ","ACIER",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":0},{"$f":"SUM(Q17:Q26)","v":0},{"$f":"SUM(R17:R26)","v":0}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E81","v":220.5},null,null,null,"Quantités de rendement : ",null,null,null,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":""},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":""},{"$f":"B11","v":""},{"$f":"B12","v":""},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":""},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
[null,{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":""},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":""},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":""},0,"","",{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,"",null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"","",0,null,null,null,"",null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"","",0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"","",0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"","",0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
[null,"","",null,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":""},"-","",{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":""},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","","",null,{"$f":"IFERROR(IF($D$6>0,(F18*D18)*$N$6,(F18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","",null,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","",null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","",null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","",null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",{"$f":"IFERROR(IF($D$6>0,D23*$N$6,D23),\"\")","v":""},null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","",null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","",null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","","",null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.153","ssssssssssss","Kg",1,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":111},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":111},0,"","",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
["A.226","aaaaaaaaaaaaaa","T",1E-3,null,null,null,null,33,null,3.3000000000000002E-2,0,"","",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"","",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"","",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"","",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"","",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,{"$f":"IFERROR(IF($D$6>0,K34*$N$6,K34),\"\")","v":""},"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"","",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"","",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":111.033},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":0},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K37","v":111.033},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":120},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":24482.7765}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":24482.7765}]

{"sheet":"601","index":34,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,601,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":""},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":0}]
[null,"DESIGNATION DU PRIX : ","PEINTURE RETROFLECHISSANTE CONTINUE 2U",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":0},{"$f":"SUM(Q17:Q26)","v":0},{"$f":"SUM(R17:R26)","v":0}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 PHASES (COST)'!G89","v":10195.32},null,null,null,"Quantités de rendement : ",null,null,300,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":33.984400000000001},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":""},{"$f":"B11","v":""},{"$f":"B12","v":""},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":""},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
[null,{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":""},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":""},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":""},0,"",0,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,"",null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
[null,"","",null,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":""},"-","",{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":0},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,0,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.329","tytytuuuuuuuuuuuuuu","ml",{"$f":"+K6","v":300},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":12},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":3600},0,122343.84,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":10195.32},null,null,null,null,10195.32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":122343.84},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":3600},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":122343.84},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":12},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":20},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":122343.84}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":122343.84}]

{"sheet":"602","index":35,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,602,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":""},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":0}]
[null,"DESIGNATION DU PRIX : ","PEINTURE RETROFLECHISSANTE CONTINUE T2 3U",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":0},{"$f":"SUM(Q17:Q26)","v":0},{"$f":"SUM(R17:R26)","v":0}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E89","v":0},null,null,null,"Quantités de rendement : ",null,null,500,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":0},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":""},{"$f":"B11","v":""},{"$f":"B12","v":""},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":""},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
[null,{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":""},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":""},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":""},0,"",0,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,"",null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
[null,"","",null,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":""},"-","",{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":0},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":"-"},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,"-",{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.331","tytytuuuuuuuuuuuuuu","ml",{"$f":"+K6","v":500},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":12},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":6000},0,6000,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":500},null,null,null,null,6500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":6000},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":0},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":12},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":20},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":0}]

{"sheet":"603","index":36,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,603,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":""},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":0}]
[null,"DESIGNATION DU PRIX : ","PEINTURE RETROFLECHISSANTE CONTINUE T3 2U",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":0},{"$f":"SUM(Q17:Q26)","v":0},{"$f":"SUM(R17:R26)","v":0}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E92","v":0},null,null,null,"Quantités de rendement : ",null,null,300,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":0},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":""},{"$f":"B11","v":""},{"$f":"B12","v":""},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":""},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
[null,{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":""},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":""},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":""},0,"",0,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,"",null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
[null,"","",null,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":""},"-","",{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":0},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":"-"},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,"-",{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.332","tytytuuuuuuuuuuuuuu","ml",{"$f":"+K6","v":300},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":12},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":3600},0,3600,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":300},null,null,null,null,3900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":3600},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":0},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":12},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":20},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":0}]

{"sheet":"604","index":37,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,604,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":""},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":0}]
[null,"DESIGNATION DU PRIX : ","PEINTURE RETROFLECHISSANTE CONTINUE STOP",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":0},{"$f":"SUM(Q17:Q26)","v":0},{"$f":"SUM(R17:R26)","v":0}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!D93","v":8990},null,null,null,"Quantités de rendement : ",null,null,20,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":449.5},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":""},{"$f":"B11","v":""},{"$f":"B12","v":""},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":""},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
[null,{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":""},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":""},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":""},0,"",0,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,"",null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
[null,"","",null,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":""},"-","",{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":0},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,0,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.333","tytytuuuuuuuuuuuuuu","ml",{"$f":"+K6","v":20},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":12},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":240},0,107880,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":8990},null,null,null,null,8990,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":107880},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":240},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":107880},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":12},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":20},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":107880}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":107880}]

{"sheet":"605","index":38,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,605,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":""},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":0}]
[null,"DESIGNATION DU PRIX : ","PEINTURE RETROFLECHISSANTE PASSAGE POUR PIETON",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":0},{"$f":"SUM(Q17:Q26)","v":0},{"$f":"SUM(R17:R26)","v":0}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E94","v":0},null,null,null,"Quantités de rendement : ",null,null,30,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":0},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":""},{"$f":"B11","v":""},{"$f":"B12","v":""},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":""},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
[null,{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":""},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":""},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":""},0,"",0,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,"",null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
[null,"","",null,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":""},"-","",{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":0},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":"-"},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,"-",{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.334","tytytuuuuuuuuuuuuuu","m²",{"$f":"+K6","v":30},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":12},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":360},0,360,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":30},null,null,null,null,390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":360},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":0},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":12},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":20},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":0}]

{"sheet":"606","index":39,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,606,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":""},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":0}]
[null,"DESIGNATION DU PRIX : ","PEINTURE RETROFLECHISSANTE CONTINUE CEDEZ LE PASSAGE",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":0},{"$f":"SUM(Q17:Q26)","v":0},{"$f":"SUM(R17:R26)","v":0}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E96","v":0},null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":0},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":""},{"$f":"B11","v":""},{"$f":"B12","v":""},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":""},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
[null,{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":""},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":""},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":""},0,"",0,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,"",null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
[null,"","",null,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":""},"-","",{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":0},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":"-"},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,"-",{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.335","tytytuuuuuuuuuuuuuu","ml",{"$f":"+K6","v":1},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":12},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":12},0,12,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":1},null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":12},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":0},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":12},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":20},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":0}]

{"sheet":"607","index":40,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,607,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":""},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":0}]
[null,"DESIGNATION DU PRIX : ","PANNEAUX DE DANGER TYPE A",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":0},{"$f":"SUM(Q17:Q26)","v":0},{"$f":"SUM(R17:R26)","v":0}]
[null,"QUANTITES PREVUES :",null,null,null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":0},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":""},{"$f":"B11","v":""},{"$f":"B12","v":""},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":""},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
[null,{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":""},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":""},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":""},0,"",0,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,"",null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
[null,"","",null,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":""},"-","",{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":0},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":"-"},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,"-",{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.336","tytytuuuuuuuuuuuuuu","U",{"$f":"+K6","v":1},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":12},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":12},0,12,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":1},null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":12},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":0},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":12},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":20},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":0}]

{"sheet":"608","index":41,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,608,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":""},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":0}]
[null,"DESIGNATION DU PRIX : ","PANNEAUX DE DANGER TYPE AB",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":0},{"$f":"SUM(Q17:Q26)","v":0},{"$f":"SUM(R17:R26)","v":0}]
[null,"QUANTITES PREVUES :",null,null,null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":0},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":""},{"$f":"B11","v":""},{"$f":"B12","v":""},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":""},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
[null,{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":""},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":""},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":""},0,"",0,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,"",null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
[null,"","",null,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":""},"-","",{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":0},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":"-"},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,"-",{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.337","tytytuuuuuuuuuuuuuu","U",{"$f":"+K6","v":1},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":12},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":12},0,12,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":1},null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":12},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":0},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":12},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":20},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":0}]

{"sheet":"609","index":42,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,609,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":""},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":0}]
[null,"DESIGNATION DU PRIX : ","PANNEAUX DE DANGER TYPE B",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":0},{"$f":"SUM(Q17:Q26)","v":0},{"$f":"SUM(R17:R26)","v":0}]
[null,"QUANTITES PREVUES :",null,null,null,null,null,"Quantités de rendement : ",null,null,null,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":""},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":""},{"$f":"B11","v":""},{"$f":"B12","v":""},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":""},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
[null,{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":""},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":""},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":""},0,"",0,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,"",null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
[null,"","",null,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":""},"-","",{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":0},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":"-"},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,"-",{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":"-"},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":""},0,"",{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":0},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":0},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":""},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":""},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":""},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":0}]

{"sheet":"610","index":43,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,610,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":""},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":0}]
[null,"DESIGNATION DU PRIX : ","PANNEAUX DE DANGER TYPE D",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":0},{"$f":"SUM(Q17:Q26)","v":0},{"$f":"SUM(R17:R26)","v":0}]
[null,"QUANTITES PREVUES :",null,null,null,null,null,"Quantités de rendement : ",null,null,null,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":""},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":""},{"$f":"B11","v":""},{"$f":"B12","v":""},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":""},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
[null,{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":""},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":""},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":""},0,"",0,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,"",null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
[null,"","",null,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":""},"-","",{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":0},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":"-"},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,"-",{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
[null,"","",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":"-"},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":""},0,"",{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":0},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":0},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":""},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":""},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":""},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":0}]

{"sheet":"611","index":44,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,611,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":5},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":5},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":75}]
[null,"DESIGNATION DU PRIX : ","RESERVATION POUR ECLAIRAGE PUBLIQUE",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":176},{"$f":"SUM(Q17:Q26)","v":484.00000000000006},{"$f":"SUM(R17:R26)","v":2475}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 (fosse terre)'!E105","v":0},null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":0},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},5,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":165},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":165},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":5},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":165},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":170},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
["A.117","prprtttttttttttttttttttttttkuù","H",5,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":165},0,165,5,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":165},null,null,null,170,null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
["A.118","prprtttttttttttttttttttttttkuù","H",5,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,165,0,165,5,165,null,null,null,170,null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
["A.119","","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
["A.320","roooooooooooooooooo","LH",3,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":1612.8000000000002},"-",1612.8000000000002,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":3},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":88},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":290.40000000000003},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":1049.4000000000001},1615.8000000000002,null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",2,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":1799.2000000000003},"-",1799.2000000000003,2,null,88,{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":193.60000000000002},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":1425.6000000000001},1801.2000000000003,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.262","TTTGttttttttttttttttts","M3",{"$f":"+D44","v":0.216},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":88},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":19.007999999999999},0,19.007999999999999,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":0.216},null,null,null,null,19.224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
["A.226","aaaaaaaaaaaaaa","T",{"$f":"+D28*0.06","v":1.2959999999999999E-2},null,null,null,null,33,null,0.42767999999999995,0,0.42767999999999995,1.2959999999999999E-2,null,null,null,null,0.44063999999999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["A.231","aaaaaaaaaaaaaa","M²",1,null,null,null,null,33,null,33,0,33,1,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,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,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,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,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":3959.43568},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":0},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":3959.43568},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":3960},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,"VOLUME",null,null,null,null,"Coef. de vente"]
[null,null,null,{"$f":"0.6*0.6*0.6","v":0.216}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":0}]

{"sheet":"612","index":45,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,612,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":5},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":5},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":86}]
[null,"DESIGNATION DU PRIX : ","CANDELABRE SOLAIRE",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":176},{"$f":"SUM(Q17:Q26)","v":484.00000000000006},{"$f":"SUM(R17:R26)","v":2838}]
[null,"QUANTITES PREVUES :",null,{"$f":"+'OPTION 2 PHASES (COST)'!E107","v":0},null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":0},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B11","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B12","v":"prprtttttttttttttttttttttttkuù"},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":"roooooooooooooooooo"},{"$f":"B18","v":"roooooooooooooooooo"},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
["A.114",{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":"prprtttttttttttttttttttttttkuù"},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":"H"},4,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":132},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":132},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":4},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":132},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":136},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
["A.117","prprtttttttttttttttttttttttkuù","H",4,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":132},0,132,4,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":132},null,null,null,136,null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
["A.118","prprtttttttttttttttttttttttkuù","H",12,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":33},null,null,null,null,null,396,0,396,12,396,null,null,null,408,null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
["A.320","roooooooooooooooooo","LH",2,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":88},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":96.800000000000011},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":349.8},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":1073.2},"-",1073.2,{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":2},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":88},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":193.60000000000002},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":699.6},1075.2,null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
["A.296","roooooooooooooooooo","LH",3,null,88,96.800000000000011,{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":712.80000000000007},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":2701.8},"-",2701.8,3,null,{"$f":"IFERROR(IF($D$6>0,(F18*D18)*$N$6,(F18)),0)","v":88},{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":290.40000000000003},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":2138.4},2704.8,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,"-",0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.193","ssssssssssss","Ft",{"$f":"+K6","v":1},null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":33},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":33},0,33,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":1},null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":0},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":4468},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":0},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":4468},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":4470},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":0}]

{"sheet":"002","index":46,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[41,6,41,9],[42,8,42,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[36,1,36,9],[40,6,40,9],[5,15,7,15],[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":""},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":0}]
[null,"DESIGNATION DU PRIX : ","ETUDE",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":0},{"$f":"SUM(Q17:Q26)","v":0},{"$f":"SUM(R17:R26)","v":0}]
[null,"QUANTITES PREVUES :",null,1,null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":1},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":""},{"$f":"B11","v":""},{"$f":"B12","v":""},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":""},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
[null,{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":""},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":""},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":""},0,"",0,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,"",null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
[null,"","",null,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":""},"-","",{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":0},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,{"$f":"IFERROR(IF($D$6>0,(F18*D18)*$N$6,(F18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.351","ffffttttg","FT",1,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":12},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":12},0,12,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":12},0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K36)","v":12},{"$f":"SUM(L10:L36)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ36)","v":0},{"$f":"+SUM(AK10:AK36)","v":12},{"$f":"+SUM(AL10:AL36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K37+L37)/$K$6,\"\")","v":12},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K39,-1),\"\")","v":20},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K41*K43,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K39*$D$6,0)","v":12}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":12}]

{"sheet":"003A","index":47,"n_rows":100,"n_cols":38,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,5,0,8],[2,3,2,5],[4,2,4,3],[5,1,5,2],[5,14,7,14],[47,6,47,9],[48,8,48,9],[5,16,7,16],[5,17,7,17],[6,1,6,3],[6,4,6,8],[42,1,42,9],[46,6,46,9],[5,15,7,15]]}
[null,null,null,null,null,"SOUS DETAIL DE PRIX BUDGET"]
[]
[]
[null,null,"003A",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N26)","v":0},{"$f":"IFERROR(SUM(Q17:Q26)/VLOOKUP(A17,MAT_VAL,6,0),\"\")","v":""},{"$f":"SUM(R17:R26)/RESSOURCES!$D$133","v":0}]
[null,"DESIGNATION DU PRIX : ","INSTALLATION BASE CHANTIER",null,"Unités :",null,null,null,null,null,null,"Unités :",null,null,null,{"$f":"SUM(P17:P26)","v":0},{"$f":"SUM(Q17:Q26)","v":0},{"$f":"SUM(R17:R26)","v":0}]
[null,"QUANTITES PREVUES :",null,1,null,null,null,"Quantités de rendement : ",null,null,1,null,"K",{"$f":"IFERROR(D6/K6,\"\")","v":1},"Mo","Mat_BSI","Entretien","Carb"]
[null,null,null,null,"Travaux Propres",null,null,null,null,"ST",null,null,"Coût"]
["Code","Désignation","Unité","Qté ou  durée d'utilisation","Main d'œuvre ","Amortissement","Entretien","Carb-Energie","Fournitures","Sous-traitant","TOTAL \nTravaux propres","TOTAL Travaux ST",null,null,null,null,null,null,null,null,{"$f":"B10","v":""},{"$f":"B11","v":""},{"$f":"B12","v":""},{"$f":"B13","v":""},{"$f":"B14","v":""},{"$f":"K15","v":""},{"$f":"B17","v":""},{"$f":"B18","v":""},{"$f":"B19","v":""},{"$f":"B20","v":""},{"$f":"B21","v":""},{"$f":"B22","v":""},{"$f":"B23","v":""},{"$f":"B24","v":""},{"$f":"B25","v":""},{"$f":"B26","v":""},{"$f":"A27","v":"Ftures & conso"},{"$f":"+J8","v":"Sous-traitant"}]
["Personnel "]
[null,{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A10,RESTAF_01,3,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A10,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E10*D10),\"\")","v":""},{"$f":"IFERROR(J10*D10,\"-\")","v":0},{"$f":"IFERROR(IF($D$6>0,K10*$N$6,K10),\"\")","v":""},{"$f":"IFERROR(IF($D$6>0,D10*$N$6,D10),\"\")","v":0},{"$f":"IFERROR(IF($D$6>0,(E10*D10)*$N$6,(E10*D10)),0)","v":0},null,null,null,{"$f":"IFERROR(-SUM(U10:AL10)+M10+N10,\"\")","v":""},null,{"$f":"IFERROR(+K10*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A11,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR((E11*D11),\"\")","v":""},0,"",0,{"$f":"IFERROR(IF($D$6>0,(E11*D11)*$N$6,(E11*D11)),0)","v":0},null,null,null,"",null,null,{"$f":"IFERROR(+K11*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A12,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,{"$f":"IFERROR(+K12*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,{"$f":"IFERROR(+K13*$N$6,0)","v":0}]
[null,"","",null,"-",null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,{"$f":"IFERROR(+K14*$N$6,0)","v":0}]
[null,"","",null,{"$f":"IFERROR(VLOOKUP(A15,PERS_VAL,4,0),\"-\")","v":"-"},null,null,null,null,null,"",0,"",0,0,null,null,null,"",null,null,null,null,null,null,{"$f":"IFERROR(+K15*$N$6,0)","v":0}]
["Matériel"]
[null,"","",null,null,{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(A17,MAT_VAL,6,0),\"-\")","v":"-"},{"$f":"IFERROR(IF(A17=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A17,MAT_VAL,5,0)),\"-\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A17,ST_VAL,4,0),\"-\")","v":"-"},{"$f":"IFERROR((E17+F17+G17+D17+H17+I17)*D17,\"\")","v":""},"-","",{"$f":"IFERROR(IF($D$6>0,D17*$N$6,D17),\"\")","v":0},null,{"$f":"IFERROR(IF($D$6>0,(F17*D17)*$N$6,(F17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(G17*D17)*$N$6,(G17*D17)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H17*D17)*$N$6,(H17*D17)),0)","v":0},"",null,null,null,null,null,null,null,{"$f":"IFERROR(F17*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D17*J17*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A18=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A18,MAT_VAL,5,0)),\"-\")","v":""},null,"-",{"$f":"IFERROR((E18+F18+G18+D18+H18+I18)*D18,\"\")","v":""},"-","",0,null,{"$f":"IFERROR(IF($D$6>0,(F18*D18)*$N$6,(F18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(G18*D18)*$N$6,(G18*D18)),0)","v":0},{"$f":"IFERROR(IF($D$6>0,(H18*D18)*$N$6,(H18*D18)),0)","v":0},"",null,null,null,null,null,null,null,null,{"$f":"IFERROR(F18*$N$6,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D18*J18*$N$6,0)","v":0}]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A19=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A19,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F19*$N$6,0)","v":0},null,null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A20=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A20,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F20*$N$6,0)","v":0},null,null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A21=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A21,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F21*$N$6,0)","v":0},null,null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A22=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A22,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F22*$N$6,0)","v":0},null,null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A23=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A23,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F23*$N$6,0)","v":0},null,null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A24=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A24,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F24*$N$6,0)","v":0},null,null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A25=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A25,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(F25*$N$6,0)","v":0},null,null,0]
[null,"","",null,null,"-","-",{"$f":"IFERROR(IF(A26=\"\",\"\",RESSOURCES!$D$133*VLOOKUP(A26,MAT_VAL,5,0)),\"-\")","v":""},null,"-","","-","",0,null,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G26*$N$6,0)","v":0},null,0]
["Ftures & conso"]
["A.344","ffffttttg","FT",1,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A28,RESSCH_1,4,0),\"-\")","v":12},null,{"$f":"IFERROR((E28*D28+F28+G28*D28+D28*H28+D28*I28),\"\")","v":12},0,12,{"$f":"IFERROR(IF($D$6>0,D28*$N$6,D28),\"\")","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D28*I28*$N$6,0)","v":12},0]
["A.345","ffffttttg","FT",1,null,null,null,null,12,null,12,0,12,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
["A.346","ffffttttg","FT",1,null,null,null,null,12,null,12,0,12,1,null,null,null,null,{"$f":"IFERROR(-SUM(U30:AL30)+M30+N30,\"\")","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D30*I30*$N$6,0)","v":12},{"$f":"IFERROR(D30*J30*$N$6,0)","v":0}]
["A.347","ffffttttg","FT",1,null,null,null,null,12,null,12,0,12,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
["A.348","ffffttttg","FT",1,null,null,null,null,12,null,12,0,12,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
["A.349","ffffttttg","FT",1,null,null,null,null,12,null,12,0,12,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
["A.350","ffffttttg","FT",1,null,null,null,null,12,null,12,0,12,1,null,null,null,null,{"$f":"IFERROR(-SUM(U34:AL34)+M34+N34,\"\")","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D34*I34*$N$6,0)","v":12},{"$f":"IFERROR(D34*J34*$N$6,0)","v":0}]
["A.351","ffffttttg","FT",1,null,null,null,null,12,null,12,0,12,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
["A.354","ffffttttg","FT",8,null,null,null,null,12,null,96,0,96,8,null,null,null,null,{"$f":"IFERROR(-SUM(U36:AL36)+M36+N36,\"\")","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D36*I36*$N$6,0)","v":96},{"$f":"IFERROR(D36*J36*$N$6,0)","v":0}]
["A.355","ffffttttg","U",1,null,null,null,null,12,null,12,0,12,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
["A.352","ffffttttg","FT",1,null,null,null,null,12,null,12,0,12,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
["A.353","ffffttttg","FT",1,null,null,null,null,12,null,12,0,12,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",0,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"","",null,null,null,null,null,"-",null,"",null,"",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K42)","v":228},{"$f":"SUM(L10:L42)","v":0},null,null,null,null,null,null,null,null,{"$f":"+SUM(U10:U42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AJ10:AJ42)","v":0},{"$f":"+SUM(AK10:AK42)","v":228},{"$f":"+SUM(AL10:AL42)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((K43+L43)/$K$6,\"\")","v":228},"CFA"]
[]
[null,null,null,null,null,null,"TOTAL DEBOURSE SEC HT ARRONDI A :",null,null,null,{"$f":"IFERROR(ROUNDUP(K45,-1),\"\")","v":230},"CFA"]
[null,null,null,null,null,null,"TOTAL VENTE HT ARRONDI A :",null,null,null,{"$f":"IFERROR(K47*K49,\"\")","v":0},"CFA"]
[null,null,null,null,null,null,null,null,"Coef. de vente"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K45*$D$6,0)","v":228}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K51","v":228}]