{"text_format":"2","workbook":"xlsx","n_sheets":38,"sheets":["Sommaire","Hypothèses","Inputs","Inputs-EnergieR","Inputs-Enersa","Inputs-Faye Solaire","Inputs-NS Resif","Inputs-Sud Solar","Inputs Solensol","Inputs-ERA","Demandes Harmo-DPP","Bordereaux-Harmo-DPP","Demandes Act-AGR","Bordereaux Act-AGR","Demandes Act-Sans FM","Bordereaux Act-Sans FM","Demande-EnergieR","Demande-Enersa","Demande-Faye Solaire","Demande-NS Resif","Demande-Sud Solar","Demande-Solensol","Demande-ERA","Investissements","Invest DA sans force motrice","Invest DA","Invest DPP","Analyse Scenario","Projections OPEX","Dépenses d'Exploitation","Revenus d'Exploitation","Matrice Optimisation","Simulation FIN","Brouillon","Borderaux Reconversion","Production Reconversion","Analyse éco-fin","Intérêts financiers"],"not_rendered":{"charts":4,"images":1,"macros":0,"external_links":4,"defined_names":0,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Sommaire","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Hypothèses","index":1,"n_rows":234,"n_cols":26,"rows_kept":234,"cut":false,"hidden":false,"merged":[[173,14,173,15],[231,0,231,1],[232,0,232,1],[233,0,233,1],[225,0,225,1],[220,0,220,3],[226,0,226,1],[228,0,228,5],[229,0,229,1],[230,0,230,1],[221,0,221,1],[222,0,222,1],[223,0,223,1],[224,0,224,1],[205,0,205,1],[206,0,206,1],[207,0,207,1],[208,0,208,1],[213,0,213,9],[214,0,214,1],[214,2,214,3],[214,4,214,5],[214,6,214,7],[214,8,214,9],[204,0,204,1],[196,0,196,1],[196,5,196,6],[197,0,197,1],[197,5,197,6],[198,0,198,1],[198,5,198,6],[199,0,199,1],[199,5,199,6],[200,0,200,1],[200,5,200,6],[203,0,203,5],[189,11,189,12],[190,11,190,12],[194,0,194,3],[194,5,194,8],[195,0,195,1],[195,5,195,6],[188,0,188,9],[189,0,189,1],[189,2,189,3],[189,4,189,5],[189,6,189,7],[189,8,189,9],[182,0,182,9],[183,0,183,1],[183,2,183,3],[183,4,183,5],[183,6,183,7],[183,8,183,9],[173,0,173,9],[174,0,174,1],[174,2,174,3],[174,4,174,5],[174,6,174,7],[174,8,174,9],[164,0,164,3],[159,6,159,8],[1,0,1,6],[1,9,1,20],[77,9,77,13],[77,15,77,19]]}
[]
["Hypothèses d'Investissements",{"$nulls":8},"Hypothèses d'Exploitation"]
[]
[]
["Durées de vie ",{"$nulls":8},"Dépenses liées à la maintenance"]
[]
["Durée de vie d'une batterie de SHS ",null,null,null,8,"Années",null,null,null,"maintenance des centrales",{"$nulls":4},5.0000000000000001E-3,"de l'investissement initial"]
["Durée de vie d'une batterie de centrale hybride ",null,null,null,8,"Années"]
["Durée de vie d'une batterie de lampadaire ",null,null,null,10,"Années",null,null,null,"maintenance d'un système SHS",{"$nulls":4},0.01,"du cout d'un système"]
[]
["Durée de vie du régulateur de charge SHS",null,null,null,6,"Années",null,null,null,"maintenance des lampadaires",{"$nulls":4},0.01,"du cout d'un lampadaire"]
["Durée de vie de l'onduleur-régulateur de centrale hybride ",null,null,null,10,"Années"]
[{"$nulls":9},"maintenance annuelle du réseau BT",{"$nulls":4},100000,"FCFA"]
["Durée de vie d'une lampe :",null,null,null,8,"Années"]
["Durée de vie d'une lampe de lampadaire :",null,null,null,6,"Années"]
[]
["Durée de vie du groupe électrogène : ",null,null,null,6,"Années",null,null,null,"Augmentation annuelle de la consommation du groupe",{"$nulls":4},5.0000000000000001E-3,"par an"]
[{"$nulls":9},"Coût du litre de gasoil en 2011",{"$nulls":4},798,"FCFA"]
["Durée de vie du réseau BT",null,null,null,15,"Années"]
[]
["Durée de vie d'une moto",null,null,null,5,"Années"]
[{"$nulls":9},"Charges liées au personnel"]
["Durée de vie d'un ordinateur",null,null,null,5,"Années"]
[{"$nulls":9},"1 President      DG",{"$nulls":4},4000000,"FCFA par an",null,{"$f":"O24/12","v":333333.33333333331}]
["Durée de vie des installations de génie civil",null,null,null,25,"années",{"$nulls":8},0.15,"du temps",null,{"$f":"O25/12","v":1.2499999999999999E-2}]
["Durée de vie des panneaux solaires",null,null,null,25,"années",{"$nulls":11},{"$f":"O26/12","v":0}]
["Durée de vie des installations intérieures",null,null,null,25,"années",null,null,null,"1 Agent administratif et comptable",{"$nulls":4},2000000,"FCFA par an",null,{"$f":"O27/12","v":166666.66666666666}]
[{"$nulls":14},0.15,"du temps",null,{"$f":"O28/12","v":1.2499999999999999E-2}]
[{"$nulls":17},0]
[{"$nulls":9},"1 responsable commercial et secretaire ",{"$nulls":4},3200000,"FCFA par an",null,266666.66666666669]
["Eléments de coûts pour les kits solaires individuels ",{"$nulls":13},0.15,"du temps",null,1.2499999999999999E-2]
[{"$nulls":17},0]
["Cout d'une batterie SHS :",null,null,null,154150,"FCFA",null,null,null,"1 agent d'ordonnancement",{"$nulls":4},800000,"FCFA par an",null,66666.666666666672]
["Cout d'un régulateur SHS:",null,null,null,7871,"FCFA",{"$nulls":8},0.15,"du temps",null,1.2499999999999999E-2]
["Cout d'une lampe SHS :",null,null,null,15743,"FCFA",{"$nulls":11},0]
[{"$nulls":9},"02 techniciens/chef de centre",{"$nulls":4},2000000,"FCFA par an",null,166666.66666666666]
[{"$nulls":14},0.15,"du temps",null,1.2499999999999999E-2]
[{"$nulls":17},0]
["Eléments de coûts pour les centrales hybrides ",{"$nulls":8},"02 agents de recouvrement",{"$nulls":4},1500000,"FCFA par an",null,125000]
[{"$nulls":14},0.15,"du temps",null,1.2499999999999999E-2]
["Cout du parc de batteries :",null,null,null,4002505.3,"FCFA"]
["Cout de l'onduleur-régulateur",null,null,null,2505270.34,"FCFA"]
["Cout du groupe électrogene 10 kva",null,null,null,4591699,"FCFA",null,null,null,"Charges sociales",{"$nulls":4},0.25]
["Cout du champs photovoltaique",null,null,null,5352609.12,"FCFA"]
["Cout du reseau BT pour un village de 750 habitants",null,null,null,13119140,"FCFA"]
[]
[{"$nulls":9},"Frais de fonctionnement"]
[]
["Eléments de coûts pour les lampadaires solaires ",{"$nulls":8},"Consommation carburant véhicules",{"$nulls":4},{"$f":"100000","v":100000},"FCFA par an",null,{"$f":"1/7","v":0.14285714285714285}]
[{"$nulls":9},"Entretien des véhicules",{"$nulls":4},{"$f":"80000","v":80000},"FCFA par an"]
["Cout d'une batterie de lampadaire",null,null,null,237390.84,"FCFA",null,null,null,"Fourniture de bureau",{"$nulls":4},{"$f":"150000","v":150000},"FCFA par an"]
["Cout d'un régulateur de lampadaire",null,null,null,26894.240000000002,"FCFA"]
["Cout d'une lampe de lampadaire",null,null,null,40013,"FCFA"]
[]
[{"$nulls":9},"Actualisations"]
[]
["Eléments de coûts d'investissement initial",{"$nulls":8},"Augmentation du coût de la masse salariale",{"$nulls":4},0.01,"par an"]
[{"$nulls":9},"Augmentation du coût du carburant",{"$nulls":4},5.0000000000000001E-3,"par an"]
["Cout d'un système SHS domestique",null,null,null,258447,"FCFA",null,null,null,"Augmentation du coût des frais de fonctionnement",{"$nulls":4},0.02,"par an"]
["Cout d'un système SHS socio-communautaire",null,null,null,258447,"FCFA",null,null,null,"Taux d'actualisation",{"$nulls":4},0.1,"par an"]
["Cout d'une mini-centrale+ reseau BT",null,null,null,36053423.630000003,"FCFA"]
["Cout d'un lampadaire",null,null,null,583037.54,"FCFA"]
[]
[{"$nulls":9},"Taux de créances irrecouvrables ",{"$nulls":4},0.16,"des factures de consommation"]
[]
[]
[]
["Montant de l'investissement  initial global",null,null,null,0,"FCFA",null,null,null,"Impôts et taxes"]
[]
["Niveau de participation du projet",null,null,null,0.8,{"$f":"E68*E70","v":0},null,null,null,"Prélèvement fiscal",{"$nulls":4},0.05,"des revenus bruts d'exploitation"]
["Niveau de participation des usagers domestiques",null,null,null,0.1,{"$f":"E68*E71","v":0},null,null,null,"Impôts sur les sociétés",{"$nulls":4},0.25,"du résultat d'exploitation imposable"]
["Niveau de participation de l'opérateur",null,null,null,0.1,{"$f":"E68*E72","v":0},{"$nulls":13},{"$f":"180*84","v":15120}]
["Niveau de participation de la CR",{"$nulls":4},{"$f":"E68*E73","v":0}]
[]
[{"$nulls":9},"Aléas",{"$nulls":4},0.01,"des autres coûts de fonctionnement"]
[]
["Eléments de coûts du génie civil"]
[{"$nulls":9},"Montant des redevances initiales",{"$nulls":5},"Montant des redevances mensuelles",{"$nulls":5},"Remboursement préfinancement des installations intérieures"]
[]
["partie PV",null,"Puissance de champs",null,5,"kWc",null,null,null,"Abonné Domestique niveau 1 :",null,null,20000,"FCFA",null,"Abonné Domestique niveau 1 :",null,null,3300,"FCFA",null,"Abonné Domestique niveau 1 :",null,null,532,"FCFA"]
[null,null,"Cout d'investissement",null,5352609.12,"FCFA",null,null,null,"Abonné Domestique niveau 2 :",null,null,37500,"FCFA",null,"Abonné Domestique niveau 2 :",null,null,5750,"FCFA",null,"Abonné Domestique niveau 2 :",null,null,637,"FCFA"]
[{"$nulls":9},"Abonné Domestique niveau 3 :",null,null,65000,"FCFA",null,"Abonné Domestique niveau 3 :",null,null,10650,"FCFA",null,"Abonné Domestique niveau 3 :",null,null,1065,"FCFA"]
[{"$nulls":9},"Abonné Domestique niveau 4 :",null,null,100000,"FCFA",null,"Abonné Domestique niveau 4 solaire:",null,null,99,"FCFA/WC",null,"Abonné Domestique niveau 4 :",null,null,1162,"FCFA"]
["partie groupe électrogène",null,"Puissance de groupe",null,11,"kVA",{"$nulls":11},"+",1400,"FCFA",null,null,null,"+"]
[null,null,"Cout d'investissement",null,4591699,"FCFA"]
[{"$nulls":9},"Abonné Communautaire niveau 1 :",null,null,20000,"FCFA",null,"Abonné Domestique niveau 4 réseau",null,null,120,"FCFA/kWh",null,"Abonné Communautaire niveau 1 :",null,null,532,"FCFA"]
[{"$nulls":9},"Abonné Communautaire niveau 2 :",null,null,37500,"FCFA",null,null,null,"+",1600,"FCFA",null,"Abonné Communautaire niveau 2 :",null,null,637,"FCFA"]
[{"$nulls":9},"Abonné Communautaire niveau 3 :",null,null,65000,"FCFA",{"$nulls":7},"Abonné Communautaire niveau 3 :",null,null,1065,"FCFA"]
["Eléments de coûts liés aux installations intérieures pour mini-réseaux",{"$nulls":8},"Abonné Communautaire niveau 4 :",null,null,100000,"FCFA",null,"Abonné Communautaire niveau 1 :",null,null,3300,"FCFA",null,"Abonné Communautaire niveau 4 :",null,null,1162,"FCFA"]
[{"$nulls":15},"Abonné Communautaire niveau 2 :",null,null,null,"FCFA"]
["Pour un service électrique de type 1",null,null,null,64500,"FCFA",null,null,null,"Eclairage Public",null,null,20000,"FCFA",null,"Abonné Communautaire niveau 3 :",null,null,null,"FCFA"]
["Pour un service électrique de type 2",null,null,null,88300,"FCFA",{"$nulls":9},"Abonné Communautaire niveau 4 :",null,null,null,"FCFA"]
["Pour un service électrique de type 3",null,null,null,149800,"FCFA",null,null,null,"Abonné moulin",null,null,100000,"FCFA",{"$nulls":5},"FCFA/WC"]
["Pour un service électrique de type 4",null,null,null,216900,"FCFA",null,null,null,"Abonné boutique",null,null,100000,"FCFA",null,"Eclairage Public",null,null,3300,"FCFA"]
[{"$nulls":9},"Abonné atelier couture",null,null,100000,"FCFA"]
[{"$nulls":9},"Abonné froid",null,null,100000,"FCFA",null,"Abonné moulin",null,null,20000,"FCFA"]
[{"$nulls":9},"Abonné atelier menuiserie",null,null,100000,"FCFA",null,"Abonné boutique",null,null,20000,"FCFA"]
["Eléments de coûts liés au raccordement / interface usagers",{"$nulls":14},"Abonné atelier couture",null,null,20000,"FCFA"]
[{"$nulls":15},"Abonné froid",null,null,20000,"FCFA"]
["Câblage/bracnchement usager monophasé",null,null,null,35750,"FCFA",{"$nulls":9},"Abonné atelier menuiserie",null,null,20000,"FCFA"]
["Panneau client monophasé avec limiteiur",null,null,null,65000,"FCFA",null,null,null,"Eléments de coût liés à l'installation intérieure d'un SHS"]
["Panneau client monophasé avec gestionnaire",null,null,null,135000,"FCFA"]
[{"$nulls":9},"Service électrique de type 1",null,null,50000,"FCFA",null,"Redevance tableau BT",null,null,231,"FCFA"]
[]
[]
["Eléments de coûts liés aux installations intérieures",{"$nulls":5},"Raccordement / Interface usagers",{"$nulls":4},"Système 50 Wc"]
[]
["Type 1",{"$nulls":5},"Câblage/branchement usager monophasé",{"$nulls":4},"Description","Unit","Quant","PU","PT"]
["désignation","Unit","Ouant","PU","PT",null,"description","Quant","PU","PT",null,"module +support","u",1,235000,{"$f":"O109*N109","v":235000}]
["câbles","ml",50,100,{"$f":"C110*D110","v":5000},null,"Cable 2 x 16² ( m )",30,500,{"$f":"SUM(I110*H110)","v":15000},null,"régulateur","u",1,28500,{"$f":"O110*N110","v":28500}]
["interrupteurs","u",5,1500,7500,null,"PA 25",2,2500,{"$f":"SUM(I111*H111)","v":5000},null,"Batterie","u",1,65000,{"$f":"O111*N111","v":65000}]
["boîtes de dérivation","u",6,500,3000,null,"Connecteurs CPB1 CT70",2,1800,3600,null,"lampes ","u",5,6000,{"$f":"O112*N112","v":30000}]
["prise","u",1,2500,2500,null,"BQC",1,1000,1000,null,"accessoires","ens","ens",20000,{"$f":"O113","v":20000}]
["douilles","u",5,1000,5000,null,"Colliers rilsan",5,150,750,null,"installation","ff","ff",30000,{"$f":"O114","v":30000}]
["Ampoules économiques","u",5,2000,10000,null,"Brides de scellement",2,400,800,null,"Total HT HD",null,null,null,{"$f":"SUM(P109:P114)","v":408500}]
["accessoires","ens","ens",5000,5000,null,"Gaine cyntroplast ( m )",4,400,1600]
["total fournitures",null,null,null,{"$f":"SUM(E110:E116)","v":38000},null,"Potelet 45 x 45",1,8000,{"$f":"I117*H117","v":8000}]
["pose","ff","ff",12000,12000,null,"Total FCFA",null,null,{"$f":"SUM(J110:J117)","v":35750}]
["total installations intérieures FCFA",null,null,null,{"$f":"E117+E118","v":50000}]
[]
["Type 2",{"$nulls":5},"panneau client monophasé avec compteur"]
["désignation","Unit","Quant","PU","PT",null,"description","Quant","PU","PT"]
["câbles","ml",70,100,{"$f":"C123*D123","v":7000},null,"Disjoncteur 5/15",1,15000,{"$f":"I123*H123","v":15000}]
["interrupteurs","U",7,1500,10500,null,"Tableau compteur ",1,2000,{"$f":"I124*H124","v":2000}]
["boîtes de dérivation","U",7,500,3500,null,"4 Vis + 2 Cache Vis ",1,1000,{"$f":"I125*H125","v":1000}]
["prise","U",1,2500,2500,null,"Coupe circuit 32 A",1,3500,{"$f":"I126*H126","v":3500}]
["douilles","U",7,1000,7000,null,"Total FCFA",null,null,{"$f":"SUM(J123:J126)","v":21500}]
["Ampoules économiques","U",7,2000,14000,null,"location du compteur: modlités à définir avec l'ASER"]
["accessoires","ens",6000,6000,6000]
["total fournitures",null,null,null,{"$f":"SUM(E123:E129)","v":50500}]
["pose","ff","ff",17500,{"$f":"2500*7","v":17500},null,"panneau client monophasé au forfait"]
["total installations intérieures FCFA",null,null,null,{"$f":"E130+E131","v":68000},null,"description","Quant","PU","PT"]
[{"$nulls":6},"limiteur de puissance",1,15000,{"$f":"I133*H133","v":15000}]
["Type 3",{"$nulls":5},"accessoires",1,5000,{"$f":"I134*H134","v":5000}]
["désignation","Unit","Quant","PU","PT",null,"Total FCFA ",null,null,{"$f":"SUM(J133:J134)","v":20000}]
["câbles","ml",120,100,{"$f":"D136*C136","v":12000}]
["interrupteurs","U",12,1500,18000]
["boîtes de dérivation","U",12,500,6000]
["prise","U",2,2500,5000]
["douilles","U",12,1000,12000]
["Ampoules économiques","U",12,2000,24000]
["accessoires","ens",8000,8000,8000]
["total fournitures",null,null,null,{"$f":"SUM(E136:E142)","v":85000}]
["pose","ff","ff",30000,30000]
["total installations intérieures FCFA",null,null,null,{"$f":"E143+E144","v":115000}]
[]
["Type 4"]
["désignation","Unit","Quant","PU","PT"]
["câbles","ml",160,100,{"$f":"C149*D149","v":16000}]
["interrupteurs","U",16,1500,24000]
["boîtes de dérivation","U",16,500,8000]
["prise","U",3,2500,7500]
["douilles","U",16,1000,16000]
["Ampoules économiques","U",16,2000,32000]
["accessoires","ens","ens",27000,27000]
["total fournitures",null,null,null,{"$f":"SUM(E149:E155)","v":130500}]
["pose","ff","ff",40000,40000]
["total installations intérieures FCFA",null,null,null,{"$f":"E156+E157","v":170500}]
[]
[{"$nulls":6},"Page suivante"]
[]
[]
["Hypothèses Générales"]
[]
["Hypo populations et ménages + année ciblée"]
["année 0","année ciblée","taux 4 croi_pop","taux desserte "]
[2020,2023,0.02,0.8]
[]
["1EP/8 ménages"]
[]
[]
["Scénraio DC"]
[]
["Données contractuelles",{"$nulls":10},"Conso moyenne 2020 (Wh/j)",null,null,"Répartition demande par niveau de service"]
["Lampadaire",null,"Niveau de service 1",null,"Niveau de service 2",null,"Niveau de service 3",null,"Niveau de service 4",{"$nulls":5},0.33]
["Puissance","Consom.","Puissance","Consom.","Puissance","Consom.","Puissance","Consom","Puissance","Consom.",null,{"$f":"O175*D178+O176*F178+O177*H178+O178*J178","v":775.2},null,null,0.21]
["[W]","[Wh/j]","[W]","[Wh/j]","[W]","[Wh]","[W]","[Wh/j]","[W]","[Wh]",{"$nulls":4},0.27]
[30,{"$f":"A178*6","v":180},50,200,90,240,180,540,"Sup. à 180",2700,{"$nulls":4},0.19]
[]
[]
["Scénraio DA"]
[]
["Données actualisées moyenne des consommation actuelle sur l'échantillon"]
["Lampadaire",null,"Niveau de service 1",null,"Niveau de service 2",null,"Niveau de service 3",null,"Niveau de service 4",null,null,{"$f":"N191*D187+O191*F187+P191*H187+Q191*J187","v":1146.45}]
["Puissance","Consom.","Puissance","Consom.","Puissance","Consom.","Puissance","Consom","Puissance","Consom."]
["[W]","[Wh/j]","[W]","[Wh/j]","[W]","[Wh]","[W]","[Wh/j]","[W]","[Wh]"]
[30,{"$f":"A187*12","v":360},50,167,90,399,180,484,"Sup. à 180",1596]
[]
["Données actualisées service 24h niveau équipement actuel",{"$nulls":12},"N1","N2","N3","N4"]
["Lampadaire",null,"Niveau de service 1",null,"Niveau de service 2",null,"Niveau de service 3",null,"Niveau de service 4",null,null,"Segmentation des Ménages non életrifiés",null,0.1,0.21,0.13,0.55000000000000004]
["Puissance","Consom.","Puissance","Consom.","Puissance","Consom.","Puissance","Consom","Puissance","Consom.",null,"Changement de niveaux Ménages électrifés",null,{"$f":"8%","v":0.08},{"$f":"15%","v":0.15},0.14000000000000001,{"$f":"0.59+0.04","v":0.63}]
["[W]","[Wh/j]","[W]","[Wh/j]","[W]","[Wh]","[W]","[Wh/j]","[W]","[Wh]"]
[30,{"$f":"A193*12","v":360},50,180,90,480,180,781,"Sup. à 180",3181]
[]
["Données selon la consommation moyenne actuelle",{"$nulls":4},"Service 24h niveau équipement actuel"]
["Structures",null,"Puissance (W)","Energie (Wh)",null,"Structures",null,"Puissance (W)","Energie (Wh)"]
["Ecole (N2)",null,{"$f":"E183","v":0},{"$f":"F183","v":0},null,"Ecole (N2)",null,{"$f":"E189","v":0},{"$f":"F189","v":0}]
["Case de santé (N1)",null,{"$f":"C183","v":0},{"$f":"D183","v":0},null,"Case de santé (N1)",null,{"$f":"C189","v":0},{"$f":"D189","v":0}]
["Poste de santé (N3)",null,{"$f":"G183","v":0},{"$f":"H183","v":0},null,"Poste de santé (N3)",null,{"$f":"G189","v":0},{"$f":"H189","v":0}]
["Mosquée (N2)",null,{"$f":"E183","v":0},{"$f":"F183","v":0},null,"Mosquée (N2)",null,{"$f":"E189","v":0},{"$f":"F189","v":0}]
["Maison communautaire (N2)",null,{"$f":"E183","v":0},{"$f":"F183","v":0},null,"Maison communautaire (N2)",null,{"$f":"E189","v":0},{"$f":"F189","v":0}]
[]
[]
["Hypo Forces motrices Donnée actualisées"]
["Equipements",null,"Puissance (kW)","Durée utilisation (h)","Energie (kWh)","pop de  ef "]
["Moulin (1 moulin/1000 hbts)",null,4,3,12,1000]
["Menuiserie métallique (une (01) pour 1000 hbts)",null,4,3,12,1000]
["Tailleur (3 par village)",null,0.4,8,3.2]
["Boutique (N4) (1 boutique 500 hbts)",null,0.2,null,1.6,500]
[]
[]
["Scénraio DPP"]
[]
["Hyphothèses selon DPP",{"$nulls":10},{"$f":"N191*D218+F218*O191+P191*H218+J218*Q191","v":4046.78}]
["Lampadaire",null,"Niveau de service 1",null,"Niveau de service 2",null,"Niveau de service 3",null,"Niveau de service 4"]
["Puissance","Consom.","Puissance","Consom.","Puissance","Consom.","Puissance","Consom","Puissance","Consom."]
["[W]","[Wh/j]","[W]","[Wh/j]","[W]","[Wh]","[W]","[Wh/j]","[W]","[Wh]"]
[30,{"$f":"A218*12","v":360},100,334,239,1060,290,1740,957,5742]
[]
[]
["Hyphothèses selon DPP"]
["Structures",null,"Puissance (W)","Energie (Wh)"]
["Ecole (N2)",null,239,1060]
["Case de santé (N1)",null,100,334]
["Poste de santé (N3)",null,290,1740]
["Mosquée (N2)",null,239,1060]
["Maison communautaire (N2)",null,239,1060]
[]
["HypoForces motrices DPP"]
["Equipements",null,"Puissance (kW)","Durée utilisation (h)","Energie (kWh)","ref"]
["Moulin (1 moulin/1000 hbts)",null,6,4,{"$f":"C231*D231","v":24},1000]
["Menuiserie métallique (une (01) pour 1000 hbts)",null,6,4,{"$f":"C232*D232","v":24},1000]
["Tailleur (3 par village)",null,0.4,8,{"$f":"C233*D233","v":3.2},3]
["Boutique (N4) (1 boutique 500 hbts)",null,0.2,8,1.6,500]

{"sheet":"Inputs","index":2,"n_rows":8,"n_cols":3,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[null,null,"Liste des Opérateurs et MC pour lesquels nous avons considérés des inputs. "]
[]
[null,null,"Cette liste intgrera des liens actifs qui mènent aux feuilles d'inputs \"coûts unitaires OP\""]

{"sheet":"Inputs-EnergieR","index":3,"n_rows":51,"n_cols":10,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,0,5,0],[6,1,6,3]]}
["ENERGIE R"]
[]
[]
[]
[]
[null,null,"NBRE ANNEES",null,"Total du Parc MC",10,null,"Nb Abonnés 2020",null,332]
[null,3,{"$nulls":5},"Moy Nrj /ab 2020"]
[]
[]
["INFORMATION SUR LES CHARGES",2017,2018,2019,"Moyenne annuelle","Moyenne /MC",null,null,"L’état des lieux à l’intérieur du périmètre des mini réseaux électriques fait ressortir (i) la demande concernant les ménages électrifiés suivant quatre niveaux de services (N1=33% ; N2=21% ; N3=27% ; N4=19%), "]
["Energie"]
["Carburant",{"$f":"1188000+276500+78000","v":1542500},{"$f":"1182000+236500+177700","v":1596200},{"$f":"223700+1480500+246240","v":1950440},{"$f":"+(B12+C12+D12)/$B$7","v":1696380},{"$f":"+E12/$F$6","v":169638}]
["électricité",{"$f":"17470*6","v":104820},{"$f":"16870*6","v":101220},{"$f":"20321*6","v":121926},{"$f":"+(B13+C13+D13)/$B$7","v":109322},{"$f":"+E13/$F$6","v":10932.2}]
["Salaires brut"]
["Services administratifs",287450,387510,374024,349661.33333333331,34966.133333333331]
["Services commerciaux",null,null,null,0,0]
["Services techniques",780284,587412,689745,685813.66666666663]
["Services recouvrement",{"$f":"1129690+644301+1200000","v":2973991},{"$f":"806905+179000+2400000","v":3385905},{"$f":"709643+2400000","v":3109643},3156513,315651.3]
["Véhicules"]
["Carburant",{"$f":"478000+140500","v":618500},{"$f":"393000+87000+143590","v":623590},{"$f":"516200+101070","v":617270},619786.66666666663,61978.666666666664]
["Entretien et réparation",{"$f":"159000+258000","v":417000},{"$f":"171500+87000+100000","v":358500},{"$f":"57000+177500+100000","v":334500},370000,37000]
["Frais financiers"]
["Amortissement",null,null,null,0,0]
["Interêts bancaires",0,0,0]
["Autres frais financiers",{"$f":"251000+16901","v":267901},{"$f":"144650+4000","v":148650},115400,177317,17731.7]
["Communication"]
["téléphone, internet",{"$f":"120000+180000+58741","v":358741},{"$f":"120000+180000+14574","v":314574},{"$f":"120000+180000+211200","v":511200},394838.33333333331,39483.833333333328]
["Marketing, promotion"]
["Loyers"]
["Siège (quote part)",{"$f":"2124000+900000","v":3024000},{"$f":"7200000/2","v":3600000},{"$f":"7200000/2","v":3600000},3408000,340800]
["Structure décentralisées",{"$f":"1620000+720000","v":2340000},{"$f":"1620000+720000","v":2340000},{"$f":"1620000+720000","v":2340000},2340000,234000]
["Charges administratives diverses"]
["Informatique, papeterie, entretien, comptabilité, audit",{"$f":"1570000+456400+22300+177500+790200","v":3016400},{"$f":"1330000+288000+37000+270000+282000","v":2207000},{"$f":"1380000+435600+35700+330000+742900","v":2924200},2715866.6666666665,271586.66666666663]
["Redevances"]
["Commune"]
["FER"]
["CRSE"]
["Télécommunications"]
["Autres "]
["Impôts et Taxes"]
["Impôts indirects (hors retenues à la source des salaires)",50000,50000,50000,50000,5000]
["Impôts indirects (solde net)",31000,37000,41000,36333.333333333336,3633.3333333333335]
["Taxes",15700,15700,15700,15700,1570]
[]
["Information sur les revenues","Total","Total","Total"]
["Sommes collectées auprés des Usagers domestiques",{"$f":"B48+B49+B50+B51","v":27370800},{"$f":"C48+C49+C50+C51","v":20307050},{"$f":"D48+D49+D50+D51","v":18206600},21961483.333333332,2196148.333333333]
[{"$nulls":4},0,0]
["S1",{"$f":"3396000+5043300+2678550+1121500","v":12239350},{"$f":"1967600+4277100+2325850+1173050","v":9743600},{"$f":"2413000+4263200+974800+985700","v":8636700},10206550,1020655]
["S2",{"$f":"3881000+1931600+355500","v":6168100},{"$f":"2188000+1524400+578000","v":4290400},{"$f":"2025000+1434100+548600","v":4007700},4822066.666666667,482206.66666666669]
["S2",{"$f":"1511550+2392800+41500","v":3945850},{"$f":"325450+2074700+237900","v":2638050},{"$f":"148200+1860100+174900","v":2183200},2922366.6666666665,292236.66666666663]
["S4",{"$f":"2524500+2388000+105000","v":5017500},{"$f":"1066000+2265000+304000","v":3635000},{"$f":"949000+2255000+175000","v":3379000},4010500,401050]

{"sheet":"Inputs-Enersa","index":4,"n_rows":51,"n_cols":6,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,0,4,0]]}
["ENERSA"]
[]
[]
[]
[]
[{"$nulls":4},"Total du Parc MC",2]
[]
[null,null,"NBRE ANNEES",3]
[]
["INFORMATION SUR LES CHARGES",2017,2018,2019,"Moyenne annuelle","Moyenne /MC"]
["Energie"]
["Carburant",1738550,2921850,4241850,{"$f":"+(B12+C12+D12)/$D$8","v":2967416.6666666665},{"$f":"+E12/$F$6","v":1483708.3333333333}]
["électricité",70168,30000,50000,{"$f":"+(B13+C13+D13)/$D$8","v":50056},{"$f":"+E13/$F$6","v":25028}]
["Salaires brut"]
["Services administratifs",5271425,5271425,5271425,{"$f":"+(B15+C15+D15)/$D$8","v":5271425},2635712.5]
["Services commerciaux",null,null,null,{"$f":"+(B16+C16+D16)/$D$8","v":0},0]
["Services techniques",23273261,6529076,4839840,{"$f":"+(B17+C17+D17)/$D$8","v":11547392.333333334},5773696.166666667]
["Services recouvrement",null,null,null,{"$f":"+(B18+C18+D18)/$D$8","v":0},0]
["Véhicules"]
["Carburant",1320000,1320000,1440000,{"$f":"+(B20+C20+D20)/$D$8","v":1360000},680000]
["Entretien et réparation",398000,403600,427500,{"$f":"+(B21+C21+D21)/$D$8","v":409700},204850]
["Frais financiers"]
["Amortissement",null,null,null,{"$f":"+(B23+C23+D23)/$D$8","v":0},0]
["Interêts bancaires"]
["Autres frais financiers",311731,291372,251227,{"$f":"+(B25+C25+D25)/$D$8","v":284776.66666666669},142388.33333333334]
["Communication"]
["téléphone, internet",598523,372400,368900,{"$f":"+(B27+C27+D27)/$D$8","v":446607.66666666669},223303.83333333334]
["Marketing, promotion",null,155000,209500,{"$f":"+(B28+C28+D28)/$D$8","v":121500},60750]
["Loyers"]
["Siège (quote part)",3494067,1722530,1410416,{"$f":"+(B30+C30+D30)/$D$8","v":2209004.3333333335},1104502.1666666667]
["Structure décentralisées",null,null,null,{"$f":"+(B31+C31+D31)/$D$8","v":0},0]
["Charges administratives diverses"]
["Informatique, papeterie, entretien, comptabilité, audit",null,null,null,{"$f":"+(B33+C33+D33)/$D$8","v":0},0]
["Redevances",null,null,null,0,0]
["Commune",null,null,null,0,0]
["FER",null,null,null,0,0]
["CRSE",null,null,null,0,0]
["Télécommunications",29926,18970,18445,22447,11223.5]
["Autres "]
["Impôts et Taxes"]
["Impôts indirects (hors retenues à la source des salaires)",421000,421000,421000,{"$f":"+(B41+C41+D41)/$D$8","v":421000},210500]
["Impôts indirects (solde net)",null,null,null,{"$f":"+(B42+C42+D42)/$D$8","v":0},0]
["Taxes",null,null,null,{"$f":"+(B43+C43+D43)/$D$8","v":0},0]
[]
["Information sur les revenues"]
["Sommes collectées auprés des Usagers domestiques",26790360,17122066,17032163,{"$f":"+(B46+C46+D46)/$D$8","v":20314863},10157431.5]
[{"$nulls":4},0,0]
["S1",18217445,11643000,11581871,13814105.333333334,6907052.666666667]
["S2",6161782,3938076,2537397,4212418.333333333,2106209.1666666665]
["S2",1875325,1198545,1192251,1422040.3333333333,711020.16666666663]
["S4",535887,342441,340643,406323.66666666669,203161.83333333334]

{"sheet":"Inputs-Faye Solaire","index":5,"n_rows":51,"n_cols":6,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,0,4,0]]}
["FAYE SOLAIRE"]
[]
[]
[]
[]
[{"$nulls":4},"Total du Parc MC",6]
[]
[null,null,"NBRE ANNEES",3]
[]
["INFORMATION SUR LES CHARGES",2017,2018,2019,"Moyenne annuelle","Moyenne /MC"]
["Energie"]
["Carburant",1402000,1515000,1578000,{"$f":"+(B12+C12+D12)/$D$8","v":1498333.3333333333},{"$f":"+E12/$F$6","v":249722.22222222222}]
["électricité",null,null,null,{"$f":"+(B13+C13+D13)/$D$8","v":0},{"$f":"+E13/$F$6","v":0}]
["Salaires brut"]
["Services administratifs",null,null,null,{"$f":"+(B15+C15+D15)/$D$8","v":0},0]
["Services commerciaux",null,null,null,{"$f":"+(B16+C16+D16)/$D$8","v":0},0]
["Services techniques",null,null,null,{"$f":"+(B17+C17+D17)/$D$8","v":0},0]
["Services recouvrement",390000,390000,390000,{"$f":"+(B18+C18+D18)/$D$8","v":390000},65000]
["Véhicules"]
["Carburant",780000,820000,865000,{"$f":"+(B20+C20+D20)/$D$8","v":821666.66666666663},136944.44444444444]
["Entretien et réparation",250000,234000,275000,{"$f":"+(B21+C21+D21)/$D$8","v":253000},42166.666666666664]
["Frais financiers"]
["Amortissement",null,null,null,{"$f":"+(B23+C23+D23)/$D$8","v":0},0]
["Interêts bancaires"]
["Autres frais financiers",null,null,null,{"$f":"+(B25+C25+D25)/$D$8","v":0},0]
["Communication"]
["téléphone, internet",300000,300000,300000,{"$f":"+(B27+C27+D27)/$D$8","v":300000},50000]
["Marketing, promotion",null,null,null,{"$f":"+(B28+C28+D28)/$D$8","v":0},0]
["Loyers"]
["Siège (quote part)",1260000,1260000,1260000,{"$f":"+(B30+C30+D30)/$D$8","v":1260000},210000]
["Structure décentralisées",null,null,null,{"$f":"+(B31+C31+D31)/$D$8","v":0},0]
["Charges administratives diverses"]
["Informatique, papeterie, entretien, comptabilité, audit",null,null,null,{"$f":"+(B33+C33+D33)/$D$8","v":0},0]
["Redevances",null,null,null,0,0]
["Commune",null,null,null,0,0]
["FER",null,null,null,0,0]
["CRSE",null,null,null,0,0]
["Télécommunications",null,null,null,0,0]
["Autres "]
["Impôts et Taxes"]
["Impôts indirects (hors retenues à la source des salaires)",null,null,null,{"$f":"+(B41+C41+D41)/$D$8","v":0},0]
["Impôts indirects (solde net)",null,null,null,{"$f":"+(B42+C42+D42)/$D$8","v":0},0]
["Taxes",null,null,null,{"$f":"+(B43+C43+D43)/$D$8","v":0},0]
[]
["Information sur les revenues"]
["Sommes collectées auprés des Usagers domestiques",null,null,null,{"$f":"+(B46+C46+D46)/$D$8","v":0},0]
[{"$nulls":4},0,0]
["S1",1647450,1649150,1337500,1544700,257450]
["S2",2236000,1809700,1291100,1778933.3333333333,296488.88888888888]
["S2",2397000,2666000,1703000,2255333.3333333335,375888.88888888893]
["S4",1528000,1656000,1253800,1479266.6666666667,246544.44444444447]

{"sheet":"Inputs-NS Resif","index":6,"n_rows":51,"n_cols":6,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,0,4,0]]}
["NS RESIF"]
[]
[]
[]
[]
[{"$nulls":4},"Total du Parc MC",29]
[]
[null,null,"NBRE ANNEES",3]
[]
["INFORMATION SUR LES CHARGES",2017,2018,2019,"Moyenne annuelle","Moyenne /MC"]
["Energie"]
["Carburant",4825694,3316400,3049955,{"$f":"+(B12+C12+D12)/$D$8","v":3730683},{"$f":"+E12/$F$6","v":128644.24137931035}]
["électricité",12895596,19037302,49109094,{"$f":"+(B13+C13+D13)/$D$8","v":27013997.333333332},{"$f":"+E13/$F$6","v":931517.14942528727}]
["Salaires brut"]
["Services administratifs",8103388,8306412,8029449,{"$f":"+(B15+C15+D15)/$D$8","v":8146416.333333333},280910.908045977]
["Services commerciaux",null,null,null,{"$f":"+(B16+C16+D16)/$D$8","v":0},0]
["Services techniques",15618972,13944194,1668000,{"$f":"+(B17+C17+D17)/$D$8","v":10410388.666666666},358978.91954022984]
["Services recouvrement",null,null,null,{"$f":"+(B18+C18+D18)/$D$8","v":0},0]
["Véhicules"]
["Carburant",null,null,null,{"$f":"+(B20+C20+D20)/$D$8","v":0},0]
["Entretien et réparation",2197130,1191600,1668000,{"$f":"+(B21+C21+D21)/$D$8","v":1685576.6666666667},58123.333333333336]
["Frais financiers"]
["Amortissement",null,null,null,{"$f":"+(B23+C23+D23)/$D$8","v":0},0]
["Interêts bancaires",1176631,3390113,873700]
["Autres frais financiers",null,null,null,{"$f":"+(B25+C25+D25)/$D$8","v":0},0]
["Communication"]
["téléphone, internet",506200,435300,389000,{"$f":"+(B27+C27+D27)/$D$8","v":443500},15293.103448275862]
["Marketing, promotion",null,null,null,{"$f":"+(B28+C28+D28)/$D$8","v":0},0]
["Loyers"]
["Siège (quote part)",1200000,1200000,120000,{"$f":"+(B30+C30+D30)/$D$8","v":840000},28965.517241379312]
["Structure décentralisées",1873679,2273676,2226309,{"$f":"+(B31+C31+D31)/$D$8","v":2124554.6666666665},73260.50574712643]
["Charges administratives diverses"]
["Informatique, papeterie, entretien, comptabilité, audit",7299666,8127451,3050345,{"$f":"+(B33+C33+D33)/$D$8","v":6159154},212384.62068965516]
["Redevances",null,null,null,0,0]
["Commune",null,null,null,0,0]
["FER",null,172166,272315,148160.33333333334,5108.977011494253]
["CRSE",null,null,null,0,0]
["Télécommunications",null,null,null,0,0]
["Autres "]
["Impôts et Taxes"]
["Impôts indirects (hors retenues à la source des salaires)",500000,500000,500000,{"$f":"+(B41+C41+D41)/$D$8","v":500000},17241.379310344826]
["Impôts indirects (solde net)",null,null,null,{"$f":"+(B42+C42+D42)/$D$8","v":0},0]
["Taxes",null,null,null,{"$f":"+(B43+C43+D43)/$D$8","v":0},0]
[]
["Information sur les revenues"]
["Sommes collectées auprés des Usagers domestiques",null,null,null,{"$f":"+(B46+C46+D46)/$D$8","v":0},0]
[{"$nulls":4},0,0]
["S1",null,null,null,0,0]
["S2",null,null,null,0,0]
["S2",null,null,null,0,0]
["S4",null,null,null,0,0]

{"sheet":"Inputs-Sud Solar","index":7,"n_rows":52,"n_cols":6,"rows_kept":52,"cut":false,"hidden":false,"merged":[[0,0,4,0]]}
["SUD SOLAR"]
[]
[]
[]
[]
[{"$nulls":4},"Total du Parc MC",35]
[]
[null,null,"NBRE ANNEES",3]
[]
["INFORMATION SUR LES CHARGES",2017,2018,2019,"Moyenne annuelle","Moyenne /MC"]
["Energie"]
["Carburant",998410,1234625,1040795,{"$f":"+(B12+C12+D12)/$D$8","v":1091276.6666666667},{"$f":"+E12/$F$6","v":31179.333333333336}]
["électricité",null,null,null,{"$f":"+(B13+C13+D13)/$D$8","v":0},{"$f":"+E13/$F$6","v":0}]
["Salaires brut"]
["Services administratifs",16573000,16573000,14681250,{"$f":"+(B15+C15+D15)/$D$8","v":15942416.666666666},455497.61904761905]
["Services commerciaux",4834500,4834500,5225000,{"$f":"+(B16+C16+D16)/$D$8","v":4964666.666666667},141847.61904761905]
["Services techniques",5873500,6215500,5064000,{"$f":"+(B17+C17+D17)/$D$8","v":5717666.666666667},163361.90476190476]
["Services recouvrement",null,null,null,{"$f":"+(B18+C18+D18)/$D$8","v":0},0]
["Véhicules"]
["Carburant",4100000,5077550,4901250,{"$f":"+(B20+C20+D20)/$D$8","v":4692933.333333333},134083.80952380953]
["Entretien et réparation",1452500,1653825,1997500,{"$f":"+(B21+C21+D21)/$D$8","v":1701275},48607.857142857145]
["Frais financiers"]
["Amortissement",null,null,null,{"$f":"+(B23+C23+D23)/$D$8","v":0},0]
["Interêts bancaires"]
["Autres frais financiers (primes)",{"$f":"1352000+1573500+1663000","v":4588500},{"$f":"1910000+2774165+1853000","v":6537165},{"$f":"1226460+1671500+1919750","v":4817710},{"$f":"+(B25+C25+D25)/$D$8","v":5314458.333333333},151841.66666666666]
["Communication"]
["téléphone, internet",998500,1299050,1165830,{"$f":"+(B27+C27+D27)/$D$8","v":1154460},32984.571428571428]
["Marketing, promotion",null,null,null,{"$f":"+(B28+C28+D28)/$D$8","v":0},0]
["Loyers"]
["Siège (quote part)",1440000,1440000,2340000,{"$f":"+(B30+C30+D30)/$D$8","v":1740000},49714.285714285717]
["Structure décentralisées",375000,270000,760000,{"$f":"+(B31+C31+D31)/$D$8","v":468333.33333333331},13380.95238095238]
["Charges administratives diverses"]
["Informatique, papeterie, entretien, comptabilité, audit",853000,1026000,1058600,{"$f":"+(B33+C33+D33)/$D$8","v":979200},27977.142857142859]
["Redevances",null,null,null,0,0]
["Commune",null,null,null,0,0]
["FER",null,null,null,0,0]
["CRSE",null,null,null,0,0]
["Télécommunications",null,null,null,0,0]
["Autres "]
["Impôts et Taxes"]
["Impôts indirects (hors retenues à la source des salaires)",null,null,null,{"$f":"+(B41+C41+D41)/$D$8","v":0},0]
["Impôts indirects (solde net)",null,null,null,{"$f":"+(B42+C42+D42)/$D$8","v":0},0]
["Taxes",null,null,null,{"$f":"+(B43+C43+D43)/$D$8","v":0},0]
[]
["Information sur les revenues"]
["Sommes collectées auprés des Usagers domestiques",41332180,47903060,44104250,{"$f":"+(B46+C46+D46)/$D$8","v":44446496.666666664},1269899.9047619046]
[{"$nulls":4},0,0]
["S1",24799300,29284000,25862550,26648616.666666668,761389.04761904769]
["S2",null,null,null,0,0]
["S2",null,null,null,0,0]
["S4",null,null,null,0,0]
["SHS",16532880,18619060,17241700]

{"sheet":"Inputs Solensol","index":8,"n_rows":51,"n_cols":6,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,0,4,0]]}
["SOLENSOL"]
[]
[]
[]
[]
[{"$nulls":4},"Total du Parc MC",10]
[]
[null,null,"NBRE ANNEES",3,null,"NBRE DE SITES DANS L'ECHANTILLON"]
[]
["INFORMATION SUR LES CHARGES",2017,2018,2019,"Moyenne annuelle","Moyenne /MC"]
["Energie"]
["Carburant",{"$f":"2645400+600000","v":3245400},1050000,910000,{"$f":"+(B12+C12+D12)/$D$8","v":1735133.3333333333},{"$f":"+E12/$F$6","v":173513.33333333331}]
["électricité",null,null,null,{"$f":"+(B13+C13+D13)/$D$8","v":0},{"$f":"+E13/$F$6","v":0}]
["Salaires brut"]
["Services administratifs",null,null,null,{"$f":"+(B15+C15+D15)/$D$8","v":0},0]
["Services commerciaux",null,null,null,{"$f":"+(B16+C16+D16)/$D$8","v":0},0]
["Services techniques",7371600,7371600,7371600,{"$f":"+(B17+C17+D17)/$D$8","v":7371600},737160]
["Services recouvrement",null,null,null,{"$f":"+(B18+C18+D18)/$D$8","v":0},0]
["Véhicules"]
["Carburant",null,null,null,{"$f":"+(B20+C20+D20)/$D$8","v":0},0]
["Entretien et réparation",4611600,3200000,2800000,{"$f":"+(B21+C21+D21)/$D$8","v":3537200},353720]
["Frais financiers"]
["Amortissement",null,null,null,{"$f":"+(B23+C23+D23)/$D$8","v":0},0]
["Interêts bancaires"]
["Autres frais financiers",null,null,null,{"$f":"+(B25+C25+D25)/$D$8","v":0},0]
["Communication"]
["téléphone, internet",1090000,850000,1090000,{"$f":"+(B27+C27+D27)/$D$8","v":1010000},101000]
["Marketing, promotion",null,null,null,{"$f":"+(B28+C28+D28)/$D$8","v":0},0]
["Loyers"]
["Siège (quote part)",600000,600000,600000,{"$f":"+(B30+C30+D30)/$D$8","v":600000},60000]
["Structure décentralisées",null,null,null,{"$f":"+(B31+C31+D31)/$D$8","v":0},0]
["Charges administratives diverses"]
["Informatique, papeterie, entretien, comptabilité, audit",null,null,null,{"$f":"+(B33+C33+D33)/$D$8","v":0},0]
["Redevances",null,null,null,0,0]
["Commune",null,null,null,0,0]
["FER",null,null,null,0,0]
["CRSE",null,null,null,0,0]
["Télécommunications",null,null,null,0,0]
["Autres "]
["Impôts et Taxes"]
["Impôts indirects (hors retenues à la source des salaires)",null,null,null,{"$f":"+(B41+C41+D41)/$D$8","v":0},0]
["Impôts indirects (solde net)",null,null,null,{"$f":"+(B42+C42+D42)/$D$8","v":0},0]
["Taxes",null,null,null,{"$f":"+(B43+C43+D43)/$D$8","v":0},0]
[]
["Information sur les revenues"]
["Sommes collectées auprés des Usagers domestiques",null,null,null,{"$f":"+(B46+C46+D46)/$D$8","v":0},0]
[{"$nulls":4},0,0]
["S1",null,null,null,0,0]
["S2",null,null,null,0,0]
["S2",null,null,null,0,0]
["S4",null,null,null,0,0]

{"sheet":"Inputs-ERA","index":9,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"AUCUNE DONNEE FOURNIE PAR ERA"]

{"sheet":"Demandes Harmo-DPP","index":10,"n_rows":121,"n_cols":77,"rows_kept":121,"cut":false,"hidden":false,"merged":[[33,3,33,7],[64,3,64,7],[76,3,76,7],[113,3,113,7],[3,53,3,54],[3,55,3,56],[15,3,15,7],[19,3,19,7],[22,3,22,7],[30,3,30,7],[1,0,1,3],[2,41,2,54],[3,13,3,17],[3,25,3,38],[3,41,3,42],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52]]}
[]
["Hypothèse HARMONISATION ENERGIE"]
[{"$nulls":41},"Projection des abonnés AGR horizon 2023"]
[{"$nulls":13},"Projection des abonnés domestiques par niveau de service horizon 2023",{"$nulls":11},"Projection des abonnés sociocommunautaires par niveau de service horizon 2023",{"$nulls":15},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",null,"Vulcanisateur ",null,"Atelier de Réparation",null,"Autres usage moteur",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de  structure saniatire par village","Energie  structure saniatire par village","Nbre de Poste de santé par village","Energie poste de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés","P(Wc)","Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre ","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance GPV(kWc) ens moy","Puisance  ens min (kWc)","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","BAMBADALA",3424,125,{"$f":"ROUND(I6*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":3634},{"$f":"ROUND(J6*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":133},41,{"$f":"ROUND((L6*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M10)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M10*[1]Hypothèses!$G$25,0)","v":10},{"$f":"ROUND((L6*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M10)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M10*[1]Hypothèses!$H$25,0)","v":21},{"$f":"ROUND((L6*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M10)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M10*[1]Hypothèses!$I$25,0)","v":14},{"$f":"ROUND((L6*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M10)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M10*[1]Hypothèses!$J$25,0)","v":60},{"$f":"N6+O6+P6+Q6","v":105},{"$f":"N6*[1]Hypothèses!$H$49","v":3340},{"$f":"O6*[1]Hypothèses!$J$49","v":22260},{"$f":"P6*[1]Hypothèses!$L$49","v":24360},{"$f":"Q6*[1]Hypothèses!$N$49","v":344520},{"$f":"S6+T6+U6+V6","v":394480},{"$f":"(N6*[1]Hypothèses!$G$49+O6*[1]Hypothèses!$I$49+P6*[1]Hypothèses!$K$49+Q6*[1]Hypothèses!$M$49)/1000","v":67.498999999999995},null,{"$f":"VLOOKUP(H6,[1]Struc_communautaires!C5:H98,2,FALSE)","v":1},{"$f":"Z6*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H6,[1]Struc_communautaires!C5:H98,3,FALSE)","v":1},{"$f":"AB6*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H6,[1]Struc_communautaires!C5:H98,4,FALSE)","v":1},{"$f":"AD6*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H6,[1]Struc_communautaires!C5:H98,5,FALSE)","v":0},{"$f":"AH6*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H6,[1]Struc_communautaires!C5:H98,6,FALSE)","v":21.625},{"$f":"AJ6*[1]Hypothèses!$F$49","v":7785},{"$f":"AA6+AC6+AE6+AG6+AI6+AK6","v":10965},{"$f":"(Z6*[1]Hypothèses!$L$62+AB6*[1]Hypothèses!$L$65+AD6*[1]Hypothèses!$L$63+AF6*[1]Hypothèses!$L$64+AH6*[1]Hypothèses!$L$66+AJ6*[1]Hypothèses!$E$49)/1000","v":1.22675},{"$f":"R6+Z6+AB6+AD6+AH6+AW6+AY6","v":118},{"$f":"AP6/(VLOOKUP(E6,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":10076.900887413483},{"$f":"(VLOOKUP(E6,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K6)/([1]Hypothèses!$Z$26*1000)","v":51603.80944444445},{"$f":"AP6/[1]Hypothèses!$AC$26","v":12900.952361111113},{"$f":"(AS6*[1]Hypothèses!$I$53)*1000","v":96000},{"$f":"ROUND(IF(K6<[1]Hypothèses!$J$53,1,K6/[1]Hypothèses!$J$53),0)","v":4},{"$f":"(AU6*[1]Hypothèses!$I$54)*1000","v":96000},{"$f":"ROUND(IF(K6<[1]Hypothèses!$J$54,1,K6/[1]Hypothèses!$J$54),0)","v":4},{"$f":"(AW6*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY6*[1]Hypothèses!$I$56)*1000","v":11200.000000000002},{"$f":"ROUND(IF(K6<[1]Hypothèses!$J$56,0,K6/[1]Hypothèses!$J$56),0)","v":7},{"$nulls":6},{"$f":"AP6+AR6+AT6+AV6+AX6+AZ6+BB6+BD6","v":264403.80944444449},{"$f":"(AQ6+AS6*[1]Hypothèses!$G$53*1000+AU6*[1]Hypothèses!$G$54*1000+AW6*[1]Hypothèses!$G$55*1000+AY6*[1]Hypothèses!$G$56)/1000","v":62.102352361111116},{"$f":"AS6+AU6","v":8},{"$f":"W6+AL6+BF6","v":669848.80944444449},{"$f":"(BI6/(VLOOKUP(E6,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":144.20935895848481},{"$f":"(BI6/(VLOOKUP(E6,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":177.03302015603398},{"$f":"X6+AM6+BG6","v":130.82810236111112},{"$f":"BL6*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":123.5598744521605},{"$f":"BL6*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":133.44466440833335},{"$f":"BJ6*[1]Hypothèses!$X$8","v":158.6302948543333},{"$f":"(BI6/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":2010.3505685607577},{"$f":"BP6/[1]Hypothèses!$AB$8","v":335.05842809345961},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL10*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.53353476717125037},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL10*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.99230990432889732},null,null,{"$f":"BQ6*[1]Hypothèses!$AC$8","v":111.68614269781986},{"$f":"4*SQRT(BJ6*[1]Hypothèses!$AF$3)","v":326.07158136352774},{"$f":"BX6/4","v":81.517895340881935}]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","BISSARY KANSOYE",1000,32,{"$f":"ROUND(I7*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J7*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":34},39,{"$f":"ROUND((L7*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M19)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M19*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L7*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M19)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M19*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L7*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M19)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M19*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L7*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M19)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M19*[1]Hypothèses!$J$25,0)","v":18},28,{"$f":"N7*[1]Hypothèses!$H$49","v":668},{"$f":"O7*[1]Hypothèses!$J$49","v":4240},{"$f":"P7*[1]Hypothèses!$L$49","v":6960},{"$f":"Q7*[1]Hypothèses!$N$49","v":103356},115224,{"$f":"(N7*[1]Hypothèses!$G$49+O7*[1]Hypothèses!$I$49+P7*[1]Hypothèses!$K$49+Q7*[1]Hypothèses!$M$49)/1000","v":19.542000000000002},null,{"$f":"VLOOKUP(H7,[1]Struc_communautaires!C6:H99,2,FALSE)","v":1},{"$f":"Z7*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H7,[1]Struc_communautaires!C6:H99,3,FALSE)","v":1},{"$f":"AB7*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H7,[1]Struc_communautaires!C6:H99,4,FALSE)","v":1},{"$f":"AD7*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H7,[1]Struc_communautaires!C6:H99,5,FALSE)","v":0},{"$f":"AH7*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H7,[1]Struc_communautaires!C6:H99,6,FALSE)","v":9.25},{"$f":"AJ7*[1]Hypothèses!$F$49","v":3330},6510,{"$f":"(Z7*[1]Hypothèses!$L$62+AB7*[1]Hypothèses!$L$65+AD7*[1]Hypothèses!$L$63+AF7*[1]Hypothèses!$L$64+AH7*[1]Hypothèses!$L$66+AJ7*[1]Hypothèses!$E$49)/1000","v":0.85550000000000004},36,{"$f":"AP7/(VLOOKUP(E7,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2942.1001215040465},{"$f":"(VLOOKUP(E7,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K7)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP7/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS7*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K7<[1]Hypothèses!$J$53,1,K7/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU7*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K7<[1]Hypothèses!$J$54,1,K7/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW7*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY7*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K7<[1]Hypothèses!$J$56,0,K7/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},75866.494722222225,{"$f":"(AQ7+AS7*[1]Hypothèses!$G$53*1000+AU7*[1]Hypothèses!$G$54*1000+AW7*[1]Hypothèses!$G$55*1000+AY7*[1]Hypothèses!$G$56)/1000","v":16.967023680555556},2,197600.49472222221,{"$f":"(BI7/(VLOOKUP(E7,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":42.54070511434491},{"$f":"(BI7/(VLOOKUP(E7,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":52.223444860661132},37.364523680555557,{"$f":"BL7*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":35.288716809413579},{"$f":"BL7*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":38.111814154166666},{"$f":"BJ7*[1]Hypothèses!$X$8","v":46.794775625779401},{"$f":"(BI7/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":593.03869964652529},{"$f":"BP7/[1]Hypothèses!$AB$8","v":98.839783274420881},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL19*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.34384099431943527},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL19*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.63950251262249369},null,null,{"$f":"BQ7*[1]Hypothèses!$AC$8","v":32.94659442480696},{"$f":"4*SQRT(BJ7*[1]Hypothèses!$AF$3)","v":177.10000301158726},44.275000752896815]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","KEUR NDONGO",600,59,{"$f":"ROUND(I8*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J8*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":63},31,{"$f":"ROUND((L8*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M46)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M46*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L8*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M46)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M46*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L8*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M46)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M46*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L8*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M46)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M46*[1]Hypothèses!$J$25,0)","v":30},50,{"$f":"N8*[1]Hypothèses!$H$49","v":1336},{"$f":"O8*[1]Hypothèses!$J$49","v":9540},{"$f":"P8*[1]Hypothèses!$L$49","v":12180},{"$f":"Q8*[1]Hypothèses!$N$49","v":172260},195316,{"$f":"(N8*[1]Hypothèses!$G$49+O8*[1]Hypothèses!$I$49+P8*[1]Hypothèses!$K$49+Q8*[1]Hypothèses!$M$49)/1000","v":33.290999999999997},null,{"$f":"VLOOKUP(H8,[1]Struc_communautaires!C7:H100,2,FALSE)","v":1},{"$f":"Z8*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H8,[1]Struc_communautaires!C7:H100,3,FALSE)","v":1},{"$f":"AB8*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H8,[1]Struc_communautaires!C7:H100,4,FALSE)","v":0},{"$f":"AD8*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H8,[1]Struc_communautaires!C7:H100,5,FALSE)","v":0},{"$f":"AH8*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H8,[1]Struc_communautaires!C7:H100,6,FALSE)","v":12.875},{"$f":"AJ8*[1]Hypothèses!$F$49","v":4635},6755,{"$f":"(Z8*[1]Hypothèses!$L$62+AB8*[1]Hypothèses!$L$65+AD8*[1]Hypothèses!$L$63+AF8*[1]Hypothèses!$L$64+AH8*[1]Hypothèses!$L$66+AJ8*[1]Hypothèses!$E$49)/1000","v":0.86424999999999996},56,{"$f":"AP8/(VLOOKUP(E8,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2544.0989986764739},{"$f":"(VLOOKUP(E8,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K8)/([1]Hypothèses!$Z$26*1000)","v":13028.330972222224},{"$f":"AP8/[1]Hypothèses!$AC$26","v":3257.082743055556},{"$f":"(AS8*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K8<[1]Hypothèses!$J$53,1,K8/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU8*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K8<[1]Hypothèses!$J$54,1,K8/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW8*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY8*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K8<[1]Hypothèses!$J$56,0,K8/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},72228.330972222233,{"$f":"(AQ8+AS8*[1]Hypothèses!$G$53*1000+AU8*[1]Hypothèses!$G$54*1000+AW8*[1]Hypothèses!$G$55*1000+AY8*[1]Hypothèses!$G$56)/1000","v":16.457282743055558},2,274299.33097222226,{"$f":"(BI8/(VLOOKUP(E8,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":59.052923771041122},{"$f":"(BI8/(VLOOKUP(E8,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":64.281393394393874},50.612532743055553,{"$f":"BL8*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":47.800725368441356},{"$f":"BL8*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":51.624783397916659},{"$f":"BJ8*[1]Hypothèses!$X$8","v":64.95821614814524},{"$f":"(BI8/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":823.22728383019887},{"$f":"BP8/[1]Hypothèses!$AB$8","v":137.20454730503315},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL46*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.41081695449932482},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL46*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.76406966874394311},null,null,{"$f":"BQ8*[1]Hypothèses!$AC$8","v":45.73484910167771},{"$f":"4*SQRT(BJ8*[1]Hypothèses!$AF$3)","v":208.65890740132136},52.164726850330339]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","KOHEL MOUNKOUTALLA",1180,75,{"$f":"ROUND(I9*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1252},{"$f":"ROUND(J9*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":80},43,{"$f":"ROUND((L9*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M51)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M51*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L9*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M51)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M51*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L9*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M51)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M51*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L9*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M51)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M51*[1]Hypothèses!$J$25,0)","v":38},64,{"$f":"N9*[1]Hypothèses!$H$49","v":2004},{"$f":"O9*[1]Hypothèses!$J$49","v":11660},{"$f":"P9*[1]Hypothèses!$L$49","v":15660},{"$f":"Q9*[1]Hypothèses!$N$49","v":218196},247520,{"$f":"(N9*[1]Hypothèses!$G$49+O9*[1]Hypothèses!$I$49+P9*[1]Hypothèses!$K$49+Q9*[1]Hypothèses!$M$49)/1000","v":42.204999999999998},null,{"$f":"VLOOKUP(H9,[1]Struc_communautaires!C8:H101,2,FALSE)","v":1},{"$f":"Z9*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H9,[1]Struc_communautaires!C8:H101,3,FALSE)","v":1},{"$f":"AB9*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H9,[1]Struc_communautaires!C8:H101,4,FALSE)","v":0},{"$f":"AD9*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H9,[1]Struc_communautaires!C8:H101,5,FALSE)","v":0},{"$f":"AH9*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H9,[1]Struc_communautaires!C8:H101,6,FALSE)","v":15},{"$f":"AJ9*[1]Hypothèses!$F$49","v":5400},7520,{"$f":"(Z9*[1]Hypothèses!$L$62+AB9*[1]Hypothèses!$L$65+AD9*[1]Hypothèses!$L$63+AF9*[1]Hypothèses!$L$64+AH9*[1]Hypothèses!$L$66+AJ9*[1]Hypothèses!$E$49)/1000","v":0.92800000000000005},72,{"$f":"AP9/(VLOOKUP(E9,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3471.7336023780076},{"$f":"(VLOOKUP(E9,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K9)/([1]Hypothèses!$Z$26*1000)","v":17778.747777777779},{"$f":"AP9/[1]Hypothèses!$AC$26","v":4444.6869444444446},{"$f":"(AS9*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K9<[1]Hypothèses!$J$53,1,K9/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU9*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K9<[1]Hypothèses!$J$54,1,K9/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW9*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY9*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K9<[1]Hypothèses!$J$56,0,K9/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},80178.747777777782,{"$f":"(AQ9+AS9*[1]Hypothèses!$G$53*1000+AU9*[1]Hypothèses!$G$54*1000+AW9*[1]Hypothèses!$G$55*1000+AY9*[1]Hypothèses!$G$56)/1000","v":17.645286944444443},2,335218.74777777778,{"$f":"(BI9/(VLOOKUP(E9,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":72.168047544926878},{"$f":"(BI9/(VLOOKUP(E9,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":88.594301423395621},60.778286944444439,{"$f":"BL9*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":57.401715447530854},{"$f":"BL9*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":61.99385268333333},{"$f":"BJ9*[1]Hypothèses!$X$8","v":79.384852299419578},{"$f":"(BI9/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1006.0586668000533},{"$f":"BP9/[1]Hypothèses!$AB$8","v":167.67644446667555},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL51*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.35163249365726784},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL51*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.65399375562713513},null,null,{"$f":"BQ9*[1]Hypothèses!$AC$8","v":55.892148155558516},{"$f":"4*SQRT(BJ9*[1]Hypothèses!$AF$3)","v":230.66871936594197},57.667179841485492]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","MAGNORA",1200,20,{"$f":"ROUND(I10*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1273},{"$f":"ROUND(J10*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":21},19,{"$f":"ROUND((L10*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M55)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M55*[1]Hypothèses!$G$25,0)","v":1},{"$f":"ROUND((L10*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M55)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M55*[1]Hypothèses!$H$25,0)","v":1},{"$f":"ROUND((L10*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M55)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M55*[1]Hypothèses!$I$25,0)","v":3},{"$f":"ROUND((L10*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M55)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M55*[1]Hypothèses!$J$25,0)","v":12},17,{"$f":"N10*[1]Hypothèses!$H$49","v":334},{"$f":"O10*[1]Hypothèses!$J$49","v":1060},{"$f":"P10*[1]Hypothèses!$L$49","v":5220},{"$f":"Q10*[1]Hypothèses!$N$49","v":68904},75518,{"$f":"(N10*[1]Hypothèses!$G$49+O10*[1]Hypothèses!$I$49+P10*[1]Hypothèses!$K$49+Q10*[1]Hypothèses!$M$49)/1000","v":12.693},null,{"$f":"VLOOKUP(H10,[1]Struc_communautaires!C9:H102,2,FALSE)","v":0},{"$f":"Z10*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H10,[1]Struc_communautaires!C9:H102,3,FALSE)","v":2},{"$f":"AB10*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H10,[1]Struc_communautaires!C9:H102,4,FALSE)","v":0},{"$f":"AD10*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H10,[1]Struc_communautaires!C9:H102,5,FALSE)","v":0},{"$f":"AH10*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H10,[1]Struc_communautaires!C9:H102,6,FALSE)","v":7.625},{"$f":"AJ10*[1]Hypothèses!$F$49","v":2745},4865,{"$f":"(Z10*[1]Hypothèses!$L$62+AB10*[1]Hypothèses!$L$65+AD10*[1]Hypothèses!$L$63+AF10*[1]Hypothèses!$L$64+AH10*[1]Hypothèses!$L$66+AJ10*[1]Hypothèses!$E$49)/1000","v":0.70674999999999999},25,{"$f":"AP10/(VLOOKUP(E10,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3529.9655557725268},{"$f":"(VLOOKUP(E10,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K10)/([1]Hypothèses!$Z$26*1000)","v":18076.953611111112},{"$f":"AP10/[1]Hypothèses!$AC$26","v":4519.238402777778},{"$f":"(AS10*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K10<[1]Hypothèses!$J$53,1,K10/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU10*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K10<[1]Hypothèses!$J$54,1,K10/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW10*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY10*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K10<[1]Hypothèses!$J$56,0,K10/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},80476.953611111108,{"$f":"(AQ10+AS10*[1]Hypothèses!$G$53*1000+AU10*[1]Hypothèses!$G$54*1000+AW10*[1]Hypothèses!$G$55*1000+AY10*[1]Hypothèses!$G$56)/1000","v":17.719838402777775},2,160859.95361111109,{"$f":"(BI10/(VLOOKUP(E10,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.630965174946503},{"$f":"(BI10/(VLOOKUP(E10,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":42.513359743899599},31.119588402777772,{"$f":"BL10*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":29.390722380401229},{"$f":"BL10*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":31.741980170833326},{"$f":"BJ10*[1]Hypothèses!$X$8","v":38.094061692441159},{"$f":"(BI10/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":482.77297002134179},{"$f":"BP10/[1]Hypothèses!$AB$8","v":80.462161670223637},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL55*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.35674957651671674},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL55*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.66351090861348005},null,null,{"$f":"BQ10*[1]Hypothèses!$AC$8","v":26.820720556741211},{"$f":"4*SQRT(BJ10*[1]Hypothèses!$AF$3)","v":159.78960543222001},39.947401358055004]
[null,null,null,"Energie R","KAOLACK","GUINGUINEO","NDIAGO","NDELLE",1334,100,{"$f":"ROUND(I11*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1416},{"$f":"ROUND(J11*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":106},28,{"$f":"ROUND((L11*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M64)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M64*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L11*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M64)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M64*[1]Hypothèses!$H$25,0)","v":16},{"$f":"ROUND((L11*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M64)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M64*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L11*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M64)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M64*[1]Hypothèses!$J$25,0)","v":49},84,{"$f":"N11*[1]Hypothèses!$H$49","v":2672},{"$f":"O11*[1]Hypothèses!$J$49","v":16960},{"$f":"P11*[1]Hypothèses!$L$49","v":19140},{"$f":"Q11*[1]Hypothèses!$N$49","v":281358},320130,{"$f":"(N11*[1]Hypothèses!$G$49+O11*[1]Hypothèses!$I$49+P11*[1]Hypothèses!$K$49+Q11*[1]Hypothèses!$M$49)/1000","v":54.707000000000001},null,{"$f":"VLOOKUP(H11,[1]Struc_communautaires!C10:H103,2,FALSE)","v":1},{"$f":"Z11*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H11,[1]Struc_communautaires!C10:H103,3,FALSE)","v":1},{"$f":"AB11*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H11,[1]Struc_communautaires!C10:H103,4,FALSE)","v":1},{"$f":"AD11*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H11,[1]Struc_communautaires!C10:H103,5,FALSE)","v":1},{"$f":"AH11*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H11,[1]Struc_communautaires!C10:H103,6,FALSE)","v":18.25},{"$f":"AJ11*[1]Hypothèses!$F$49","v":6570},10810,{"$f":"(Z11*[1]Hypothèses!$L$62+AB11*[1]Hypothèses!$L$65+AD11*[1]Hypothèses!$L$63+AF11*[1]Hypothèses!$L$64+AH11*[1]Hypothèses!$L$66+AJ11*[1]Hypothèses!$E$49)/1000","v":1.3645},94,{"$f":"AP11/(VLOOKUP(E11,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":5655.3283863828683},{"$f":"(VLOOKUP(E11,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K11)/([1]Hypothèses!$Z$26*1000)","v":28960.936666666672},{"$f":"AP11/[1]Hypothèses!$AC$26","v":7240.234166666668},{"$f":"(AS11*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K11<[1]Hypothèses!$J$53,1,K11/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU11*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K11<[1]Hypothèses!$J$54,1,K11/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW11*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY11*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K11<[1]Hypothèses!$J$56,0,K11/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},91360.936666666676,{"$f":"(AQ11+AS11*[1]Hypothèses!$G$53*1000+AU11*[1]Hypothèses!$G$54*1000+AW11*[1]Hypothèses!$G$55*1000+AY11*[1]Hypothèses!$G$56)/1000","v":20.440834166666669},2,422300.93666666665,{"$f":"(BI11/(VLOOKUP(E11,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":90.915661124749022},{"$f":"(BI11/(VLOOKUP(E11,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":98.965216373203774},76.512334166666676,{"$f":"BL11*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":72.261648935185192},{"$f":"BL11*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":78.042580850000007},{"$f":"BJ11*[1]Hypothèses!$X$8","v":100.00722723722393},{"$f":"(BI11/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1267.4097739095637},{"$f":"BP11/[1]Hypothèses!$AB$8","v":211.23496231826061},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL64*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.46777360798098838},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL64*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.8700021305906942},null,null,{"$f":"BQ11*[1]Hypothèses!$AC$8","v":70.411654106086871},{"$f":"4*SQRT(BJ11*[1]Hypothèses!$AF$3)","v":258.90210241335421},64.725525603338554]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","NDIMBA",1120,126,{"$f":"ROUND(I12*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1189},{"$f":"ROUND(J12*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":134},37,{"$f":"ROUND((L12*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M67)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M67*[1]Hypothèses!$G$25,0)","v":10},{"$f":"ROUND((L12*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M67)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M67*[1]Hypothèses!$H$25,0)","v":20},{"$f":"ROUND((L12*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M67)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M67*[1]Hypothèses!$I$25,0)","v":14},{"$f":"ROUND((L12*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M67)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M67*[1]Hypothèses!$J$25,0)","v":63},107,{"$f":"N12*[1]Hypothèses!$H$49","v":3340},{"$f":"O12*[1]Hypothèses!$J$49","v":21200},{"$f":"P12*[1]Hypothèses!$L$49","v":24360},{"$f":"Q12*[1]Hypothèses!$N$49","v":361746},410646,{"$f":"(N12*[1]Hypothèses!$G$49+O12*[1]Hypothèses!$I$49+P12*[1]Hypothèses!$K$49+Q12*[1]Hypothèses!$M$49)/1000","v":70.131},null,{"$f":"VLOOKUP(H12,[1]Struc_communautaires!C11:H104,2,FALSE)","v":2},{"$f":"Z12*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H12,[1]Struc_communautaires!C11:H104,3,FALSE)","v":2},{"$f":"AB12*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H12,[1]Struc_communautaires!C11:H104,4,FALSE)","v":1},{"$f":"AD12*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H12,[1]Struc_communautaires!C11:H104,5,FALSE)","v":0},{"$f":"AH12*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H12,[1]Struc_communautaires!C11:H104,6,FALSE)","v":21.75},{"$f":"AJ12*[1]Hypothèses!$F$49","v":7830},13130,{"$f":"(Z12*[1]Hypothèses!$L$62+AB12*[1]Hypothèses!$L$65+AD12*[1]Hypothèses!$L$63+AF12*[1]Hypothèses!$L$64+AH12*[1]Hypothèses!$L$66+AJ12*[1]Hypothèses!$E$49)/1000","v":1.7084999999999999},117,{"$f":"AP12/(VLOOKUP(E12,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":4748.7185391308121},{"$f":"(VLOOKUP(E12,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K12)/([1]Hypothèses!$Z$26*1000)","v":24318.187638888892},{"$f":"AP12/[1]Hypothèses!$AC$26","v":6079.5469097222231},{"$f":"(AS12*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K12<[1]Hypothèses!$J$53,1,K12/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU12*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K12<[1]Hypothèses!$J$54,1,K12/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW12*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY12*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K12<[1]Hypothèses!$J$56,0,K12/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},85118.187638888892,{"$f":"(AQ12+AS12*[1]Hypothèses!$G$53*1000+AU12*[1]Hypothèses!$G$54*1000+AW12*[1]Hypothèses!$G$55*1000+AY12*[1]Hypothèses!$G$56)/1000","v":19.279946909722224},2,508894.18763888889,{"$f":"(BI12/(VLOOKUP(E12,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":109.55801300590295},{"$f":"(BI12/(VLOOKUP(E12,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":119.25813801947855},91.119446909722228,{"$f":"BL12*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":86.057255414737654},{"$f":"BL12*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":92.941835847916664},{"$f":"BJ12*[1]Hypothèses!$X$8","v":120.51381430649326},{"$f":"(BI12/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1527.2934803087901},{"$f":"BP12/[1]Hypothèses!$AB$8","v":254.54891338479834},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL67*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.28369077591488534},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL67*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.52763040766701097},null,null,{"$f":"BQ12*[1]Hypothèses!$AC$8","v":84.849637794932775},{"$f":"4*SQRT(BJ12*[1]Hypothèses!$AF$3)","v":284.20930989148144},71.05232747287036]
[null,null,null,"Energie R","KAOLACK","NIORO","KAYEMOR","PADAF",1460,98,{"$f":"ROUND(I13*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1549},{"$f":"ROUND(J13*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":104},30,{"$f":"ROUND((L13*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M75)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M75*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L13*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M75)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M75*[1]Hypothèses!$H$25,0)","v":16},{"$f":"ROUND((L13*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M75)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M75*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L13*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M75)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M75*[1]Hypothèses!$J$25,0)","v":48},83,{"$f":"N13*[1]Hypothèses!$H$49","v":2672},{"$f":"O13*[1]Hypothèses!$J$49","v":16960},{"$f":"P13*[1]Hypothèses!$L$49","v":19140},{"$f":"Q13*[1]Hypothèses!$N$49","v":275616},314388,{"$f":"(N13*[1]Hypothèses!$G$49+O13*[1]Hypothèses!$I$49+P13*[1]Hypothèses!$K$49+Q13*[1]Hypothèses!$M$49)/1000","v":53.75},null,{"$f":"VLOOKUP(H13,[1]Struc_communautaires!C12:H105,2,FALSE)","v":1},{"$f":"Z13*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H13,[1]Struc_communautaires!C12:H105,3,FALSE)","v":4},{"$f":"AB13*[1]Hypothèses!$J$49","v":4240},{"$f":"VLOOKUP(H13,[1]Struc_communautaires!C12:H105,4,FALSE)","v":1},{"$f":"AD13*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H13,[1]Struc_communautaires!C12:H105,5,FALSE)","v":0},{"$f":"AH13*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H13,[1]Struc_communautaires!C12:H105,6,FALSE)","v":18},{"$f":"AJ13*[1]Hypothèses!$F$49","v":6480},12840,{"$f":"(Z13*[1]Hypothèses!$L$62+AB13*[1]Hypothèses!$L$65+AD13*[1]Hypothèses!$L$63+AF13*[1]Hypothèses!$L$64+AH13*[1]Hypothèses!$L$66+AJ13*[1]Hypothèses!$E$49)/1000","v":1.835},95,{"$f":"AP13/(VLOOKUP(E13,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":6186.5138916010337},{"$f":"(VLOOKUP(E13,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K13)/([1]Hypothèses!$Z$26*1000)","v":31681.137638888897},{"$f":"AP13/[1]Hypothèses!$AC$26","v":7920.2844097222242},{"$f":"(AS13*[1]Hypothèses!$I$53)*1000","v":48000},{"$f":"ROUND(IF(K13<[1]Hypothèses!$J$53,1,K13/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU13*[1]Hypothèses!$I$54)*1000","v":48000},{"$f":"ROUND(IF(K13<[1]Hypothèses!$J$54,1,K13/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW13*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY13*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K13<[1]Hypothèses!$J$56,0,K13/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},142081.1376388889,{"$f":"(AQ13+AS13*[1]Hypothèses!$G$53*1000+AU13*[1]Hypothèses!$G$54*1000+AW13*[1]Hypothèses!$G$55*1000+AY13*[1]Hypothèses!$G$56)/1000","v":33.120884409722223},4,469309.1376388889,{"$f":"(BI13/(VLOOKUP(E13,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":101.03588890214574},{"$f":"(BI13/(VLOOKUP(E13,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":109.98147605108156},88.705884409722216,{"$f":"BL13*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":83.777779720293196},{"$f":"BL13*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":90.480002097916653},{"$f":"BJ13*[1]Hypothèses!$X$8","v":111.13947779236032},{"$f":"(BI13/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1408.4908092403628},{"$f":"BP13/[1]Hypothèses!$AB$8","v":234.74846820672713},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL75*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.20990062148860797},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL75*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.39038967738175967},null,null,{"$f":"BQ13*[1]Hypothèses!$AC$8","v":78.249489402242375},{"$f":"4*SQRT(BJ13*[1]Hypothèses!$AF$3)","v":272.931750021455},68.232937505363751]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SACITA FARYMBOURE",1200,87,{"$f":"ROUND(I14*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1273},{"$f":"ROUND(J14*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":92},40,{"$f":"ROUND((L14*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M76)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M76*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L14*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M76)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M76*[1]Hypothèses!$H$25,0)","v":13},{"$f":"ROUND((L14*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M76)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M76*[1]Hypothèses!$I$25,0)","v":10},{"$f":"ROUND((L14*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M76)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M76*[1]Hypothèses!$J$25,0)","v":44},73,{"$f":"N14*[1]Hypothèses!$H$49","v":2004},{"$f":"O14*[1]Hypothèses!$J$49","v":13780},{"$f":"P14*[1]Hypothèses!$L$49","v":17400},{"$f":"Q14*[1]Hypothèses!$N$49","v":252648},285832,{"$f":"(N14*[1]Hypothèses!$G$49+O14*[1]Hypothèses!$I$49+P14*[1]Hypothèses!$K$49+Q14*[1]Hypothèses!$M$49)/1000","v":48.715000000000003},null,{"$f":"VLOOKUP(H14,[1]Struc_communautaires!C13:H106,2,FALSE)","v":1},{"$f":"Z14*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H14,[1]Struc_communautaires!C13:H106,3,FALSE)","v":1},{"$f":"AB14*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H14,[1]Struc_communautaires!C13:H106,4,FALSE)","v":1},{"$f":"AD14*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H14,[1]Struc_communautaires!C13:H106,5,FALSE)","v":0},{"$f":"AH14*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H14,[1]Struc_communautaires!C13:H106,6,FALSE)","v":16.5},{"$f":"AJ14*[1]Hypothèses!$F$49","v":5940},9120,{"$f":"(Z14*[1]Hypothèses!$L$62+AB14*[1]Hypothèses!$L$65+AD14*[1]Hypothèses!$L$63+AF14*[1]Hypothèses!$L$64+AH14*[1]Hypothèses!$L$66+AJ14*[1]Hypothèses!$E$49)/1000","v":1.073},82,{"$f":"AP14/(VLOOKUP(E14,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3529.9655557725268},{"$f":"(VLOOKUP(E14,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K14)/([1]Hypothèses!$Z$26*1000)","v":18076.953611111112},{"$f":"AP14/[1]Hypothèses!$AC$26","v":4519.238402777778},{"$f":"(AS14*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K14<[1]Hypothèses!$J$53,1,K14/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU14*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K14<[1]Hypothèses!$J$54,1,K14/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW14*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY14*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K14<[1]Hypothèses!$J$56,0,K14/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},80476.953611111108,{"$f":"(AQ14+AS14*[1]Hypothèses!$G$53*1000+AU14*[1]Hypothèses!$G$54*1000+AW14*[1]Hypothèses!$G$55*1000+AY14*[1]Hypothèses!$G$56)/1000","v":17.719838402777775},2,375428.95361111109,{"$f":"(BI14/(VLOOKUP(E14,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":80.824759216360633},{"$f":"(BI14/(VLOOKUP(E14,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":99.221377383528633},67.507838402777779,{"$f":"BL14*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":63.757402935956783},{"$f":"BL14*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":68.857995170833334},{"$f":"BJ14*[1]Hypothèses!$X$8","v":88.907235137996707},{"$f":"(BI14/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1126.7375558556755},{"$f":"BP14/[1]Hypothèses!$AB$8","v":187.78959264261258},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL76*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.29059949399650209},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL76*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.54047978469065283},null,null,{"$f":"BQ14*[1]Hypothèses!$AC$8","v":62.596530880870858},{"$f":"4*SQRT(BJ14*[1]Hypothèses!$AF$3)","v":244.11161069281067},61.027902673202668]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SARRE BOCAR",1000,55,{"$f":"ROUND(I15*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J15*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":58},24,{"$f":"ROUND((L15*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M83)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M83*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L15*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M83)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M83*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L15*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M83)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M83*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L15*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M83)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M83*[1]Hypothèses!$J$25,0)","v":28},46,{"$f":"N15*[1]Hypothèses!$H$49","v":1336},{"$f":"O15*[1]Hypothèses!$J$49","v":8480},{"$f":"P15*[1]Hypothèses!$L$49","v":10440},{"$f":"Q15*[1]Hypothèses!$N$49","v":160776},181032,{"$f":"(N15*[1]Hypothèses!$G$49+O15*[1]Hypothèses!$I$49+P15*[1]Hypothèses!$K$49+Q15*[1]Hypothèses!$M$49)/1000","v":30.847999999999999},null,{"$f":"VLOOKUP(H15,[1]Struc_communautaires!C14:H107,2,FALSE)","v":1},{"$f":"Z15*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H15,[1]Struc_communautaires!C14:H107,3,FALSE)","v":1},{"$f":"AB15*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H15,[1]Struc_communautaires!C14:H107,4,FALSE)","v":0},{"$f":"AD15*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H15,[1]Struc_communautaires!C14:H107,5,FALSE)","v":0},{"$f":"AH15*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H15,[1]Struc_communautaires!C14:H107,6,FALSE)","v":12.25},{"$f":"AJ15*[1]Hypothèses!$F$49","v":4410},6530,{"$f":"(Z15*[1]Hypothèses!$L$62+AB15*[1]Hypothèses!$L$65+AD15*[1]Hypothèses!$L$63+AF15*[1]Hypothèses!$L$64+AH15*[1]Hypothèses!$L$66+AJ15*[1]Hypothèses!$E$49)/1000","v":0.84550000000000003},53,{"$f":"AP15/(VLOOKUP(E15,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2942.1001215040465},{"$f":"(VLOOKUP(E15,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K15)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP15/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS15*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K15<[1]Hypothèses!$J$53,1,K15/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU15*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K15<[1]Hypothèses!$J$54,1,K15/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW15*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY15*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K15<[1]Hypothèses!$J$56,0,K15/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},75866.494722222225,{"$f":"(AQ15+AS15*[1]Hypothèses!$G$53*1000+AU15*[1]Hypothèses!$G$54*1000+AW15*[1]Hypothèses!$G$55*1000+AY15*[1]Hypothèses!$G$56)/1000","v":16.967023680555556},2,263428.49472222221,{"$f":"(BI15/(VLOOKUP(E15,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":56.712580241498458},{"$f":"(BI15/(VLOOKUP(E15,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":69.62099709412216},48.660523680555556,{"$f":"BL15*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":45.957161253858018},{"$f":"BL15*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":49.633734154166667},{"$f":"BJ15*[1]Hypothèses!$X$8","v":62.383838265648308},{"$f":"(BI15/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":790.60172485660917},{"$f":"BP15/[1]Hypothèses!$AB$8","v":131.76695414276818},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL83*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.25067190589914318},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL83*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.46621931740182343},null,null,{"$f":"BQ15*[1]Hypothèses!$AC$8","v":43.922318047589393},{"$f":"4*SQRT(BJ15*[1]Hypothèses!$AF$3)","v":204.48239816779335},51.120599541948337]
[null,null,null,"SOUS TOTAL ENERGIE R",{"$nulls":8},{"$f":"SUM(M6:M15)","v":332},{"$nulls":4},{"$f":"SUM(R6:R15)","v":657},{"$nulls":7},{"$f":"SUM(Z6:Z15)","v":10},null,{"$f":"SUM(AB6:AB15)","v":15},null,{"$f":"SUM(AD6:AD15)","v":6},null,null,null,{"$f":"SUM(AH6:AH15)","v":1},null,{"$f":"SUM(AJ6:AJ15)","v":153.125},null,null,null,{"$f":"SUM(AN6:AN15)","v":748},{"$nulls":4},{"$f":"SUM(AS6:AS15)","v":14},null,{"$f":"SUM(AU6:AU15)","v":14},null,{"$f":"SUM(AW6:AW15)","v":30},null,{"$f":"SUM(AY6:AY15)","v":29},{"$nulls":8},{"$f":"SUM(BH6:BH15)","v":28}]
[]
[null,null,null,"ENERSA","THIES","TIVAOUANE","MEOUANE","NDOMBIL",1190,80,{"$f":"ROUND(I18*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1263},{"$f":"ROUND(J18*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":85},69,{"$f":"ROUND((L18*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M69)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M69*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L18*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M69)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M69*[1]Hypothèses!$H$25,0)","v":12},{"$f":"ROUND((L18*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M69)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M69*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L18*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M69)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M69*[1]Hypothèses!$J$25,0)","v":40},67,{"$f":"N18*[1]Hypothèses!$H$49","v":2004},{"$f":"O18*[1]Hypothèses!$J$49","v":12720},{"$f":"P18*[1]Hypothèses!$L$49","v":15660},{"$f":"Q18*[1]Hypothèses!$N$49","v":229680},260064,{"$f":"(N18*[1]Hypothèses!$G$49+O18*[1]Hypothèses!$I$49+P18*[1]Hypothèses!$K$49+Q18*[1]Hypothèses!$M$49)/1000","v":44.357999999999997},null,{"$f":"VLOOKUP(H18,[1]Struc_communautaires!C15:H108,2,FALSE)","v":2},{"$f":"Z18*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H18,[1]Struc_communautaires!C15:H108,3,FALSE)","v":3},{"$f":"AB18*[1]Hypothèses!$J$49","v":3180},{"$f":"VLOOKUP(H18,[1]Struc_communautaires!C15:H108,4,FALSE)","v":1},{"$f":"AD18*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H18,[1]Struc_communautaires!C15:H108,5,FALSE)","v":0},{"$f":"AH18*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H18,[1]Struc_communautaires!C15:H108,6,FALSE)","v":15.625},{"$f":"AJ18*[1]Hypothèses!$F$49","v":5625},11985,{"$f":"(Z18*[1]Hypothèses!$L$62+AB18*[1]Hypothèses!$L$65+AD18*[1]Hypothèses!$L$63+AF18*[1]Hypothèses!$L$64+AH18*[1]Hypothèses!$L$66+AJ18*[1]Hypothèses!$E$49)/1000","v":1.7637499999999999},79,{"$f":"AP18/(VLOOKUP(E18,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3941.5680357029419},{"$f":"(VLOOKUP(E18,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K18)/([1]Hypothèses!$Z$26*1000)","v":20681.407483333336},{"$f":"AP18/[1]Hypothèses!$AC$26","v":5170.351870833334},{"$f":"(AS18*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K18<[1]Hypothèses!$J$53,1,K18/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU18*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K18<[1]Hypothèses!$J$54,1,K18/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW18*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY18*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K18<[1]Hypothèses!$J$56,0,K18/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},83081.407483333343,{"$f":"(AQ18+AS18*[1]Hypothèses!$G$53*1000+AU18*[1]Hypothèses!$G$54*1000+AW18*[1]Hypothèses!$G$55*1000+AY18*[1]Hypothèses!$G$56)/1000","v":18.370951870833334},2,355130.40748333337,{"$f":"(BI18/(VLOOKUP(E18,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":74.61879437601344},{"$f":"(BI18/(VLOOKUP(E18,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":84.303390481747343},64.492701870833329,{"$f":"BL18*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":60.909773989120367},{"$f":"BL18*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":65.782555908249989},{"$f":"BJ18*[1]Hypothèses!$X$8","v":82.080673813614794},{"$f":"(BI18/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1065.817549469788},{"$f":"BP18/[1]Hypothèses!$AB$8","v":177.63625824496467},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL69*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.32551796252578508},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL69*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.60542389761006976},null,null,{"$f":"BQ18*[1]Hypothèses!$AC$8","v":59.212086081654888},{"$f":"4*SQRT(BJ18*[1]Hypothèses!$AF$3)","v":234.55264807191409},58.638162017978523]
[null,null,null,"ENERSA","THIES","TIVAOUANE","MEOUANE","SINE MOUSSE ABDOU",1412,98,{"$f":"ROUND(I19*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1498},{"$f":"ROUND(J19*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":104},42,{"$f":"ROUND((L19*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M87)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M87*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L19*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M87)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M87*[1]Hypothèses!$H$25,0)","v":15},{"$f":"ROUND((L19*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M87)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M87*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L19*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M87)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M87*[1]Hypothèses!$J$25,0)","v":49},83,{"$f":"N19*[1]Hypothèses!$H$49","v":2672},{"$f":"O19*[1]Hypothèses!$J$49","v":15900},{"$f":"P19*[1]Hypothèses!$L$49","v":19140},{"$f":"Q19*[1]Hypothèses!$N$49","v":281358},319070,{"$f":"(N19*[1]Hypothèses!$G$49+O19*[1]Hypothèses!$I$49+P19*[1]Hypothèses!$K$49+Q19*[1]Hypothèses!$M$49)/1000","v":54.468000000000004},null,{"$f":"VLOOKUP(H19,[1]Struc_communautaires!C16:H109,2,FALSE)","v":2},{"$f":"Z19*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H19,[1]Struc_communautaires!C16:H109,3,FALSE)","v":1},{"$f":"AB19*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H19,[1]Struc_communautaires!C16:H109,4,FALSE)","v":1},{"$f":"AD19*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H19,[1]Struc_communautaires!C16:H109,5,FALSE)","v":0},{"$f":"AH19*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H19,[1]Struc_communautaires!C16:H109,6,FALSE)","v":18},{"$f":"AJ19*[1]Hypothèses!$F$49","v":6480},10720,{"$f":"(Z19*[1]Hypothèses!$L$62+AB19*[1]Hypothèses!$L$65+AD19*[1]Hypothèses!$L$63+AF19*[1]Hypothèses!$L$64+AH19*[1]Hypothèses!$L$66+AJ19*[1]Hypothèses!$E$49)/1000","v":1.357},93,{"$f":"AP19/(VLOOKUP(E19,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":4674.9555957901885},{"$f":"(VLOOKUP(E19,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K19)/([1]Hypothèses!$Z$26*1000)","v":24529.492011111117},{"$f":"AP19/[1]Hypothèses!$AC$26","v":6132.3730027777792},{"$f":"(AS19*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K19<[1]Hypothèses!$J$53,1,K19/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU19*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K19<[1]Hypothèses!$J$54,1,K19/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW19*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY19*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K19<[1]Hypothèses!$J$56,0,K19/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},86929.492011111113,{"$f":"(AQ19+AS19*[1]Hypothèses!$G$53*1000+AU19*[1]Hypothèses!$G$54*1000+AW19*[1]Hypothèses!$G$55*1000+AY19*[1]Hypothèses!$G$56)/1000","v":19.332973002777777},2,416719.49201111111,{"$f":"(BI19/(VLOOKUP(E19,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":87.559683517985434},{"$f":"(BI19/(VLOOKUP(E19,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":98.92384689141781},75.15797300277778,{"$f":"BL19*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":70.982530058179009},{"$f":"BL19*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":76.661132462833322},{"$f":"BJ19*[1]Hypothèses!$X$8","v":96.315651869783991},{"$f":"(BI19/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1250.6587395291451},{"$f":"BP19/[1]Hypothèses!$AB$8","v":208.44312325485751},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL87*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.35064791155003666},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL87*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.65216255242024668},null,null,{"$f":"BQ19*[1]Hypothèses!$AC$8","v":69.481041084952494},{"$f":"4*SQRT(BJ19*[1]Hypothèses!$AF$3)","v":254.07873477357427},63.519683693393567]
[null,null,null,"SOUS TOTAL ENERSA",{"$nulls":8},{"$f":"SUM(M18:M19)","v":111}]
[]
[null,null,null,"ERA","KAFFRINE","KOUNGHEUL","Diokoul","KATHIALE",550,37,{"$f":"ROUND(I22*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":584},{"$f":"ROUND(J22*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":39},38,{"$f":"ROUND((L22*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M40)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M40*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L22*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M40)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M40*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L22*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M40)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M40*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L22*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M40)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M40*[1]Hypothèses!$J$25,0)","v":19},31,{"$f":"N22*[1]Hypothèses!$H$49","v":1002},{"$f":"O22*[1]Hypothèses!$J$49","v":5300},{"$f":"P22*[1]Hypothèses!$L$49","v":6960},{"$f":"Q22*[1]Hypothèses!$N$49","v":109098},122360,{"$f":"(N22*[1]Hypothèses!$G$49+O22*[1]Hypothèses!$I$49+P22*[1]Hypothèses!$K$49+Q22*[1]Hypothèses!$M$49)/1000","v":20.838000000000001},null,{"$f":"VLOOKUP(H22,[1]Struc_communautaires!C17:H110,2,FALSE)","v":3},{"$f":"Z22*[1]Hypothèses!$J$49","v":3180},{"$f":"VLOOKUP(H22,[1]Struc_communautaires!C17:H110,3,FALSE)","v":2},{"$f":"AB22*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H22,[1]Struc_communautaires!C17:H110,4,FALSE)","v":1},{"$f":"AD22*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H22,[1]Struc_communautaires!C17:H110,5,FALSE)","v":0},{"$f":"AH22*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H22,[1]Struc_communautaires!C17:H110,6,FALSE)","v":9.875},{"$f":"AJ22*[1]Hypothèses!$F$49","v":3555},9915,{"$f":"(Z22*[1]Hypothèses!$L$62+AB22*[1]Hypothèses!$L$65+AD22*[1]Hypothèses!$L$63+AF22*[1]Hypothèses!$L$64+AH22*[1]Hypothèses!$L$66+AJ22*[1]Hypothèses!$E$49)/1000","v":1.5912500000000001},41,{"$f":"AP22/(VLOOKUP(E22,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1689.738154440322},{"$f":"(VLOOKUP(E22,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K22)/([1]Hypothèses!$Z$26*1000)","v":8653.1490888888893},{"$f":"AP22/[1]Hypothèses!$AC$26","v":2163.2872722222223},{"$f":"(AS22*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K22<[1]Hypothèses!$J$53,1,K22/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU22*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K22<[1]Hypothèses!$J$54,1,K22/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW22*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY22*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K22<[1]Hypothèses!$J$56,0,K22/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},67853.149088888895,{"$f":"(AQ22+AS22*[1]Hypothèses!$G$53*1000+AU22*[1]Hypothèses!$G$54*1000+AW22*[1]Hypothèses!$G$55*1000+AY22*[1]Hypothèses!$G$56)/1000","v":15.363487272222223},2,200128.14908888889,{"$f":"(BI22/(VLOOKUP(E22,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":43.084874799722023},{"$f":"(BI22/(VLOOKUP(E22,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":46.899553984612297},37.792737272222226,{"$f":"BL22*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":35.693140757098767},{"$f":"BL22*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":38.548592017666671},{"$f":"BJ22*[1]Hypothèses!$X$8","v":47.39336227969423},{"$f":"(BI22/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":600.62469714552492},{"$f":"BP22/[1]Hypothèses!$AB$8","v":100.10411619092082},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL40*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.41763319950119449},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL40*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.77674705706401237},null,null,{"$f":"BQ22*[1]Hypothèses!$AC$8","v":33.368038730306935},{"$f":"4*SQRT(BJ22*[1]Hypothèses!$AF$3)","v":178.22911235917394},44.557278089793485]
[null,null,null,"SOUS TOTAL ERA",{"$nulls":8},{"$f":"SUM(M22)","v":38}]
[]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","NIAGHA","BAMBADALA 1",900,56,{"$f":"ROUND(I25*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":955},{"$f":"ROUND(J25*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":59},36,{"$f":"ROUND((L25*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M11)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M11*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L25*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M11)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M11*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L25*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M11)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M11*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L25*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M11)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M11*[1]Hypothèses!$J$25,0)","v":28},46,{"$f":"N25*[1]Hypothèses!$H$49","v":1336},{"$f":"O25*[1]Hypothèses!$J$49","v":8480},{"$f":"P25*[1]Hypothèses!$L$49","v":10440},{"$f":"Q25*[1]Hypothèses!$N$49","v":160776},181032,{"$f":"(N25*[1]Hypothèses!$G$49+O25*[1]Hypothèses!$I$49+P25*[1]Hypothèses!$K$49+Q25*[1]Hypothèses!$M$49)/1000","v":30.847999999999999},null,{"$f":"VLOOKUP(H25,[1]Struc_communautaires!C18:H111,2,FALSE)","v":1},{"$f":"Z25*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H25,[1]Struc_communautaires!C18:H111,3,FALSE)","v":1},{"$f":"AB25*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H25,[1]Struc_communautaires!C18:H111,4,FALSE)","v":0},{"$f":"AD25*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H25,[1]Struc_communautaires!C18:H111,5,FALSE)","v":0},{"$f":"AH25*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H25,[1]Struc_communautaires!C18:H111,6,FALSE)","v":12.375},{"$f":"AJ25*[1]Hypothèses!$F$49","v":4455},6575,{"$f":"(Z25*[1]Hypothèses!$L$62+AB25*[1]Hypothèses!$L$65+AD25*[1]Hypothèses!$L$63+AF25*[1]Hypothèses!$L$64+AH25*[1]Hypothèses!$L$66+AJ25*[1]Hypothèses!$E$49)/1000","v":0.84924999999999995},53,{"$f":"AP25/(VLOOKUP(E25,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2648.1674043698067},{"$f":"(VLOOKUP(E25,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K25)/([1]Hypothèses!$Z$26*1000)","v":13561.26527777778},{"$f":"AP25/[1]Hypothèses!$AC$26","v":3390.3163194444451},{"$f":"(AS25*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K25<[1]Hypothèses!$J$53,1,K25/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU25*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K25<[1]Hypothèses!$J$54,1,K25/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW25*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY25*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K25<[1]Hypothèses!$J$56,0,K25/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},74361.265277777784,{"$f":"(AQ25+AS25*[1]Hypothèses!$G$53*1000+AU25*[1]Hypothèses!$G$54*1000+AW25*[1]Hypothèses!$G$55*1000+AY25*[1]Hypothèses!$G$56)/1000","v":16.590716319444446},2,261968.2652777778,{"$f":"(BI25/(VLOOKUP(E25,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":56.398212657132241},{"$f":"(BI25/(VLOOKUP(E25,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":69.235075935457772},48.28796631944445,{"$f":"BL25*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":45.605301523919756},{"$f":"BL25*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":49.253725645833335},{"$f":"BJ25*[1]Hypothèses!$X$8","v":62.038033922845472},{"$f":"(BI25/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":786.21928354675208},{"$f":"BP25/[1]Hypothèses!$AB$8","v":131.03654725779202},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL11*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.21700269026918018},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL11*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.40359866323576832},null,null,{"$f":"BQ25*[1]Hypothèses!$AC$8","v":43.678849085930672},{"$f":"4*SQRT(BJ25*[1]Hypothèses!$AF$3)","v":203.91487005083877},50.978717512709693]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","BISSARY",800,36,{"$f":"ROUND(I26*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":849},{"$f":"ROUND(J26*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":38},41,{"$f":"ROUND((L26*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M17)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M17*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L26*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M17)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M17*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L26*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M17)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M17*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L26*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M17)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M17*[1]Hypothèses!$J$25,0)","v":20},30,{"$f":"N26*[1]Hypothèses!$H$49","v":668},{"$f":"O26*[1]Hypothèses!$J$49","v":4240},{"$f":"P26*[1]Hypothèses!$L$49","v":6960},{"$f":"Q26*[1]Hypothèses!$N$49","v":114840},126708,{"$f":"(N26*[1]Hypothèses!$G$49+O26*[1]Hypothèses!$I$49+P26*[1]Hypothèses!$K$49+Q26*[1]Hypothèses!$M$49)/1000","v":21.456},null,{"$f":"VLOOKUP(H26,[1]Struc_communautaires!C19:H112,2,FALSE)","v":1},{"$f":"Z26*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H26,[1]Struc_communautaires!C19:H112,3,FALSE)","v":1},{"$f":"AB26*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H26,[1]Struc_communautaires!C19:H112,4,FALSE)","v":0},{"$f":"AD26*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H26,[1]Struc_communautaires!C19:H112,5,FALSE)","v":0},{"$f":"AH26*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H26,[1]Struc_communautaires!C19:H112,6,FALSE)","v":9.75},{"$f":"AJ26*[1]Hypothèses!$F$49","v":3510},5630,{"$f":"(Z26*[1]Hypothèses!$L$62+AB26*[1]Hypothèses!$L$65+AD26*[1]Hypothèses!$L$63+AF26*[1]Hypothèses!$L$64+AH26*[1]Hypothèses!$L$66+AJ26*[1]Hypothèses!$E$49)/1000","v":0.77049999999999996},37,{"$f":"AP26/(VLOOKUP(E26,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2354.2346872355661},{"$f":"(VLOOKUP(E26,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K26)/([1]Hypothèses!$Z$26*1000)","v":12056.035833333335},{"$f":"AP26/[1]Hypothèses!$AC$26","v":3014.0089583333338},{"$f":"(AS26*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K26<[1]Hypothèses!$J$53,1,K26/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU26*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K26<[1]Hypothèses!$J$54,1,K26/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW26*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY26*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K26<[1]Hypothèses!$J$56,0,K26/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},72856.035833333342,{"$f":"(AQ26+AS26*[1]Hypothèses!$G$53*1000+AU26*[1]Hypothèses!$G$54*1000+AW26*[1]Hypothèses!$G$55*1000+AY26*[1]Hypothèses!$G$56)/1000","v":16.214408958333333},2,205194.03583333333,{"$f":"(BI26/(VLOOKUP(E26,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":44.175491472726954},{"$f":"(BI26/(VLOOKUP(E26,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":54.230326857949358},38.440908958333331,{"$f":"BL26*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":36.305302905092589},{"$f":"BL26*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":39.209727137499996},{"$f":"BJ26*[1]Hypothèses!$X$8","v":48.593040619999655},{"$f":"(BI26/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":615.82843887555021},{"$f":"BP26/[1]Hypothèses!$AB$8","v":102.63807314592503},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL17*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.22091312058572324},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL17*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.41087158896067838},null,null,{"$f":"BQ26*[1]Hypothèses!$AC$8","v":34.212691048641673},{"$f":"4*SQRT(BJ26*[1]Hypothèses!$AF$3)","v":180.47079085827747},45.117697714569367]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","MALANDIANKUNDA",1300,45,{"$f":"ROUND(I27*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1380},{"$f":"ROUND(J27*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":48},38,{"$f":"ROUND((L27*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M57)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M57*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L27*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M57)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M57*[1]Hypothèses!$H$25,0)","v":6},{"$f":"ROUND((L27*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M57)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M57*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L27*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M57)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M57*[1]Hypothèses!$J$25,0)","v":23},37,{"$f":"N27*[1]Hypothèses!$H$49","v":1002},{"$f":"O27*[1]Hypothèses!$J$49","v":6360},{"$f":"P27*[1]Hypothèses!$L$49","v":8700},{"$f":"Q27*[1]Hypothèses!$N$49","v":132066},148128,{"$f":"(N27*[1]Hypothèses!$G$49+O27*[1]Hypothèses!$I$49+P27*[1]Hypothèses!$K$49+Q27*[1]Hypothèses!$M$49)/1000","v":25.195},null,{"$f":"VLOOKUP(H27,[1]Struc_communautaires!C20:H113,2,FALSE)","v":1},{"$f":"Z27*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H27,[1]Struc_communautaires!C20:H113,3,FALSE)","v":1},{"$f":"AB27*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H27,[1]Struc_communautaires!C20:H113,4,FALSE)","v":0},{"$f":"AD27*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H27,[1]Struc_communautaires!C20:H113,5,FALSE)","v":0},{"$f":"AH27*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H27,[1]Struc_communautaires!C20:H113,6,FALSE)","v":11},{"$f":"AJ27*[1]Hypothèses!$F$49","v":3960},6080,{"$f":"(Z27*[1]Hypothèses!$L$62+AB27*[1]Hypothèses!$L$65+AD27*[1]Hypothèses!$L$63+AF27*[1]Hypothèses!$L$64+AH27*[1]Hypothèses!$L$66+AJ27*[1]Hypothèses!$E$49)/1000","v":0.80800000000000005},45,{"$f":"AP27/(VLOOKUP(E27,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3826.671223068412},{"$f":"(VLOOKUP(E27,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K27)/([1]Hypothèses!$Z$26*1000)","v":19596.383333333339},{"$f":"AP27/[1]Hypothèses!$AC$26","v":4899.0958333333347},{"$f":"(AS27*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K27<[1]Hypothèses!$J$53,1,K27/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU27*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K27<[1]Hypothèses!$J$54,1,K27/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW27*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY27*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K27<[1]Hypothèses!$J$56,0,K27/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},81996.383333333331,{"$f":"(AQ27+AS27*[1]Hypothèses!$G$53*1000+AU27*[1]Hypothèses!$G$54*1000+AW27*[1]Hypothèses!$G$55*1000+AY27*[1]Hypothèses!$G$56)/1000","v":18.099695833333332},2,236204.38333333333,{"$f":"(BI27/(VLOOKUP(E27,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":50.851598485238931},{"$f":"(BI27/(VLOOKUP(E27,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":62.425990411589559},44.102695833333328,{"$f":"BL27*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":41.652546064814814},{"$f":"BL27*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":44.984749749999992},{"$f":"BJ27*[1]Hypothèses!$X$8","v":55.936758333762832},{"$f":"(BI27/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":708.89670868347343},{"$f":"BP27/[1]Hypothèses!$AB$8","v":118.14945144724557},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL57*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.20635086138378864},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL57*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.38378755447104562},null,null,{"$f":"BQ27*[1]Hypothèses!$AC$8","v":39.383150482415189},{"$f":"4*SQRT(BJ27*[1]Hypothèses!$AF$3)","v":193.62816564538579},48.407041411346448]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","SIMBADI BALANTE","SAFANE",986,115,{"$f":"ROUND(I28*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1046},{"$f":"ROUND(J28*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":122},41,{"$f":"ROUND((L28*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M77)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M77*[1]Hypothèses!$G$25,0)","v":9},{"$f":"ROUND((L28*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M77)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M77*[1]Hypothèses!$H$25,0)","v":19},{"$f":"ROUND((L28*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M77)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M77*[1]Hypothèses!$I$25,0)","v":13},{"$f":"ROUND((L28*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M77)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M77*[1]Hypothèses!$J$25,0)","v":56},97,{"$f":"N28*[1]Hypothèses!$H$49","v":3006},{"$f":"O28*[1]Hypothèses!$J$49","v":20140},{"$f":"P28*[1]Hypothèses!$L$49","v":22620},{"$f":"Q28*[1]Hypothèses!$N$49","v":321552},367318,{"$f":"(N28*[1]Hypothèses!$G$49+O28*[1]Hypothèses!$I$49+P28*[1]Hypothèses!$K$49+Q28*[1]Hypothèses!$M$49)/1000","v":62.802999999999997},null,{"$f":"VLOOKUP(H28,[1]Struc_communautaires!C21:H114,2,FALSE)","v":3},{"$f":"Z28*[1]Hypothèses!$J$49","v":3180},{"$f":"VLOOKUP(H28,[1]Struc_communautaires!C21:H114,3,FALSE)","v":2},{"$f":"AB28*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H28,[1]Struc_communautaires!C21:H114,4,FALSE)","v":1},{"$f":"AD28*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H28,[1]Struc_communautaires!C21:H114,5,FALSE)","v":0},{"$f":"AH28*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H28,[1]Struc_communautaires!C21:H114,6,FALSE)","v":20.25},{"$f":"AJ28*[1]Hypothèses!$F$49","v":7290},13650,{"$f":"(Z28*[1]Hypothèses!$L$62+AB28*[1]Hypothèses!$L$65+AD28*[1]Hypothèses!$L$63+AF28*[1]Hypothèses!$L$64+AH28*[1]Hypothèses!$L$66+AJ28*[1]Hypothèses!$E$49)/1000","v":1.9025000000000001},108,{"$f":"AP28/(VLOOKUP(E28,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2900.5058690793899},{"$f":"(VLOOKUP(E28,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K28)/([1]Hypothèses!$Z$26*1000)","v":14853.490555555558},{"$f":"AP28/[1]Hypothèses!$AC$26","v":3713.3726388888895},{"$f":"(AS28*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K28<[1]Hypothèses!$J$53,1,K28/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU28*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K28<[1]Hypothèses!$J$54,1,K28/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW28*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY28*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K28<[1]Hypothèses!$J$56,0,K28/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},75653.49055555556,{"$f":"(AQ28+AS28*[1]Hypothèses!$G$53*1000+AU28*[1]Hypothèses!$G$54*1000+AW28*[1]Hypothèses!$G$55*1000+AY28*[1]Hypothèses!$G$56)/1000","v":16.91377263888889},2,456621.49055555556,{"$f":"(BI28/(VLOOKUP(E28,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":98.3044106539475},{"$f":"(BI28/(VLOOKUP(E28,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":120.67959276996277},81.619272638888887,{"$f":"BL28*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":77.084868603395051},{"$f":"BL28*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":83.251658091666656},{"$f":"BJ28*[1]Hypothèses!$X$8","v":108.13485171934227},{"$f":"(BI28/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1370.4126367213553},{"$f":"BP28/[1]Hypothèses!$AB$8","v":228.40210612022588},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL77*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.36245718675083266},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL77*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.67412637083610272},null,null,{"$f":"BQ28*[1]Hypothèses!$AC$8","v":76.134035373408622},{"$f":"4*SQRT(BJ28*[1]Hypothèses!$AF$3)","v":269.2171537754279},67.304288443856976]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","SANOUFILY",1035,55,{"$f":"ROUND(I29*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1098},{"$f":"ROUND(J29*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":58},49,{"$f":"ROUND((L29*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M80)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M80*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L29*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M80)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M80*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L29*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M80)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M80*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L29*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M80)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M80*[1]Hypothèses!$J$25,0)","v":28},46,{"$f":"N29*[1]Hypothèses!$H$49","v":1336},{"$f":"O29*[1]Hypothèses!$J$49","v":8480},{"$f":"P29*[1]Hypothèses!$L$49","v":10440},{"$f":"Q29*[1]Hypothèses!$N$49","v":160776},181032,{"$f":"(N29*[1]Hypothèses!$G$49+O29*[1]Hypothèses!$I$49+P29*[1]Hypothèses!$K$49+Q29*[1]Hypothèses!$M$49)/1000","v":30.847999999999999},null,{"$f":"VLOOKUP(H29,[1]Struc_communautaires!C22:H115,2,FALSE)","v":1},{"$f":"Z29*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H29,[1]Struc_communautaires!C22:H115,3,FALSE)","v":1},{"$f":"AB29*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H29,[1]Struc_communautaires!C22:H115,4,FALSE)","v":1},{"$f":"AD29*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H29,[1]Struc_communautaires!C22:H115,5,FALSE)","v":0},{"$f":"AH29*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H29,[1]Struc_communautaires!C22:H115,6,FALSE)","v":12.25},{"$f":"AJ29*[1]Hypothèses!$F$49","v":4410},7590,{"$f":"(Z29*[1]Hypothèses!$L$62+AB29*[1]Hypothèses!$L$65+AD29*[1]Hypothèses!$L$63+AF29*[1]Hypothèses!$L$64+AH29*[1]Hypothèses!$L$66+AJ29*[1]Hypothèses!$E$49)/1000","v":0.94550000000000001},54,{"$f":"AP29/(VLOOKUP(E29,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3044.6992774848663},{"$f":"(VLOOKUP(E29,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K29)/([1]Hypothèses!$Z$26*1000)","v":15591.905000000002},{"$f":"AP29/[1]Hypothèses!$AC$26","v":3897.9762500000006},{"$f":"(AS29*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K29<[1]Hypothèses!$J$53,1,K29/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU29*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K29<[1]Hypothèses!$J$54,1,K29/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW29*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY29*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K29<[1]Hypothèses!$J$56,0,K29/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},76391.904999999999,{"$f":"(AQ29+AS29*[1]Hypothèses!$G$53*1000+AU29*[1]Hypothèses!$G$54*1000+AW29*[1]Hypothèses!$G$55*1000+AY29*[1]Hypothèses!$G$56)/1000","v":17.098376250000001},2,265013.90500000003,{"$f":"(BI29/(VLOOKUP(E29,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":57.05389756060238},{"$f":"(BI29/(VLOOKUP(E29,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":70.040002048231429},48.891876249999996,{"$f":"BL29*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":46.175660902777771},{"$f":"BL29*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":49.869713774999994},{"$f":"BJ29*[1]Hypothèses!$X$8","v":62.759287316662622},{"$f":"(BI29/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":795.35985894357748},{"$f":"BP29/[1]Hypothèses!$AB$8","v":132.55997649059626},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL80*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.36481063479422327},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL80*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.67850349852575986},null,null,{"$f":"BQ29*[1]Hypothèses!$AC$8","v":44.186658830198752},{"$f":"4*SQRT(BJ29*[1]Hypothèses!$AF$3)","v":205.09680054423308},51.274200136058269]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","YARANG BALANTE","SINA",1047,53,{"$f":"ROUND(I30*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1111},{"$f":"ROUND(J30*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":56},40,{"$f":"ROUND((L30*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M86)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M86*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L30*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M86)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M86*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L30*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M86)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M86*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L30*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M86)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M86*[1]Hypothèses!$J$25,0)","v":27},45,{"$f":"N30*[1]Hypothèses!$H$49","v":1336},{"$f":"O30*[1]Hypothèses!$J$49","v":8480},{"$f":"P30*[1]Hypothèses!$L$49","v":10440},{"$f":"Q30*[1]Hypothèses!$N$49","v":155034},175290,{"$f":"(N30*[1]Hypothèses!$G$49+O30*[1]Hypothèses!$I$49+P30*[1]Hypothèses!$K$49+Q30*[1]Hypothèses!$M$49)/1000","v":29.890999999999998},null,{"$f":"VLOOKUP(H30,[1]Struc_communautaires!C23:H116,2,FALSE)","v":1},{"$f":"Z30*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H30,[1]Struc_communautaires!C23:H116,3,FALSE)","v":1},{"$f":"AB30*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H30,[1]Struc_communautaires!C23:H116,4,FALSE)","v":0},{"$f":"AD30*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H30,[1]Struc_communautaires!C23:H116,5,FALSE)","v":0},{"$f":"AH30*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H30,[1]Struc_communautaires!C23:H116,6,FALSE)","v":12},{"$f":"AJ30*[1]Hypothèses!$F$49","v":4320},6440,{"$f":"(Z30*[1]Hypothèses!$L$62+AB30*[1]Hypothèses!$L$65+AD30*[1]Hypothèses!$L$63+AF30*[1]Hypothèses!$L$64+AH30*[1]Hypothèses!$L$66+AJ30*[1]Hypothèses!$E$49)/1000","v":0.83799999999999997},52,{"$f":"AP30/(VLOOKUP(E30,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3080.7476295862357},{"$f":"(VLOOKUP(E30,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K30)/([1]Hypothèses!$Z$26*1000)","v":15776.508611111114},{"$f":"AP30/[1]Hypothèses!$AC$26","v":3944.1271527777785},{"$f":"(AS30*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K30<[1]Hypothèses!$J$53,1,K30/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU30*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K30<[1]Hypothèses!$J$54,1,K30/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW30*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY30*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K30<[1]Hypothèses!$J$56,0,K30/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},76576.508611111116,{"$f":"(AQ30+AS30*[1]Hypothèses!$G$53*1000+AU30*[1]Hypothèses!$G$54*1000+AW30*[1]Hypothèses!$G$55*1000+AY30*[1]Hypothèses!$G$56)/1000","v":17.14452715277778},2,258306.50861111112,{"$f":"(BI30/(VLOOKUP(E30,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":55.609886136107413},{"$f":"(BI30/(VLOOKUP(E30,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":68.267317491109495},47.873527152777783,{"$f":"BL30*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":45.213886755401241},{"$f":"BL30*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":48.830997695833332},{"$f":"BJ30*[1]Hypothèses!$X$8","v":61.170874749718159},{"$f":"(BI30/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":775.22961768040545},{"$f":"BP30/[1]Hypothèses!$AB$8","v":129.20493628006759},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL86*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.42329910342936256},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL86*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.78728495062005222},null,null,{"$f":"BQ30*[1]Hypothèses!$AC$8","v":43.068312093355857},{"$f":"4*SQRT(BJ30*[1]Hypothèses!$AF$3)","v":202.48470769524616},50.621176923811539]
[null,null,null,"SOUS TOTAL FAYE SOLAIRE -SUD ENERGIE",{"$nulls":8},{"$f":"SUM(M25:M30)","v":245}]
[]
[null,null,null,"NEANT","MATAM","RANEROU","OUDALAYE","WOPPA",307,57,{"$f":"ROUND(I33*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":326},{"$f":"ROUND(J33*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":60},0,{"$f":"ROUND((L33*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M97)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M97*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L33*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M97)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M97*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L33*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M97)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M97*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L33*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M97)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M97*[1]Hypothèses!$J$25,0)","v":30},48,{"$f":"N33*[1]Hypothèses!$H$49","v":1336},{"$f":"O33*[1]Hypothèses!$J$49","v":7420},{"$f":"P33*[1]Hypothèses!$L$49","v":12180},{"$f":"Q33*[1]Hypothèses!$N$49","v":172260},193196,{"$f":"(N33*[1]Hypothèses!$G$49+O33*[1]Hypothèses!$I$49+P33*[1]Hypothèses!$K$49+Q33*[1]Hypothèses!$M$49)/1000","v":32.813000000000002},null,{"$f":"VLOOKUP(H33,[1]Struc_communautaires!C24:H117,2,FALSE)","v":1},{"$f":"Z33*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H33,[1]Struc_communautaires!C24:H117,3,FALSE)","v":1},{"$f":"AB33*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H33,[1]Struc_communautaires!C24:H117,4,FALSE)","v":1},{"$f":"AD33*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H33,[1]Struc_communautaires!C24:H117,5,FALSE)","v":0},{"$f":"AH33*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H33,[1]Struc_communautaires!C24:H117,6,FALSE)","v":12.5},{"$f":"AJ33*[1]Hypothèses!$F$49","v":4500},7680,{"$f":"(Z33*[1]Hypothèses!$L$62+AB33*[1]Hypothèses!$L$65+AD33*[1]Hypothèses!$L$63+AF33*[1]Hypothèses!$L$64+AH33*[1]Hypothèses!$L$66+AJ33*[1]Hypothèses!$E$49)/1000","v":0.95299999999999996},54,{"$f":"AP33/(VLOOKUP(E33,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1331.4525534144234},{"$f":"(VLOOKUP(E33,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K33)/([1]Hypothèses!$Z$26*1000)","v":6494.825555555557},{"$f":"AP33/[1]Hypothèses!$AC$26","v":1623.7063888888893},{"$f":"(AS33*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K33<[1]Hypothèses!$J$53,1,K33/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU33*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K33<[1]Hypothèses!$J$54,1,K33/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW33*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY33*[1]Hypothèses!$I$56)*1000","v":0},{"$f":"ROUND(IF(K33<[1]Hypothèses!$J$56,0,K33/[1]Hypothèses!$J$56),0)","v":0},{"$nulls":6},64094.825555555559,{"$f":"(AQ33+AS33*[1]Hypothèses!$G$53*1000+AU33*[1]Hypothèses!$G$54*1000+AW33*[1]Hypothèses!$G$55*1000+AY33*[1]Hypothèses!$G$56)/1000","v":14.82370638888889},2,264970.82555555558,{"$f":"(BI33/(VLOOKUP(E33,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":59.886329459614771},{"$f":"(BI33/(VLOOKUP(E33,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":66.42280388307951},48.589706388888899,{"$f":"BL33*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":45.890278256172849},{"$f":"BL33*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":49.561500516666669},{"$f":"BJ33*[1]Hypothèses!$X$8","v":65.874962405576255},{"$f":"(BI33/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":795.23056889422435},{"$f":"BP33/[1]Hypothèses!$AB$8","v":132.5384281490374},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL97*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.29865875794535618},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL97*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.55546903736944198},null,null,{"$f":"BQ33*[1]Hypothèses!$AC$8","v":44.179476049679131},{"$f":"4*SQRT(BJ33*[1]Hypothèses!$AF$3)","v":210.12613588981446},52.531533972453616]
[null,null,null,"SOUS TOTAL NEANT",{"$nulls":8},{"$f":"SUM(M33)","v":0}]
[]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","BADIARY",2125,64,{"$f":"ROUND(I36*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":2255},{"$f":"ROUND(J36*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":68},37,{"$f":"ROUND((L36*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M7)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M7*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L36*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M7)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M7*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L36*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M7)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M7*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L36*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M7)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M7*[1]Hypothèses!$J$25,0)","v":33},54,{"$f":"N36*[1]Hypothèses!$H$49","v":1670},{"$f":"O36*[1]Hypothèses!$J$49","v":9540},{"$f":"P36*[1]Hypothèses!$L$49","v":12180},{"$f":"Q36*[1]Hypothèses!$N$49","v":189486},212876,{"$f":"(N36*[1]Hypothèses!$G$49+O36*[1]Hypothèses!$I$49+P36*[1]Hypothèses!$K$49+Q36*[1]Hypothèses!$M$49)/1000","v":36.262},null,{"$f":"VLOOKUP(H36,[1]Struc_communautaires!C25:H118,2,FALSE)","v":3},{"$f":"Z36*[1]Hypothèses!$J$49","v":3180},{"$f":"VLOOKUP(H36,[1]Struc_communautaires!C25:H118,3,FALSE)","v":2},{"$f":"AB36*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H36,[1]Struc_communautaires!C25:H118,4,FALSE)","v":1},{"$f":"AD36*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H36,[1]Struc_communautaires!C25:H118,5,FALSE)","v":0},{"$f":"AH36*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H36,[1]Struc_communautaires!C25:H118,6,FALSE)","v":13.5},{"$f":"AJ36*[1]Hypothèses!$F$49","v":4860},11220,{"$f":"(Z36*[1]Hypothèses!$L$62+AB36*[1]Hypothèses!$L$65+AD36*[1]Hypothèses!$L$63+AF36*[1]Hypothèses!$L$64+AH36*[1]Hypothèses!$L$66+AJ36*[1]Hypothèses!$E$49)/1000","v":1.7},68,{"$f":"AP36/(VLOOKUP(E36,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":6253.0026145067159},{"$f":"(VLOOKUP(E36,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K36)/([1]Hypothèses!$Z$26*1000)","v":32021.626388888893},{"$f":"AP36/[1]Hypothèses!$AC$26","v":8005.4065972222234},{"$f":"(AS36*[1]Hypothèses!$I$53)*1000","v":48000},{"$f":"ROUND(IF(K36<[1]Hypothèses!$J$53,1,K36/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU36*[1]Hypothèses!$I$54)*1000","v":48000},{"$f":"ROUND(IF(K36<[1]Hypothèses!$J$54,1,K36/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW36*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY36*[1]Hypothèses!$I$56)*1000","v":8000},{"$f":"ROUND(IF(K36<[1]Hypothèses!$J$56,0,K36/[1]Hypothèses!$J$56),0)","v":5},{"$nulls":6},145621.62638888889,{"$f":"(AQ36+AS36*[1]Hypothèses!$G$53*1000+AU36*[1]Hypothèses!$G$54*1000+AW36*[1]Hypothèses!$G$55*1000+AY36*[1]Hypothèses!$G$56)/1000","v":33.206406597222227},4,369717.62638888892,{"$f":"(BI36/(VLOOKUP(E36,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":79.59518796698886},{"$f":"(BI36/(VLOOKUP(E36,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":97.71194198110112},71.16840659722223,{"$f":"BL36*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":67.214606230709876},{"$f":"BL36*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":72.591774729166673},{"$f":"BJ36*[1]Hypothèses!$X$8","v":87.554706763687747},{"$f":"(BI36/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1109.5967178538083},{"$f":"BP36/[1]Hypothèses!$AB$8","v":184.93278630896805},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL7*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.44436221092740857},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL7*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.82645977384117253},null,null,{"$f":"BQ36*[1]Hypothèses!$AC$8","v":61.644262102989344},{"$f":"4*SQRT(BJ36*[1]Hypothèses!$AF$3)","v":242.24768354785468},60.561920886963669]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","DJIBANAR","BAFATA BALANTE",1400,99,{"$f":"ROUND(I37*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1486},{"$f":"ROUND(J37*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":105},27,{"$f":"ROUND((L37*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M9)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M9*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L37*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M9)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M9*[1]Hypothèses!$H$25,0)","v":15},{"$f":"ROUND((L37*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M9)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M9*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L37*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M9)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M9*[1]Hypothèses!$J$25,0)","v":50},84,{"$f":"N37*[1]Hypothèses!$H$49","v":2672},{"$f":"O37*[1]Hypothèses!$J$49","v":15900},{"$f":"P37*[1]Hypothèses!$L$49","v":19140},{"$f":"Q37*[1]Hypothèses!$N$49","v":287100},324812,{"$f":"(N37*[1]Hypothèses!$G$49+O37*[1]Hypothèses!$I$49+P37*[1]Hypothèses!$K$49+Q37*[1]Hypothèses!$M$49)/1000","v":55.424999999999997},null,{"$f":"VLOOKUP(H37,[1]Struc_communautaires!C26:H119,2,FALSE)","v":1},{"$f":"Z37*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H37,[1]Struc_communautaires!C26:H119,3,FALSE)","v":1},{"$f":"AB37*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H37,[1]Struc_communautaires!C26:H119,4,FALSE)","v":1},{"$f":"AD37*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H37,[1]Struc_communautaires!C26:H119,5,FALSE)","v":1},{"$f":"AH37*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H37,[1]Struc_communautaires!C26:H119,6,FALSE)","v":18.125},{"$f":"AJ37*[1]Hypothèses!$F$49","v":6525},10765,{"$f":"(Z37*[1]Hypothèses!$L$62+AB37*[1]Hypothèses!$L$65+AD37*[1]Hypothèses!$L$63+AF37*[1]Hypothèses!$L$64+AH37*[1]Hypothèses!$L$66+AJ37*[1]Hypothèses!$E$49)/1000","v":1.3607499999999999},94,{"$f":"AP37/(VLOOKUP(E37,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":4120.6039402026518},{"$f":"(VLOOKUP(E37,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K37)/([1]Hypothèses!$Z$26*1000)","v":21101.61277777778},{"$f":"AP37/[1]Hypothèses!$AC$26","v":5275.403194444445},{"$f":"(AS37*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K37<[1]Hypothèses!$J$53,1,K37/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU37*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K37<[1]Hypothèses!$J$54,1,K37/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW37*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY37*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K37<[1]Hypothèses!$J$56,0,K37/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},83501.612777777773,{"$f":"(AQ37+AS37*[1]Hypothèses!$G$53*1000+AU37*[1]Hypothèses!$G$54*1000+AW37*[1]Hypothèses!$G$55*1000+AY37*[1]Hypothèses!$G$56)/1000","v":18.476003194444441},2,419078.61277777777,{"$f":"(BI37/(VLOOKUP(E37,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":90.221938517764499},{"$f":"(BI37/(VLOOKUP(E37,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":110.75745967867438},75.261753194444438,{"$f":"BL37*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":71.080544683641975},{"$f":"BL37*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":76.766988258333313},{"$f":"BJ37*[1]Hypothèses!$X$8","v":99.244132369540964},{"$f":"(BI37/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1257.7389339068961},{"$f":"BP37/[1]Hypothèses!$AB$8","v":209.62315565114935},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL9*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.27317950517621231},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL9*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.50808071999366788},null,null,{"$f":"BQ37*[1]Hypothèses!$AC$8","v":69.874385217049777},{"$f":"4*SQRT(BJ37*[1]Hypothèses!$AF$3)","v":257.91244799423197},64.478111998557992]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOTO",2005,134,{"$f":"ROUND(I38*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":2128},{"$f":"ROUND(J38*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":142},34,{"$f":"ROUND((L38*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M21)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M21*[1]Hypothèses!$G$25,0)","v":11},{"$f":"ROUND((L38*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M21)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M21*[1]Hypothèses!$H$25,0)","v":22},{"$f":"ROUND((L38*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M21)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M21*[1]Hypothèses!$I$25,0)","v":15},{"$f":"ROUND((L38*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M21)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M21*[1]Hypothèses!$J$25,0)","v":66},114,{"$f":"N38*[1]Hypothèses!$H$49","v":3674},{"$f":"O38*[1]Hypothèses!$J$49","v":23320},{"$f":"P38*[1]Hypothèses!$L$49","v":26100},{"$f":"Q38*[1]Hypothèses!$N$49","v":378972},432066,{"$f":"(N38*[1]Hypothèses!$G$49+O38*[1]Hypothèses!$I$49+P38*[1]Hypothèses!$K$49+Q38*[1]Hypothèses!$M$49)/1000","v":73.87},null,{"$f":"VLOOKUP(H38,[1]Struc_communautaires!C27:H120,2,FALSE)","v":5},{"$f":"Z38*[1]Hypothèses!$J$49","v":5300},{"$f":"VLOOKUP(H38,[1]Struc_communautaires!C27:H120,3,FALSE)","v":3},{"$f":"AB38*[1]Hypothèses!$J$49","v":3180},{"$f":"VLOOKUP(H38,[1]Struc_communautaires!C27:H120,4,FALSE)","v":1},{"$f":"AD38*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H38,[1]Struc_communautaires!C27:H120,5,FALSE)","v":0},{"$f":"AH38*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H38,[1]Struc_communautaires!C27:H120,6,FALSE)","v":22.75},{"$f":"AJ38*[1]Hypothèses!$F$49","v":8190},17730,{"$f":"(Z38*[1]Hypothèses!$L$62+AB38*[1]Hypothèses!$L$65+AD38*[1]Hypothèses!$L$63+AF38*[1]Hypothèses!$L$64+AH38*[1]Hypothèses!$L$66+AJ38*[1]Hypothèses!$E$49)/1000","v":2.6945000000000001},130,{"$f":"AP38/(VLOOKUP(E38,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":5900.8379439779555},{"$f":"(VLOOKUP(E38,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K38)/([1]Hypothèses!$Z$26*1000)","v":30218.191111111115},{"$f":"AP38/[1]Hypothèses!$AC$26","v":7554.5477777777787},{"$f":"(AS38*[1]Hypothèses!$I$53)*1000","v":48000},{"$f":"ROUND(IF(K38<[1]Hypothèses!$J$53,1,K38/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU38*[1]Hypothèses!$I$54)*1000","v":48000},{"$f":"ROUND(IF(K38<[1]Hypothèses!$J$54,1,K38/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW38*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY38*[1]Hypothèses!$I$56)*1000","v":6400},{"$f":"ROUND(IF(K38<[1]Hypothèses!$J$56,0,K38/[1]Hypothèses!$J$56),0)","v":4},{"$nulls":6},142218.19111111111,{"$f":"(AQ38+AS38*[1]Hypothèses!$G$53*1000+AU38*[1]Hypothèses!$G$54*1000+AW38*[1]Hypothèses!$G$55*1000+AY38*[1]Hypothèses!$G$56)/1000","v":32.755347777777779},4,592014.19111111108,{"$f":"(BI38/(VLOOKUP(E38,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":127.45262183158354},{"$f":"(BI38/(VLOOKUP(E38,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":156.46226245375422},109.3198477777778,{"$f":"BL38*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":103.24652290123457},{"$f":"BL38*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":111.50624473333333},{"$f":"BJ38*[1]Hypothèses!$X$8","v":140.1978840147419},{"$f":"(BI38/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1776.7532746431907},{"$f":"BP38/[1]Hypothèses!$AB$8","v":296.1255457738651},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL21*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.37647091723567949},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL21*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.70019020849458835},null,null,{"$f":"BQ38*[1]Hypothèses!$AC$8","v":98.708515257955028},{"$f":"4*SQRT(BJ38*[1]Hypothèses!$AF$3)","v":306.54244245126955},76.635610612817388]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOUTOTO",800,72,{"$f":"ROUND(I39*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":849},{"$f":"ROUND(J39*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":76},23,{"$f":"ROUND((L39*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M22)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M22*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L39*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M22)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M22*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L39*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M22)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M22*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L39*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M22)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M22*[1]Hypothèses!$J$25,0)","v":37},60,{"$f":"N39*[1]Hypothèses!$H$49","v":1670},{"$f":"O39*[1]Hypothèses!$J$49","v":10600},{"$f":"P39*[1]Hypothèses!$L$49","v":13920},{"$f":"Q39*[1]Hypothèses!$N$49","v":212454},238644,{"$f":"(N39*[1]Hypothèses!$G$49+O39*[1]Hypothèses!$I$49+P39*[1]Hypothèses!$K$49+Q39*[1]Hypothèses!$M$49)/1000","v":40.619},null,{"$f":"VLOOKUP(H39,[1]Struc_communautaires!C28:H121,2,FALSE)","v":2},{"$f":"Z39*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H39,[1]Struc_communautaires!C28:H121,3,FALSE)","v":1},{"$f":"AB39*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H39,[1]Struc_communautaires!C28:H121,4,FALSE)","v":0},{"$f":"AD39*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H39,[1]Struc_communautaires!C28:H121,5,FALSE)","v":0},{"$f":"AH39*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H39,[1]Struc_communautaires!C28:H121,6,FALSE)","v":14.5},{"$f":"AJ39*[1]Hypothèses!$F$49","v":5220},8400,{"$f":"(Z39*[1]Hypothèses!$L$62+AB39*[1]Hypothèses!$L$65+AD39*[1]Hypothèses!$L$63+AF39*[1]Hypothèses!$L$64+AH39*[1]Hypothèses!$L$66+AJ39*[1]Hypothèses!$E$49)/1000","v":1.1519999999999999},68,{"$f":"AP39/(VLOOKUP(E39,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2354.2346872355661},{"$f":"(VLOOKUP(E39,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K39)/([1]Hypothèses!$Z$26*1000)","v":12056.035833333335},{"$f":"AP39/[1]Hypothèses!$AC$26","v":3014.0089583333338},{"$f":"(AS39*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K39<[1]Hypothèses!$J$53,1,K39/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU39*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K39<[1]Hypothèses!$J$54,1,K39/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW39*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY39*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K39<[1]Hypothèses!$J$56,0,K39/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},72856.035833333342,{"$f":"(AQ39+AS39*[1]Hypothèses!$G$53*1000+AU39*[1]Hypothèses!$G$54*1000+AW39*[1]Hypothèses!$G$55*1000+AY39*[1]Hypothèses!$G$56)/1000","v":16.214408958333333},2,319900.03583333333,{"$f":"(BI39/(VLOOKUP(E39,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":68.870136735157459},{"$f":"(BI39/(VLOOKUP(E39,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":84.545749269254287},57.985408958333338,{"$f":"BL39*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":54.763997349537036},{"$f":"BL39*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":59.145117137500002},{"$f":"BJ39*[1]Hypothèses!$X$8","v":75.757150408673212},{"$f":"(BI39/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":960.08414115646258},{"$f":"BP39/[1]Hypothèses!$AB$8","v":160.0140235260771},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL22*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.20342477721407939},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL22*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.37834539309532694},null,null,{"$f":"BQ39*[1]Hypothèses!$AC$8","v":53.338007842025696},{"$f":"4*SQRT(BJ39*[1]Hypothèses!$AF$3)","v":225.33658027958285},56.334145069895712]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","DANDONE",1000,42,{"$f":"ROUND(I40*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J40*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":45},26,{"$f":"ROUND((L40*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M23)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M23*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L40*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M23)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M23*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L40*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M23)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M23*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L40*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M23)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M23*[1]Hypothèses!$J$25,0)","v":24},37,{"$f":"N40*[1]Hypothèses!$H$49","v":1002},{"$f":"O40*[1]Hypothèses!$J$49","v":5300},{"$f":"P40*[1]Hypothèses!$L$49","v":8700},{"$f":"Q40*[1]Hypothèses!$N$49","v":137808},152810,{"$f":"(N40*[1]Hypothèses!$G$49+O40*[1]Hypothèses!$I$49+P40*[1]Hypothèses!$K$49+Q40*[1]Hypothèses!$M$49)/1000","v":25.913},null,{"$f":"VLOOKUP(H40,[1]Struc_communautaires!C29:H122,2,FALSE)","v":2},{"$f":"Z40*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H40,[1]Struc_communautaires!C29:H122,3,FALSE)","v":1},{"$f":"AB40*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H40,[1]Struc_communautaires!C29:H122,4,FALSE)","v":0},{"$f":"AD40*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H40,[1]Struc_communautaires!C29:H122,5,FALSE)","v":0},{"$f":"AH40*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H40,[1]Struc_communautaires!C29:H122,6,FALSE)","v":10.625},{"$f":"AJ40*[1]Hypothèses!$F$49","v":3825},7005,{"$f":"(Z40*[1]Hypothèses!$L$62+AB40*[1]Hypothèses!$L$65+AD40*[1]Hypothèses!$L$63+AF40*[1]Hypothèses!$L$64+AH40*[1]Hypothèses!$L$66+AJ40*[1]Hypothèses!$E$49)/1000","v":1.0357499999999999},45,{"$f":"AP40/(VLOOKUP(E40,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2942.1001215040465},{"$f":"(VLOOKUP(E40,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K40)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP40/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS40*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K40<[1]Hypothèses!$J$53,1,K40/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU40*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K40<[1]Hypothèses!$J$54,1,K40/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW40*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY40*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K40<[1]Hypothèses!$J$56,0,K40/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},75866.494722222225,{"$f":"(AQ40+AS40*[1]Hypothèses!$G$53*1000+AU40*[1]Hypothèses!$G$54*1000+AW40*[1]Hypothèses!$G$55*1000+AY40*[1]Hypothèses!$G$56)/1000","v":16.967023680555556},2,235681.49472222221,{"$f":"(BI40/(VLOOKUP(E40,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":50.739027662761004},{"$f":"(BI40/(VLOOKUP(E40,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":62.28779721228095},43.91577368055556,{"$f":"BL40*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":41.476008476080253},{"$f":"BL40*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":44.794089154166663},{"$f":"BJ40*[1]Hypothèses!$X$8","v":55.81293042903711},{"$f":"(BI40/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":707.32741513271969},{"$f":"BP40/[1]Hypothèses!$AB$8","v":117.88790252211994},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL23*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.33959388811430985},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL23*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.6316034106119025},null,null,{"$f":"BQ40*[1]Hypothèses!$AC$8","v":39.295967507373312},{"$f":"4*SQRT(BJ40*[1]Hypothèses!$AF$3)","v":193.41372835246321},48.353432088115802]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","DIAFILON DIOLA",880,53,{"$f":"ROUND(I41*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":934},{"$f":"ROUND(J41*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":56},20,{"$f":"ROUND((L41*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M24)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M24*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L41*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M24)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M24*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L41*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M24)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M24*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L41*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M24)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M24*[1]Hypothèses!$J$25,0)","v":28},45,{"$f":"N41*[1]Hypothèses!$H$49","v":1336},{"$f":"O41*[1]Hypothèses!$J$49","v":7420},{"$f":"P41*[1]Hypothèses!$L$49","v":10440},{"$f":"Q41*[1]Hypothèses!$N$49","v":160776},179972,{"$f":"(N41*[1]Hypothèses!$G$49+O41*[1]Hypothèses!$I$49+P41*[1]Hypothèses!$K$49+Q41*[1]Hypothèses!$M$49)/1000","v":30.609000000000002},null,{"$f":"VLOOKUP(H41,[1]Struc_communautaires!C30:H123,2,FALSE)","v":1},{"$f":"Z41*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H41,[1]Struc_communautaires!C30:H123,3,FALSE)","v":2},{"$f":"AB41*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H41,[1]Struc_communautaires!C30:H123,4,FALSE)","v":0},{"$f":"AD41*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H41,[1]Struc_communautaires!C30:H123,5,FALSE)","v":0},{"$f":"AH41*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H41,[1]Struc_communautaires!C30:H123,6,FALSE)","v":12},{"$f":"AJ41*[1]Hypothèses!$F$49","v":4320},7500,{"$f":"(Z41*[1]Hypothèses!$L$62+AB41*[1]Hypothèses!$L$65+AD41*[1]Hypothèses!$L$63+AF41*[1]Hypothèses!$L$64+AH41*[1]Hypothèses!$L$66+AJ41*[1]Hypothèses!$E$49)/1000","v":1.077},53,{"$f":"AP41/(VLOOKUP(E41,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2589.935450975287},{"$f":"(VLOOKUP(E41,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K41)/([1]Hypothèses!$Z$26*1000)","v":13263.059444444447},{"$f":"AP41/[1]Hypothèses!$AC$26","v":3315.7648611111117},{"$f":"(AS41*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K41<[1]Hypothèses!$J$53,1,K41/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU41*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K41<[1]Hypothèses!$J$54,1,K41/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW41*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY41*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K41<[1]Hypothèses!$J$56,0,K41/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},74063.059444444443,{"$f":"(AQ41+AS41*[1]Hypothèses!$G$53*1000+AU41*[1]Hypothèses!$G$54*1000+AW41*[1]Hypothèses!$G$55*1000+AY41*[1]Hypothèses!$G$56)/1000","v":16.516164861111111},2,261535.05944444443,{"$f":"(BI41/(VLOOKUP(E41,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":56.30494931973243},{"$f":"(BI41/(VLOOKUP(E41,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":69.120584820533153},48.202164861111115,{"$f":"BL41*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":45.524266813271609},{"$f":"BL41*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":49.166208158333333},{"$f":"BJ41*[1]Hypothèses!$X$8","v":61.935444251705675},{"$f":"(BI41/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":784.91914599172992},{"$f":"BP41/[1]Hypothèses!$AB$8","v":130.81985766528831},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL24*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.34681761174511228},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL24*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.64503865972038155},null,null,{"$f":"BQ41*[1]Hypothèses!$AC$8","v":43.60661922176277},{"$f":"4*SQRT(BJ41*[1]Hypothèses!$AF$3)","v":203.7461975950774},50.936549398769351]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA BADJI COUNDA",905,34,{"$f":"ROUND(I42*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":960},{"$f":"ROUND(J42*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":36},27,{"$f":"ROUND((L42*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M33)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M33*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L42*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M33)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M33*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L42*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M33)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M33*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L42*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M33)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M33*[1]Hypothèses!$J$25,0)","v":18},28,{"$f":"N42*[1]Hypothèses!$H$49","v":668},{"$f":"O42*[1]Hypothèses!$J$49","v":4240},{"$f":"P42*[1]Hypothèses!$L$49","v":6960},{"$f":"Q42*[1]Hypothèses!$N$49","v":103356},115224,{"$f":"(N42*[1]Hypothèses!$G$49+O42*[1]Hypothèses!$I$49+P42*[1]Hypothèses!$K$49+Q42*[1]Hypothèses!$M$49)/1000","v":19.542000000000002},null,{"$f":"VLOOKUP(H42,[1]Struc_communautaires!C31:H124,2,FALSE)","v":2},{"$f":"Z42*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H42,[1]Struc_communautaires!C31:H124,3,FALSE)","v":2},{"$f":"AB42*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H42,[1]Struc_communautaires!C31:H124,4,FALSE)","v":1},{"$f":"AD42*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H42,[1]Struc_communautaires!C31:H124,5,FALSE)","v":0},{"$f":"AH42*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H42,[1]Struc_communautaires!C31:H124,6,FALSE)","v":9.5},{"$f":"AJ42*[1]Hypothèses!$F$49","v":3420},8720,{"$f":"(Z42*[1]Hypothèses!$L$62+AB42*[1]Hypothèses!$L$65+AD42*[1]Hypothèses!$L$63+AF42*[1]Hypothèses!$L$64+AH42*[1]Hypothèses!$L$66+AJ42*[1]Hypothèses!$E$49)/1000","v":1.341},38,{"$f":"AP42/(VLOOKUP(E42,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2662.0321551780253},{"$f":"(VLOOKUP(E42,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K42)/([1]Hypothèses!$Z$26*1000)","v":13632.266666666668},{"$f":"AP42/[1]Hypothèses!$AC$26","v":3408.0666666666671},{"$f":"(AS42*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K42<[1]Hypothèses!$J$53,1,K42/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU42*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K42<[1]Hypothèses!$J$54,1,K42/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW42*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY42*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K42<[1]Hypothèses!$J$56,0,K42/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},74432.266666666677,{"$f":"(AQ42+AS42*[1]Hypothèses!$G$53*1000+AU42*[1]Hypothèses!$G$54*1000+AW42*[1]Hypothèses!$G$55*1000+AY42*[1]Hypothèses!$G$56)/1000","v":16.608466666666672},2,198376.26666666666,{"$f":"(BI42/(VLOOKUP(E42,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":42.707718286913057},{"$f":"(BI42/(VLOOKUP(E42,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":52.428472097167266},37.491466666666675,{"$f":"BL42*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":35.408607407407416},{"$f":"BL42*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":38.241296000000006},{"$f":"BJ42*[1]Hypothèses!$X$8","v":46.978490115604366},{"$f":"(BI42/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":595.36694677871139},{"$f":"BP42/[1]Hypothèses!$AB$8","v":99.227824463118566},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL33*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.32391514421335732},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL33*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.60244285010552856},null,null,{"$f":"BQ42*[1]Hypothèses!$AC$8","v":33.075941487706189},{"$f":"4*SQRT(BJ42*[1]Hypothèses!$AF$3)","v":177.44730637170929},44.361826592927322]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA SARAKHOLE",1111,58,{"$f":"ROUND(I43*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1179},{"$f":"ROUND(J43*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":62},32,{"$f":"ROUND((L43*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M34)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M34*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L43*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M34)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M34*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L43*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M34)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M34*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L43*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M34)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M34*[1]Hypothèses!$J$25,0)","v":29},50,{"$f":"N43*[1]Hypothèses!$H$49","v":1670},{"$f":"O43*[1]Hypothèses!$J$49","v":9540},{"$f":"P43*[1]Hypothèses!$L$49","v":12180},{"$f":"Q43*[1]Hypothèses!$N$49","v":166518},189908,{"$f":"(N43*[1]Hypothèses!$G$49+O43*[1]Hypothèses!$I$49+P43*[1]Hypothèses!$K$49+Q43*[1]Hypothèses!$M$49)/1000","v":32.433999999999997},null,{"$f":"VLOOKUP(H43,[1]Struc_communautaires!C32:H125,2,FALSE)","v":2},{"$f":"Z43*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H43,[1]Struc_communautaires!C32:H125,3,FALSE)","v":2},{"$f":"AB43*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H43,[1]Struc_communautaires!C32:H125,4,FALSE)","v":1},{"$f":"AD43*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H43,[1]Struc_communautaires!C32:H125,5,FALSE)","v":0},{"$f":"AH43*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H43,[1]Struc_communautaires!C32:H125,6,FALSE)","v":12.75},{"$f":"AJ43*[1]Hypothèses!$F$49","v":4590},9890,{"$f":"(Z43*[1]Hypothèses!$L$62+AB43*[1]Hypothèses!$L$65+AD43*[1]Hypothèses!$L$63+AF43*[1]Hypothèses!$L$64+AH43*[1]Hypothèses!$L$66+AJ43*[1]Hypothèses!$E$49)/1000","v":1.4384999999999999},60,{"$f":"AP43/(VLOOKUP(E43,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3269.3082405780124},{"$f":"(VLOOKUP(E43,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K43)/([1]Hypothèses!$Z$26*1000)","v":16742.127500000002},{"$f":"AP43/[1]Hypothèses!$AC$26","v":4185.5318750000006},{"$f":"(AS43*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K43<[1]Hypothèses!$J$53,1,K43/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU43*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K43<[1]Hypothèses!$J$54,1,K43/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW43*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY43*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K43<[1]Hypothèses!$J$56,0,K43/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},77542.127500000002,{"$f":"(AQ43+AS43*[1]Hypothèses!$G$53*1000+AU43*[1]Hypothèses!$G$54*1000+AW43*[1]Hypothèses!$G$55*1000+AY43*[1]Hypothèses!$G$56)/1000","v":17.385931875000001},2,277340.1275,{"$f":"(BI43/(VLOOKUP(E43,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":59.707566000468546},{"$f":"(BI43/(VLOOKUP(E43,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":73.297675071641109},51.258431874999999,{"$f":"BL43*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":48.410741215277774},{"$f":"BL43*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":52.283600512499994},{"$f":"BJ43*[1]Hypothèses!$X$8","v":65.678322600515401},{"$f":"(BI43/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":832.35332382953186},{"$f":"BP43/[1]Hypothèses!$AB$8","v":138.72555397158865},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL34*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.38769150164189098},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL34*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.72105913349018891},null,null,{"$f":"BQ43*[1]Hypothèses!$AC$8","v":46.241851323862882},{"$f":"4*SQRT(BJ43*[1]Hypothèses!$AF$3)","v":209.81228338880791},52.453070847201978]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","KAMOYA",1000,44,{"$f":"ROUND(I44*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J44*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":47},23,{"$f":"ROUND((L44*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M36)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M36*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L44*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M36)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M36*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L44*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M36)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M36*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L44*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M36)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M36*[1]Hypothèses!$J$25,0)","v":22},37,{"$f":"N44*[1]Hypothèses!$H$49","v":1002},{"$f":"O44*[1]Hypothèses!$J$49","v":7420},{"$f":"P44*[1]Hypothèses!$L$49","v":8700},{"$f":"Q44*[1]Hypothèses!$N$49","v":126324},143446,{"$f":"(N44*[1]Hypothèses!$G$49+O44*[1]Hypothèses!$I$49+P44*[1]Hypothèses!$K$49+Q44*[1]Hypothèses!$M$49)/1000","v":24.477},null,{"$f":"VLOOKUP(H44,[1]Struc_communautaires!C33:H126,2,FALSE)","v":2},{"$f":"Z44*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H44,[1]Struc_communautaires!C33:H126,3,FALSE)","v":2},{"$f":"AB44*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H44,[1]Struc_communautaires!C33:H126,4,FALSE)","v":1},{"$f":"AD44*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H44,[1]Struc_communautaires!C33:H126,5,FALSE)","v":0},{"$f":"AH44*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H44,[1]Struc_communautaires!C33:H126,6,FALSE)","v":10.875},{"$f":"AJ44*[1]Hypothèses!$F$49","v":3915},9215,{"$f":"(Z44*[1]Hypothèses!$L$62+AB44*[1]Hypothèses!$L$65+AD44*[1]Hypothèses!$L$63+AF44*[1]Hypothèses!$L$64+AH44*[1]Hypothèses!$L$66+AJ44*[1]Hypothèses!$E$49)/1000","v":1.38225},47,{"$f":"AP44/(VLOOKUP(E44,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2942.1001215040465},{"$f":"(VLOOKUP(E44,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K44)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP44/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS44*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K44<[1]Hypothèses!$J$53,1,K44/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU44*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K44<[1]Hypothèses!$J$54,1,K44/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW44*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY44*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K44<[1]Hypothèses!$J$56,0,K44/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},75866.494722222225,{"$f":"(AQ44+AS44*[1]Hypothèses!$G$53*1000+AU44*[1]Hypothèses!$G$54*1000+AW44*[1]Hypothèses!$G$55*1000+AY44*[1]Hypothèses!$G$56)/1000","v":16.967023680555556},2,228527.49472222221,{"$f":"(BI44/(VLOOKUP(E44,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":49.19886854111585},{"$f":"(BI44/(VLOOKUP(E44,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":60.397080667980951},42.826273680555559,{"$f":"BL44*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":40.447036253858023},{"$f":"BL44*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":43.682799154166666},{"$f":"BJ44*[1]Hypothèses!$X$8","v":54.118755395227438},{"$f":"(BI44/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":685.85682689742555},{"$f":"BP44/[1]Hypothèses!$AB$8","v":114.30947114957092},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL36*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.46152904022757651},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL36*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.85838799256025811},null,null,{"$f":"BQ44*[1]Hypothèses!$AC$8","v":38.103157049856975},{"$f":"4*SQRT(BJ44*[1]Hypothèses!$AF$3)","v":190.45561634668033},47.613904086670082]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","karantaba linketo",1099,72,{"$f":"ROUND(I45*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1166},{"$f":"ROUND(J45*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":76},29,{"$f":"ROUND((L45*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M39)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M39*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L45*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M39)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M39*[1]Hypothèses!$H$25,0)","v":12},{"$f":"ROUND((L45*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M39)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M39*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L45*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M39)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M39*[1]Hypothèses!$J$25,0)","v":34},60,{"$f":"N45*[1]Hypothèses!$H$49","v":2004},{"$f":"O45*[1]Hypothèses!$J$49","v":12720},{"$f":"P45*[1]Hypothèses!$L$49","v":13920},{"$f":"Q45*[1]Hypothèses!$N$49","v":195228},223872,{"$f":"(N45*[1]Hypothèses!$G$49+O45*[1]Hypothèses!$I$49+P45*[1]Hypothèses!$K$49+Q45*[1]Hypothèses!$M$49)/1000","v":38.326000000000001},null,{"$f":"VLOOKUP(H45,[1]Struc_communautaires!C34:H127,2,FALSE)","v":1},{"$f":"Z45*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H45,[1]Struc_communautaires!C34:H127,3,FALSE)","v":2},{"$f":"AB45*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H45,[1]Struc_communautaires!C34:H127,4,FALSE)","v":0},{"$f":"AD45*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H45,[1]Struc_communautaires!C34:H127,5,FALSE)","v":0},{"$f":"AH45*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H45,[1]Struc_communautaires!C34:H127,6,FALSE)","v":14.5},{"$f":"AJ45*[1]Hypothèses!$F$49","v":5220},8400,{"$f":"(Z45*[1]Hypothèses!$L$62+AB45*[1]Hypothèses!$L$65+AD45*[1]Hypothèses!$L$63+AF45*[1]Hypothèses!$L$64+AH45*[1]Hypothèses!$L$66+AJ45*[1]Hypothèses!$E$49)/1000","v":1.1519999999999999},68,{"$f":"AP45/(VLOOKUP(E45,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3233.2598884766435},{"$f":"(VLOOKUP(E45,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K45)/([1]Hypothèses!$Z$26*1000)","v":16557.523888888893},{"$f":"AP45/[1]Hypothèses!$AC$26","v":4139.3809722222231},{"$f":"(AS45*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K45<[1]Hypothèses!$J$53,1,K45/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU45*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K45<[1]Hypothèses!$J$54,1,K45/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW45*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY45*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K45<[1]Hypothèses!$J$56,0,K45/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},77357.5238888889,{"$f":"(AQ45+AS45*[1]Hypothèses!$G$53*1000+AU45*[1]Hypothèses!$G$54*1000+AW45*[1]Hypothèses!$G$55*1000+AY45*[1]Hypothèses!$G$56)/1000","v":17.339780972222226},2,309629.52388888889,{"$f":"(BI45/(VLOOKUP(E45,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":66.659034882319673},{"$f":"(BI45/(VLOOKUP(E45,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":81.831375932408903},56.817780972222224,{"$f":"BL45*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":53.661237584876545},{"$f":"BL45*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":57.954136591666661},{"$f":"BJ45*[1]Hypothèses!$X$8","v":73.324938370551649},{"$f":"(BI45/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":929.26027577697755},{"$f":"BP45/[1]Hypothèses!$AB$8","v":154.87671262949627},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL39*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.22872322700553879},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL39*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.42539743887920511},null,null,{"$f":"BQ45*[1]Hypothèses!$AC$8","v":51.625570876498756},{"$f":"4*SQRT(BJ45*[1]Hypothèses!$AF$3)","v":221.68981311290929},55.422453278227323]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIAROUME","KIMBOUTO",400,36,{"$f":"ROUND(I46*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":424},{"$f":"ROUND(J46*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":38},17,{"$f":"ROUND((L46*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M47)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M47*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L46*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M47)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M47*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L46*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M47)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M47*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L46*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M47)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M47*[1]Hypothèses!$J$25,0)","v":19},29,{"$f":"N46*[1]Hypothèses!$H$49","v":668},{"$f":"O46*[1]Hypothèses!$J$49","v":4240},{"$f":"P46*[1]Hypothèses!$L$49","v":6960},{"$f":"Q46*[1]Hypothèses!$N$49","v":109098},120966,{"$f":"(N46*[1]Hypothèses!$G$49+O46*[1]Hypothèses!$I$49+P46*[1]Hypothèses!$K$49+Q46*[1]Hypothèses!$M$49)/1000","v":20.498999999999999},null,{"$f":"VLOOKUP(H46,[1]Struc_communautaires!C35:H128,2,FALSE)","v":1},{"$f":"Z46*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H46,[1]Struc_communautaires!C35:H128,3,FALSE)","v":1},{"$f":"AB46*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H46,[1]Struc_communautaires!C35:H128,4,FALSE)","v":0},{"$f":"AD46*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H46,[1]Struc_communautaires!C35:H128,5,FALSE)","v":0},{"$f":"AH46*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H46,[1]Struc_communautaires!C35:H128,6,FALSE)","v":9.75},{"$f":"AJ46*[1]Hypothèses!$F$49","v":3510},5630,{"$f":"(Z46*[1]Hypothèses!$L$62+AB46*[1]Hypothèses!$L$65+AD46*[1]Hypothèses!$L$63+AF46*[1]Hypothèses!$L$64+AH46*[1]Hypothèses!$L$66+AJ46*[1]Hypothèses!$E$49)/1000","v":0.77049999999999996},34,{"$f":"AP46/(VLOOKUP(E46,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1175.7308685369612},{"$f":"(VLOOKUP(E46,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K46)/([1]Hypothèses!$Z$26*1000)","v":6020.9177777777786},{"$f":"AP46/[1]Hypothèses!$AC$26","v":1505.2294444444447},{"$f":"(AS46*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K46<[1]Hypothèses!$J$53,1,K46/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU46*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K46<[1]Hypothèses!$J$54,1,K46/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW46*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY46*[1]Hypothèses!$I$56)*1000","v":0},{"$f":"ROUND(IF(K46<[1]Hypothèses!$J$56,0,K46/[1]Hypothèses!$J$56),0)","v":0},{"$nulls":6},63620.91777777778,{"$f":"(AQ46+AS46*[1]Hypothèses!$G$53*1000+AU46*[1]Hypothèses!$G$54*1000+AW46*[1]Hypothèses!$G$55*1000+AY46*[1]Hypothèses!$G$56)/1000","v":14.705229444444445},2,190216.91777777777,{"$f":"(BI46/(VLOOKUP(E46,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.951121191874279},{"$f":"(BI46/(VLOOKUP(E46,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":50.272053878696759},35.974729444444442,{"$f":"BL46*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":33.976133364197523},{"$f":"BL46*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":36.694224033333327},{"$f":"BJ46*[1]Hypothèses!$X$8","v":45.046233311061712},{"$f":"(BI46/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":570.87910497532334},{"$f":"BP46/[1]Hypothèses!$AB$8","v":95.146517495887224},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL47*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.33027377103472483},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL47*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.61426912415741075},null,null,{"$f":"BQ46*[1]Hypothèses!$AC$8","v":31.715505831962407},{"$f":"4*SQRT(BJ46*[1]Hypothèses!$AF$3)","v":173.75972672729739},43.439931681824348]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","DJIBANAR","KLONYA",1420,25,{"$f":"ROUND(I47*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1507},{"$f":"ROUND(J47*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":27},7,{"$f":"ROUND((L47*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M49)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M49*[1]Hypothèses!$G$25,0)","v":1},{"$f":"ROUND((L47*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M49)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M49*[1]Hypothèses!$H$25,0)","v":2},{"$f":"ROUND((L47*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M49)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M49*[1]Hypothèses!$I$25,0)","v":3},{"$f":"ROUND((L47*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M49)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M49*[1]Hypothèses!$J$25,0)","v":15},21,{"$f":"N47*[1]Hypothèses!$H$49","v":334},{"$f":"O47*[1]Hypothèses!$J$49","v":2120},{"$f":"P47*[1]Hypothèses!$L$49","v":5220},{"$f":"Q47*[1]Hypothèses!$N$49","v":86130},93804,{"$f":"(N47*[1]Hypothèses!$G$49+O47*[1]Hypothèses!$I$49+P47*[1]Hypothèses!$K$49+Q47*[1]Hypothèses!$M$49)/1000","v":15.803000000000001},null,{"$f":"VLOOKUP(H47,[1]Struc_communautaires!C36:H129,2,FALSE)","v":1},{"$f":"Z47*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H47,[1]Struc_communautaires!C36:H129,3,FALSE)","v":1},{"$f":"AB47*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H47,[1]Struc_communautaires!C36:H129,4,FALSE)","v":0},{"$f":"AD47*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H47,[1]Struc_communautaires!C36:H129,5,FALSE)","v":1},{"$f":"AH47*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H47,[1]Struc_communautaires!C36:H129,6,FALSE)","v":8.375},{"$f":"AJ47*[1]Hypothèses!$F$49","v":3015},6195,{"$f":"(Z47*[1]Hypothèses!$L$62+AB47*[1]Hypothèses!$L$65+AD47*[1]Hypothèses!$L$63+AF47*[1]Hypothèses!$L$64+AH47*[1]Hypothèses!$L$66+AJ47*[1]Hypothèses!$E$49)/1000","v":0.96825000000000006},30,{"$f":"AP47/(VLOOKUP(E47,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":4178.835893597171},{"$f":"(VLOOKUP(E47,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K47)/([1]Hypothèses!$Z$26*1000)","v":21399.818611111114},{"$f":"AP47/[1]Hypothèses!$AC$26","v":5349.9546527777784},{"$f":"(AS47*[1]Hypothèses!$I$53)*1000","v":48000},{"$f":"ROUND(IF(K47<[1]Hypothèses!$J$53,1,K47/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU47*[1]Hypothèses!$I$54)*1000","v":48000},{"$f":"ROUND(IF(K47<[1]Hypothèses!$J$54,1,K47/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW47*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY47*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K47<[1]Hypothèses!$J$56,0,K47/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},131799.81861111111,{"$f":"(AQ47+AS47*[1]Hypothèses!$G$53*1000+AU47*[1]Hypothèses!$G$54*1000+AW47*[1]Hypothèses!$G$55*1000+AY47*[1]Hypothèses!$G$56)/1000","v":30.550554652777777},4,231798.81861111111,{"$f":"(BI47/(VLOOKUP(E47,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":49.903140183180142},{"$f":"(BI47/(VLOOKUP(E47,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":61.261652403861021},47.321804652777779,{"$f":"BL47*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":44.692815505401235},{"$f":"BL47*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":48.268240745833332},{"$f":"BJ47*[1]Hypothèses!$X$8","v":54.893454201498159},{"$f":"(BI47/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":695.67472572362271},{"$f":"BP47/[1]Hypothèses!$AB$8","v":115.94578762060378},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL49*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.16987472938256573},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL49*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.31594637656931773},null,null,{"$f":"BQ47*[1]Hypothèses!$AC$8","v":38.648595873534589},{"$f":"4*SQRT(BJ47*[1]Hypothèses!$AF$3)","v":191.81393899885131},47.953484749712828]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","MADINA LINKETO",939,73,{"$f":"ROUND(I48*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":996},{"$f":"ROUND(J48*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":77},36,{"$f":"ROUND((L48*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M54)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M54*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L48*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M54)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M54*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L48*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M54)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M54*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L48*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M54)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M54*[1]Hypothèses!$J$25,0)","v":37},62,{"$f":"N48*[1]Hypothèses!$H$49","v":2004},{"$f":"O48*[1]Hypothèses!$J$49","v":11660},{"$f":"P48*[1]Hypothèses!$L$49","v":13920},{"$f":"Q48*[1]Hypothèses!$N$49","v":212454},240038,{"$f":"(N48*[1]Hypothèses!$G$49+O48*[1]Hypothèses!$I$49+P48*[1]Hypothèses!$K$49+Q48*[1]Hypothèses!$M$49)/1000","v":40.957999999999998},null,{"$f":"VLOOKUP(H48,[1]Struc_communautaires!C37:H130,2,FALSE)","v":2},{"$f":"Z48*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H48,[1]Struc_communautaires!C37:H130,3,FALSE)","v":1},{"$f":"AB48*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H48,[1]Struc_communautaires!C37:H130,4,FALSE)","v":1},{"$f":"AD48*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H48,[1]Struc_communautaires!C37:H130,5,FALSE)","v":0},{"$f":"AH48*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H48,[1]Struc_communautaires!C37:H130,6,FALSE)","v":14.625},{"$f":"AJ48*[1]Hypothèses!$F$49","v":5265},9505,{"$f":"(Z48*[1]Hypothèses!$L$62+AB48*[1]Hypothèses!$L$65+AD48*[1]Hypothèses!$L$63+AF48*[1]Hypothèses!$L$64+AH48*[1]Hypothèses!$L$66+AJ48*[1]Hypothèses!$E$49)/1000","v":1.2557499999999999},71,{"$f":"AP48/(VLOOKUP(E48,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2761.8583609972015},{"$f":"(VLOOKUP(E48,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K48)/([1]Hypothèses!$Z$26*1000)","v":14143.476666666669},{"$f":"AP48/[1]Hypothèses!$AC$26","v":3535.8691666666673},{"$f":"(AS48*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K48<[1]Hypothèses!$J$53,1,K48/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU48*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K48<[1]Hypothèses!$J$54,1,K48/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW48*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY48*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K48<[1]Hypothèses!$J$56,0,K48/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},74943.476666666669,{"$f":"(AQ48+AS48*[1]Hypothèses!$G$53*1000+AU48*[1]Hypothèses!$G$54*1000+AW48*[1]Hypothèses!$G$55*1000+AY48*[1]Hypothèses!$G$56)/1000","v":16.73626916666667},2,324486.47666666668,{"$f":"(BI48/(VLOOKUP(E48,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":69.857535209485675},{"$f":"(BI48/(VLOOKUP(E48,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":85.757890667498131},58.950019166666664,{"$f":"BL48*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":55.675018101851848},{"$f":"BL48*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":60.129019549999995},{"$f":"BJ48*[1]Hypothèses!$X$8","v":76.843288730434253},{"$f":"(BI48/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":973.84896958783531},{"$f":"BP48/[1]Hypothèses!$AB$8","v":162.30816159797254},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL54*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.37108049557773215},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL54*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.69016467852200591},null,null,{"$f":"BQ48*[1]Hypothèses!$AC$8","v":54.102720532657514},{"$f":"4*SQRT(BJ48*[1]Hypothèses!$AF$3)","v":226.9461688578364},56.736542214459099]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","KOLIBANTANG","MAKA",1200,99,{"$f":"ROUND(I49*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1273},{"$f":"ROUND(J49*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":105},13,{"$f":"ROUND((L49*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M56)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M56*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L49*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M56)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M56*[1]Hypothèses!$H$25,0)","v":16},{"$f":"ROUND((L49*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M56)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M56*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L49*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M56)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M56*[1]Hypothèses!$J$25,0)","v":48},83,{"$f":"N49*[1]Hypothèses!$H$49","v":2672},{"$f":"O49*[1]Hypothèses!$J$49","v":16960},{"$f":"P49*[1]Hypothèses!$L$49","v":19140},{"$f":"Q49*[1]Hypothèses!$N$49","v":275616},314388,{"$f":"(N49*[1]Hypothèses!$G$49+O49*[1]Hypothèses!$I$49+P49*[1]Hypothèses!$K$49+Q49*[1]Hypothèses!$M$49)/1000","v":53.75},null,{"$f":"VLOOKUP(H49,[1]Struc_communautaires!C38:H131,2,FALSE)","v":1},{"$f":"Z49*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H49,[1]Struc_communautaires!C38:H131,3,FALSE)","v":1},{"$f":"AB49*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H49,[1]Struc_communautaires!C38:H131,4,FALSE)","v":1},{"$f":"AD49*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H49,[1]Struc_communautaires!C38:H131,5,FALSE)","v":0},{"$f":"AH49*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H49,[1]Struc_communautaires!C38:H131,6,FALSE)","v":18.125},{"$f":"AJ49*[1]Hypothèses!$F$49","v":6525},9705,{"$f":"(Z49*[1]Hypothèses!$L$62+AB49*[1]Hypothèses!$L$65+AD49*[1]Hypothèses!$L$63+AF49*[1]Hypothèses!$L$64+AH49*[1]Hypothèses!$L$66+AJ49*[1]Hypothèses!$E$49)/1000","v":1.12175},92,{"$f":"AP49/(VLOOKUP(E49,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3529.9655557725268},{"$f":"(VLOOKUP(E49,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K49)/([1]Hypothèses!$Z$26*1000)","v":18076.953611111112},{"$f":"AP49/[1]Hypothèses!$AC$26","v":4519.238402777778},{"$f":"(AS49*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K49<[1]Hypothèses!$J$53,1,K49/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU49*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K49<[1]Hypothèses!$J$54,1,K49/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW49*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY49*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K49<[1]Hypothèses!$J$56,0,K49/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},80476.953611111108,{"$f":"(AQ49+AS49*[1]Hypothèses!$G$53*1000+AU49*[1]Hypothèses!$G$54*1000+AW49*[1]Hypothèses!$G$55*1000+AY49*[1]Hypothèses!$G$56)/1000","v":17.719838402777775},2,404569.95361111109,{"$f":"(BI49/(VLOOKUP(E49,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":87.098421078795795},{"$f":"(BI49/(VLOOKUP(E49,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":106.92299477484065},72.591588402777774,{"$f":"BL49*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":68.558722380401235},{"$f":"BL49*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":74.043420170833329},{"$f":"BJ49*[1]Hypothèses!$X$8","v":95.808263186675376},{"$f":"(BI49/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1214.1955390489529},{"$f":"BP49/[1]Hypothèses!$AB$8","v":202.3659231748255},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL56*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.37064588958511296},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL56*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.6893563641299687},null,null,{"$f":"BQ49*[1]Hypothèses!$AC$8","v":67.455307724941832},{"$f":"4*SQRT(BJ49*[1]Hypothèses!$AF$3)","v":253.40861053439869},63.352152633599673]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MARON COUNDA",634,40,{"$f":"ROUND(I50*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":673},{"$f":"ROUND(J50*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":42},27,{"$f":"ROUND((L50*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M59)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M59*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L50*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M59)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M59*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L50*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M59)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M59*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L50*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M59)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M59*[1]Hypothèses!$J$25,0)","v":21},34,{"$f":"N50*[1]Hypothèses!$H$49","v":1002},{"$f":"O50*[1]Hypothèses!$J$49","v":5300},{"$f":"P50*[1]Hypothèses!$L$49","v":8700},{"$f":"Q50*[1]Hypothèses!$N$49","v":120582},135584,{"$f":"(N50*[1]Hypothèses!$G$49+O50*[1]Hypothèses!$I$49+P50*[1]Hypothèses!$K$49+Q50*[1]Hypothèses!$M$49)/1000","v":23.042000000000002},null,{"$f":"VLOOKUP(H50,[1]Struc_communautaires!C39:H132,2,FALSE)","v":2},{"$f":"Z50*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H50,[1]Struc_communautaires!C39:H132,3,FALSE)","v":1},{"$f":"AB50*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H50,[1]Struc_communautaires!C39:H132,4,FALSE)","v":1},{"$f":"AD50*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H50,[1]Struc_communautaires!C39:H132,5,FALSE)","v":0},{"$f":"AH50*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H50,[1]Struc_communautaires!C39:H132,6,FALSE)","v":10.25},{"$f":"AJ50*[1]Hypothèses!$F$49","v":3690},7930,{"$f":"(Z50*[1]Hypothèses!$L$62+AB50*[1]Hypothèses!$L$65+AD50*[1]Hypothèses!$L$63+AF50*[1]Hypothèses!$L$64+AH50*[1]Hypothèses!$L$66+AJ50*[1]Hypothèses!$E$49)/1000","v":1.1245000000000001},42,{"$f":"AP50/(VLOOKUP(E50,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1866.1954587862615},{"$f":"(VLOOKUP(E50,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K50)/([1]Hypothèses!$Z$26*1000)","v":9556.7869444444459},{"$f":"AP50/[1]Hypothèses!$AC$26","v":2389.1967361111115},{"$f":"(AS50*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K50<[1]Hypothèses!$J$53,1,K50/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU50*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K50<[1]Hypothèses!$J$54,1,K50/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW50*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY50*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K50<[1]Hypothèses!$J$56,0,K50/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},68756.786944444451,{"$f":"(AQ50+AS50*[1]Hypothèses!$G$53*1000+AU50*[1]Hypothèses!$G$54*1000+AW50*[1]Hypothèses!$G$55*1000+AY50*[1]Hypothèses!$G$56)/1000","v":15.589396736111112},2,212270.78694444447,{"$f":"(BI50/(VLOOKUP(E50,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":45.699019956846364},{"$f":"(BI50/(VLOOKUP(E50,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":56.100627445826241},39.755896736111112,{"$f":"BL50*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":37.547235806327159},{"$f":"BL50*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":40.551014670833332},{"$f":"BJ50*[1]Hypothèses!$X$8","v":50.268921952531002},{"$f":"(BI50/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":637.06718770841678},{"$f":"BP50/[1]Hypothèses!$AB$8","v":106.17786461806946},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL59*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.34566089818558593},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL59*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.64288731290623635},null,null,{"$f":"BQ50*[1]Hypothèses!$AC$8","v":35.392621539356483},{"$f":"4*SQRT(BJ50*[1]Hypothèses!$AF$3)","v":183.55645843659025},45.889114609147562]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MASSARIA",1603,73,{"$f":"ROUND(I51*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1701},{"$f":"ROUND(J51*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":77},35,{"$f":"ROUND((L51*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M60)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M60*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L51*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M60)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M60*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L51*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M60)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M60*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L51*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M60)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M60*[1]Hypothèses!$J$25,0)","v":37},61,{"$f":"N51*[1]Hypothèses!$H$49","v":1670},{"$f":"O51*[1]Hypothèses!$J$49","v":11660},{"$f":"P51*[1]Hypothèses!$L$49","v":13920},{"$f":"Q51*[1]Hypothèses!$N$49","v":212454},239704,{"$f":"(N51*[1]Hypothèses!$G$49+O51*[1]Hypothèses!$I$49+P51*[1]Hypothèses!$K$49+Q51*[1]Hypothèses!$M$49)/1000","v":40.857999999999997},null,{"$f":"VLOOKUP(H51,[1]Struc_communautaires!C40:H133,2,FALSE)","v":2},{"$f":"Z51*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H51,[1]Struc_communautaires!C40:H133,3,FALSE)","v":2},{"$f":"AB51*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H51,[1]Struc_communautaires!C40:H133,4,FALSE)","v":1},{"$f":"AD51*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H51,[1]Struc_communautaires!C40:H133,5,FALSE)","v":0},{"$f":"AH51*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H51,[1]Struc_communautaires!C40:H133,6,FALSE)","v":14.625},{"$f":"AJ51*[1]Hypothèses!$F$49","v":5265},10565,{"$f":"(Z51*[1]Hypothèses!$L$62+AB51*[1]Hypothèses!$L$65+AD51*[1]Hypothèses!$L$63+AF51*[1]Hypothèses!$L$64+AH51*[1]Hypothèses!$L$66+AJ51*[1]Hypothèses!$E$49)/1000","v":1.49475},72,{"$f":"AP51/(VLOOKUP(E51,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":4716.7882249560635},{"$f":"(VLOOKUP(E51,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K51)/([1]Hypothèses!$Z$26*1000)","v":24154.672500000004},{"$f":"AP51/[1]Hypothèses!$AC$26","v":6038.6681250000011},{"$f":"(AS51*[1]Hypothèses!$I$53)*1000","v":48000},{"$f":"ROUND(IF(K51<[1]Hypothèses!$J$53,1,K51/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU51*[1]Hypothèses!$I$54)*1000","v":48000},{"$f":"ROUND(IF(K51<[1]Hypothèses!$J$54,1,K51/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW51*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY51*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K51<[1]Hypothèses!$J$56,0,K51/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},134554.67250000002,{"$f":"(AQ51+AS51*[1]Hypothèses!$G$53*1000+AU51*[1]Hypothèses!$G$54*1000+AW51*[1]Hypothèses!$G$55*1000+AY51*[1]Hypothèses!$G$56)/1000","v":31.239268124999999},4,384823.67249999999,{"$f":"(BI51/(VLOOKUP(E51,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":82.847314708674602},{"$f":"(BI51/(VLOOKUP(E51,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":101.70428910176595},73.592018124999996,{"$f":"BL51*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":69.503572673611103},{"$f":"BL51*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":75.063858487499985},{"$f":"BJ51*[1]Hypothèses!$X$8","v":91.132046179542073},{"$f":"(BI51/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1154.9329906962785},{"$f":"BP51/[1]Hypothèses!$AB$8","v":192.48883178271308},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL60*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.37193665975036794},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL60*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.69175703995843574},null,null,{"$f":"BQ51*[1]Hypothèses!$AC$8","v":64.162943927571021},{"$f":"4*SQRT(BJ51*[1]Hypothèses!$AF$3)","v":247.14705781864288},61.78676445466072]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MISSIRA ",970,46,{"$f":"ROUND(I52*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1029},{"$f":"ROUND(J52*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":49},46,{"$f":"ROUND((L52*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M62)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M62*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L52*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M62)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M62*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L52*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M62)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M62*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L52*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M62)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M62*[1]Hypothèses!$J$25,0)","v":23},38,{"$f":"N52*[1]Hypothèses!$H$49","v":1002},{"$f":"O52*[1]Hypothèses!$J$49","v":7420},{"$f":"P52*[1]Hypothèses!$L$49","v":8700},{"$f":"Q52*[1]Hypothèses!$N$49","v":132066},149188,{"$f":"(N52*[1]Hypothèses!$G$49+O52*[1]Hypothèses!$I$49+P52*[1]Hypothèses!$K$49+Q52*[1]Hypothèses!$M$49)/1000","v":25.434000000000001},null,{"$f":"VLOOKUP(H52,[1]Struc_communautaires!C41:H134,2,FALSE)","v":2},{"$f":"Z52*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H52,[1]Struc_communautaires!C41:H134,3,FALSE)","v":1},{"$f":"AB52*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H52,[1]Struc_communautaires!C41:H134,4,FALSE)","v":0},{"$f":"AD52*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H52,[1]Struc_communautaires!C41:H134,5,FALSE)","v":0},{"$f":"AH52*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H52,[1]Struc_communautaires!C41:H134,6,FALSE)","v":11.125},{"$f":"AJ52*[1]Hypothèses!$F$49","v":4005},7185,{"$f":"(Z52*[1]Hypothèses!$L$62+AB52*[1]Hypothèses!$L$65+AD52*[1]Hypothèses!$L$63+AF52*[1]Hypothèses!$L$64+AH52*[1]Hypothèses!$L$66+AJ52*[1]Hypothèses!$E$49)/1000","v":1.0507500000000001},46,{"$f":"AP52/(VLOOKUP(E52,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2853.365716331446},{"$f":"(VLOOKUP(E52,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K52)/([1]Hypothèses!$Z$26*1000)","v":14612.085833333336},{"$f":"AP52/[1]Hypothèses!$AC$26","v":3653.0214583333341},{"$f":"(AS52*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K52<[1]Hypothèses!$J$53,1,K52/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU52*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K52<[1]Hypothèses!$J$54,1,K52/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW52*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY52*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K52<[1]Hypothèses!$J$56,0,K52/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},75412.085833333345,{"$f":"(AQ52+AS52*[1]Hypothèses!$G$53*1000+AU52*[1]Hypothèses!$G$54*1000+AW52*[1]Hypothèses!$G$55*1000+AY52*[1]Hypothèses!$G$56)/1000","v":16.853421458333337},2,231785.08583333335,{"$f":"(BI52/(VLOOKUP(E52,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":49.900183702475644},{"$f":"(BI52/(VLOOKUP(E52,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":61.258022995118552},43.338171458333335,{"$f":"BL52*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":40.9304952662037},{"$f":"BL52*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":44.204934887500002},{"$f":"BJ52*[1]Hypothèses!$X$8","v":54.890202072723213},{"$f":"(BI52/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":695.63351090436174},{"$f":"BP52/[1]Hypothèses!$AB$8","v":115.9389184840603},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL62*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.26382631752196972},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL62*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.49068492628455301},null,null,{"$f":"BQ52*[1]Hypothèses!$AC$8","v":38.646306161353429},{"$f":"4*SQRT(BJ52*[1]Hypothèses!$AF$3)","v":191.8082569655468},47.952064241386701]
[null,null,null,"NS RESIF","KAOLACK","GUINGUINEO","NDIAGO","NDIAGNE KAHONE",611,41,{"$f":"ROUND(I53*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":648},{"$f":"ROUND(J53*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":44},26,{"$f":"ROUND((L53*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M65)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M65*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L53*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M65)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M65*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L53*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M65)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M65*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L53*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M65)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M65*[1]Hypothèses!$J$25,0)","v":22},35,{"$f":"N53*[1]Hypothèses!$H$49","v":1002},{"$f":"O53*[1]Hypothèses!$J$49","v":5300},{"$f":"P53*[1]Hypothèses!$L$49","v":8700},{"$f":"Q53*[1]Hypothèses!$N$49","v":126324},141326,{"$f":"(N53*[1]Hypothèses!$G$49+O53*[1]Hypothèses!$I$49+P53*[1]Hypothèses!$K$49+Q53*[1]Hypothèses!$M$49)/1000","v":23.998999999999999},null,{"$f":"VLOOKUP(H53,[1]Struc_communautaires!C42:H135,2,FALSE)","v":1},{"$f":"Z53*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H53,[1]Struc_communautaires!C42:H135,3,FALSE)","v":1},{"$f":"AB53*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H53,[1]Struc_communautaires!C42:H135,4,FALSE)","v":1},{"$f":"AD53*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H53,[1]Struc_communautaires!C42:H135,5,FALSE)","v":0},{"$f":"AH53*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H53,[1]Struc_communautaires!C42:H135,6,FALSE)","v":10.5},{"$f":"AJ53*[1]Hypothèses!$F$49","v":3780},6960,{"$f":"(Z53*[1]Hypothèses!$L$62+AB53*[1]Hypothèses!$L$65+AD53*[1]Hypothèses!$L$63+AF53*[1]Hypothèses!$L$64+AH53*[1]Hypothèses!$L$66+AJ53*[1]Hypothèses!$E$49)/1000","v":0.89300000000000002},42,{"$f":"AP53/(VLOOKUP(E53,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2588.0316344463972},{"$f":"(VLOOKUP(E53,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K53)/([1]Hypothèses!$Z$26*1000)","v":13253.310000000001},{"$f":"AP53/[1]Hypothèses!$AC$26","v":3313.3275000000003},{"$f":"(AS53*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K53<[1]Hypothèses!$J$53,1,K53/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU53*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K53<[1]Hypothèses!$J$54,1,K53/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW53*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY53*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K53<[1]Hypothèses!$J$56,0,K53/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},72453.31,{"$f":"(AQ53+AS53*[1]Hypothèses!$G$53*1000+AU53*[1]Hypothèses!$G$54*1000+AW53*[1]Hypothèses!$G$55*1000+AY53*[1]Hypothèses!$G$56)/1000","v":16.513527499999999},2,220739.31,{"$f":"(BI53/(VLOOKUP(E53,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":47.52217805453661},{"$f":"(BI53/(VLOOKUP(E53,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":51.729730340297458},41.405527499999998,{"$f":"BL53*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":39.105220416666661},{"$f":"BL53*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":42.233638049999996},{"$f":"BJ53*[1]Hypothèses!$X$8","v":52.274395859990278},{"$f":"(BI53/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":662.48292316926768},{"$f":"BP53/[1]Hypothèses!$AB$8","v":110.41382052821128},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL65*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.27811355516712105},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL65*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.51725745406179857},null,null,{"$f":"BQ53*[1]Hypothèses!$AC$8","v":36.804606842737087},{"$f":"4*SQRT(BJ53*[1]Hypothèses!$AF$3)","v":187.18213439334627},46.795533598336569]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","NEMA DIAOUR",500,30,{"$f":"ROUND(I54*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":531},{"$f":"ROUND(J54*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":32},15,{"$f":"ROUND((L54*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M71)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M71*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L54*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M71)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M71*[1]Hypothèses!$H$25,0)","v":3},{"$f":"ROUND((L54*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M71)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M71*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L54*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M71)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M71*[1]Hypothèses!$J$25,0)","v":17},26,{"$f":"N54*[1]Hypothèses!$H$49","v":668},{"$f":"O54*[1]Hypothèses!$J$49","v":3180},{"$f":"P54*[1]Hypothèses!$L$49","v":6960},{"$f":"Q54*[1]Hypothèses!$N$49","v":97614},108422,{"$f":"(N54*[1]Hypothèses!$G$49+O54*[1]Hypothèses!$I$49+P54*[1]Hypothèses!$K$49+Q54*[1]Hypothèses!$M$49)/1000","v":18.346},null,{"$f":"VLOOKUP(H54,[1]Struc_communautaires!C43:H136,2,FALSE)","v":1},{"$f":"Z54*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H54,[1]Struc_communautaires!C43:H136,3,FALSE)","v":2},{"$f":"AB54*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H54,[1]Struc_communautaires!C43:H136,4,FALSE)","v":0},{"$f":"AD54*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H54,[1]Struc_communautaires!C43:H136,5,FALSE)","v":0},{"$f":"AH54*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H54,[1]Struc_communautaires!C43:H136,6,FALSE)","v":9},{"$f":"AJ54*[1]Hypothèses!$F$49","v":3240},6420,{"$f":"(Z54*[1]Hypothèses!$L$62+AB54*[1]Hypothèses!$L$65+AD54*[1]Hypothèses!$L$63+AF54*[1]Hypothèses!$L$64+AH54*[1]Hypothèses!$L$66+AJ54*[1]Hypothèses!$E$49)/1000","v":0.98699999999999999},33,{"$f":"AP54/(VLOOKUP(E54,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1472.4365358328453},{"$f":"(VLOOKUP(E54,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K54)/([1]Hypothèses!$Z$26*1000)","v":7540.3475000000008},{"$f":"AP54/[1]Hypothèses!$AC$26","v":1885.0868750000002},{"$f":"(AS54*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K54<[1]Hypothèses!$J$53,1,K54/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU54*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K54<[1]Hypothèses!$J$54,1,K54/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW54*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY54*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K54<[1]Hypothèses!$J$56,0,K54/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},66740.347500000003,{"$f":"(AQ54+AS54*[1]Hypothèses!$G$53*1000+AU54*[1]Hypothèses!$G$54*1000+AW54*[1]Hypothèses!$G$55*1000+AY54*[1]Hypothèses!$G$56)/1000","v":15.085286875000001},2,181582.3475,{"$f":"(BI54/(VLOOKUP(E54,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":39.092215380467309},{"$f":"(BI54/(VLOOKUP(E54,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":47.990040337025604},34.418286875,{"$f":"BL54*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":32.506159826388888},{"$f":"BL54*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":35.1066526125},{"$f":"BJ54*[1]Hypothèses!$X$8","v":43.001436918514045},{"$f":"(BI54/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":544.96502851140451},{"$f":"BP54/[1]Hypothèses!$AB$8","v":90.827504751900747},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL71*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.22251537222470191},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL71*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.41385158252138937},null,null,{"$f":"BQ54*[1]Hypothèses!$AC$8","v":30.275834917300248},{"$f":"4*SQRT(BJ54*[1]Hypothèses!$AF$3)","v":169.77016391495573},42.442540978738933]
[null,null,null,"NS RESIF","KAOLACK","GUINGUINEO","NDIAGO","NGARE KEUR AMADOU YACINE",1361,58,{"$f":"ROUND(I55*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1444},{"$f":"ROUND(J55*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":62},26,{"$f":"ROUND((L55*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M72)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M72*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L55*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M72)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M72*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L55*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M72)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M72*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L55*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M72)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M72*[1]Hypothèses!$J$25,0)","v":30},49,{"$f":"N55*[1]Hypothèses!$H$49","v":1336},{"$f":"O55*[1]Hypothèses!$J$49","v":8480},{"$f":"P55*[1]Hypothèses!$L$49","v":12180},{"$f":"Q55*[1]Hypothèses!$N$49","v":172260},194256,{"$f":"(N55*[1]Hypothèses!$G$49+O55*[1]Hypothèses!$I$49+P55*[1]Hypothèses!$K$49+Q55*[1]Hypothèses!$M$49)/1000","v":33.052},null,{"$f":"VLOOKUP(H55,[1]Struc_communautaires!C44:H137,2,FALSE)","v":1},{"$f":"Z55*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H55,[1]Struc_communautaires!C44:H137,3,FALSE)","v":1},{"$f":"AB55*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H55,[1]Struc_communautaires!C44:H137,4,FALSE)","v":1},{"$f":"AD55*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H55,[1]Struc_communautaires!C44:H137,5,FALSE)","v":0},{"$f":"AH55*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H55,[1]Struc_communautaires!C44:H137,6,FALSE)","v":12.75},{"$f":"AJ55*[1]Hypothèses!$F$49","v":4590},7770,{"$f":"(Z55*[1]Hypothèses!$L$62+AB55*[1]Hypothèses!$L$65+AD55*[1]Hypothèses!$L$63+AF55*[1]Hypothèses!$L$64+AH55*[1]Hypothèses!$L$66+AJ55*[1]Hypothèses!$E$49)/1000","v":0.96050000000000002},58,{"$f":"AP55/(VLOOKUP(E55,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":5767.1569137972183},{"$f":"(VLOOKUP(E55,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K55)/([1]Hypothèses!$Z$26*1000)","v":29533.610555555559},{"$f":"AP55/[1]Hypothèses!$AC$26","v":7383.4026388888897},{"$f":"(AS55*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K55<[1]Hypothèses!$J$53,1,K55/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU55*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K55<[1]Hypothèses!$J$54,1,K55/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW55*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY55*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K55<[1]Hypothèses!$J$56,0,K55/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},91933.610555555555,{"$f":"(AQ55+AS55*[1]Hypothèses!$G$53*1000+AU55*[1]Hypothèses!$G$54*1000+AW55*[1]Hypothèses!$G$55*1000+AY55*[1]Hypothèses!$G$56)/1000","v":20.584002638888887},2,293959.61055555556,{"$f":"(BI55/(VLOOKUP(E55,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":63.285515179255341},{"$f":"(BI55/(VLOOKUP(E55,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":68.888732980898368},54.596502638888893,{"$f":"BL55*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":51.563363603395061},{"$f":"BL55*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":55.688432691666669},{"$f":"BJ55*[1]Hypothèses!$X$8","v":69.614066697180874},{"$f":"(BI55/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":882.23172435640925},{"$f":"BP55/[1]Hypothèses!$AB$8","v":147.03862072606822},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL72*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.29376695996231639},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL72*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.54637088690722757},null,null,{"$f":"BQ55*[1]Hypothèses!$AC$8","v":49.012873575356068},{"$f":"4*SQRT(BJ55*[1]Hypothèses!$AF$3)","v":216.00727911661073},54.001819779152683]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIACOUNDA","NIOROKI",1000,40,{"$f":"ROUND(I56*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J56*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":42},29,{"$f":"ROUND((L56*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M74)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M74*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L56*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M74)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M74*[1]Hypothèses!$H$25,0)","v":6},{"$f":"ROUND((L56*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M74)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M74*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L56*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M74)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M74*[1]Hypothèses!$J$25,0)","v":20},34,{"$f":"N56*[1]Hypothèses!$H$49","v":1002},{"$f":"O56*[1]Hypothèses!$J$49","v":6360},{"$f":"P56*[1]Hypothèses!$L$49","v":8700},{"$f":"Q56*[1]Hypothèses!$N$49","v":114840},130902,{"$f":"(N56*[1]Hypothèses!$G$49+O56*[1]Hypothèses!$I$49+P56*[1]Hypothèses!$K$49+Q56*[1]Hypothèses!$M$49)/1000","v":22.324000000000002},null,{"$f":"VLOOKUP(H56,[1]Struc_communautaires!C45:H138,2,FALSE)","v":2},{"$f":"Z56*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H56,[1]Struc_communautaires!C45:H138,3,FALSE)","v":1},{"$f":"AB56*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H56,[1]Struc_communautaires!C45:H138,4,FALSE)","v":1},{"$f":"AD56*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H56,[1]Struc_communautaires!C45:H138,5,FALSE)","v":0},{"$f":"AH56*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H56,[1]Struc_communautaires!C45:H138,6,FALSE)","v":10.25},{"$f":"AJ56*[1]Hypothèses!$F$49","v":3690},7930,{"$f":"(Z56*[1]Hypothèses!$L$62+AB56*[1]Hypothèses!$L$65+AD56*[1]Hypothèses!$L$63+AF56*[1]Hypothèses!$L$64+AH56*[1]Hypothèses!$L$66+AJ56*[1]Hypothèses!$E$49)/1000","v":1.1245000000000001},43,{"$f":"AP56/(VLOOKUP(E56,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2942.1001215040465},{"$f":"(VLOOKUP(E56,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K56)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP56/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS56*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K56<[1]Hypothèses!$J$53,1,K56/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU56*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K56<[1]Hypothèses!$J$54,1,K56/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW56*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY56*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K56<[1]Hypothèses!$J$56,0,K56/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},75866.494722222225,{"$f":"(AQ56+AS56*[1]Hypothèses!$G$53*1000+AU56*[1]Hypothèses!$G$54*1000+AW56*[1]Hypothèses!$G$55*1000+AY56*[1]Hypothèses!$G$56)/1000","v":16.967023680555556},2,214698.49472222221,{"$f":"(BI56/(VLOOKUP(E56,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":46.221672497890992},{"$f":"(BI56/(VLOOKUP(E56,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":56.742241544256508},40.415523680555559,{"$f":"BL56*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":38.170216809413581},{"$f":"BL56*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":41.223834154166667},{"$f":"BJ56*[1]Hypothèses!$X$8","v":50.843839747680093},{"$f":"(BI56/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":644.35322545684937},{"$f":"BP56/[1]Hypothèses!$AB$8","v":107.39220424280823},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL74*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.32037966132123241},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL74*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.59586728107740017},null,null,{"$f":"BQ56*[1]Hypothèses!$AC$8","v":35.797401414269409},{"$f":"4*SQRT(BJ56*[1]Hypothèses!$AF$3)","v":184.60312754459247},46.150781886148117]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","sibikoroto 2",1005,56,{"$f":"ROUND(I57*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1067},{"$f":"ROUND(J57*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":59},33,{"$f":"ROUND((L57*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M85)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M85*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L57*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M85)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M85*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L57*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M85)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M85*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L57*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M85)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M85*[1]Hypothèses!$J$25,0)","v":29},47,{"$f":"N57*[1]Hypothèses!$H$49","v":1336},{"$f":"O57*[1]Hypothèses!$J$49","v":7420},{"$f":"P57*[1]Hypothèses!$L$49","v":12180},{"$f":"Q57*[1]Hypothèses!$N$49","v":166518},187454,{"$f":"(N57*[1]Hypothèses!$G$49+O57*[1]Hypothèses!$I$49+P57*[1]Hypothèses!$K$49+Q57*[1]Hypothèses!$M$49)/1000","v":31.856000000000002},null,{"$f":"VLOOKUP(H57,[1]Struc_communautaires!C46:H139,2,FALSE)","v":2},{"$f":"Z57*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H57,[1]Struc_communautaires!C46:H139,3,FALSE)","v":2},{"$f":"AB57*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H57,[1]Struc_communautaires!C46:H139,4,FALSE)","v":1},{"$f":"AD57*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H57,[1]Struc_communautaires!C46:H139,5,FALSE)","v":0},{"$f":"AH57*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H57,[1]Struc_communautaires!C46:H139,6,FALSE)","v":12.375},{"$f":"AJ57*[1]Hypothèses!$F$49","v":4455},9755,{"$f":"(Z57*[1]Hypothèses!$L$62+AB57*[1]Hypothèses!$L$65+AD57*[1]Hypothèses!$L$63+AF57*[1]Hypothèses!$L$64+AH57*[1]Hypothèses!$L$66+AJ57*[1]Hypothèses!$E$49)/1000","v":1.4272499999999999},57,{"$f":"AP57/(VLOOKUP(E57,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2958.7378224739095},{"$f":"(VLOOKUP(E57,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K57)/([1]Hypothèses!$Z$26*1000)","v":15151.696388888891},{"$f":"AP57/[1]Hypothèses!$AC$26","v":3787.9240972222228},{"$f":"(AS57*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K57<[1]Hypothèses!$J$53,1,K57/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU57*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K57<[1]Hypothèses!$J$54,1,K57/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW57*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY57*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K57<[1]Hypothèses!$J$56,0,K57/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},75951.6963888889,{"$f":"(AQ57+AS57*[1]Hypothèses!$G$53*1000+AU57*[1]Hypothèses!$G$54*1000+AW57*[1]Hypothèses!$G$55*1000+AY57*[1]Hypothèses!$G$56)/1000","v":16.988324097222225},2,273160.69638888887,{"$f":"(BI57/(VLOOKUP(E57,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":58.80779119629392},{"$f":"(BI57/(VLOOKUP(E57,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":72.19310146980439},50.271574097222228,{"$f":"BL57*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":47.478708869598769},{"$f":"BL57*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":51.277005579166669},{"$f":"BJ57*[1]Hypothèses!$X$8","v":64.688570315923315},{"$f":"(BI57/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":819.81001317193545},{"$f":"BP57/[1]Hypothèses!$AB$8","v":136.63500219532258},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL85*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.17907027510317264},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL85*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.33304897541708628},null,null,{"$f":"BQ57*[1]Hypothèses!$AC$8","v":45.545000731774195},{"$f":"4*SQRT(BJ57*[1]Hypothèses!$AF$3)","v":208.22537860021669},52.056344650054172]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE BAYNOUCK",1152,53,{"$f":"ROUND(I58*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1223},{"$f":"ROUND(J58*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":56},36,{"$f":"ROUND((L58*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M89)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M89*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L58*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M89)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M89*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L58*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M89)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M89*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L58*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M89)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M89*[1]Hypothèses!$J$25,0)","v":27},44,{"$f":"N58*[1]Hypothèses!$H$49","v":1336},{"$f":"O58*[1]Hypothèses!$J$49","v":7420},{"$f":"P58*[1]Hypothèses!$L$49","v":10440},{"$f":"Q58*[1]Hypothèses!$N$49","v":155034},174230,{"$f":"(N58*[1]Hypothèses!$G$49+O58*[1]Hypothèses!$I$49+P58*[1]Hypothèses!$K$49+Q58*[1]Hypothèses!$M$49)/1000","v":29.652000000000001},null,{"$f":"VLOOKUP(H58,[1]Struc_communautaires!C47:H140,2,FALSE)","v":1},{"$f":"Z58*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H58,[1]Struc_communautaires!C47:H140,3,FALSE)","v":1},{"$f":"AB58*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H58,[1]Struc_communautaires!C47:H140,4,FALSE)","v":1},{"$f":"AD58*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H58,[1]Struc_communautaires!C47:H140,5,FALSE)","v":0},{"$f":"AH58*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H58,[1]Struc_communautaires!C47:H140,6,FALSE)","v":12},{"$f":"AJ58*[1]Hypothèses!$F$49","v":4320},7500,{"$f":"(Z58*[1]Hypothèses!$L$62+AB58*[1]Hypothèses!$L$65+AD58*[1]Hypothèses!$L$63+AF58*[1]Hypothèses!$L$64+AH58*[1]Hypothèses!$L$66+AJ58*[1]Hypothèses!$E$49)/1000","v":0.93799999999999994},52,{"$f":"AP58/(VLOOKUP(E58,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3391.3180476903385},{"$f":"(VLOOKUP(E58,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K58)/([1]Hypothèses!$Z$26*1000)","v":17366.939722222225},{"$f":"AP58/[1]Hypothèses!$AC$26","v":4341.7349305555563},{"$f":"(AS58*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K58<[1]Hypothèses!$J$53,1,K58/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU58*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K58<[1]Hypothèses!$J$54,1,K58/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW58*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY58*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K58<[1]Hypothèses!$J$56,0,K58/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},78166.939722222232,{"$f":"(AQ58+AS58*[1]Hypothèses!$G$53*1000+AU58*[1]Hypothèses!$G$54*1000+AW58*[1]Hypothèses!$G$55*1000+AY58*[1]Hypothèses!$G$56)/1000","v":17.542134930555559},2,259896.93972222222,{"$f":"(BI58/(VLOOKUP(E58,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":55.952284372496287},{"$f":"(BI58/(VLOOKUP(E58,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":68.68764939135373},48.132134930555559,{"$f":"BL58*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":45.458127434413584},{"$f":"BL58*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":49.094777629166664},{"$f":"BJ58*[1]Hypothèses!$X$8","v":61.547512809745918},{"$f":"(BI58/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":780.00282029478456},{"$f":"BP58/[1]Hypothèses!$AB$8","v":130.00047004913077},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL89*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.36104281622474871},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL89*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.67149581333960606},null,null,{"$f":"BQ58*[1]Hypothèses!$AC$8","v":43.333490016376921},{"$f":"4*SQRT(BJ58*[1]Hypothèses!$AF$3)","v":203.1071151440886},50.776778786022149]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE MANDING",1730,120,{"$f":"ROUND(I59*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1836},{"$f":"ROUND(J59*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":127},38,{"$f":"ROUND((L59*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M90)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M90*[1]Hypothèses!$G$25,0)","v":10},{"$f":"ROUND((L59*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M90)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M90*[1]Hypothèses!$H$25,0)","v":20},{"$f":"ROUND((L59*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M90)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M90*[1]Hypothèses!$I$25,0)","v":13},{"$f":"ROUND((L59*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M90)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M90*[1]Hypothèses!$J$25,0)","v":57},100,{"$f":"N59*[1]Hypothèses!$H$49","v":3340},{"$f":"O59*[1]Hypothèses!$J$49","v":21200},{"$f":"P59*[1]Hypothèses!$L$49","v":22620},{"$f":"Q59*[1]Hypothèses!$N$49","v":327294},374454,{"$f":"(N59*[1]Hypothèses!$G$49+O59*[1]Hypothèses!$I$49+P59*[1]Hypothèses!$K$49+Q59*[1]Hypothèses!$M$49)/1000","v":64.099000000000004},null,{"$f":"VLOOKUP(H59,[1]Struc_communautaires!C48:H141,2,FALSE)","v":1},{"$f":"Z59*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H59,[1]Struc_communautaires!C48:H141,3,FALSE)","v":4},{"$f":"AB59*[1]Hypothèses!$J$49","v":4240},{"$f":"VLOOKUP(H59,[1]Struc_communautaires!C48:H141,4,FALSE)","v":1},{"$f":"AD59*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H59,[1]Struc_communautaires!C48:H141,5,FALSE)","v":0},{"$f":"AH59*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H59,[1]Struc_communautaires!C48:H141,6,FALSE)","v":20.875},{"$f":"AJ59*[1]Hypothèses!$F$49","v":7515},13875,{"$f":"(Z59*[1]Hypothèses!$L$62+AB59*[1]Hypothèses!$L$65+AD59*[1]Hypothèses!$L$63+AF59*[1]Hypothèses!$L$64+AH59*[1]Hypothèses!$L$66+AJ59*[1]Hypothèses!$E$49)/1000","v":1.9212499999999999},113,{"$f":"AP59/(VLOOKUP(E59,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":5091.1364967779728},{"$f":"(VLOOKUP(E59,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K59)/([1]Hypothèses!$Z$26*1000)","v":26071.710000000003},{"$f":"AP59/[1]Hypothèses!$AC$26","v":6517.9275000000007},{"$f":"(AS59*[1]Hypothèses!$I$53)*1000","v":48000},{"$f":"ROUND(IF(K59<[1]Hypothèses!$J$53,1,K59/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU59*[1]Hypothèses!$I$54)*1000","v":48000},{"$f":"ROUND(IF(K59<[1]Hypothèses!$J$54,1,K59/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW59*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY59*[1]Hypothèses!$I$56)*1000","v":6400},{"$f":"ROUND(IF(K59<[1]Hypothèses!$J$56,0,K59/[1]Hypothèses!$J$56),0)","v":4},{"$nulls":6},138071.71000000002,{"$f":"(AQ59+AS59*[1]Hypothèses!$G$53*1000+AU59*[1]Hypothèses!$G$54*1000+AW59*[1]Hypothèses!$G$55*1000+AY59*[1]Hypothèses!$G$56)/1000","v":31.7187275},4,526400.71,{"$f":"(BI59/(VLOOKUP(E59,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":113.32692971022919},{"$f":"(BI59/(VLOOKUP(E59,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":139.12140499416617},97.738977500000004,{"$f":"BL59*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":92.309034305555556},{"$f":"BL59*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":99.693757049999988},{"$f":"BJ59*[1]Hypothèses!$X$8","v":124.65962268125213},{"$f":"(BI59/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1579.8340636254502},{"$f":"BP59/[1]Hypothèses!$AB$8","v":263.30567727090835},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL90*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.26395841476927423},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL90*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.49093061113004083},null,null,{"$f":"BQ59*[1]Hypothèses!$AC$8","v":87.768559090302773},{"$f":"4*SQRT(BJ59*[1]Hypothèses!$AF$3)","v":289.0565320776505},72.264133019412625]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","SONKO KOUNDA",1250,65,{"$f":"ROUND(I60*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1327},{"$f":"ROUND(J60*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":69},32,{"$f":"ROUND((L60*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M91)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M91*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L60*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M91)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M91*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L60*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M91)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M91*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L60*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M91)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M91*[1]Hypothèses!$J$25,0)","v":36},55,{"$f":"N60*[1]Hypothèses!$H$49","v":1336},{"$f":"O60*[1]Hypothèses!$J$49","v":7420},{"$f":"P60*[1]Hypothèses!$L$49","v":13920},{"$f":"Q60*[1]Hypothèses!$N$49","v":206712},229388,{"$f":"(N60*[1]Hypothèses!$G$49+O60*[1]Hypothèses!$I$49+P60*[1]Hypothèses!$K$49+Q60*[1]Hypothèses!$M$49)/1000","v":38.844999999999999},null,{"$f":"VLOOKUP(H60,[1]Struc_communautaires!C49:H142,2,FALSE)","v":1},{"$f":"Z60*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H60,[1]Struc_communautaires!C49:H142,3,FALSE)","v":2},{"$f":"AB60*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H60,[1]Struc_communautaires!C49:H142,4,FALSE)","v":1},{"$f":"AD60*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H60,[1]Struc_communautaires!C49:H142,5,FALSE)","v":0},{"$f":"AH60*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H60,[1]Struc_communautaires!C49:H142,6,FALSE)","v":13.625},{"$f":"AJ60*[1]Hypothèses!$F$49","v":4905},9145,{"$f":"(Z60*[1]Hypothèses!$L$62+AB60*[1]Hypothèses!$L$65+AD60*[1]Hypothèses!$L$63+AF60*[1]Hypothèses!$L$64+AH60*[1]Hypothèses!$L$66+AJ60*[1]Hypothèses!$E$49)/1000","v":1.2257499999999999},65,{"$f":"AP60/(VLOOKUP(E60,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3679.7048645012915},{"$f":"(VLOOKUP(E60,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K60)/([1]Hypothèses!$Z$26*1000)","v":18843.768611111114},{"$f":"AP60/[1]Hypothèses!$AC$26","v":4710.9421527777786},{"$f":"(AS60*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K60<[1]Hypothèses!$J$53,1,K60/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU60*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K60<[1]Hypothèses!$J$54,1,K60/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW60*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY60*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K60<[1]Hypothèses!$J$56,0,K60/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},81243.768611111111,{"$f":"(AQ60+AS60*[1]Hypothèses!$G$53*1000+AU60*[1]Hypothèses!$G$54*1000+AW60*[1]Hypothèses!$G$55*1000+AY60*[1]Hypothèses!$G$56)/1000","v":17.911542152777777},2,319776.7686111111,{"$f":"(BI60/(VLOOKUP(E60,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":68.84359897492466},{"$f":"(BI60/(VLOOKUP(E60,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":84.513171218314184},57.982292152777774,{"$f":"BL60*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":54.761053699845675},{"$f":"BL60*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":59.141937995833331},{"$f":"BJ60*[1]Hypothèses!$X$8","v":75.727958872417133},{"$f":"(BI60/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":959.71419150993722},{"$f":"BP60/[1]Hypothèses!$AB$8","v":159.9523652516562},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL91*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.20788955259328296},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL91*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.38664933334813795},null,null,{"$f":"BQ60*[1]Hypothèses!$AC$8","v":53.317455083885399},{"$f":"4*SQRT(BJ60*[1]Hypothèses!$AF$3)","v":225.29316157449708},56.323290393624269]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","SORANGE",650,48,{"$f":"ROUND(I61*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":690},{"$f":"ROUND(J61*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":51},33,{"$f":"ROUND((L61*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M92)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M92*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L61*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M92)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M92*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L61*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M92)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M92*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L61*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M92)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M92*[1]Hypothèses!$J$25,0)","v":29},42,{"$f":"N61*[1]Hypothèses!$H$49","v":1002},{"$f":"O61*[1]Hypothèses!$J$49","v":4240},{"$f":"P61*[1]Hypothèses!$L$49","v":10440},{"$f":"Q61*[1]Hypothèses!$N$49","v":166518},182200,{"$f":"(N61*[1]Hypothèses!$G$49+O61*[1]Hypothèses!$I$49+P61*[1]Hypothèses!$K$49+Q61*[1]Hypothèses!$M$49)/1000","v":30.748999999999999},null,{"$f":"VLOOKUP(H61,[1]Struc_communautaires!C50:H143,2,FALSE)","v":1},{"$f":"Z61*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H61,[1]Struc_communautaires!C50:H143,3,FALSE)","v":1},{"$f":"AB61*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H61,[1]Struc_communautaires!C50:H143,4,FALSE)","v":0},{"$f":"AD61*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H61,[1]Struc_communautaires!C50:H143,5,FALSE)","v":0},{"$f":"AH61*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H61,[1]Struc_communautaires!C50:H143,6,FALSE)","v":11.375},{"$f":"AJ61*[1]Hypothèses!$F$49","v":4095},6215,{"$f":"(Z61*[1]Hypothèses!$L$62+AB61*[1]Hypothèses!$L$65+AD61*[1]Hypothèses!$L$63+AF61*[1]Hypothèses!$L$64+AH61*[1]Hypothèses!$L$66+AJ61*[1]Hypothèses!$E$49)/1000","v":0.81925000000000003},48,{"$f":"AP61/(VLOOKUP(E61,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1913.335611534206},{"$f":"(VLOOKUP(E61,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K61)/([1]Hypothèses!$Z$26*1000)","v":9798.1916666666693},{"$f":"AP61/[1]Hypothèses!$AC$26","v":2449.5479166666673},{"$f":"(AS61*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K61<[1]Hypothèses!$J$53,1,K61/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU61*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K61<[1]Hypothèses!$J$54,1,K61/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW61*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY61*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K61<[1]Hypothèses!$J$56,0,K61/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},68998.191666666666,{"$f":"(AQ61+AS61*[1]Hypothèses!$G$53*1000+AU61*[1]Hypothèses!$G$54*1000+AW61*[1]Hypothèses!$G$55*1000+AY61*[1]Hypothèses!$G$56)/1000","v":15.649747916666668},2,257413.19166666665,{"$f":"(BI61/(VLOOKUP(E61,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":55.417567120101509},{"$f":"(BI61/(VLOOKUP(E61,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":68.031224518483739},47.217997916666668,{"$f":"BL61*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":44.594775810185183},{"$f":"BL61*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":48.162357874999998},{"$f":"BJ61*[1]Hypothèses!$X$8","v":60.959323832111664},{"$f":"(BI61/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":772.54859443777502},{"$f":"BP61/[1]Hypothèses!$AB$8","v":128.75809907296249},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL92*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.2502352875248206},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL92*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.46540726022408918},null,null,{"$f":"BQ61*[1]Hypothèses!$AC$8","v":42.919366357654162},{"$f":"4*SQRT(BJ61*[1]Hypothèses!$AF$3)","v":202.13427192415548},50.533567981038871]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIAROUME","SOUAKI",997,64,{"$f":"ROUND(I62*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1058},{"$f":"ROUND(J62*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":68},29,{"$f":"ROUND((L62*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M93)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M93*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L62*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M93)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M93*[1]Hypothèses!$H$25,0)","v":6},{"$f":"ROUND((L62*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M93)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M93*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L62*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M93)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M93*[1]Hypothèses!$J$25,0)","v":37},55,{"$f":"N62*[1]Hypothèses!$H$49","v":1336},{"$f":"O62*[1]Hypothèses!$J$49","v":6360},{"$f":"P62*[1]Hypothèses!$L$49","v":13920},{"$f":"Q62*[1]Hypothèses!$N$49","v":212454},234070,{"$f":"(N62*[1]Hypothèses!$G$49+O62*[1]Hypothèses!$I$49+P62*[1]Hypothèses!$K$49+Q62*[1]Hypothèses!$M$49)/1000","v":39.563000000000002},null,{"$f":"VLOOKUP(H62,[1]Struc_communautaires!C51:H144,2,FALSE)","v":2},{"$f":"Z62*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H62,[1]Struc_communautaires!C51:H144,3,FALSE)","v":2},{"$f":"AB62*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H62,[1]Struc_communautaires!C51:H144,4,FALSE)","v":1},{"$f":"AD62*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H62,[1]Struc_communautaires!C51:H144,5,FALSE)","v":0},{"$f":"AH62*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H62,[1]Struc_communautaires!C51:H144,6,FALSE)","v":13.5},{"$f":"AJ62*[1]Hypothèses!$F$49","v":4860},10160,{"$f":"(Z62*[1]Hypothèses!$L$62+AB62*[1]Hypothèses!$L$65+AD62*[1]Hypothèses!$L$63+AF62*[1]Hypothèses!$L$64+AH62*[1]Hypothèses!$L$66+AJ62*[1]Hypothèses!$E$49)/1000","v":1.4610000000000001},65,{"$f":"AP62/(VLOOKUP(E62,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2933.7812710191156},{"$f":"(VLOOKUP(E62,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K62)/([1]Hypothèses!$Z$26*1000)","v":15023.893888888892},{"$f":"AP62/[1]Hypothèses!$AC$26","v":3755.9734722222229},{"$f":"(AS62*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K62<[1]Hypothèses!$J$53,1,K62/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU62*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K62<[1]Hypothèses!$J$54,1,K62/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW62*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY62*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K62<[1]Hypothèses!$J$56,0,K62/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},75823.893888888895,{"$f":"(AQ62+AS62*[1]Hypothèses!$G$53*1000+AU62*[1]Hypothèses!$G$54*1000+AW62*[1]Hypothèses!$G$55*1000+AY62*[1]Hypothèses!$G$56)/1000","v":16.956373472222225},2,320053.89388888888,{"$f":"(BI62/(VLOOKUP(E62,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":68.903260286695399},{"$f":"(BI62/(VLOOKUP(E62,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":84.586412111176656},57.980373472222226,{"$f":"BL62*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":54.759241612654321},{"$f":"BL62*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":59.139980941666664},{"$f":"BJ62*[1]Hypothèses!$X$8","v":75.793586315364948},{"$f":"(BI62/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":960.54590002667726},{"$f":"BP62/[1]Hypothèses!$AB$8","v":160.09098333777953},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL93*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.17041728695833705},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL93*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.31695546780241785},null,null,{"$f":"BQ62*[1]Hypothèses!$AC$8","v":53.363661112593178},{"$f":"4*SQRT(BJ62*[1]Hypothèses!$AF$3)","v":225.39076233105646},56.347690582764116]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","YACINE MANDINA",677,54,{"$f":"ROUND(I63*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":718},{"$f":"ROUND(J63*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":57},28,{"$f":"ROUND((L63*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M98)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M98*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L63*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M98)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M98*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L63*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M98)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M98*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L63*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M98)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M98*[1]Hypothèses!$J$25,0)","v":27},45,{"$f":"N63*[1]Hypothèses!$H$49","v":1336},{"$f":"O63*[1]Hypothèses!$J$49","v":8480},{"$f":"P63*[1]Hypothèses!$L$49","v":10440},{"$f":"Q63*[1]Hypothèses!$N$49","v":155034},175290,{"$f":"(N63*[1]Hypothèses!$G$49+O63*[1]Hypothèses!$I$49+P63*[1]Hypothèses!$K$49+Q63*[1]Hypothèses!$M$49)/1000","v":29.890999999999998},null,{"$f":"VLOOKUP(H63,[1]Struc_communautaires!C52:H145,2,FALSE)","v":2},{"$f":"Z63*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H63,[1]Struc_communautaires!C52:H145,3,FALSE)","v":2},{"$f":"AB63*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H63,[1]Struc_communautaires!C52:H145,4,FALSE)","v":0},{"$f":"AD63*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H63,[1]Struc_communautaires!C52:H145,5,FALSE)","v":0},{"$f":"AH63*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H63,[1]Struc_communautaires!C52:H145,6,FALSE)","v":12.125},{"$f":"AJ63*[1]Hypothèses!$F$49","v":4365},8605,{"$f":"(Z63*[1]Hypothèses!$L$62+AB63*[1]Hypothèses!$L$65+AD63*[1]Hypothèses!$L$63+AF63*[1]Hypothèses!$L$64+AH63*[1]Hypothèses!$L$66+AJ63*[1]Hypothèses!$E$49)/1000","v":1.31975},53,{"$f":"AP63/(VLOOKUP(E63,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1990.9782160602315},{"$f":"(VLOOKUP(E63,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K63)/([1]Hypothèses!$Z$26*1000)","v":10195.799444444447},{"$f":"AP63/[1]Hypothèses!$AC$26","v":2548.9498611111117},{"$f":"(AS63*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K63<[1]Hypothèses!$J$53,1,K63/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU63*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K63<[1]Hypothèses!$J$54,1,K63/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW63*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY63*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K63<[1]Hypothèses!$J$56,0,K63/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},69395.799444444448,{"$f":"(AQ63+AS63*[1]Hypothèses!$G$53*1000+AU63*[1]Hypothèses!$G$54*1000+AW63*[1]Hypothèses!$G$55*1000+AY63*[1]Hypothèses!$G$56)/1000","v":15.749149861111112},2,253290.79944444445,{"$f":"(BI63/(VLOOKUP(E63,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":54.530072014698298},{"$f":"(BI63/(VLOOKUP(E63,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":66.941725612046909},46.959899861111111,{"$f":"BL63*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":44.351016535493827},{"$f":"BL63*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":47.899097858333334},{"$f":"BJ63*[1]Hypothèses!$X$8","v":59.983079216168136},{"$f":"(BI63/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":760.1764689209017},{"$f":"BP63/[1]Hypothèses!$AB$8","v":126.69607815348361},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL98*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.35445199817039719},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL98*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.6592376917786853},null,null,{"$f":"BQ63*[1]Hypothèses!$AC$8","v":42.232026051161199},{"$f":"4*SQRT(BJ63*[1]Hypothèses!$AF$3)","v":200.50918057534614},50.127295143836534]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","YACINE TAMBANA",600,50,{"$f":"ROUND(I64*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J64*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":53},33,{"$f":"ROUND((L64*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M99)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M99*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L64*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M99)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M99*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L64*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M99)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M99*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L64*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M99)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M99*[1]Hypothèses!$J$25,0)","v":25},43,{"$f":"N64*[1]Hypothèses!$H$49","v":1336},{"$f":"O64*[1]Hypothèses!$J$49","v":8480},{"$f":"P64*[1]Hypothèses!$L$49","v":10440},{"$f":"Q64*[1]Hypothèses!$N$49","v":143550},163806,{"$f":"(N64*[1]Hypothèses!$G$49+O64*[1]Hypothèses!$I$49+P64*[1]Hypothèses!$K$49+Q64*[1]Hypothèses!$M$49)/1000","v":27.977},null,{"$f":"VLOOKUP(H64,[1]Struc_communautaires!C53:H146,2,FALSE)","v":2},{"$f":"Z64*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H64,[1]Struc_communautaires!C53:H146,3,FALSE)","v":2},{"$f":"AB64*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H64,[1]Struc_communautaires!C53:H146,4,FALSE)","v":0},{"$f":"AD64*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H64,[1]Struc_communautaires!C53:H146,5,FALSE)","v":0},{"$f":"AH64*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H64,[1]Struc_communautaires!C53:H146,6,FALSE)","v":11.625},{"$f":"AJ64*[1]Hypothèses!$F$49","v":4185},8425,{"$f":"(Z64*[1]Hypothèses!$L$62+AB64*[1]Hypothèses!$L$65+AD64*[1]Hypothèses!$L$63+AF64*[1]Hypothèses!$L$64+AH64*[1]Hypothèses!$L$66+AJ64*[1]Hypothèses!$E$49)/1000","v":1.3047500000000001},51,{"$f":"AP64/(VLOOKUP(E64,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1766.3692529670855},{"$f":"(VLOOKUP(E64,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K64)/([1]Hypothèses!$Z$26*1000)","v":9045.576944444445},{"$f":"AP64/[1]Hypothèses!$AC$26","v":2261.3942361111112},{"$f":"(AS64*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K64<[1]Hypothèses!$J$53,1,K64/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU64*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K64<[1]Hypothèses!$J$54,1,K64/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW64*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY64*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K64<[1]Hypothèses!$J$56,0,K64/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},68245.576944444445,{"$f":"(AQ64+AS64*[1]Hypothèses!$G$53*1000+AU64*[1]Hypothèses!$G$54*1000+AW64*[1]Hypothèses!$G$55*1000+AY64*[1]Hypothèses!$G$56)/1000","v":15.461594236111113},2,240476.57694444444,{"$f":"(BI64/(VLOOKUP(E64,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":51.771343796894918},{"$f":"(BI64/(VLOOKUP(E64,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":63.555080031519751},44.743344236111113,{"$f":"BL64*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":42.257602889660497},{"$f":"BL64*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":45.638211120833333},{"$f":"BJ64*[1]Hypothèses!$X$8","v":56.948478176584416},{"$f":"(BI64/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":721.71841820061354},{"$f":"BP64/[1]Hypothèses!$AB$8","v":120.28640303343559},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL99*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.33826253688985292},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL99*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.62912725893921329},null,null,{"$f":"BQ64*[1]Hypothèses!$AC$8","v":40.095467677811861},{"$f":"4*SQRT(BJ64*[1]Hypothèses!$AF$3)","v":195.37138059238535},48.842845148096337]
[null,null,null,"SOUS TOTAL NS RESIF",{"$nulls":8},{"$f":"SUM(M36:M64)","v":817}]
[]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","DIAGANE SADER",850,57,{"$f":"ROUND(I67*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":902},{"$f":"ROUND(J67*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":60},37,{"$f":"ROUND((L67*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M25)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M25*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L67*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M25)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M25*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L67*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M25)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M25*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L67*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M25)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M25*[1]Hypothèses!$J$25,0)","v":26},47,{"$f":"N67*[1]Hypothèses!$H$49","v":1670},{"$f":"O67*[1]Hypothèses!$J$49","v":10600},{"$f":"P67*[1]Hypothèses!$L$49","v":10440},{"$f":"Q67*[1]Hypothèses!$N$49","v":149292},172002,{"$f":"(N67*[1]Hypothèses!$G$49+O67*[1]Hypothèses!$I$49+P67*[1]Hypothèses!$K$49+Q67*[1]Hypothèses!$M$49)/1000","v":29.512},null,{"$f":"VLOOKUP(H67,[1]Struc_communautaires!C54:H147,2,FALSE)","v":0},{"$f":"Z67*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H67,[1]Struc_communautaires!C54:H147,3,FALSE)","v":3},{"$f":"AB67*[1]Hypothèses!$J$49","v":3180},{"$f":"VLOOKUP(H67,[1]Struc_communautaires!C54:H147,4,FALSE)","v":1},{"$f":"AD67*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H67,[1]Struc_communautaires!C54:H147,5,FALSE)","v":1},{"$f":"AH67*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H67,[1]Struc_communautaires!C54:H147,6,FALSE)","v":12.5},{"$f":"AJ67*[1]Hypothèses!$F$49","v":4500},9800,{"$f":"(Z67*[1]Hypothèses!$L$62+AB67*[1]Hypothèses!$L$65+AD67*[1]Hypothèses!$L$63+AF67*[1]Hypothèses!$L$64+AH67*[1]Hypothèses!$L$66+AJ67*[1]Hypothèses!$E$49)/1000","v":1.431},57,{"$f":"AP67/(VLOOKUP(E67,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1872.5409620516825},{"$f":"(VLOOKUP(E67,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K67)/([1]Hypothèses!$Z$26*1000)","v":9589.2822666666671},{"$f":"AP67/[1]Hypothèses!$AC$26","v":2397.3205666666668},{"$f":"(AS67*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K67<[1]Hypothèses!$J$53,1,K67/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU67*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K67<[1]Hypothèses!$J$54,1,K67/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW67*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY67*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K67<[1]Hypothèses!$J$56,0,K67/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},70389.282266666676,{"$f":"(AQ67+AS67*[1]Hypothèses!$G$53*1000+AU67*[1]Hypothèses!$G$54*1000+AW67*[1]Hypothèses!$G$55*1000+AY67*[1]Hypothèses!$G$56)/1000","v":15.597720566666666},2,252191.28226666668,{"$f":"(BI67/(VLOOKUP(E67,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":54.293360886551817},{"$f":"(BI67/(VLOOKUP(E67,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":59.100424957514399},46.540720566666664,{"$f":"BL67*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":43.955124979629623},{"$f":"BL67*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":47.471534977999994},{"$f":"BJ67*[1]Hypothèses!$X$8","v":59.722696975207},{"$f":"(BI67/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":756.87659743897564},{"$f":"BP67/[1]Hypothèses!$AB$8","v":126.1460995731626},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL25*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.34170575594871072},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL25*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.63553122843682242},null,null,{"$f":"BQ67*[1]Hypothèses!$AC$8","v":42.048699857720862},{"$f":"4*SQRT(BJ67*[1]Hypothèses!$AF$3)","v":200.07350927705778},50.018377319264445]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","DRAME IBRA",528,52,{"$f":"ROUND(I68*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":560},{"$f":"ROUND(J68*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":55},28,{"$f":"ROUND((L68*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M30)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M30*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L68*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M30)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M30*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L68*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M30)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M30*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L68*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M30)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M30*[1]Hypothèses!$J$25,0)","v":26},44,{"$f":"N68*[1]Hypothèses!$H$49","v":1336},{"$f":"O68*[1]Hypothèses!$J$49","v":8480},{"$f":"P68*[1]Hypothèses!$L$49","v":10440},{"$f":"Q68*[1]Hypothèses!$N$49","v":149292},169548,{"$f":"(N68*[1]Hypothèses!$G$49+O68*[1]Hypothèses!$I$49+P68*[1]Hypothèses!$K$49+Q68*[1]Hypothèses!$M$49)/1000","v":28.934000000000001},null,{"$f":"VLOOKUP(H68,[1]Struc_communautaires!C55:H148,2,FALSE)","v":2},{"$f":"Z68*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H68,[1]Struc_communautaires!C55:H148,3,FALSE)","v":1},{"$f":"AB68*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H68,[1]Struc_communautaires!C55:H148,4,FALSE)","v":1},{"$f":"AD68*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H68,[1]Struc_communautaires!C55:H148,5,FALSE)","v":0},{"$f":"AH68*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H68,[1]Struc_communautaires!C55:H148,6,FALSE)","v":11.875},{"$f":"AJ68*[1]Hypothèses!$F$49","v":4275},8515,{"$f":"(Z68*[1]Hypothèses!$L$62+AB68*[1]Hypothèses!$L$65+AD68*[1]Hypothèses!$L$63+AF68*[1]Hypothèses!$L$64+AH68*[1]Hypothèses!$L$66+AJ68*[1]Hypothèses!$E$49)/1000","v":1.1732499999999999},52,{"$f":"AP68/(VLOOKUP(E68,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1162.5531471717763},{"$f":"(VLOOKUP(E68,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K68)/([1]Hypothèses!$Z$26*1000)","v":5953.434666666667},{"$f":"AP68/[1]Hypothèses!$AC$26","v":1488.3586666666667},{"$f":"(AS68*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K68<[1]Hypothèses!$J$53,1,K68/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU68*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K68<[1]Hypothèses!$J$54,1,K68/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW68*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY68*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K68<[1]Hypothèses!$J$56,0,K68/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},65153.434666666668,{"$f":"(AQ68+AS68*[1]Hypothèses!$G$53*1000+AU68*[1]Hypothèses!$G$54*1000+AW68*[1]Hypothèses!$G$55*1000+AY68*[1]Hypothèses!$G$56)/1000","v":14.688558666666667},2,243216.43466666667,{"$f":"(BI68/(VLOOKUP(E68,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":52.361197985165866},{"$f":"(BI68/(VLOOKUP(E68,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":56.997190847589593},44.795808666666666,{"$f":"BL68*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":42.307152629629627},{"$f":"BL68*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":45.691724839999999},{"$f":"BJ68*[1]Hypothèses!$X$8","v":57.597317783682456},{"$f":"(BI68/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":729.94128051220491},{"$f":"BP68/[1]Hypothèses!$AB$8","v":121.65688008536749},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL30*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.37807331993544274},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL30*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.70317048301002216},null,null,{"$f":"BQ68*[1]Hypothèses!$AC$8","v":40.552293361789161},{"$f":"4*SQRT(BJ68*[1]Hypothèses!$AF$3)","v":196.4812053365489},49.120301334137224]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","KERE",1114,113,{"$f":"ROUND(I69*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1182},{"$f":"ROUND(J69*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":120},27,{"$f":"ROUND((L69*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M41)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M41*[1]Hypothèses!$G$25,0)","v":9},{"$f":"ROUND((L69*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M41)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M41*[1]Hypothèses!$H$25,0)","v":18},{"$f":"ROUND((L69*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M41)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M41*[1]Hypothèses!$I$25,0)","v":13},{"$f":"ROUND((L69*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M41)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M41*[1]Hypothèses!$J$25,0)","v":56},96,{"$f":"N69*[1]Hypothèses!$H$49","v":3006},{"$f":"O69*[1]Hypothèses!$J$49","v":19080},{"$f":"P69*[1]Hypothèses!$L$49","v":22620},{"$f":"Q69*[1]Hypothèses!$N$49","v":321552},366258,{"$f":"(N69*[1]Hypothèses!$G$49+O69*[1]Hypothèses!$I$49+P69*[1]Hypothèses!$K$49+Q69*[1]Hypothèses!$M$49)/1000","v":62.564},null,{"$f":"VLOOKUP(H69,[1]Struc_communautaires!C56:H149,2,FALSE)","v":2},{"$f":"Z69*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H69,[1]Struc_communautaires!C56:H149,3,FALSE)","v":2},{"$f":"AB69*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H69,[1]Struc_communautaires!C56:H149,4,FALSE)","v":0},{"$f":"AD69*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H69,[1]Struc_communautaires!C56:H149,5,FALSE)","v":0},{"$f":"AH69*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H69,[1]Struc_communautaires!C56:H149,6,FALSE)","v":20},{"$f":"AJ69*[1]Hypothèses!$F$49","v":7200},11440,{"$f":"(Z69*[1]Hypothèses!$L$62+AB69*[1]Hypothèses!$L$65+AD69*[1]Hypothèses!$L$63+AF69*[1]Hypothèses!$L$64+AH69*[1]Hypothèses!$L$66+AJ69*[1]Hypothèses!$E$49)/1000","v":1.556},105,{"$f":"AP69/(VLOOKUP(E69,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2453.8175356375709},{"$f":"(VLOOKUP(E69,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K69)/([1]Hypothèses!$Z$26*1000)","v":12565.999600000001},{"$f":"AP69/[1]Hypothèses!$AC$26","v":3141.4999000000003},{"$f":"(AS69*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K69<[1]Hypothèses!$J$53,1,K69/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU69*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K69<[1]Hypothèses!$J$54,1,K69/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW69*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY69*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K69<[1]Hypothèses!$J$56,0,K69/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},73365.99960000001,{"$f":"(AQ69+AS69*[1]Hypothèses!$G$53*1000+AU69*[1]Hypothèses!$G$54*1000+AW69*[1]Hypothèses!$G$55*1000+AY69*[1]Hypothèses!$G$56)/1000","v":16.341899900000001},2,451063.99959999998,{"$f":"(BI69/(VLOOKUP(E69,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":97.107958265261544},{"$f":"(BI69/(VLOOKUP(E69,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":105.70577150723196},80.461899900000006,{"$f":"BL69*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":75.991794350000006},{"$f":"BL69*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":82.071137898000003},{"$f":"BJ69*[1]Hypothèses!$X$8","v":106.81875409178771},{"$f":"(BI69/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1353.7334921968788},{"$f":"BP69/[1]Hypothèses!$AB$8","v":225.6222486994798},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL41*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.22561390183293303},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL41*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.41961447148063347},null,null,{"$f":"BQ69*[1]Hypothèses!$AC$8","v":75.207416233159933},{"$f":"4*SQRT(BJ69*[1]Hypothèses!$AF$3)","v":267.57383181060891},66.893457952652227]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","KEUR AMATH SEUNE",600,70,{"$f":"ROUND(I70*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J70*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":74},28,{"$f":"ROUND((L70*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M43)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M43*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L70*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M43)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M43*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L70*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M43)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M43*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L70*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M43)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M43*[1]Hypothèses!$J$25,0)","v":35},59,{"$f":"N70*[1]Hypothèses!$H$49","v":1670},{"$f":"O70*[1]Hypothèses!$J$49","v":11660},{"$f":"P70*[1]Hypothèses!$L$49","v":13920},{"$f":"Q70*[1]Hypothèses!$N$49","v":200970},228220,{"$f":"(N70*[1]Hypothèses!$G$49+O70*[1]Hypothèses!$I$49+P70*[1]Hypothèses!$K$49+Q70*[1]Hypothèses!$M$49)/1000","v":38.944000000000003},null,{"$f":"VLOOKUP(H70,[1]Struc_communautaires!C57:H150,2,FALSE)","v":2},{"$f":"Z70*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H70,[1]Struc_communautaires!C57:H150,3,FALSE)","v":1},{"$f":"AB70*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H70,[1]Struc_communautaires!C57:H150,4,FALSE)","v":1},{"$f":"AD70*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H70,[1]Struc_communautaires!C57:H150,5,FALSE)","v":0},{"$f":"AH70*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H70,[1]Struc_communautaires!C57:H150,6,FALSE)","v":14.25},{"$f":"AJ70*[1]Hypothèses!$F$49","v":5130},9370,{"$f":"(Z70*[1]Hypothèses!$L$62+AB70*[1]Hypothèses!$L$65+AD70*[1]Hypothèses!$L$63+AF70*[1]Hypothèses!$L$64+AH70*[1]Hypothèses!$L$66+AJ70*[1]Hypothèses!$E$49)/1000","v":1.2444999999999999},67,{"$f":"AP70/(VLOOKUP(E70,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1322.4042049078955},{"$f":"(VLOOKUP(E70,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K70)/([1]Hypothèses!$Z$26*1000)","v":6772.0319333333337},{"$f":"AP70/[1]Hypothèses!$AC$26","v":1693.0079833333334},{"$f":"(AS70*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K70<[1]Hypothèses!$J$53,1,K70/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU70*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K70<[1]Hypothèses!$J$54,1,K70/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW70*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY70*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K70<[1]Hypothèses!$J$56,0,K70/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},65972.031933333332,{"$f":"(AQ70+AS70*[1]Hypothèses!$G$53*1000+AU70*[1]Hypothèses!$G$54*1000+AW70*[1]Hypothèses!$G$55*1000+AY70*[1]Hypothèses!$G$56)/1000","v":14.893207983333333},2,303562.03193333332,{"$f":"(BI70/(VLOOKUP(E70,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":65.352786198945694},{"$f":"(BI70/(VLOOKUP(E70,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":71.139037507474754},55.081707983333338,{"$f":"BL70*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":52.02161309537037},{"$f":"BL70*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":56.183342143000004},{"$f":"BJ70*[1]Hypothèses!$X$8","v":71.888064818840263},{"$f":"(BI70/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":911.05051600640263},{"$f":"BP70/[1]Hypothèses!$AB$8","v":151.84175266773377},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL43*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.40099434436479964},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL43*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.74580080620190337},null,null,{"$f":"BQ70*[1]Hypothèses!$AC$8","v":50.613917555911257},{"$f":"4*SQRT(BJ70*[1]Hypothèses!$AF$3)","v":219.50695252943282},54.876738132358206]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","Keur S. Diané","KEUR BABOU NDITY",990,57,{"$f":"ROUND(I71*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1051},{"$f":"ROUND(J71*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":60},28,{"$f":"ROUND((L71*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M44)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M44*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L71*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M44)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M44*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L71*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M44)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M44*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L71*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M44)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M44*[1]Hypothèses!$J$25,0)","v":28},48,{"$f":"N71*[1]Hypothèses!$H$49","v":1670},{"$f":"O71*[1]Hypothèses!$J$49","v":9540},{"$f":"P71*[1]Hypothèses!$L$49","v":10440},{"$f":"Q71*[1]Hypothèses!$N$49","v":160776},182426,{"$f":"(N71*[1]Hypothèses!$G$49+O71*[1]Hypothèses!$I$49+P71*[1]Hypothèses!$K$49+Q71*[1]Hypothèses!$M$49)/1000","v":31.187000000000001},null,{"$f":"VLOOKUP(H71,[1]Struc_communautaires!C58:H151,2,FALSE)","v":1},{"$f":"Z71*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H71,[1]Struc_communautaires!C58:H151,3,FALSE)","v":1},{"$f":"AB71*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H71,[1]Struc_communautaires!C58:H151,4,FALSE)","v":0},{"$f":"AD71*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H71,[1]Struc_communautaires!C58:H151,5,FALSE)","v":0},{"$f":"AH71*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H71,[1]Struc_communautaires!C58:H151,6,FALSE)","v":12.5},{"$f":"AJ71*[1]Hypothèses!$F$49","v":4500},6620,{"$f":"(Z71*[1]Hypothèses!$L$62+AB71*[1]Hypothèses!$L$65+AD71*[1]Hypothèses!$L$63+AF71*[1]Hypothèses!$L$64+AH71*[1]Hypothèses!$L$66+AJ71*[1]Hypothèses!$E$49)/1000","v":0.85299999999999998},55,{"$f":"AP71/(VLOOKUP(E71,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2181.8631387098872},{"$f":"(VLOOKUP(E71,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K71)/([1]Hypothèses!$Z$26*1000)","v":11173.321133333333},{"$f":"AP71/[1]Hypothèses!$AC$26","v":2793.3302833333332},{"$f":"(AS71*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K71<[1]Hypothèses!$J$53,1,K71/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU71*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K71<[1]Hypothèses!$J$54,1,K71/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW71*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY71*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K71<[1]Hypothèses!$J$56,0,K71/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},71973.321133333331,{"$f":"(AQ71+AS71*[1]Hypothèses!$G$53*1000+AU71*[1]Hypothèses!$G$54*1000+AW71*[1]Hypothèses!$G$55*1000+AY71*[1]Hypothèses!$G$56)/1000","v":15.993730283333333},2,261019.32113333332,{"$f":"(BI71/(VLOOKUP(E71,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":56.193917859816352},{"$f":"(BI71/(VLOOKUP(E71,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":61.169254791250538},48.033730283333334,{"$f":"BL71*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":45.365189712037036},{"$f":"BL71*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":48.994404888999995},{"$f":"BJ71*[1]Hypothèses!$X$8","v":61.813309645797993},{"$f":"(BI71/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":783.37131192476988},{"$f":"BP71/[1]Hypothèses!$AB$8","v":130.56188532079497},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL44*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.48240002221032047},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL44*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.89720548564388924},null,null,{"$f":"BQ71*[1]Hypothèses!$AC$8","v":43.520628440264986},{"$f":"4*SQRT(BJ71*[1]Hypothèses!$AF$3)","v":203.54520814719612},50.88630203679903]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","KEUR MOUDIAYE FATIM",987,48,{"$f":"ROUND(I72*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1047},{"$f":"ROUND(J72*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":51},38,{"$f":"ROUND((L72*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M45)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M45*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L72*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M45)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M45*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L72*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M45)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M45*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L72*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M45)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M45*[1]Hypothèses!$J$25,0)","v":25},42,{"$f":"N72*[1]Hypothèses!$H$49","v":1336},{"$f":"O72*[1]Hypothèses!$J$49","v":7420},{"$f":"P72*[1]Hypothèses!$L$49","v":10440},{"$f":"Q72*[1]Hypothèses!$N$49","v":143550},162746,{"$f":"(N72*[1]Hypothèses!$G$49+O72*[1]Hypothèses!$I$49+P72*[1]Hypothèses!$K$49+Q72*[1]Hypothèses!$M$49)/1000","v":27.738},null,{"$f":"VLOOKUP(H72,[1]Struc_communautaires!C59:H152,2,FALSE)","v":1},{"$f":"Z72*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H72,[1]Struc_communautaires!C59:H152,3,FALSE)","v":1},{"$f":"AB72*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H72,[1]Struc_communautaires!C59:H152,4,FALSE)","v":1},{"$f":"AD72*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H72,[1]Struc_communautaires!C59:H152,5,FALSE)","v":0},{"$f":"AH72*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H72,[1]Struc_communautaires!C59:H152,6,FALSE)","v":11.375},{"$f":"AJ72*[1]Hypothèses!$F$49","v":4095},7275,{"$f":"(Z72*[1]Hypothèses!$L$62+AB72*[1]Hypothèses!$L$65+AD72*[1]Hypothèses!$L$63+AF72*[1]Hypothèses!$L$64+AH72*[1]Hypothèses!$L$66+AJ72*[1]Hypothèses!$E$49)/1000","v":0.91925000000000001},50,{"$f":"AP72/(VLOOKUP(E72,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2173.5591876586604},{"$f":"(VLOOKUP(E72,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K72)/([1]Hypothèses!$Z$26*1000)","v":11130.796600000001},{"$f":"AP72/[1]Hypothèses!$AC$26","v":2782.6991500000004},{"$f":"(AS72*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K72<[1]Hypothèses!$J$53,1,K72/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU72*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K72<[1]Hypothèses!$J$54,1,K72/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW72*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY72*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K72<[1]Hypothèses!$J$56,0,K72/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},71930.796600000001,{"$f":"(AQ72+AS72*[1]Hypothèses!$G$53*1000+AU72*[1]Hypothèses!$G$54*1000+AW72*[1]Hypothèses!$G$55*1000+AY72*[1]Hypothèses!$G$56)/1000","v":15.983099149999999},2,241951.7966,{"$f":"(BI72/(VLOOKUP(E72,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":52.088938570299177},{"$f":"(BI72/(VLOOKUP(E72,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":56.700825935663659},44.640349149999999,{"$f":"BL72*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":42.160329752777777},{"$f":"BL72*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":45.533156132999999},{"$f":"BJ72*[1]Hypothèses!$X$8","v":57.297832427329098},{"$f":"(BI72/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":726.14584813925569},{"$f":"BP72/[1]Hypothèses!$AB$8","v":121.02430802320929},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL45*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.30411073146496109},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL45*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.56560904633329323},null,null,{"$f":"BQ72*[1]Hypothèses!$AC$8","v":40.341436007736426},{"$f":"4*SQRT(BJ72*[1]Hypothèses!$AF$3)","v":195.96972375627359},48.992430939068399]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","NDIAYENE KADE",930,103,{"$f":"ROUND(I73*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":987},{"$f":"ROUND(J73*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":109},32,{"$f":"ROUND((L73*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M66)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M66*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L73*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M66)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M66*[1]Hypothèses!$H$25,0)","v":17},{"$f":"ROUND((L73*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M66)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M66*[1]Hypothèses!$I$25,0)","v":12},{"$f":"ROUND((L73*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M66)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M66*[1]Hypothèses!$J$25,0)","v":50},87,{"$f":"N73*[1]Hypothèses!$H$49","v":2672},{"$f":"O73*[1]Hypothèses!$J$49","v":18020},{"$f":"P73*[1]Hypothèses!$L$49","v":20880},{"$f":"Q73*[1]Hypothèses!$N$49","v":287100},328672,{"$f":"(N73*[1]Hypothèses!$G$49+O73*[1]Hypothèses!$I$49+P73*[1]Hypothèses!$K$49+Q73*[1]Hypothèses!$M$49)/1000","v":56.192999999999998},null,{"$f":"VLOOKUP(H73,[1]Struc_communautaires!C60:H153,2,FALSE)","v":2},{"$f":"Z73*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H73,[1]Struc_communautaires!C60:H153,3,FALSE)","v":1},{"$f":"AB73*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H73,[1]Struc_communautaires!C60:H153,4,FALSE)","v":0},{"$f":"AD73*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H73,[1]Struc_communautaires!C60:H153,5,FALSE)","v":0},{"$f":"AH73*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H73,[1]Struc_communautaires!C60:H153,6,FALSE)","v":18.625},{"$f":"AJ73*[1]Hypothèses!$F$49","v":6705},9885,{"$f":"(Z73*[1]Hypothèses!$L$62+AB73*[1]Hypothèses!$L$65+AD73*[1]Hypothèses!$L$63+AF73*[1]Hypothèses!$L$64+AH73*[1]Hypothèses!$L$66+AJ73*[1]Hypothèses!$E$49)/1000","v":1.2757499999999999},95,{"$f":"AP73/(VLOOKUP(E73,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2048.9999218902558},{"$f":"(VLOOKUP(E73,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K73)/([1]Hypothèses!$Z$26*1000)","v":10492.928600000001},{"$f":"AP73/[1]Hypothèses!$AC$26","v":2623.2321500000003},{"$f":"(AS73*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K73<[1]Hypothèses!$J$53,1,K73/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU73*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K73<[1]Hypothèses!$J$54,1,K73/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW73*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY73*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K73<[1]Hypothèses!$J$56,0,K73/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},71292.928599999999,{"$f":"(AQ73+AS73*[1]Hypothèses!$G$53*1000+AU73*[1]Hypothèses!$G$54*1000+AW73*[1]Hypothèses!$G$55*1000+AY73*[1]Hypothèses!$G$56)/1000","v":15.82363215},2,409849.92859999998,{"$f":"(BI73/(VLOOKUP(E73,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":88.235128045694807},{"$f":"(BI73/(VLOOKUP(E73,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":96.047352356352704},73.292382149999995,{"$f":"BL73*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":69.220583141666665},{"$f":"BL73*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":74.758229792999984},{"$f":"BJ73*[1]Hypothèses!$X$8","v":97.058640850264297},{"$f":"(BI73/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1230.0418025210083},{"$f":"BP73/[1]Hypothèses!$AB$8","v":205.00696708683472},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL66*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.36906989959830871},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL66*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.68642521405455659},null,null,{"$f":"BQ73*[1]Hypothèses!$AC$8","v":68.335655695611564},{"$f":"4*SQRT(BJ73*[1]Hypothèses!$AF$3)","v":255.05684700774034},63.764211751935086]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","NIASSENE",1023,82,{"$f":"ROUND(I74*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1086},{"$f":"ROUND(J74*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":87},24,{"$f":"ROUND((L74*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M73)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M73*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L74*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M73)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M73*[1]Hypothèses!$H$25,0)","v":13},{"$f":"ROUND((L74*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M73)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M73*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L74*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M73)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M73*[1]Hypothèses!$J$25,0)","v":40},68,{"$f":"N74*[1]Hypothèses!$H$49","v":2004},{"$f":"O74*[1]Hypothèses!$J$49","v":13780},{"$f":"P74*[1]Hypothèses!$L$49","v":15660},{"$f":"Q74*[1]Hypothèses!$N$49","v":229680},261124,{"$f":"(N74*[1]Hypothèses!$G$49+O74*[1]Hypothèses!$I$49+P74*[1]Hypothèses!$K$49+Q74*[1]Hypothèses!$M$49)/1000","v":44.597000000000001},null,{"$f":"VLOOKUP(H74,[1]Struc_communautaires!C61:H154,2,FALSE)","v":3},{"$f":"Z74*[1]Hypothèses!$J$49","v":3180},{"$f":"VLOOKUP(H74,[1]Struc_communautaires!C61:H154,3,FALSE)","v":3},{"$f":"AB74*[1]Hypothèses!$J$49","v":3180},{"$f":"VLOOKUP(H74,[1]Struc_communautaires!C61:H154,4,FALSE)","v":1},{"$f":"AD74*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H74,[1]Struc_communautaires!C61:H154,5,FALSE)","v":1},{"$f":"AH74*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H74,[1]Struc_communautaires!C61:H154,6,FALSE)","v":15.875},{"$f":"AJ74*[1]Hypothèses!$F$49","v":5715},14195,{"$f":"(Z74*[1]Hypothèses!$L$62+AB74*[1]Hypothèses!$L$65+AD74*[1]Hypothèses!$L$63+AF74*[1]Hypothèses!$L$64+AH74*[1]Hypothèses!$L$66+AJ74*[1]Hypothèses!$E$49)/1000","v":2.24925},81,{"$f":"AP74/(VLOOKUP(E74,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2254.5227104081237},{"$f":"(VLOOKUP(E74,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K74)/([1]Hypothèses!$Z$26*1000)","v":11545.410800000001},{"$f":"AP74/[1]Hypothèses!$AC$26","v":2886.3527000000004},{"$f":"(AS74*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K74<[1]Hypothèses!$J$53,1,K74/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU74*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K74<[1]Hypothèses!$J$54,1,K74/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW74*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY74*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K74<[1]Hypothèses!$J$56,0,K74/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},72345.410799999998,{"$f":"(AQ74+AS74*[1]Hypothèses!$G$53*1000+AU74*[1]Hypothèses!$G$54*1000+AW74*[1]Hypothèses!$G$55*1000+AY74*[1]Hypothèses!$G$56)/1000","v":16.086752699999998},2,347664.41080000001,{"$f":"(BI74/(VLOOKUP(E74,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":74.847429908443416},{"$f":"(BI74/(VLOOKUP(E74,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":81.474324711816848},62.933002699999996,{"$f":"BL74*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":59.43672477222222},{"$f":"BL74*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":64.191662753999992},{"$f":"BJ74*[1]Hypothèses!$X$8","v":82.332172899287769},{"$f":"(BI74/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1043.4105966386555},{"$f":"BP74/[1]Hypothèses!$AB$8","v":173.90176610644258},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL73*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.30008669787760883},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL73*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.55812483231430299},null,null,{"$f":"BQ74*[1]Hypothèses!$AC$8","v":57.967255368814193},{"$f":"4*SQRT(BJ74*[1]Hypothèses!$AF$3)","v":234.91171346464859},58.727928366162146]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE DIOGO",586,68,{"$f":"ROUND(I75*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":622},{"$f":"ROUND(J75*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":72},68,{"$f":"ROUND((L75*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M94)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M94*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L75*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M94)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M94*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L75*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M94)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M94*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L75*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M94)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M94*[1]Hypothèses!$J$25,0)","v":35},58,{"$f":"N75*[1]Hypothèses!$H$49","v":1670},{"$f":"O75*[1]Hypothèses!$J$49","v":10600},{"$f":"P75*[1]Hypothèses!$L$49","v":13920},{"$f":"Q75*[1]Hypothèses!$N$49","v":200970},227160,{"$f":"(N75*[1]Hypothèses!$G$49+O75*[1]Hypothèses!$I$49+P75*[1]Hypothèses!$K$49+Q75*[1]Hypothèses!$M$49)/1000","v":38.704999999999998},null,{"$f":"VLOOKUP(H75,[1]Struc_communautaires!C62:H155,2,FALSE)","v":1},{"$f":"Z75*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H75,[1]Struc_communautaires!C62:H155,3,FALSE)","v":1},{"$f":"AB75*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H75,[1]Struc_communautaires!C62:H155,4,FALSE)","v":1},{"$f":"AD75*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H75,[1]Struc_communautaires!C62:H155,5,FALSE)","v":0},{"$f":"AH75*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H75,[1]Struc_communautaires!C62:H155,6,FALSE)","v":14},{"$f":"AJ75*[1]Hypothèses!$F$49","v":5040},8220,{"$f":"(Z75*[1]Hypothèses!$L$62+AB75*[1]Hypothèses!$L$65+AD75*[1]Hypothèses!$L$63+AF75*[1]Hypothèses!$L$64+AH75*[1]Hypothèses!$L$66+AJ75*[1]Hypothèses!$E$49)/1000","v":0.998},65,{"$f":"AP75/(VLOOKUP(E75,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1291.2643884657944},{"$f":"(VLOOKUP(E75,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K75)/([1]Hypothèses!$Z$26*1000)","v":6612.564933333334},{"$f":"AP75/[1]Hypothèses!$AC$26","v":1653.1412333333335},{"$f":"(AS75*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K75<[1]Hypothèses!$J$53,1,K75/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU75*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K75<[1]Hypothèses!$J$54,1,K75/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW75*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY75*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K75<[1]Hypothèses!$J$56,0,K75/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},65812.564933333342,{"$f":"(AQ75+AS75*[1]Hypothèses!$G$53*1000+AU75*[1]Hypothèses!$G$54*1000+AW75*[1]Hypothèses!$G$55*1000+AY75*[1]Hypothèses!$G$56)/1000","v":14.853341233333335},2,301192.56493333331,{"$f":"(BI75/(VLOOKUP(E75,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":64.842672107040869},{"$f":"(BI75/(VLOOKUP(E75,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":70.583758572516444},54.556341233333328,{"$f":"BL75*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":51.525433387037026},{"$f":"BL75*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":55.647468057999994},{"$f":"BJ75*[1]Hypothèses!$X$8","v":71.326939317744959},{"$f":"(BI75/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":903.93927050820321},{"$f":"BP75/[1]Hypothèses!$AB$8","v":150.65654508470053},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL94*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.32763041906147539},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL94*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.60935281034792876},null,null,{"$f":"BQ75*[1]Hypothèses!$AC$8","v":50.218848361566842},{"$f":"4*SQRT(BJ75*[1]Hypothèses!$AF$3)","v":218.64858858698148},54.662147146745369]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE KEUR SOULEYMANE",500,34,{"$f":"ROUND(I76*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":531},{"$f":"ROUND(J76*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":36},31,{"$f":"ROUND((L76*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M95)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M95*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L76*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M95)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M95*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L76*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M95)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M95*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L76*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M95)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M95*[1]Hypothèses!$J$25,0)","v":18},28,{"$f":"N76*[1]Hypothèses!$H$49","v":668},{"$f":"O76*[1]Hypothèses!$J$49","v":4240},{"$f":"P76*[1]Hypothèses!$L$49","v":6960},{"$f":"Q76*[1]Hypothèses!$N$49","v":103356},115224,{"$f":"(N76*[1]Hypothèses!$G$49+O76*[1]Hypothèses!$I$49+P76*[1]Hypothèses!$K$49+Q76*[1]Hypothèses!$M$49)/1000","v":19.542000000000002},null,{"$f":"VLOOKUP(H76,[1]Struc_communautaires!C63:H156,2,FALSE)","v":3},{"$f":"Z76*[1]Hypothèses!$J$49","v":3180},{"$f":"VLOOKUP(H76,[1]Struc_communautaires!C63:H156,3,FALSE)","v":1},{"$f":"AB76*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H76,[1]Struc_communautaires!C63:H156,4,FALSE)","v":1},{"$f":"AD76*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H76,[1]Struc_communautaires!C63:H156,5,FALSE)","v":0},{"$f":"AH76*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H76,[1]Struc_communautaires!C63:H156,6,FALSE)","v":9.5},{"$f":"AJ76*[1]Hypothèses!$F$49","v":3420},8720,{"$f":"(Z76*[1]Hypothèses!$L$62+AB76*[1]Hypothèses!$L$65+AD76*[1]Hypothèses!$L$63+AF76*[1]Hypothèses!$L$64+AH76*[1]Hypothèses!$L$66+AJ76*[1]Hypothèses!$E$49)/1000","v":1.341},37,{"$f":"AP76/(VLOOKUP(E76,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1102.3495020503808},{"$f":"(VLOOKUP(E76,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K76)/([1]Hypothèses!$Z$26*1000)","v":5645.1318000000001},{"$f":"AP76/[1]Hypothèses!$AC$26","v":1411.28295},{"$f":"(AS76*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K76<[1]Hypothèses!$J$53,1,K76/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU76*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K76<[1]Hypothèses!$J$54,1,K76/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW76*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY76*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K76<[1]Hypothèses!$J$56,0,K76/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},64845.131800000003,{"$f":"(AQ76+AS76*[1]Hypothèses!$G$53*1000+AU76*[1]Hypothèses!$G$54*1000+AW76*[1]Hypothèses!$G$55*1000+AY76*[1]Hypothèses!$G$56)/1000","v":14.611482950000001},2,188789.1318,{"$f":"(BI76/(VLOOKUP(E76,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.643738245630018},{"$f":"(BI76/(VLOOKUP(E76,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":44.242282351942102},35.494482950000005,{"$f":"BL76*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":33.522567230555559},{"$f":"BL76*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":36.204372609000004},{"$f":"BJ76*[1]Hypothèses!$X$8","v":44.708112070193025},{"$f":"(BI76/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":566.59403301320526},{"$f":"BP76/[1]Hypothèses!$AB$8","v":94.43233883553421},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL95*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.29182998465158283},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL95*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.54276834794716688},null,null,{"$f":"BQ76*[1]Hypothèses!$AC$8","v":31.477446278511401},{"$f":"4*SQRT(BJ76*[1]Hypothèses!$AF$3)","v":173.10636999757722},43.276592499394305]
[null,null,null,"SOUS TOTAL SALENSOL",{"$nulls":8},{"$f":"SUM(M67:M76)","v":341}]
[]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BABADI",830,75,{"$f":"ROUND(I79*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":881},{"$f":"ROUND(J79*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":80},33,{"$f":"ROUND((L79*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M6)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M6*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L79*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M6)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M6*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L79*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M6)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M6*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L79*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M6)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M6*[1]Hypothèses!$J$25,0)","v":38},64,{"$f":"N79*[1]Hypothèses!$H$49","v":2004},{"$f":"O79*[1]Hypothèses!$J$49","v":11660},{"$f":"P79*[1]Hypothèses!$L$49","v":15660},{"$f":"Q79*[1]Hypothèses!$N$49","v":218196},247520,{"$f":"(N79*[1]Hypothèses!$G$49+O79*[1]Hypothèses!$I$49+P79*[1]Hypothèses!$K$49+Q79*[1]Hypothèses!$M$49)/1000","v":42.204999999999998},null,{"$f":"VLOOKUP(H79,[1]Struc_communautaires!C64:H157,2,FALSE)","v":2},{"$f":"Z79*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H79,[1]Struc_communautaires!C64:H157,3,FALSE)","v":1},{"$f":"AB79*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H79,[1]Struc_communautaires!C64:H157,4,FALSE)","v":0},{"$f":"AD79*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H79,[1]Struc_communautaires!C64:H157,5,FALSE)","v":0},{"$f":"AH79*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H79,[1]Struc_communautaires!C64:H157,6,FALSE)","v":15},{"$f":"AJ79*[1]Hypothèses!$F$49","v":5400},8580,{"$f":"(Z79*[1]Hypothèses!$L$62+AB79*[1]Hypothèses!$L$65+AD79*[1]Hypothèses!$L$63+AF79*[1]Hypothèses!$L$64+AH79*[1]Hypothèses!$L$66+AJ79*[1]Hypothèses!$E$49)/1000","v":1.167},72,{"$f":"AP79/(VLOOKUP(E79,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2442.9690924081669},{"$f":"(VLOOKUP(E79,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K79)/([1]Hypothèses!$Z$26*1000)","v":12510.444722222224},{"$f":"AP79/[1]Hypothèses!$AC$26","v":3127.6111805555561},{"$f":"(AS79*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K79<[1]Hypothèses!$J$53,1,K79/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU79*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K79<[1]Hypothèses!$J$54,1,K79/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW79*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY79*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K79<[1]Hypothèses!$J$56,0,K79/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},73310.444722222222,{"$f":"(AQ79+AS79*[1]Hypothèses!$G$53*1000+AU79*[1]Hypothèses!$G$54*1000+AW79*[1]Hypothèses!$G$55*1000+AY79*[1]Hypothèses!$G$56)/1000","v":16.328011180555556},2,329410.44472222222,{"$f":"(BI79/(VLOOKUP(E79,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":70.91759871458116},{"$f":"(BI79/(VLOOKUP(E79,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":87.059236469321377},59.700011180555556,{"$f":"BL79*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":56.383343892746907},{"$f":"BL79*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":60.894011404166662},{"$f":"BJ79*[1]Hypothèses!$X$8","v":78.009358586039284},{"$f":"(BI79/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":988.62678488061897},{"$f":"BP79/[1]Hypothèses!$AB$8","v":164.77113081343649},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL6*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.12690990737687688},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL6*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.23603702288274028},null,null,{"$f":"BQ79*[1]Hypothèses!$AC$8","v":54.923710271145495},{"$f":"4*SQRT(BJ79*[1]Hypothèses!$AF$3)","v":228.66159970639234},57.165399926598084]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","BADIOCOUNDA",600,51,{"$f":"ROUND(I80*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J80*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":54},23,{"$f":"ROUND((L80*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M8)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M8*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L80*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M8)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M8*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L80*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M8)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M8*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L80*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M8)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M8*[1]Hypothèses!$J$25,0)","v":26},43,{"$f":"N80*[1]Hypothèses!$H$49","v":1336},{"$f":"O80*[1]Hypothèses!$J$49","v":7420},{"$f":"P80*[1]Hypothèses!$L$49","v":10440},{"$f":"Q80*[1]Hypothèses!$N$49","v":149292},168488,{"$f":"(N80*[1]Hypothèses!$G$49+O80*[1]Hypothèses!$I$49+P80*[1]Hypothèses!$K$49+Q80*[1]Hypothèses!$M$49)/1000","v":28.695},null,{"$f":"VLOOKUP(H80,[1]Struc_communautaires!C65:H158,2,FALSE)","v":1},{"$f":"Z80*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H80,[1]Struc_communautaires!C65:H158,3,FALSE)","v":1},{"$f":"AB80*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H80,[1]Struc_communautaires!C65:H158,4,FALSE)","v":0},{"$f":"AD80*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H80,[1]Struc_communautaires!C65:H158,5,FALSE)","v":0},{"$f":"AH80*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H80,[1]Struc_communautaires!C65:H158,6,FALSE)","v":11.75},{"$f":"AJ80*[1]Hypothèses!$F$49","v":4230},6350,{"$f":"(Z80*[1]Hypothèses!$L$62+AB80*[1]Hypothèses!$L$65+AD80*[1]Hypothèses!$L$63+AF80*[1]Hypothèses!$L$64+AH80*[1]Hypothèses!$L$66+AJ80*[1]Hypothèses!$E$49)/1000","v":0.83050000000000002},49,{"$f":"AP80/(VLOOKUP(E80,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1766.3692529670855},{"$f":"(VLOOKUP(E80,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K80)/([1]Hypothèses!$Z$26*1000)","v":9045.576944444445},{"$f":"AP80/[1]Hypothèses!$AC$26","v":2261.3942361111112},{"$f":"(AS80*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K80<[1]Hypothèses!$J$53,1,K80/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU80*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K80<[1]Hypothèses!$J$54,1,K80/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW80*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY80*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K80<[1]Hypothèses!$J$56,0,K80/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},68245.576944444445,{"$f":"(AQ80+AS80*[1]Hypothèses!$G$53*1000+AU80*[1]Hypothèses!$G$54*1000+AW80*[1]Hypothèses!$G$55*1000+AY80*[1]Hypothèses!$G$56)/1000","v":15.461594236111113},2,243083.57694444444,{"$f":"(BI80/(VLOOKUP(E80,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":52.332595520424249},{"$f":"(BI80/(VLOOKUP(E80,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":64.244078917596084},44.987094236111112,{"$f":"BL80*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":42.487811222993827},{"$f":"BL80*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":45.88683612083333},{"$f":"BJ80*[1]Hypothèses!$X$8","v":57.565855072466675},{"$f":"(BI80/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":729.54254785247429},{"$f":"BP80/[1]Hypothèses!$AB$8","v":121.59042464207904},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL8*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.32804883401570728},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL8*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.61013101137389925},null,null,{"$f":"BQ80*[1]Hypothèses!$AC$8","v":40.530141547359676},{"$f":"4*SQRT(BJ80*[1]Hypothèses!$AF$3)","v":196.42753377594084},49.106883443985211]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BANDOUGA",1200,70,{"$f":"ROUND(I81*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1273},{"$f":"ROUND(J81*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":74},46,{"$f":"ROUND((L81*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M12)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M12*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L81*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M12)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M12*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L81*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M12)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M12*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L81*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M12)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M12*[1]Hypothèses!$J$25,0)","v":36},59,{"$f":"N81*[1]Hypothèses!$H$49","v":1670},{"$f":"O81*[1]Hypothèses!$J$49","v":10600},{"$f":"P81*[1]Hypothèses!$L$49","v":13920},{"$f":"Q81*[1]Hypothèses!$N$49","v":206712},232902,{"$f":"(N81*[1]Hypothèses!$G$49+O81*[1]Hypothèses!$I$49+P81*[1]Hypothèses!$K$49+Q81*[1]Hypothèses!$M$49)/1000","v":39.661999999999999},null,{"$f":"VLOOKUP(H81,[1]Struc_communautaires!C66:H159,2,FALSE)","v":2},{"$f":"Z81*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H81,[1]Struc_communautaires!C66:H159,3,FALSE)","v":1},{"$f":"AB81*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H81,[1]Struc_communautaires!C66:H159,4,FALSE)","v":0},{"$f":"AD81*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H81,[1]Struc_communautaires!C66:H159,5,FALSE)","v":0},{"$f":"AH81*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H81,[1]Struc_communautaires!C66:H159,6,FALSE)","v":14.25},{"$f":"AJ81*[1]Hypothèses!$F$49","v":5130},8310,{"$f":"(Z81*[1]Hypothèses!$L$62+AB81*[1]Hypothèses!$L$65+AD81*[1]Hypothèses!$L$63+AF81*[1]Hypothèses!$L$64+AH81*[1]Hypothèses!$L$66+AJ81*[1]Hypothèses!$E$49)/1000","v":1.1445000000000001},68,{"$f":"AP81/(VLOOKUP(E81,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3529.9655557725268},{"$f":"(VLOOKUP(E81,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K81)/([1]Hypothèses!$Z$26*1000)","v":18076.953611111112},{"$f":"AP81/[1]Hypothèses!$AC$26","v":4519.238402777778},{"$f":"(AS81*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K81<[1]Hypothèses!$J$53,1,K81/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU81*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K81<[1]Hypothèses!$J$54,1,K81/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW81*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY81*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K81<[1]Hypothèses!$J$56,0,K81/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},80476.953611111108,{"$f":"(AQ81+AS81*[1]Hypothèses!$G$53*1000+AU81*[1]Hypothèses!$G$54*1000+AW81*[1]Hypothèses!$G$55*1000+AY81*[1]Hypothèses!$G$56)/1000","v":17.719838402777775},2,321688.95361111109,{"$f":"(BI81/(VLOOKUP(E81,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":69.255266457455136},{"$f":"(BI81/(VLOOKUP(E81,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":85.018538818993832},58.526338402777775,{"$f":"BL81*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":55.274875158179},{"$f":"BL81*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":59.696865170833334},{"$f":"BJ81*[1]Hypothèses!$X$8","v":76.180793103200656},{"$f":"(BI81/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":965.45304205015339},{"$f":"BP81/[1]Hypothèses!$AB$8","v":160.90884034169224},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL12*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.18221557434815419},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL12*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.33889885022359834},null,null,{"$f":"BQ81*[1]Hypothèses!$AC$8","v":53.636280113897413},{"$f":"4*SQRT(BJ81*[1]Hypothèses!$AF$3)","v":225.96575593162899},56.491438982907248]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","DJILOR","BANGALERE",940,74,{"$f":"ROUND(I82*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":998},{"$f":"ROUND(J82*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":79},42,{"$f":"ROUND((L82*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M13)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M13*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L82*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M13)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M13*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L82*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M13)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M13*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L82*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M13)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M13*[1]Hypothèses!$J$25,0)","v":37},63,{"$f":"N82*[1]Hypothèses!$H$49","v":2004},{"$f":"O82*[1]Hypothèses!$J$49","v":11660},{"$f":"P82*[1]Hypothèses!$L$49","v":15660},{"$f":"Q82*[1]Hypothèses!$N$49","v":212454},241778,{"$f":"(N82*[1]Hypothèses!$G$49+O82*[1]Hypothèses!$I$49+P82*[1]Hypothèses!$K$49+Q82*[1]Hypothèses!$M$49)/1000","v":41.247999999999998},null,{"$f":"VLOOKUP(H82,[1]Struc_communautaires!C67:H160,2,FALSE)","v":1},{"$f":"Z82*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H82,[1]Struc_communautaires!C67:H160,3,FALSE)","v":2},{"$f":"AB82*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H82,[1]Struc_communautaires!C67:H160,4,FALSE)","v":1},{"$f":"AD82*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H82,[1]Struc_communautaires!C67:H160,5,FALSE)","v":0},{"$f":"AH82*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H82,[1]Struc_communautaires!C67:H160,6,FALSE)","v":14.875},{"$f":"AJ82*[1]Hypothèses!$F$49","v":5355},9595,{"$f":"(Z82*[1]Hypothèses!$L$62+AB82*[1]Hypothèses!$L$65+AD82*[1]Hypothèses!$L$63+AF82*[1]Hypothèses!$L$64+AH82*[1]Hypothèses!$L$66+AJ82*[1]Hypothèses!$E$49)/1000","v":1.26325},72,{"$f":"AP82/(VLOOKUP(E82,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2071.8357872811303},{"$f":"(VLOOKUP(E82,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K82)/([1]Hypothèses!$Z$26*1000)","v":10609.871066666668},{"$f":"AP82/[1]Hypothèses!$AC$26","v":2652.4677666666671},{"$f":"(AS82*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K82<[1]Hypothèses!$J$53,1,K82/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU82*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K82<[1]Hypothèses!$J$54,1,K82/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW82*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY82*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K82<[1]Hypothèses!$J$56,0,K82/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},71409.871066666674,{"$f":"(AQ82+AS82*[1]Hypothèses!$G$53*1000+AU82*[1]Hypothèses!$G$54*1000+AW82*[1]Hypothèses!$G$55*1000+AY82*[1]Hypothèses!$G$56)/1000","v":15.852867766666666},2,322782.87106666667,{"$f":"(BI82/(VLOOKUP(E82,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":69.490772041394308},{"$f":"(BI82/(VLOOKUP(E82,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":75.64339527357258},58.364117766666666,{"$f":"BL82*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":55.121666779629628},{"$f":"BL82*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":59.531400121999994},{"$f":"BJ82*[1]Hypothèses!$X$8","v":76.43984924553375},{"$f":"(BI82/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":968.73610764305738},{"$f":"BP82/[1]Hypothèses!$AB$8","v":161.45601794050955},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL13*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.18717340414816314},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL13*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.34811981185016611},null,null,{"$f":"BQ82*[1]Hypothèses!$AC$8","v":53.818672646836518},{"$f":"4*SQRT(BJ82*[1]Hypothèses!$AF$3)","v":226.34963311363947},56.587408278409868]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BANY",1227,56,{"$f":"ROUND(I83*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1302},{"$f":"ROUND(J83*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":59},30,{"$f":"ROUND((L83*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M14)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M14*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L83*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M14)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M14*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L83*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M14)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M14*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L83*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M14)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M14*[1]Hypothèses!$J$25,0)","v":29},48,{"$f":"N83*[1]Hypothèses!$H$49","v":1336},{"$f":"O83*[1]Hypothèses!$J$49","v":8480},{"$f":"P83*[1]Hypothèses!$L$49","v":12180},{"$f":"Q83*[1]Hypothèses!$N$49","v":166518},188514,{"$f":"(N83*[1]Hypothèses!$G$49+O83*[1]Hypothèses!$I$49+P83*[1]Hypothèses!$K$49+Q83*[1]Hypothèses!$M$49)/1000","v":32.094999999999999},null,{"$f":"VLOOKUP(H83,[1]Struc_communautaires!C68:H161,2,FALSE)","v":1},{"$f":"Z83*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H83,[1]Struc_communautaires!C68:H161,3,FALSE)","v":2},{"$f":"AB83*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H83,[1]Struc_communautaires!C68:H161,4,FALSE)","v":0},{"$f":"AD83*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H83,[1]Struc_communautaires!C68:H161,5,FALSE)","v":0},{"$f":"AH83*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H83,[1]Struc_communautaires!C68:H161,6,FALSE)","v":12.375},{"$f":"AJ83*[1]Hypothèses!$F$49","v":4455},7635,{"$f":"(Z83*[1]Hypothèses!$L$62+AB83*[1]Hypothèses!$L$65+AD83*[1]Hypothèses!$L$63+AF83*[1]Hypothèses!$L$64+AH83*[1]Hypothèses!$L$66+AJ83*[1]Hypothèses!$E$49)/1000","v":1.0882499999999999},57,{"$f":"AP83/(VLOOKUP(E83,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3610.3811104601969},{"$f":"(VLOOKUP(E83,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K83)/([1]Hypothèses!$Z$26*1000)","v":18488.761666666669},{"$f":"AP83/[1]Hypothèses!$AC$26","v":4622.1904166666673},{"$f":"(AS83*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K83<[1]Hypothèses!$J$53,1,K83/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU83*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K83<[1]Hypothèses!$J$54,1,K83/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW83*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY83*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K83<[1]Hypothèses!$J$56,0,K83/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},80888.761666666673,{"$f":"(AQ83+AS83*[1]Hypothèses!$G$53*1000+AU83*[1]Hypothèses!$G$54*1000+AW83*[1]Hypothèses!$G$55*1000+AY83*[1]Hypothèses!$G$56)/1000","v":17.822790416666667},2,277037.76166666666,{"$f":"(BI83/(VLOOKUP(E83,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":59.642470739596},{"$f":"(BI83/(VLOOKUP(E83,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":73.217763402153494},51.006040416666664,{"$f":"BL83*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":48.172371504629623},{"$f":"BL83*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":52.026161224999989},{"$f":"BJ83*[1]Hypothèses!$X$8","v":65.606717813555605},{"$f":"(BI83/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":831.44586334533813},{"$f":"BP83/[1]Hypothèses!$AB$8","v":138.57431055755634},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL14*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.24594747433444694},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL14*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.45743244816211487},null,null,{"$f":"BQ83*[1]Hypothèses!$AC$8","v":46.191436852518777},{"$f":"4*SQRT(BJ83*[1]Hypothèses!$AF$3)","v":209.69787988172254},52.424469970430636]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","KOUSSY","BARY",660,27,{"$f":"ROUND(I84*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":700},{"$f":"ROUND(J84*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":29},28,{"$f":"ROUND((L84*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M15)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M15*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L84*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M15)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M15*[1]Hypothèses!$H$25,0)","v":3},{"$f":"ROUND((L84*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M15)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M15*[1]Hypothèses!$I$25,0)","v":3},{"$f":"ROUND((L84*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M15)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M15*[1]Hypothèses!$J$25,0)","v":15},{"$f":"N84+O84+P84+Q84","v":23},{"$f":"N84*[1]Hypothèses!$H$49","v":668},{"$f":"O84*[1]Hypothèses!$J$49","v":3180},{"$f":"P84*[1]Hypothèses!$L$49","v":5220},{"$f":"Q84*[1]Hypothèses!$N$49","v":86130},{"$f":"S84+T84+U84+V84","v":95198},{"$f":"(N84*[1]Hypothèses!$G$49+O84*[1]Hypothèses!$I$49+P84*[1]Hypothèses!$K$49+Q84*[1]Hypothèses!$M$49)/1000","v":16.141999999999999},null,{"$f":"VLOOKUP(H84,[1]Struc_communautaires!C69:H162,2,FALSE)","v":1},{"$f":"Z84*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H84,[1]Struc_communautaires!C69:H162,3,FALSE)","v":1},{"$f":"AB84*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H84,[1]Struc_communautaires!C69:H162,4,FALSE)","v":0},{"$f":"AD84*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H84,[1]Struc_communautaires!C69:H162,5,FALSE)","v":0},{"$f":"AH84*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H84,[1]Struc_communautaires!C69:H162,6,FALSE)","v":8.625},{"$f":"AJ84*[1]Hypothèses!$F$49","v":3105},{"$f":"AA84+AC84+AE84+AG84+AI84+AK84","v":5225},{"$f":"(Z84*[1]Hypothèses!$L$62+AB84*[1]Hypothèses!$L$65+AD84*[1]Hypothèses!$L$63+AF84*[1]Hypothèses!$L$64+AH84*[1]Hypothèses!$L$66+AJ84*[1]Hypothèses!$E$49)/1000","v":0.73675000000000002},{"$f":"R84+Z84+AB84+AD84+AH84+AW84+AY84","v":29},{"$f":"AP84/(VLOOKUP(E84,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1941.0651131506436},{"$f":"(VLOOKUP(E84,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K84)/([1]Hypothèses!$Z$26*1000)","v":9940.1944444444471},{"$f":"AP84/[1]Hypothèses!$AC$26","v":2485.0486111111118},{"$f":"(AS84*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K84<[1]Hypothèses!$J$53,1,K84/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU84*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K84<[1]Hypothèses!$J$54,1,K84/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW84*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY84*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K84<[1]Hypothèses!$J$56,0,K84/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},{"$f":"AP84+AR84+AT84+AV84+AX84+AZ84+BB84+BD84","v":69140.194444444453},{"$f":"(AQ84+AS84*[1]Hypothèses!$G$53*1000+AU84*[1]Hypothèses!$G$54*1000+AW84*[1]Hypothèses!$G$55*1000+AY84*[1]Hypothèses!$G$56)/1000","v":15.685248611111112},{"$f":"AS84+AU84","v":2},{"$f":"W84+AL84+BF84","v":169563.19444444444},{"$f":"(BI84/(VLOOKUP(E84,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":36.504654825118834},{"$f":"(BI84/(VLOOKUP(E84,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":44.813522091203296},{"$f":"X84+AM84+BG84","v":32.56399861111111},{"$f":"BL84*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":30.754887577160492},{"$f":"BL84*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":33.21527858333333},{"$f":"BJ84*[1]Hypothèses!$X$8","v":40.155120307630717},{"$f":"(BI84/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":508.89314058956916},{"$f":"BP84/[1]Hypothèses!$AB$8","v":84.815523431594855},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL15*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.3412084601049164},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL15*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.63460631853114735},null,null,{"$f":"BQ84*[1]Hypothèses!$AC$8","v":28.27184114386495},{"$f":"4*SQRT(BJ84*[1]Hypothèses!$AF$3)","v":164.0553318532001},{"$f":"BX84/4","v":41.013832963300025}]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSADOU SANTO",1194,97,{"$f":"ROUND(I85*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1267},{"$f":"ROUND(J85*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":103},37,{"$f":"ROUND((L85*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M16)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M16*[1]Hypothèses!$G$25,0)","v":7},{"$f":"ROUND((L85*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M16)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M16*[1]Hypothèses!$H$25,0)","v":13},{"$f":"ROUND((L85*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M16)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M16*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L85*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M16)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M16*[1]Hypothèses!$J$25,0)","v":51},82,{"$f":"N85*[1]Hypothèses!$H$49","v":2338},{"$f":"O85*[1]Hypothèses!$J$49","v":13780},{"$f":"P85*[1]Hypothèses!$L$49","v":19140},{"$f":"Q85*[1]Hypothèses!$N$49","v":292842},328100,{"$f":"(N85*[1]Hypothèses!$G$49+O85*[1]Hypothèses!$I$49+P85*[1]Hypothèses!$K$49+Q85*[1]Hypothèses!$M$49)/1000","v":55.804000000000002},null,{"$f":"VLOOKUP(H85,[1]Struc_communautaires!C70:H163,2,FALSE)","v":1},{"$f":"Z85*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H85,[1]Struc_communautaires!C70:H163,3,FALSE)","v":1},{"$f":"AB85*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H85,[1]Struc_communautaires!C70:H163,4,FALSE)","v":1},{"$f":"AD85*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H85,[1]Struc_communautaires!C70:H163,5,FALSE)","v":0},{"$f":"AH85*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H85,[1]Struc_communautaires!C70:H163,6,FALSE)","v":17.875},{"$f":"AJ85*[1]Hypothèses!$F$49","v":6435},9615,{"$f":"(Z85*[1]Hypothèses!$L$62+AB85*[1]Hypothèses!$L$65+AD85*[1]Hypothèses!$L$63+AF85*[1]Hypothèses!$L$64+AH85*[1]Hypothèses!$L$66+AJ85*[1]Hypothèses!$E$49)/1000","v":1.11425},91,{"$f":"AP85/(VLOOKUP(E85,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3513.3278548026647},{"$f":"(VLOOKUP(E85,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K85)/([1]Hypothèses!$Z$26*1000)","v":17991.751944444448},{"$f":"AP85/[1]Hypothèses!$AC$26","v":4497.937986111112},{"$f":"(AS85*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K85<[1]Hypothèses!$J$53,1,K85/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU85*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K85<[1]Hypothèses!$J$54,1,K85/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW85*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY85*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K85<[1]Hypothèses!$J$56,0,K85/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},80391.751944444448,{"$f":"(AQ85+AS85*[1]Hypothèses!$G$53*1000+AU85*[1]Hypothèses!$G$54*1000+AW85*[1]Hypothèses!$G$55*1000+AY85*[1]Hypothèses!$G$56)/1000","v":17.698537986111109},2,418106.75194444443,{"$f":"(BI85/(VLOOKUP(E85,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":90.012710068305736},{"$f":"(BI85/(VLOOKUP(E85,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":110.50060849663068},74.616787986111106,{"$f":"BL85*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":70.471410875771596},{"$f":"BL85*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":76.10912374583333},{"$f":"BJ85*[1]Hypothèses!$X$8","v":99.013981075136314},{"$f":"(BI85/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1254.8221847072164},{"$f":"BP85/[1]Hypothèses!$AB$8","v":209.13703078453605},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL16*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.2574459104875868},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL16*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.47881814368023251},null,null,{"$f":"BQ85*[1]Hypothèses!$AC$8","v":69.71234359484535},{"$f":"4*SQRT(BJ85*[1]Hypothèses!$AF$3)","v":257.61321953494632},64.403304883736581]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","BISSARY DIOUNKOUA",1215,67,{"$f":"ROUND(I86*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1289},{"$f":"ROUND(J86*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":71},40,{"$f":"ROUND((L86*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M18)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M18*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L86*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M18)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M18*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L86*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M18)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M18*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L86*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M18)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M18*[1]Hypothèses!$J$25,0)","v":34},57,{"$f":"N86*[1]Hypothèses!$H$49","v":1670},{"$f":"O86*[1]Hypothèses!$J$49","v":10600},{"$f":"P86*[1]Hypothèses!$L$49","v":13920},{"$f":"Q86*[1]Hypothèses!$N$49","v":195228},221418,{"$f":"(N86*[1]Hypothèses!$G$49+O86*[1]Hypothèses!$I$49+P86*[1]Hypothèses!$K$49+Q86*[1]Hypothèses!$M$49)/1000","v":37.747999999999998},null,{"$f":"VLOOKUP(H86,[1]Struc_communautaires!C71:H164,2,FALSE)","v":1},{"$f":"Z86*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H86,[1]Struc_communautaires!C71:H164,3,FALSE)","v":1},{"$f":"AB86*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H86,[1]Struc_communautaires!C71:H164,4,FALSE)","v":1},{"$f":"AD86*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H86,[1]Struc_communautaires!C71:H164,5,FALSE)","v":0},{"$f":"AH86*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H86,[1]Struc_communautaires!C71:H164,6,FALSE)","v":13.875},{"$f":"AJ86*[1]Hypothèses!$F$49","v":4995},8175,{"$f":"(Z86*[1]Hypothèses!$L$62+AB86*[1]Hypothèses!$L$65+AD86*[1]Hypothèses!$L$63+AF86*[1]Hypothèses!$L$64+AH86*[1]Hypothèses!$L$66+AJ86*[1]Hypothèses!$E$49)/1000","v":0.99424999999999997},66,{"$f":"AP86/(VLOOKUP(E86,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3574.332758358828},{"$f":"(VLOOKUP(E86,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K86)/([1]Hypothèses!$Z$26*1000)","v":18304.158055555559},{"$f":"AP86/[1]Hypothèses!$AC$26","v":4576.0395138888898},{"$f":"(AS86*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K86<[1]Hypothèses!$J$53,1,K86/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU86*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K86<[1]Hypothèses!$J$54,1,K86/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW86*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY86*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K86<[1]Hypothèses!$J$56,0,K86/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},80704.158055555556,{"$f":"(AQ86+AS86*[1]Hypothèses!$G$53*1000+AU86*[1]Hypothèses!$G$54*1000+AW86*[1]Hypothèses!$G$55*1000+AY86*[1]Hypothèses!$G$56)/1000","v":17.776639513888888},2,310297.15805555554,{"$f":"(BI86/(VLOOKUP(E86,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":66.802767458740362},{"$f":"(BI86/(VLOOKUP(E86,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":82.007823648994943},56.518889513888887,{"$f":"BL86*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":53.378951207561727},{"$f":"BL86*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":57.649267304166663},{"$f":"BJ86*[1]Hypothèses!$X$8","v":73.483044204614401},{"$f":"(BI86/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":931.26397975857003},{"$f":"BP86/[1]Hypothèses!$AB$8","v":155.210663293095},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL18*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.43932732983447365},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL18*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.81709550616256021},null,null,{"$f":"BQ86*[1]Hypothèses!$AC$8","v":51.736887764364994},{"$f":"4*SQRT(BJ86*[1]Hypothèses!$AF$3)","v":221.92869213326179},55.482173033315448]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSASSOU DOUMA",926,66,{"$f":"ROUND(I87*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":983},{"$f":"ROUND(J87*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":70},27,{"$f":"ROUND((L87*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M20)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M20*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L87*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M20)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M20*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L87*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M20)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M20*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L87*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M20)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M20*[1]Hypothèses!$J$25,0)","v":34},56,{"$f":"N87*[1]Hypothèses!$H$49","v":1670},{"$f":"O87*[1]Hypothèses!$J$49","v":9540},{"$f":"P87*[1]Hypothèses!$L$49","v":13920},{"$f":"Q87*[1]Hypothèses!$N$49","v":195228},220358,{"$f":"(N87*[1]Hypothèses!$G$49+O87*[1]Hypothèses!$I$49+P87*[1]Hypothèses!$K$49+Q87*[1]Hypothèses!$M$49)/1000","v":37.509},null,{"$f":"VLOOKUP(H87,[1]Struc_communautaires!C72:H165,2,FALSE)","v":1},{"$f":"Z87*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H87,[1]Struc_communautaires!C72:H165,3,FALSE)","v":1},{"$f":"AB87*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H87,[1]Struc_communautaires!C72:H165,4,FALSE)","v":0},{"$f":"AD87*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H87,[1]Struc_communautaires!C72:H165,5,FALSE)","v":1},{"$f":"AH87*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H87,[1]Struc_communautaires!C72:H165,6,FALSE)","v":13.75},{"$f":"AJ87*[1]Hypothèses!$F$49","v":4950},8130,{"$f":"(Z87*[1]Hypothèses!$L$62+AB87*[1]Hypothèses!$L$65+AD87*[1]Hypothèses!$L$63+AF87*[1]Hypothèses!$L$64+AH87*[1]Hypothèses!$L$66+AJ87*[1]Hypothèses!$E$49)/1000","v":1.1294999999999999},64,{"$f":"AP87/(VLOOKUP(E87,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2725.8100088958322},{"$f":"(VLOOKUP(E87,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K87)/([1]Hypothèses!$Z$26*1000)","v":13958.873055555558},{"$f":"AP87/[1]Hypothèses!$AC$26","v":3489.7182638888894},{"$f":"(AS87*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K87<[1]Hypothèses!$J$53,1,K87/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU87*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K87<[1]Hypothèses!$J$54,1,K87/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW87*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY87*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K87<[1]Hypothèses!$J$56,0,K87/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},74758.873055555567,{"$f":"(AQ87+AS87*[1]Hypothèses!$G$53*1000+AU87*[1]Hypothèses!$G$54*1000+AW87*[1]Hypothèses!$G$55*1000+AY87*[1]Hypothèses!$G$56)/1000","v":16.690118263888895},2,303246.87305555557,{"$f":"(BI87/(VLOOKUP(E87,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":65.284936769203327},{"$f":"(BI87/(VLOOKUP(E87,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":80.144517737402822},55.328618263888899,{"$f":"BL87*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":52.254806138117289},{"$f":"BL87*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":56.435190629166669},{"$f":"BJ87*[1]Hypothèses!$X$8","v":71.813430446123661},{"$f":"(BI87/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":910.1046610310791},{"$f":"BP87/[1]Hypothèses!$AB$8","v":151.68411017184653},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL20*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.43191960863718987},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL20*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.80331804391479567},null,null,{"$f":"BQ87*[1]Hypothèses!$AC$8","v":50.561370057282176},{"$f":"4*SQRT(BJ87*[1]Hypothèses!$AF$3)","v":219.3929765995216},54.848244149880401]
[null,null,null,"Sud Solar System","KOLDA","KOLDA","THIETTY","DIASSINA",375,63,{"$f":"ROUND(I88*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":398},{"$f":"ROUND(J88*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":67},17,{"$f":"ROUND((L88*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M26)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M26*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L88*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M26)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M26*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L88*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M26)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M26*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L88*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M26)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M26*[1]Hypothèses!$J$25,0)","v":32},53,{"$f":"N88*[1]Hypothèses!$H$49","v":1670},{"$f":"O88*[1]Hypothèses!$J$49","v":9540},{"$f":"P88*[1]Hypothèses!$L$49","v":12180},{"$f":"Q88*[1]Hypothèses!$N$49","v":183744},207134,{"$f":"(N88*[1]Hypothèses!$G$49+O88*[1]Hypothèses!$I$49+P88*[1]Hypothèses!$K$49+Q88*[1]Hypothèses!$M$49)/1000","v":35.305},null,{"$f":"VLOOKUP(H88,[1]Struc_communautaires!C73:H166,2,FALSE)","v":2},{"$f":"Z88*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H88,[1]Struc_communautaires!C73:H166,3,FALSE)","v":1},{"$f":"AB88*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H88,[1]Struc_communautaires!C73:H166,4,FALSE)","v":1},{"$f":"AD88*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H88,[1]Struc_communautaires!C73:H166,5,FALSE)","v":0},{"$f":"AH88*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H88,[1]Struc_communautaires!C73:H166,6,FALSE)","v":13.375},{"$f":"AJ88*[1]Hypothèses!$F$49","v":4815},9055,{"$f":"(Z88*[1]Hypothèses!$L$62+AB88*[1]Hypothèses!$L$65+AD88*[1]Hypothèses!$L$63+AF88*[1]Hypothèses!$L$64+AH88*[1]Hypothèses!$L$66+AJ88*[1]Hypothèses!$E$49)/1000","v":1.2182500000000001},60,{"$f":"AP88/(VLOOKUP(E88,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1615.4045388525783},{"$f":"(VLOOKUP(E88,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K88)/([1]Hypothèses!$Z$26*1000)","v":8403.3344111111128},{"$f":"AP88/[1]Hypothèses!$AC$26","v":2100.8336027777782},{"$f":"(AS88*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K88<[1]Hypothèses!$J$53,1,K88/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU88*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K88<[1]Hypothèses!$J$54,1,K88/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW88*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY88*[1]Hypothèses!$I$56)*1000","v":0},{"$f":"ROUND(IF(K88<[1]Hypothèses!$J$56,0,K88/[1]Hypothèses!$J$56),0)","v":0},{"$nulls":6},66003.334411111122,{"$f":"(AQ88+AS88*[1]Hypothèses!$G$53*1000+AU88*[1]Hypothèses!$G$54*1000+AW88*[1]Hypothèses!$G$55*1000+AY88*[1]Hypothèses!$G$56)/1000","v":15.300833602777779},2,282192.33441111114,{"$f":"(BI88/(VLOOKUP(E88,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":59.80621209950921},{"$f":"(BI88/(VLOOKUP(E88,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":72.488442557846966},51.824083602777776,{"$f":"BL88*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":48.9449678470679},{"$f":"BL88*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":52.860565274833327},{"$f":"BJ88*[1]Hypothèses!$X$8","v":65.786833309460135},{"$f":"(BI88/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":846.91576954114987},{"$f":"BP88/[1]Hypothèses!$AB$8","v":141.15262825685832},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL26*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.23329709272413618},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL26*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.43390427392146164},null,null,{"$f":"BQ88*[1]Hypothèses!$AC$8","v":47.050876085619436},{"$f":"4*SQRT(BJ88*[1]Hypothèses!$AF$3)","v":209.98553297007427},52.496383242518569]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","DIATOUMA",1474,86,{"$f":"ROUND(I89*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1564},{"$f":"ROUND(J89*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":91},26,{"$f":"ROUND((L89*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M27)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M27*[1]Hypothèses!$G$25,0)","v":7},{"$f":"ROUND((L89*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M27)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M27*[1]Hypothèses!$H$25,0)","v":14},{"$f":"ROUND((L89*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M27)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M27*[1]Hypothèses!$I$25,0)","v":10},{"$f":"ROUND((L89*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M27)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M27*[1]Hypothèses!$J$25,0)","v":42},73,{"$f":"N89*[1]Hypothèses!$H$49","v":2338},{"$f":"O89*[1]Hypothèses!$J$49","v":14840},{"$f":"P89*[1]Hypothèses!$L$49","v":17400},{"$f":"Q89*[1]Hypothèses!$N$49","v":241164},275742,{"$f":"(N89*[1]Hypothèses!$G$49+O89*[1]Hypothèses!$I$49+P89*[1]Hypothèses!$K$49+Q89*[1]Hypothèses!$M$49)/1000","v":47.14},null,{"$f":"VLOOKUP(H89,[1]Struc_communautaires!C74:H167,2,FALSE)","v":2},{"$f":"Z89*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H89,[1]Struc_communautaires!C74:H167,3,FALSE)","v":1},{"$f":"AB89*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H89,[1]Struc_communautaires!C74:H167,4,FALSE)","v":0},{"$f":"AD89*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H89,[1]Struc_communautaires!C74:H167,5,FALSE)","v":0},{"$f":"AH89*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H89,[1]Struc_communautaires!C74:H167,6,FALSE)","v":16.375},{"$f":"AJ89*[1]Hypothèses!$F$49","v":5895},9075,{"$f":"(Z89*[1]Hypothèses!$L$62+AB89*[1]Hypothèses!$L$65+AD89*[1]Hypothèses!$L$63+AF89*[1]Hypothèses!$L$64+AH89*[1]Hypothèses!$L$66+AJ89*[1]Hypothèses!$E$49)/1000","v":1.20825},82,{"$f":"AP89/(VLOOKUP(E89,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":4336.8940528108669},{"$f":"(VLOOKUP(E89,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K89)/([1]Hypothèses!$Z$26*1000)","v":22209.23444444445},{"$f":"AP89/[1]Hypothèses!$AC$26","v":5552.3086111111124},{"$f":"(AS89*[1]Hypothèses!$I$53)*1000","v":48000},{"$f":"ROUND(IF(K89<[1]Hypothèses!$J$53,1,K89/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU89*[1]Hypothèses!$I$54)*1000","v":48000},{"$f":"ROUND(IF(K89<[1]Hypothèses!$J$54,1,K89/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW89*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY89*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K89<[1]Hypothèses!$J$56,0,K89/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},132609.23444444445,{"$f":"(AQ89+AS89*[1]Hypothèses!$G$53*1000+AU89*[1]Hypothèses!$G$54*1000+AW89*[1]Hypothèses!$G$55*1000+AY89*[1]Hypothèses!$G$56)/1000","v":30.75290861111111},4,417426.23444444442,{"$f":"(BI89/(VLOOKUP(E89,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":89.866203885042651},{"$f":"(BI89/(VLOOKUP(E89,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":110.32075586929832},79.101158611111117,{"$f":"BL89*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":74.706649799382731},{"$f":"BL89*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":80.683181783333339},{"$f":"BJ89*[1]Hypothèses!$X$8","v":98.852824273546929},{"$f":"(BI89/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1252.7798152594369},{"$f":"BP89/[1]Hypothèses!$AB$8","v":208.79663587657282},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL27*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.22060849831713439},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL27*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.41030502851738709},null,null,{"$f":"BQ89*[1]Hypothèses!$AC$8","v":69.598878625524264},{"$f":"4*SQRT(BJ89*[1]Hypothèses!$AF$3)","v":257.40348637958317},64.350871594895793]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","DJIDA",730,73,{"$f":"ROUND(I90*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":775},{"$f":"ROUND(J90*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":77},45,{"$f":"ROUND((L90*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M28)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M28*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L90*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M28)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M28*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L90*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M28)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M28*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L90*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M28)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M28*[1]Hypothèses!$J$25,0)","v":37},61,{"$f":"N90*[1]Hypothèses!$H$49","v":1670},{"$f":"O90*[1]Hypothèses!$J$49","v":11660},{"$f":"P90*[1]Hypothèses!$L$49","v":13920},{"$f":"Q90*[1]Hypothèses!$N$49","v":212454},239704,{"$f":"(N90*[1]Hypothèses!$G$49+O90*[1]Hypothèses!$I$49+P90*[1]Hypothèses!$K$49+Q90*[1]Hypothèses!$M$49)/1000","v":40.857999999999997},null,{"$f":"VLOOKUP(H90,[1]Struc_communautaires!C75:H168,2,FALSE)","v":1},{"$f":"Z90*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H90,[1]Struc_communautaires!C75:H168,3,FALSE)","v":1},{"$f":"AB90*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H90,[1]Struc_communautaires!C75:H168,4,FALSE)","v":1},{"$f":"AD90*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H90,[1]Struc_communautaires!C75:H168,5,FALSE)","v":0},{"$f":"AH90*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H90,[1]Struc_communautaires!C75:H168,6,FALSE)","v":14.625},{"$f":"AJ90*[1]Hypothèses!$F$49","v":5265},8445,{"$f":"(Z90*[1]Hypothèses!$L$62+AB90*[1]Hypothèses!$L$65+AD90*[1]Hypothèses!$L$63+AF90*[1]Hypothèses!$L$64+AH90*[1]Hypothèses!$L$66+AJ90*[1]Hypothèses!$E$49)/1000","v":1.01675},69,{"$f":"AP90/(VLOOKUP(E90,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1608.8905161752261},{"$f":"(VLOOKUP(E90,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K90)/([1]Hypothèses!$Z$26*1000)","v":8239.128333333334},{"$f":"AP90/[1]Hypothèses!$AC$26","v":2059.7820833333335},{"$f":"(AS90*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K90<[1]Hypothèses!$J$53,1,K90/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU90*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K90<[1]Hypothèses!$J$54,1,K90/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW90*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY90*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K90<[1]Hypothèses!$J$56,0,K90/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},69039.128333333341,{"$f":"(AQ90+AS90*[1]Hypothèses!$G$53*1000+AU90*[1]Hypothèses!$G$54*1000+AW90*[1]Hypothèses!$G$55*1000+AY90*[1]Hypothèses!$G$56)/1000","v":15.260182083333333},2,317188.12833333336,{"$f":"(BI90/(VLOOKUP(E90,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":68.286299850451996},{"$f":"(BI90/(VLOOKUP(E90,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":74.33228067002203},57.134932083333332,{"$f":"BL90*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":53.960769189814812},{"$f":"BL90*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":58.277630724999987},{"$f":"BJ90*[1]Hypothèses!$X$8","v":75.114929835497207},{"$f":"(BI90/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":951.9451630652261},{"$f":"BP90/[1]Hypothèses!$AB$8","v":158.65752717753767},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL28*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.15187893772677083},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL28*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.28247638849157203},null,null,{"$f":"BQ90*[1]Hypothèses!$AC$8","v":52.885842392512558},{"$f":"4*SQRT(BJ90*[1]Hypothèses!$AF$3)","v":224.37941784785264},56.094854461963159]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","DJINANI",600,52,{"$f":"ROUND(I91*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J91*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":55},30,{"$f":"ROUND((L91*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M29)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M29*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L91*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M29)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M29*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L91*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M29)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M29*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L91*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M29)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M29*[1]Hypothèses!$J$25,0)","v":26},44,{"$f":"N91*[1]Hypothèses!$H$49","v":1336},{"$f":"O91*[1]Hypothèses!$J$49","v":8480},{"$f":"P91*[1]Hypothèses!$L$49","v":10440},{"$f":"Q91*[1]Hypothèses!$N$49","v":149292},169548,{"$f":"(N91*[1]Hypothèses!$G$49+O91*[1]Hypothèses!$I$49+P91*[1]Hypothèses!$K$49+Q91*[1]Hypothèses!$M$49)/1000","v":28.934000000000001},null,{"$f":"VLOOKUP(H91,[1]Struc_communautaires!C76:H169,2,FALSE)","v":3},{"$f":"Z91*[1]Hypothèses!$J$49","v":3180},{"$f":"VLOOKUP(H91,[1]Struc_communautaires!C76:H169,3,FALSE)","v":1},{"$f":"AB91*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H91,[1]Struc_communautaires!C76:H169,4,FALSE)","v":1},{"$f":"AD91*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H91,[1]Struc_communautaires!C76:H169,5,FALSE)","v":0},{"$f":"AH91*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H91,[1]Struc_communautaires!C76:H169,6,FALSE)","v":11.875},{"$f":"AJ91*[1]Hypothèses!$F$49","v":4275},9575,{"$f":"(Z91*[1]Hypothèses!$L$62+AB91*[1]Hypothèses!$L$65+AD91*[1]Hypothèses!$L$63+AF91*[1]Hypothèses!$L$64+AH91*[1]Hypothèses!$L$66+AJ91*[1]Hypothèses!$E$49)/1000","v":1.41225},53,{"$f":"AP91/(VLOOKUP(E91,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1766.3692529670855},{"$f":"(VLOOKUP(E91,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K91)/([1]Hypothèses!$Z$26*1000)","v":9045.576944444445},{"$f":"AP91/[1]Hypothèses!$AC$26","v":2261.3942361111112},{"$f":"(AS91*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K91<[1]Hypothèses!$J$53,1,K91/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU91*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K91<[1]Hypothèses!$J$54,1,K91/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW91*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY91*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K91<[1]Hypothèses!$J$56,0,K91/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},68245.576944444445,{"$f":"(AQ91+AS91*[1]Hypothèses!$G$53*1000+AU91*[1]Hypothèses!$G$54*1000+AW91*[1]Hypothèses!$G$55*1000+AY91*[1]Hypothèses!$G$56)/1000","v":15.461594236111113},2,247368.57694444444,{"$f":"(BI91/(VLOOKUP(E91,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":53.255097873827864},{"$f":"(BI91/(VLOOKUP(E91,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":65.376553112777174},45.807844236111116,{"$f":"BL91*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":43.262964000771611},{"$f":"BL91*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":46.724001120833336},{"$f":"BJ91*[1]Hypothèses!$X$8","v":58.580607661210657},{"$f":"(BI91/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":742.40269191009736},{"$f":"BP91/[1]Hypothèses!$AB$8","v":123.73378198501622},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL29*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.28633724675240102},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL29*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.53255252218544791},null,null,{"$f":"BQ91*[1]Hypothèses!$AC$8","v":41.244593995005403},{"$f":"4*SQRT(BJ91*[1]Hypothèses!$AF$3)","v":198.15125172558413},49.537812931396033]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","FADIOUNGHAR",804,47,{"$f":"ROUND(I92*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":853},{"$f":"ROUND(J92*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":50},22,{"$f":"ROUND((L92*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M31)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M31*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L92*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M31)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M31*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L92*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M31)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M31*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L92*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M31)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M31*[1]Hypothèses!$J$25,0)","v":24},40,{"$f":"N92*[1]Hypothèses!$H$49","v":1336},{"$f":"O92*[1]Hypothèses!$J$49","v":7420},{"$f":"P92*[1]Hypothèses!$L$49","v":8700},{"$f":"Q92*[1]Hypothèses!$N$49","v":137808},155264,{"$f":"(N92*[1]Hypothèses!$G$49+O92*[1]Hypothèses!$I$49+P92*[1]Hypothèses!$K$49+Q92*[1]Hypothèses!$M$49)/1000","v":26.491},null,{"$f":"VLOOKUP(H92,[1]Struc_communautaires!C77:H170,2,FALSE)","v":1},{"$f":"Z92*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H92,[1]Struc_communautaires!C77:H170,3,FALSE)","v":1},{"$f":"AB92*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H92,[1]Struc_communautaires!C77:H170,4,FALSE)","v":1},{"$f":"AD92*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H92,[1]Struc_communautaires!C77:H170,5,FALSE)","v":1},{"$f":"AH92*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H92,[1]Struc_communautaires!C77:H170,6,FALSE)","v":11.25},{"$f":"AJ92*[1]Hypothèses!$F$49","v":4050},8290,{"$f":"(Z92*[1]Hypothèses!$L$62+AB92*[1]Hypothèses!$L$65+AD92*[1]Hypothèses!$L$63+AF92*[1]Hypothèses!$L$64+AH92*[1]Hypothèses!$L$66+AJ92*[1]Hypothèses!$E$49)/1000","v":1.1545000000000001},49,{"$f":"AP92/(VLOOKUP(E92,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2365.3264878821415},{"$f":"(VLOOKUP(E92,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K92)/([1]Hypothèses!$Z$26*1000)","v":12112.836944444447},{"$f":"AP92/[1]Hypothèses!$AC$26","v":3028.2092361111117},{"$f":"(AS92*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K92<[1]Hypothèses!$J$53,1,K92/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU92*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K92<[1]Hypothèses!$J$54,1,K92/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW92*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY92*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K92<[1]Hypothèses!$J$56,0,K92/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},72912.836944444454,{"$f":"(AQ92+AS92*[1]Hypothèses!$G$53*1000+AU92*[1]Hypothèses!$G$54*1000+AW92*[1]Hypothèses!$G$55*1000+AY92*[1]Hypothèses!$G$56)/1000","v":16.228609236111112},2,236466.83694444445,{"$f":"(BI92/(VLOOKUP(E92,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":50.908101186267935},{"$f":"(BI92/(VLOOKUP(E92,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":62.495353758617675},43.87410923611111,{"$f":"BL92*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":41.436658722993819},{"$f":"BL92*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":44.751591420833329},{"$f":"BJ92*[1]Hypothèses!$X$8","v":55.998911304894733},{"$f":"(BI92/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":709.68438458716821},{"$f":"BP92/[1]Hypothèses!$AB$8","v":118.28073076452803},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL31*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.34445304273743466},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL31*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.64064084838705837},null,null,{"$f":"BQ92*[1]Hypothèses!$AC$8","v":39.426910254842674},{"$f":"4*SQRT(BJ92*[1]Hypothèses!$AF$3)","v":193.73570874418485},48.433927186046212]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","FRANCOUNDA",586,34,{"$f":"ROUND(I93*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":622},{"$f":"ROUND(J93*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":36},33,{"$f":"ROUND((L93*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M32)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M32*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L93*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M32)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M32*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L93*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M32)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M32*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L93*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M32)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M32*[1]Hypothèses!$J$25,0)","v":18},28,{"$f":"N93*[1]Hypothèses!$H$49","v":668},{"$f":"O93*[1]Hypothèses!$J$49","v":4240},{"$f":"P93*[1]Hypothèses!$L$49","v":6960},{"$f":"Q93*[1]Hypothèses!$N$49","v":103356},115224,{"$f":"(N93*[1]Hypothèses!$G$49+O93*[1]Hypothèses!$I$49+P93*[1]Hypothèses!$K$49+Q93*[1]Hypothèses!$M$49)/1000","v":19.542000000000002},null,{"$f":"VLOOKUP(H93,[1]Struc_communautaires!C78:H171,2,FALSE)","v":1},{"$f":"Z93*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H93,[1]Struc_communautaires!C78:H171,3,FALSE)","v":1},{"$f":"AB93*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H93,[1]Struc_communautaires!C78:H171,4,FALSE)","v":0},{"$f":"AD93*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H93,[1]Struc_communautaires!C78:H171,5,FALSE)","v":1},{"$f":"AH93*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H93,[1]Struc_communautaires!C78:H171,6,FALSE)","v":9.5},{"$f":"AJ93*[1]Hypothèses!$F$49","v":3420},6600,{"$f":"(Z93*[1]Hypothèses!$L$62+AB93*[1]Hypothèses!$L$65+AD93*[1]Hypothèses!$L$63+AF93*[1]Hypothèses!$L$64+AH93*[1]Hypothèses!$L$66+AJ93*[1]Hypothèses!$E$49)/1000","v":1.002},35,{"$f":"AP93/(VLOOKUP(E93,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1724.7750005424289},{"$f":"(VLOOKUP(E93,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K93)/([1]Hypothèses!$Z$26*1000)","v":8832.5727777777793},{"$f":"AP93/[1]Hypothèses!$AC$26","v":2208.1431944444448},{"$f":"(AS93*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K93<[1]Hypothèses!$J$53,1,K93/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU93*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K93<[1]Hypothèses!$J$54,1,K93/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW93*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY93*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K93<[1]Hypothèses!$J$56,0,K93/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},68032.572777777779,{"$f":"(AQ93+AS93*[1]Hypothèses!$G$53*1000+AU93*[1]Hypothèses!$G$54*1000+AW93*[1]Hypothèses!$G$55*1000+AY93*[1]Hypothèses!$G$56)/1000","v":15.408343194444445},2,189856.57277777779,{"$f":"(BI93/(VLOOKUP(E93,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.873543803184155},{"$f":"(BI93/(VLOOKUP(E93,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":50.176819009650664},35.952343194444445,{"$f":"BL93*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":33.954990794753087},{"$f":"BL93*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":36.67139005833333},{"$f":"BJ93*[1]Hypothèses!$X$8","v":44.960898183502572},{"$f":"(BI93/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":569.79763738828865},{"$f":"BP93/[1]Hypothèses!$AB$8","v":94.966272898048103},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL32*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.44285763746082246},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL32*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.8236614498245397},null,null,{"$f":"BQ93*[1]Hypothèses!$AC$8","v":31.655424299349367},{"$f":"4*SQRT(BJ93*[1]Hypothèses!$AF$3)","v":173.59506437457148},43.39876609364287]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","GASSEKOU",420,53,{"$f":"ROUND(I94*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":446},{"$f":"ROUND(J94*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":56},29,{"$f":"ROUND((L94*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M35)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M35*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L94*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M35)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M35*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L94*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M35)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M35*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L94*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M35)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M35*[1]Hypothèses!$J$25,0)","v":27},45,{"$f":"N94*[1]Hypothèses!$H$49","v":1336},{"$f":"O94*[1]Hypothèses!$J$49","v":8480},{"$f":"P94*[1]Hypothèses!$L$49","v":10440},{"$f":"Q94*[1]Hypothèses!$N$49","v":155034},175290,{"$f":"(N94*[1]Hypothèses!$G$49+O94*[1]Hypothèses!$I$49+P94*[1]Hypothèses!$K$49+Q94*[1]Hypothèses!$M$49)/1000","v":29.890999999999998},null,{"$f":"VLOOKUP(H94,[1]Struc_communautaires!C79:H172,2,FALSE)","v":0},{"$f":"Z94*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H94,[1]Struc_communautaires!C79:H172,3,FALSE)","v":2},{"$f":"AB94*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H94,[1]Struc_communautaires!C79:H172,4,FALSE)","v":0},{"$f":"AD94*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H94,[1]Struc_communautaires!C79:H172,5,FALSE)","v":0},{"$f":"AH94*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H94,[1]Struc_communautaires!C79:H172,6,FALSE)","v":12},{"$f":"AJ94*[1]Hypothèses!$F$49","v":4320},6440,{"$f":"(Z94*[1]Hypothèses!$L$62+AB94*[1]Hypothèses!$L$65+AD94*[1]Hypothèses!$L$63+AF94*[1]Hypothèses!$L$64+AH94*[1]Hypothèses!$L$66+AJ94*[1]Hypothèses!$E$49)/1000","v":0.83799999999999997},50,{"$f":"AP94/(VLOOKUP(E94,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1236.7357720931243},{"$f":"(VLOOKUP(E94,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K94)/([1]Hypothèses!$Z$26*1000)","v":6333.32388888889},{"$f":"AP94/[1]Hypothèses!$AC$26","v":1583.3309722222225},{"$f":"(AS94*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K94<[1]Hypothèses!$J$53,1,K94/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU94*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K94<[1]Hypothèses!$J$54,1,K94/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW94*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY94*[1]Hypothèses!$I$56)*1000","v":0},{"$f":"ROUND(IF(K94<[1]Hypothèses!$J$56,0,K94/[1]Hypothèses!$J$56),0)","v":0},{"$nulls":6},63933.323888888888,{"$f":"(AQ94+AS94*[1]Hypothèses!$G$53*1000+AU94*[1]Hypothèses!$G$54*1000+AW94*[1]Hypothèses!$G$55*1000+AY94*[1]Hypothèses!$G$56)/1000","v":14.783330972222222},2,245663.32388888887,{"$f":"(BI94/(VLOOKUP(E94,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":52.88798003091101},{"$f":"(BI94/(VLOOKUP(E94,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":64.925875147393171},45.512330972222223,{"$f":"BL94*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":42.983868140432101},{"$f":"BL94*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":46.422577591666666},{"$f":"BJ94*[1]Hypothèses!$X$8","v":58.176778034002112},{"$f":"(BI94/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":737.28488562091502},{"$f":"BP94/[1]Hypothèses!$AB$8","v":122.8808142701525},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL35*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.29222159100262018},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL35*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.54349668822533215},null,null,{"$f":"BQ94*[1]Hypothèses!$AC$8","v":40.960271423384164},{"$f":"4*SQRT(BJ94*[1]Hypothèses!$AF$3)","v":197.46708565528098},49.366771413820246]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","KANDION MANGANA","KANDION MANGANA",700,33,{"$f":"ROUND(I95*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":743},{"$f":"ROUND(J95*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":35},23,{"$f":"ROUND((L95*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M37)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M37*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L95*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M37)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M37*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L95*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M37)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M37*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L95*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M37)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M37*[1]Hypothèses!$J$25,0)","v":16},28,{"$f":"N95*[1]Hypothèses!$H$49","v":1002},{"$f":"O95*[1]Hypothèses!$J$49","v":5300},{"$f":"P95*[1]Hypothèses!$L$49","v":6960},{"$f":"Q95*[1]Hypothèses!$N$49","v":91872},105134,{"$f":"(N95*[1]Hypothèses!$G$49+O95*[1]Hypothèses!$I$49+P95*[1]Hypothèses!$K$49+Q95*[1]Hypothèses!$M$49)/1000","v":17.966999999999999},null,{"$f":"VLOOKUP(H95,[1]Struc_communautaires!C80:H173,2,FALSE)","v":1},{"$f":"Z95*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H95,[1]Struc_communautaires!C80:H173,3,FALSE)","v":1},{"$f":"AB95*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H95,[1]Struc_communautaires!C80:H173,4,FALSE)","v":1},{"$f":"AD95*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H95,[1]Struc_communautaires!C80:H173,5,FALSE)","v":0},{"$f":"AH95*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H95,[1]Struc_communautaires!C80:H173,6,FALSE)","v":9.375},{"$f":"AJ95*[1]Hypothèses!$F$49","v":3375},6555,{"$f":"(Z95*[1]Hypothèses!$L$62+AB95*[1]Hypothèses!$L$65+AD95*[1]Hypothèses!$L$63+AF95*[1]Hypothèses!$L$64+AH95*[1]Hypothèses!$L$66+AJ95*[1]Hypothèses!$E$49)/1000","v":0.85924999999999996},35,{"$f":"AP95/(VLOOKUP(E95,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2060.3019701013259},{"$f":"(VLOOKUP(E95,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K95)/([1]Hypothèses!$Z$26*1000)","v":10550.80638888889},{"$f":"AP95/[1]Hypothèses!$AC$26","v":2637.7015972222225},{"$f":"(AS95*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K95<[1]Hypothèses!$J$53,1,K95/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU95*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K95<[1]Hypothèses!$J$54,1,K95/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW95*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY95*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K95<[1]Hypothèses!$J$56,0,K95/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},69750.806388888886,{"$f":"(AQ95+AS95*[1]Hypothèses!$G$53*1000+AU95*[1]Hypothèses!$G$54*1000+AW95*[1]Hypothèses!$G$55*1000+AY95*[1]Hypothèses!$G$56)/1000","v":15.837901597222222},2,181439.80638888889,{"$f":"(BI95/(VLOOKUP(E95,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":39.061528213499571},{"$f":"(BI95/(VLOOKUP(E95,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":47.952368428020755},34.664151597222222,{"$f":"BL95*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":32.73836539737654},{"$f":"BL95*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":35.357434629166661},{"$f":"BJ95*[1]Hypothèses!$X$8","v":42.967681034849534},{"$f":"(BI95/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":544.53723406029076},{"$f":"BP95/[1]Hypothèses!$AB$8","v":90.756205676715126},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL37*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.35086114054119372},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL37*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.65255913246120067},null,null,{"$f":"BQ95*[1]Hypothèses!$AC$8","v":30.252068558905041},{"$f":"4*SQRT(BJ95*[1]Hypothèses!$AF$3)","v":169.70351652587806},42.425879131469515]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","KANICOUNDA",900,76,{"$f":"ROUND(I96*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":955},{"$f":"ROUND(J96*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":81},32,{"$f":"ROUND((L96*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M38)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M38*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L96*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M38)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M38*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L96*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M38)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M38*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L96*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M38)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M38*[1]Hypothèses!$J$25,0)","v":39},65,{"$f":"N96*[1]Hypothèses!$H$49","v":2004},{"$f":"O96*[1]Hypothèses!$J$49","v":11660},{"$f":"P96*[1]Hypothèses!$L$49","v":15660},{"$f":"Q96*[1]Hypothèses!$N$49","v":223938},253262,{"$f":"(N96*[1]Hypothèses!$G$49+O96*[1]Hypothèses!$I$49+P96*[1]Hypothèses!$K$49+Q96*[1]Hypothèses!$M$49)/1000","v":43.161999999999999},null,{"$f":"VLOOKUP(H96,[1]Struc_communautaires!C81:H174,2,FALSE)","v":1},{"$f":"Z96*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H96,[1]Struc_communautaires!C81:H174,3,FALSE)","v":1},{"$f":"AB96*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H96,[1]Struc_communautaires!C81:H174,4,FALSE)","v":1},{"$f":"AD96*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H96,[1]Struc_communautaires!C81:H174,5,FALSE)","v":0},{"$f":"AH96*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H96,[1]Struc_communautaires!C81:H174,6,FALSE)","v":15.125},{"$f":"AJ96*[1]Hypothèses!$F$49","v":5445},8625,{"$f":"(Z96*[1]Hypothèses!$L$62+AB96*[1]Hypothèses!$L$65+AD96*[1]Hypothèses!$L$63+AF96*[1]Hypothèses!$L$64+AH96*[1]Hypothèses!$L$66+AJ96*[1]Hypothèses!$E$49)/1000","v":1.0317499999999999},73,{"$f":"AP96/(VLOOKUP(E96,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2648.1674043698067},{"$f":"(VLOOKUP(E96,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K96)/([1]Hypothèses!$Z$26*1000)","v":13561.26527777778},{"$f":"AP96/[1]Hypothèses!$AC$26","v":3390.3163194444451},{"$f":"(AS96*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K96<[1]Hypothèses!$J$53,1,K96/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU96*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K96<[1]Hypothèses!$J$54,1,K96/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW96*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY96*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K96<[1]Hypothèses!$J$56,0,K96/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},74361.265277777784,{"$f":"(AQ96+AS96*[1]Hypothèses!$G$53*1000+AU96*[1]Hypothèses!$G$54*1000+AW96*[1]Hypothèses!$G$55*1000+AY96*[1]Hypothèses!$G$56)/1000","v":16.590716319444446},2,336248.2652777778,{"$f":"(BI96/(VLOOKUP(E96,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":72.389688692329514},{"$f":"(BI96/(VLOOKUP(E96,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":88.866390572109111},60.784466319444448,{"$f":"BL96*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":57.407551523919757},{"$f":"BL96*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":62.000155645833338},{"$f":"BJ96*[1]Hypothèses!$X$8","v":79.628657561562477},{"$f":"(BI96/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1009.1484552154196},{"$f":"BP96/[1]Hypothèses!$AB$8","v":168.19140920256993},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL38*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.28165185673645332},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL38*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.52383826548739021},null,null,{"$f":"BQ96*[1]Hypothèses!$AC$8","v":56.06380306752331},{"$f":"4*SQRT(BJ96*[1]Hypothèses!$AF$3)","v":231.02266053156063},57.755665132890158]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","KEUR ALLASSANE DIALLO",934,86,{"$f":"ROUND(I97*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":991},{"$f":"ROUND(J97*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":91},34,{"$f":"ROUND((L97*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M42)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M42*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L97*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M42)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M42*[1]Hypothèses!$H$25,0)","v":13},{"$f":"ROUND((L97*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M42)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M42*[1]Hypothèses!$I$25,0)","v":10},{"$f":"ROUND((L97*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M42)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M42*[1]Hypothèses!$J$25,0)","v":44},73,{"$f":"N97*[1]Hypothèses!$H$49","v":2004},{"$f":"O97*[1]Hypothèses!$J$49","v":13780},{"$f":"P97*[1]Hypothèses!$L$49","v":17400},{"$f":"Q97*[1]Hypothèses!$N$49","v":252648},285832,{"$f":"(N97*[1]Hypothèses!$G$49+O97*[1]Hypothèses!$I$49+P97*[1]Hypothèses!$K$49+Q97*[1]Hypothèses!$M$49)/1000","v":48.715000000000003},null,{"$f":"VLOOKUP(H97,[1]Struc_communautaires!C82:H175,2,FALSE)","v":2},{"$f":"Z97*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H97,[1]Struc_communautaires!C82:H175,3,FALSE)","v":3},{"$f":"AB97*[1]Hypothèses!$J$49","v":3180},{"$f":"VLOOKUP(H97,[1]Struc_communautaires!C82:H175,4,FALSE)","v":0},{"$f":"AD97*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H97,[1]Struc_communautaires!C82:H175,5,FALSE)","v":0},{"$f":"AH97*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H97,[1]Struc_communautaires!C82:H175,6,FALSE)","v":16.375},{"$f":"AJ97*[1]Hypothèses!$F$49","v":5895},11195,{"$f":"(Z97*[1]Hypothèses!$L$62+AB97*[1]Hypothèses!$L$65+AD97*[1]Hypothèses!$L$63+AF97*[1]Hypothèses!$L$64+AH97*[1]Hypothèses!$L$66+AJ97*[1]Hypothèses!$E$49)/1000","v":1.68625},83,{"$f":"AP97/(VLOOKUP(E97,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2057.303872941483},{"$f":"(VLOOKUP(E97,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K97)/([1]Hypothèses!$Z$26*1000)","v":10535.453133333334},{"$f":"AP97/[1]Hypothèses!$AC$26","v":2633.8632833333336},{"$f":"(AS97*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K97<[1]Hypothèses!$J$53,1,K97/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU97*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K97<[1]Hypothèses!$J$54,1,K97/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW97*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY97*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K97<[1]Hypothèses!$J$56,0,K97/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},71335.453133333343,{"$f":"(AQ97+AS97*[1]Hypothèses!$G$53*1000+AU97*[1]Hypothèses!$G$54*1000+AW97*[1]Hypothèses!$G$55*1000+AY97*[1]Hypothèses!$G$56)/1000","v":15.834263283333334},2,368362.45313333336,{"$f":"(BI97/(VLOOKUP(E97,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":79.303437554498856},{"$f":"(BI97/(VLOOKUP(E97,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":86.324861521392805},66.235513283333333,{"$f":"BL97*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":62.555762545370364},{"$f":"BL97*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":67.560223549},{"$f":"BJ97*[1]Hypothèses!$X$8","v":87.233781309948753},{"$f":"(BI97/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1105.5295712284915},{"$f":"BP97/[1]Hypothèses!$AB$8","v":184.25492853808191},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL42*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.38311220326644807},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL42*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.71254219436563759},null,null,{"$f":"BQ97*[1]Hypothèses!$AC$8","v":61.418309512693966},{"$f":"4*SQRT(BJ97*[1]Hypothèses!$AF$3)","v":241.80330527141459},60.450826317853647]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","NIAGHA","KITIM",1300,66,{"$f":"ROUND(I98*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1380},{"$f":"ROUND(J98*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":70},10,{"$f":"ROUND((L98*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M48)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M48*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L98*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M48)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M48*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L98*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M48)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M48*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L98*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M48)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M48*[1]Hypothèses!$J$25,0)","v":34},57,{"$f":"N98*[1]Hypothèses!$H$49","v":1670},{"$f":"O98*[1]Hypothèses!$J$49","v":10600},{"$f":"P98*[1]Hypothèses!$L$49","v":13920},{"$f":"Q98*[1]Hypothèses!$N$49","v":195228},221418,{"$f":"(N98*[1]Hypothèses!$G$49+O98*[1]Hypothèses!$I$49+P98*[1]Hypothèses!$K$49+Q98*[1]Hypothèses!$M$49)/1000","v":37.747999999999998},null,{"$f":"VLOOKUP(H98,[1]Struc_communautaires!C83:H176,2,FALSE)","v":1},{"$f":"Z98*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H98,[1]Struc_communautaires!C83:H176,3,FALSE)","v":1},{"$f":"AB98*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H98,[1]Struc_communautaires!C83:H176,4,FALSE)","v":1},{"$f":"AD98*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H98,[1]Struc_communautaires!C83:H176,5,FALSE)","v":0},{"$f":"AH98*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H98,[1]Struc_communautaires!C83:H176,6,FALSE)","v":13.75},{"$f":"AJ98*[1]Hypothèses!$F$49","v":4950},8130,{"$f":"(Z98*[1]Hypothèses!$L$62+AB98*[1]Hypothèses!$L$65+AD98*[1]Hypothèses!$L$63+AF98*[1]Hypothèses!$L$64+AH98*[1]Hypothèses!$L$66+AJ98*[1]Hypothèses!$E$49)/1000","v":0.99050000000000005},66,{"$f":"AP98/(VLOOKUP(E98,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3826.671223068412},{"$f":"(VLOOKUP(E98,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K98)/([1]Hypothèses!$Z$26*1000)","v":19596.383333333339},{"$f":"AP98/[1]Hypothèses!$AC$26","v":4899.0958333333347},{"$f":"(AS98*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K98<[1]Hypothèses!$J$53,1,K98/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU98*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K98<[1]Hypothèses!$J$54,1,K98/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW98*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY98*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K98<[1]Hypothèses!$J$56,0,K98/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},81996.383333333331,{"$f":"(AQ98+AS98*[1]Hypothèses!$G$53*1000+AU98*[1]Hypothèses!$G$54*1000+AW98*[1]Hypothèses!$G$55*1000+AY98*[1]Hypothèses!$G$56)/1000","v":18.099695833333332},2,311544.3833333333,{"$f":"(BI98/(VLOOKUP(E98,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":67.071278136447347},{"$f":"(BI98/(VLOOKUP(E98,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":82.337450356733783},56.83819583333333,{"$f":"BL98*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":53.680518287037032},{"$f":"BL98*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":57.974959749999989},{"$f":"BJ98*[1]Hypothèses!$X$8","v":73.778405950092093},{"$f":"(BI98/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":935.00715286114439},{"$f":"BP98/[1]Hypothèses!$AB$8","v":155.83452547685741},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL48*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.34495420527047743},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL48*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.64157294986538105},null,null,{"$f":"BQ98*[1]Hypothèses!$AC$8","v":51.944841825619136},{"$f":"4*SQRT(BJ98*[1]Hypothèses!$AF$3)","v":222.3742609755902},55.593565243897551]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","Mangarounkou","KOGNARA",2365,82,{"$f":"ROUND(I99*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":2510},{"$f":"ROUND(J99*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":87},41,{"$f":"ROUND((L99*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M50)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M50*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L99*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M50)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M50*[1]Hypothèses!$H$25,0)","v":13},{"$f":"ROUND((L99*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M50)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M50*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L99*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M50)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M50*[1]Hypothèses!$J$25,0)","v":41},69,{"$f":"N99*[1]Hypothèses!$H$49","v":2004},{"$f":"O99*[1]Hypothèses!$J$49","v":13780},{"$f":"P99*[1]Hypothèses!$L$49","v":15660},{"$f":"Q99*[1]Hypothèses!$N$49","v":235422},266866,{"$f":"(N99*[1]Hypothèses!$G$49+O99*[1]Hypothèses!$I$49+P99*[1]Hypothèses!$K$49+Q99*[1]Hypothèses!$M$49)/1000","v":45.554000000000002},null,{"$f":"VLOOKUP(H99,[1]Struc_communautaires!C84:H177,2,FALSE)","v":1},{"$f":"Z99*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H99,[1]Struc_communautaires!C84:H177,3,FALSE)","v":1},{"$f":"AB99*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H99,[1]Struc_communautaires!C84:H177,4,FALSE)","v":1},{"$f":"AD99*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H99,[1]Struc_communautaires!C84:H177,5,FALSE)","v":0},{"$f":"AH99*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H99,[1]Struc_communautaires!C84:H177,6,FALSE)","v":15.875},{"$f":"AJ99*[1]Hypothèses!$F$49","v":5715},8895,{"$f":"(Z99*[1]Hypothèses!$L$62+AB99*[1]Hypothèses!$L$65+AD99*[1]Hypothèses!$L$63+AF99*[1]Hypothèses!$L$64+AH99*[1]Hypothèses!$L$66+AJ99*[1]Hypothèses!$E$49)/1000","v":1.0542499999999999},80,{"$f":"AP99/(VLOOKUP(E99,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":6960.1049057258779},{"$f":"(VLOOKUP(E99,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K99)/([1]Hypothèses!$Z$26*1000)","v":35642.697222222225},{"$f":"AP99/[1]Hypothèses!$AC$26","v":8910.6743055555562},{"$f":"(AS99*[1]Hypothèses!$I$53)*1000","v":72000},{"$f":"ROUND(IF(K99<[1]Hypothèses!$J$53,1,K99/[1]Hypothèses!$J$53),0)","v":3},{"$f":"(AU99*[1]Hypothèses!$I$54)*1000","v":72000},{"$f":"ROUND(IF(K99<[1]Hypothèses!$J$54,1,K99/[1]Hypothèses!$J$54),0)","v":3},{"$f":"(AW99*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY99*[1]Hypothèses!$I$56)*1000","v":8000},{"$f":"ROUND(IF(K99<[1]Hypothèses!$J$56,0,K99/[1]Hypothèses!$J$56),0)","v":5},{"$nulls":6},197242.69722222222,{"$f":"(AQ99+AS99*[1]Hypothèses!$G$53*1000+AU99*[1]Hypothèses!$G$54*1000+AW99*[1]Hypothèses!$G$55*1000+AY99*[1]Hypothèses!$G$56)/1000","v":46.111674305555553},6,473003.69722222222,{"$f":"(BI99/(VLOOKUP(E99,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":101.83127744599985},{"$f":"(BI99/(VLOOKUP(E99,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":125.00921384583756},92.719924305555566,{"$f":"BL99*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":87.568817399691355},{"$f":"BL99*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":94.574322791666674},{"$f":"BJ99*[1]Hypothèses!$X$8","v":112.01440519059985},{"$f":"(BI99/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1419.5789232359612},{"$f":"BP99/[1]Hypothèses!$AB$8","v":236.59648720599353},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL50*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.28635263865031174},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL50*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.53258114924723066},null,null,{"$f":"BQ99*[1]Hypothèses!$AC$8","v":78.865495735331166},{"$f":"4*SQRT(BJ99*[1]Hypothèses!$AF$3)","v":274.00394930618569},68.500987326546422]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SANSAMBA","KOOLING",811,39,{"$f":"ROUND(I100*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":861},{"$f":"ROUND(J100*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":41},27,{"$f":"ROUND((L100*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M52)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M52*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L100*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M52)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M52*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L100*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M52)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M52*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L100*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M52)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M52*[1]Hypothèses!$J$25,0)","v":20},33,{"$f":"N100*[1]Hypothèses!$H$49","v":1002},{"$f":"O100*[1]Hypothèses!$J$49","v":5300},{"$f":"P100*[1]Hypothèses!$L$49","v":8700},{"$f":"Q100*[1]Hypothèses!$N$49","v":114840},129842,{"$f":"(N100*[1]Hypothèses!$G$49+O100*[1]Hypothèses!$I$49+P100*[1]Hypothèses!$K$49+Q100*[1]Hypothèses!$M$49)/1000","v":22.085000000000001},null,{"$f":"VLOOKUP(H100,[1]Struc_communautaires!C85:H178,2,FALSE)","v":1},{"$f":"Z100*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H100,[1]Struc_communautaires!C85:H178,3,FALSE)","v":1},{"$f":"AB100*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H100,[1]Struc_communautaires!C85:H178,4,FALSE)","v":1},{"$f":"AD100*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H100,[1]Struc_communautaires!C85:H178,5,FALSE)","v":0},{"$f":"AH100*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H100,[1]Struc_communautaires!C85:H178,6,FALSE)","v":10.125},{"$f":"AJ100*[1]Hypothèses!$F$49","v":3645},6825,{"$f":"(Z100*[1]Hypothèses!$L$62+AB100*[1]Hypothèses!$L$65+AD100*[1]Hypothèses!$L$63+AF100*[1]Hypothèses!$L$64+AH100*[1]Hypothèses!$L$66+AJ100*[1]Hypothèses!$E$49)/1000","v":0.88175000000000003},41,{"$f":"AP100/(VLOOKUP(E100,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2387.5100891752913},{"$f":"(VLOOKUP(E100,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K100)/([1]Hypothèses!$Z$26*1000)","v":12226.439166666669},{"$f":"AP100/[1]Hypothèses!$AC$26","v":3056.6097916666672},{"$f":"(AS100*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K100<[1]Hypothèses!$J$53,1,K100/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU100*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K100<[1]Hypothèses!$J$54,1,K100/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW100*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY100*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K100<[1]Hypothèses!$J$56,0,K100/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},73026.439166666678,{"$f":"(AQ100+AS100*[1]Hypothèses!$G$53*1000+AU100*[1]Hypothèses!$G$54*1000+AW100*[1]Hypothèses!$G$55*1000+AY100*[1]Hypothèses!$G$56)/1000","v":16.257009791666668},2,209693.43916666668,{"$f":"(BI100/(VLOOKUP(E100,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":45.144151954386714},{"$f":"(BI100/(VLOOKUP(E100,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":55.419465287053626},39.223759791666666,{"$f":"BL100*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":37.044662025462955},{"$f":"BL100*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":40.008234987499996},{"$f":"BJ100*[1]Hypothèses!$X$8","v":49.658567149825387},{"$f":"(BI100/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":629.33205032012813},{"$f":"BP100/[1]Hypothèses!$AB$8","v":104.88867505335469},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL52*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.28636211460237804},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL52*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.53259877336784467},null,null,{"$f":"BQ100*[1]Hypothèses!$AC$8","v":34.962891684451563},{"$f":"4*SQRT(BJ100*[1]Hypothèses!$AF$3)","v":182.4387030016664},45.609675750416599]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","LAMEL",1100,52,{"$f":"ROUND(I101*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1167},{"$f":"ROUND(J101*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":55},38,{"$f":"ROUND((L101*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M53)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M53*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L101*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M53)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M53*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L101*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M53)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M53*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L101*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M53)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M53*[1]Hypothèses!$J$25,0)","v":26},44,{"$f":"N101*[1]Hypothèses!$H$49","v":1336},{"$f":"O101*[1]Hypothèses!$J$49","v":8480},{"$f":"P101*[1]Hypothèses!$L$49","v":10440},{"$f":"Q101*[1]Hypothèses!$N$49","v":149292},169548,{"$f":"(N101*[1]Hypothèses!$G$49+O101*[1]Hypothèses!$I$49+P101*[1]Hypothèses!$K$49+Q101*[1]Hypothèses!$M$49)/1000","v":28.934000000000001},null,{"$f":"VLOOKUP(H101,[1]Struc_communautaires!C86:H179,2,FALSE)","v":1},{"$f":"Z101*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H101,[1]Struc_communautaires!C86:H179,3,FALSE)","v":1},{"$f":"AB101*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H101,[1]Struc_communautaires!C86:H179,4,FALSE)","v":0},{"$f":"AD101*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H101,[1]Struc_communautaires!C86:H179,5,FALSE)","v":1},{"$f":"AH101*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H101,[1]Struc_communautaires!C86:H179,6,FALSE)","v":11.875},{"$f":"AJ101*[1]Hypothèses!$F$49","v":4275},7455,{"$f":"(Z101*[1]Hypothèses!$L$62+AB101*[1]Hypothèses!$L$65+AD101*[1]Hypothèses!$L$63+AF101*[1]Hypothèses!$L$64+AH101*[1]Hypothèses!$L$66+AJ101*[1]Hypothèses!$E$49)/1000","v":1.07325},52,{"$f":"AP101/(VLOOKUP(E101,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3236.0328386382871},{"$f":"(VLOOKUP(E101,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K101)/([1]Hypothèses!$Z$26*1000)","v":16571.72416666667},{"$f":"AP101/[1]Hypothèses!$AC$26","v":4142.9310416666676},{"$f":"(AS101*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K101<[1]Hypothèses!$J$53,1,K101/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU101*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K101<[1]Hypothèses!$J$54,1,K101/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW101*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY101*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K101<[1]Hypothèses!$J$56,0,K101/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},77371.724166666667,{"$f":"(AQ101+AS101*[1]Hypothèses!$G$53*1000+AU101*[1]Hypothèses!$G$54*1000+AW101*[1]Hypothèses!$G$55*1000+AY101*[1]Hypothèses!$G$56)/1000","v":17.343331041666669},2,254374.72416666668,{"$f":"(BI101/(VLOOKUP(E101,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":54.76342629875019},{"$f":"(BI101/(VLOOKUP(E101,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":67.228193938169539},47.350581041666672,{"$f":"BL101*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":44.719993206018522},{"$f":"BL101*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":48.297592662500001},{"$f":"BJ101*[1]Hypothèses!$X$8","v":60.23976892862521},{"$f":"(BI101/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":763.42954431772716},{"$f":"BP101/[1]Hypothèses!$AB$8","v":127.23825738628786},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL53*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.3535651141090046},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL53*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.65758819507807231},null,null,{"$f":"BQ101*[1]Hypothèses!$AC$8","v":42.412752462095952},{"$f":"4*SQRT(BJ101*[1]Hypothèses!$AF$3)","v":200.93774892125805},50.234437230314512]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","MANSABANG",750,62,{"$f":"ROUND(I102*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":796},{"$f":"ROUND(J102*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":66},23,{"$f":"ROUND((L102*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M58)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M58*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L102*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M58)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M58*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L102*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M58)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M58*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L102*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M58)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M58*[1]Hypothèses!$J$25,0)","v":31},52,{"$f":"N102*[1]Hypothèses!$H$49","v":1670},{"$f":"O102*[1]Hypothèses!$J$49","v":9540},{"$f":"P102*[1]Hypothèses!$L$49","v":12180},{"$f":"Q102*[1]Hypothèses!$N$49","v":178002},201392,{"$f":"(N102*[1]Hypothèses!$G$49+O102*[1]Hypothèses!$I$49+P102*[1]Hypothèses!$K$49+Q102*[1]Hypothèses!$M$49)/1000","v":34.347999999999999},null,{"$f":"VLOOKUP(H102,[1]Struc_communautaires!C87:H180,2,FALSE)","v":1},{"$f":"Z102*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H102,[1]Struc_communautaires!C87:H180,3,FALSE)","v":1},{"$f":"AB102*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H102,[1]Struc_communautaires!C87:H180,4,FALSE)","v":0},{"$f":"AD102*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H102,[1]Struc_communautaires!C87:H180,5,FALSE)","v":0},{"$f":"AH102*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H102,[1]Struc_communautaires!C87:H180,6,FALSE)","v":13.25},{"$f":"AJ102*[1]Hypothèses!$F$49","v":4770},6890,{"$f":"(Z102*[1]Hypothèses!$L$62+AB102*[1]Hypothèses!$L$65+AD102*[1]Hypothèses!$L$63+AF102*[1]Hypothèses!$L$64+AH102*[1]Hypothèses!$L$66+AJ102*[1]Hypothèses!$E$49)/1000","v":0.87549999999999994},59,{"$f":"AP102/(VLOOKUP(E102,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2207.268328668446},{"$f":"(VLOOKUP(E102,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K102)/([1]Hypothèses!$Z$26*1000)","v":11303.421111111113},{"$f":"AP102/[1]Hypothèses!$AC$26","v":2825.8552777777782},{"$f":"(AS102*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K102<[1]Hypothèses!$J$53,1,K102/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU102*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K102<[1]Hypothèses!$J$54,1,K102/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW102*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY102*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K102<[1]Hypothèses!$J$56,0,K102/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},72103.421111111122,{"$f":"(AQ102+AS102*[1]Hypothèses!$G$53*1000+AU102*[1]Hypothèses!$G$54*1000+AW102*[1]Hypothèses!$G$55*1000+AY102*[1]Hypothèses!$G$56)/1000","v":16.026255277777778},2,280385.42111111112,{"$f":"(BI102/(VLOOKUP(E102,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":60.363176390913118},{"$f":"(BI102/(VLOOKUP(E102,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":74.10250971139213},51.24975527777778,{"$f":"BL102*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":48.402546651234566},{"$f":"BL102*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":52.274750383333334},{"$f":"BJ102*[1]Hypothèses!$X$8","v":66.399494030004433},{"$f":"(BI102/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":841.49286047752435},{"$f":"BP102/[1]Hypothèses!$AB$8","v":140.2488100795874},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL58*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.30143187204661559},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL58*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.56062669298597012},null,null,{"$f":"BQ102*[1]Hypothèses!$AC$8","v":46.749603359862462},{"$f":"4*SQRT(BJ102*[1]Hypothèses!$AF$3)","v":210.96104543136019},52.740261357840048]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","MEDINA DIOGOYE",780,52,{"$f":"ROUND(I103*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":828},{"$f":"ROUND(J103*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":55},34,{"$f":"ROUND((L103*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M61)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M61*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L103*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M61)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M61*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L103*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M61)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M61*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L103*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M61)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M61*[1]Hypothèses!$J$25,0)","v":27},44,{"$f":"N103*[1]Hypothèses!$H$49","v":1336},{"$f":"O103*[1]Hypothèses!$J$49","v":7420},{"$f":"P103*[1]Hypothèses!$L$49","v":10440},{"$f":"Q103*[1]Hypothèses!$N$49","v":155034},174230,{"$f":"(N103*[1]Hypothèses!$G$49+O103*[1]Hypothèses!$I$49+P103*[1]Hypothèses!$K$49+Q103*[1]Hypothèses!$M$49)/1000","v":29.652000000000001},null,{"$f":"VLOOKUP(H103,[1]Struc_communautaires!C88:H181,2,FALSE)","v":1},{"$f":"Z103*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H103,[1]Struc_communautaires!C88:H181,3,FALSE)","v":1},{"$f":"AB103*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H103,[1]Struc_communautaires!C88:H181,4,FALSE)","v":1},{"$f":"AD103*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H103,[1]Struc_communautaires!C88:H181,5,FALSE)","v":0},{"$f":"AH103*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H103,[1]Struc_communautaires!C88:H181,6,FALSE)","v":11.875},{"$f":"AJ103*[1]Hypothèses!$F$49","v":4275},7455,{"$f":"(Z103*[1]Hypothèses!$L$62+AB103*[1]Hypothèses!$L$65+AD103*[1]Hypothèses!$L$63+AF103*[1]Hypothèses!$L$64+AH103*[1]Hypothèses!$L$66+AJ103*[1]Hypothèses!$E$49)/1000","v":0.93425000000000002},52,{"$f":"AP103/(VLOOKUP(E103,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1718.9178676039835},{"$f":"(VLOOKUP(E103,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K103)/([1]Hypothèses!$Z$26*1000)","v":8802.5784000000003},{"$f":"AP103/[1]Hypothèses!$AC$26","v":2200.6446000000001},{"$f":"(AS103*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K103<[1]Hypothèses!$J$53,1,K103/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU103*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K103<[1]Hypothèses!$J$54,1,K103/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW103*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY103*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K103<[1]Hypothèses!$J$56,0,K103/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},69602.578399999999,{"$f":"(AQ103+AS103*[1]Hypothèses!$G$53*1000+AU103*[1]Hypothèses!$G$54*1000+AW103*[1]Hypothèses!$G$55*1000+AY103*[1]Hypothèses!$G$56)/1000","v":15.401044599999999},2,251287.5784,{"$f":"(BI103/(VLOOKUP(E103,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":54.098805707139924},{"$f":"(BI103/(VLOOKUP(E103,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":58.888644113721099},45.987294599999998,{"$f":"BL103*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":43.432444899999993},{"$f":"BL103*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":46.907040491999993},{"$f":"BJ103*[1]Hypothèses!$X$8","v":59.508686277853919},{"$f":"(BI103/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":754.16440096038411},{"$f":"BP103/[1]Hypothèses!$AB$8","v":125.69406682673069},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL61*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.22653626292239679},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL61*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.42132995114711358},null,null,{"$f":"BQ103*[1]Hypothèses!$AC$8","v":41.898022275576892},{"$f":"4*SQRT(BJ103*[1]Hypothèses!$AF$3)","v":199.71471521087304},49.92867880271826]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","MISSIRA KABADA",788,78,{"$f":"ROUND(I104*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":836},{"$f":"ROUND(J104*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":83},20,{"$f":"ROUND((L104*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M63)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M63*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L104*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M63)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M63*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L104*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M63)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M63*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L104*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M63)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M63*[1]Hypothèses!$J$25,0)","v":42},66,{"$f":"N104*[1]Hypothèses!$H$49","v":1670},{"$f":"O104*[1]Hypothèses!$J$49","v":10600},{"$f":"P104*[1]Hypothèses!$L$49","v":15660},{"$f":"Q104*[1]Hypothèses!$N$49","v":241164},269094,{"$f":"(N104*[1]Hypothèses!$G$49+O104*[1]Hypothèses!$I$49+P104*[1]Hypothèses!$K$49+Q104*[1]Hypothèses!$M$49)/1000","v":45.694000000000003},null,{"$f":"VLOOKUP(H104,[1]Struc_communautaires!C89:H182,2,FALSE)","v":1},{"$f":"Z104*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H104,[1]Struc_communautaires!C89:H182,3,FALSE)","v":1},{"$f":"AB104*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H104,[1]Struc_communautaires!C89:H182,4,FALSE)","v":1},{"$f":"AD104*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H104,[1]Struc_communautaires!C89:H182,5,FALSE)","v":0},{"$f":"AH104*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H104,[1]Struc_communautaires!C89:H182,6,FALSE)","v":15.375},{"$f":"AJ104*[1]Hypothèses!$F$49","v":5535},8715,{"$f":"(Z104*[1]Hypothèses!$L$62+AB104*[1]Hypothèses!$L$65+AD104*[1]Hypothèses!$L$63+AF104*[1]Hypothèses!$L$64+AH104*[1]Hypothèses!$L$66+AJ104*[1]Hypothèses!$E$49)/1000","v":1.03925},74,{"$f":"AP104/(VLOOKUP(E104,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2318.1863351341967},{"$f":"(VLOOKUP(E104,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K104)/([1]Hypothèses!$Z$26*1000)","v":11871.432222222224},{"$f":"AP104/[1]Hypothèses!$AC$26","v":2967.8580555555559},{"$f":"(AS104*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K104<[1]Hypothèses!$J$53,1,K104/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU104*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K104<[1]Hypothèses!$J$54,1,K104/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW104*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY104*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K104<[1]Hypothèses!$J$56,0,K104/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},72671.432222222225,{"$f":"(AQ104+AS104*[1]Hypothèses!$G$53*1000+AU104*[1]Hypothèses!$G$54*1000+AW104*[1]Hypothèses!$G$55*1000+AY104*[1]Hypothèses!$G$56)/1000","v":16.168258055555555},2,350480.43222222221,{"$f":"(BI104/(VLOOKUP(E104,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":75.453681107798147},{"$f":"(BI104/(VLOOKUP(E104,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":92.62778189208403},62.90150805555556,{"$f":"BL104*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":59.406979830246918},{"$f":"BL104*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":64.159538216666661},{"$f":"BJ104*[1]Hypothèses!$X$8","v":82.999049218577966},{"$f":"(BI104/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1051.8620414832599},{"$f":"BP104/[1]Hypothèses!$AB$8","v":175.31034024720998},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL63*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.30433460121399591},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL63*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.56602541689228181},null,null,{"$f":"BQ104*[1]Hypothèses!$AC$8","v":58.436780082403324},{"$f":"4*SQRT(BJ104*[1]Hypothèses!$AF$3)","v":235.86116680614768},58.96529170153692]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","BOGHAL","NDIOLOFENE",2204,80,{"$f":"ROUND(I105*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":2339},{"$f":"ROUND(J105*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":85},69,{"$f":"ROUND((L105*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M68)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M68*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L105*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M68)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M68*[1]Hypothèses!$H$25,0)","v":12},{"$f":"ROUND((L105*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M68)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M68*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L105*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M68)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M68*[1]Hypothèses!$J$25,0)","v":41},68,{"$f":"N105*[1]Hypothèses!$H$49","v":2004},{"$f":"O105*[1]Hypothèses!$J$49","v":12720},{"$f":"P105*[1]Hypothèses!$L$49","v":15660},{"$f":"Q105*[1]Hypothèses!$N$49","v":235422},265806,{"$f":"(N105*[1]Hypothèses!$G$49+O105*[1]Hypothèses!$I$49+P105*[1]Hypothèses!$K$49+Q105*[1]Hypothèses!$M$49)/1000","v":45.314999999999998},null,{"$f":"VLOOKUP(H105,[1]Struc_communautaires!C90:H183,2,FALSE)","v":1},{"$f":"Z105*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H105,[1]Struc_communautaires!C90:H183,3,FALSE)","v":1},{"$f":"AB105*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H105,[1]Struc_communautaires!C90:H183,4,FALSE)","v":1},{"$f":"AD105*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H105,[1]Struc_communautaires!C90:H183,5,FALSE)","v":0},{"$f":"AH105*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H105,[1]Struc_communautaires!C90:H183,6,FALSE)","v":15.625},{"$f":"AJ105*[1]Hypothèses!$F$49","v":5625},8805,{"$f":"(Z105*[1]Hypothèses!$L$62+AB105*[1]Hypothèses!$L$65+AD105*[1]Hypothèses!$L$63+AF105*[1]Hypothèses!$L$64+AH105*[1]Hypothèses!$L$66+AJ105*[1]Hypothèses!$E$49)/1000","v":1.0467500000000001},79,{"$f":"AP105/(VLOOKUP(E105,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":6485.9304280847928},{"$f":"(VLOOKUP(E105,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K105)/([1]Hypothèses!$Z$26*1000)","v":33214.449722222227},{"$f":"AP105/[1]Hypothèses!$AC$26","v":8303.6124305555568},{"$f":"(AS105*[1]Hypothèses!$I$53)*1000","v":48000},{"$f":"ROUND(IF(K105<[1]Hypothèses!$J$53,1,K105/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU105*[1]Hypothèses!$I$54)*1000","v":48000},{"$f":"ROUND(IF(K105<[1]Hypothèses!$J$54,1,K105/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW105*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY105*[1]Hypothèses!$I$56)*1000","v":8000},{"$f":"ROUND(IF(K105<[1]Hypothèses!$J$56,0,K105/[1]Hypothèses!$J$56),0)","v":5},{"$nulls":6},146814.44972222223,{"$f":"(AQ105+AS105*[1]Hypothèses!$G$53*1000+AU105*[1]Hypothèses!$G$54*1000+AW105*[1]Hypothèses!$G$55*1000+AY105*[1]Hypothèses!$G$56)/1000","v":33.504612430555554},4,421425.44972222223,{"$f":"(BI105/(VLOOKUP(E105,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":90.727180665793568},{"$f":"(BI105/(VLOOKUP(E105,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":111.37770058413084},79.866362430555554,{"$f":"BL105*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":75.429342295524691},{"$f":"BL105*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":81.463689679166663},{"$f":"BJ105*[1]Hypothèses!$X$8","v":99.799898732372938},{"$f":"(BI105/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1264.7822620714953},{"$f":"BP105/[1]Hypothèses!$AB$8","v":210.79704367858255},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL68*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.28447928261881172},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL68*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.52909693442417871},null,null,{"$f":"BQ105*[1]Hypothèses!$AC$8","v":70.265681226194175},{"$f":"4*SQRT(BJ105*[1]Hypothèses!$AF$3)","v":258.63359364412867},64.658398411032167]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","DIOSSONG","NDORONG SERERE",900,89,{"$f":"ROUND(I106*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":955},{"$f":"ROUND(J106*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":94},78,{"$f":"ROUND((L106*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M70)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M70*[1]Hypothèses!$G$25,0)","v":7},{"$f":"ROUND((L106*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M70)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M70*[1]Hypothèses!$H$25,0)","v":14},{"$f":"ROUND((L106*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M70)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M70*[1]Hypothèses!$I$25,0)","v":10},{"$f":"ROUND((L106*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M70)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M70*[1]Hypothèses!$J$25,0)","v":44},75,{"$f":"N106*[1]Hypothèses!$H$49","v":2338},{"$f":"O106*[1]Hypothèses!$J$49","v":14840},{"$f":"P106*[1]Hypothèses!$L$49","v":17400},{"$f":"Q106*[1]Hypothèses!$N$49","v":252648},287226,{"$f":"(N106*[1]Hypothèses!$G$49+O106*[1]Hypothèses!$I$49+P106*[1]Hypothèses!$K$49+Q106*[1]Hypothèses!$M$49)/1000","v":49.054000000000002},null,{"$f":"VLOOKUP(H106,[1]Struc_communautaires!C91:H184,2,FALSE)","v":3},{"$f":"Z106*[1]Hypothèses!$J$49","v":3180},{"$f":"VLOOKUP(H106,[1]Struc_communautaires!C91:H184,3,FALSE)","v":1},{"$f":"AB106*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H106,[1]Struc_communautaires!C91:H184,4,FALSE)","v":1},{"$f":"AD106*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H106,[1]Struc_communautaires!C91:H184,5,FALSE)","v":0},{"$f":"AH106*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H106,[1]Struc_communautaires!C91:H184,6,FALSE)","v":16.75},{"$f":"AJ106*[1]Hypothèses!$F$49","v":6030},11330,{"$f":"(Z106*[1]Hypothèses!$L$62+AB106*[1]Hypothèses!$L$65+AD106*[1]Hypothèses!$L$63+AF106*[1]Hypothèses!$L$64+AH106*[1]Hypothèses!$L$66+AJ106*[1]Hypothèses!$E$49)/1000","v":1.5585},85,{"$f":"AP106/(VLOOKUP(E106,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":1982.5683134804399},{"$f":"(VLOOKUP(E106,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K106)/([1]Hypothèses!$Z$26*1000)","v":10152.732333333333},{"$f":"AP106/[1]Hypothèses!$AC$26","v":2538.1830833333333},{"$f":"(AS106*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K106<[1]Hypothèses!$J$53,1,K106/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU106*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K106<[1]Hypothèses!$J$54,1,K106/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW106*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY106*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K106<[1]Hypothèses!$J$56,0,K106/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},70952.732333333333,{"$f":"(AQ106+AS106*[1]Hypothèses!$G$53*1000+AU106*[1]Hypothèses!$G$54*1000+AW106*[1]Hypothèses!$G$55*1000+AY106*[1]Hypothèses!$G$56)/1000","v":15.738583083333333},2,369508.73233333335,{"$f":"(BI106/(VLOOKUP(E106,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":79.550215911478475},{"$f":"(BI106/(VLOOKUP(E106,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":86.593489315466684},66.351083083333336,{"$f":"BL106*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":62.664911800925928},{"$f":"BL106*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":67.678104744999999},{"$f":"BJ106*[1]Hypothèses!$X$8","v":87.505237502626329},{"$f":"(BI106/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1108.9697849139657},{"$f":"BP106/[1]Hypothèses!$AB$8","v":184.82829748566095},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL70*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.50986927469269594},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL70*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.94829496093205412},null,null,{"$f":"BQ106*[1]Hypothèses!$AC$8","v":61.609432495220318},{"$f":"4*SQRT(BJ106*[1]Hypothèses!$AF$3)","v":242.17923772944459},60.544809432361149]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","Loule Séssene","SAKHOR",1375,145,{"$f":"ROUND(I107*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1459},{"$f":"ROUND(J107*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":154},90,{"$f":"ROUND((L107*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M78)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M78*[1]Hypothèses!$G$25,0)","v":12},{"$f":"ROUND((L107*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M78)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M78*[1]Hypothèses!$H$25,0)","v":25},{"$f":"ROUND((L107*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M78)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M78*[1]Hypothèses!$I$25,0)","v":16},{"$f":"ROUND((L107*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M78)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M78*[1]Hypothèses!$J$25,0)","v":70},123,{"$f":"N107*[1]Hypothèses!$H$49","v":4008},{"$f":"O107*[1]Hypothèses!$J$49","v":26500},{"$f":"P107*[1]Hypothèses!$L$49","v":27840},{"$f":"Q107*[1]Hypothèses!$N$49","v":401940},460288,{"$f":"(N107*[1]Hypothèses!$G$49+O107*[1]Hypothèses!$I$49+P107*[1]Hypothèses!$K$49+Q107*[1]Hypothèses!$M$49)/1000","v":78.805000000000007},null,{"$f":"VLOOKUP(H107,[1]Struc_communautaires!C92:H185,2,FALSE)","v":1},{"$f":"Z107*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H107,[1]Struc_communautaires!C92:H185,3,FALSE)","v":2},{"$f":"AB107*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H107,[1]Struc_communautaires!C92:H185,4,FALSE)","v":1},{"$f":"AD107*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H107,[1]Struc_communautaires!C92:H185,5,FALSE)","v":0},{"$f":"AH107*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H107,[1]Struc_communautaires!C92:H185,6,FALSE)","v":24.25},{"$f":"AJ107*[1]Hypothèses!$F$49","v":8730},12970,{"$f":"(Z107*[1]Hypothèses!$L$62+AB107*[1]Hypothèses!$L$65+AD107*[1]Hypothèses!$L$63+AF107*[1]Hypothèses!$L$64+AH107*[1]Hypothèses!$L$66+AJ107*[1]Hypothèses!$E$49)/1000","v":1.5445},133,{"$f":"AP107/(VLOOKUP(E107,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":3028.8661459350392},{"$f":"(VLOOKUP(E107,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K107)/([1]Hypothèses!$Z$26*1000)","v":15510.823533333336},{"$f":"AP107/[1]Hypothèses!$AC$26","v":3877.705883333334},{"$f":"(AS107*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K107<[1]Hypothèses!$J$53,1,K107/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU107*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K107<[1]Hypothèses!$J$54,1,K107/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW107*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY107*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K107<[1]Hypothèses!$J$56,0,K107/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},77910.823533333343,{"$f":"(AQ107+AS107*[1]Hypothèses!$G$53*1000+AU107*[1]Hypothèses!$G$54*1000+AW107*[1]Hypothèses!$G$55*1000+AY107*[1]Hypothèses!$G$56)/1000","v":17.078305883333336},2,551168.82353333337,{"$f":"(BI107/(VLOOKUP(E107,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":118.65916845558925},{"$f":"(BI107/(VLOOKUP(E107,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":129.16509802154556},97.427805883333349,{"$f":"BL107*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":92.015150000925942},{"$f":"BL107*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":99.376362001000004},{"$f":"BJ107*[1]Hypothèses!$X$8","v":130.52508530114818},{"$f":"(BI107/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1654.168137855142},{"$f":"BP107/[1]Hypothèses!$AB$8","v":275.69468964252366},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL78*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.37843235206415471},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL78*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.70383823918865329},null,null,{"$f":"BQ107*[1]Hypothèses!$AC$8","v":91.898229880841214},{"$f":"4*SQRT(BJ107*[1]Hypothèses!$AF$3)","v":295.77868705999902},73.944671764999754]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","SALIKEGNE",946,58,{"$f":"ROUND(I108*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1004},{"$f":"ROUND(J108*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":62},40,{"$f":"ROUND((L108*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M79)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M79*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L108*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M79)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M79*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L108*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M79)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M79*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L108*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M79)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M79*[1]Hypothèses!$J$25,0)","v":30},49,{"$f":"N108*[1]Hypothèses!$H$49","v":1336},{"$f":"O108*[1]Hypothèses!$J$49","v":8480},{"$f":"P108*[1]Hypothèses!$L$49","v":12180},{"$f":"Q108*[1]Hypothèses!$N$49","v":172260},194256,{"$f":"(N108*[1]Hypothèses!$G$49+O108*[1]Hypothèses!$I$49+P108*[1]Hypothèses!$K$49+Q108*[1]Hypothèses!$M$49)/1000","v":33.052},null,{"$f":"VLOOKUP(H108,[1]Struc_communautaires!C93:H186,2,FALSE)","v":1},{"$f":"Z108*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H108,[1]Struc_communautaires!C93:H186,3,FALSE)","v":1},{"$f":"AB108*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H108,[1]Struc_communautaires!C93:H186,4,FALSE)","v":0},{"$f":"AD108*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H108,[1]Struc_communautaires!C93:H186,5,FALSE)","v":0},{"$f":"AH108*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H108,[1]Struc_communautaires!C93:H186,6,FALSE)","v":12.75},{"$f":"AJ108*[1]Hypothèses!$F$49","v":4590},6710,{"$f":"(Z108*[1]Hypothèses!$L$62+AB108*[1]Hypothèses!$L$65+AD108*[1]Hypothèses!$L$63+AF108*[1]Hypothèses!$L$64+AH108*[1]Hypothèses!$L$66+AJ108*[1]Hypothèses!$E$49)/1000","v":0.86050000000000004},56,{"$f":"AP108/(VLOOKUP(E108,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2784.0419622903514},{"$f":"(VLOOKUP(E108,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K108)/([1]Hypothèses!$Z$26*1000)","v":14257.078888888891},{"$f":"AP108/[1]Hypothèses!$AC$26","v":3564.2697222222228},{"$f":"(AS108*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K108<[1]Hypothèses!$J$53,1,K108/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU108*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K108<[1]Hypothèses!$J$54,1,K108/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW108*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY108*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K108<[1]Hypothèses!$J$56,0,K108/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},75057.078888888893,{"$f":"(AQ108+AS108*[1]Hypothèses!$G$53*1000+AU108*[1]Hypothèses!$G$54*1000+AW108*[1]Hypothèses!$G$55*1000+AY108*[1]Hypothèses!$G$56)/1000","v":16.764669722222223},2,276023.07888888888,{"$f":"(BI108/(VLOOKUP(E108,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":59.424023306583607},{"$f":"(BI108/(VLOOKUP(E108,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":72.949594892905409},50.677169722222224,{"$f":"BL108*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":47.861771404320983},{"$f":"BL108*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":51.690713116666664},{"$f":"BJ108*[1]Hypothèses!$X$8","v":65.366425637241974},{"$f":"(BI108/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":828.40059690542887},{"$f":"BP108/[1]Hypothèses!$AB$8","v":138.06676615090481},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL79*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.46181641800490009},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL79*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.85892248034300211},null,null,{"$f":"BQ108*[1]Hypothèses!$AC$8","v":46.022255383634935},{"$f":"4*SQRT(BJ108*[1]Hypothèses!$AF$3)","v":209.31350626148796},52.32837656537199]
[null,null,null,"Sud Solar System","KOLDA","KOLDA","MEDINA  EL HADJI","SARE KOUBE",1030,67,{"$f":"ROUND(I109*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1093},{"$f":"ROUND(J109*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":71},29,{"$f":"ROUND((L109*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M81)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M81*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L109*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M81)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M81*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L109*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M81)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M81*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L109*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M81)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M81*[1]Hypothèses!$J$25,0)","v":33},57,{"$f":"N109*[1]Hypothèses!$H$49","v":1670},{"$f":"O109*[1]Hypothèses!$J$49","v":11660},{"$f":"P109*[1]Hypothèses!$L$49","v":13920},{"$f":"Q109*[1]Hypothèses!$N$49","v":189486},216736,{"$f":"(N109*[1]Hypothèses!$G$49+O109*[1]Hypothèses!$I$49+P109*[1]Hypothèses!$K$49+Q109*[1]Hypothèses!$M$49)/1000","v":37.03},null,{"$f":"VLOOKUP(H109,[1]Struc_communautaires!C94:H187,2,FALSE)","v":1},{"$f":"Z109*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H109,[1]Struc_communautaires!C94:H187,3,FALSE)","v":1},{"$f":"AB109*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H109,[1]Struc_communautaires!C94:H187,4,FALSE)","v":0},{"$f":"AD109*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H109,[1]Struc_communautaires!C94:H187,5,FALSE)","v":0},{"$f":"AH109*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H109,[1]Struc_communautaires!C94:H187,6,FALSE)","v":13.875},{"$f":"AJ109*[1]Hypothèses!$F$49","v":4995},7115,{"$f":"(Z109*[1]Hypothèses!$L$62+AB109*[1]Hypothèses!$L$65+AD109*[1]Hypothèses!$L$63+AF109*[1]Hypothèses!$L$64+AH109*[1]Hypothèses!$L$66+AJ109*[1]Hypothèses!$E$49)/1000","v":0.89424999999999999},64,{"$f":"AP109/(VLOOKUP(E109,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":4436.2742737835879},{"$f":"(VLOOKUP(E109,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K109)/([1]Hypothèses!$Z$26*1000)","v":23077.498772222225},{"$f":"AP109/[1]Hypothèses!$AC$26","v":5769.3746930555562},{"$f":"(AS109*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K109<[1]Hypothèses!$J$53,1,K109/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU109*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K109<[1]Hypothèses!$J$54,1,K109/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW109*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY109*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K109<[1]Hypothèses!$J$56,0,K109/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},83877.498772222229,{"$f":"(AQ109+AS109*[1]Hypothèses!$G$53*1000+AU109*[1]Hypothèses!$G$54*1000+AW109*[1]Hypothèses!$G$55*1000+AY109*[1]Hypothèses!$G$56)/1000","v":18.969774693055559},2,307728.4987722222,{"$f":"(BI109/(VLOOKUP(E109,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":65.218199158532613},{"$f":"(BI109/(VLOOKUP(E109,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":79.048070718197351},56.894024693055556,{"$f":"BL109*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":53.733245543441356},{"$f":"BL109*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":58.031905186916667},{"$f":"BJ109*[1]Hypothèses!$X$8","v":71.740019074385884},{"$f":"(BI109/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":923.55491828398033},{"$f":"BP109/[1]Hypothèses!$AB$8","v":153.92581971399673},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL81*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.4789784716459547},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL81*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.89084181691582587},null,null,{"$f":"BQ109*[1]Hypothèses!$AC$8","v":51.308606571332241},{"$f":"4*SQRT(BJ109*[1]Hypothèses!$AF$3)","v":219.2808105503145},54.820202637578625]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","SARRE BITEYE",900,70,{"$f":"ROUND(I110*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":955},{"$f":"ROUND(J110*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":74},31,{"$f":"ROUND((L110*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M82)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M82*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L110*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M82)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M82*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L110*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M82)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M82*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L110*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M82)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M82*[1]Hypothèses!$J$25,0)","v":35},59,{"$f":"N110*[1]Hypothèses!$H$49","v":1670},{"$f":"O110*[1]Hypothèses!$J$49","v":11660},{"$f":"P110*[1]Hypothèses!$L$49","v":13920},{"$f":"Q110*[1]Hypothèses!$N$49","v":200970},228220,{"$f":"(N110*[1]Hypothèses!$G$49+O110*[1]Hypothèses!$I$49+P110*[1]Hypothèses!$K$49+Q110*[1]Hypothèses!$M$49)/1000","v":38.944000000000003},null,{"$f":"VLOOKUP(H110,[1]Struc_communautaires!C95:H188,2,FALSE)","v":1},{"$f":"Z110*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H110,[1]Struc_communautaires!C95:H188,3,FALSE)","v":1},{"$f":"AB110*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H110,[1]Struc_communautaires!C95:H188,4,FALSE)","v":0},{"$f":"AD110*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H110,[1]Struc_communautaires!C95:H188,5,FALSE)","v":0},{"$f":"AH110*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H110,[1]Struc_communautaires!C95:H188,6,FALSE)","v":14.25},{"$f":"AJ110*[1]Hypothèses!$F$49","v":5130},7250,{"$f":"(Z110*[1]Hypothèses!$L$62+AB110*[1]Hypothèses!$L$65+AD110*[1]Hypothèses!$L$63+AF110*[1]Hypothèses!$L$64+AH110*[1]Hypothèses!$L$66+AJ110*[1]Hypothèses!$E$49)/1000","v":0.90549999999999997},66,{"$f":"AP110/(VLOOKUP(E110,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2648.1674043698067},{"$f":"(VLOOKUP(E110,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K110)/([1]Hypothèses!$Z$26*1000)","v":13561.26527777778},{"$f":"AP110/[1]Hypothèses!$AC$26","v":3390.3163194444451},{"$f":"(AS110*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K110<[1]Hypothèses!$J$53,1,K110/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU110*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K110<[1]Hypothèses!$J$54,1,K110/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW110*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY110*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K110<[1]Hypothèses!$J$56,0,K110/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},74361.265277777784,{"$f":"(AQ110+AS110*[1]Hypothèses!$G$53*1000+AU110*[1]Hypothèses!$G$54*1000+AW110*[1]Hypothèses!$G$55*1000+AY110*[1]Hypothèses!$G$56)/1000","v":16.590716319444446},2,309831.2652777778,{"$f":"(BI110/(VLOOKUP(E110,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":66.702467065756991},{"$f":"(BI110/(VLOOKUP(E110,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":81.884693766018387},56.440216319444453,{"$f":"BL110*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":53.304648746141979},{"$f":"BL110*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":57.569020645833341},{"$f":"BJ110*[1]Hypothèses!$X$8","v":73.372713772332702},{"$f":"(BI110/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":929.86574213018548},{"$f":"BP110/[1]Hypothèses!$AB$8","v":154.97762368836425},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL82*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.27315173363017409},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL82*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.50802906828905936},null,null,{"$f":"BQ110*[1]Hypothèses!$AC$8","v":51.659207896121416},{"$f":"4*SQRT(BJ110*[1]Hypothèses!$AF$3)","v":221.7620231650165},55.440505791254125]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","Mangarounkou","SEGAFOULA",1413,68,{"$f":"ROUND(I111*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1499},{"$f":"ROUND(J111*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":72},45,{"$f":"ROUND((L111*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M84)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M84*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L111*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M84)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M84*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L111*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M84)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M84*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L111*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M84)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M84*[1]Hypothèses!$J$25,0)","v":32},57,{"$f":"N111*[1]Hypothèses!$H$49","v":2004},{"$f":"O111*[1]Hypothèses!$J$49","v":11660},{"$f":"P111*[1]Hypothèses!$L$49","v":13920},{"$f":"Q111*[1]Hypothèses!$N$49","v":183744},211328,{"$f":"(N111*[1]Hypothèses!$G$49+O111*[1]Hypothèses!$I$49+P111*[1]Hypothèses!$K$49+Q111*[1]Hypothèses!$M$49)/1000","v":36.173000000000002},null,{"$f":"VLOOKUP(H111,[1]Struc_communautaires!C96:H189,2,FALSE)","v":1},{"$f":"Z111*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H111,[1]Struc_communautaires!C96:H189,3,FALSE)","v":1},{"$f":"AB111*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H111,[1]Struc_communautaires!C96:H189,4,FALSE)","v":0},{"$f":"AD111*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H111,[1]Struc_communautaires!C96:H189,5,FALSE)","v":0},{"$f":"AH111*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H111,[1]Struc_communautaires!C96:H189,6,FALSE)","v":14},{"$f":"AJ111*[1]Hypothèses!$F$49","v":5040},7160,{"$f":"(Z111*[1]Hypothèses!$L$62+AB111*[1]Hypothèses!$L$65+AD111*[1]Hypothèses!$L$63+AF111*[1]Hypothèses!$L$64+AH111*[1]Hypothèses!$L$66+AJ111*[1]Hypothèses!$E$49)/1000","v":0.89800000000000002},65,{"$f":"AP111/(VLOOKUP(E111,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":4156.6522923040211},{"$f":"(VLOOKUP(E111,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K111)/([1]Hypothèses!$Z$26*1000)","v":21286.216388888894},{"$f":"AP111/[1]Hypothèses!$AC$26","v":5321.5540972222234},{"$f":"(AS111*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K111<[1]Hypothèses!$J$53,1,K111/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU111*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K111<[1]Hypothèses!$J$54,1,K111/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW111*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY111*[1]Hypothèses!$I$56)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K111<[1]Hypothèses!$J$56,0,K111/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},83686.21638888889,{"$f":"(AQ111+AS111*[1]Hypothèses!$G$53*1000+AU111*[1]Hypothèses!$G$54*1000+AW111*[1]Hypothèses!$G$55*1000+AY111*[1]Hypothèses!$G$56)/1000","v":18.52215409722222},2,302174.21638888889,{"$f":"(BI111/(VLOOKUP(E111,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":65.054008344607283},{"$f":"(BI111/(VLOOKUP(E111,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":79.861027423449755},55.593154097222225,{"$f":"BL111*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":52.504645536265436},{"$f":"BL111*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":56.705017179166667},{"$f":"BJ111*[1]Hypothèses!$X$8","v":71.559409179068012},{"$f":"(BI111/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":906.88540332799789},{"$f":"BP111/[1]Hypothèses!$AB$8","v":151.14756722133299},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL84*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.29211663230175855},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL84*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.54330147778204163},null,null,{"$f":"BQ111*[1]Hypothèses!$AC$8","v":50.382522407110997},{"$f":"4*SQRT(BJ111*[1]Hypothèses!$AF$3)","v":219.00461016223392},54.751152540558479]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","KAOUR","SINGHERE BAINOUCK",681,55,{"$f":"ROUND(I112*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":723},{"$f":"ROUND(J112*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":58},23,{"$f":"ROUND((L112*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M88)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M88*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L112*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M88)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M88*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L112*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M88)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M88*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L112*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M88)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M88*[1]Hypothèses!$J$25,0)","v":27},45,{"$f":"N112*[1]Hypothèses!$H$49","v":1336},{"$f":"O112*[1]Hypothèses!$J$49","v":8480},{"$f":"P112*[1]Hypothèses!$L$49","v":10440},{"$f":"Q112*[1]Hypothèses!$N$49","v":155034},175290,{"$f":"(N112*[1]Hypothèses!$G$49+O112*[1]Hypothèses!$I$49+P112*[1]Hypothèses!$K$49+Q112*[1]Hypothèses!$M$49)/1000","v":29.890999999999998},null,{"$f":"VLOOKUP(H112,[1]Struc_communautaires!C97:H190,2,FALSE)","v":1},{"$f":"Z112*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H112,[1]Struc_communautaires!C97:H190,3,FALSE)","v":2},{"$f":"AB112*[1]Hypothèses!$J$49","v":2120},{"$f":"VLOOKUP(H112,[1]Struc_communautaires!C97:H190,4,FALSE)","v":1},{"$f":"AD112*[1]Hypothèses!$J$49","v":1060},null,null,{"$f":"VLOOKUP(H112,[1]Struc_communautaires!C97:H190,5,FALSE)","v":0},{"$f":"AH112*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H112,[1]Struc_communautaires!C97:H190,6,FALSE)","v":12.25},{"$f":"AJ112*[1]Hypothèses!$F$49","v":4410},8650,{"$f":"(Z112*[1]Hypothèses!$L$62+AB112*[1]Hypothèses!$L$65+AD112*[1]Hypothèses!$L$63+AF112*[1]Hypothèses!$L$64+AH112*[1]Hypothèses!$L$66+AJ112*[1]Hypothèses!$E$49)/1000","v":1.1845000000000001},53,{"$f":"AP112/(VLOOKUP(E112,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2004.8429668684503},{"$f":"(VLOOKUP(E112,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K112)/([1]Hypothèses!$Z$26*1000)","v":10266.800833333335},{"$f":"AP112/[1]Hypothèses!$AC$26","v":2566.7002083333336},{"$f":"(AS112*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K112<[1]Hypothèses!$J$53,1,K112/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU112*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K112<[1]Hypothèses!$J$54,1,K112/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW112*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY112*[1]Hypothèses!$I$56)*1000","v":1600},{"$f":"ROUND(IF(K112<[1]Hypothèses!$J$56,0,K112/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},69466.800833333342,{"$f":"(AQ112+AS112*[1]Hypothèses!$G$53*1000+AU112*[1]Hypothèses!$G$54*1000+AW112*[1]Hypothèses!$G$55*1000+AY112*[1]Hypothèses!$G$56)/1000","v":15.766900208333334},2,253406.80083333334,{"$f":"(BI112/(VLOOKUP(E112,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":54.55504553961034},{"$f":"(BI112/(VLOOKUP(E112,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":66.972383390231698},46.842400208333331,{"$f":"BL112*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":44.240044641203703},{"$f":"BL112*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":47.779248212499994},{"$f":"BJ112*[1]Hypothèses!$X$8","v":60.010550093571382},{"$f":"(BI112/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":760.52461234493796},{"$f":"BP112/[1]Hypothèses!$AB$8","v":126.75410205748966},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL88*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.32396998313356845},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL88*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.60254484384055118},null,null,{"$f":"BQ112*[1]Hypothèses!$AC$8","v":42.251367352496551},{"$f":"4*SQRT(BJ112*[1]Hypothèses!$AF$3)","v":200.55508962737372},50.13877240684343]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","VELINGARA SARE YAYA 3",779,57,{"$f":"ROUND(I113*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":827},{"$f":"ROUND(J113*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":60},20,{"$f":"ROUND((L113*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M96)*[1]Hypothèses!$G$24+'[1]Fhypo DPP'!M96*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L113*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M96)*[1]Hypothèses!$H$24+'[1]Fhypo DPP'!M96*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L113*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M96)*[1]Hypothèses!$I$24+'[1]Fhypo DPP'!M96*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L113*[1]Hypothèses!$U$4-'[1]Fhypo DPP'!M96)*[1]Hypothèses!$J$24+'[1]Fhypo DPP'!M96*[1]Hypothèses!$J$25,0)","v":29},48,{"$f":"N113*[1]Hypothèses!$H$49","v":1336},{"$f":"O113*[1]Hypothèses!$J$49","v":8480},{"$f":"P113*[1]Hypothèses!$L$49","v":12180},{"$f":"Q113*[1]Hypothèses!$N$49","v":166518},188514,{"$f":"(N113*[1]Hypothèses!$G$49+O113*[1]Hypothèses!$I$49+P113*[1]Hypothèses!$K$49+Q113*[1]Hypothèses!$M$49)/1000","v":32.094999999999999},null,{"$f":"VLOOKUP(H113,[1]Struc_communautaires!C98:H191,2,FALSE)","v":1},{"$f":"Z113*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H113,[1]Struc_communautaires!C98:H191,3,FALSE)","v":1},{"$f":"AB113*[1]Hypothèses!$J$49","v":1060},{"$f":"VLOOKUP(H113,[1]Struc_communautaires!C98:H191,4,FALSE)","v":0},{"$f":"AD113*[1]Hypothèses!$J$49","v":0},null,null,{"$f":"VLOOKUP(H113,[1]Struc_communautaires!C98:H191,5,FALSE)","v":0},{"$f":"AH113*[1]Hypothèses!$J$49","v":0},{"$f":"VLOOKUP(H113,[1]Struc_communautaires!C98:H191,6,FALSE)","v":12.5},{"$f":"AJ113*[1]Hypothèses!$F$49","v":4500},6620,{"$f":"(Z113*[1]Hypothèses!$L$62+AB113*[1]Hypothèses!$L$65+AD113*[1]Hypothèses!$L$63+AF113*[1]Hypothèses!$L$64+AH113*[1]Hypothèses!$L$66+AJ113*[1]Hypothèses!$E$49)/1000","v":0.85299999999999998},55,{"$f":"AP113/(VLOOKUP(E113,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$AA$26)","v":2293.2297836794032},{"$f":"(VLOOKUP(E113,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K113)/([1]Hypothèses!$Z$26*1000)","v":11743.629722222224},{"$f":"AP113/[1]Hypothèses!$AC$26","v":2935.9074305555559},{"$f":"(AS113*[1]Hypothèses!$I$53)*1000","v":24000},{"$f":"ROUND(IF(K113<[1]Hypothèses!$J$53,1,K113/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU113*[1]Hypothèses!$I$54)*1000","v":24000},{"$f":"ROUND(IF(K113<[1]Hypothèses!$J$54,1,K113/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW113*[1]Hypothèses!$I$55)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY113*[1]Hypothèses!$I$56)*1000","v":3200},{"$f":"ROUND(IF(K113<[1]Hypothèses!$J$56,0,K113/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},72543.62972222222,{"$f":"(AQ113+AS113*[1]Hypothèses!$G$53*1000+AU113*[1]Hypothèses!$G$54*1000+AW113*[1]Hypothèses!$G$55*1000+AY113*[1]Hypothèses!$G$56)/1000","v":16.136307430555554},2,267677.62972222222,{"$f":"(BI113/(VLOOKUP(E113,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":57.627361347082974},{"$f":"(BI113/(VLOOKUP(E113,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":70.743992599219183},49.084307430555555,{"$f":"BL113*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":46.357401462191355},{"$f":"BL113*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":50.065993579166665},{"$f":"BJ113*[1]Hypothèses!$X$8","v":63.39009748179128},{"$f":"(BI113/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":803.35423085901027},{"$f":"BP113/[1]Hypothèses!$AB$8","v":133.89237180983505},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL96*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.29417644785356856},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/('[1]Fhypo DPP'!BL96*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.54713248467965891},null,null,{"$f":"BQ113*[1]Hypothèses!$AC$8","v":44.630790603278349},{"$f":"4*SQRT(BJ113*[1]Hypothèses!$AF$3)","v":206.12496446082733},51.531241115206832]
[null,null,null,"SOUS TOTAL SUD SOLAR SYSTEM",{"$nulls":8},{"$f":"SUM(M79:M113)","v":1215},{"$nulls":21},"max",{"$f":"MAX(AJ6:AJ113)","v":153.125},{"$nulls":33},"Min",{"$f":"MIN(BS6:BS113)","v":0.12690990737687688},{"$f":"MIN(BT6:BT113)","v":0.23603702288274028}]
[{"$nulls":34},"min",{"$f":"MIN(AJ6:AJ113)","v":7.625},{"$nulls":33},"Max",{"$f":"MAX(BS6:BS113)","v":0.53353476717125037}]
[{"$nulls":8},"TOTAL ABONNES 2020",null,null,null,{"$f":"+M114+M77+M65+M34+M31+M23+M20+M16","v":3099},{"$nulls":4},{"$f":"SUM(R6:R115)","v":5844},{"$nulls":4},{"$f":"SUM(W6:W115)","v":20217228},null,null,{"$f":"SUM(Z6:Z115)","v":145},null,{"$f":"SUM(AB6:AB115)","v":148},null,{"$f":"SUM(AD6:AD115)","v":61},null,null,null,{"$f":"SUM(AH6:AH115)","v":10},null,{"$f":"SUM(AJ6:AJ115)","v":1597.75},null,{"$f":"SUM(AL6:AL115)","v":814115},null,{"$f":"SUM(AN6:AN115)","v":6751},{"$nulls":4},{"$f":"SUM(AS6:AS115)","v":121},null,{"$f":"SUM(AU6:AU115)","v":121},null,{"$f":"SUM(AW6:AW115)","v":312},null,{"$f":"SUM(AY6:AY115)","v":231},{"$nulls":6},{"$f":"SUM(BF6:BF115)","v":7826950.1854833327},null,{"$f":"SUM(BH6:BH115)","v":242}]
[{"$nulls":8},"TOTAL SANS NEANT ET ERA",null,null,null,{"$f":"+M116-M34-M23","v":3061},{"$nulls":4},{"$f":"R116-R22-R33","v":5765},{"$nulls":4},{"$f":"W116-W22-W33","v":19901672},null,null,{"$f":"Z116-Z22-Z33","v":141},null,{"$f":"AB116-AB22-AB33","v":145},null,{"$f":"AD116-AD22-AD33","v":59},null,null,null,{"$f":"AH116-AH22-AH33","v":10},null,{"$f":"AJ116-AJ22-AJ33","v":1575.375},null,{"$f":"AL116-AL22-AL33","v":796520},null,{"$f":"AN116-AN22-AN33","v":6656},{"$nulls":4},{"$f":"AS116-AS22-AS33","v":119},null,{"$f":"AU116-AU22-AU33","v":119},null,{"$f":"AW116-AW22-AW33","v":306},null,{"$f":"AY116-AY22-AY33","v":230},{"$nulls":6},{"$f":"BF116-BF22-BF33","v":7695002.2108388878},null,{"$f":"BH116-BH22-BH33","v":238}]
[{"$nulls":13},{"$f":"M117/6","v":510.16666666666669},{"$nulls":4},{"$f":"R117/6","v":960.83333333333337},{"$nulls":21},{"$f":"AN117/6","v":1109.3333333333333},{"$nulls":19},{"$f":"BH117/6","v":39.666666666666664}]
[{"$nulls":21},"Conso Dom Moy (Wh/an)",{"$f":"365*W117/R117","v":1260036.4752818735},{"$nulls":12},{"$f":"AB117+AD117+AH117+AJ117","v":1789.375},null,{"$f":"365*AL117/AJ119","v":162475.61299336361},{"$nulls":20},{"$f":"365*BF117/BH117","v":11801158.852757117}]
[{"$nulls":50},{"$f":"AY116+AW116+AU116+AS116+AJ116+AH116+AD116+AB116+Z116+R116","v":8590.75}]
[{"$nulls":10},{"$f":"2*1000*5*6/(1370*2*0.8)","v":27.372262773722628}]

{"sheet":"Bordereaux-Harmo-DPP","index":11,"n_rows":113,"n_cols":207,"rows_kept":113,"cut":false,"hidden":false,"merged":[[112,157,112,158],[112,159,112,160],[112,161,112,162],[112,163,112,164],[112,165,112,166],[112,167,112,168],[112,145,112,146],[112,147,112,148],[24,198,25,198],[24,199,25,199],[112,193,112,194],[112,195,112,196],[112,197,112,198],[112,199,112,200],[112,169,112,170],[112,171,112,172],[112,201,112,202],[111,147,111,148],[109,151,109,152],[109,153,109,154],[109,155,109,156],[109,157,109,158],[109,159,109,160],[109,161,109,162],[108,173,108,174],[108,175,108,176],[108,153,108,154],[108,155,108,156],[108,157,108,158],[108,159,108,160],[108,161,108,162],[108,163,108,164],[24,203,25,203],[112,181,112,182],[112,183,112,184],[112,185,112,186],[112,187,112,188],[112,189,112,190],[112,191,112,192],[111,195,111,196],[111,197,111,198],[112,173,112,174],[112,175,112,176],[112,177,112,178],[112,179,112,180],[112,149,112,150],[112,151,112,152],[112,153,112,154],[112,155,112,156],[111,149,111,150],[111,151,111,152],[111,153,111,154],[111,155,111,156],[111,157,111,158],[110,169,110,170],[110,171,110,172],[110,149,110,150],[110,151,110,152],[110,153,110,154],[110,155,110,156],[110,157,110,158],[110,159,110,160],[109,171,109,172],[109,173,109,174],[112,133,112,134],[112,135,112,136],[112,137,112,138],[112,139,112,140],[112,141,112,142],[112,143,112,144],[112,120,112,121],[112,122,112,123],[112,124,112,125],[112,126,112,127],[112,128,112,129],[112,130,112,131],[112,107,112,108],[112,109,112,110],[112,112,112,113],[112,114,112,115],[112,116,112,117],[112,118,112,119],[112,95,112,96],[112,97,112,98],[112,99,112,100],[112,101,112,102],[112,103,112,104],[112,105,112,106],[112,83,112,84],[112,85,112,86],[112,87,112,88],[112,89,112,90],[112,91,112,92],[112,93,112,94],[112,71,112,72],[112,73,112,74],[112,75,112,76],[112,77,112,78],[112,79,112,80],[112,81,112,82],[112,59,112,60],[112,61,112,62],[112,63,112,64],[112,65,112,66],[112,67,112,68],[112,69,112,70],[112,45,112,46],[112,47,112,48],[112,50,112,51],[112,53,112,54],[112,55,112,56],[112,57,112,58],[112,31,112,32],[112,34,112,35],[112,37,112,38],[112,39,112,40],[112,41,112,42],[112,43,112,44],[112,18,112,19],[112,20,112,21],[112,22,112,23],[112,24,112,25],[112,26,112,27],[112,29,112,30],[111,199,111,200],[111,201,111,202],[112,6,112,7],[112,8,112,9],[112,10,112,11],[112,12,112,13],[112,14,112,15],[112,16,112,17],[111,183,111,184],[111,185,111,186],[111,187,111,188],[111,189,111,190],[111,191,111,192],[111,193,111,194],[111,171,111,172],[111,173,111,174],[111,175,111,176],[111,177,111,178],[111,179,111,180],[111,181,111,182],[111,159,111,160],[111,161,111,162],[111,163,111,164],[111,165,111,166],[111,167,111,168],[111,169,111,170],[111,135,111,136],[111,137,111,138],[111,139,111,140],[111,141,111,142],[111,143,111,144],[111,145,111,146],[111,122,111,123],[111,124,111,125],[111,126,111,127],[111,128,111,129],[111,130,111,131],[111,133,111,134],[111,109,111,110],[111,112,111,113],[111,114,111,115],[111,116,111,117],[111,118,111,119],[111,120,111,121],[111,97,111,98],[111,99,111,100],[111,101,111,102],[111,103,111,104],[111,105,111,106],[111,107,111,108],[111,85,111,86],[111,87,111,88],[111,89,111,90],[111,91,111,92],[111,93,111,94],[111,95,111,96],[111,73,111,74],[111,75,111,76],[111,77,111,78],[111,79,111,80],[111,81,111,82],[111,83,111,84],[111,61,111,62],[111,63,111,64],[111,65,111,66],[111,67,111,68],[111,69,111,70],[111,71,111,72],[111,47,111,48],[111,50,111,51],[111,53,111,54],[111,55,111,56],[111,57,111,58],[111,59,111,60],[111,34,111,35],[111,37,111,38],[111,39,111,40],[111,41,111,42],[111,43,111,44],[111,45,111,46],[111,20,111,21],[111,22,111,23],[111,24,111,25],[111,26,111,27],[111,29,111,30],[111,31,111,32],[110,197,110,198],[110,199,110,200],[110,201,110,202],[111,6,111,7],[111,8,111,9],[111,10,111,11],[111,12,111,13],[111,14,111,15],[111,16,111,17],[111,18,111,19],[110,185,110,186],[110,187,110,188],[110,189,110,190],[110,191,110,192],[110,193,110,194],[110,195,110,196],[110,173,110,174],[110,175,110,176],[110,177,110,178],[110,179,110,180],[110,181,110,182],[110,183,110,184],[110,161,110,162],[110,163,110,164],[110,165,110,166],[110,167,110,168],[110,137,110,138],[110,139,110,140],[110,141,110,142],[110,143,110,144],[110,145,110,146],[110,147,110,148],[110,124,110,125],[110,126,110,127],[110,128,110,129],[110,130,110,131],[110,133,110,134],[110,135,110,136],[110,112,110,113],[110,114,110,115],[110,116,110,117],[110,118,110,119],[110,120,110,121],[110,122,110,123],[110,99,110,100],[110,101,110,102],[110,103,110,104],[110,105,110,106],[110,107,110,108],[110,109,110,110],[110,87,110,88],[110,89,110,90],[110,91,110,92],[110,93,110,94],[110,95,110,96],[110,97,110,98],[110,75,110,76],[110,77,110,78],[110,79,110,80],[110,81,110,82],[110,83,110,84],[110,85,110,86],[110,63,110,64],[110,65,110,66],[110,67,110,68],[110,69,110,70],[110,71,110,72],[110,73,110,74],[110,50,110,51],[110,53,110,54],[110,55,110,56],[110,57,110,58],[110,59,110,60],[110,61,110,62],[110,37,110,38],[110,39,110,40],[110,41,110,42],[110,43,110,44],[110,45,110,46],[110,47,110,48],[110,22,110,23],[110,24,110,25],[110,26,110,27],[110,29,110,30],[110,31,110,32],[110,34,110,35],[109,199,109,200],[109,201,109,202],[110,6,110,7],[110,8,110,9],[110,10,110,11],[110,12,110,13],[110,14,110,15],[110,16,110,17],[110,18,110,19],[110,20,110,21],[109,187,109,188],[109,189,109,190],[109,191,109,192],[109,193,109,194],[109,195,109,196],[109,197,109,198],[109,175,109,176],[109,177,109,178],[109,179,109,180],[109,181,109,182],[109,183,109,184],[109,185,109,186],[109,163,109,164],[109,165,109,166],[109,167,109,168],[109,169,109,170],[109,139,109,140],[109,141,109,142],[109,143,109,144],[109,145,109,146],[109,147,109,148],[109,149,109,150],[109,126,109,127],[109,128,109,129],[109,130,109,131],[109,133,109,134],[109,135,109,136],[109,137,109,138],[109,114,109,115],[109,116,109,117],[109,118,109,119],[109,120,109,121],[109,122,109,123],[109,124,109,125],[109,101,109,102],[109,103,109,104],[109,105,109,106],[109,107,109,108],[109,109,109,110],[109,112,109,113],[109,89,109,90],[109,91,109,92],[109,93,109,94],[109,95,109,96],[109,97,109,98],[109,99,109,100],[109,77,109,78],[109,79,109,80],[109,81,109,82],[109,83,109,84],[109,85,109,86],[109,87,109,88],[109,65,109,66],[109,67,109,68],[109,69,109,70],[109,71,109,72],[109,73,109,74],[109,75,109,76],[109,53,109,54],[109,55,109,56],[109,57,109,58],[109,59,109,60],[109,61,109,62],[109,63,109,64],[109,39,109,40],[109,41,109,42],[109,43,109,44],[109,45,109,46],[109,47,109,48],[109,50,109,51],[109,24,109,25],[109,26,109,27],[109,29,109,30],[109,31,109,32],[109,34,109,35],[109,37,109,38],[108,201,108,202],[109,6,109,7],[109,8,109,9],[109,10,109,11],[109,12,109,13],[109,14,109,15],[109,16,109,17],[109,18,109,19],[109,20,109,21],[109,22,109,23],[108,189,108,190],[108,191,108,192],[108,193,108,194],[108,195,108,196],[108,197,108,198],[108,199,108,200],[108,177,108,178],[108,179,108,180],[108,181,108,182],[108,183,108,184],[108,185,108,186],[108,187,108,188],[108,165,108,166],[108,167,108,168],[108,169,108,170],[108,171,108,172],[108,141,108,142],[108,143,108,144],[108,145,108,146],[108,147,108,148],[108,149,108,150],[108,151,108,152],[108,128,108,129],[108,130,108,131],[108,133,108,134],[108,135,108,136],[108,137,108,138],[108,139,108,140],[108,116,108,117],[108,118,108,119],[108,120,108,121],[108,122,108,123],[108,124,108,125],[108,126,108,127],[108,103,108,104],[108,105,108,106],[108,107,108,108],[108,109,108,110],[108,112,108,113],[108,114,108,115],[108,91,108,92],[108,93,108,94],[108,95,108,96],[108,97,108,98],[108,99,108,100],[108,101,108,102],[108,79,108,80],[108,81,108,82],[108,83,108,84],[108,85,108,86],[108,87,108,88],[108,89,108,90],[108,67,108,68],[108,69,108,70],[108,71,108,72],[108,73,108,74],[108,75,108,76],[108,77,108,78],[108,55,108,56],[108,57,108,58],[108,59,108,60],[108,61,108,62],[108,63,108,64],[108,65,108,66],[108,41,108,42],[108,43,108,44],[108,45,108,46],[108,47,108,48],[108,50,108,51],[108,53,108,54],[108,26,108,27],[108,29,108,30],[108,31,108,32],[108,34,108,35],[108,37,108,38],[108,39,108,40],[108,14,108,15],[108,16,108,17],[108,18,108,19],[108,20,108,21],[108,22,108,23],[108,24,108,25],[107,191,107,192],[107,193,107,194],[107,195,107,196],[107,197,107,198],[107,199,107,200],[107,143,107,144],[107,145,107,146],[107,147,107,148],[107,149,107,150],[107,151,107,152],[107,153,107,154],[107,130,107,131],[107,133,107,134],[107,135,107,136],[107,137,107,138],[107,139,107,140],[107,141,107,142],[107,118,107,119],[107,120,107,121],[107,122,107,123],[107,201,107,202],[107,179,107,180],[107,181,107,182],[107,183,107,184],[107,185,107,186],[107,187,107,188],[107,189,107,190],[107,167,107,168],[107,169,107,170],[107,171,107,172],[107,173,107,174],[107,175,107,176],[107,177,107,178],[107,155,107,156],[107,157,107,158],[107,159,107,160],[107,161,107,162],[107,163,107,164],[107,165,107,166],[107,124,107,125],[107,126,107,127],[107,128,107,129],[107,105,107,106],[107,107,107,108],[107,109,107,110],[107,112,107,113],[107,114,107,115],[107,116,107,117],[107,93,107,94],[107,95,107,96],[107,97,107,98],[107,99,107,100],[107,101,107,102],[107,103,107,104],[107,81,107,82],[107,83,107,84],[107,85,107,86],[107,87,107,88],[107,89,107,90],[107,91,107,92],[107,69,107,70],[107,71,107,72],[107,73,107,74],[107,75,107,76],[107,77,107,78],[107,79,107,80],[107,57,107,58],[107,59,107,60],[107,61,107,62],[107,63,107,64],[107,65,107,66],[107,67,107,68],[107,43,107,44],[107,45,107,46],[107,47,107,48],[107,50,107,51],[107,53,107,54],[107,55,107,56],[107,29,107,30],[107,31,107,32],[107,34,107,35],[107,37,107,38],[107,39,107,40],[107,41,107,42],[107,16,107,17],[107,18,107,19],[107,20,107,21],[107,22,107,23],[107,24,107,25],[107,26,107,27],[105,193,105,194],[105,195,105,196],[105,197,105,198],[105,199,105,200],[105,201,105,202],[105,139,105,140],[105,141,105,142],[105,143,105,144],[105,120,105,121],[105,122,105,123],[105,124,105,125],[105,126,105,127],[105,128,105,129],[105,130,105,131],[105,107,105,108],[105,109,105,110],[105,112,105,113],[105,114,105,115],[105,116,105,117],[105,118,105,119],[107,6,107,7],[107,8,107,9],[107,10,107,11],[107,12,107,13],[107,14,107,15],[105,181,105,182],[105,183,105,184],[105,185,105,186],[105,187,105,188],[105,189,105,190],[105,191,105,192],[105,169,105,170],[105,171,105,172],[105,173,105,174],[105,175,105,176],[105,177,105,178],[105,179,105,180],[105,157,105,158],[105,159,105,160],[105,161,105,162],[105,163,105,164],[105,165,105,166],[105,167,105,168],[105,145,105,146],[105,147,105,148],[105,149,105,150],[105,151,105,152],[105,153,105,154],[105,155,105,156],[105,133,105,134],[105,135,105,136],[105,137,105,138],[105,95,105,96],[105,97,105,98],[105,99,105,100],[105,101,105,102],[105,103,105,104],[105,105,105,106],[105,83,105,84],[105,85,105,86],[105,87,105,88],[105,89,105,90],[105,91,105,92],[105,93,105,94],[105,71,105,72],[105,73,105,74],[105,75,105,76],[105,77,105,78],[105,79,105,80],[105,81,105,82],[105,59,105,60],[105,61,105,62],[105,63,105,64],[105,65,105,66],[105,67,105,68],[105,69,105,70],[105,45,105,46],[105,47,105,48],[105,50,105,51],[105,53,105,54],[105,55,105,56],[105,57,105,58],[105,31,105,32],[105,34,105,35],[105,37,105,38],[105,39,105,40],[105,41,105,42],[105,43,105,44],[105,18,105,19],[105,20,105,21],[105,22,105,23],[105,24,105,25],[105,26,105,27],[105,29,105,30],[104,195,104,196],[104,197,104,198],[104,199,104,200],[104,201,104,202],[105,6,105,7],[105,8,105,9],[105,10,105,11],[105,12,105,13],[105,14,105,15],[105,16,105,17],[104,183,104,184],[104,185,104,186],[104,187,104,188],[104,189,104,190],[104,191,104,192],[104,193,104,194],[104,171,104,172],[104,173,104,174],[104,175,104,176],[104,177,104,178],[104,179,104,180],[104,181,104,182],[104,159,104,160],[104,161,104,162],[104,163,104,164],[104,165,104,166],[104,167,104,168],[104,169,104,170],[104,147,104,148],[104,149,104,150],[104,151,104,152],[104,153,104,154],[104,155,104,156],[104,157,104,158],[104,135,104,136],[104,137,104,138],[104,139,104,140],[104,141,104,142],[104,143,104,144],[104,145,104,146],[104,122,104,123],[104,124,104,125],[104,126,104,127],[104,128,104,129],[104,130,104,131],[104,133,104,134],[104,109,104,110],[104,112,104,113],[104,114,104,115],[104,116,104,117],[104,118,104,119],[104,120,104,121],[104,97,104,98],[104,99,104,100],[104,101,104,102],[104,103,104,104],[104,105,104,106],[104,107,104,108],[104,85,104,86],[104,87,104,88],[104,89,104,90],[104,91,104,92],[104,93,104,94],[104,95,104,96],[104,73,104,74],[104,75,104,76],[104,77,104,78],[104,79,104,80],[104,81,104,82],[104,83,104,84],[104,61,104,62],[104,63,104,64],[104,65,104,66],[104,67,104,68],[104,69,104,70],[104,71,104,72],[104,47,104,48],[104,50,104,51],[104,53,104,54],[104,55,104,56],[104,57,104,58],[104,59,104,60],[104,34,104,35],[104,37,104,38],[104,39,104,40],[104,41,104,42],[104,43,104,44],[104,45,104,46],[104,20,104,21],[104,22,104,23],[104,24,104,25],[104,26,104,27],[104,29,104,30],[104,31,104,32],[103,195,103,196],[103,197,103,198],[103,199,103,200],[103,201,103,202],[104,6,104,7],[104,8,104,9],[104,10,104,11],[104,12,104,13],[104,14,104,15],[104,18,104,19],[103,183,103,184],[103,185,103,186],[103,187,103,188],[103,189,103,190],[103,191,103,192],[103,193,103,194],[103,171,103,172],[103,173,103,174],[103,175,103,176],[103,177,103,178],[103,179,103,180],[103,181,103,182],[103,159,103,160],[103,161,103,162],[103,163,103,164],[103,165,103,166],[103,167,103,168],[103,169,103,170],[103,147,103,148],[103,149,103,150],[103,151,103,152],[103,153,103,154],[103,155,103,156],[103,157,103,158],[103,135,103,136],[103,137,103,138],[103,139,103,140],[103,141,103,142],[103,143,103,144],[103,145,103,146],[103,122,103,123],[103,124,103,125],[103,126,103,127],[103,128,103,129],[103,130,103,131],[103,133,103,134],[103,109,103,110],[103,112,103,113],[103,114,103,115],[103,116,103,117],[103,118,103,119],[103,120,103,121],[103,97,103,98],[103,99,103,100],[103,101,103,102],[103,103,103,104],[103,105,103,106],[103,107,103,108],[103,85,103,86],[103,87,103,88],[103,89,103,90],[103,91,103,92],[103,93,103,94],[103,95,103,96],[103,73,103,74],[103,75,103,76],[103,77,103,78],[103,79,103,80],[103,81,103,82],[103,83,103,84],[103,61,103,62],[103,63,103,64],[103,65,103,66],[103,67,103,68],[103,69,103,70],[103,71,103,72],[103,47,103,48],[103,50,103,51],[103,53,103,54],[103,55,103,56],[103,57,103,58],[103,59,103,60],[103,34,103,35],[103,37,103,38],[103,39,103,40],[103,41,103,42],[103,43,103,44],[103,45,103,46],[103,20,103,21],[103,22,103,23],[103,24,103,25],[103,26,103,27],[103,29,103,30],[103,31,103,32],[102,195,102,196],[102,197,102,198],[102,199,102,200],[102,201,102,202],[103,6,103,7],[103,8,103,9],[103,10,103,11],[103,12,103,13],[103,14,103,15],[103,18,103,19],[102,183,102,184],[102,185,102,186],[102,187,102,188],[102,189,102,190],[102,191,102,192],[102,193,102,194],[102,171,102,172],[102,173,102,174],[102,175,102,176],[102,177,102,178],[102,179,102,180],[102,181,102,182],[102,159,102,160],[102,161,102,162],[102,163,102,164],[102,165,102,166],[102,167,102,168],[102,169,102,170],[102,147,102,148],[102,149,102,150],[102,151,102,152],[102,153,102,154],[102,155,102,156],[102,157,102,158],[102,135,102,136],[102,137,102,138],[102,139,102,140],[102,141,102,142],[102,143,102,144],[102,145,102,146],[102,122,102,123],[102,124,102,125],[102,126,102,127],[102,128,102,129],[102,130,102,131],[102,133,102,134],[102,109,102,110],[102,112,102,113],[102,114,102,115],[102,116,102,117],[102,118,102,119],[102,120,102,121],[102,97,102,98],[102,99,102,100],[102,101,102,102],[102,103,102,104],[102,105,102,106],[102,107,102,108],[102,85,102,86],[102,87,102,88],[102,89,102,90],[102,91,102,92],[102,93,102,94],[102,95,102,96],[102,73,102,74],[102,75,102,76],[102,77,102,78],[102,79,102,80],[102,81,102,82],[102,83,102,84],[102,61,102,62],[102,63,102,64],[102,65,102,66],[102,67,102,68],[102,69,102,70],[102,71,102,72],[102,47,102,48],[102,50,102,51],[102,53,102,54],[102,55,102,56],[102,57,102,58],[102,59,102,60],[102,34,102,35],[102,37,102,38],[102,39,102,40],[102,41,102,42],[102,43,102,44],[102,45,102,46],[102,20,102,21],[102,22,102,23],[102,24,102,25],[102,26,102,27],[102,29,102,30],[102,31,102,32],[101,195,101,196],[101,197,101,198],[101,199,101,200],[101,201,101,202],[102,6,102,7],[102,8,102,9],[102,10,102,11],[102,12,102,13],[102,14,102,15],[102,18,102,19],[101,183,101,184],[101,185,101,186],[101,187,101,188],[101,189,101,190],[101,191,101,192],[101,193,101,194],[101,171,101,172],[101,173,101,174],[101,175,101,176],[101,177,101,178],[101,179,101,180],[101,181,101,182],[101,159,101,160],[101,161,101,162],[101,163,101,164],[101,165,101,166],[101,167,101,168],[101,169,101,170],[101,147,101,148],[101,149,101,150],[101,151,101,152],[101,153,101,154],[101,155,101,156],[101,157,101,158],[101,135,101,136],[101,137,101,138],[101,139,101,140],[101,141,101,142],[101,143,101,144],[101,145,101,146],[101,122,101,123],[101,124,101,125],[101,126,101,127],[101,128,101,129],[101,130,101,131],[101,133,101,134],[101,109,101,110],[101,112,101,113],[101,114,101,115],[101,116,101,117],[101,118,101,119],[101,120,101,121],[101,97,101,98],[101,99,101,100],[101,101,101,102],[101,103,101,104],[101,105,101,106],[101,107,101,108],[101,85,101,86],[101,87,101,88]],"merged_total":1535,"flags":["merged_cut"]}
[]
[]
[]
[]
[null,null,null,"ENERGIE R"]
[]
[null,"INVESTISSEMENTS TOTAL",null,{"$f":"+D9+D18","v":2810718096.0495849}]
[]
[null,"Production",null,{"$f":"+SUM(J39:AB39)+SUM(J45:AB45)+SUM(J54:AB54)","v":2526194755.3810372}]
[]
[null,null,"Champs phovoltaïque",{"$f":"+SUM(J27:AB27)","v":395825098.96674472},"25 Ans"]
[null,null,"Onduleur Chargeur",{"$f":"+SUM(J28:AB28)","v":289698663.97441077},"10 Ans"]
[null,null,"Onduleur réseau",{"$f":"+SUM(J29:AB29)","v":85665953.496900946},"10 Ans"]
[null,null,"Batterie 2 V /3000 Ah C10 (6 kWh)",{"$f":"+SUM(J36:AB36)","v":781716862.86144376},"10 Ans"]
[null,null,"Autres équipements de Production",{"$f":"+D9-D11-D12-D13-D16","v":1670367877.5685182},"10 Ans"]
[null,null,"Génie civil",{"$f":"+J54","v":84637161.374462709},{"$nulls":5},"PRODUCTION"]
[{"$nulls":9},"DISTRIBUTION"]
[null,"Distribution",null,{"$f":"+SUM(J69:AB69)+SUM(J86:AB86)+SUM(J98:AB98)","v":284523340.66854769}]
[]
[]
[]
[{"$nulls":9},"ENERGIE R",{"$nulls":20},"ENERSA",{"$nulls":4},"ERA",null,null,"FAYE SOLAR _ SUD ENERGIE",{"$nulls":12},"NEANT",null,null,"NS RESIF",{"$nulls":58},"SALENSOL",{"$nulls":20},"SUD SOLAR SYSTEM"]
[{"$nulls":8},"Energie R",null,"Energie R",null,"Energie R",null,"Energie R",null,"Energie R",null,"Energie R",null,"Energie R",null,"Energie R",null,"Energie R",null,"Energie R",null,null,"ENERSA",null,"ENERSA",null,null,"ERA",null,null,"Faye Solaire_Sud Energie",null,"Faye Solaire_Sud Energie",null,"Faye Solaire_Sud Energie",null,"Faye Solaire_Sud Energie",null,"Faye Solaire_Sud Energie",null,"Faye Solaire_Sud Energie",null,null,"NEANT",null,null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,"NS RESIF",null,null,"SALENSOL",null,"SALENSOL",null,"SALENSOL",null,"SALENSOL",null,"SALENSOL",null,"SALENSOL",null,"SALENSOL",null,"SALENSOL",null,"SALENSOL",null,"SALENSOL",null,null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System",null,"Sud Solar System"]
[{"$nulls":4},"Bordeau quantitatif du matériel prévu par village",null,null,null,"BAMBADALA",null,"BISSARY KANSOYE",null,"KEUR NDONGO",null,"KOHEL MOUNKOUTALLA",null,"MAGNORA",null,"NDELLE",null,"NDIMBA",null,"PADAF",null,"SACITA FARYMBOURE",null,"SARRE BOCAR",null,"ENERGIE R","NDOMBIL",null,"SINE MOUSSE ABDOU",null,"ENERSA","KATHIALE",null,"ERA","BAMBADALA 1",null,"BISSARY",null,"MALANDIANKUNDA",null,"SAFANE",null,"SANOUFILY",null,"SINA",null,"FAYE SOLAIRE","WOPPA",null,"WOPPA -NEANT","BADIARY",null,"BAFATA BALANTE",null,"BOUMOUDA SOUCOTO",null,"BOUMOUDA SOUCOUTOTO",null,"DANDONE",null,"DIAFILON DIOLA",null,"FRANCOUNDA BADJI COUNDA",null,"FRANCOUNDA SARAKHOLE",null,"KAMOYA",null,"karantaba linketo",null,"KIMBOUTO",null,"KLONYA",null,"MADINA LINKETO",null,"MAKA",null,"MARON COUNDA",null,"MASSARIA",null,"MISSIRA ",null,"NDIAGNE KAHONE",null,"NEMA DIAOUR",null,"NGARE KEUR AMADOU YACINE",null,"NIOROKI",null,"sibikoroto 2",null,"SINGHERE BAYNOUCK",null,"SINGHERE MANDING",null,"SONKO KOUNDA",null,"SORANGE",null,"SOUAKI",null,"YACINE MANDINA",null,"YACINE TAMBANA",null,"NS RESIF","DIAGANE SADER",null,"DRAME IBRA",null,"KERE",null,"KEUR AMATH SEUNE",null,"KEUR BABOU NDITY",null,"KEUR MOUDIAYE FATIM",null,"NDIAYENE KADE",null,"NIASSENE",null,"THIAMENE DIOGO",null,"THIAMENE KEUR SOULEYMANE",null,"SALENSOL","BABADI",null,"BADIOCOUNDA",null,"BANDOUGA",null,"BANGALERE",null,"BANY",null,"BARY",null,"BISSADOU SANTO",null,"BISSARY DIOUNKOUA",null,"BISSASSOU DOUMA",null,"DIASSINA",null,"DIATOUMA",null,"DJIDA",null,"DJINANI",null,"FADIOUNGHAR",null,"FRANCOUNDA",null,"GASSEKOU",null,"KANDION MANGANA",null,"KANICOUNDA",null,"KEUR ALLASSANE DIALLO",null,"KITIM",null,"KOGNARA",null,"KOOLING",null,"LAMEL",null,"MANSABANG",null,"MEDINA DIOGOYE",null,"MISSIRA KABADA",null,"NDIOLOFENE",null,"NDORONG SERERE",null,"SAKHOR",null,"SALIKEGNE",null,"SARE KOUBE",null,"SARRE BITEYE",null,"SEGAFOULA",null,"SINGHERE BAINOUCK",null,"VELINGARA SARE YAYA 3",null,"SUD SOLAIRE"]
[{"$nulls":4},"Rubrique","Détails des rubriques","Unité","PU HT HD","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","TOTAL GENERAL","quantité","montant en FCFA HT","quantité","montant en FCFA HT","TOTAL GENERAL","quantité","montant en FCFA HT","TOTAL GENERAL","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","TOTAL GENERAL","quantité","montant en FCFA HT","TOTAL GENERAL","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","TOTAL GENERAL","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","TOTAL GENERAL","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","quantité","montant en FCFA HT","TOTAL GENERAL"]
[]
[{"$nulls":4},"Equipement de production énergétique","Champ photovoltaïque",{"$f":"VLOOKUP(F27,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"KWc"},500000,144.20935895848481,72104679.479242399,42.54070511434491,21270352.557172455,59.052923771041122,29526461.885520563,72.168047544926878,36084023.772463441,34.630965174946503,17315482.587473251,90.915661124749022,45457830.56237451,109.55801300590295,54779006.502951473,101.03588890214574,50517944.451072872,80.824759216360633,40412379.608180314,56.712580241498458,28356290.120749228,{"$f":"+AB27+Z27+X27+V27+T27+R27+P27+N27+L27+J27","v":395824451.52720052},74.61879437601344,37309397.188006721,87.559683517985434,43779841.758992717,{"$f":"+AE27+AG27","v":81089238.946999431},43.084874799722023,21542437.399861012,{"$f":"+AJ27","v":21542437.399861012},56.398212657132241,28199106.328566119,44.175491472726954,22087745.736363478,50.851598485238931,25425799.242619466,98.3044106539475,49152205.326973751,57.05389756060238,28526948.780301191,55.609886136107413,27804943.068053707,{"$f":"+AW27+AU27+AS27+AQ27+AO27+AM27","v":181196748.48287773},59.886329459614771,29943164.729807384,{"$f":"+AZ27","v":29943164.729807384},79.59518796698886,39797593.983494431,90.221938517764499,45110969.258882247,127.45262183158354,63726310.915791772,68.870136735157459,34435068.36757873,50.739027662761004,25369513.831380501,56.30494931973243,28152474.659866214,42.707718286913057,21353859.14345653,59.707566000468546,29853783.000234272,49.19886854111585,24599434.270557925,66.659034882319673,33329517.441159837,40.951121191874279,20475560.59593714,49.903140183180142,24951570.091590069,69.857535209485675,34928767.60474284,87.098421078795795,43549210.539397895,45.699019956846364,22849509.978423182,82.847314708674602,41423657.354337305,49.900183702475644,24950091.851237822,47.52217805453661,23761089.027268305,39.092215380467309,19546107.690233655,63.285515179255341,31642757.589627672,46.221672497890992,23110836.248945497,58.80779119629392,29403895.59814696,55.952284372496287,27976142.186248142,113.32692971022919,56663464.855114594,68.84359897492466,34421799.487462327,55.417567120101509,27708783.560050756,68.903260286695399,34451630.143347703,54.530072014698298,27265036.007349148,51.771343796894918,25885671.898447458,{"$f":"+BC27+BE27+BG27+BI27+BK27+BM27+BO27+BQ27+BS27+BU27+BW27+BY27+CA27+CC27+CE27+CG27+CI27+CK27+CM27+CO27+CQ27+CS27+CU27+CW27+CY27+DA27+DC27+DE27+DG27","v":920694107.18031073},54.293360886551817,27146680.44327591,52.361197985165866,26180598.992582932,97.107958265261544,48553979.132630773,65.352786198945694,32676393.099472847,56.193917859816352,28096958.929908175,52.088938570299177,26044469.285149589,88.235128045694807,44117564.022847407,74.847429908443416,37423714.954221711,64.842672107040869,32421336.053520434,40.643738245630018,20321869.122815009,{"$f":"+EB27+DZ27+DX27+DV27+DT27+DR27+DP27+DN27+DL27+DJ27","v":322983564.03642482},70.91759871458116,35458799.357290581,52.332595520424249,26166297.760212123,69.255266457455136,34627633.228727564,69.490772041394308,34745386.020697154,59.642470739596,29821235.369798001,36.504654825118834,18252327.412559416,90.012710068305736,45006355.034152865,66.802767458740362,33401383.729370181,65.284936769203327,32642468.384601664,59.80621209950921,29903106.049754605,89.866203885042651,44933101.942521326,68.286299850451996,34143149.925225995,53.255097873827864,26627548.936913934,50.908101186267935,25454050.593133967,40.873543803184155,20436771.901592076,52.88798003091101,26443990.015455503,39.061528213499571,19530764.106749784,72.389688692329514,36194844.346164756,79.303437554498856,39651718.777249426,67.071278136447347,33535639.068223674,101.83127744599985,50915638.722999923,45.144151954386714,22572075.977193356,54.76342629875019,27381713.149375096,60.363176390913118,30181588.195456561,54.098805707139924,27049402.853569962,75.453681107798147,37726840.553899072,90.727180665793568,45363590.332896784,79.550215911478475,39775107.955739237,118.65916845558925,59329584.227794625,59.424023306583607,29712011.653291803,65.218199158532613,32609099.579266306,66.702467065756991,33351233.532878496,65.054008344607283,32527004.172303643,54.55504553961034,27277522.769805171,57.627361347082974,28813680.673541486,{"$f":"+GU27+GS27+GQ27+GO27+GM27+GK27+GI27+GG27+GE27+GC27+GA27+FY27+FW27+FU27+FS27+FQ27+FO27+FM27+FK27+FI27+FG27+FE27+FC27+FA27+EY27+EW27+EU27+ES27+EQ27+EO27+EM27+EK27+EI27+EG27+EE27","v":1151562666.310406},{"$f":"+AC39+AC54+AH39+AH45+AH54+AK39+AK45+AK54+AX39+AX45+AX54+BA39+BA45+BA54+DH39+DH45+DH54+EC39+EC45+EC54+GV39+GV45+GV54+AC45","v":19832926125.894512}]
[{"$nulls":5},"Onduleur chargeur",{"$f":"VLOOKUP(F28,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"kW"},{"$f":"VLOOKUP(F28,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":415711.32696320245},133.44466440833335,55474458.517347492,38.111814154166666,15843512.835003586,51.624783397916659,21461007.210535839,61.99385268333333,25771546.762549788,31.741980170833326,13195500.697256781,78.042580850000007,32443184.844786514,92.941835847916664,38636973.910733573,90.480002097916653,37613561.735758275,68.857995170833334,28625048.544492912,49.633734154166667,20633305.487367447,{"$f":"+AB28+Z28+X28+V28+T28+R28+P28+N28+L28+J28","v":289698100.54583222},65.782555908249989,27346553.607649658,76.661132462833322,31868901.102626275,{"$f":"+AE28+AG28","v":59215454.710275933},38.548592017666671,16025086.340227325,{"$f":"+AJ28","v":16025086.340227325},49.253725645833335,20475331.646110892,39.209727137499996,16299927.698195213,44.984749749999992,18700670.011680085,83.251658091666656,34608657.257173575,49.869713774999994,20731404.888680343,48.830997695833332,20299598.849071957,{"$f":"+AW28+AU28+AS28+AQ28+AO28+AM28","v":131115590.35091208},49.561500516666669,20603277.146070946,{"$f":"+AZ28","v":20603277.146070946},72.591774729166673,30177222.999275744,76.766988258333313,31912906.555840325,111.50624473333333,46354408.962777607,59.145117137500002,24587295.128624171,44.794089154166663,18621410.242386617,49.166208158333333,20438949.635249779,38.241296000000006,15897339.904952608,52.283600512499994,21734884.947465345,43.682799154166666,18159434.401845682,57.954136591666661,24092191.025528435,36.694224033333327,15254204.564782033,48.268240745833332,20065654.41062969,60.129019549999995,24996314.50612684,74.043420170833329,30780688.452111073,40.551014670833332,16857516.118516415,75.063858487499985,31204896.218816664,44.204934887500002,18376492.140404589,42.233638049999996,17557001.716249097,35.1066526125,14594233.142778553,55.688432691666669,23150312.250753734,41.223834154166667,17137214.798739612,51.277005579166669,21316432.03201491,49.094777629166664,20409255.155184221,99.693757049999988,41443824.033202611,59.141937995833331,24585973.523423314,48.162357874999998,20021637.701892894,59.139980941666664,24585159.953838751,47.899097858333334,19912197.53102804,45.638211120833333,18972321.305268407,{"$f":"+BC28+BE28+BG28+BI28+BK28+BM28+BO28+BQ28+BS28+BU28+BW28+BY28+CA28+CC28+CE28+CG28+CI28+CK28+CM28+CO28+CQ28+CS28+CU28+CW28+CY28+DA28+DC28+DE28+DG28","v":673197373.35970771},47.471534977999994,19734454.798684455,45.691724839999999,18994567.56447392,82.071137898000003,34117901.640957557,56.183342143000004,23356051.715494145,48.994404888999995,20367529.070178602,45.533156132999999,18928648.75687211,74.758229792999984,31077842.908668038,64.191662753999992,26685201.303439714,55.647468057999994,23133282.788533598,36.204372609000004,15050567.779157611,{"$f":"+EB28+DZ28+DX28+DV28+DT28+DR28+DP28+DN28+DL28+DJ28","v":231446048.32645977},60.894011404166662,25314330.284938507,45.88683612083333,19075677.533934634,59.696865170833334,24816663.03571051,59.531400121999994,24747877.340693969,52.026161224999989,21627864.519646257,33.21527858333333,13807967.535329938,76.10912374583333,31639424.826386955,57.649267304166663,23965453.409471486,56.435190629166669,23460747.983872164,52.860565274833327,21974735.734425943,80.683181783333339,33540912.562762786,58.277630724999987,24226671.200961243,46.724001120833336,19423696.506971784,44.751591420833329,18603743.45326969,36.67139005833333,15244712.222734939,46.422577591666666,19298391.331683978,35.357434629166661,14698486.067705559,62.000155645833338,25774166.975454465,67.560223549,28085550.181485388,57.974959749999989,24100847.448310748,94.574322791666674,39315617.224369995,40.008234987499996,16631876.456109246,48.297592662500001,20077856.334856104,52.274750383333334,21731205.848525677,46.907040491999993,19499788.046845987,64.159538216666661,26671846.769396797,81.463689679166663,33865378.535844915,67.678104744999999,28134554.729898557,99.376362001000004,41311879.316211283,51.690713116666664,21488414.941403713,58.031905186916667,24124520.311455879,57.569020645833341,23932093.964651376,56.705017179166667,23572917.937022567,47.779248212499994,19862374.675722592,50.065993579166665,20813000.626526549,{"$f":"+GU28+GS28+GQ28+GO28+GM28+GK28+GI28+GG28+GE28+GC28+GA28+FY28+FW28+FU28+FS28+FQ28+FO28+FM28+FK28+FI28+FG28+FE28+FC28+FA28+EY28+EW28+EU28+ES28+EQ28+EO28+EM28+EK28+EI28+EG28+EE28","v":834461245.87459195}]
[{"$nulls":5},"Onduleur réseau",{"$f":"VLOOKUP(F29,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"kW"},{"$f":"VLOOKUP(F29,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":98373.776307426393},158.6302948543333,15605061.141581276,46.794775625779401,4603378.789766632,64.95821614814524,6390185.0246870928,79.384852299419578,7809387.7023011856,38.094061692441159,3747456.7035735073,100.00722723722393,9838088.6013606265,120.51381430649326,11855399.010541691,111.13947779236032,10933210.127269838,88.907235137996707,8746140.4615770485,62.383838265648308,6136933.750743553,{"$f":"+AB29+Z29+X29+V29+T29+R29+P29+N29+L29+J29","v":85665241.313402459},82.080673813614794,8074585.8449033732,96.315651869783991,9474934.3919420857,17549520.23684546,47.39336227969423,4662264.0193594601,4662264.0193594601,62.038033922845472,6102915.671678531,48.593040619999655,4780280.9080495303,55.936758333762832,5502710.1516881539,108.13485171934227,10637633.714075299,62.759287316662622,6173868.091702871,61.170874749718159,6017609.9491583714,39215018.486352757,65.874962405576255,6480368.8159462819,6480368.8159462819,87.554706763687747,8613087.1378333308,99.244132369540964,9763020.0775458384,140.1978840147419,13791795.28084073,75.757150408673212,7452516.9679908743,55.81293042903711,5490528.7330880482,61.935444251705675,6092823.5383183723,46.978490115604366,4621451.4778931057,65.678322600515401,6461024.6157500893,54.118755395227438,5323866.3372864295,73.324938370551649,7213251.0850204742,45.046233311061712,4431368.0792345246,54.893454201498159,5400076.3843601355,76.843288730434253,7559364.4962947182,95.808263186675376,9425020.651129039,50.268921952531002,4945143.6833737604,91.132046179542073,8965003.5253043231,54.890202072723213,5399756.4601715058,52.274395859990278,5142429.7249365402,43.001436918514045,4230213.7363198074,69.614066697180874,6848198.6251187325,50.843839747680093,5001700.5179489162,64.688570315923315,6363658.9459058633,61.547512809745918,6054661.2574244058,124.65962268125213,12263237.836213674,75.727958872417133,7449645.2863331493,60.959323832111664,5996798.8865121193,75.793586315364948,7456101.3057253258,59.983079216168136,5900762.0170419617,56.948478176584416,5602236.8531916691,199258743.52410749,59.722696975207,5875147.2327152239,57.597317783682456,5666065.6555597298,106.81875409178771,10508164.220463512,71.888064818840263,7071900.4076623609,61.813309645797993,6080808.6959174136,57.297832427329098,5636604.1501064748,97.058640850264297,9548025.0237067379,82.332172899287769,8099326.7596988883,71.326939317744959,7016700.3731372189,44.708112070193025,4398105.8159205187,{"$f":"+EB29+DZ29+DX29+DV29+DT29+DR29+DP29+DN29+DL29+DJ29","v":69900848.334888086},78.009358586039284,7674075.1914288411,57.565855072466675,5662970.5498445639,76.180793103200656,7494192.2996565923,76.43984924553375,7519676.6306535332,65.606717813555605,6453980.5824551657,40.155120307630717,3950210.8227406591,99.013981075136314,9740379.2255932093,73.483044204614401,7228804.5529734623,71.813430446123661,7064558.3425758928,65.786833309460135,6471699.2239587791,98.852824273546929,9724525.6224432364,75.114929835497207,7389339.3049852308,58.580607661210657,5762795.5940170456,55.998911304894733,5508824.3741671257,44.960898183502572,4422973.3404848557,58.176778034002112,5723069.3486037208,42.967681034849534,4226893.0425711358,79.628657561562477,7833371.7466218043,87.233781309948753,8581516.4890358523,73.778405950092093,7257860.4032528559,112.01440519059985,11019280.039429491,49.658567149825387,4885100.7765442356,60.23976892862521,5926013.5533956317,66.399494030004433,6531968.9726339504,59.508686277853919,5854094.1922464157,82.999049218577966,8164929.9015574623,99.799898732372938,9817692.9134022631,87.505237502626329,8608220.6598115806,130.52508530114818,12840245.543922899,65.366425637241974,6430342.1336540636,71.740019074385884,7057336.5887141395,73.372713772332702,7217950.9317082809,71.559409179068012,7039569.3112732312,60.010550093571382,5903464.4309905972,63.39009748179128,6235923.2697796887,{"$f":"+GU29+GS29+GQ29+GO29+GM29+GK29+GI29+GG29+GE29+GC29+GA29+FY29+FW29+FU29+FS29+FQ29+FO29+FM29+FK29+FI29+FG29+FE29+FC29+FA29+EY29+EW29+EU29+ES29+EQ29+EO29+EM29+EK29+EI29+EG29+EE29","v":249223849.9071275}]
[{"$nulls":5},"Groupe électrogène 25 kVA",{"$f":"VLOOKUP(F30,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(F30,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":4526100},0,{"$f":"$H$30*I30","v":0},0,{"$f":"$H$30*K30","v":0},0,{"$f":"$H$30*M30","v":0},0,{"$f":"$H$30*O30","v":0},0,{"$f":"$H$30*Q30","v":0},0,{"$f":"$H$30*S30","v":0},0,{"$f":"$H$30*U30","v":0},0,{"$f":"$H$30*W30","v":0},0,{"$f":"$H$30*Y30","v":0},0,{"$f":"$H$30*AA30","v":0},0,0,{"$f":"$H$30*AD30","v":0},0,{"$f":"$H$30*AF30","v":0},0,0,{"$f":"$H$30*AI30","v":0},0,0,{"$f":"$H$30*AL30","v":0},0,{"$f":"$H$30*AN30","v":0},0,{"$f":"$H$30*AP30","v":0},0,{"$f":"$H$30*AR30","v":0},0,{"$f":"$H$30*AT30","v":0},0,0,0,0,{"$f":"$H$30*AY30","v":0},0,0,{"$f":"$H$30*BB30","v":0},0,{"$f":"$H$30*BD30","v":0},0,{"$f":"$H$30*BF30","v":0},0,{"$f":"$H$30*BH30","v":0},0,{"$f":"$H$30*BJ30","v":0},0,{"$f":"$H$30*BL30","v":0},0,{"$f":"$H$30*BN30","v":0},0,{"$f":"$H$30*BP30","v":0},0,{"$f":"$H$30*BR30","v":0},0,{"$f":"$H$30*BT30","v":0},0,{"$f":"$H$30*BV30","v":0},0,{"$f":"$H$30*BX30","v":0},0,{"$f":"$H$30*BZ30","v":0},0,{"$f":"$H$30*CB30","v":0},0,{"$f":"$H$30*CD30","v":0},0,{"$f":"$H$30*CF30","v":0},0,{"$f":"$H$30*CH30","v":0},0,{"$f":"$H$30*CJ30","v":0},0,{"$f":"$H$30*CL30","v":0},0,{"$f":"$H$30*CN30","v":0},0,{"$f":"$H$30*CP30","v":0},0,{"$f":"$H$30*CR30","v":0},0,{"$f":"$H$30*CT30","v":0},0,{"$f":"$H$30*CV30","v":0},0,{"$f":"$H$30*CX30","v":0},0,{"$f":"$H$30*CZ30","v":0},0,{"$f":"$H$30*DB30","v":0},0,{"$f":"$H$30*DD30","v":0},0,{"$f":"$H$30*DF30","v":0},0,0,{"$f":"$H$30*DI30","v":0},0,{"$f":"$H$30*DK30","v":0},0,{"$f":"$H$30*DM30","v":0},0,{"$f":"$H$30*DO30","v":0},0,{"$f":"$H$30*DQ30","v":0},0,{"$f":"$H$30*DS30","v":0},0,{"$f":"$H$30*DU30","v":0},0,{"$f":"$H$30*DW30","v":0},0,{"$f":"$H$30*DY30","v":0},0,{"$f":"$H$30*EA30","v":0},0,0,{"$f":"$H$30*ED30","v":0},0,{"$f":"$H$30*EF30","v":0},0,{"$f":"$H$30*EH30","v":0},0,{"$f":"$H$30*EJ30","v":0},0,{"$f":"$H$30*EL30","v":0},0,{"$f":"$H$30*EN30","v":0},0,{"$f":"$H$30*EP30","v":0},0,{"$f":"$H$30*ER30","v":0},0,{"$f":"$H$30*ET30","v":0},0,{"$f":"$H$30*EV30","v":0},0,{"$f":"$H$30*EX30","v":0},0,{"$f":"$H$30*EZ30","v":0},0,{"$f":"$H$30*FB30","v":0},0,{"$f":"$H$30*FD30","v":0},0,{"$f":"$H$30*FF30","v":0},0,{"$f":"$H$30*FH30","v":0},0,{"$f":"$H$30*FJ30","v":0},0,{"$f":"$H$30*FL30","v":0},0,{"$f":"$H$30*FN30","v":0},0,{"$f":"$H$30*FP30","v":0},0,{"$f":"$H$30*FR30","v":0},0,{"$f":"$H$30*FT30","v":0},0,{"$f":"$H$30*FV30","v":0},0,{"$f":"$H$30*FX30","v":0},0,{"$f":"$H$30*FZ30","v":0},0,{"$f":"$H$30*GB30","v":0},0,{"$f":"$H$30*GD30","v":0},0,{"$f":"$H$30*GF30","v":0},0,{"$f":"$H$30*GH30","v":0},0,{"$f":"$H$30*GJ30","v":0},0,{"$f":"$H$30*GL30","v":0},0,{"$f":"$H$30*GN30","v":0},0,{"$f":"$H$30*GP30","v":0},0,{"$f":"$H$30*GR30","v":0},0,{"$f":"$H$30*GT30","v":0},{"$f":"+GU30+GS30+GQ30+GO30+GM30+GK30+GI30+GG30+GE30+GC30+GA30+FY30+FW30+FU30+FS30+FQ30+FO30+FM30+FK30+FI30+FG30+FE30+FC30+FA30+EY30+EW30+EU30+ES30+EQ30+EO30+EM30+EK30+EI30+EG30+EE30","v":0}]
[{"$nulls":5},"Groupe électrogène 50 kVA",{"$f":"VLOOKUP(F31,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(F31,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":6252226.5953059988},0,{"$f":"$H$31*I31","v":0},0,{"$f":"$H$31*K31","v":0},0,{"$f":"$H$31*M31","v":0},0,{"$f":"$H$31*O31","v":0},0,{"$f":"$H$31*Q31","v":0},0,{"$f":"$H$31*S31","v":0},0,{"$f":"$H$31*U31","v":0},0,{"$f":"$H$31*W31","v":0},0,{"$f":"$H$31*Y31","v":0},0,{"$f":"$H$31*AA31","v":0},0,0,{"$f":"$H$31*AD31","v":0},0,{"$f":"$H$31*AF31","v":0},0,0,{"$f":"$H$31*AI31","v":0},0,0,{"$f":"$H$31*AL31","v":0},0,{"$f":"$H$31*AN31","v":0},0,{"$f":"$H$31*AP31","v":0},0,{"$f":"$H$31*AR31","v":0},0,{"$f":"$H$31*AT31","v":0},0,0,0,0,{"$f":"$H$31*AY31","v":0},0,0,{"$f":"$H$31*BB31","v":0},0,{"$f":"$H$31*BD31","v":0},0,{"$f":"$H$31*BF31","v":0},0,{"$f":"$H$31*BH31","v":0},0,{"$f":"$H$31*BJ31","v":0},0,{"$f":"$H$31*BL31","v":0},0,{"$f":"$H$31*BN31","v":0},0,{"$f":"$H$31*BP31","v":0},0,{"$f":"$H$31*BR31","v":0},0,{"$f":"$H$31*BT31","v":0},0,{"$f":"$H$31*BV31","v":0},0,{"$f":"$H$31*BX31","v":0},0,{"$f":"$H$31*BZ31","v":0},0,{"$f":"$H$31*CB31","v":0},0,{"$f":"$H$31*CD31","v":0},0,{"$f":"$H$31*CF31","v":0},0,{"$f":"$H$31*CH31","v":0},0,{"$f":"$H$31*CJ31","v":0},0,{"$f":"$H$31*CL31","v":0},0,{"$f":"$H$31*CN31","v":0},0,{"$f":"$H$31*CP31","v":0},0,{"$f":"$H$31*CR31","v":0},0,{"$f":"$H$31*CT31","v":0},0,{"$f":"$H$31*CV31","v":0},0,{"$f":"$H$31*CX31","v":0},0,{"$f":"$H$31*CZ31","v":0},0,{"$f":"$H$31*DB31","v":0},0,{"$f":"$H$31*DD31","v":0},0,{"$f":"$H$31*DF31","v":0},0,0,{"$f":"$H$31*DI31","v":0},0,{"$f":"$H$31*DK31","v":0},0,{"$f":"$H$31*DM31","v":0},0,{"$f":"$H$31*DO31","v":0},0,{"$f":"$H$31*DQ31","v":0},0,{"$f":"$H$31*DS31","v":0},0,{"$f":"$H$31*DU31","v":0},0,{"$f":"$H$31*DW31","v":0},0,{"$f":"$H$31*DY31","v":0},0,{"$f":"$H$31*EA31","v":0},0,0,{"$f":"$H$31*ED31","v":0},0,{"$f":"$H$31*EF31","v":0},0,{"$f":"$H$31*EH31","v":0},0,{"$f":"$H$31*EJ31","v":0},0,{"$f":"$H$31*EL31","v":0},0,{"$f":"$H$31*EN31","v":0},0,{"$f":"$H$31*EP31","v":0},0,{"$f":"$H$31*ER31","v":0},0,{"$f":"$H$31*ET31","v":0},0,{"$f":"$H$31*EV31","v":0},0,{"$f":"$H$31*EX31","v":0},0,{"$f":"$H$31*EZ31","v":0},0,{"$f":"$H$31*FB31","v":0},0,{"$f":"$H$31*FD31","v":0},0,{"$f":"$H$31*FF31","v":0},0,{"$f":"$H$31*FH31","v":0},0,{"$f":"$H$31*FJ31","v":0},0,{"$f":"$H$31*FL31","v":0},0,{"$f":"$H$31*FN31","v":0},0,{"$f":"$H$31*FP31","v":0},0,{"$f":"$H$31*FR31","v":0},0,{"$f":"$H$31*FT31","v":0},0,{"$f":"$H$31*FV31","v":0},0,{"$f":"$H$31*FX31","v":0},0,{"$f":"$H$31*FZ31","v":0},0,{"$f":"$H$31*GB31","v":0},0,{"$f":"$H$31*GD31","v":0},0,{"$f":"$H$31*GF31","v":0},0,{"$f":"$H$31*GH31","v":0},0,{"$f":"$H$31*GJ31","v":0},0,{"$f":"$H$31*GL31","v":0},0,{"$f":"$H$31*GN31","v":0},0,{"$f":"$H$31*GP31","v":0},0,{"$f":"$H$31*GR31","v":0},0,{"$f":"$H$31*GT31","v":0},0]
[{"$nulls":5},"Groupe électrogène 75 kVA",{"$f":"VLOOKUP(F32,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(F32,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":7170797.2921700012},0,{"$f":"$H$32*I32","v":0},0,{"$f":"$H$32*K32","v":0},0,{"$f":"$H$32*M32","v":0},0,{"$f":"$H$32*O32","v":0},0,{"$f":"$H$32*Q32","v":0},0,{"$f":"$H$32*S32","v":0},0,{"$f":"$H$32*U32","v":0},0,{"$f":"$H$32*W32","v":0},0,{"$f":"$H$32*Y32","v":0},0,{"$f":"$H$32*AA32","v":0},0,0,{"$f":"$H$32*AD32","v":0},0,{"$f":"$H$32*AF32","v":0},0,0,{"$f":"$H$32*AI32","v":0},0,0,{"$f":"$H$32*AL32","v":0},0,{"$f":"$H$32*AN32","v":0},0,{"$f":"$H$32*AP32","v":0},0,{"$f":"$H$32*AR32","v":0},0,{"$f":"$H$32*AT32","v":0},0,0,0,0,{"$f":"$H$32*AY32","v":0},0,0,{"$f":"$H$32*BB32","v":0},0,{"$f":"$H$32*BD32","v":0},0,{"$f":"$H$32*BF32","v":0},0,{"$f":"$H$32*BH32","v":0},0,{"$f":"$H$32*BJ32","v":0},0,{"$f":"$H$32*BL32","v":0},0,{"$f":"$H$32*BN32","v":0},0,{"$f":"$H$32*BP32","v":0},0,{"$f":"$H$32*BR32","v":0},0,{"$f":"$H$32*BT32","v":0},0,{"$f":"$H$32*BV32","v":0},0,{"$f":"$H$32*BX32","v":0},0,{"$f":"$H$32*BZ32","v":0},0,{"$f":"$H$32*CB32","v":0},0,{"$f":"$H$32*CD32","v":0},0,{"$f":"$H$32*CF32","v":0},0,{"$f":"$H$32*CH32","v":0},0,{"$f":"$H$32*CJ32","v":0},0,{"$f":"$H$32*CL32","v":0},0,{"$f":"$H$32*CN32","v":0},0,{"$f":"$H$32*CP32","v":0},0,{"$f":"$H$32*CR32","v":0},0,{"$f":"$H$32*CT32","v":0},0,{"$f":"$H$32*CV32","v":0},0,{"$f":"$H$32*CX32","v":0},0,{"$f":"$H$32*CZ32","v":0},0,{"$f":"$H$32*DB32","v":0},0,{"$f":"$H$32*DD32","v":0},0,{"$f":"$H$32*DF32","v":0},0,0,{"$f":"$H$32*DI32","v":0},0,{"$f":"$H$32*DK32","v":0},0,{"$f":"$H$32*DM32","v":0},0,{"$f":"$H$32*DO32","v":0},0,{"$f":"$H$32*DQ32","v":0},0,{"$f":"$H$32*DS32","v":0},0,{"$f":"$H$32*DU32","v":0},0,{"$f":"$H$32*DW32","v":0},0,{"$f":"$H$32*DY32","v":0},0,{"$f":"$H$32*EA32","v":0},0,0,{"$f":"$H$32*ED32","v":0},0,{"$f":"$H$32*EF32","v":0},0,{"$f":"$H$32*EH32","v":0},0,{"$f":"$H$32*EJ32","v":0},0,{"$f":"$H$32*EL32","v":0},0,{"$f":"$H$32*EN32","v":0},0,{"$f":"$H$32*EP32","v":0},0,{"$f":"$H$32*ER32","v":0},0,{"$f":"$H$32*ET32","v":0},0,{"$f":"$H$32*EV32","v":0},0,{"$f":"$H$32*EX32","v":0},0,{"$f":"$H$32*EZ32","v":0},0,{"$f":"$H$32*FB32","v":0},0,{"$f":"$H$32*FD32","v":0},0,{"$f":"$H$32*FF32","v":0},0,{"$f":"$H$32*FH32","v":0},0,{"$f":"$H$32*FJ32","v":0},0,{"$f":"$H$32*FL32","v":0},0,{"$f":"$H$32*FN32","v":0},0,{"$f":"$H$32*FP32","v":0},0,{"$f":"$H$32*FR32","v":0},0,{"$f":"$H$32*FT32","v":0},0,{"$f":"$H$32*FV32","v":0},0,{"$f":"$H$32*FX32","v":0},0,{"$f":"$H$32*FZ32","v":0},0,{"$f":"$H$32*GB32","v":0},0,{"$f":"$H$32*GD32","v":0},0,{"$f":"$H$32*GF32","v":0},0,{"$f":"$H$32*GH32","v":0},0,{"$f":"$H$32*GJ32","v":0},0,{"$f":"$H$32*GL32","v":0},0,{"$f":"$H$32*GN32","v":0},0,{"$f":"$H$32*GP32","v":0},0,{"$f":"$H$32*GR32","v":0},0,{"$f":"$H$32*GT32","v":0},0]
[{"$nulls":5},"Groupe électrogène 100 kVA",{"$f":"VLOOKUP(F33,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(F33,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":10000000},0,{"$f":"$H$33*I33","v":0},0,{"$f":"$H$33*K33","v":0},0,{"$f":"$H$33*M33","v":0},0,{"$f":"$H$33*O33","v":0},0,{"$f":"$H$33*Q33","v":0},0,{"$f":"$H$33*S33","v":0},0,{"$f":"$H$33*U33","v":0},0,{"$f":"$H$33*W33","v":0},0,{"$f":"$H$33*Y33","v":0},0,{"$f":"$H$33*AA33","v":0},0,0,{"$f":"$H$33*AD33","v":0},0,{"$f":"$H$33*AF33","v":0},0,0,{"$f":"$H$33*AI33","v":0},0,0,{"$f":"$H$33*AL33","v":0},0,{"$f":"$H$33*AN33","v":0},0,{"$f":"$H$33*AP33","v":0},0,{"$f":"$H$33*AR33","v":0},0,{"$f":"$H$33*AT33","v":0},0,0,0,0,{"$f":"$H$33*AY33","v":0},0,0,{"$f":"$H$33*BB33","v":0},0,{"$f":"$H$33*BD33","v":0},0,{"$f":"$H$33*BF33","v":0},0,{"$f":"$H$33*BH33","v":0},0,{"$f":"$H$33*BJ33","v":0},0,{"$f":"$H$33*BL33","v":0},0,{"$f":"$H$33*BN33","v":0},0,{"$f":"$H$33*BP33","v":0},0,{"$f":"$H$33*BR33","v":0},0,{"$f":"$H$33*BT33","v":0},0,{"$f":"$H$33*BV33","v":0},0,{"$f":"$H$33*BX33","v":0},0,{"$f":"$H$33*BZ33","v":0},0,{"$f":"$H$33*CB33","v":0},0,{"$f":"$H$33*CD33","v":0},0,{"$f":"$H$33*CF33","v":0},0,{"$f":"$H$33*CH33","v":0},0,{"$f":"$H$33*CJ33","v":0},0,{"$f":"$H$33*CL33","v":0},0,{"$f":"$H$33*CN33","v":0},0,{"$f":"$H$33*CP33","v":0},0,{"$f":"$H$33*CR33","v":0},0,{"$f":"$H$33*CT33","v":0},0,{"$f":"$H$33*CV33","v":0},0,{"$f":"$H$33*CX33","v":0},0,{"$f":"$H$33*CZ33","v":0},0,{"$f":"$H$33*DB33","v":0},0,{"$f":"$H$33*DD33","v":0},0,{"$f":"$H$33*DF33","v":0},0,0,{"$f":"$H$33*DI33","v":0},0,{"$f":"$H$33*DK33","v":0},0,{"$f":"$H$33*DM33","v":0},0,{"$f":"$H$33*DO33","v":0},0,{"$f":"$H$33*DQ33","v":0},0,{"$f":"$H$33*DS33","v":0},0,{"$f":"$H$33*DU33","v":0},0,{"$f":"$H$33*DW33","v":0},0,{"$f":"$H$33*DY33","v":0},0,{"$f":"$H$33*EA33","v":0},0,0,{"$f":"$H$33*ED33","v":0},0,{"$f":"$H$33*EF33","v":0},0,{"$f":"$H$33*EH33","v":0},0,{"$f":"$H$33*EJ33","v":0},0,{"$f":"$H$33*EL33","v":0},0,{"$f":"$H$33*EN33","v":0},0,{"$f":"$H$33*EP33","v":0},0,{"$f":"$H$33*ER33","v":0},0,{"$f":"$H$33*ET33","v":0},0,{"$f":"$H$33*EV33","v":0},0,{"$f":"$H$33*EX33","v":0},0,{"$f":"$H$33*EZ33","v":0},0,{"$f":"$H$33*FB33","v":0},0,{"$f":"$H$33*FD33","v":0},0,{"$f":"$H$33*FF33","v":0},0,{"$f":"$H$33*FH33","v":0},0,{"$f":"$H$33*FJ33","v":0},0,{"$f":"$H$33*FL33","v":0},0,{"$f":"$H$33*FN33","v":0},0,{"$f":"$H$33*FP33","v":0},0,{"$f":"$H$33*FR33","v":0},0,{"$f":"$H$33*FT33","v":0},0,{"$f":"$H$33*FV33","v":0},0,{"$f":"$H$33*FX33","v":0},0,{"$f":"$H$33*FZ33","v":0},0,{"$f":"$H$33*GB33","v":0},0,{"$f":"$H$33*GD33","v":0},0,{"$f":"$H$33*GF33","v":0},0,{"$f":"$H$33*GH33","v":0},0,{"$f":"$H$33*GJ33","v":0},0,{"$f":"$H$33*GL33","v":0},0,{"$f":"$H$33*GN33","v":0},0,{"$f":"$H$33*GP33","v":0},0,{"$f":"$H$33*GR33","v":0},0,{"$f":"$H$33*GT33","v":0},0]
[{"$nulls":5},"Cuve de stockage carburant groupe électrogène (500 litres)",{"$f":"VLOOKUP(F34,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(F34,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":129000},0,{"$f":"$H$34*I34","v":0},0,{"$f":"$H$34*K34","v":0},0,{"$f":"$H$34*M34","v":0},0,{"$f":"$H$34*O34","v":0},0,{"$f":"$H$34*Q34","v":0},0,{"$f":"$H$34*S34","v":0},0,{"$f":"$H$34*U34","v":0},0,{"$f":"$H$34*W34","v":0},0,{"$f":"$H$34*Y34","v":0},0,{"$f":"$H$34*AA34","v":0},0,0,{"$f":"$H$34*AD34","v":0},0,{"$f":"$H$34*AF34","v":0},0,0,{"$f":"$H$34*AI34","v":0},0,0,{"$f":"$H$34*AL34","v":0},0,{"$f":"$H$34*AN34","v":0},0,{"$f":"$H$34*AP34","v":0},0,{"$f":"$H$34*AR34","v":0},0,{"$f":"$H$34*AT34","v":0},0,0,0,0,{"$f":"$H$34*AY34","v":0},0,0,{"$f":"$H$34*BB34","v":0},0,{"$f":"$H$34*BD34","v":0},0,{"$f":"$H$34*BF34","v":0},0,{"$f":"$H$34*BH34","v":0},0,{"$f":"$H$34*BJ34","v":0},0,{"$f":"$H$34*BL34","v":0},0,{"$f":"$H$34*BN34","v":0},0,{"$f":"$H$34*BP34","v":0},0,{"$f":"$H$34*BR34","v":0},0,{"$f":"$H$34*BT34","v":0},0,{"$f":"$H$34*BV34","v":0},0,{"$f":"$H$34*BX34","v":0},0,{"$f":"$H$34*BZ34","v":0},0,{"$f":"$H$34*CB34","v":0},0,{"$f":"$H$34*CD34","v":0},0,{"$f":"$H$34*CF34","v":0},0,{"$f":"$H$34*CH34","v":0},0,{"$f":"$H$34*CJ34","v":0},0,{"$f":"$H$34*CL34","v":0},0,{"$f":"$H$34*CN34","v":0},0,{"$f":"$H$34*CP34","v":0},0,{"$f":"$H$34*CR34","v":0},0,{"$f":"$H$34*CT34","v":0},0,{"$f":"$H$34*CV34","v":0},0,{"$f":"$H$34*CX34","v":0},0,{"$f":"$H$34*CZ34","v":0},0,{"$f":"$H$34*DB34","v":0},0,{"$f":"$H$34*DD34","v":0},0,{"$f":"$H$34*DF34","v":0},0,0,{"$f":"$H$34*DI34","v":0},0,{"$f":"$H$34*DK34","v":0},0,{"$f":"$H$34*DM34","v":0},0,{"$f":"$H$34*DO34","v":0},0,{"$f":"$H$34*DQ34","v":0},0,{"$f":"$H$34*DS34","v":0},0,{"$f":"$H$34*DU34","v":0},0,{"$f":"$H$34*DW34","v":0},0,{"$f":"$H$34*DY34","v":0},0,{"$f":"$H$34*EA34","v":0},0,0,{"$f":"$H$34*ED34","v":0},0,{"$f":"$H$34*EF34","v":0},0,{"$f":"$H$34*EH34","v":0},0,{"$f":"$H$34*EJ34","v":0},0,{"$f":"$H$34*EL34","v":0},0,{"$f":"$H$34*EN34","v":0},0,{"$f":"$H$34*EP34","v":0},0,{"$f":"$H$34*ER34","v":0},0,{"$f":"$H$34*ET34","v":0},0,{"$f":"$H$34*EV34","v":0},0,{"$f":"$H$34*EX34","v":0},0,{"$f":"$H$34*EZ34","v":0},0,{"$f":"$H$34*FB34","v":0},0,{"$f":"$H$34*FD34","v":0},0,{"$f":"$H$34*FF34","v":0},0,{"$f":"$H$34*FH34","v":0},0,{"$f":"$H$34*FJ34","v":0},0,{"$f":"$H$34*FL34","v":0},0,{"$f":"$H$34*FN34","v":0},0,{"$f":"$H$34*FP34","v":0},0,{"$f":"$H$34*FR34","v":0},0,{"$f":"$H$34*FT34","v":0},0,{"$f":"$H$34*FV34","v":0},0,{"$f":"$H$34*FX34","v":0},0,{"$f":"$H$34*FZ34","v":0},0,{"$f":"$H$34*GB34","v":0},0,{"$f":"$H$34*GD34","v":0},0,{"$f":"$H$34*GF34","v":0},0,{"$f":"$H$34*GH34","v":0},0,{"$f":"$H$34*GJ34","v":0},0,{"$f":"$H$34*GL34","v":0},0,{"$f":"$H$34*GN34","v":0},0,{"$f":"$H$34*GP34","v":0},0,{"$f":"$H$34*GR34","v":0},0,{"$f":"$H$34*GT34","v":0},0]
[{"$nulls":5},"Cuve de stockage carburant groupe électrogène (1000 litres)",{"$f":"VLOOKUP(F35,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(F35,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":162000},0,{"$f":"$H$35*I35","v":0},0,{"$f":"$H$35*K35","v":0},0,{"$f":"$H$35*M35","v":0},0,{"$f":"$H$35*O35","v":0},0,{"$f":"$H$35*Q35","v":0},0,{"$f":"$H$35*S35","v":0},0,{"$f":"$H$35*U35","v":0},0,{"$f":"$H$35*W35","v":0},0,{"$f":"$H$35*Y35","v":0},0,{"$f":"$H$35*AA35","v":0},0,0,{"$f":"$H$35*AD35","v":0},0,{"$f":"$H$35*AF35","v":0},0,0,{"$f":"$H$35*AI35","v":0},0,0,{"$f":"$H$35*AL35","v":0},0,{"$f":"$H$35*AN35","v":0},0,{"$f":"$H$35*AP35","v":0},0,{"$f":"$H$35*AR35","v":0},0,{"$f":"$H$35*AT35","v":0},0,0,0,0,{"$f":"$H$35*AY35","v":0},0,0,{"$f":"$H$35*BB35","v":0},0,{"$f":"$H$35*BD35","v":0},0,{"$f":"$H$35*BF35","v":0},0,{"$f":"$H$35*BH35","v":0},0,{"$f":"$H$35*BJ35","v":0},0,{"$f":"$H$35*BL35","v":0},0,{"$f":"$H$35*BN35","v":0},0,{"$f":"$H$35*BP35","v":0},0,{"$f":"$H$35*BR35","v":0},0,{"$f":"$H$35*BT35","v":0},0,{"$f":"$H$35*BV35","v":0},0,{"$f":"$H$35*BX35","v":0},0,{"$f":"$H$35*BZ35","v":0},0,{"$f":"$H$35*CB35","v":0},0,{"$f":"$H$35*CD35","v":0},0,{"$f":"$H$35*CF35","v":0},0,{"$f":"$H$35*CH35","v":0},0,{"$f":"$H$35*CJ35","v":0},0,{"$f":"$H$35*CL35","v":0},0,{"$f":"$H$35*CN35","v":0},0,{"$f":"$H$35*CP35","v":0},0,{"$f":"$H$35*CR35","v":0},0,{"$f":"$H$35*CT35","v":0},0,{"$f":"$H$35*CV35","v":0},0,{"$f":"$H$35*CX35","v":0},0,{"$f":"$H$35*CZ35","v":0},0,{"$f":"$H$35*DB35","v":0},0,{"$f":"$H$35*DD35","v":0},0,{"$f":"$H$35*DF35","v":0},0,0,{"$f":"$H$35*DI35","v":0},0,{"$f":"$H$35*DK35","v":0},0,{"$f":"$H$35*DM35","v":0},0,{"$f":"$H$35*DO35","v":0},0,{"$f":"$H$35*DQ35","v":0},0,{"$f":"$H$35*DS35","v":0},0,{"$f":"$H$35*DU35","v":0},0,{"$f":"$H$35*DW35","v":0},0,{"$f":"$H$35*DY35","v":0},0,{"$f":"$H$35*EA35","v":0},0,0,{"$f":"$H$35*ED35","v":0},0,{"$f":"$H$35*EF35","v":0},0,{"$f":"$H$35*EH35","v":0},0,{"$f":"$H$35*EJ35","v":0},0,{"$f":"$H$35*EL35","v":0},0,{"$f":"$H$35*EN35","v":0},0,{"$f":"$H$35*EP35","v":0},0,{"$f":"$H$35*ER35","v":0},0,{"$f":"$H$35*ET35","v":0},0,{"$f":"$H$35*EV35","v":0},0,{"$f":"$H$35*EX35","v":0},0,{"$f":"$H$35*EZ35","v":0},0,{"$f":"$H$35*FB35","v":0},0,{"$f":"$H$35*FD35","v":0},0,{"$f":"$H$35*FF35","v":0},0,{"$f":"$H$35*FH35","v":0},0,{"$f":"$H$35*FJ35","v":0},0,{"$f":"$H$35*FL35","v":0},0,{"$f":"$H$35*FN35","v":0},0,{"$f":"$H$35*FP35","v":0},0,{"$f":"$H$35*FR35","v":0},0,{"$f":"$H$35*FT35","v":0},0,{"$f":"$H$35*FV35","v":0},0,{"$f":"$H$35*FX35","v":0},0,{"$f":"$H$35*FZ35","v":0},0,{"$f":"$H$35*GB35","v":0},0,{"$f":"$H$35*GD35","v":0},0,{"$f":"$H$35*GF35","v":0},0,{"$f":"$H$35*GH35","v":0},0,{"$f":"$H$35*GJ35","v":0},0,{"$f":"$H$35*GL35","v":0},0,{"$f":"$H$35*GN35","v":0},0,{"$f":"$H$35*GP35","v":0},0,{"$f":"$H$35*GR35","v":0},0,{"$f":"$H$35*GT35","v":0},0]
[" ",{"$nulls":4},"Batterie 2 V /3000 Ah C10 (6 kWh)",{"$f":"VLOOKUP(F36,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(F36,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":425000},335.05842809345961,142399831.93972033,98.839783274420881,42006907.891628876,137.20454730503315,58311932.604639083,167.67644446667555,71262488.898337111,80.462161670223637,34196418.709845044,211.23496231826061,89774858.985260755,254.54891338479834,108183288.1885393,234.74846820672713,99768098.987859026,187.78959264261258,79810576.873110339,131.76695414276818,56000955.510676481,781715358.5896163,177.63625824496467,75495409.754109979,208.44312325485751,88588327.383314446,164083737.13742441,100.10411619092082,42544249.38114135,42544249.38114135,131.03654725779202,55690532.584561609,102.63807314592503,43621181.08701814,118.14945144724557,50213516.865079366,228.40210612022588,97070895.101096004,132.55997649059626,56337990.008503407,129.20493628006759,54912097.919028722,357846213.56528723,132.5384281490374,56328831.963340893,56328831.963340893,184.93278630896805,78596434.181311414,209.62315565114935,89089841.15173848,296.1255457738651,125853356.95389266,160.0140235260771,68005959.998582765,117.88790252211994,50102358.571900979,130.81985766528831,55598439.507747531,99.227824463118566,42171825.396825388,138.72555397158865,58958360.437925175,114.30947114957092,48581525.238567643,154.87671262949627,65822602.867535912,95.146517495887224,40437269.935752071,115.94578762060378,49276959.738756604,162.30816159797254,68980968.679138333,202.3659231748255,86005517.349300832,106.17786461806946,45125592.46267952,192.48883178271308,81807753.507653058,115.9389184840603,49274040.355725624,110.41382052821128,46925873.724489793,90.827504751900747,38601689.519557819,147.03862072606822,62491413.80857899,107.39220424280823,45641686.803193502,136.63500219532258,58069875.933012098,130.00047004913077,55250199.77088058,263.30567727090835,111904912.84013605,159.9523652516562,67979755.231953889,128.75809907296249,54722192.106009059,160.09098333777953,68038667.918556303,126.69607815348361,53845833.215230532,120.28640303343559,51121721.289210126,1818282628.495842,126.1460995731626,53612092.318594106,121.65688008536749,51704174.036281183,225.6222486994798,95889455.697278917,151.84175266773377,64532744.88378685,130.56188532079497,55488801.261337861,121.02430802320929,51435330.909863949,205.00696708683472,87127961.011904761,173.90176610644258,73908250.59523809,150.65654508470053,64029031.660997726,94.43233883553421,40133744.005102038,637861586.38038552,164.77113081343649,70027730.595710501,121.59042464207904,51675930.47288359,160.90884034169224,68386257.145219207,161.45601794050955,68618807.624716565,138.57431055755634,58894081.986961447,84.815523431594855,36046597.458427817,209.13703078453605,88883238.083427817,155.210663293095,65964531.899565376,151.68411017184653,64465746.823034771,141.15262825685832,59989867.009164788,208.79663587657282,88738570.247543454,158.65752717753767,67429449.050453514,123.73378198501622,52586857.343631893,118.28073076452803,50269310.574924409,94.966272898048103,40360665.981670447,122.8808142701525,52224346.064814813,90.756205676715126,38571387.41260393,168.19140920256993,71481348.911092222,184.25492853808191,78308344.628684819,155.83452547685741,66229673.327664398,236.59648720599353,100553507.06254725,104.88867505335469,44577686.897675745,127.23825738628786,54076259.389172338,140.2488100795874,59605744.283824645,125.69406682673069,53419978.401360542,175.31034024720998,74506894.605064243,210.79704367858255,89588743.563397586,184.82829748566095,78552026.431405902,275.69468964252366,117170243.09807256,138.06676615090481,58678375.614134543,153.92581971399673,65418473.378448613,154.97762368836425,65865490.067554802,151.14756722133299,64237716.069066525,126.75410205748966,53870493.374433108,133.89237180983505,56904258.019179896,{"$f":"+GU36+GS36+GQ36+GO36+GM36+GK36+GI36+GG36+GE36+GC36+GA36+FY36+FW36+FU36+FS36+FQ36+FO36+FM36+FK36+FI36+FG36+FE36+FC36+FA36+EY36+EW36+EU36+ES36+EQ36+EO36+EM36+EK36+EI36+EG36+EE36","v":2276178632.8975344}]
[{"$nulls":5},"Main d'œuvre (15% du coût des équipements)",{"$f":"VLOOKUP(F37,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(F37,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.15},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(J27:J36)","v":42837604.661683716},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(L27:L36)","v":12558622.811035732},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(N27:N36)","v":17353438.008807387},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(P27:P36)","v":21139117.07034773},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(R27:R36)","v":10268228.804722287},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(T27:T36)","v":26627094.449067358},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(V27:V36)","v":32018200.141914904},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(X27:X36)","v":29824922.295293998},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(Z27:Z36)","v":23639121.823104087},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(AB27:AB36)","v":16669122.730430504},232935472.79640767,{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(AE27:AE36)","v":22233891.95920046},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(AG27:AG36)","v":26056800.695531327},48290692.654731788,{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(AJ27:AJ36)","v":12716105.571088372},12716105.571088372,{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(AM27:AM36)","v":16570182.934637573},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(AO27:AO36)","v":13018370.314443953},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(AQ27:AQ36)","v":14976404.440660059},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(AS27:AS36)","v":28720408.709897794},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(AU27:AU36)","v":16765531.76537817},{"$f":"$H$37","v":0.15},16355137.467796912,106406035.63281447,{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(AZ27:AZ36)","v":17003346.398274824},17003346.398274824,{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(BC27:BC36)","v":23577650.74528724},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(BE27:BE36)","v":26381510.556601033},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(BG27:BG36)","v":37458880.816995412},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(BI27:BI36)","v":20172126.069416482},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(BK27:BK36)","v":14937571.706813419},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(BM27:BM36)","v":16542403.101177284},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(BO27:BO36)","v":12606671.388469143},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(BQ27:BQ36)","v":17551207.950206231},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(BS27:BS36)","v":14499639.03723865},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(BU27:BU36)","v":19568634.362886697},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(BW27:BW36)","v":12089760.476355864},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(BY27:BY36)","v":14954139.093800474},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(CA27:CA36)","v":20469812.292945411},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(CC27:CC36)","v":25464065.548790824},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(CE27:CE36)","v":13466664.336448932},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(CG27:CG36)","v":24510196.590916701},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(CI27:CI36)","v":14700057.121130932},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(CK27:CK36)","v":14007959.128941558},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(CM27:CM36)","v":11545836.613333475},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(CO27:CO36)","v":18619902.341111869},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(CQ27:CQ36)","v":13633715.755324127},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(CS27:CS36)","v":17273079.376361974},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(CU27:CU36)","v":16453538.755460603},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(CW27:CW36)","v":33341315.934700038},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(CY27:CY36)","v":20165576.029375903},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(DA27:DA36)","v":16267411.838169724},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(DC27:DC36)","v":20179733.898220211},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(DE27:DE36)","v":16038574.31559745},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(DG27:DG36)","v":15237292.701917646},541714927.88399518,{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(DJ27:DJ36)","v":15955256.218990453},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(DL27:DL36)","v":15381810.937334664},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(DN27:DN36)","v":28360425.103699613},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(DP27:DP36)","v":19145563.515962429},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(DR27:DR36)","v":16505114.693601308},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(DT27:DT36)","v":15306757.965298818},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(DV27:DV36)","v":25780708.945069041},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(DX27:DX36)","v":21917474.041889761},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(DZ27:DZ36)","v":18990052.631428346},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(EB27:EB36)","v":11985643.008449277},189328807.06172371,{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(EE27:EE36)","v":20771240.314405266},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(EG27:EG36)","v":15387131.447531238},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(EI27:EI36)","v":20298711.856397081},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(EK27:EK36)","v":20344762.14251418},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(EM27:EM36)","v":17519574.368829131},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(EO27:EO36)","v":10808565.484358674},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(EQ27:EQ36)","v":26290409.575434126},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(ES27:ES36)","v":19584026.038707074},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(EU27:EU36)","v":19145028.230112676},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(EW27:EW36)","v":17750911.202595618},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(EY27:EY36)","v":26540566.556290623},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(FA27:FA36)","v":19978291.422243897},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(FC27:FC36)","v":15660134.757230196},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(FE27:FE36)","v":14975389.34932428},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(FG27:FG36)","v":12069768.51697235},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(FI27:FI36)","v":15553469.5140837},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(FK27:FK36)","v":11554129.594444562},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(FM27:FM36)","v":21192559.796899986},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(FO27:FO36)","v":23194069.511468321},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(FQ27:FQ36)","v":19668603.037117749},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(FS27:FS36)","v":30270606.457401998},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(FU27:FU36)","v":13300011.016128385},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(FW27:FW36)","v":16119276.364019876},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(FY27:FY36)","v":17707576.095066123},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(GA27:GA36)","v":15873489.524103435},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(GC27:GC36)","v":22060576.774487637},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(GE27:GE36)","v":26795310.801831231},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(GG27:GG36)","v":23260486.466528293},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(GI27:GI36)","v":34597792.827900201},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(GK27:GK36)","v":17446371.651372615},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(GM27:GM36)","v":19381414.478682742},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(GO27:GO36)","v":19555015.274518944},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(GQ27:GQ36)","v":19106581.123449896},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(GS27:GS36)","v":16037078.287642719},{"$f":"$H$37","v":0.15},{"$f":"$H$37*SUM(GU27:GU36)","v":16915029.388354141},{"$f":"+GU37+GS37+GQ37+GO37+GM37+GK37+GI37+GG37+GE37+GC37+GA37+FY37+FW37+FU37+FS37+FQ37+FO37+FM37+FK37+FI37+FG37+FE37+FC37+FA37+EY37+EW37+EU37+ES37+EQ37+EO37+EM37+EK37+EI37+EG37+EE37","v":676713959.24844897}]
[{"$nulls":5},"Transport sur site (5% du coût des équipements)",{"$f":"VLOOKUP(F38,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(F38,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(J28:J37)","v":12815847.81301664},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(L28:L37)","v":3750621.1163717415},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(N28:N37)","v":5175828.142433471},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(P28:P37)","v":6299127.0216767909},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(R28:R37)","v":3070380.2457698812},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(T28:T37)","v":7934161.3440237632},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(V28:V37)","v":9534693.0625864733},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(X28:X37)","v":8906989.6573090553},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(Z28:Z37)","v":7041044.38511422},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(AB28:AB37)","v":4972015.8739608992},69500708.662262946,{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(AE28:AE37)","v":6657522.058293174},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(AG28:AG37)","v":7799448.1786707081},14456970.236963883,{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(AJ28:AJ37)","v":3797385.2655908251},3797385.2655908251,{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(AM28:AM37)","v":4941948.1418494312},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(AO28:AO37)","v":3885988.0003853422},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(AQ28:AQ37)","v":4469665.0734553831},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(AS28:AS37)","v":8551879.7391121332},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(AU28:AU37)","v":5000439.7377132401},{"$f":"$H$38","v":0.05},4879222.209252798,31729142.901768323,{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(AZ28:AZ37)","v":5020791.216181647},5020791.216181647,{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(BC28:BC37)","v":7048219.7531853858},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(BE28:BE37)","v":7857363.9170862846},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(BG28:BG37)","v":11172922.100725323},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(BI28:BI37)","v":6010894.9082307145},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(BK28:BK37)","v":4457593.4627094539},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(BM28:BM37)","v":4933630.789124649},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(BO28:BO37)","v":3764864.4084070125},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(BQ28:BQ37)","v":5235273.897567343},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(BS28:BS37)","v":4328223.2507469207},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(BU28:BU37)","v":5834833.9670485761},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(BW28:BW37)","v":3610630.1528062248},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(BY28:BY37)","v":4484841.4813773446},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(CA28:CA37)","v":6100322.9987252653},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(CC28:CC37)","v":7583764.6000665873},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(CE28:CE37)","v":4019745.8300509322},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(CG28:CG37)","v":7324392.4921345375},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(CI28:CI37)","v":4387517.3038716326},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(CK28:CK37)","v":4181663.21473085},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(CM28:CM37)","v":3448598.6505994829},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(CO28:CO37)","v":5555491.3512781672},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(CQ28:CQ37)","v":4070715.8937603082},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(CS28:CS37)","v":5151152.3143647425},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(CU28:CU37)","v":4908382.7469474906},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(CW28:CW37)","v":9947664.5322126206},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(CY28:CY37)","v":6009047.5035543134},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(DA28:DA37)","v":4850402.02662919},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(DC28:DC37)","v":6012983.1538170297},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(DE28:DE37)","v":4784868.3539448995},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(DG28:DG37)","v":4546678.6074793926},161622683.66318268,{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(DJ28:DJ37)","v":4758847.5284492122},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(DL28:DL37)","v":4587330.909682475},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(DN28:DN37)","v":8443797.333119981},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(DP28:DP37)","v":5705313.0261452906},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(DR28:DR37)","v":4922112.6860517589},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(DT28:DT37)","v":4565367.0891070673},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(DV28:DV37)","v":7676726.8944674283},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(DX28:DX37)","v":6530512.6350133233},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(DZ28:DZ37)","v":5658453.3727048449},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(EB28:EB37)","v":3578403.0304314718},56426864.505172856,{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(EE28:EE37)","v":6189368.8193241553},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(EG28:EG37)","v":4590085.5002097012},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(EI28:EI37)","v":6049791.2168491697},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(EK28:EK37)","v":6061556.186928913},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(EM28:EM37)","v":5224775.0728946002},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(EO28:EO37)","v":3230667.0650428548},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(EQ28:EQ37)","v":7827672.5855421051},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(ES28:ES37)","v":5837140.7950358707},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(EU28:EU37)","v":5706804.0689797755},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(EW28:EW37)","v":5309360.6585072568},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(EY28:EY37)","v":7927228.7494520061},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(FA28:FA37)","v":5951187.5489321947},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(FC28:FC37)","v":4671674.2100925464},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(FE28:FE37)","v":4467863.3875842756},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(FG28:FG37)","v":3604906.0030931295},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(FI28:FI37)","v":4639963.8129593106},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(FK28:FK37)","v":3452544.8058662596},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(FM28:FM37)","v":6314072.3715034239},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(FO28:FO37)","v":6908474.0405337187},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(FQ28:FQ37)","v":5862849.2108172886},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(FS28:FS37)","v":9057950.5391874369},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(FU28:FU37)","v":3969733.7573228809},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(FW28:FW37)","v":4809970.2820721967},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(FY28:FY37)","v":5278824.7600025199},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(GA28:GA37)","v":4732367.5082278196},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(GC28:GC37)","v":6570212.4025253076},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(GE28:GE37)","v":8003356.2907238007},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(GG28:GG37)","v":6927764.4143822165},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(GI28:GI37)","v":10296008.039305348},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(GK28:GK37)","v":5202175.2170282472},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(GM28:GM37)","v":5799087.2378650689},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(GO28:GO37)","v":5828527.5119216703},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(GQ28:GQ37)","v":5697839.2220406113},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(GS28:GS37)","v":4783670.5384394517},{"$f":"$H$38","v":0.05},{"$f":"$H$38*SUM(GU28:GU37)","v":5043410.565192014},{"$f":"+GU38+GS38+GQ38+GO38+GM38+GK38+GI38+GG38+GE38+GC38+GA38+FY38+FW38+FU38+FS38+FQ38+FO38+FM38+FK38+FI38+FG38+FE38+FC38+FA38+EY38+EW38+EU38+ES38+EQ38+EO38+EM38+EK38+EI38+EG38+EE38","v":201828884.39638513}]
[{"$nulls":5},{"$f":"\"Sous-total \"&E27","v":"Sous-total Equipement de production énergétique"},null,null,null,{"$f":"SUM(J27:J38)","v":341237483.55259186},null,{"$f":"SUM(L27:L38)","v":100033396.00097902},null,{"$f":"SUM(N27:N38)","v":138218852.87662345},null,{"$f":"SUM(P27:P38)","v":168365691.22767603},null,{"$f":"SUM(R27:R38)","v":81793467.748640746},null,{"$f":"SUM(T27:T38)","v":212075218.78687352},null,{"$f":"SUM(V27:V38)","v":255007560.81726742},null,{"$f":"SUM(X27:X38)","v":237564727.25456303},null,{"$f":"SUM(Z27:Z38)","v":188274311.6955789},null,{"$f":"SUM(AB27:AB38)","v":132768623.47392809},{"$f":"+SUM(J39:AB39)","v":1855339333.4347219},null,{"$f":"SUM(AE27:AE38)","v":177117360.41216338},null,{"$f":"SUM(AG27:AG38)","v":207568253.51107755},{"$f":"SUM(AH27:AH38)","v":384685613.92324096},null,{"$f":"SUM(AJ27:AJ38)","v":101287527.97726835},{"$f":"SUM(AK27:AK38)","v":101287527.97726835},null,{"$f":"SUM(AM27:AM38)","v":131980017.30740416},null,{"$f":"SUM(AO27:AO38)","v":103693493.74445567},null,{"$f":"SUM(AQ27:AQ38)","v":119288765.78518251},null,{"$f":"SUM(AS27:AS38)","v":228741679.84832856},null,{"$f":"SUM(AU27:AU38)","v":133536183.27227923},null,{"$f":"SUM(AW27:AW38)","v":130268609.46236247},{"$f":"SUM(AX27:AX38)","v":847508749.42001259},null,{"$f":"SUM(AZ27:AZ38)","v":135379780.26962197},{"$f":"SUM(BA27:BA38)","v":135379780.26962197},null,{"$f":"SUM(BC27:BC38)","v":187810208.80038756},null,{"$f":"SUM(BE27:BE38)","v":210115611.51769421},null,{"$f":"SUM(BG27:BG38)","v":298357675.0310235},null,{"$f":"SUM(BI27:BI38)","v":160663861.44042376},null,{"$f":"SUM(BK27:BK38)","v":118978976.54827902},null,{"$f":"SUM(BM27:BM38)","v":131758721.23148385},null,{"$f":"SUM(BO27:BO38)","v":100416011.72000378},null,{"$f":"SUM(BQ27:BQ38)","v":139794534.84914845},null,{"$f":"SUM(BS27:BS38)","v":115492122.53624325},null,{"$f":"SUM(BU27:BU38)","v":155861030.74917996},null,{"$f":"SUM(BW27:BW38)","v":96298793.804867849},null,{"$f":"SUM(BY27:BY38)","v":119133241.20051432},null,{"$f":"SUM(CA27:CA38)","v":163035550.57797343},null,{"$f":"SUM(CC27:CC38)","v":202808267.14079624},null,{"$f":"SUM(CE27:CE38)","v":107264172.40949275},null,{"$f":"SUM(CG27:CG38)","v":195235899.68916258},null,{"$f":"SUM(CI27:CI38)","v":117087955.23254211},null,{"$f":"SUM(CK27:CK38)","v":111576016.53661613},null,{"$f":"SUM(CM27:CM38)","v":91966679.352822796},null,{"$f":"SUM(CO27:CO38)","v":148308075.96646914},null,{"$f":"SUM(CQ27:CQ38)","v":108595870.01791196},null,{"$f":"SUM(CS27:CS38)","v":137578094.19980654},null,{"$f":"SUM(CU27:CU38)","v":131052179.87214546},null,{"$f":"SUM(CW27:CW38)","v":265564420.03157958},null,{"$f":"SUM(CY27:CY38)","v":160611797.06210291},null,{"$f":"SUM(DA27:DA38)","v":129567226.11926375},null,{"$f":"SUM(DC27:DC38)","v":160724276.37350532},null,{"$f":"SUM(DE27:DE38)","v":127747271.44019201},null,{"$f":"SUM(DG27:DG38)","v":121365922.65551469},{"$f":"SUM(DH27:DH38)","v":4314770464.1071453},null,{"$f":"SUM(DJ27:DJ38)","v":127082478.54070935},null,{"$f":"SUM(DL27:DL38)","v":122514548.0959149},null,{"$f":"SUM(DN27:DN38)","v":225873723.12815037},null,{"$f":"SUM(DP27:DP38)","v":152487966.6485239},null,{"$f":"SUM(DR27:DR38)","v":131461325.33699512},null,{"$f":"SUM(DT27:DT38)","v":121917178.15639801},null,{"$f":"SUM(DV27:DV38)","v":205328828.80666339},null,{"$f":"SUM(DX27:DX38)","v":174564480.28950149},null,{"$f":"SUM(DZ27:DZ38)","v":151248856.88032216},null,{"$f":"SUM(EB27:EB38)","v":95468332.761875927},{"$f":"SUM(EC27:EC38)","v":1507947718.6450548},null,{"$f":"SUM(EE27:EE38)","v":165435544.56309786},null,{"$f":"SUM(EG27:EG38)","v":122558093.26461586},null,{"$f":"SUM(EI27:EI38)","v":161673248.78256014},null,{"$f":"SUM(EK27:EK38)","v":162038065.9462043},null,{"$f":"SUM(EM27:EM38)","v":139541511.90058461},null,{"$f":"SUM(EO27:EO38)","v":86096335.778459355},null,{"$f":"SUM(EQ27:EQ38)","v":209387479.33053708},null,{"$f":"SUM(ES27:ES38)","v":155981340.42512345},null,{"$f":"SUM(EU27:EU38)","v":152485353.83317694},null,{"$f":"SUM(EW27:EW38)","v":141399679.878407},null,{"$f":"SUM(EY27:EY38)","v":211404905.68101344},null,{"$f":"SUM(FA27:FA38)","v":159118088.45280206},null,{"$f":"SUM(FC27:FC38)","v":124732707.34885739},null,{"$f":"SUM(FE27:FE38)","v":119279181.73240376},null,{"$f":"SUM(FG27:FG38)","v":96139797.966547802},null,{"$f":"SUM(FI27:FI38)","v":123883230.08760102},null,{"$f":"SUM(FK27:FK38)","v":92034205.029941231},null,{"$f":"SUM(FM27:FM38)","v":168790364.14773664},null,{"$f":"SUM(FO27:FO38)","v":184729673.62845752},null,{"$f":"SUM(FQ27:FQ38)","v":156655472.49538669},null,{"$f":"SUM(FS27:FS38)","v":241132600.04593608},null,{"$f":"SUM(FU27:FU38)","v":105936484.88097385},null,{"$f":"SUM(FW27:FW38)","v":128391089.07289125},null,{"$f":"SUM(FY27:FY38)","v":141036908.15550947},null,{"$f":"SUM(GA27:GA38)","v":126429120.52635416},null,{"$f":"SUM(GC27:GC38)","v":175701301.00693053},null,{"$f":"SUM(GE27:GE38)","v":213434072.43809658},null,{"$f":"SUM(GG27:GG38)","v":185258160.65776581},null,{"$f":"SUM(GI27:GI38)","v":275545753.05320692},null,{"$f":"SUM(GK27:GK38)","v":138957691.21088499},null,{"$f":"SUM(GM27:GM38)","v":154389931.57443276},null,{"$f":"SUM(GO27:GO38)","v":155750311.28323358},null,{"$f":"SUM(GQ27:GQ38)","v":152181627.8351565},null,{"$f":"SUM(GS27:GS38)","v":127734604.07703364},null,{"$f":"SUM(GU27:GU38)","v":134725302.54257375},{"$f":"SUM(GV27:GV38)","v":5389969238.6344948},null,"ERA","NEANT"]
[{"$nulls":4},"Equipement de commande et synchronisation","Câblage et accessoire (5% du coût PV)",{"$f":"VLOOKUP(F40,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(F40,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.02},{"$f":"$H$40","v":0.02},{"$f":"$H$40*J27","v":1442093.5895848479},{"$f":"$H$40","v":0.02},{"$f":"$H$40*L27","v":425407.05114344909},{"$f":"$H$40","v":0.02},{"$f":"$H$40*N27","v":590529.23771041131},{"$f":"$H$40","v":0.02},{"$f":"$H$40*P27","v":721680.47544926882},{"$f":"$H$40","v":0.02},{"$f":"$H$40*R27","v":346309.65174946503},{"$f":"$H$40","v":0.02},{"$f":"$H$40*T27","v":909156.61124749016},{"$f":"$H$40","v":0.02},{"$f":"$H$40*V27","v":1095580.1300590294},{"$f":"$H$40","v":0.02},{"$f":"$H$40*X27","v":1010358.8890214574},{"$f":"$H$40","v":0.02},{"$f":"$H$40*Z27","v":808247.59216360631},{"$f":"$H$40","v":0.02},{"$f":"$H$40*AB27","v":567125.80241498456},7916489.03054401,{"$f":"$H$40","v":0.02},{"$f":"$H$40*AE27","v":746187.9437601344},{"$f":"$H$40","v":0.02},{"$f":"$H$40*AG27","v":875596.8351798543},{"$f":"+AE40+AG40","v":1621784.7789399887},{"$f":"$H$40","v":0.02},{"$f":"$H$40*AJ27","v":430848.74799722026},{"$f":"+AJ40","v":430848.74799722026},{"$f":"$H$40","v":0.02},{"$f":"$H$40*AM27","v":563982.12657132244},{"$f":"$H$40","v":0.02},{"$f":"$H$40*AO27","v":441754.91472726956},{"$f":"$H$40","v":0.02},{"$f":"$H$40*AQ27","v":508515.98485238932},{"$f":"$H$40","v":0.02},{"$f":"$H$40*AS27","v":983044.10653947503},{"$f":"$H$40","v":0.02},{"$f":"$H$40*AU27","v":570538.9756060238},{"$f":"$H$40","v":0.02},556098.86136107414,3623934.9696575548,{"$f":"$H$40","v":0.02},{"$f":"$H$40*AZ27","v":598863.29459614772},598863.29459614772,{"$f":"$H$40","v":0.02},{"$f":"$H$40*BC27","v":795951.87966988864},{"$f":"$H$40","v":0.02},{"$f":"$H$40*BE27","v":902219.3851776449},{"$f":"$H$40","v":0.02},{"$f":"$H$40*BG27","v":1274526.2183158356},{"$f":"$H$40","v":0.02},{"$f":"$H$40*BI27","v":688701.36735157459},{"$f":"$H$40","v":0.02},{"$f":"$H$40*BK27","v":507390.27662761003},{"$f":"$H$40","v":0.02},{"$f":"$H$40*BM27","v":563049.49319732434},{"$f":"$H$40","v":0.02},{"$f":"$H$40*BO27","v":427077.18286913063},{"$f":"$H$40","v":0.02},{"$f":"$H$40*BQ27","v":597075.66000468552},{"$f":"$H$40","v":0.02},{"$f":"$H$40*BS27","v":491988.68541115848},{"$f":"$H$40","v":0.02},{"$f":"$H$40*BU27","v":666590.34882319672},{"$f":"$H$40","v":0.02},{"$f":"$H$40*BW27","v":409511.2119187428},{"$f":"$H$40","v":0.02},{"$f":"$H$40*BY27","v":499031.4018318014},{"$f":"$H$40","v":0.02},{"$f":"$H$40*CA27","v":698575.35209485679},{"$f":"$H$40","v":0.02},{"$f":"$H$40*CC27","v":870984.21078795788},{"$f":"$H$40","v":0.02},{"$f":"$H$40*CE27","v":456990.19956846366},{"$f":"$H$40","v":0.02},{"$f":"$H$40*CG27","v":828473.14708674606},{"$f":"$H$40","v":0.02},{"$f":"$H$40*CI27","v":499001.83702475647},{"$f":"$H$40","v":0.02},{"$f":"$H$40*CK27","v":475221.78054536611},{"$f":"$H$40","v":0.02},{"$f":"$H$40*CM27","v":390922.15380467311},{"$f":"$H$40","v":0.02},{"$f":"$H$40*CO27","v":632855.15179255349},{"$f":"$H$40","v":0.02},{"$f":"$H$40*CQ27","v":462216.72497890994},{"$f":"$H$40","v":0.02},{"$f":"$H$40*CS27","v":588077.91196293919},{"$f":"$H$40","v":0.02},{"$f":"$H$40*CU27","v":559522.84372496291},{"$f":"$H$40","v":0.02},{"$f":"$H$40*CW27","v":1133269.2971022918},{"$f":"$H$40","v":0.02},{"$f":"$H$40*CY27","v":688435.98974924651},{"$f":"$H$40","v":0.02},{"$f":"$H$40*DA27","v":554175.67120101512},{"$f":"$H$40","v":0.02},{"$f":"$H$40*DC27","v":689032.60286695405},{"$f":"$H$40","v":0.02},{"$f":"$H$40*DE27","v":545300.72014698293},{"$f":"$H$40","v":0.02},{"$f":"$H$40*DG27","v":517713.43796894915},18413882.143606219,{"$f":"$H$40","v":0.02},{"$f":"$H$40*DJ27","v":542933.60886551824},{"$f":"$H$40","v":0.02},{"$f":"$H$40*DL27","v":523611.97985165863},{"$f":"$H$40","v":0.02},{"$f":"$H$40*DN27","v":971079.5826526155},{"$f":"$H$40","v":0.02},{"$f":"$H$40*DP27","v":653527.86198945693},{"$f":"$H$40","v":0.02},{"$f":"$H$40*DR27","v":561939.17859816353},{"$f":"$H$40","v":0.02},{"$f":"$H$40*DT27","v":520889.3857029918},{"$f":"$H$40","v":0.02},{"$f":"$H$40*DV27","v":882351.28045694809},{"$f":"$H$40","v":0.02},{"$f":"$H$40*DX27","v":748474.29908443417},{"$f":"$H$40","v":0.02},{"$f":"$H$40*DZ27","v":648426.7210704087},{"$f":"$H$40","v":0.02},{"$f":"$H$40*EB27","v":406437.3824563002},6459671.2807284957,{"$f":"$H$40","v":0.02},{"$f":"$H$40*EE27","v":709175.98714581167},{"$f":"$H$40","v":0.02},{"$f":"$H$40*EG27","v":523325.95520424249},{"$f":"$H$40","v":0.02},{"$f":"$H$40*EI27","v":692552.66457455128},{"$f":"$H$40","v":0.02},{"$f":"$H$40*EK27","v":694907.72041394305},{"$f":"$H$40","v":0.02},{"$f":"$H$40*EM27","v":596424.70739595999},{"$f":"$H$40","v":0.02},{"$f":"$H$40*EO27","v":365046.5482511883},{"$f":"$H$40","v":0.02},{"$f":"$H$40*EQ27","v":900127.10068305733},{"$f":"$H$40","v":0.02},{"$f":"$H$40*ES27","v":668027.67458740366},{"$f":"$H$40","v":0.02},{"$f":"$H$40*EU27","v":652849.36769203329},{"$f":"$H$40","v":0.02},{"$f":"$H$40*EW27","v":598062.12099509209},{"$f":"$H$40","v":0.02},{"$f":"$H$40*EY27","v":898662.03885042656},{"$f":"$H$40","v":0.02},{"$f":"$H$40*FA27","v":682862.99850451993},{"$f":"$H$40","v":0.02},{"$f":"$H$40*FC27","v":532550.97873827873},{"$f":"$H$40","v":0.02},{"$f":"$H$40*FE27","v":509081.01186267938},{"$f":"$H$40","v":0.02},{"$f":"$H$40*FG27","v":408735.43803184154},{"$f":"$H$40","v":0.02},{"$f":"$H$40*FI27","v":528879.80030911008},{"$f":"$H$40","v":0.02},{"$f":"$H$40*FK27","v":390615.28213499568},{"$f":"$H$40","v":0.02},{"$f":"$H$40*FM27","v":723896.8869232951},{"$f":"$H$40","v":0.02},{"$f":"$H$40*FO27","v":793034.37554498855},{"$f":"$H$40","v":0.02},{"$f":"$H$40*FQ27","v":670712.78136447351},{"$f":"$H$40","v":0.02},{"$f":"$H$40*FS27","v":1018312.7744599985},{"$f":"$H$40","v":0.02},{"$f":"$H$40*FU27","v":451441.51954386709},{"$f":"$H$40","v":0.02},{"$f":"$H$40*FW27","v":547634.26298750192},{"$f":"$H$40","v":0.02},{"$f":"$H$40*FY27","v":603631.76390913117},{"$f":"$H$40","v":0.02},{"$f":"$H$40*GA27","v":540988.05707139929},{"$f":"$H$40","v":0.02},{"$f":"$H$40*GC27","v":754536.81107798149},{"$f":"$H$40","v":0.02},{"$f":"$H$40*GE27","v":907271.80665793573},{"$f":"$H$40","v":0.02},{"$f":"$H$40*GG27","v":795502.15911478479},{"$f":"$H$40","v":0.02},{"$f":"$H$40*GI27","v":1186591.6845558926},{"$f":"$H$40","v":0.02},{"$f":"$H$40*GK27","v":594240.23306583602},{"$f":"$H$40","v":0.02},{"$f":"$H$40*GM27","v":652181.99158532615},{"$f":"$H$40","v":0.02},{"$f":"$H$40*GO27","v":667024.67065756989},{"$f":"$H$40","v":0.02},{"$f":"$H$40*GQ27","v":650540.08344607288},{"$f":"$H$40","v":0.02},{"$f":"$H$40*GS27","v":545550.45539610344},{"$f":"$H$40","v":0.02},{"$f":"$H$40*GU27","v":576273.61347082979},{"$f":"+GU40+GS40+GQ40+GO40+GM40+GK40+GI40+GG40+GE40+GC40+GA40+FY40+FW40+FU40+FS40+FQ40+FO40+FM40+FK40+FI40+FG40+FE40+FC40+FA40+EY40+EW40+EU40+ES40+EQ40+EO40+EM40+EK40+EI40+EG40+EE40","v":23031253.326208118},null,{"$f":"+AK39+AK45+AK54","v":138718728.994183},{"$f":"+BA39+BA45+BA54","v":185797428.30088741}]
[{"$nulls":5},"Equipement de synchronisatation (5% PV + Onduleur +Batterie)",{"$f":"VLOOKUP(F41,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(F41,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(J27+J28+J29+J36)","v":14279201.553894574},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(L27+L28+L29+L36)","v":4186207.6036785776},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(N27+N28+N29+N36)","v":5784479.3362691291},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(P27+P28+P29+P36)","v":7046372.356782577},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(R27+R28+R29+R36)","v":3422742.9349074289},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(T27+T28+T29+T36)","v":8875698.1496891212},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(V27+V28+V29+V36)","v":10672733.380638301},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(X27+X28+X29+X36)","v":9941640.7650979999},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(Z27+Z28+Z29+Z36)","v":7879707.27436803},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(AB27+AB28+AB29+AB36)","v":5556374.2434768351},77645157.598802567,{"$f":"$H$41","v":0.05},{"$f":"$H$41*(AE27+AE28+AE29+AE36)","v":7411297.3197334874},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(AG27+AG28+AG29+AG36)","v":8685600.2318437751},{"$f":"+AE41+AG41","v":16096897.551577263},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(AJ27+AJ28+AJ29+AJ36)","v":4238701.8570294576},{"$f":"+AJ41","v":4238701.8570294576},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(AM27+AM28+AM29+AM36)","v":5523394.3115458582},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(AO27+AO28+AO29+AO36)","v":4339456.7714813184},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(AQ27+AQ28+AQ29+AQ36)","v":4992134.8135533538},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(AS27+AS28+AS29+AS36)","v":9573469.5699659325},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(AU27+AU28+AU29+AU36)","v":5588510.5884593911},{"$f":"$H$41","v":0.05},5451712.4892656384,35468678.544271491,{"$f":"$H$41","v":0.05},{"$f":"$H$41*(AZ27+AZ28+AZ29+AZ36)","v":5667782.1327582756},5667782.1327582756,{"$f":"$H$41","v":0.05},{"$f":"$H$41*(BC27+BC28+BC29+BC36)","v":7859216.9150957465},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(BE27+BE28+BE29+BE36)","v":8793836.8522003442},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(BG27+BG28+BG29+BG36)","v":12486293.60566514},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(BI27+BI28+BI29+BI36)","v":6724042.0231388276},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(BK27+BK28+BK29+BK36)","v":4979190.5689378073},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(BM27+BM28+BM29+BM36)","v":5514134.3670590958},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(BO27+BO28+BO29+BO36)","v":4202223.7961563813},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(BQ27+BQ28+BQ29+BQ36)","v":5850402.650068745},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(BS27+BS28+BS29+BS36)","v":4833213.0124128833},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(BU27+BU28+BU29+BU36)","v":6522878.1209622333},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(BW27+BW28+BW29+BW36)","v":4029920.1587852882},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(BY27+BY28+BY29+BY36)","v":4984713.0312668253},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(CA27+CA28+CA29+CA36)","v":6823270.7643151376},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(CC27+CC28+CC29+CC36)","v":8488021.8495969418},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(CE27+CE28+CE29+CE36)","v":4488888.1121496437},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(CG27+CG28+CG29+CG36)","v":8170065.5303055681},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(CI27+CI28+CI29+CI36)","v":4900019.040376978},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(CK27+CK28+CK29+CK36)","v":4669319.7096471861},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(CM27+CM28+CM29+CM36)","v":3848612.2044444922},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(CO27+CO28+CO29+CO36)","v":6206634.1137039568},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(CQ27+CQ28+CQ29+CQ36)","v":4544571.9184413766},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(CS27+CS28+CS29+CS36)","v":5757693.1254539918},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(CU27+CU28+CU29+CU36)","v":5484512.918486868},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(CW27+CW28+CW29+CW36)","v":11113771.978233347},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(CY27+CY28+CY29+CY36)","v":6721858.6764586344},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(DA27+DA28+DA29+DA36)","v":5422470.6127232425},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(DC27+DC28+DC29+DC36)","v":6726577.966073405},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(DE27+DE28+DE29+DE36)","v":5346191.4385324838},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(DG27+DG28+DG29+DG36)","v":5079097.5673058825},180571642.62799838,{"$f":"$H$41","v":0.05},{"$f":"$H$41*(DJ27+DJ28+DJ29+DJ36)","v":5318418.7396634854},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(DL27+DL28+DL29+DL36)","v":5127270.3124448881},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(DN27+DN28+DN29+DN36)","v":9453475.0345665384},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(DP27+DP28+DP29+DP36)","v":6381854.5053208098},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(DR27+DR28+DR29+DR36)","v":5501704.8978671031},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(DT27+DT28+DT29+DT36)","v":5102252.6550996071},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(DV27+DV28+DV29+DV36)","v":8593569.6483563464},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(DX27+DX28+DX29+DX36)","v":7305824.6806299211},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(DZ27+DZ28+DZ29+DZ36)","v":6330017.5438094493},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(EB27+EB28+EB29+EB36)","v":3995214.3361497591},63109602.353907913,{"$f":"$H$41","v":0.05},{"$f":"$H$41*(EE27+EE28+EE29+EE36)","v":6923746.7714684224},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(EG27+EG28+EG29+EG36)","v":5129043.8158437461},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(EI27+EI28+EI29+EI36)","v":6766237.285465694},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(EK27+EK28+EK29+EK36)","v":6781587.3808380608},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(EM27+EM28+EM29+EM36)","v":5839858.1229430437},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(EO27+EO28+EO29+EO36)","v":3602855.1614528918},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(EQ27+EQ28+EQ29+EQ36)","v":8763469.8584780432},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(ES27+ES28+ES29+ES36)","v":6528008.6795690255},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(EU27+EU28+EU29+EU36)","v":6381676.0767042255},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(EW27+EW28+EW29+EW36)","v":5916970.4008652065},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(EY27+EY28+EY29+EY36)","v":8846855.5187635403},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(FA27+FA28+FA29+FA36)","v":6659430.4740812993},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(FC27+FC28+FC29+FC36)","v":5220044.9190767333},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(FE27+FE28+FE29+FE36)","v":4991796.4497747598},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(FG27+FG28+FG29+FG36)","v":4023256.1723241168},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(FI27+FI28+FI29+FI36)","v":5184489.838027901},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(FK27+FK28+FK29+FK36)","v":3851376.5314815212},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(FM27+FM28+FM29+FM36)","v":7064186.5989666628},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(FO27+FO28+FO29+FO36)","v":7731356.5038227737},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(FQ27+FQ28+FQ29+FQ36)","v":6556201.0123725832},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(FS27+FS28+FS29+FS36)","v":10090202.152467333},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(FU27+FU28+FU29+FU36)","v":4433337.0053761294},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(FW27+FW28+FW29+FW36)","v":5373092.1213399591},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(FY27+FY28+FY29+FY36)","v":5902525.3650220418},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(GA27+GA28+GA29+GA36)","v":5291163.1747011459},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(GC27+GC28+GC29+GC36)","v":7353525.591495879},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(GE27+GE28+GE29+GE36)","v":8931770.2672770768},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(GG27+GG28+GG29+GG36)","v":7753495.4888427649},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(GI27+GI28+GI29+GI36)","v":11532597.60930007},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(GK27+GK28+GK29+GK36)","v":5815457.217124206},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(GM27+GM28+GM29+GM36)","v":6460471.4928942472},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(GO27+GO28+GO29+GO36)","v":6518338.4248396484},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(GQ27+GQ28+GQ29+GQ36)","v":6368860.3744832985},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(GS27+GS28+GS29+GS36)","v":5345692.762547574},{"$f":"$H$41","v":0.05},{"$f":"$H$41*(GU27+GU28+GU29+GU36)","v":5638343.129451381},{"$f":"+GU41+GS41+GQ41+GO41+GM41+GK41+GI41+GG41+GE41+GC41+GA41+FY41+FW41+FU41+FS41+FQ41+FO41+FM41+FK41+FI41+FG41+FE41+FC41+FA41+EY41+EW41+EU41+ES41+EQ41+EO41+EM41+EK41+EI41+EG41+EE41","v":225571319.74948302}]
[{"$nulls":5},"Equipement de commande & protection (5% PV + Onduleur +Batterie)",{"$f":"VLOOKUP(F42,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(F42,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(J27+J28+J29+J36)","v":14279201.553894574},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(L27+L28+L29+L36)","v":4186207.6036785776},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(N27+N28+N29+N36)","v":5784479.3362691291},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(P27+P28+P29+P36)","v":7046372.356782577},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(R27+R28+R29+R36)","v":3422742.9349074289},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(T27+T28+T29+T36)","v":8875698.1496891212},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(V27+V28+V29+V36)","v":10672733.380638301},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(X27+X28+X29+X36)","v":9941640.7650979999},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(Z27+Z28+Z29+Z36)","v":7879707.27436803},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(AB27+AB28+AB29+AB36)","v":5556374.2434768351},77645157.598802567,{"$f":"$H$42","v":0.05},{"$f":"$H$42*(AE27+AE28+AE29+AE36)","v":7411297.3197334874},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(AG27+AG28+AG29+AG36)","v":8685600.2318437751},{"$f":"+AE42+AG42","v":16096897.551577263},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(AJ27+AJ28+AJ29+AJ36)","v":4238701.8570294576},{"$f":"+AJ42","v":4238701.8570294576},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(AM27+AM28+AM29+AM36)","v":5523394.3115458582},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(AO27+AO28+AO29+AO36)","v":4339456.7714813184},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(AQ27+AQ28+AQ29+AQ36)","v":4992134.8135533538},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(AS27+AS28+AS29+AS36)","v":9573469.5699659325},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(AU27+AU28+AU29+AU36)","v":5588510.5884593911},{"$f":"$H$42","v":0.05},5451712.4892656384,35468678.544271491,{"$f":"$H$42","v":0.05},{"$f":"$H$42*(AZ27+AZ28+AZ29+AZ36)","v":5667782.1327582756},5667782.1327582756,{"$f":"$H$42","v":0.05},{"$f":"$H$42*(BC27+BC28+BC29+BC36)","v":7859216.9150957465},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(BE27+BE28+BE29+BE36)","v":8793836.8522003442},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(BG27+BG28+BG29+BG36)","v":12486293.60566514},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(BI27+BI28+BI29+BI36)","v":6724042.0231388276},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(BK27+BK28+BK29+BK36)","v":4979190.5689378073},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(BM27+BM28+BM29+BM36)","v":5514134.3670590958},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(BO27+BO28+BO29+BO36)","v":4202223.7961563813},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(BQ27+BQ28+BQ29+BQ36)","v":5850402.650068745},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(BS27+BS28+BS29+BS36)","v":4833213.0124128833},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(BU27+BU28+BU29+BU36)","v":6522878.1209622333},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(BW27+BW28+BW29+BW36)","v":4029920.1587852882},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(BY27+BY28+BY29+BY36)","v":4984713.0312668253},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(CA27+CA28+CA29+CA36)","v":6823270.7643151376},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(CC27+CC28+CC29+CC36)","v":8488021.8495969418},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(CE27+CE28+CE29+CE36)","v":4488888.1121496437},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(CG27+CG28+CG29+CG36)","v":8170065.5303055681},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(CI27+CI28+CI29+CI36)","v":4900019.040376978},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(CK27+CK28+CK29+CK36)","v":4669319.7096471861},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(CM27+CM28+CM29+CM36)","v":3848612.2044444922},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(CO27+CO28+CO29+CO36)","v":6206634.1137039568},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(CQ27+CQ28+CQ29+CQ36)","v":4544571.9184413766},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(CS27+CS28+CS29+CS36)","v":5757693.1254539918},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(CU27+CU28+CU29+CU36)","v":5484512.918486868},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(CW27+CW28+CW29+CW36)","v":11113771.978233347},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(CY27+CY28+CY29+CY36)","v":6721858.6764586344},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(DA27+DA28+DA29+DA36)","v":5422470.6127232425},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(DC27+DC28+DC29+DC36)","v":6726577.966073405},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(DE27+DE28+DE29+DE36)","v":5346191.4385324838},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(DG27+DG28+DG29+DG36)","v":5079097.5673058825},180571642.62799838,{"$f":"$H$42","v":0.05},{"$f":"$H$42*(DJ27+DJ28+DJ29+DJ36)","v":5318418.7396634854},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(DL27+DL28+DL29+DL36)","v":5127270.3124448881},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(DN27+DN28+DN29+DN36)","v":9453475.0345665384},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(DP27+DP28+DP29+DP36)","v":6381854.5053208098},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(DR27+DR28+DR29+DR36)","v":5501704.8978671031},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(DT27+DT28+DT29+DT36)","v":5102252.6550996071},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(DV27+DV28+DV29+DV36)","v":8593569.6483563464},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(DX27+DX28+DX29+DX36)","v":7305824.6806299211},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(DZ27+DZ28+DZ29+DZ36)","v":6330017.5438094493},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(EB27+EB28+EB29+EB36)","v":3995214.3361497591},63109602.353907913,{"$f":"$H$42","v":0.05},{"$f":"$H$42*(EE27+EE28+EE29+EE36)","v":6923746.7714684224},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(EG27+EG28+EG29+EG36)","v":5129043.8158437461},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(EI27+EI28+EI29+EI36)","v":6766237.285465694},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(EK27+EK28+EK29+EK36)","v":6781587.3808380608},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(EM27+EM28+EM29+EM36)","v":5839858.1229430437},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(EO27+EO28+EO29+EO36)","v":3602855.1614528918},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(EQ27+EQ28+EQ29+EQ36)","v":8763469.8584780432},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(ES27+ES28+ES29+ES36)","v":6528008.6795690255},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(EU27+EU28+EU29+EU36)","v":6381676.0767042255},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(EW27+EW28+EW29+EW36)","v":5916970.4008652065},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(EY27+EY28+EY29+EY36)","v":8846855.5187635403},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(FA27+FA28+FA29+FA36)","v":6659430.4740812993},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(FC27+FC28+FC29+FC36)","v":5220044.9190767333},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(FE27+FE28+FE29+FE36)","v":4991796.4497747598},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(FG27+FG28+FG29+FG36)","v":4023256.1723241168},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(FI27+FI28+FI29+FI36)","v":5184489.838027901},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(FK27+FK28+FK29+FK36)","v":3851376.5314815212},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(FM27+FM28+FM29+FM36)","v":7064186.5989666628},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(FO27+FO28+FO29+FO36)","v":7731356.5038227737},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(FQ27+FQ28+FQ29+FQ36)","v":6556201.0123725832},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(FS27+FS28+FS29+FS36)","v":10090202.152467333},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(FU27+FU28+FU29+FU36)","v":4433337.0053761294},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(FW27+FW28+FW29+FW36)","v":5373092.1213399591},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(FY27+FY28+FY29+FY36)","v":5902525.3650220418},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(GA27+GA28+GA29+GA36)","v":5291163.1747011459},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(GC27+GC28+GC29+GC36)","v":7353525.591495879},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(GE27+GE28+GE29+GE36)","v":8931770.2672770768},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(GG27+GG28+GG29+GG36)","v":7753495.4888427649},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(GI27+GI28+GI29+GI36)","v":11532597.60930007},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(GK27+GK28+GK29+GK36)","v":5815457.217124206},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(GM27+GM28+GM29+GM36)","v":6460471.4928942472},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(GO27+GO28+GO29+GO36)","v":6518338.4248396484},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(GQ27+GQ28+GQ29+GQ36)","v":6368860.3744832985},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(GS27+GS28+GS29+GS36)","v":5345692.762547574},{"$f":"$H$42","v":0.05},{"$f":"$H$42*(GU27+GU28+GU29+GU36)","v":5638343.129451381},{"$f":"+GU42+GS42+GQ42+GO42+GM42+GK42+GI42+GG42+GE42+GC42+GA42+FY42+FW42+FU42+FS42+FQ42+FO42+FM42+FK42+FI42+FG42+FE42+FC42+FA42+EY42+EW42+EU42+ES42+EQ42+EO42+EM42+EK42+EI42+EG42+EE42","v":225571319.74948302},null,{"$f":"+GW27-GX40-GY40","v":19508409968.599442}]
[{"$nulls":5},"Main d'œuvre (15% du coût des équipements)",{"$f":"VLOOKUP(F43,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(F43,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.15},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(J40+J41+J42)","v":4500074.5046060989},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(L40+L41+L42)","v":1319673.3387750906},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(N40+N41+N42)","v":1823923.1865373005},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(P40+P41+P42)","v":2222163.7783521633},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(R40+R41+R42)","v":1078769.3282346486},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(T40+T41+T42)","v":2799082.9365938599},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(V40+V41+V42)","v":3366157.0337003446},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(X40+X41+X42)","v":3134046.062882619},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(Z40+Z41+Z42)","v":2485149.3211349496},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(AB40+AB41+AB42)","v":1751981.1434052982},24481020.63422237,{"$f":"$H$43","v":0.15},{"$f":"$H$43*(AE40+AE41+AE42)","v":2335317.3874840662},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(AG40+AG41+AG42)","v":2737019.5948301107},{"$f":"+AE43+AG43","v":5072336.9823141769},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(AJ40+AJ41+AJ42)","v":1336237.8693084202},{"$f":"+AJ43","v":1336237.8693084202},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(AM40+AM41+AM42)","v":1741615.612449456},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(AO40+AO41+AO42)","v":1368100.2686534862},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(AQ40+AQ41+AQ42)","v":1573917.8417938643},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(AS40+AS41+AS42)","v":3019497.4869707008},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(AU40+AU41+AU42)","v":1762134.0228787209},{"$f":"$H$43","v":0.15},1718928.5759838524,11184193.808730081,{"$f":"$H$43","v":0.15},{"$f":"$H$43*(AZ40+AZ41+AZ42)","v":1790164.134016905},1790164.134016905,{"$f":"$H$43","v":0.15},{"$f":"$H$43*(BC40+BC41+BC42)","v":2477157.8564792071},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(BE40+BE41+BE42)","v":2773483.9634367502},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(BG40+BG41+BG42)","v":3937067.014446917},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(BI40+BI41+BI42)","v":2120517.8120443844},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(BK40+BK41+BK42)","v":1569865.7121754836},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(BM40+BM41+BM42)","v":1738697.7340973273},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(BO40+BO41+BO42)","v":1324728.7162772838},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(BQ40+BQ41+BQ42)","v":1844682.1440213264},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(BS40+BS41+BS42)","v":1523762.2065355389},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(BU40+BU41+BU42)","v":2056851.9886121491},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(BW40+BW41+BW42)","v":1270402.7294233979},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(BY40+BY41+BY42)","v":1570268.6196548177},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(CA40+CA41+CA42)","v":2151767.5321087698},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(CC40+CC41+CC42)","v":2677054.1864972757},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(CE40+CE41+CE42)","v":1415214.9635801625},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(CG40+CG41+CG42)","v":2575290.6311546825},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(CI40+CI41+CI42)","v":1544855.9876668067},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(CK40+CK41+CK42)","v":1472079.1799759606},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(CM40+CM41+CM42)","v":1213221.9844040486},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(CO40+CO41+CO42)","v":1956918.5068800699},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(CQ40+CQ41+CQ42)","v":1432704.0842792497},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(CS40+CS41+CS42)","v":1815519.6244306385},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(CU40+CU41+CU42)","v":1729282.3021048049},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(CW40+CW41+CW42)","v":3504121.9880353478},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(CY40+CY41+CY42)","v":2119823.0013999771},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(DA40+DA41+DA42)","v":1709867.5344971248},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(DC40+DC41+DC42)","v":2121328.2802520646},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(DE40+DE41+DE42)","v":1685652.5395817924},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(DG40+DG41+DG42)","v":1601386.285887107},56933575.109940477,{"$f":"$H$43","v":0.15},{"$f":"$H$43*(DJ40+DJ41+DJ42)","v":1676965.6632288734},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(DL40+DL41+DL42)","v":1616722.8907112153},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(DN40+DN41+DN42)","v":2981704.4477678542},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(DP40+DP41+DP42)","v":2012585.5308946613},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(DR40+DR41+DR42)","v":1734802.3461498555},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(DT40+DT41+DT42)","v":1608809.2043853309},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(DV40+DV41+DV42)","v":2710423.5865754462},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(DX40+DX41+DX42)","v":2304018.5490516415},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(DZ40+DZ41+DZ42)","v":1996269.271303396},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(EB40+EB41+EB42)","v":1259529.9082133726},19901831.398281649,{"$f":"$H$43","v":0.15},{"$f":"$H$43*(EE40+EE41+EE42)","v":2183500.4295123983},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(EG40+EG41+EG42)","v":1617212.0380337602},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(EI40+EI41+EI42)","v":2133754.0853258907},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(EK40+EK41+EK42)","v":2138712.3723135092},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(EM40+EM41+EM42)","v":1841421.142992307},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(EO40+EO41+EO42)","v":1135613.5306735458},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(EQ40+EQ41+EQ42)","v":2764060.0226458712},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(ES40+ES41+ES42)","v":2058606.7550588183},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(EU40+EU41+EU42)","v":2012430.2281650724},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(EW40+EW41+EW42)","v":1864800.4384088258},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(EY40+EY41+EY42)","v":2788855.9614566262},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(FA40+FA41+FA42)","v":2100258.5920000677},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(FC40+FC41+FC42)","v":1645896.1225337617},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(FE40+FE41+FE42)","v":1573901.0867118298},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(FG40+FG41+FG42)","v":1268287.1674020113},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(FI40+FI41+FI42)","v":1634678.9214547367},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(FK40+FK41+FK42)","v":1214005.2517647056},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(FM40+FM41+FM42)","v":2227840.5127284932},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(FO40+FO41+FO42)","v":2438362.10747858},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(FQ40+FQ41+FQ42)","v":2067467.2209164461},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(FS40+FS41+FS42)","v":3179807.5619091997},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(FU40+FU41+FU42)","v":1397717.3295444187},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(FW40+FW41+FW42)","v":1694072.775850113},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(FY40+FY41+FY42)","v":1861302.3740929822},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(GA40+GA41+GA42)","v":1668497.1609710536},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(GC40+GC41+GC42)","v":2319238.1991104609},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(GE40+GE41+GE42)","v":2815621.8511818135},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(GG40+GG41+GG42)","v":2445373.970520047},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(GI40+GI41+GI42)","v":3637768.0354734045},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(GK40+GK41+GK42)","v":1833773.2000971371},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(GM40+GM41+GM42)","v":2035968.7466060729},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(GO40+GO41+GO42)","v":2055555.22805053},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(GQ40+GQ41+GQ42)","v":2008239.1248619002},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(GS40+GS41+GS42)","v":1685540.3970736875},{"$f":"$H$43","v":0.15},{"$f":"$H$43*(GU40+GU41+GU42)","v":1777943.9808560389},71126083.923776105]
[{"$nulls":5},"Transport sur site (5% du coût des équipements)",{"$f":"VLOOKUP(F44,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(F44,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(J40+J41+J42)","v":1500024.8348686998},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(L40+L41+L42)","v":439891.11292503023},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(N40+N41+N42)","v":607974.39551243361},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(P40+P41+P42)","v":740721.25945072121},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(R40+R41+R42)","v":359589.77607821621},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(T40+T41+T42)","v":933027.64553128672},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(V40+V41+V42)","v":1122052.3445667818},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(X40+X41+X42)","v":1044682.020960873},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(Z40+Z41+Z42)","v":828383.10704498331},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(AB40+AB41+AB42)","v":583993.71446843282},8160340.2114074584,{"$f":"$H$44","v":0.05},{"$f":"$H$44*(AE40+AE41+AE42)","v":778439.12916135555},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(AG40+AG41+AG42)","v":912339.86494337022},{"$f":"+AE44+AG44","v":1690778.9941047258},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(AJ40+AJ41+AJ42)","v":445412.6231028068},{"$f":"+AJ44","v":445412.6231028068},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(AM40+AM41+AM42)","v":580538.537483152},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(AO40+AO41+AO42)","v":456033.42288449541},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(AQ40+AQ41+AQ42)","v":524639.28059795487},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(AS40+AS41+AS42)","v":1006499.162323567},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(AU40+AU41+AU42)","v":587378.00762624037},{"$f":"$H$44","v":0.05},572976.19199461758,3728064.6029100274,{"$f":"$H$44","v":0.05},{"$f":"$H$44*(AZ40+AZ41+AZ42)","v":596721.37800563499},596721.37800563499,{"$f":"$H$44","v":0.05},{"$f":"$H$44*(BC40+BC41+BC42)","v":825719.2854930691},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(BE40+BE41+BE42)","v":924494.65447891678},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(BG40+BG41+BG42)","v":1312355.671482306},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(BI40+BI41+BI42)","v":706839.27068146155},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(BK40+BK41+BK42)","v":523288.57072516123},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(BM40+BM41+BM42)","v":579565.91136577574},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(BO40+BO41+BO42)","v":441576.23875909467},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(BQ40+BQ41+BQ42)","v":614894.04800710885},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(BS40+BS41+BS42)","v":507920.73551184632},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(BU40+BU41+BU42)","v":685617.32953738316},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(BW40+BW41+BW42)","v":423467.57647446601},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(BY40+BY41+BY42)","v":523422.87321827264},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(CA40+CA41+CA42)","v":717255.84403625666},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(CC40+CC41+CC42)","v":892351.39549909206},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(CE40+CE41+CE42)","v":471738.32119338756},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(CG40+CG41+CG42)","v":858430.21038489416},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(CI40+CI41+CI42)","v":514951.99588893563},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(CK40+CK41+CK42)","v":490693.0599919869},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(CM40+CM41+CM42)","v":404407.3281346829},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(CO40+CO41+CO42)","v":652306.16896002332},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(CQ40+CQ41+CQ42)","v":477568.02809308324},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(CS40+CS41+CS42)","v":605173.20814354613},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(CU40+CU41+CU42)","v":576427.43403493508},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(CW40+CW41+CW42)","v":1168040.6626784492},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(CY40+CY41+CY42)","v":706607.66713332571},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(DA40+DA41+DA42)","v":569955.84483237506},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(DC40+DC41+DC42)","v":707109.42675068835},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(DE40+DE41+DE42)","v":561884.17986059748},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(DG40+DG41+DG42)","v":533795.42862903571},18977858.36998016,{"$f":"$H$44","v":0.05},{"$f":"$H$44*(DJ40+DJ41+DJ42)","v":558988.55440962443},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(DL40+DL41+DL42)","v":538907.63023707177},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(DN40+DN41+DN42)","v":993901.48258928477},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(DP40+DP41+DP42)","v":670861.84363155393},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(DR40+DR41+DR42)","v":578267.44871661847},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(DT40+DT41+DT42)","v":536269.7347951103},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(DV40+DV41+DV42)","v":903474.52885848214},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(DX40+DX41+DX42)","v":768006.18301721383},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(DZ40+DZ41+DZ42)","v":665423.09043446544},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(EB40+EB41+EB42)","v":419843.30273779092},6633943.7994272159,{"$f":"$H$44","v":0.05},{"$f":"$H$44*(EE40+EE41+EE42)","v":727833.47650413285},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(EG40+EG41+EG42)","v":539070.6793445868},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(EI40+EI41+EI42)","v":711251.36177529697},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(EK40+EK41+EK42)","v":712904.12410450319},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(EM40+EM41+EM42)","v":613807.0476641024},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(EO40+EO41+EO42)","v":378537.8435578486},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(EQ40+EQ41+EQ42)","v":921353.34088195721},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(ES40+ES41+ES42)","v":686202.25168627279},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(EU40+EU41+EU42)","v":670810.07605502428},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(EW40+EW41+EW42)","v":621600.14613627538},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(EY40+EY41+EY42)","v":929618.65381887543},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(FA40+FA41+FA42)","v":700086.19733335602},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(FC40+FC41+FC42)","v":548632.04084458726},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(FE40+FE41+FE42)","v":524633.69557060988},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(FG40+FG41+FG42)","v":422762.38913400378},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(FI40+FI41+FI42)","v":544892.97381824569},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(FK40+FK41+FK42)","v":404668.41725490196},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(FM40+FM41+FM42)","v":742613.50424283114},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(FO40+FO41+FO42)","v":812787.36915952677},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(FQ40+FQ41+FQ42)","v":689155.74030548206},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(FS40+FS41+FS42)","v":1059935.8539697332},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(FU40+FU41+FU42)","v":465905.77651480626},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(FW40+FW41+FW42)","v":564690.92528337101},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(FY40+FY41+FY42)","v":620434.12469766079},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(GA40+GA41+GA42)","v":556165.72032368451},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(GC40+GC41+GC42)","v":773079.39970348706},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(GE40+GE41+GE42)","v":938540.61706060451},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(GG40+GG41+GG42)","v":815124.65684001578},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(GI40+GI41+GI42)","v":1212589.3451578016},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(GK40+GK41+GK42)","v":611257.73336571245},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(GM40+GM41+GM42)","v":678656.24886869104},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(GO40+GO41+GO42)","v":685185.07601684332},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(GQ40+GQ41+GQ42)","v":669413.04162063356},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(GS40+GS41+GS42)","v":561846.79902456258},{"$f":"$H$44","v":0.05},{"$f":"$H$44*(GU40+GU41+GU42)","v":592647.99361867958},23708694.641258713]
[{"$nulls":5},{"$f":"\"Sous-total \"&E40","v":"Sous-total Equipement de commande et synchronisation"},null,null,null,{"$f":"SUM(J40:J44)","v":36000596.036848791},null,{"$f":"SUM(L40:L44)","v":10557386.710200725},null,{"$f":"SUM(N40:N44)","v":14591385.492298406},null,{"$f":"SUM(P40:P44)","v":17777310.22681731},null,{"$f":"SUM(R40:R44)","v":8630154.6258771885},null,{"$f":"SUM(T40:T44)","v":22392663.492750879},null,{"$f":"SUM(V40:V44)","v":26929256.269602757},null,{"$f":"SUM(X40:X44)","v":25072368.503060952},null,{"$f":"SUM(Z40:Z44)","v":19881194.5690796},null,{"$f":"SUM(AB40:AB44)","v":14015849.147242386},{"$f":"+SUM(J45:AB45)","v":195848165.07377899},null,{"$f":"SUM(AE40:AE44)","v":18682539.09987253},null,{"$f":"SUM(AG40:AG44)","v":21896156.758640885},{"$f":"SUM(AH40:AH44)","v":40578695.858513422},null,{"$f":"SUM(AJ40:AJ44)","v":10689902.954467362},{"$f":"SUM(AK40:AK44)","v":10689902.954467362},null,{"$f":"SUM(AM40:AM44)","v":13932924.899595648},null,{"$f":"SUM(AO40:AO44)","v":10944802.149227889},null,{"$f":"SUM(AQ40:AQ44)","v":12591342.734350916},null,{"$f":"SUM(AS40:AS44)","v":24155979.895765606},null,{"$f":"SUM(AU40:AU44)","v":14097072.183029769},null,{"$f":"SUM(AW40:AW44)","v":13751428.607870819},{"$f":"SUM(AX40:AX44)","v":89473550.469840646},null,{"$f":"SUM(AZ40:AZ44)","v":14321313.07213524},{"$f":"SUM(BA40:BA44)","v":14321313.07213524},null,{"$f":"SUM(BC40:BC44)","v":19817262.851833656},null,{"$f":"SUM(BE40:BE44)","v":22187871.707493998},null,{"$f":"SUM(BG40:BG44)","v":31496536.11557534},null,{"$f":"SUM(BI40:BI44)","v":16964142.496355075},null,{"$f":"SUM(BK40:BK44)","v":12558925.697403869},null,{"$f":"SUM(BM40:BM44)","v":13909581.872778619},null,{"$f":"SUM(BO40:BO44)","v":10597829.730218273},null,{"$f":"SUM(BQ40:BQ44)","v":14757457.152170612},null,{"$f":"SUM(BS40:BS44)","v":12190097.652284311},null,{"$f":"SUM(BU40:BU44)","v":16454815.908897193},null,{"$f":"SUM(BW40:BW44)","v":10163221.835387183},null,{"$f":"SUM(BY40:BY44)","v":12562148.957238542},null,{"$f":"SUM(CA40:CA44)","v":17214140.256870158},null,{"$f":"SUM(CC40:CC44)","v":21416433.491978206},null,{"$f":"SUM(CE40:CE44)","v":11321719.708641302},null,{"$f":"SUM(CG40:CG44)","v":20602325.04923746},null,{"$f":"SUM(CI40:CI44)","v":12358847.901334453},null,{"$f":"SUM(CK40:CK44)","v":11776633.439807685},null,{"$f":"SUM(CM40:CM44)","v":9705775.8752323873},null,{"$f":"SUM(CO40:CO44)","v":15655348.055040559},null,{"$f":"SUM(CQ40:CQ44)","v":11461632.674233997},null,{"$f":"SUM(CS40:CS44)","v":14524156.995445106},null,{"$f":"SUM(CU40:CU44)","v":13834258.416838439},null,{"$f":"SUM(CW40:CW44)","v":28032975.904282782},null,{"$f":"SUM(CY40:CY44)","v":16958584.011199817},null,{"$f":"SUM(DA40:DA44)","v":13678940.275977001},null,{"$f":"SUM(DC40:DC44)","v":16970626.24201652},null,{"$f":"SUM(DE40:DE44)","v":13485220.316654339},null,{"$f":"SUM(DG40:DG44)","v":12811090.287096856},{"$f":"SUM(DH40:DH44)","v":455468600.87952363},null,{"$f":"SUM(DJ40:DJ44)","v":13415725.305830987},null,{"$f":"SUM(DL40:DL44)","v":12933783.125689723},null,{"$f":"SUM(DN40:DN44)","v":23853635.582142834},null,{"$f":"SUM(DP40:DP44)","v":16100684.247157292},null,{"$f":"SUM(DR40:DR44)","v":13878418.769198844},null,{"$f":"SUM(DT40:DT44)","v":12870473.635082647},null,{"$f":"SUM(DV40:DV44)","v":21683388.692603569},null,{"$f":"SUM(DX40:DX44)","v":18432148.392413132},null,{"$f":"SUM(DZ40:DZ44)","v":15970154.17042717},null,{"$f":"SUM(EB40:EB44)","v":10076239.265706982},{"$f":"SUM(EC40:EC44)","v":159214651.18625319},null,{"$f":"SUM(EE40:EE44)","v":17468003.436099187},null,{"$f":"SUM(EG40:EG44)","v":12937696.304270081},null,{"$f":"SUM(EI40:EI44)","v":17070032.682607125},null,{"$f":"SUM(EK40:EK44)","v":17109698.978508074},null,{"$f":"SUM(EM40:EM44)","v":14731369.143938456},null,{"$f":"SUM(EO40:EO44)","v":9084908.2453883663},null,{"$f":"SUM(EQ40:EQ44)","v":22112480.181166973},null,{"$f":"SUM(ES40:ES44)","v":16468854.040470546},null,{"$f":"SUM(EU40:EU44)","v":16099441.825320579},null,{"$f":"SUM(EW40:EW44)","v":14918403.507270606},null,{"$f":"SUM(EY40:EY44)","v":22310847.69165301},null,{"$f":"SUM(FA40:FA44)","v":16802068.736000542},null,{"$f":"SUM(FC40:FC44)","v":13167168.980270093},null,{"$f":"SUM(FE40:FE44)","v":12591208.693694638},null,{"$f":"SUM(FG40:FG44)","v":10146297.339216091},null,{"$f":"SUM(FI40:FI44)","v":13077431.371637896},null,{"$f":"SUM(FK40:FK44)","v":9712042.014117647},null,{"$f":"SUM(FM40:FM44)","v":17822724.101827946},null,{"$f":"SUM(FO40:FO44)","v":19506896.859828644},null,{"$f":"SUM(FQ40:FQ44)","v":16539737.767331569},null,{"$f":"SUM(FS40:FS44)","v":25438460.495273598},null,{"$f":"SUM(FU40:FU44)","v":11181738.63635535},null,{"$f":"SUM(FW40:FW44)","v":13552582.206800904},null,{"$f":"SUM(FY40:FY44)","v":14890418.992743859},null,{"$f":"SUM(GA40:GA44)","v":13347977.287768427},null,{"$f":"SUM(GC40:GC44)","v":18553905.592883687},null,{"$f":"SUM(GE40:GE44)","v":22524974.809454508},null,{"$f":"SUM(GG40:GG44)","v":19562991.764160376},null,{"$f":"SUM(GI40:GI44)","v":29102144.283787236},null,{"$f":"SUM(GK40:GK44)","v":14670185.600777099},null,{"$f":"SUM(GM40:GM44)","v":16287749.972848583},null,{"$f":"SUM(GO40:GO44)","v":16444441.82440424},null,{"$f":"SUM(GQ40:GQ44)","v":16065912.998895202},null,{"$f":"SUM(GS40:GS44)","v":13484323.176589502},null,{"$f":"SUM(GU40:GU44)","v":14223551.846848311},{"$f":"SUM(GV40:GV44)","v":569008671.39020896}]
[{"$nulls":4},"Génie Civil","Local technique type 1 (mur agglo 20x20x40, toiture en fibrociment)",{"$f":"VLOOKUP(F46,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"m2"},{"$f":"VLOOKUP(F46,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":150000},111.68614269781986,16752921.404672978,32.94659442480696,4941989.1637210436,45.73484910167771,6860227.3652516566,55.892148155558516,8383822.2233337779,26.820720556741211,4023108.0835111816,70.411654106086871,10561748.11591303,84.849637794932775,12727445.669239916,78.249489402242375,11737423.410336357,62.596530880870858,9389479.6321306285,43.922318047589393,6588347.7071384089,91966512.775248975,59.212086081654888,8881812.9122482333,69.481041084952494,10422156.162742874,{"$f":"+AE46+AG46","v":19303969.074991107},33.368038730306935,5005205.8095460404,{"$f":"+AJ46","v":5005205.8095460404},43.678849085930672,6551827.3628896009,34.212691048641673,5131903.6572962506,39.383150482415189,5907472.5723622786,76.134035373408622,11420105.306011293,44.186658830198752,6627998.8245298127,43.068312093355857,6460246.8140033782,42099554.537092611,44.179476049679131,6626921.4074518699,{"$f":"+AZ46","v":6626921.4074518699},61.644262102989344,9246639.3154484015,69.874385217049777,10481157.782557467,98.708515257955028,14806277.288693255,53.338007842025696,8000701.1763038542,39.295967507373312,5894395.1261059968,43.60661922176277,6540992.8832644159,33.075941487706189,4961391.2231559278,46.241851323862882,6936277.6985794324,38.103157049856975,5715473.5574785462,51.625570876498756,7743835.6314748134,31.715505831962407,4757325.8747943612,38.648595873534589,5797289.3810301879,54.102720532657514,8115408.0798986275,67.455307724941832,10118296.158741275,35.392621539356483,5308893.2309034728,64.162943927571021,9624441.5891356524,38.646306161353429,5796945.924203014,36.804606842737087,5520691.0264105629,30.275834917300248,4541375.2375950376,49.012873575356068,7351931.0363034103,35.797401414269409,5369610.2121404111,45.545000731774195,6831750.1097661294,43.333490016376921,6500023.5024565384,87.768559090302773,13165283.863545416,53.317455083885399,7997618.2625828097,42.919366357654162,6437904.9536481248,53.363661112593178,8004549.1668889765,42.232026051161199,6334803.9076741794,40.095467677811861,6014320.1516717793,213915603.35245207,42.048699857720862,6307304.9786581295,40.552293361789161,6082844.0042683743,75.207416233159933,11281112.434973991,50.613917555911257,7592087.6333866883,43.520628440264986,6528094.2660397477,40.341436007736426,6051215.4011604637,68.335655695611564,10250348.354341734,57.967255368814193,8695088.3053221293,50.218848361566842,7532827.2542350264,31.477446278511401,4721616.9417767106,75042539.57416299,54.923710271145495,8238556.5406718245,40.530141547359676,6079521.2321039513,53.636280113897413,8045442.0170846116,53.818672646836518,8072800.8970254781,46.191436852518777,6928715.5278778169,28.27184114386495,4240776.1715797428,69.71234359484535,10456851.539226802,51.736887764364994,7760533.1646547494,50.561370057282176,7584205.5085923262,47.050876085619436,7057631.4128429154,69.598878625524264,10439831.79382864,52.885842392512558,7932876.358876884,41.244593995005403,6186689.0992508102,39.426910254842674,5914036.5382264014,31.655424299349367,4748313.6449024053,40.960271423384164,6144040.7135076243,30.252068558905041,4537810.2838357566,56.06380306752331,8409570.4601284973,61.418309512693966,9212746.4269040953,51.944841825619136,7791726.2738428703,78.865495735331166,11829824.360299675,34.962891684451563,5244433.7526677344,42.412752462095952,6361912.869314393,46.749603359862462,7012440.5039793691,41.898022275576892,6284703.3413365334,58.436780082403324,8765517.0123604983,70.265681226194175,10539852.183929127,61.609432495220318,9241414.8742830474,91.898229880841214,13784734.482126182,46.022255383634935,6903338.30754524,51.308606571332241,7696290.9856998362,51.659207896121416,7748881.1844182126,50.382522407110997,7557378.3610666497,42.251367352496551,6337705.102874483,44.630790603278349,6694618.5904917521,267785721.51735693]
[{"$nulls":5},"Local technique type 2 (mur agglo 20x20x40, toiture en fibrociment)",{"$f":"VLOOKUP(F47,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"m2"},{"$f":"VLOOKUP(F47,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":150000},0,{"$f":"$H$47*I47","v":0},0,{"$f":"$H$47*K47","v":0},0,{"$f":"$H$47*M47","v":0},0,{"$f":"$H$47*O47","v":0},0,{"$f":"$H$47*Q47","v":0},0,{"$f":"$H$47*S47","v":0},0,{"$f":"$H$47*U47","v":0},0,{"$f":"$H$47*W47","v":0},0,{"$f":"$H$47*Y47","v":0},0,{"$f":"$H$47*AA47","v":0},0,0,{"$f":"$H$47*AD47","v":0},0,{"$f":"$H$47*AF47","v":0},{"$f":"+AE47+AG47","v":0},0,{"$f":"$H$47*AI47","v":0},{"$f":"+AJ47","v":0},0,{"$f":"$H$47*AL47","v":0},0,{"$f":"$H$47*AN47","v":0},0,{"$f":"$H$47*AP47","v":0},0,{"$f":"$H$47*AR47","v":0},0,{"$f":"$H$47*AT47","v":0},0,0,0,0,{"$f":"$H$47*AY47","v":0},{"$f":"+AZ47","v":0},0,{"$f":"$H$47*BB47","v":0},0,{"$f":"$H$47*BD47","v":0},0,{"$f":"$H$47*BF47","v":0},0,{"$f":"$H$47*BH47","v":0},0,{"$f":"$H$47*BJ47","v":0},0,{"$f":"$H$47*BL47","v":0},0,{"$f":"$H$47*BN47","v":0},0,{"$f":"$H$47*BP47","v":0},0,{"$f":"$H$47*BR47","v":0},0,{"$f":"$H$47*BT47","v":0},0,{"$f":"$H$47*BV47","v":0},0,{"$f":"$H$47*BX47","v":0},0,{"$f":"$H$47*BZ47","v":0},0,{"$f":"$H$47*CB47","v":0},0,{"$f":"$H$47*CD47","v":0},0,{"$f":"$H$47*CF47","v":0},0,{"$f":"$H$47*CH47","v":0},0,{"$f":"$H$47*CJ47","v":0},0,{"$f":"$H$47*CL47","v":0},0,{"$f":"$H$47*CN47","v":0},0,{"$f":"$H$47*CP47","v":0},0,{"$f":"$H$47*CR47","v":0},0,{"$f":"$H$47*CT47","v":0},0,{"$f":"$H$47*CV47","v":0},0,{"$f":"$H$47*CX47","v":0},0,{"$f":"$H$47*CZ47","v":0},0,{"$f":"$H$47*DB47","v":0},0,{"$f":"$H$47*DD47","v":0},0,{"$f":"$H$47*DF47","v":0},0,0,{"$f":"$H$47*DI47","v":0},0,{"$f":"$H$47*DK47","v":0},0,{"$f":"$H$47*DM47","v":0},0,{"$f":"$H$47*DO47","v":0},0,{"$f":"$H$47*DQ47","v":0},0,{"$f":"$H$47*DS47","v":0},0,{"$f":"$H$47*DU47","v":0},0,{"$f":"$H$47*DW47","v":0},0,{"$f":"$H$47*DY47","v":0},0,{"$f":"$H$47*EA47","v":0},0,0,{"$f":"$H$47*ED47","v":0},0,{"$f":"$H$47*EF47","v":0},0,{"$f":"$H$47*EH47","v":0},0,{"$f":"$H$47*EJ47","v":0},0,{"$f":"$H$47*EL47","v":0},0,{"$f":"$H$47*EN47","v":0},0,{"$f":"$H$47*EP47","v":0},0,{"$f":"$H$47*ER47","v":0},0,{"$f":"$H$47*ET47","v":0},0,{"$f":"$H$47*EV47","v":0},0,{"$f":"$H$47*EX47","v":0},0,{"$f":"$H$47*EZ47","v":0},0,{"$f":"$H$47*FB47","v":0},0,{"$f":"$H$47*FD47","v":0},0,{"$f":"$H$47*FF47","v":0},0,{"$f":"$H$47*FH47","v":0},0,{"$f":"$H$47*FJ47","v":0},0,{"$f":"$H$47*FL47","v":0},0,{"$f":"$H$47*FN47","v":0},0,{"$f":"$H$47*FP47","v":0},0,{"$f":"$H$47*FR47","v":0},0,{"$f":"$H$47*FT47","v":0},0,{"$f":"$H$47*FV47","v":0},0,{"$f":"$H$47*FX47","v":0},0,{"$f":"$H$47*FZ47","v":0},0,{"$f":"$H$47*GB47","v":0},0,{"$f":"$H$47*GD47","v":0},0,{"$f":"$H$47*GF47","v":0},0,{"$f":"$H$47*GH47","v":0},0,{"$f":"$H$47*GJ47","v":0},0,{"$f":"$H$47*GL47","v":0},0,{"$f":"$H$47*GN47","v":0},0,{"$f":"$H$47*GP47","v":0},0,{"$f":"$H$47*GR47","v":0},0,{"$f":"$H$47*GT47","v":0},0]
[{"$nulls":5},"Local gardien + toilette (mur agglo 15x20x40, toiture en fibrociment)",{"$f":"VLOOKUP(F48,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"m2"},{"$f":"VLOOKUP(F48,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":150000},0,{"$f":"$H$48*I48","v":0},0,{"$f":"$H$48*K48","v":0},0,{"$f":"$H$48*M48","v":0},0,{"$f":"$H$48*O48","v":0},0,{"$f":"$H$48*Q48","v":0},0,{"$f":"$H$48*S48","v":0},0,{"$f":"$H$48*U48","v":0},0,{"$f":"$H$48*W48","v":0},0,{"$f":"$H$48*Y48","v":0},0,{"$f":"$H$48*AA48","v":0},0,0,{"$f":"$H$48*AD48","v":0},0,{"$f":"$H$48*AF48","v":0},0,0,{"$f":"$H$48*AI48","v":0},0,0,{"$f":"$H$48*AL48","v":0},0,{"$f":"$H$48*AN48","v":0},0,{"$f":"$H$48*AP48","v":0},0,{"$f":"$H$48*AR48","v":0},0,{"$f":"$H$48*AT48","v":0},0,0,0,0,{"$f":"$H$48*AY48","v":0},0,0,{"$f":"$H$48*BB48","v":0},0,{"$f":"$H$48*BD48","v":0},0,{"$f":"$H$48*BF48","v":0},0,{"$f":"$H$48*BH48","v":0},0,{"$f":"$H$48*BJ48","v":0},0,{"$f":"$H$48*BL48","v":0},0,{"$f":"$H$48*BN48","v":0},0,{"$f":"$H$48*BP48","v":0},0,{"$f":"$H$48*BR48","v":0},0,{"$f":"$H$48*BT48","v":0},0,{"$f":"$H$48*BV48","v":0},0,{"$f":"$H$48*BX48","v":0},0,{"$f":"$H$48*BZ48","v":0},0,{"$f":"$H$48*CB48","v":0},0,{"$f":"$H$48*CD48","v":0},0,{"$f":"$H$48*CF48","v":0},0,{"$f":"$H$48*CH48","v":0},0,{"$f":"$H$48*CJ48","v":0},0,{"$f":"$H$48*CL48","v":0},0,{"$f":"$H$48*CN48","v":0},0,{"$f":"$H$48*CP48","v":0},0,{"$f":"$H$48*CR48","v":0},0,{"$f":"$H$48*CT48","v":0},0,{"$f":"$H$48*CV48","v":0},0,{"$f":"$H$48*CX48","v":0},0,{"$f":"$H$48*CZ48","v":0},0,{"$f":"$H$48*DB48","v":0},0,{"$f":"$H$48*DD48","v":0},0,{"$f":"$H$48*DF48","v":0},0,0,{"$f":"$H$48*DI48","v":0},0,{"$f":"$H$48*DK48","v":0},0,{"$f":"$H$48*DM48","v":0},0,{"$f":"$H$48*DO48","v":0},0,{"$f":"$H$48*DQ48","v":0},0,{"$f":"$H$48*DS48","v":0},0,{"$f":"$H$48*DU48","v":0},0,{"$f":"$H$48*DW48","v":0},0,{"$f":"$H$48*DY48","v":0},0,{"$f":"$H$48*EA48","v":0},0,0,{"$f":"$H$48*ED48","v":0},0,{"$f":"$H$48*EF48","v":0},0,{"$f":"$H$48*EH48","v":0},0,{"$f":"$H$48*EJ48","v":0},0,{"$f":"$H$48*EL48","v":0},0,{"$f":"$H$48*EN48","v":0},0,{"$f":"$H$48*EP48","v":0},0,{"$f":"$H$48*ER48","v":0},0,{"$f":"$H$48*ET48","v":0},0,{"$f":"$H$48*EV48","v":0},0,{"$f":"$H$48*EX48","v":0},0,{"$f":"$H$48*EZ48","v":0},0,{"$f":"$H$48*FB48","v":0},0,{"$f":"$H$48*FD48","v":0},0,{"$f":"$H$48*FF48","v":0},0,{"$f":"$H$48*FH48","v":0},0,{"$f":"$H$48*FJ48","v":0},0,{"$f":"$H$48*FL48","v":0},0,{"$f":"$H$48*FN48","v":0},0,{"$f":"$H$48*FP48","v":0},0,{"$f":"$H$48*FR48","v":0},0,{"$f":"$H$48*FT48","v":0},0,{"$f":"$H$48*FV48","v":0},0,{"$f":"$H$48*FX48","v":0},0,{"$f":"$H$48*FZ48","v":0},0,{"$f":"$H$48*GB48","v":0},0,{"$f":"$H$48*GD48","v":0},0,{"$f":"$H$48*GF48","v":0},0,{"$f":"$H$48*GH48","v":0},0,{"$f":"$H$48*GJ48","v":0},0,{"$f":"$H$48*GL48","v":0},0,{"$f":"$H$48*GN48","v":0},0,{"$f":"$H$48*GP48","v":0},0,{"$f":"$H$48*GR48","v":0},0,{"$f":"$H$48*GT48","v":0},0]
[{"$nulls":5},"Structure Support Modules",{"$f":"VLOOKUP(F49,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens.kWc"},{"$f":"VLOOKUP(F49,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":264000},{"$f":"I27","v":144.20935895848481},{"$f":"$H$49*I49","v":38071270.765039988},{"$f":"K27","v":42.54070511434491},{"$f":"$H$49*K49","v":11230746.150187057},{"$f":"M27","v":59.052923771041122},{"$f":"$H$49*M49","v":15589971.875554856},{"$f":"O27","v":72.168047544926878},{"$f":"$H$49*O49","v":19052364.551860698},{"$f":"Q27","v":34.630965174946503},{"$f":"$H$49*Q49","v":9142574.806185877},{"$f":"S27","v":90.915661124749022},{"$f":"$H$49*S49","v":24001734.536933742},{"$f":"U27","v":109.55801300590295},{"$f":"$H$49*U49","v":28923315.433558378},{"$f":"W27","v":101.03588890214574},{"$f":"$H$49*W49","v":26673474.670166478},{"$f":"Y27","v":80.824759216360633},{"$f":"$H$49*Y49","v":21337736.433119208},{"$f":"AA27","v":56.712580241498458},{"$f":"$H$49*AA49","v":14972121.183755593},208995310.40636185,{"$f":"AD27","v":74.61879437601344},{"$f":"$H$49*AD49","v":19699361.715267546},{"$f":"AF27","v":87.559683517985434},{"$f":"$H$49*AF49","v":23115756.448748153},42815118.164015695,{"$f":"AI27","v":43.084874799722023},{"$f":"$H$49*AI49","v":11374406.947126614},11374406.947126614,{"$f":"AL27","v":56.398212657132241},{"$f":"$H$49*AL49","v":14889128.141482912},{"$f":"AN27","v":44.175491472726954},{"$f":"$H$49*AN49","v":11662329.748799916},{"$f":"AP27","v":50.851598485238931},{"$f":"$H$49*AP49","v":13424822.000103077},{"$f":"AR27","v":98.3044106539475},{"$f":"$H$49*AR49","v":25952364.41264214},{"$f":"AT27","v":57.05389756060238},{"$f":"$H$49*AT49","v":15062228.955999028},{"$f":"AV27","v":55.609886136107413},14681009.939932358,95671883.19895944,{"$f":"AY27","v":59.886329459614771},{"$f":"$H$49*AY49","v":15809990.977338299},15809990.977338299,{"$f":"BB27","v":79.59518796698886},{"$f":"$H$49*BB49","v":21013129.623285059},{"$f":"BD27","v":90.221938517764499},{"$f":"$H$49*BD49","v":23818591.768689826},{"$f":"BF27","v":127.45262183158354},{"$f":"$H$49*BF49","v":33647492.163538054},{"$f":"BH27","v":68.870136735157459},{"$f":"$H$49*BH49","v":18181716.09808157},{"$f":"BJ27","v":50.739027662761004},{"$f":"$H$49*BJ49","v":13395103.302968904},{"$f":"BL27","v":56.30494931973243},{"$f":"$H$49*BL49","v":14864506.620409362},{"$f":"BN27","v":42.707718286913057},{"$f":"$H$49*BN49","v":11274837.627745047},{"$f":"BP27","v":59.707566000468546},{"$f":"$H$49*BP49","v":15762797.424123697},{"$f":"BR27","v":49.19886854111585},{"$f":"$H$49*BR49","v":12988501.294854585},{"$f":"BT27","v":66.659034882319673},{"$f":"$H$49*BT49","v":17597985.208932392},{"$f":"BV27","v":40.951121191874279},{"$f":"$H$49*BV49","v":10811095.99465481},{"$f":"BX27","v":49.903140183180142},{"$f":"$H$49*BX49","v":13174429.008359557},{"$f":"BZ27","v":69.857535209485675},{"$f":"$H$49*BZ49","v":18442389.295304216},{"$f":"CB27","v":87.098421078795795},{"$f":"$H$49*CB49","v":22993983.164802089},{"$f":"CD27","v":45.699019956846364},{"$f":"$H$49*CD49","v":12064541.268607439},{"$f":"CF27","v":82.847314708674602},{"$f":"$H$49*CF49","v":21871691.083090097},{"$f":"CH27","v":49.900183702475644},{"$f":"$H$49*CH49","v":13173648.49745357},{"$f":"CJ27","v":47.52217805453661},{"$f":"$H$49*CJ49","v":12545855.006397665},{"$f":"CL27","v":39.092215380467309},{"$f":"$H$49*CL49","v":10320344.86044337},{"$f":"CN27","v":63.285515179255341},{"$f":"$H$49*CN49","v":16707376.00732341},{"$f":"CP27","v":46.221672497890992},{"$f":"$H$49*CP49","v":12202521.539443223},{"$f":"CR27","v":58.80779119629392},{"$f":"$H$49*CR49","v":15525256.875821594},{"$f":"CT27","v":55.952284372496287},{"$f":"$H$49*CT49","v":14771403.074339019},{"$f":"CV27","v":113.32692971022919},{"$f":"$H$49*CV49","v":29918309.443500508},{"$f":"CX27","v":68.84359897492466},{"$f":"$H$49*CX49","v":18174710.129380111},{"$f":"CZ27","v":55.417567120101509},{"$f":"$H$49*CZ49","v":14630237.719706798},{"$f":"DB27","v":68.903260286695399},{"$f":"$H$49*DB49","v":18190460.715687584},{"$f":"DD27","v":54.530072014698298},{"$f":"$H$49*DD49","v":14395939.011880351},{"$f":"DF27","v":51.771343796894918},{"$f":"$H$49*DF49","v":13667634.762380259},486126488.59120405,{"$f":"DI27","v":54.293360886551817},{"$f":"$H$49*DI49","v":14333447.274049679},{"$f":"DK27","v":52.361197985165866},{"$f":"$H$49*DK49","v":13823356.268083788},{"$f":"DM27","v":97.107958265261544},{"$f":"$H$49*DM49","v":25636500.982029047},{"$f":"DO27","v":65.352786198945694},{"$f":"$H$49*DO49","v":17253135.556521662},{"$f":"DQ27","v":56.193917859816352},{"$f":"$H$49*DQ49","v":14835194.314991517},{"$f":"DS27","v":52.088938570299177},{"$f":"$H$49*DS49","v":13751479.782558983},{"$f":"DU27","v":88.235128045694807},{"$f":"$H$49*DU49","v":23294073.804063428},{"$f":"DW27","v":74.847429908443416},{"$f":"$H$49*DW49","v":19759721.495829061},{"$f":"DY27","v":64.842672107040869},{"$f":"$H$49*DY49","v":17118465.436258789},{"$f":"EA27","v":40.643738245630018},{"$f":"$H$49*EA49","v":10729946.896846324},170535321.81123227,{"$f":"ED27","v":70.91759871458116},{"$f":"$H$49*ED49","v":18722246.060649425},{"$f":"EF27","v":52.332595520424249},{"$f":"$H$49*EF49","v":13815805.217392001},{"$f":"EH27","v":69.255266457455136},{"$f":"$H$49*EH49","v":18283390.344768155},{"$f":"EJ27","v":69.490772041394308},{"$f":"$H$49*EJ49","v":18345563.818928096},{"$f":"EL27","v":59.642470739596},{"$f":"$H$49*EL49","v":15745612.275253344},{"$f":"EN27","v":36.504654825118834},{"$f":"$H$49*EN49","v":9637228.8738313727},{"$f":"EP27","v":90.012710068305736},{"$f":"$H$49*EP49","v":23763355.458032716},{"$f":"ER27","v":66.802767458740362},{"$f":"$H$49*ER49","v":17635930.609107457},{"$f":"ET27","v":65.284936769203327},{"$f":"$H$49*ET49","v":17235223.307069678},{"$f":"EV27","v":59.80621209950921},{"$f":"$H$49*EV49","v":15788839.994270431},{"$f":"EX27","v":89.866203885042651},{"$f":"$H$49*EX49","v":23724677.825651258},{"$f":"EZ27","v":68.286299850451996},{"$f":"$H$49*EZ49","v":18027583.160519328},{"$f":"FB27","v":53.255097873827864},{"$f":"$H$49*FB49","v":14059345.838690557},{"$f":"FD27","v":50.908101186267935},{"$f":"$H$49*FD49","v":13439738.713174734},{"$f":"FF27","v":40.873543803184155},{"$f":"$H$49*FF49","v":10790615.564040616},{"$f":"FH27","v":52.88798003091101},{"$f":"$H$49*FH49","v":13962426.728160506},{"$f":"FJ27","v":39.061528213499571},{"$f":"$H$49*FJ49","v":10312243.448363887},{"$f":"FL27","v":72.389688692329514},{"$f":"$H$49*FL49","v":19110877.81477499},{"$f":"FN27","v":79.303437554498856},{"$f":"$H$49*FN49","v":20936107.514387697},{"$f":"FP27","v":67.071278136447347},{"$f":"$H$49*FP49","v":17706817.428022098},{"$f":"FR27","v":101.83127744599985},{"$f":"$H$49*FR49","v":26883457.24574396},{"$f":"FT27","v":45.144151954386714},{"$f":"$H$49*FT49","v":11918056.115958093},{"$f":"FV27","v":54.76342629875019},{"$f":"$H$49*FV49","v":14457544.54287005},{"$f":"FX27","v":60.363176390913118},{"$f":"$H$49*FX49","v":15935878.567201063},{"$f":"FZ27","v":54.098805707139924},{"$f":"$H$49*FZ49","v":14282084.70668494},{"$f":"GB27","v":75.453681107798147},{"$f":"$H$49*GB49","v":19919771.812458713},{"$f":"GD27","v":90.727180665793568},{"$f":"$H$49*GD49","v":23951975.695769504},{"$f":"GF27","v":79.550215911478475},{"$f":"$H$49*GF49","v":21001257.000630319},{"$f":"GH27","v":118.65916845558925},{"$f":"$H$49*GH49","v":31326020.472275563},{"$f":"GJ27","v":59.424023306583607},{"$f":"$H$49*GJ49","v":15687942.152938072},{"$f":"GL27","v":65.218199158532613},{"$f":"$H$49*GL49","v":17217604.57785261},{"$f":"GN27","v":66.702467065756991},{"$f":"$H$49*GN49","v":17609451.305359844},{"$f":"GP27","v":65.054008344607283},{"$f":"$H$49*GP49","v":17174258.202976324},{"$f":"GR27","v":54.55504553961034},{"$f":"$H$49*GR49","v":14402532.02245713},{"$f":"GT27","v":57.627361347082974},{"$f":"$H$49*GT49","v":15213623.395629905},608025087.81189442]
[{"$nulls":5},"Bloc Fondation support modules (longrine béton dosé 3500 kg/m2)",{"$f":"VLOOKUP(F50,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens.kWc"},{"$f":"VLOOKUP(F50,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":75000},{"$f":"I49","v":144.20935895848481},{"$f":"$H$50*I50","v":10815701.92188636},{"$f":"K49","v":42.54070511434491},{"$f":"$H$50*K50","v":3190552.8835758683},{"$f":"M49","v":59.052923771041122},{"$f":"$H$50*M50","v":4428969.2828280842},{"$f":"O49","v":72.168047544926878},{"$f":"$H$50*O50","v":5412603.5658695158},{"$f":"Q49","v":34.630965174946503},{"$f":"$H$50*Q50","v":2597322.3881209879},{"$f":"S49","v":90.915661124749022},{"$f":"$H$50*S50","v":6818674.5843561767},{"$f":"U49","v":109.55801300590295},{"$f":"$H$50*U50","v":8216850.9754427215},{"$f":"W49","v":101.03588890214574},{"$f":"$H$50*W50","v":7577691.6676609311},{"$f":"Y49","v":80.824759216360633},{"$f":"$H$50*Y50","v":6061856.9412270477},{"$f":"AA49","v":56.712580241498458},{"$f":"$H$50*AA50","v":4253443.5181123847},59373667.729080088,{"$f":"AD49","v":74.61879437601344},{"$f":"$H$50*AD50","v":5596409.578201008},{"$f":"AF49","v":87.559683517985434},{"$f":"$H$50*AF50","v":6566976.2638489073},12163385.842049915,{"$f":"AI49","v":43.084874799722023},{"$f":"$H$50*AI50","v":3231365.6099791517},3231365.6099791517,{"$f":"AL49","v":56.398212657132241},{"$f":"$H$50*AL50","v":4229865.9492849177},{"$f":"AN49","v":44.175491472726954},{"$f":"$H$50*AN50","v":3313161.8604545216},{"$f":"AP49","v":50.851598485238931},{"$f":"$H$50*AP50","v":3813869.8863929198},{"$f":"AR49","v":98.3044106539475},{"$f":"$H$50*AR50","v":7372830.7990460629},{"$f":"AT49","v":57.05389756060238},{"$f":"$H$50*AT50","v":4279042.3170451783},{"$f":"AV49","v":55.609886136107413},4170741.460208056,27179512.27243166,{"$f":"AY49","v":59.886329459614771},{"$f":"$H$50*AY50","v":4491474.7094711075},4491474.7094711075,{"$f":"BB49","v":79.59518796698886},{"$f":"$H$50*BB50","v":5969639.0975241642},{"$f":"BD49","v":90.221938517764499},{"$f":"$H$50*BD50","v":6766645.3888323372},{"$f":"BF49","v":127.45262183158354},{"$f":"$H$50*BF50","v":9558946.6373687666},{"$f":"BH49","v":68.870136735157459},{"$f":"$H$50*BH50","v":5165260.2551368093},{"$f":"BJ49","v":50.739027662761004},{"$f":"$H$50*BJ50","v":3805427.0747070755},{"$f":"BL49","v":56.30494931973243},{"$f":"$H$50*BL50","v":4222871.1989799319},{"$f":"BN49","v":42.707718286913057},{"$f":"$H$50*BN50","v":3203078.8715184792},{"$f":"BP49","v":59.707566000468546},{"$f":"$H$50*BP50","v":4478067.4500351408},{"$f":"BR49","v":49.19886854111585},{"$f":"$H$50*BR50","v":3689915.1405836889},{"$f":"BT49","v":66.659034882319673},{"$f":"$H$50*BT50","v":4999427.6161739752},{"$f":"BV49","v":40.951121191874279},{"$f":"$H$50*BV50","v":3071334.0893905708},{"$f":"BX49","v":49.903140183180142},{"$f":"$H$50*BX50","v":3742735.5137385107},{"$f":"BZ49","v":69.857535209485675},{"$f":"$H$50*BZ50","v":5239315.1407114258},{"$f":"CB49","v":87.098421078795795},{"$f":"$H$50*CB50","v":6532381.5809096843},{"$f":"CD49","v":45.699019956846364},{"$f":"$H$50*CD50","v":3427426.4967634771},{"$f":"CF49","v":82.847314708674602},{"$f":"$H$50*CF50","v":6213548.603150595},{"$f":"CH49","v":49.900183702475644},{"$f":"$H$50*CH50","v":3742513.7776856734},{"$f":"CJ49","v":47.52217805453661},{"$f":"$H$50*CJ50","v":3564163.3540902459},{"$f":"CL49","v":39.092215380467309},{"$f":"$H$50*CL50","v":2931916.153535048},{"$f":"CN49","v":63.285515179255341},{"$f":"$H$50*CN50","v":4746413.6384441508},{"$f":"CP49","v":46.221672497890992},{"$f":"$H$50*CP50","v":3466625.4373418246},{"$f":"CR49","v":58.80779119629392},{"$f":"$H$50*CR50","v":4410584.3397220438},{"$f":"CT49","v":55.952284372496287},{"$f":"$H$50*CT50","v":4196421.3279372212},{"$f":"CV49","v":113.32692971022919},{"$f":"$H$50*CV50","v":8499519.7282671891},{"$f":"CX49","v":68.84359897492466},{"$f":"$H$50*CX50","v":5163269.9231193494},{"$f":"CZ49","v":55.417567120101509},{"$f":"$H$50*CZ50","v":4156317.5340076131},{"$f":"DB49","v":68.903260286695399},{"$f":"$H$50*DB50","v":5167744.5215021549},{"$f":"DD49","v":54.530072014698298},{"$f":"$H$50*DD50","v":4089755.4011023724},{"$f":"DF49","v":51.771343796894918},{"$f":"$H$50*DF50","v":3882850.7847671187},138104116.07704663,{"$f":"DI49","v":54.293360886551817},{"$f":"$H$50*DI50","v":4072002.0664913864},{"$f":"DK49","v":52.361197985165866},{"$f":"$H$50*DK50","v":3927089.8488874398},{"$f":"DM49","v":97.107958265261544},{"$f":"$H$50*DM50","v":7283096.8698946154},{"$f":"DO49","v":65.352786198945694},{"$f":"$H$50*DO50","v":4901458.9649209268},{"$f":"DQ49","v":56.193917859816352},{"$f":"$H$50*DQ50","v":4214543.8394862264},{"$f":"DS49","v":52.088938570299177},{"$f":"$H$50*DS50","v":3906670.3927724385},{"$f":"DU49","v":88.235128045694807},{"$f":"$H$50*DU50","v":6617634.6034271102},{"$f":"DW49","v":74.847429908443416},{"$f":"$H$50*DW50","v":5613557.2431332562},{"$f":"DY49","v":64.842672107040869},{"$f":"$H$50*DY50","v":4863200.4080280652},{"$f":"EA49","v":40.643738245630018},{"$f":"$H$50*EA50","v":3048280.3684222512},48447534.605463721,{"$f":"ED49","v":70.91759871458116},{"$f":"$H$50*ED50","v":5318819.9035935868},{"$f":"EF49","v":52.332595520424249},{"$f":"$H$50*EF50","v":3924944.6640318185},{"$f":"EH49","v":69.255266457455136},{"$f":"$H$50*EH50","v":5194144.984309135},{"$f":"EJ49","v":69.490772041394308},{"$f":"$H$50*EJ50","v":5211807.9031045735},{"$f":"EL49","v":59.642470739596},{"$f":"$H$50*EL50","v":4473185.3054697001},{"$f":"EN49","v":36.504654825118834},{"$f":"$H$50*EN50","v":2737849.1118839127},{"$f":"EP49","v":90.012710068305736},{"$f":"$H$50*EP50","v":6750953.2551229298},{"$f":"ER49","v":66.802767458740362},{"$f":"$H$50*ER50","v":5010207.5594055271},{"$f":"ET49","v":65.284936769203327},{"$f":"$H$50*ET50","v":4896370.2576902499},{"$f":"EV49","v":59.80621209950921},{"$f":"$H$50*EV50","v":4485465.9074631911},{"$f":"EX49","v":89.866203885042651},{"$f":"$H$50*EX50","v":6739965.2913781991},{"$f":"EZ49","v":68.286299850451996},{"$f":"$H$50*EZ50","v":5121472.4887838997},{"$f":"FB49","v":53.255097873827864},{"$f":"$H$50*FB50","v":3994132.3405370899},{"$f":"FD49","v":50.908101186267935},{"$f":"$H$50*FD50","v":3818107.5889700949},{"$f":"FF49","v":40.873543803184155},{"$f":"$H$50*FF50","v":3065515.7852388117},{"$f":"FH49","v":52.88798003091101},{"$f":"$H$50*FH50","v":3966598.5023183259},{"$f":"FJ49","v":39.061528213499571},{"$f":"$H$50*FJ50","v":2929614.616012468},{"$f":"FL49","v":72.389688692329514},{"$f":"$H$50*FL50","v":5429226.6519247135},{"$f":"FN49","v":79.303437554498856},{"$f":"$H$50*FN50","v":5947757.8165874146},{"$f":"FP49","v":67.071278136447347},{"$f":"$H$50*FP50","v":5030345.8602335509},{"$f":"FR49","v":101.83127744599985},{"$f":"$H$50*FR50","v":7637345.8084499883},{"$f":"FT49","v":45.144151954386714},{"$f":"$H$50*FT50","v":3385811.3965790034},{"$f":"FV49","v":54.76342629875019},{"$f":"$H$50*FV50","v":4107256.9724062644},{"$f":"FX49","v":60.363176390913118},{"$f":"$H$50*FX50","v":4527238.2293184837},{"$f":"FZ49","v":54.098805707139924},{"$f":"$H$50*FZ50","v":4057410.4280354944},{"$f":"GB49","v":75.453681107798147},{"$f":"$H$50*GB50","v":5659026.0830848608},{"$f":"GD49","v":90.727180665793568},{"$f":"$H$50*GD50","v":6804538.5499345176},{"$f":"GF49","v":79.550215911478475},{"$f":"$H$50*GF50","v":5966266.1933608856},{"$f":"GH49","v":118.65916845558925},{"$f":"$H$50*GH50","v":8899437.6341691948},{"$f":"GJ49","v":59.424023306583607},{"$f":"$H$50*GJ50","v":4456801.7479937701},{"$f":"GL49","v":65.218199158532613},{"$f":"$H$50*GL50","v":4891364.9368899455},{"$f":"GN49","v":66.702467065756991},{"$f":"$H$50*GN50","v":5002685.0299317744},{"$f":"GP49","v":65.054008344607283},{"$f":"$H$50*GP50","v":4879050.6258455459},{"$f":"GR49","v":54.55504553961034},{"$f":"$H$50*GR50","v":4091628.4154707757},{"$f":"GT49","v":57.627361347082974},{"$f":"$H$50*GT50","v":4322052.1010312233},172734399.94656092]
[{"$nulls":5},"Mur de clôture (agglo 15x20x40 hauteur 1,8 m) ",{"$f":"VLOOKUP(F51,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ml"},{"$f":"VLOOKUP(F51,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":15000},326.07158136352774,4891073.7204529159,177.10000301158726,2656500.0451738089,208.65890740132136,3129883.6110198204,230.66871936594197,3460030.7904891297,159.78960543222001,2396844.0814833003,258.90210241335421,3883531.5362003134,284.20930989148144,4263139.6483722217,272.931750021455,4093976.250321825,244.11161069281067,3661674.1603921601,204.48239816779335,3067235.9725169004,35503889.816422395,234.55264807191409,3518289.7210787116,254.07873477357427,3811181.0216036141,7329470.7426823257,178.22911235917394,2673436.6853876091,2673436.6853876091,203.91487005083877,3058723.0507625816,180.47079085827747,2707061.8628741619,193.62816564538579,2904422.4846807867,269.2171537754279,4038257.3066314184,205.09680054423308,3076452.0081634959,202.48470769524616,3037270.6154286922,18822187.328541137,210.12613588981446,3151892.0383472168,3151892.0383472168,242.24768354785468,3633715.2532178201,257.91244799423197,3868686.7199134794,306.54244245126955,4598136.6367690433,225.33658027958285,3380048.7041937425,193.41372835246321,2901205.9252869482,203.7461975950774,3056192.9639261612,177.44730637170929,2661709.5955756395,209.81228338880791,3147184.2508321186,190.45561634668033,2856834.2452002051,221.68981311290929,3325347.1966936393,173.75972672729739,2606395.9009094611,191.81393899885131,2877209.0849827696,226.9461688578364,3404192.5328675462,253.40861053439869,3801129.1580159804,183.55645843659025,2753346.8765488537,247.14705781864288,3707205.8672796432,191.8082569655468,2877123.8544832021,187.18213439334627,2807732.0159001942,169.77016391495573,2546552.4587243358,216.00727911661073,3240109.1867491608,184.60312754459247,2769046.9131688871,208.22537860021669,3123380.6790032503,203.1071151440886,3046606.7271613288,289.0565320776505,4335847.9811647572,225.29316157449708,3379397.4236174561,202.13427192415548,3032014.0788623323,225.39076233105646,3380861.4349658471,200.50918057534614,3007637.7086301921,195.37138059238535,2930570.7088857801,93055422.08352977,200.07350927705778,3001102.6391558666,196.4812053365489,2947218.0800482333,267.57383181060891,4013607.4771591336,219.50695252943282,3292604.2879414922,203.54520814719612,3053178.122207942,195.96972375627359,2939545.8563441038,255.05684700774034,3825852.7051161053,234.91171346464859,3523675.7019697288,218.64858858698148,3279728.8288047221,173.10636999757722,2596595.5499636582,32473109.24871099,228.66159970639234,3429923.995595885,196.42753377594084,2946413.0066391127,225.96575593162899,3389486.3389744349,226.34963311363947,3395244.4967045919,209.69787988172254,3145468.1982258381,164.0553318532001,2460829.9777980014,257.61321953494632,3864198.2930241949,221.92869213326179,3328930.3819989269,219.3929765995216,3290894.6489928239,209.98553297007427,3149782.9945511143,257.40348637958317,3861052.2956937477,224.37941784785264,3365691.2677177894,198.15125172558413,2972268.7758837622,193.73570874418485,2906035.6311627729,173.59506437457148,2603925.9656185722,197.46708565528098,2962006.2848292147,169.70351652587806,2545552.7478881706,231.02266053156063,3465339.9079734096,241.80330527141459,3627049.5790712186,222.3742609755902,3335613.9146338529,274.00394930618569,4110059.2395927855,182.4387030016664,2736580.5450249962,200.93774892125805,3014066.2338188705,210.96104543136019,3164415.681470403,199.71471521087304,2995720.7281630957,235.86116680614768,3537917.5020922152,258.63359364412867,3879503.9046619302,242.17923772944459,3632688.565941669,295.77868705999902,4436680.3058999851,209.31350626148796,3139702.5939223194,219.2808105503145,3289212.1582547175,221.7620231650165,3326430.3474752475,219.00461016223392,3285069.1524335085,200.55508962737372,3008326.3444106057,206.12496446082733,3091874.4669124098,114693956.47305219]
[{"$nulls":5},"Main d'œuvre (15% du coût des équipements)",{"$f":"VLOOKUP(F52,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(F52,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.15},{"$f":"$H$52","v":0.15},{"$f":"I52*SUM(J46:J51)","v":10579645.171807837},{"$f":"$H$52","v":0.15},{"$f":"K52*SUM(L46:L51)","v":3302968.2363986666},{"$f":"$H$52","v":0.15},{"$f":"M52*SUM(N46:N51)","v":4501357.8201981625},{"$f":"$H$52","v":0.15},{"$f":"O52*SUM(P46:P51)","v":5446323.1697329683},{"$f":"$H$52","v":0.15},{"$f":"Q52*SUM(R46:R51)","v":2723977.4038952021},{"$f":"$H$52","v":0.15},{"$f":"S52*SUM(T46:T51)","v":6789853.3160104882},{"$f":"$H$52","v":0.15},{"$f":"U52*SUM(V46:V51)","v":8119612.7589919856},{"$f":"$H$52","v":0.15},{"$f":"W52*SUM(X46:X51)","v":7512384.8997728387},{"$f":"$H$52","v":0.15},{"$f":"Y52*SUM(Z46:Z51)","v":6067612.0750303566},{"$f":"$H$52","v":0.15},{"$f":"AA52*SUM(AB46:AB51)","v":4332172.2572284928},59375907.109066993,{"$f":"$H$52","v":0.15},{"$f":"AD52*SUM(AE46:AE51)","v":5654381.0890193246},{"$f":"$H$52","v":0.15},{"$f":"AF52*SUM(AG46:AG51)","v":6587410.4845415317},12241791.573560856,{"$f":"$H$52","v":0.15},{"$f":"AI52*SUM(AJ46:AJ51)","v":3342662.2578059123},3342662.2578059123,{"$f":"$H$52","v":0.15},{"$f":"AL52*SUM(AM46:AM51)","v":4309431.6756630018},{"$f":"$H$52","v":0.15},{"$f":"AN52*SUM(AO46:AO51)","v":3422168.5694137276},{"$f":"$H$52","v":0.15},{"$f":"AP52*SUM(AQ46:AQ51)","v":3907588.0415308597},{"$f":"$H$52","v":0.15},{"$f":"AR52*SUM(AS46:AS51)","v":7317533.6736496361},{"$f":"$H$52","v":0.15},{"$f":"AT52*SUM(AU46:AU51)","v":4356858.3158606272},{"$f":"$H$52","v":0.15},4252390.324435872,27565970.600553725,{"$f":"$H$52","v":0.15},{"$f":"AY52*SUM(AZ46:AZ51)","v":4512041.8698912738},4512041.8698912738,{"$f":"$H$52","v":0.15},{"$f":"BB52*SUM(BC46:BC51)","v":5979468.4934213161},{"$f":"$H$52","v":0.15},{"$f":"BD52*SUM(BE46:BE51)","v":6740262.248998967},{"$f":"$H$52","v":0.15},{"$f":"BF52*SUM(BG46:BG51)","v":9391627.9089553673},{"$f":"$H$52","v":0.15},{"$f":"BH52*SUM(BI46:BI51)","v":5209158.9350573961},{"$f":"$H$52","v":0.15},{"$f":"BJ52*SUM(BK46:BK51)","v":3899419.7143603386},{"$f":"$H$52","v":0.15},{"$f":"BL52*SUM(BM46:BM51)","v":4302684.5499869809},{"$f":"$H$52","v":0.15},{"$f":"BN52*SUM(BO46:BO51)","v":3315152.5976992636},{"$f":"$H$52","v":0.15},{"$f":"BP52*SUM(BQ46:BQ51)","v":4548649.023535558},{"$f":"$H$52","v":0.15},{"$f":"BR52*SUM(BS46:BS51)","v":3787608.635717554},{"$f":"$H$52","v":0.15},{"$f":"BT52*SUM(BU46:BU51)","v":5049989.3479912225},{"$f":"$H$52","v":0.15},{"$f":"BV52*SUM(BW46:BW51)","v":3186922.7789623807},{"$f":"$H$52","v":0.15},{"$f":"BX52*SUM(BY46:BY51)","v":3838749.4482166539},{"$f":"$H$52","v":0.15},{"$f":"BZ52*SUM(CA46:CA51)","v":5280195.757317272},{"$f":"$H$52","v":0.15},{"$f":"CB52*SUM(CC46:CC51)","v":6516868.509370354},{"$f":"$H$52","v":0.15},{"$f":"CD52*SUM(CE46:CE51)","v":3533131.1809234861},{"$f":"$H$52","v":0.15},{"$f":"CF52*SUM(CG46:CG51)","v":6212533.0713983988},{"$f":"$H$52","v":0.15},{"$f":"CH52*SUM(CI46:CI51)","v":3838534.8080738187},{"$f":"$H$52","v":0.15},{"$f":"CJ52*SUM(CK46:CK51)","v":3665766.2104198006},{"$f":"$H$52","v":0.15},{"$f":"CL52*SUM(CM46:CM51)","v":3051028.306544669},{"$f":"$H$52","v":0.15},{"$f":"CN52*SUM(CO46:CO51)","v":4806874.4803230204},{"$f":"$H$52","v":0.15},{"$f":"CP52*SUM(CQ46:CQ51)","v":3571170.6153141521},{"$f":"$H$52","v":0.15},{"$f":"CR52*SUM(CS46:CS51)","v":4483645.8006469524},{"$f":"$H$52","v":0.15},{"$f":"CT52*SUM(CU46:CU51)","v":4277168.194784116},{"$f":"$H$52","v":0.15},{"$f":"CV52*SUM(CW46:CW51)","v":8387844.1524716802},{"$f":"$H$52","v":0.15},{"$f":"CX52*SUM(CY46:CY51)","v":5207249.3608049573},{"$f":"$H$52","v":0.15},{"$f":"CZ52*SUM(DA46:DA51)","v":4238471.14293373},{"$f":"$H$52","v":0.15},{"$f":"DB52*SUM(DC46:DC51)","v":5211542.3758566845},{"$f":"$H$52","v":0.15},{"$f":"DD52*SUM(DE46:DE51)","v":4174220.4043930643},{"$f":"$H$52","v":0.15},{"$f":"DF52*SUM(DG46:DG51)","v":3974306.4611557405},139680244.51563489,{"$f":"$H$52","v":0.15},{"$f":"DI52*SUM(DJ46:DJ51)","v":4157078.5437532589},{"$f":"$H$52","v":0.15},{"$f":"DK52*SUM(DL46:DL51)","v":4017076.2301931754},{"$f":"$H$52","v":0.15},{"$f":"DM52*SUM(DN46:DN51)","v":7232147.6646085177},{"$f":"$H$52","v":0.15},{"$f":"DO52*SUM(DP46:DP51)","v":4955892.9664156148},{"$f":"$H$52","v":0.15},{"$f":"DQ52*SUM(DR46:DR51)","v":4294651.5814088145},{"$f":"$H$52","v":0.15},{"$f":"DS52*SUM(DT46:DT51)","v":3997336.7149253986},{"$f":"$H$52","v":0.15},{"$f":"DU52*SUM(DV46:DV51)","v":6598186.4200422568},{"$f":"$H$52","v":0.15},{"$f":"DW52*SUM(DX46:DX51)","v":5638806.4119381262},{"$f":"$H$52","v":0.15},{"$f":"DY52*SUM(DZ46:DZ51)","v":4919133.2890989901},{"$f":"$H$52","v":0.15},{"$f":"EA52*SUM(EB46:EB51)","v":3164465.9635513416},48974775.785935491,{"$f":"$H$52","v":0.15},{"$f":"ED52*SUM(EE46:EE51)","v":5356431.9750766084},{"$f":"$H$52","v":0.15},{"$f":"EF52*SUM(EG46:EG51)","v":4015002.6180250323},{"$f":"$H$52","v":0.15},{"$f":"EH52*SUM(EI46:EI51)","v":5236869.5527704498},{"$f":"$H$52","v":0.15},{"$f":"EJ52*SUM(EK46:EK51)","v":5253812.5673644105},{"$f":"$H$52","v":0.15},{"$f":"EL52*SUM(EM46:EM51)","v":4543947.1960240044},{"$f":"$H$52","v":0.15},{"$f":"EN52*SUM(EO46:EO51)","v":2861502.6202639542},{"$f":"$H$52","v":0.15},{"$f":"EP52*SUM(EQ46:EQ51)","v":6725303.7818109971},{"$f":"$H$52","v":0.15},{"$f":"ER52*SUM(ES46:ES51)","v":5060340.2572749993},{"$f":"$H$52","v":0.15},{"$f":"ET52*SUM(EU46:EU51)","v":4951004.0583517617},{"$f":"$H$52","v":0.15},{"$f":"EV52*SUM(EW46:EW51)","v":4572258.0463691475},{"$f":"$H$52","v":0.15},{"$f":"EX52*SUM(EY46:EY51)","v":6714829.0809827764},{"$f":"$H$52","v":0.15},{"$f":"EZ52*SUM(FA46:FA51)","v":5167143.4913846841},{"$f":"$H$52","v":0.15},{"$f":"FB52*SUM(FC46:FC51)","v":4081865.4081543321},{"$f":"$H$52","v":0.15},{"$f":"FD52*SUM(FE46:FE51)","v":3911687.7707301001},{"$f":"$H$52","v":0.15},{"$f":"FF52*SUM(FG46:FG51)","v":3181255.6439700611},{"$f":"$H$52","v":0.15},{"$f":"FH52*SUM(FI46:FI51)","v":4055260.8343223506},{"$f":"$H$52","v":0.15},{"$f":"FJ52*SUM(FK46:FK51)","v":3048783.1644150424},{"$f":"$H$52","v":0.15},{"$f":"FL52*SUM(FM46:FM51)","v":5462252.2252202416},{"$f":"$H$52","v":0.15},{"$f":"FN52*SUM(FO46:FO51)","v":5958549.2005425645},{"$f":"$H$52","v":0.15},{"$f":"FP52*SUM(FQ46:FQ51)","v":5079675.521509856},{"$f":"$H$52","v":0.15},{"$f":"FR52*SUM(FS46:FS51)","v":7569102.9981129616},{"$f":"$H$52","v":0.15},{"$f":"FT52*SUM(FU46:FU51)","v":3492732.2715344741},{"$f":"$H$52","v":0.15},{"$f":"FV52*SUM(FW46:FW51)","v":4191117.0927614365},{"$f":"$H$52","v":0.15},{"$f":"FX52*SUM(FY46:FY51)","v":4595995.9472953975},{"$f":"$H$52","v":0.15},{"$f":"FZ52*SUM(GA46:GA51)","v":4142987.8806330096},{"$f":"$H$52","v":0.15},{"$f":"GB52*SUM(GC46:GC51)","v":5682334.8614994427},{"$f":"$H$52","v":0.15},{"$f":"GD52*SUM(GE46:GE51)","v":6776380.5501442626},{"$f":"$H$52","v":0.15},{"$f":"GF52*SUM(GG46:GG51)","v":5976243.9951323876},{"$f":"$H$52","v":0.15},{"$f":"GH52*SUM(GI46:GI51)","v":8767030.9341706373},{"$f":"$H$52","v":0.15},{"$f":"GJ52*SUM(GK46:GK51)","v":4528167.7203599103},{"$f":"$H$52","v":0.15},{"$f":"GL52*SUM(GM46:GM51)","v":4964170.8988045659},{"$f":"$H$52","v":0.15},{"$f":"GN52*SUM(GO46:GO51)","v":5053117.1800777614},{"$f":"$H$52","v":0.15},{"$f":"GP52*SUM(GQ46:GQ51)","v":4934363.4513483038},{"$f":"$H$52","v":0.15},{"$f":"GR52*SUM(GS46:GS51)","v":4176028.7827819493},{"$f":"$H$52","v":0.15},{"$f":"GT52*SUM(GU46:GU51)","v":4398325.2831097944},174485874.86232969]
[{"$nulls":5},"Transport sur site (5% du coût des équipements)",{"$f":"VLOOKUP(F53,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(F53,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$H$53","v":0.05},{"$f":"I53*SUM(J46:J51)","v":3526548.3906026129},{"$f":"$H$53","v":0.05},{"$f":"K53*SUM(L46:L51)","v":1100989.4121328888},{"$f":"$H$53","v":0.05},{"$f":"M53*SUM(N46:N51)","v":1500452.606732721},{"$f":"$H$53","v":0.05},{"$f":"O53*SUM(P46:P51)","v":1815441.0565776562},{"$f":"$H$53","v":0.05},{"$f":"Q53*SUM(R46:R51)","v":907992.46796506736},{"$f":"$H$53","v":0.05},{"$f":"S53*SUM(T46:T51)","v":2263284.438670163},{"$f":"$H$53","v":0.05},{"$f":"U53*SUM(V46:V51)","v":2706537.586330662},{"$f":"$H$53","v":0.05},{"$f":"W53*SUM(X46:X51)","v":2504128.29992428},{"$f":"$H$53","v":0.05},{"$f":"Y53*SUM(Z46:Z51)","v":2022537.3583434522},{"$f":"$H$53","v":0.05},{"$f":"AA53*SUM(AB46:AB51)","v":1444057.4190761645},19791969.036355667,{"$f":"$H$53","v":0.05},{"$f":"AD53*SUM(AE46:AE51)","v":1884793.6963397749},{"$f":"$H$53","v":0.05},{"$f":"AF53*SUM(AG46:AG51)","v":2195803.4948471775},4080597.1911869524,{"$f":"$H$53","v":0.05},{"$f":"AI53*SUM(AJ46:AJ51)","v":1114220.7526019707},1114220.7526019707,{"$f":"$H$53","v":0.05},{"$f":"AL53*SUM(AM46:AM51)","v":1436477.2252210008},{"$f":"$H$53","v":0.05},{"$f":"AN53*SUM(AO46:AO51)","v":1140722.8564712426},{"$f":"$H$53","v":0.05},{"$f":"AP53*SUM(AQ46:AQ51)","v":1302529.3471769532},{"$f":"$H$53","v":0.05},{"$f":"AR53*SUM(AS46:AS51)","v":2439177.8912165458},{"$f":"$H$53","v":0.05},{"$f":"AT53*SUM(AU46:AU51)","v":1452286.1052868757},{"$f":"$H$53","v":0.05},1417463.4414786242,9188656.8668512423,{"$f":"$H$53","v":0.05},{"$f":"AY53*SUM(AZ46:AZ51)","v":1504013.9566304246},1504013.9566304246,{"$f":"$H$53","v":0.05},{"$f":"BB53*SUM(BC46:BC51)","v":1993156.164473772},{"$f":"$H$53","v":0.05},{"$f":"BD53*SUM(BE46:BE51)","v":2246754.0829996555},{"$f":"$H$53","v":0.05},{"$f":"BF53*SUM(BG46:BG51)","v":3130542.6363184564},{"$f":"$H$53","v":0.05},{"$f":"BH53*SUM(BI46:BI51)","v":1736386.3116857987},{"$f":"$H$53","v":0.05},{"$f":"BJ53*SUM(BK46:BK51)","v":1299806.5714534465},{"$f":"$H$53","v":0.05},{"$f":"BL53*SUM(BM46:BM51)","v":1434228.1833289936},{"$f":"$H$53","v":0.05},{"$f":"BN53*SUM(BO46:BO51)","v":1105050.8658997545},{"$f":"$H$53","v":0.05},{"$f":"BP53*SUM(BQ46:BQ51)","v":1516216.3411785194},{"$f":"$H$53","v":0.05},{"$f":"BR53*SUM(BS46:BS51)","v":1262536.2119058515},{"$f":"$H$53","v":0.05},{"$f":"BT53*SUM(BU46:BU51)","v":1683329.7826637411},{"$f":"$H$53","v":0.05},{"$f":"BV53*SUM(BW46:BW51)","v":1062307.5929874603},{"$f":"$H$53","v":0.05},{"$f":"BX53*SUM(BY46:BY51)","v":1279583.1494055514},{"$f":"$H$53","v":0.05},{"$f":"BZ53*SUM(CA46:CA51)","v":1760065.2524390907},{"$f":"$H$53","v":0.05},{"$f":"CB53*SUM(CC46:CC51)","v":2172289.5031234515},{"$f":"$H$53","v":0.05},{"$f":"CD53*SUM(CE46:CE51)","v":1177710.3936411622},{"$f":"$H$53","v":0.05},{"$f":"CF53*SUM(CG46:CG51)","v":2070844.3571327997},{"$f":"$H$53","v":0.05},{"$f":"CH53*SUM(CI46:CI51)","v":1279511.6026912732},{"$f":"$H$53","v":0.05},{"$f":"CJ53*SUM(CK46:CK51)","v":1221922.0701399336},{"$f":"$H$53","v":0.05},{"$f":"CL53*SUM(CM46:CM51)","v":1017009.4355148897},{"$f":"$H$53","v":0.05},{"$f":"CN53*SUM(CO46:CO51)","v":1602291.4934410069},{"$f":"$H$53","v":0.05},{"$f":"CP53*SUM(CQ46:CQ51)","v":1190390.2051047175},{"$f":"$H$53","v":0.05},{"$f":"CR53*SUM(CS46:CS51)","v":1494548.6002156511},{"$f":"$H$53","v":0.05},{"$f":"CT53*SUM(CU46:CU51)","v":1425722.7315947055},{"$f":"$H$53","v":0.05},{"$f":"CV53*SUM(CW46:CW51)","v":2795948.0508238934},{"$f":"$H$53","v":0.05},{"$f":"CX53*SUM(CY46:CY51)","v":1735749.786934986},{"$f":"$H$53","v":0.05},{"$f":"CZ53*SUM(DA46:DA51)","v":1412823.7143112435},{"$f":"$H$53","v":0.05},{"$f":"DB53*SUM(DC46:DC51)","v":1737180.7919522282},{"$f":"$H$53","v":0.05},{"$f":"DD53*SUM(DE46:DE51)","v":1391406.8014643549},{"$f":"$H$53","v":0.05},{"$f":"DF53*SUM(DG46:DG51)","v":1324768.820385247},46560081.505211636,{"$f":"$H$53","v":0.05},{"$f":"DI53*SUM(DJ46:DJ51)","v":1385692.8479177533},{"$f":"$H$53","v":0.05},{"$f":"DK53*SUM(DL46:DL51)","v":1339025.4100643918},{"$f":"$H$53","v":0.05},{"$f":"DM53*SUM(DN46:DN51)","v":2410715.8882028395},{"$f":"$H$53","v":0.05},{"$f":"DO53*SUM(DP46:DP51)","v":1651964.3221385386},{"$f":"$H$53","v":0.05},{"$f":"DQ53*SUM(DR46:DR51)","v":1431550.5271362718},{"$f":"$H$53","v":0.05},{"$f":"DS53*SUM(DT46:DT51)","v":1332445.5716417998},{"$f":"$H$53","v":0.05},{"$f":"DU53*SUM(DV46:DV51)","v":2199395.4733474194},{"$f":"$H$53","v":0.05},{"$f":"DW53*SUM(DX46:DX51)","v":1879602.1373127089},{"$f":"$H$53","v":0.05},{"$f":"DY53*SUM(DZ46:DZ51)","v":1639711.0963663303},{"$f":"$H$53","v":0.05},{"$f":"EA53*SUM(EB46:EB51)","v":1054821.9878504472},16324925.261978503,{"$f":"$H$53","v":0.05},{"$f":"ED53*SUM(EE46:EE51)","v":1785477.3250255361},{"$f":"$H$53","v":0.05},{"$f":"EF53*SUM(EG46:EG51)","v":1338334.2060083442},{"$f":"$H$53","v":0.05},{"$f":"EH53*SUM(EI46:EI51)","v":1745623.1842568167},{"$f":"$H$53","v":0.05},{"$f":"EJ53*SUM(EK46:EK51)","v":1751270.8557881371},{"$f":"$H$53","v":0.05},{"$f":"EL53*SUM(EM46:EM51)","v":1514649.065341335},{"$f":"$H$53","v":0.05},{"$f":"EN53*SUM(EO46:EO51)","v":953834.2067546515},{"$f":"$H$53","v":0.05},{"$f":"EP53*SUM(EQ46:EQ51)","v":2241767.9272703324},{"$f":"$H$53","v":0.05},{"$f":"ER53*SUM(ES46:ES51)","v":1686780.0857583333},{"$f":"$H$53","v":0.05},{"$f":"ET53*SUM(EU46:EU51)","v":1650334.6861172542},{"$f":"$H$53","v":0.05},{"$f":"EV53*SUM(EW46:EW51)","v":1524086.0154563827},{"$f":"$H$53","v":0.05},{"$f":"EX53*SUM(EY46:EY51)","v":2238276.3603275921},{"$f":"$H$53","v":0.05},{"$f":"EZ53*SUM(FA46:FA51)","v":1722381.1637948949},{"$f":"$H$53","v":0.05},{"$f":"FB53*SUM(FC46:FC51)","v":1360621.8027181108},{"$f":"$H$53","v":0.05},{"$f":"FD53*SUM(FE46:FE51)","v":1303895.9235767003},{"$f":"$H$53","v":0.05},{"$f":"FF53*SUM(FG46:FG51)","v":1060418.5479900204},{"$f":"$H$53","v":0.05},{"$f":"FH53*SUM(FI46:FI51)","v":1351753.6114407836},{"$f":"$H$53","v":0.05},{"$f":"FJ53*SUM(FK46:FK51)","v":1016261.0548050142},{"$f":"$H$53","v":0.05},{"$f":"FL53*SUM(FM46:FM51)","v":1820750.7417400808},{"$f":"$H$53","v":0.05},{"$f":"FN53*SUM(FO46:FO51)","v":1986183.0668475216},{"$f":"$H$53","v":0.05},{"$f":"FP53*SUM(FQ46:FQ51)","v":1693225.1738366187},{"$f":"$H$53","v":0.05},{"$f":"FR53*SUM(FS46:FS51)","v":2523034.3327043205},{"$f":"$H$53","v":0.05},{"$f":"FT53*SUM(FU46:FU51)","v":1164244.0905114913},{"$f":"$H$53","v":0.05},{"$f":"FV53*SUM(FW46:FW51)","v":1397039.030920479},{"$f":"$H$53","v":0.05},{"$f":"FX53*SUM(FY46:FY51)","v":1531998.6490984662},{"$f":"$H$53","v":0.05},{"$f":"FZ53*SUM(GA46:GA51)","v":1380995.9602110032},{"$f":"$H$53","v":0.05},{"$f":"GB53*SUM(GC46:GC51)","v":1894111.6204998144},{"$f":"$H$53","v":0.05},{"$f":"GD53*SUM(GE46:GE51)","v":2258793.5167147545},{"$f":"$H$53","v":0.05},{"$f":"GF53*SUM(GG46:GG51)","v":1992081.3317107961},{"$f":"$H$53","v":0.05},{"$f":"GH53*SUM(GI46:GI51)","v":2922343.6447235462},{"$f":"$H$53","v":0.05},{"$f":"GJ53*SUM(GK46:GK51)","v":1509389.2401199704},{"$f":"$H$53","v":0.05},{"$f":"GL53*SUM(GM46:GM51)","v":1654723.6329348555},{"$f":"$H$53","v":0.05},{"$f":"GN53*SUM(GO46:GO51)","v":1684372.3933592541},{"$f":"$H$53","v":0.05},{"$f":"GP53*SUM(GQ46:GQ51)","v":1644787.8171161015},{"$f":"$H$53","v":0.05},{"$f":"GR53*SUM(GS46:GS51)","v":1392009.5942606498},{"$f":"$H$53","v":0.05},{"$f":"GT53*SUM(GU46:GU51)","v":1466108.4277032649},58161958.287443236]
[{"$nulls":5},{"$f":"\"Sous-total \"&E46","v":"Sous-total Génie Civil"},null,null,null,{"$f":"SUM(J46:J53)","v":84637161.374462709},null,{"$f":"SUM(L46:L53)","v":26423745.891189333},null,{"$f":"SUM(N46:N53)","v":36010862.5615853},null,{"$f":"SUM(P46:P53)","v":43570585.357863739},null,{"$f":"SUM(R46:R53)","v":21791819.231161617},null,{"$f":"SUM(T46:T53)","v":54318826.528083913},null,{"$f":"SUM(V46:V53)","v":64956902.071935885},null,{"$f":"SUM(X46:X53)","v":60099079.19818271},null,{"$f":"SUM(Z46:Z53)","v":48540896.600242853},null,{"$f":"SUM(AB46:AB53)","v":34657378.05782795},{"$f":"+SUM(J54:AB54)","v":475007256.872536},null,{"$f":"SUM(AE46:AE53)","v":45235048.712154597},null,{"$f":"SUM(AG46:AG53)","v":52699283.876332253},{"$f":"SUM(AH46:AH53)","v":97934332.588486835},null,{"$f":"SUM(AJ46:AJ53)","v":26741298.062447298},{"$f":"SUM(AK46:AK53)","v":26741298.062447298},null,{"$f":"SUM(AM46:AM53)","v":34475453.405304022},null,{"$f":"SUM(AO46:AO53)","v":27377348.555309825},null,{"$f":"SUM(AQ46:AQ53)","v":31260704.332246877},null,{"$f":"SUM(AS46:AS53)","v":58540269.389197096},null,{"$f":"SUM(AU46:AU53)","v":34854866.526885018},null,{"$f":"SUM(AW46:AW53)","v":34019122.595486976},{"$f":"SUM(AX46:AX53)","v":220527764.8044298},null,{"$f":"SUM(AZ46:AZ53)","v":36096334.95913019},{"$f":"SUM(BA46:BA53)","v":36096334.95913019},null,{"$f":"SUM(BC46:BC53)","v":47835747.947370529},null,{"$f":"SUM(BE46:BE53)","v":53922097.991991736},null,{"$f":"SUM(BG46:BG53)","v":75133023.271642953},null,{"$f":"SUM(BI46:BI53)","v":41673271.480459169},null,{"$f":"SUM(BK46:BK53)","v":31195357.714882709},null,{"$f":"SUM(BM46:BM53)","v":34421476.399895847},null,{"$f":"SUM(BO46:BO53)","v":26521220.781594105},null,{"$f":"SUM(BQ46:BQ53)","v":36389192.188284464},null,{"$f":"SUM(BS46:BS53)","v":30300869.085740432},null,{"$f":"SUM(BU46:BU53)","v":40399914.78392978},null,{"$f":"SUM(BW46:BW53)","v":25495382.231699046},null,{"$f":"SUM(BY46:BY53)","v":30709995.585733231},null,{"$f":"SUM(CA46:CA53)","v":42241566.058538176},null,{"$f":"SUM(CC46:CC53)","v":52134948.074962839},null,{"$f":"SUM(CE46:CE53)","v":28265049.447387893},null,{"$f":"SUM(CG46:CG53)","v":49700264.571187191},null,{"$f":"SUM(CI46:CI53)","v":30708278.464590553},null,{"$f":"SUM(CK46:CK53)","v":29326129.683358405},null,{"$f":"SUM(CM46:CM53)","v":24408226.452357352},null,{"$f":"SUM(CO46:CO53)","v":38454995.842584163},null,{"$f":"SUM(CQ46:CQ53)","v":28569364.922513217},null,{"$f":"SUM(CS46:CS53)","v":35869166.405175619},null,{"$f":"SUM(CU46:CU53)","v":34217345.558272928},null,{"$f":"SUM(CW46:CW53)","v":67102753.219773442},null,{"$f":"SUM(CY46:CY53)","v":41657994.886439666},null,{"$f":"SUM(DA46:DA53)","v":33907769.14346984},null,{"$f":"SUM(DC46:DC53)","v":41692339.006853476},null,{"$f":"SUM(DE46:DE53)","v":33393763.235144518},null,{"$f":"SUM(DG46:DG53)","v":31794451.689245924},{"$f":"SUM(DH46:DH53)","v":1117441956.1250792},null,{"$f":"SUM(DJ46:DJ53)","v":33256628.350026075},null,{"$f":"SUM(DL46:DL53)","v":32136609.841545403},null,{"$f":"SUM(DN46:DN53)","v":57857181.316868141},null,{"$f":"SUM(DP46:DP53)","v":39647143.731324926},null,{"$f":"SUM(DR46:DR53)","v":34357212.651270516},null,{"$f":"SUM(DT46:DT53)","v":31978693.719403189},null,{"$f":"SUM(DV46:DV53)","v":52785491.360338055},null,{"$f":"SUM(DX46:DX53)","v":45110451.29550501},null,{"$f":"SUM(DZ46:DZ53)","v":39353066.312791929},null,{"$f":"SUM(EB46:EB53)","v":25315727.708410732},{"$f":"SUM(EC46:EC53)","v":391798206.28748393},null,{"$f":"SUM(EE46:EE53)","v":42851455.800612867},null,{"$f":"SUM(EG46:EG53)","v":32120020.944200259},null,{"$f":"SUM(EI46:EI53)","v":41894956.422163598},null,{"$f":"SUM(EK46:EK53)","v":42030500.538915284},null,{"$f":"SUM(EM46:EM53)","v":36351577.568192042},null,{"$f":"SUM(EO46:EO53)","v":22892020.962111633},null,{"$f":"SUM(EQ46:EQ53)","v":53802430.254487976},null,{"$f":"SUM(ES46:ES53)","v":40482722.058200002},null,{"$f":"SUM(EU46:EU53)","v":39608032.466814093},null,{"$f":"SUM(EW46:EW53)","v":36578064.370953187},null,{"$f":"SUM(EY46:EY53)","v":53718632.647862211},null,{"$f":"SUM(FA46:FA53)","v":41337147.93107748},null,{"$f":"SUM(FC46:FC53)","v":32654923.265234657},null,{"$f":"SUM(FE46:FE53)","v":31293502.165840805},null,{"$f":"SUM(FG46:FG53)","v":25450045.151760489},null,{"$f":"SUM(FI46:FI53)","v":32442086.674578808},null,{"$f":"SUM(FK46:FK53)","v":24390265.315320339},null,{"$f":"SUM(FM46:FM53)","v":43698017.801761933},null,{"$f":"SUM(FO46:FO53)","v":47668393.604340509},null,{"$f":"SUM(FQ46:FQ53)","v":40637404.172078848},null,{"$f":"SUM(FS46:FS53)","v":60552823.984903693},null,{"$f":"SUM(FU46:FU53)","v":27941858.172275789},null,{"$f":"SUM(FW46:FW53)","v":33528936.742091496},null,{"$f":"SUM(FY46:FY53)","v":36767967.57836318},null,{"$f":"SUM(GA46:GA53)","v":33143903.045064077},null,{"$f":"SUM(GC46:GC53)","v":45458678.891995542},null,{"$f":"SUM(GE46:GE53)","v":54211044.401154101},null,{"$f":"SUM(GG46:GG53)","v":47809951.961059101},null,{"$f":"SUM(GI46:GI53)","v":70136247.473365113},null,{"$f":"SUM(GK46:GK53)","v":36225341.76287929},null,{"$f":"SUM(GM46:GM53)","v":39713367.190436527},null,{"$f":"SUM(GO46:GO53)","v":40424937.440622091},null,{"$f":"SUM(GQ46:GQ53)","v":39474907.610786438},null,{"$f":"SUM(GS46:GS53)","v":33408230.262255594},null,{"$f":"SUM(GU46:GU53)","v":35186602.264878348},{"$f":"SUM(GV46:GV53)","v":1395886998.8986373}]
[{"$nulls":4},"Réseau BT\n","Etat des lieux, Etude de réseau & établissement des plans",{"$f":"VLOOKUP(F55,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ff"},{"$f":"VLOOKUP(F55,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":431979.75},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"I55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"K55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"M55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"O55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"Q55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"S55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"U55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"W55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"Y55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"AA55*$H$55","v":1079949.375},10799493.75,{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"AD55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"AF55*$H$55","v":1079949.375},{"$f":"+AE55+AG55","v":2159898.75},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"AI55*$H$55","v":1079949.375},{"$f":"+AJ55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"AL55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"AN55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"AP55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"AR55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"AT55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"AV55*$H$55","v":1079949.375},6479696.25,{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"AY55*$H$55","v":1079949.375},{"$f":"+AZ55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"BB55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"BD55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"BF55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"BH55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"BJ55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"BL55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"BN55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"BP55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"BR55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"BT55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"BV55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"BX55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"BZ55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"CB55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"CD55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"CF55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"CH55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"CJ55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"CL55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"CN55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"CP55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"CR55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"CT55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"CV55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"CX55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"CZ55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"DB55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"DD55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"DF55*$H$55","v":1079949.375},31318531.875,{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"DI55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"DK55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"DM55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"DO55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"DQ55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"DS55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"DU55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"DW55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"DY55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"EA55*$H$55","v":1079949.375},10799493.75,{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"ED55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"EF55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"EH55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"EJ55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"EL55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"EN55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"EP55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"ER55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"ET55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"EV55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"EX55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"EZ55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"FB55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"FD55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"FF55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"FH55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"FJ55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"FL55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"FN55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"FP55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"FR55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"FT55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"FV55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"FX55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"FZ55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"GB55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"GD55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"GF55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"GH55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"GJ55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"GL55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"GN55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"GP55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"GR55*$H$55","v":1079949.375},{"$f":"1*'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"GT55*$H$55","v":1079949.375},37798228.125,{"$f":"+AC86+AC98+AH69+AH86+AH98+AK69+AK86+AK98+AX69+AX86+AX98+BA69+BA86+BA98+DH69+DH86+DH98+EC69+EC86+EC98+GV69+GV86+GV98+AC69","v":2438984452.0490885}]
[{"$nulls":5},"Piquetage du réseau",{"$f":"VLOOKUP(F56,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ml"},{"$f":"VLOOKUP(F56,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":67},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*I56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*K56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*M56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*O56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*Q56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*S56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*U56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*W56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*Y56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*AA56","v":167500},1675000,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*AD56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*AF56","v":167500},{"$f":"+AE56+AG56","v":335000},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*AI56","v":167500},{"$f":"+AJ56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*AL56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*AN56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*AP56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*AR56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*AT56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*AV56","v":167500},1005000,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*AY56","v":167500},{"$f":"+AZ56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*BB56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*BD56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*BF56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*BH56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*BJ56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*BL56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*BN56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*BP56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*BR56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*BT56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*BV56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*BX56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*BZ56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*CB56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*CD56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*CF56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*CH56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*CJ56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*CL56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*CN56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*CP56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*CR56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*CT56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*CV56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*CX56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*CZ56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*DB56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*DD56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*DF56","v":167500},4857500,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*DI56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*DK56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*DM56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*DO56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*DQ56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*DS56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*DU56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*DW56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*DY56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*EA56","v":167500},1675000,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*ED56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*EF56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*EH56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*EJ56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*EL56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*EN56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*EP56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*ER56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*ET56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*EV56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*EX56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*EZ56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*FB56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*FD56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*FF56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*FH56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*FJ56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*FL56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*FN56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*FP56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*FR56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*FT56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*FV56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*FX56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*FZ56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*GB56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*GD56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*GF56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*GH56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*GJ56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*GL56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*GN56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*GP56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*GR56","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"+$H$56*GT56","v":167500},5862500]
[{"$nulls":5},"Poteau Béton  9 AR 150 ( alignement) ",{"$f":"VLOOKUP(F57,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(F57,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":98705.533335714281},43.25,4269014.3167696428,18.5,1826052.3667107143,25.75,2541667.4833946428,30,2961166.0000714283,15.25,1505259.3833696428,36.5,3602751.9667535713,43.5,4293690.7001035716,36,3553399.200085714,33,3257282.6000785711,24.5,2418285.5667249998,30228569.584062502,31.25,3084547.9167410713,36,3553399.200085714,6637947.1168267857,19.75,1949434.2833803571,1949434.2833803571,24.75,2442961.9500589282,19.5,1924757.9000464284,22,2171521.7333857142,40.5,3997574.1000964283,24.5,2418285.5667249998,24,2368932.800057143,15324034.050369641,25,2467638.3333928571,2467638.3333928571,27,2665049.4000642854,36.25,3578075.5834196429,45.5,4491101.7667749999,29,2862460.4667357141,21.25,2097492.5833839285,24,2368932.800057143,19,1875405.1333785714,25.5,2516991.1000607139,21.75,2146845.3500517858,29,2862460.4667357141,19.5,1924757.9000464284,16.75,1653317.6833732142,29.25,2887136.8500696425,36.25,3578075.5834196429,20.5,2023463.4333821428,29.25,2887136.8500696425,22.25,2196198.1167196427,21,2072816.2000499999,18,1776699.600042857,25.5,2516991.1000607139,20.5,2023463.4333821428,24.75,2442961.9500589282,24,2368932.800057143,41.75,4120956.0167660713,27.25,2689725.7833982143,22.75,2245550.8833875,27,2665049.4000642854,24.25,2393609.1833910714,23.25,2294903.6500553573,74226561.068457142,25,2467638.3333928571,23.75,2344256.4167232141,40,3948221.333428571,28.5,2813107.7000678568,25,2467638.3333928571,22.75,2245550.8833875,37.25,3676781.116755357,31.75,3133900.6834089286,28,2763754.9334,19,1875405.1333785714,27736254.867335714,30,2961166.0000714283,23.5,2319580.0333892857,28.5,2813107.7000678568,29.75,2936489.6167374998,24.75,2442961.9500589282,17.25,1702670.4500410713,35.75,3528722.8167517856,27.75,2739078.5500660711,27.5,2714402.1667321427,26.75,2640373.016730357,32.75,3232606.2167446427,29.25,2887136.8500696425,23.75,2344256.4167232141,22.5,2220874.5000535715,19,1875405.1333785714,24,2368932.800057143,18.75,1850728.7500446427,30.25,2985842.3834053571,32.75,3232606.2167446427,27.5,2714402.1667321427,31.75,3133900.6834089286,20.25,1998787.0500482142,23.75,2344256.4167232141,26.5,2615696.6333964285,23.75,2344256.4167232141,30.75,3035195.150073214,31.25,3084547.9167410713,33.5,3306635.3667464284,48.5,4787218.3667821428,25.5,2516991.1000607139,27.75,2739078.5500660711,28.5,2813107.7000678568,28,2763754.9334,24.5,2418285.5667249998,25,2467638.3333928571,94880693.918955356]
[{"$nulls":5},"Poteau Béton  9 AR 400 ( angle) ",{"$f":"VLOOKUP(F58,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(F58,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":158695.92708571424},{"$f":"I57/3","v":14.416666666666666},{"$f":"$H$58*I58","v":2287866.2821523803},{"$f":"K57/3","v":6.166666666666667},{"$f":"$H$58*K58","v":978624.8836952378},{"$f":"M57/3","v":8.5833333333333339},{"$f":"$H$58*M58","v":1362140.0408190473},{"$f":"O57/3","v":10},{"$f":"$H$58*O58","v":1586959.2708571423},{"$f":"Q57/3","v":5.083333333333333},{"$f":"$H$58*Q58","v":806704.29601904738},{"$f":"S57/3","v":12.166666666666666},{"$f":"$H$58*S58","v":1930800.4462095231},{"$f":"U57/3","v":14.5},{"$f":"$H$58*U58","v":2301090.9427428567},{"$f":"W57/3","v":12},{"$f":"$H$58*W58","v":1904351.1250285709},{"$f":"Y57/3","v":11},{"$f":"$H$58*Y58","v":1745655.1979428567},{"$f":"AA57/3","v":8.1666666666666661},{"$f":"$H$58*AA58","v":1296016.7378666662},{"$f":"+AB58+Z58+X58+V58+T58+R58+P58+N58+L58+J58","v":16200209.223333329},{"$f":"AD57/3","v":10.416666666666666},{"$f":"$H$58*AD58","v":1653082.5738095231},{"$f":"AF57/3","v":12},{"$f":"$H$58*AF58","v":1904351.1250285709},3557433.6988380942,{"$f":"AI57/3","v":6.583333333333333},{"$f":"$H$58*AI58","v":1044748.1866476187},1044748.1866476187,{"$f":"AL57/3","v":8.25},{"$f":"$H$58*AL58","v":1309241.3984571425},{"$f":"AN57/3","v":6.5},{"$f":"$H$58*AN58","v":1031523.5260571425},{"$f":"AP57/3","v":7.333333333333333},{"$f":"$H$58*AP58","v":1163770.1319619045},{"$f":"AR57/3","v":13.5},{"$f":"$H$58*AR58","v":2142395.0156571423},{"$f":"AT57/3","v":8.1666666666666661},{"$f":"$H$58*AT58","v":1296016.7378666662},{"$f":"AV57/3","v":8},{"$f":"$H$58*AV58","v":1269567.4166857139},8212514.2266857121,{"$f":"AY57/3","v":8.3333333333333339},{"$f":"$H$58*AY58","v":1322466.0590476186},1322466.0590476186,{"$f":"BB57/3","v":9},{"$f":"$H$58*BB58","v":1428263.3437714281},{"$f":"BD57/3","v":12.083333333333334},{"$f":"$H$58*BD58","v":1917575.7856190472},{"$f":"BF57/3","v":15.166666666666666},{"$f":"$H$58*BF58","v":2406888.2274666657},{"$f":"BH57/3","v":9.6666666666666661},{"$f":"$H$58*BH58","v":1534060.6284952376},{"$f":"BJ57/3","v":7.083333333333333},{"$f":"$H$58*BJ58","v":1124096.1501904759},{"$f":"BL57/3","v":8},{"$f":"$H$58*BL58","v":1269567.4166857139},{"$f":"BN57/3","v":6.333333333333333},{"$f":"$H$58*BN58","v":1005074.2048761902},{"$f":"BP57/3","v":8.5},{"$f":"$H$58*BP58","v":1348915.3802285711},{"$f":"BR57/3","v":7.25},{"$f":"$H$58*BR58","v":1150545.4713714283},{"$f":"BT57/3","v":9.6666666666666661},{"$f":"$H$58*BT58","v":1534060.6284952376},{"$f":"BV57/3","v":6.5},{"$f":"$H$58*BV58","v":1031523.5260571425},{"$f":"BX57/3","v":5.583333333333333},{"$f":"$H$58*BX58","v":886052.25956190447},{"$f":"BZ57/3","v":9.75},{"$f":"$H$58*BZ58","v":1547285.2890857139},{"$f":"CB57/3","v":12.083333333333334},{"$f":"$H$58*CB58","v":1917575.7856190472},{"$f":"CD57/3","v":6.833333333333333},{"$f":"$H$58*CD58","v":1084422.1684190473},{"$f":"CF57/3","v":9.75},{"$f":"$H$58*CF58","v":1547285.2890857139},{"$f":"CH57/3","v":7.416666666666667},{"$f":"$H$58*CH58","v":1176994.7925523806},{"$f":"CJ57/3","v":7},{"$f":"$H$58*CJ58","v":1110871.4895999997},{"$f":"CL57/3","v":6},{"$f":"$H$58*CL58","v":952175.56251428544},{"$f":"CN57/3","v":8.5},{"$f":"$H$58*CN58","v":1348915.3802285711},{"$f":"CP57/3","v":6.833333333333333},{"$f":"$H$58*CP58","v":1084422.1684190473},{"$f":"CR57/3","v":8.25},{"$f":"$H$58*CR58","v":1309241.3984571425},{"$f":"CT57/3","v":8},{"$f":"$H$58*CT58","v":1269567.4166857139},{"$f":"CV57/3","v":13.916666666666666},{"$f":"$H$58*CV58","v":2208518.3186095231},{"$f":"CX57/3","v":9.0833333333333339},{"$f":"$H$58*CX58","v":1441488.0043619045},{"$f":"CZ57/3","v":7.583333333333333},{"$f":"$H$58*CZ58","v":1203444.1137333328},{"$f":"DB57/3","v":9},{"$f":"$H$58*DB58","v":1428263.3437714281},{"$f":"DD57/3","v":8.0833333333333339},{"$f":"$H$58*DD58","v":1282792.0772761903},{"$f":"DF57/3","v":7.75},{"$f":"$H$58*DF58","v":1229893.4349142853},39779779.056152374,{"$f":"DI57/3","v":8.3333333333333339},{"$f":"$H$58*DI58","v":1322466.0590476186},{"$f":"DK57/3","v":7.916666666666667},{"$f":"$H$58*DK58","v":1256342.7560952378},{"$f":"DM57/3","v":13.333333333333334},{"$f":"$H$58*DM58","v":2115945.69447619},{"$f":"DO57/3","v":9.5},{"$f":"$H$58*DO58","v":1507611.3073142853},{"$f":"DQ57/3","v":8.3333333333333339},{"$f":"$H$58*DQ58","v":1322466.0590476186},{"$f":"DS57/3","v":7.583333333333333},{"$f":"$H$58*DS58","v":1203444.1137333328},{"$f":"DU57/3","v":12.416666666666666},{"$f":"$H$58*DU58","v":1970474.4279809517},{"$f":"DW57/3","v":10.583333333333334},{"$f":"$H$58*DW58","v":1679531.8949904758},{"$f":"DY57/3","v":9.3333333333333339},{"$f":"$H$58*DY58","v":1481161.9861333331},{"$f":"EA57/3","v":6.333333333333333},{"$f":"$H$58*EA58","v":1005074.2048761902},14864518.503695237,{"$f":"ED57/3","v":10},{"$f":"$H$58*ED58","v":1586959.2708571423},{"$f":"EF57/3","v":7.833333333333333},{"$f":"$H$58*EF58","v":1243118.0955047614},{"$f":"EH57/3","v":9.5},{"$f":"$H$58*EH58","v":1507611.3073142853},{"$f":"EJ57/3","v":9.9166666666666661},{"$f":"$H$58*EJ58","v":1573734.6102666662},{"$f":"EL57/3","v":8.25},{"$f":"$H$58*EL58","v":1309241.3984571425},{"$f":"EN57/3","v":5.75},{"$f":"$H$58*EN58","v":912501.58074285684},{"$f":"EP57/3","v":11.916666666666666},{"$f":"$H$58*EP58","v":1891126.4644380945},{"$f":"ER57/3","v":9.25},{"$f":"$H$58*ER58","v":1467937.3255428567},{"$f":"ET57/3","v":9.1666666666666661},{"$f":"$H$58*ET58","v":1454712.6649523803},{"$f":"EV57/3","v":8.9166666666666661},{"$f":"$H$58*EV58","v":1415038.683180952},{"$f":"EX57/3","v":10.916666666666666},{"$f":"$H$58*EX58","v":1732430.5373523803},{"$f":"EZ57/3","v":9.75},{"$f":"$H$58*EZ58","v":1547285.2890857139},{"$f":"FB57/3","v":7.916666666666667},{"$f":"$H$58*FB58","v":1256342.7560952378},{"$f":"FD57/3","v":7.5},{"$f":"$H$58*FD58","v":1190219.4531428567},{"$f":"FF57/3","v":6.333333333333333},{"$f":"$H$58*FF58","v":1005074.2048761902},{"$f":"FH57/3","v":8},{"$f":"$H$58*FH58","v":1269567.4166857139},{"$f":"FJ57/3","v":6.25},{"$f":"$H$58*FJ58","v":991849.54428571404},{"$f":"FL57/3","v":10.083333333333334},{"$f":"$H$58*FL58","v":1600183.9314476186},{"$f":"FN57/3","v":10.916666666666666},{"$f":"$H$58*FN58","v":1732430.5373523803},{"$f":"FP57/3","v":9.1666666666666661},{"$f":"$H$58*FP58","v":1454712.6649523803},{"$f":"FR57/3","v":10.583333333333334},{"$f":"$H$58*FR58","v":1679531.8949904758},{"$f":"FT57/3","v":6.75},{"$f":"$H$58*FT58","v":1071197.5078285711},{"$f":"FV57/3","v":7.916666666666667},{"$f":"$H$58*FV58","v":1256342.7560952378},{"$f":"FX57/3","v":8.8333333333333339},{"$f":"$H$58*FX58","v":1401814.0225904759},{"$f":"FZ57/3","v":7.916666666666667},{"$f":"$H$58*FZ58","v":1256342.7560952378},{"$f":"GB57/3","v":10.25},{"$f":"$H$58*GB58","v":1626633.2526285709},{"$f":"GD57/3","v":10.416666666666666},{"$f":"$H$58*GD58","v":1653082.5738095231},{"$f":"GF57/3","v":11.166666666666666},{"$f":"$H$58*GF58","v":1772104.5191238089},{"$f":"GH57/3","v":16.166666666666668},{"$f":"$H$58*GH58","v":2565584.1545523806},{"$f":"GJ57/3","v":8.5},{"$f":"$H$58*GJ58","v":1348915.3802285711},{"$f":"GL57/3","v":9.25},{"$f":"$H$58*GL58","v":1467937.3255428567},{"$f":"GN57/3","v":9.5},{"$f":"$H$58*GN58","v":1507611.3073142853},{"$f":"GP57/3","v":9.3333333333333339},{"$f":"$H$58*GP58","v":1481161.9861333331},{"$f":"GR57/3","v":8.1666666666666661},{"$f":"$H$58*GR58","v":1296016.7378666662},{"$f":"GT57/3","v":8.3333333333333339},{"$f":"$H$58*GT58","v":1322466.0590476186},50848819.97038094]
[{"$nulls":5},"Poteau Béton  9 AR 650 ( arrét ) ",{"$f":"VLOOKUP(F59,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(F59,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":189784.11648571424},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*I59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*K59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*M59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*O59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*Q59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*S59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*U59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*W59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*Y59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*AA59","v":1518272.9318857139},15182729.318857139,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*AD59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*AF59","v":1518272.9318857139},3036545.8637714279,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*AI59","v":1518272.9318857139},1518272.9318857139,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*AL59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*AN59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*AP59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*AR59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*AT59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*AV59","v":1518272.9318857139},9109637.5913142841,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*AY59","v":1518272.9318857139},1518272.9318857139,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*BB59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*BD59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*BF59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*BH59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*BJ59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*BL59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*BN59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*BP59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*BR59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*BT59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*BV59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*BX59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*BZ59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*CB59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*CD59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*CF59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*CH59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*CJ59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*CL59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*CN59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*CP59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*CR59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*CT59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*CV59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*CX59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*CZ59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*DB59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*DD59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*DF59","v":1518272.9318857139},44029915.024685711,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*DI59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*DK59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*DM59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*DO59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*DQ59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*DS59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*DU59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*DW59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*DY59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*EA59","v":1518272.9318857139},15182729.318857139,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*ED59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*EF59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*EH59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*EJ59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*EL59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*EN59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*EP59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*ER59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*ET59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*EV59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*EX59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*EZ59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*FB59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*FD59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*FF59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*FH59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*FJ59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*FL59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*FN59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*FP59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*FR59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*FT59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*FV59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*FX59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*FZ59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*GB59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*GD59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*GF59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*GH59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*GJ59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*GL59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*GN59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*GP59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*GR59","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$H$59*GT59","v":1518272.9318857139},53139552.615999982]
[{"$nulls":5},"Poteau Béton  10 B 1250  (remonté cable)",{"$f":"VLOOKUP(F60,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(F60,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":417355.83958571428},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*I60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*K60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*M60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*O60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*Q60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*S60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*U60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*W60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*Y60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*AA60","v":834711.67917142855},8347116.7917142846,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*AD60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*AF60","v":834711.67917142855},1669423.3583428571,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*AI60","v":834711.67917142855},834711.67917142855,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*AL60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*AN60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*AP60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*AR60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*AT60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*AV60","v":834711.67917142855},5008270.0750285713,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*AY60","v":834711.67917142855},834711.67917142855,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*BB60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*BD60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*BF60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*BH60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*BJ60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*BL60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*BN60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*BP60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*BR60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*BT60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*BV60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*BX60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*BZ60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*CB60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*CD60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*CF60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*CH60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*CJ60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*CL60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*CN60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*CP60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*CR60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*CT60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*CV60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*CX60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*CZ60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*DB60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*DD60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*DF60","v":834711.67917142855},24206638.695971418,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*DI60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*DK60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*DM60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*DO60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*DQ60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*DS60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*DU60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*DW60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*DY60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*EA60","v":834711.67917142855},8347116.7917142846,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*ED60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*EF60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*EH60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*EJ60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*EL60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*EN60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*EP60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*ER60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*ET60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*EV60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*EX60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*EZ60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*FB60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*FD60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*FF60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*FH60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*FJ60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*FL60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*FN60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*FP60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*FR60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*FT60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*FV60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*FX60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*FZ60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*GB60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*GD60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*GF60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*GH60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*GJ60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*GL60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*GN60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*GP60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*GR60","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$H$60*GT60","v":834711.67917142855},29214908.770999987]
[{"$nulls":5},"Câble préassemblé 3x70+54,6+25",{"$f":"VLOOKUP(F61,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ml"},{"$f":"VLOOKUP(F61,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":2621.75},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*I61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*K61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*M61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*O61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*Q61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*S61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*U61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*W61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*Y61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*AA61","v":2359575},23595750,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*AD61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*AF61","v":2359575},4719150,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*AI61","v":2359575},2359575,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*AL61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*AN61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*AP61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*AR61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*AT61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*AV61","v":2359575},14157450,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*AY61","v":2359575},2359575,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*BB61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*BD61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*BF61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*BH61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*BJ61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*BL61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*BN61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*BP61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*BR61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*BT61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*BV61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*BX61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*BZ61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*CB61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*CD61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*CF61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*CH61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*CJ61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*CL61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*CN61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*CP61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*CR61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*CT61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*CV61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*CX61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*CZ61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*DB61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*DD61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*DF61","v":2359575},68427675,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*DI61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*DK61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*DM61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*DO61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*DQ61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*DS61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*DU61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*DW61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*DY61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*EA61","v":2359575},23595750,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*ED61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*EF61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*EH61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*EJ61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*EL61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*EN61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*EP61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*ER61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*ET61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*EV61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*EX61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*EZ61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*FB61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*FD61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*FF61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*FH61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*FJ61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*FL61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*FN61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*FP61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*FR61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*FT61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*FV61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*FX61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*FZ61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*GB61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*GD61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*GF61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*GH61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*GJ61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*GL61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*GN61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*GP61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*GR61","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$H$61*GT61","v":2359575},82585125]
[{"$nulls":5},"Câble préassemblé 3x35+54,6+16",{"$f":"VLOOKUP(F62,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ml"},{"$f":"VLOOKUP(F62,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":1700.6666666666667},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*I62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*K62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*M62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*O62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*Q62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*S62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*U62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*W62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*Y62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*AA62","v":2551000},25510000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*AD62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*AF62","v":2551000},5102000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*AI62","v":2551000},2551000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*AL62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*AN62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*AP62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*AR62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*AT62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*AV62","v":2551000},15306000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*AY62","v":2551000},2551000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*BB62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*BD62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*BF62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*BH62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*BJ62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*BL62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*BN62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*BP62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*BR62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*BT62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*BV62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*BX62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*BZ62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*CB62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*CD62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*CF62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*CH62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*CJ62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*CL62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*CN62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*CP62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*CR62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*CT62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*CV62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*CX62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*CZ62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*DB62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*DD62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*DF62","v":2551000},73979000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*DI62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*DK62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*DM62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*DO62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*DQ62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*DS62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*DU62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*DW62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*DY62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*EA62","v":2551000},25510000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*ED62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*EF62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*EH62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*EJ62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*EL62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*EN62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*EP62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*ER62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*ET62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*EV62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*EX62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*EZ62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*FB62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*FD62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*FF62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*FH62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*FJ62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*FL62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*FN62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*FP62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*FR62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*FT62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*FV62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*FX62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*FZ62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*GB62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*GD62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*GF62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*GH62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*GJ62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*GL62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*GN62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*GP62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*GR62","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$H$62*GT62","v":2551000},89285000]
[{"$nulls":5},"Ens. suspension 54-14",{"$f":"VLOOKUP(F63,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(F63,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":4108.0802014999999},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*I63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*K63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*M63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*O63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*Q63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*S63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*U63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*W63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*Y63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*AA63","v":205404.010075},2054040.1007500002,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*AD63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*AF63","v":205404.010075},410808.02015,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*AI63","v":205404.010075},205404.010075,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*AL63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*AN63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*AP63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*AR63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*AT63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*AV63","v":205404.010075},1232424.06045,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*AY63","v":205404.010075},205404.010075,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*BB63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*BD63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*BF63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*BH63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*BJ63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*BL63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*BN63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*BP63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*BR63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*BT63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*BV63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*BX63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*BZ63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*CB63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*CD63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*CF63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*CH63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*CJ63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*CL63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*CN63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*CP63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*CR63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*CT63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*CV63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*CX63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*CZ63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*DB63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*DD63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*DF63","v":205404.010075},5956716.2921750024,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*DI63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*DK63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*DM63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*DO63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*DQ63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*DS63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*DU63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*DW63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*DY63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*EA63","v":205404.010075},2054040.1007500002,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*ED63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*EF63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*EH63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*EJ63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*EL63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*EN63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*EP63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*ER63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*ET63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*EV63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*EX63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*EZ63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*FB63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*FD63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*FF63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*FH63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*FJ63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*FL63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*FN63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*FP63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*FR63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*FT63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*FV63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*FX63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*FZ63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*GB63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*GD63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*GF63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*GH63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*GJ63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*GL63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*GN63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*GP63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*GR63","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$H$63*GT63","v":205404.010075},7189140.3526250031]
[{"$nulls":5},"Ens.ancrage simple 54-10",{"$f":"VLOOKUP(F64,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(F64,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":6089.9179805000003},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*I64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*K64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*M64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*O64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*Q64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*S64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*U64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*W64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*Y64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*AA64","v":121798.35961000001},1217983.5961000002,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*AD64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*AF64","v":121798.35961000001},243596.71922000003,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*AI64","v":121798.35961000001},121798.35961000001,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*AL64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*AN64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*AP64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*AR64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*AT64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*AV64","v":121798.35961000001},730790.15766000014,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*AY64","v":121798.35961000001},121798.35961000001,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*BB64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*BD64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*BF64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*BH64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*BJ64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*BL64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*BN64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*BP64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*BR64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*BT64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*BV64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*BX64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*BZ64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*CB64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*CD64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*CF64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*CH64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*CJ64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*CL64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*CN64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*CP64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*CR64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*CT64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*CV64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*CX64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*CZ64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*DB64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*DD64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*DF64","v":121798.35961000001},3532152.4286900014,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*DI64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*DK64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*DM64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*DO64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*DQ64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*DS64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*DU64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*DW64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*DY64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*EA64","v":121798.35961000001},1217983.5961000002,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*ED64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*EF64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*EH64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*EJ64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*EL64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*EN64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*EP64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*ER64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*ET64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*EV64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*EX64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*EZ64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*FB64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*FD64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*FF64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*FH64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*FJ64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*FL64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*FN64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*FP64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*FR64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*FT64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*FV64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*FX64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*FZ64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*GB64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*GD64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*GF64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*GH64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*GJ64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*GL64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*GN64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*GP64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*GR64","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$H$64*GT64","v":121798.35961000001},4262942.5863500023]
[{"$nulls":5},"Ens. ancrage double 54-10",{"$f":"VLOOKUP(F65,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(F65,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":12637.362542999999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*I65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*K65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*M65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*O65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*Q65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*S65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*U65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*W65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*Y65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*AA65","v":189560.43814499999},1895604.38145,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*AD65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*AF65","v":189560.43814499999},379120.87628999999,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*AI65","v":189560.43814499999},189560.43814499999,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*AL65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*AN65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*AP65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*AR65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*AT65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*AV65","v":189560.43814499999},1137362.6288699999,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*AY65","v":189560.43814499999},189560.43814499999,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*BB65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*BD65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*BF65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*BH65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*BJ65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*BL65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*BN65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*BP65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*BR65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*BT65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*BV65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*BX65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*BZ65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*CB65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*CD65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*CF65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*CH65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*CJ65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*CL65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*CN65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*CP65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*CR65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*CT65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*CV65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*CX65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*CZ65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*DB65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*DD65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*DF65","v":189560.43814499999},5497252.7062049974,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*DI65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*DK65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*DM65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*DO65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*DQ65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*DS65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*DU65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*DW65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*DY65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*EA65","v":189560.43814499999},1895604.38145,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*ED65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*EF65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*EH65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*EJ65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*EL65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*EN65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*EP65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*ER65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*ET65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*EV65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*EX65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*EZ65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*FB65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*FD65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*FF65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*FH65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*FJ65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*FL65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*FN65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*FP65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*FR65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*FT65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*FV65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*FX65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*FZ65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*GB65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*GD65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*GF65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*GH65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*GJ65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*GL65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*GN65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*GP65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*GR65","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$H$65*GT65","v":189560.43814499999},6634615.3350749947]
[{"$nulls":5},"Lanterne EPA 125",{"$f":"VLOOKUP(F66,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(F66,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":49492.649474599995},21.625,1070278.5448882249,9.25,457807.00764004997,12.875,637217.86198547494,15,742389.74211899994,7.625,377381.45224382496,18.25,903240.85291144997,21.75,1076465.12607255,18,890867.69054279989,16.5,816628.71633089997,12.25,606284.95606384997,7578561.9507981241,15.625,773322.64804062492,18,890867.69054279989,1664190.3385834247,9.875,488739.91356167494,488739.91356167494,12.375,612471.53724817489,9.75,482553.33237734996,11,544419.1442205999,20.25,1002226.1518606499,12.25,606284.95606384997,12,593911.7936952,3841866.9154658243,12.5,618658.11843249993,618658.11843249993,13.5,668150.76790709991,18.125,897054.27172712493,22.75,1125957.7755471498,14.5,717643.4173816999,10.625,525859.4006676249,12,593911.7936952,9.5,470180.17000869993,12.75,631031.2808011499,10.875,538232.56303627498,14.5,717643.4173816999,9.75,482553.33237734996,8.375,414500.93934977497,14.625,723829.99856602494,18.125,897054.27172712493,10.25,507299.65711464995,14.625,723829.99856602494,11.125,550605.72540492495,10.5,519672.81948329997,9,445433.84527139994,12.75,631031.2808011499,10.25,507299.65711464995,12.375,612471.53724817489,12,593911.7936952,20.875,1033159.0577822749,13.625,674337.34909142496,11.375,562978.88777357491,13.5,668150.76790709991,12.125,600098.37487952493,11.625,575352.05014222499,18609236.202449601,12.5,618658.11843249993,11.875,587725.21251087496,20,989852.98949199985,14.25,705270.25501304993,12.5,618658.11843249993,11.375,562978.88777357491,18.625,921800.59646442486,15.875,785695.81040927488,14,692897.09264439996,9.5,470180.17000869993,6953717.2511812989,15,742389.74211899994,11.75,581538.63132654992,14.25,705270.25501304993,14.875,736203.1609346749,12.375,612471.53724817489,8.625,426874.10171842494,17.875,884681.10935847496,13.875,686710.51146007492,13.75,680523.93027574988,13.375,661964.18672277499,16.375,810442.13514657493,14.625,723829.99856602494,11.875,587725.21251087496,11.25,556792.30658924999,9.5,470180.17000869993,12,593911.7936952,9.375,463993.58882437495,15.125,748576.32330332499,16.375,810442.13514657493,13.75,680523.93027574988,15.875,785695.81040927488,10.125,501113.07593032497,11.875,587725.21251087496,13.25,655777.60553844995,11.875,587725.21251087496,15.375,760949.48567197495,15.625,773322.64804062492,16.75,829001.87869954994,24.25,1200196.7497590499,12.75,631031.2808011499,13.875,686710.51146007492,14.25,705270.25501304993,14,692897.09264439996,12.25,606284.95606384997,12.5,618658.11843249993,23787404.653729618]
[{"$nulls":5},"Mise à la terre du neutre",{"$f":"VLOOKUP(F67,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(F67,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":41546.810279568614},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*I67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*K67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*M67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*O67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*Q67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*S67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*U67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*W67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*Y67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*AA67","v":429317.03955554235},4293170.3955554226,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*AD67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*AF67","v":429317.03955554235},858634.07911108469,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*AI67","v":429317.03955554235},429317.03955554235,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*AL67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*AN67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*AP67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*AR67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*AT67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*AV67","v":429317.03955554235},2575902.237333254,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*AY67","v":429317.03955554235},429317.03955554235,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*BB67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*BD67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*BF67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*BH67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*BJ67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*BL67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*BN67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*BP67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*BR67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*BT67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*BV67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*BX67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*BZ67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*CB67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*CD67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*CF67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*CH67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*CJ67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*CL67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*CN67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*CP67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*CR67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*CT67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*CV67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*CX67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*CZ67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*DB67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*DD67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*DF67","v":429317.03955554235},12450194.147110725,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*DI67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*DK67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*DM67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*DO67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*DQ67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*DS67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*DU67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*DW67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*DY67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*EA67","v":429317.03955554235},4293170.3955554226,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*ED67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*EF67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*EH67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*EJ67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*EL67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*EN67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*EP67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*ER67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*ET67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*EV67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*EX67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*EZ67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*FB67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*FD67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*FF67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*FH67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*FJ67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*FL67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*FN67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*FP67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*FR67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*FT67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*FV67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*FX67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*FZ67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*GB67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*GD67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*GF67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*GH67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*GJ67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*GL67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*GN67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*GP67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*GR67","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$H$67*GT67","v":429317.03955554235},15026096.384443978]
[{"$nulls":5},"Accessoires de raccordement et divers",{"$f":"VLOOKUP(F68,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ens."},{"$f":"VLOOKUP(F68,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":281719.87879634375},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*I68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*K68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*M68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*O68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*Q68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*S68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*U68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*W68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*Y68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*AA68","v":563439.7575926875},5634397.5759268748,{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*AD68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*AF68","v":563439.7575926875},1126879.515185375,{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*AI68","v":563439.7575926875},563439.7575926875,{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*AL68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*AN68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*AP68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*AR68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*AT68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*AV68","v":563439.7575926875},3380638.5455561248,{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*AY68","v":563439.7575926875},563439.7575926875,{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*BB68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*BD68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*BF68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*BH68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*BJ68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*BL68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*BN68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*BP68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*BR68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*BT68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*BV68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*BX68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*BZ68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*CB68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*CD68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*CF68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*CH68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*CJ68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*CL68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*CN68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*CP68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*CR68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*CT68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*CV68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*CX68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*CZ68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*DB68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*DD68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*DF68","v":563439.7575926875},16339752.970187936,{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*DI68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*DK68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*DM68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*DO68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*DQ68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*DS68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*DU68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*DW68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*DY68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*EA68","v":563439.7575926875},5634397.5759268748,{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*ED68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*EF68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*EH68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*EJ68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*EL68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*EN68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*EP68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*ER68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*ET68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*EV68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*EX68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*EZ68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*FB68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*FD68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*FF68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*FH68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*FJ68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*FL68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*FN68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*FP68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*FR68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*FT68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*FV68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*FX68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*FZ68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*GB68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*GD68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*GF68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*GH68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*GJ68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*GL68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*GN68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*GP68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*GR68","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$V$21*2","v":2},{"$f":"$H$68*GT68","v":563439.7575926875},19720391.515744071]
[{"$nulls":5},{"$f":"\"Sous-total \"&E55","v":"Sous-total Réseau BT\n"},null,null,null,{"$f":"SUM(J55:J68)","v":17647687.734845623},null,{"$f":"SUM(L55:L68)","v":13283012.849081375},null,{"$f":"SUM(N55:N68)","v":14561553.977234537},null,{"$f":"SUM(P55:P68)","v":15311043.604082942},null,{"$f":"SUM(R55:R68)","v":12709873.722667888},null,{"$f":"SUM(T55:T68)","v":16457321.856909916},null,{"$f":"SUM(V55:V68)","v":17691775.359954353},null,{"$f":"SUM(X55:X68)","v":16369146.606692458},null,{"$f":"SUM(Z55:Z68)","v":15840095.105387701},null,{"$f":"SUM(AB55:AB68)","v":14341115.851690888},{"$f":"+SUM(J69:AB69)","v":154212626.66854769},null,{"$f":"SUM(AE55:AE68)","v":15531481.72962659},null,{"$f":"SUM(AG55:AG68)","v":16369146.606692458},{"$f":"SUM(AH55:AH68)","v":31900628.336319048},null,{"$f":"SUM(AJ55:AJ68)","v":13503450.974625023},{"$f":"SUM(AK55:AK68)","v":13503450.974625023},null,{"$f":"SUM(AM55:AM68)","v":14385203.476799618},null,{"$f":"SUM(AO55:AO68)","v":13459363.349516293},null,{"$f":"SUM(AQ55:AQ68)","v":13900239.60060359},null,{"$f":"SUM(AS55:AS68)","v":17162723.858649593},null,{"$f":"SUM(AU55:AU68)","v":14341115.851690888},null,{"$f":"SUM(AW55:AW68)","v":14252940.601473428},{"$f":"SUM(AX55:AX68)","v":87501586.738733426},null,{"$f":"SUM(AZ55:AZ68)","v":14429291.101908347},{"$f":"SUM(BA55:BA68)","v":14429291.101908347},null,{"$f":"SUM(BC55:BC68)","v":14781992.102778185},null,{"$f":"SUM(BE55:BE68)","v":16413234.231801188},null,{"$f":"SUM(BG55:BG68)","v":18044476.36082419},null,{"$f":"SUM(BI55:BI68)","v":15134693.103648024},null,{"$f":"SUM(BK55:BK68)","v":13767976.725277402},null,{"$f":"SUM(BM55:BM68)","v":14252940.601473428},null,{"$f":"SUM(BO55:BO68)","v":13371188.099298835},null,{"$f":"SUM(BQ55:BQ68)","v":14517466.352125807},null,{"$f":"SUM(BS55:BS68)","v":13856151.97549486},null,{"$f":"SUM(BU55:BU68)","v":15134693.103648024},null,{"$f":"SUM(BW55:BW68)","v":13459363.349516293},null,{"$f":"SUM(BY55:BY68)","v":12974399.473320264},null,{"$f":"SUM(CA55:CA68)","v":15178780.728756754},null,{"$f":"SUM(CC55:CC68)","v":16413234.231801188},null,{"$f":"SUM(CE55:CE68)","v":13635713.849951211},null,{"$f":"SUM(CG55:CG68)","v":15178780.728756754},null,{"$f":"SUM(CI55:CI68)","v":13944327.225712322},null,{"$f":"SUM(CK55:CK68)","v":13723889.100168673},null,{"$f":"SUM(CM55:CM68)","v":13194837.598863915},null,{"$f":"SUM(CO55:CO68)","v":14517466.352125807},null,{"$f":"SUM(CQ55:CQ68)","v":13635713.849951211},null,{"$f":"SUM(CS55:CS68)","v":14385203.476799618},null,{"$f":"SUM(CU55:CU68)","v":14252940.601473428},null,{"$f":"SUM(CW55:CW68)","v":17383161.984193243},null,{"$f":"SUM(CY55:CY68)","v":14826079.727886917},null,{"$f":"SUM(DA55:DA68)","v":14032502.47592978},null,{"$f":"SUM(DC55:DC68)","v":14781992.102778185},null,{"$f":"SUM(DE55:DE68)","v":14297028.226582158},null,{"$f":"SUM(DG55:DG68)","v":14120677.72614724},{"$f":"SUM(DH55:DH68)","v":423210905.467085},null,{"$f":"SUM(DJ55:DJ68)","v":14429291.101908347},null,{"$f":"SUM(DL55:DL68)","v":14208852.976364698},null,{"$f":"SUM(DN55:DN68)","v":17074548.608432133},null,{"$f":"SUM(DP55:DP68)","v":15046517.853430565},null,{"$f":"SUM(DR55:DR68)","v":14429291.101908347},null,{"$f":"SUM(DT55:DT68)","v":14032502.47592978},null,{"$f":"SUM(DV55:DV68)","v":16589584.732236106},null,{"$f":"SUM(DX55:DX68)","v":15619656.97984405},null,{"$f":"SUM(DZ55:DZ68)","v":14958342.603213103},null,{"$f":"SUM(EB55:EB68)","v":13371188.099298835},{"$f":"SUM(EC55:EC68)","v":149759776.53256598},null,{"$f":"SUM(EE55:EE68)","v":15311043.604082942},null,{"$f":"SUM(EG55:EG68)","v":14164765.35125597},null,{"$f":"SUM(EI55:EI68)","v":15046517.853430565},null,{"$f":"SUM(EK55:EK68)","v":15266955.978974214},null,{"$f":"SUM(EM55:EM68)","v":14385203.476799618},null,{"$f":"SUM(EO55:EO68)","v":13062574.723537726},null,{"$f":"SUM(EQ55:EQ68)","v":16325058.981583728},null,{"$f":"SUM(ES55:ES68)","v":14914254.978104375},null,{"$f":"SUM(EU55:EU68)","v":14870167.352995645},null,{"$f":"SUM(EW55:EW68)","v":14737904.477669457},null,{"$f":"SUM(EY55:EY68)","v":15796007.480278971},null,{"$f":"SUM(FA55:FA68)","v":15178780.728756754},null,{"$f":"SUM(FC55:FC68)","v":14208852.976364698},null,{"$f":"SUM(FE55:FE68)","v":13988414.85082105},null,{"$f":"SUM(FG55:FG68)","v":13371188.099298835},null,{"$f":"SUM(FI55:FI68)","v":14252940.601473428},null,{"$f":"SUM(FK55:FK68)","v":13327100.474190105},null,{"$f":"SUM(FM55:FM68)","v":15355131.229191674},null,{"$f":"SUM(FO55:FO68)","v":15796007.480278971},null,{"$f":"SUM(FQ55:FQ68)","v":14870167.352995645},null,{"$f":"SUM(FS55:FS68)","v":15619656.97984405},null,{"$f":"SUM(FU55:FU68)","v":13591626.224842483},null,{"$f":"SUM(FW55:FW68)","v":14208852.976364698},null,{"$f":"SUM(FY55:FY68)","v":14693816.852560727},null,{"$f":"SUM(GA55:GA68)","v":14208852.976364698},null,{"$f":"SUM(GC55:GC68)","v":15443306.47940913},null,{"$f":"SUM(GE55:GE68)","v":15531481.72962659},null,{"$f":"SUM(GG55:GG68)","v":15928270.355605159},null,{"$f":"SUM(GI55:GI68)","v":18573527.862128947},null,{"$f":"SUM(GK55:GK68)","v":14517466.352125807},null,{"$f":"SUM(GM55:GM68)","v":14914254.978104375},null,{"$f":"SUM(GO55:GO68)","v":15046517.853430565},null,{"$f":"SUM(GQ55:GQ68)","v":14958342.603213103},null,{"$f":"SUM(GS55:GS68)","v":14341115.851690888},null,{"$f":"SUM(GU55:GU68)","v":14429291.101908347},{"$f":"SUM(GV55:GV68)","v":520235419.22930402}]
[{"$nulls":4},"Branchements BT","Pince d'ancrage","u",{"$f":"VLOOKUP(F70,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":500},{"$f":"I83+1","v":119},{"$f":"$H$70*I70","v":59500},{"$f":"K83+1","v":37},{"$f":"$H$70*K70","v":18500},{"$f":"M83+1","v":57},{"$f":"$H$70*M70","v":28500},{"$f":"O83+1","v":73},{"$f":"$H$70*O70","v":36500},{"$f":"Q83+1","v":26},{"$f":"$H$70*Q70","v":13000},{"$f":"S83+1","v":95},{"$f":"$H$70*S70","v":47500},{"$f":"U83+1","v":118},{"$f":"$H$70*U70","v":59000},{"$f":"W83+1","v":96},{"$f":"$H$70*W70","v":48000},{"$f":"Y83+1","v":83},{"$f":"$H$70*Y70","v":41500},{"$f":"AA83+1","v":54},{"$f":"$H$70*AA70","v":27000},379000,{"$f":"AD83+1","v":80},{"$f":"$H$70*AD70","v":40000},{"$f":"AF83+1","v":94},{"$f":"$H$70*AF70","v":47000},{"$f":"+AE70+AG70","v":87000},{"$f":"AI83+1","v":42},{"$f":"$H$70*AI70","v":21000},{"$f":"+AJ70","v":21000},{"$f":"AL83+1","v":54},{"$f":"$H$70*AL70","v":27000},{"$f":"AN83+1","v":38},{"$f":"$H$70*AN70","v":19000},{"$f":"AP83+1","v":46},{"$f":"$H$70*AP70","v":23000},{"$f":"AR83+1","v":109},{"$f":"$H$70*AR70","v":54500},{"$f":"AT83+1","v":55},{"$f":"$H$70*AT70","v":27500},{"$f":"AV83+1","v":53},{"$f":"$H$70*AV70","v":26500},177500,{"$f":"AY83+1","v":55},{"$f":"$H$70*AY70","v":27500},{"$f":"+AZ70","v":27500},{"$f":"BB83+1","v":69},{"$f":"$H$70*BB70","v":34500},{"$f":"BD83+1","v":95},{"$f":"$H$70*BD70","v":47500},{"$f":"BF83+1","v":131},{"$f":"$H$70*BF70","v":65500},{"$f":"BH83+1","v":69},{"$f":"$H$70*BH70","v":34500},{"$f":"BJ83+1","v":46},{"$f":"$H$70*BJ70","v":23000},{"$f":"BL83+1","v":54},{"$f":"$H$70*BL70","v":27000},{"$f":"BN83+1","v":39},{"$f":"$H$70*BN70","v":19500},{"$f":"BP83+1","v":61},{"$f":"$H$70*BP70","v":30500},{"$f":"BR83+1","v":48},{"$f":"$H$70*BR70","v":24000},{"$f":"BT83+1","v":69},{"$f":"$H$70*BT70","v":34500},{"$f":"BV83+1","v":35},{"$f":"$H$70*BV70","v":17500},{"$f":"BX83+1","v":31},{"$f":"$H$70*BX70","v":15500},{"$f":"BZ83+1","v":72},{"$f":"$H$70*BZ70","v":36000},{"$f":"CB83+1","v":93},{"$f":"$H$70*CB70","v":46500},{"$f":"CD83+1","v":43},{"$f":"$H$70*CD70","v":21500},{"$f":"CF83+1","v":73},{"$f":"$H$70*CF70","v":36500},{"$f":"CH83+1","v":47},{"$f":"$H$70*CH70","v":23500},{"$f":"CJ83+1","v":43},{"$f":"$H$70*CJ70","v":21500},{"$f":"CL83+1","v":34},{"$f":"$H$70*CL70","v":17000},{"$f":"CN83+1","v":59},{"$f":"$H$70*CN70","v":29500},{"$f":"CP83+1","v":44},{"$f":"$H$70*CP70","v":22000},{"$f":"CR83+1","v":58},{"$f":"$H$70*CR70","v":29000},{"$f":"CT83+1","v":53},{"$f":"$H$70*CT70","v":26500},{"$f":"CV83+1","v":114},{"$f":"$H$70*CV70","v":57000},{"$f":"CX83+1","v":66},{"$f":"$H$70*CX70","v":33000},{"$f":"CZ83+1","v":49},{"$f":"$H$70*CZ70","v":24500},{"$f":"DB83+1","v":66},{"$f":"$H$70*DB70","v":33000},{"$f":"DD83+1","v":54},{"$f":"$H$70*DD70","v":27000},{"$f":"DF83+1","v":52},{"$f":"$H$70*DF70","v":26000},883500,{"$f":"DI83+1","v":58},{"$f":"$H$70*DI70","v":29000},{"$f":"DK83+1","v":53},{"$f":"$H$70*DK70","v":26500},{"$f":"DM83+1","v":106},{"$f":"$H$70*DM70","v":53000},{"$f":"DO83+1","v":68},{"$f":"$H$70*DO70","v":34000},{"$f":"DQ83+1","v":56},{"$f":"$H$70*DQ70","v":28000},{"$f":"DS83+1","v":51},{"$f":"$H$70*DS70","v":25500},{"$f":"DU83+1","v":96},{"$f":"$H$70*DU70","v":48000},{"$f":"DW83+1","v":82},{"$f":"$H$70*DW70","v":41000},{"$f":"DY83+1","v":66},{"$f":"$H$70*DY70","v":33000},{"$f":"EA83+1","v":38},{"$f":"$H$70*EA70","v":19000},337000,{"$f":"ED83+1","v":73},{"$f":"$H$70*ED70","v":36500},{"$f":"EF83+1","v":50},{"$f":"$H$70*EF70","v":25000},{"$f":"EH83+1","v":69},{"$f":"$H$70*EH70","v":34500},{"$f":"EJ83+1","v":73},{"$f":"$H$70*EJ70","v":36500},{"$f":"EL83+1","v":58},{"$f":"$H$70*EL70","v":29000},{"$f":"EN83+1","v":30},{"$f":"$H$70*EN70","v":15000},{"$f":"EP83+1","v":92},{"$f":"$H$70*EP70","v":46000},{"$f":"ER83+1","v":67},{"$f":"$H$70*ER70","v":33500},{"$f":"ET83+1","v":65},{"$f":"$H$70*ET70","v":32500},{"$f":"EV83+1","v":61},{"$f":"$H$70*EV70","v":30500},{"$f":"EX83+1","v":83},{"$f":"$H$70*EX70","v":41500},{"$f":"EZ83+1","v":70},{"$f":"$H$70*EZ70","v":35000},{"$f":"FB83+1","v":54},{"$f":"$H$70*FB70","v":27000},{"$f":"FD83+1","v":50},{"$f":"$H$70*FD70","v":25000},{"$f":"FF83+1","v":36},{"$f":"$H$70*FF70","v":18000},{"$f":"FH83+1","v":51},{"$f":"$H$70*FH70","v":25500},{"$f":"FJ83+1","v":36},{"$f":"$H$70*FJ70","v":18000},{"$f":"FL83+1","v":74},{"$f":"$H$70*FL70","v":37000},{"$f":"FN83+1","v":84},{"$f":"$H$70*FN70","v":42000},{"$f":"FP83+1","v":67},{"$f":"$H$70*FP70","v":33500},{"$f":"FR83+1","v":81},{"$f":"$H$70*FR70","v":40500},{"$f":"FT83+1","v":42},{"$f":"$H$70*FT70","v":21000},{"$f":"FV83+1","v":53},{"$f":"$H$70*FV70","v":26500},{"$f":"FX83+1","v":60},{"$f":"$H$70*FX70","v":30000},{"$f":"FZ83+1","v":53},{"$f":"$H$70*FZ70","v":26500},{"$f":"GB83+1","v":75},{"$f":"$H$70*GB70","v":37500},{"$f":"GD83+1","v":80},{"$f":"$H$70*GD70","v":40000},{"$f":"GF83+1","v":86},{"$f":"$H$70*GF70","v":43000},{"$f":"GH83+1","v":134},{"$f":"$H$70*GH70","v":67000},{"$f":"GJ83+1","v":57},{"$f":"$H$70*GJ70","v":28500},{"$f":"GL83+1","v":65},{"$f":"$H$70*GL70","v":32500},{"$f":"GN83+1","v":67},{"$f":"$H$70*GN70","v":33500},{"$f":"GP83+1","v":66},{"$f":"$H$70*GP70","v":33000},{"$f":"GR83+1","v":54},{"$f":"$H$70*GR70","v":27000},{"$f":"GT83+1","v":56},{"$f":"$H$70*GT70","v":28000},1136000]
[{"$nulls":5},"Connecteurs de branchement pour monophasé","u",{"$f":"VLOOKUP(F71,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":1400},{"$f":"I83*'[1]Hypo Cables'!$X$30","v":236},{"$f":"$H$71*I71","v":330400},{"$f":"K83*'[1]Hypo Cables'!$X$30","v":72},{"$f":"$H$71*K71","v":100800},{"$f":"M83*'[1]Hypo Cables'!$X$30","v":112},{"$f":"$H$71*M71","v":156800},{"$f":"O83*'[1]Hypo Cables'!$X$30","v":144},{"$f":"$H$71*O71","v":201600},{"$f":"Q83*'[1]Hypo Cables'!$X$30","v":50},{"$f":"$H$71*Q71","v":70000},{"$f":"S83*'[1]Hypo Cables'!$X$30","v":188},{"$f":"$H$71*S71","v":263200},{"$f":"U83*'[1]Hypo Cables'!$X$30","v":234},{"$f":"$H$71*U71","v":327600},{"$f":"W83*'[1]Hypo Cables'!$X$30","v":190},{"$f":"$H$71*W71","v":266000},{"$f":"Y83*'[1]Hypo Cables'!$X$30","v":164},{"$f":"$H$71*Y71","v":229600},{"$f":"AA83*'[1]Hypo Cables'!$X$30","v":106},{"$f":"$H$71*AA71","v":148400},2094400,{"$f":"AD83*'[1]Hypo Cables'!$X$30","v":158},{"$f":"$H$71*AD71","v":221200},{"$f":"AF83*'[1]Hypo Cables'!$X$30","v":186},{"$f":"$H$71*AF71","v":260400},{"$f":"+AE71+AG71","v":481600},{"$f":"AI83*'[1]Hypo Cables'!$X$30","v":82},{"$f":"$H$71*AI71","v":114800},{"$f":"+AJ71","v":114800},{"$f":"AL83*'[1]Hypo Cables'!$X$30","v":106},{"$f":"$H$71*AL71","v":148400},{"$f":"AN83*'[1]Hypo Cables'!$X$30","v":74},{"$f":"$H$71*AN71","v":103600},{"$f":"AP83*'[1]Hypo Cables'!$X$30","v":90},{"$f":"$H$71*AP71","v":126000},{"$f":"AR83*'[1]Hypo Cables'!$X$30","v":216},{"$f":"$H$71*AR71","v":302400},{"$f":"AT83*'[1]Hypo Cables'!$X$30","v":108},{"$f":"$H$71*AT71","v":151200},{"$f":"AV83*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$H$71*AV71","v":145600},977200,{"$f":"AY83*'[1]Hypo Cables'!$X$30","v":108},{"$f":"$H$71*AY71","v":151200},{"$f":"+AZ71","v":151200},{"$f":"BB83*'[1]Hypo Cables'!$X$30","v":136},{"$f":"$H$71*BB71","v":190400},{"$f":"BD83*'[1]Hypo Cables'!$X$30","v":188},{"$f":"$H$71*BD71","v":263200},{"$f":"BF83*'[1]Hypo Cables'!$X$30","v":260},{"$f":"$H$71*BF71","v":364000},{"$f":"BH83*'[1]Hypo Cables'!$X$30","v":136},{"$f":"$H$71*BH71","v":190400},{"$f":"BJ83*'[1]Hypo Cables'!$X$30","v":90},{"$f":"$H$71*BJ71","v":126000},{"$f":"BL83*'[1]Hypo Cables'!$X$30","v":106},{"$f":"$H$71*BL71","v":148400},{"$f":"BN83*'[1]Hypo Cables'!$X$30","v":76},{"$f":"$H$71*BN71","v":106400},{"$f":"BP83*'[1]Hypo Cables'!$X$30","v":120},{"$f":"$H$71*BP71","v":168000},{"$f":"BR83*'[1]Hypo Cables'!$X$30","v":94},{"$f":"$H$71*BR71","v":131600},{"$f":"BT83*'[1]Hypo Cables'!$X$30","v":136},{"$f":"$H$71*BT71","v":190400},{"$f":"BV83*'[1]Hypo Cables'!$X$30","v":68},{"$f":"$H$71*BV71","v":95200},{"$f":"BX83*'[1]Hypo Cables'!$X$30","v":60},{"$f":"$H$71*BX71","v":84000},{"$f":"BZ83*'[1]Hypo Cables'!$X$30","v":142},{"$f":"$H$71*BZ71","v":198800},{"$f":"CB83*'[1]Hypo Cables'!$X$30","v":184},{"$f":"$H$71*CB71","v":257600},{"$f":"CD83*'[1]Hypo Cables'!$X$30","v":84},{"$f":"$H$71*CD71","v":117600},{"$f":"CF83*'[1]Hypo Cables'!$X$30","v":144},{"$f":"$H$71*CF71","v":201600},{"$f":"CH83*'[1]Hypo Cables'!$X$30","v":92},{"$f":"$H$71*CH71","v":128800},{"$f":"CJ83*'[1]Hypo Cables'!$X$30","v":84},{"$f":"$H$71*CJ71","v":117600},{"$f":"CL83*'[1]Hypo Cables'!$X$30","v":66},{"$f":"$H$71*CL71","v":92400},{"$f":"CN83*'[1]Hypo Cables'!$X$30","v":116},{"$f":"$H$71*CN71","v":162400},{"$f":"CP83*'[1]Hypo Cables'!$X$30","v":86},{"$f":"$H$71*CP71","v":120400},{"$f":"CR83*'[1]Hypo Cables'!$X$30","v":114},{"$f":"$H$71*CR71","v":159600},{"$f":"CT83*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$H$71*CT71","v":145600},{"$f":"CV83*'[1]Hypo Cables'!$X$30","v":226},{"$f":"$H$71*CV71","v":316400},{"$f":"CX83*'[1]Hypo Cables'!$X$30","v":130},{"$f":"$H$71*CX71","v":182000},{"$f":"CZ83*'[1]Hypo Cables'!$X$30","v":96},{"$f":"$H$71*CZ71","v":134400},{"$f":"DB83*'[1]Hypo Cables'!$X$30","v":130},{"$f":"$H$71*DB71","v":182000},{"$f":"DD83*'[1]Hypo Cables'!$X$30","v":106},{"$f":"$H$71*DD71","v":148400},{"$f":"DF83*'[1]Hypo Cables'!$X$30","v":102},{"$f":"$H$71*DF71","v":142800},4866400,{"$f":"DI83*'[1]Hypo Cables'!$X$30","v":114},{"$f":"$H$71*DI71","v":159600},{"$f":"DK83*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$H$71*DK71","v":145600},{"$f":"DM83*'[1]Hypo Cables'!$X$30","v":210},{"$f":"$H$71*DM71","v":294000},{"$f":"DO83*'[1]Hypo Cables'!$X$30","v":134},{"$f":"$H$71*DO71","v":187600},{"$f":"DQ83*'[1]Hypo Cables'!$X$30","v":110},{"$f":"$H$71*DQ71","v":154000},{"$f":"DS83*'[1]Hypo Cables'!$X$30","v":100},{"$f":"$H$71*DS71","v":140000},{"$f":"DU83*'[1]Hypo Cables'!$X$30","v":190},{"$f":"$H$71*DU71","v":266000},{"$f":"DW83*'[1]Hypo Cables'!$X$30","v":162},{"$f":"$H$71*DW71","v":226800},{"$f":"DY83*'[1]Hypo Cables'!$X$30","v":130},{"$f":"$H$71*DY71","v":182000},{"$f":"EA83*'[1]Hypo Cables'!$X$30","v":74},{"$f":"$H$71*EA71","v":103600},1859200,{"$f":"ED83*'[1]Hypo Cables'!$X$30","v":144},{"$f":"$H$71*ED71","v":201600},{"$f":"EF83*'[1]Hypo Cables'!$X$30","v":98},{"$f":"$H$71*EF71","v":137200},{"$f":"EH83*'[1]Hypo Cables'!$X$30","v":136},{"$f":"$H$71*EH71","v":190400},{"$f":"EJ83*'[1]Hypo Cables'!$X$30","v":144},{"$f":"$H$71*EJ71","v":201600},{"$f":"EL83*'[1]Hypo Cables'!$X$30","v":114},{"$f":"$H$71*EL71","v":159600},{"$f":"EN83*'[1]Hypo Cables'!$X$30","v":58},{"$f":"$H$71*EN71","v":81200},{"$f":"EP83*'[1]Hypo Cables'!$X$30","v":182},{"$f":"$H$71*EP71","v":254800},{"$f":"ER83*'[1]Hypo Cables'!$X$30","v":132},{"$f":"$H$71*ER71","v":184800},{"$f":"ET83*'[1]Hypo Cables'!$X$30","v":128},{"$f":"$H$71*ET71","v":179200},{"$f":"EV83*'[1]Hypo Cables'!$X$30","v":120},{"$f":"$H$71*EV71","v":168000},{"$f":"EX83*'[1]Hypo Cables'!$X$30","v":164},{"$f":"$H$71*EX71","v":229600},{"$f":"EZ83*'[1]Hypo Cables'!$X$30","v":138},{"$f":"$H$71*EZ71","v":193200},{"$f":"FB83*'[1]Hypo Cables'!$X$30","v":106},{"$f":"$H$71*FB71","v":148400},{"$f":"FD83*'[1]Hypo Cables'!$X$30","v":98},{"$f":"$H$71*FD71","v":137200},{"$f":"FF83*'[1]Hypo Cables'!$X$30","v":70},{"$f":"$H$71*FF71","v":98000},{"$f":"FH83*'[1]Hypo Cables'!$X$30","v":100},{"$f":"$H$71*FH71","v":140000},{"$f":"FJ83*'[1]Hypo Cables'!$X$30","v":70},{"$f":"$H$71*FJ71","v":98000},{"$f":"FL83*'[1]Hypo Cables'!$X$30","v":146},{"$f":"$H$71*FL71","v":204400},{"$f":"FN83*'[1]Hypo Cables'!$X$30","v":166},{"$f":"$H$71*FN71","v":232400},{"$f":"FP83*'[1]Hypo Cables'!$X$30","v":132},{"$f":"$H$71*FP71","v":184800},{"$f":"FR83*'[1]Hypo Cables'!$X$30","v":160},{"$f":"$H$71*FR71","v":224000},{"$f":"FT83*'[1]Hypo Cables'!$X$30","v":82},{"$f":"$H$71*FT71","v":114800},{"$f":"FV83*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$H$71*FV71","v":145600},{"$f":"FX83*'[1]Hypo Cables'!$X$30","v":118},{"$f":"$H$71*FX71","v":165200},{"$f":"FZ83*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$H$71*FZ71","v":145600},{"$f":"GB83*'[1]Hypo Cables'!$X$30","v":148},{"$f":"$H$71*GB71","v":207200},{"$f":"GD83*'[1]Hypo Cables'!$X$30","v":158},{"$f":"$H$71*GD71","v":221200},{"$f":"GF83*'[1]Hypo Cables'!$X$30","v":170},{"$f":"$H$71*GF71","v":238000},{"$f":"GH83*'[1]Hypo Cables'!$X$30","v":266},{"$f":"$H$71*GH71","v":372400},{"$f":"GJ83*'[1]Hypo Cables'!$X$30","v":112},{"$f":"$H$71*GJ71","v":156800},{"$f":"GL83*'[1]Hypo Cables'!$X$30","v":128},{"$f":"$H$71*GL71","v":179200},{"$f":"GN83*'[1]Hypo Cables'!$X$30","v":132},{"$f":"$H$71*GN71","v":184800},{"$f":"GP83*'[1]Hypo Cables'!$X$30","v":130},{"$f":"$H$71*GP71","v":182000},{"$f":"GR83*'[1]Hypo Cables'!$X$30","v":106},{"$f":"$H$71*GR71","v":148400},{"$f":"GT83*'[1]Hypo Cables'!$X$30","v":110},{"$f":"$H$71*GT71","v":154000},6263600]
[{"$nulls":5},"Connecteurs de branchement pour triphasé","u",{"$f":"VLOOKUP(F72,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":2028},{"$f":"I84*'[1]Hypo Cables'!$X$31","v":32},{"$f":"$H$72*I72","v":64896},{"$f":"K84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*K72","v":16224},{"$f":"M84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*M72","v":16224},{"$f":"O84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*O72","v":16224},{"$f":"Q84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*Q72","v":16224},{"$f":"S84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*S72","v":16224},{"$f":"U84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*U72","v":16224},{"$f":"W84*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$H$72*W72","v":32448},{"$f":"Y84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*Y72","v":16224},{"$f":"AA84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*AA72","v":16224},227136,{"$f":"AD84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*AD72","v":16224},{"$f":"AF84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*AF72","v":16224},32448,{"$f":"AI84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*AI72","v":16224},16224,{"$f":"AL84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*AL72","v":16224},{"$f":"AN84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*AN72","v":16224},{"$f":"AP84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*AP72","v":16224},{"$f":"AR84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*AR72","v":16224},{"$f":"AT84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*AT72","v":16224},{"$f":"AV84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*AV72","v":16224},97344,{"$f":"AY84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*AY72","v":16224},16224,{"$f":"BB84*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$H$72*BB72","v":32448},{"$f":"BD84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*BD72","v":16224},{"$f":"BF84*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$H$72*BF72","v":32448},{"$f":"BH84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*BH72","v":16224},{"$f":"BJ84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*BJ72","v":16224},{"$f":"BL84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*BL72","v":16224},{"$f":"BN84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*BN72","v":16224},{"$f":"BP84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*BP72","v":16224},{"$f":"BR84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*BR72","v":16224},{"$f":"BT84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*BT72","v":16224},{"$f":"BV84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*BV72","v":16224},{"$f":"BX84*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$H$72*BX72","v":32448},{"$f":"BZ84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*BZ72","v":16224},{"$f":"CB84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*CB72","v":16224},{"$f":"CD84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*CD72","v":16224},{"$f":"CF84*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$H$72*CF72","v":32448},{"$f":"CH84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*CH72","v":16224},{"$f":"CJ84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*CJ72","v":16224},{"$f":"CL84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*CL72","v":16224},{"$f":"CN84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*CN72","v":16224},{"$f":"CP84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*CP72","v":16224},{"$f":"CR84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*CR72","v":16224},{"$f":"CT84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*CT72","v":16224},{"$f":"CV84*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$H$72*CV72","v":32448},{"$f":"CX84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*CX72","v":16224},{"$f":"CZ84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*CZ72","v":16224},{"$f":"DB84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*DB72","v":16224},{"$f":"DD84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*DD72","v":16224},{"$f":"DF84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*DF72","v":16224},551616,{"$f":"DI84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*DI72","v":16224},{"$f":"DK84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*DK72","v":16224},{"$f":"DM84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*DM72","v":16224},{"$f":"DO84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*DO72","v":16224},{"$f":"DQ84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*DQ72","v":16224},{"$f":"DS84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*DS72","v":16224},{"$f":"DU84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*DU72","v":16224},{"$f":"DW84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*DW72","v":16224},{"$f":"DY84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*DY72","v":16224},{"$f":"EA84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*EA72","v":16224},162240,{"$f":"ED84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*ED72","v":16224},{"$f":"EF84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*EF72","v":16224},{"$f":"EH84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*EH72","v":16224},{"$f":"EJ84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*EJ72","v":16224},{"$f":"EL84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*EL72","v":16224},{"$f":"EN84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*EN72","v":16224},{"$f":"EP84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*EP72","v":16224},{"$f":"ER84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*ER72","v":16224},{"$f":"ET84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*ET72","v":16224},{"$f":"EV84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*EV72","v":16224},{"$f":"EX84*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$H$72*EX72","v":32448},{"$f":"EZ84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*EZ72","v":16224},{"$f":"FB84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*FB72","v":16224},{"$f":"FD84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*FD72","v":16224},{"$f":"FF84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*FF72","v":16224},{"$f":"FH84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*FH72","v":16224},{"$f":"FJ84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*FJ72","v":16224},{"$f":"FL84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*FL72","v":16224},{"$f":"FN84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*FN72","v":16224},{"$f":"FP84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*FP72","v":16224},{"$f":"FR84*'[1]Hypo Cables'!$X$31","v":24},{"$f":"$H$72*FR72","v":48672},{"$f":"FT84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*FT72","v":16224},{"$f":"FV84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*FV72","v":16224},{"$f":"FX84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*FX72","v":16224},{"$f":"FZ84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*FZ72","v":16224},{"$f":"GB84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*GB72","v":16224},{"$f":"GD84*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$H$72*GD72","v":32448},{"$f":"GF84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*GF72","v":16224},{"$f":"GH84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*GH72","v":16224},{"$f":"GJ84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*GJ72","v":16224},{"$f":"GL84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*GL72","v":16224},{"$f":"GN84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*GN72","v":16224},{"$f":"GP84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*GP72","v":16224},{"$f":"GR84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*GR72","v":16224},{"$f":"GT84*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$H$72*GT72","v":16224},632736]
[{"$nulls":5},"Cable de Branchement PA 2x16 mm² (monophasé)","mL",{"$f":"VLOOKUP(F73,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":400},{"$f":"I83*'[1]Hypo Cables'!$X$32","v":4130},{"$f":"$H$73*I73","v":1652000},{"$f":"K83*'[1]Hypo Cables'!$X$32","v":1260},{"$f":"$H$73*K73","v":504000},{"$f":"M83*'[1]Hypo Cables'!$X$32","v":1960},{"$f":"$H$73*M73","v":784000},{"$f":"O83*'[1]Hypo Cables'!$X$32","v":2520},{"$f":"$H$73*O73","v":1008000},{"$f":"Q83*'[1]Hypo Cables'!$X$32","v":875},{"$f":"$H$73*Q73","v":350000},{"$f":"S83*'[1]Hypo Cables'!$X$32","v":3290},{"$f":"$H$73*S73","v":1316000},{"$f":"U83*'[1]Hypo Cables'!$X$32","v":4095},{"$f":"$H$73*U73","v":1638000},{"$f":"W83*'[1]Hypo Cables'!$X$32","v":3325},{"$f":"$H$73*W73","v":1330000},{"$f":"Y83*'[1]Hypo Cables'!$X$32","v":2870},{"$f":"$H$73*Y73","v":1148000},{"$f":"AA83*'[1]Hypo Cables'!$X$32","v":1855},{"$f":"$H$73*AA73","v":742000},10472000,{"$f":"AD83*'[1]Hypo Cables'!$X$32","v":2765},{"$f":"$H$73*AD73","v":1106000},{"$f":"AF83*'[1]Hypo Cables'!$X$32","v":3255},{"$f":"$H$73*AF73","v":1302000},2408000,{"$f":"AI83*'[1]Hypo Cables'!$X$32","v":1435},{"$f":"$H$73*AI73","v":574000},574000,{"$f":"AL83*'[1]Hypo Cables'!$X$32","v":1855},{"$f":"$H$73*AL73","v":742000},{"$f":"AN83*'[1]Hypo Cables'!$X$32","v":1295},{"$f":"$H$73*AN73","v":518000},{"$f":"AP83*'[1]Hypo Cables'!$X$32","v":1575},{"$f":"$H$73*AP73","v":630000},{"$f":"AR83*'[1]Hypo Cables'!$X$32","v":3780},{"$f":"$H$73*AR73","v":1512000},{"$f":"AT83*'[1]Hypo Cables'!$X$32","v":1890},{"$f":"$H$73*AT73","v":756000},{"$f":"AV83*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$H$73*AV73","v":728000},4886000,{"$f":"AY83*'[1]Hypo Cables'!$X$32","v":1890},{"$f":"$H$73*AY73","v":756000},756000,{"$f":"BB83*'[1]Hypo Cables'!$X$32","v":2380},{"$f":"$H$73*BB73","v":952000},{"$f":"BD83*'[1]Hypo Cables'!$X$32","v":3290},{"$f":"$H$73*BD73","v":1316000},{"$f":"BF83*'[1]Hypo Cables'!$X$32","v":4550},{"$f":"$H$73*BF73","v":1820000},{"$f":"BH83*'[1]Hypo Cables'!$X$32","v":2380},{"$f":"$H$73*BH73","v":952000},{"$f":"BJ83*'[1]Hypo Cables'!$X$32","v":1575},{"$f":"$H$73*BJ73","v":630000},{"$f":"BL83*'[1]Hypo Cables'!$X$32","v":1855},{"$f":"$H$73*BL73","v":742000},{"$f":"BN83*'[1]Hypo Cables'!$X$32","v":1330},{"$f":"$H$73*BN73","v":532000},{"$f":"BP83*'[1]Hypo Cables'!$X$32","v":2100},{"$f":"$H$73*BP73","v":840000},{"$f":"BR83*'[1]Hypo Cables'!$X$32","v":1645},{"$f":"$H$73*BR73","v":658000},{"$f":"BT83*'[1]Hypo Cables'!$X$32","v":2380},{"$f":"$H$73*BT73","v":952000},{"$f":"BV83*'[1]Hypo Cables'!$X$32","v":1190},{"$f":"$H$73*BV73","v":476000},{"$f":"BX83*'[1]Hypo Cables'!$X$32","v":1050},{"$f":"$H$73*BX73","v":420000},{"$f":"BZ83*'[1]Hypo Cables'!$X$32","v":2485},{"$f":"$H$73*BZ73","v":994000},{"$f":"CB83*'[1]Hypo Cables'!$X$32","v":3220},{"$f":"$H$73*CB73","v":1288000},{"$f":"CD83*'[1]Hypo Cables'!$X$32","v":1470},{"$f":"$H$73*CD73","v":588000},{"$f":"CF83*'[1]Hypo Cables'!$X$32","v":2520},{"$f":"$H$73*CF73","v":1008000},{"$f":"CH83*'[1]Hypo Cables'!$X$32","v":1610},{"$f":"$H$73*CH73","v":644000},{"$f":"CJ83*'[1]Hypo Cables'!$X$32","v":1470},{"$f":"$H$73*CJ73","v":588000},{"$f":"CL83*'[1]Hypo Cables'!$X$32","v":1155},{"$f":"$H$73*CL73","v":462000},{"$f":"CN83*'[1]Hypo Cables'!$X$32","v":2030},{"$f":"$H$73*CN73","v":812000},{"$f":"CP83*'[1]Hypo Cables'!$X$32","v":1505},{"$f":"$H$73*CP73","v":602000},{"$f":"CR83*'[1]Hypo Cables'!$X$32","v":1995},{"$f":"$H$73*CR73","v":798000},{"$f":"CT83*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$H$73*CT73","v":728000},{"$f":"CV83*'[1]Hypo Cables'!$X$32","v":3955},{"$f":"$H$73*CV73","v":1582000},{"$f":"CX83*'[1]Hypo Cables'!$X$32","v":2275},{"$f":"$H$73*CX73","v":910000},{"$f":"CZ83*'[1]Hypo Cables'!$X$32","v":1680},{"$f":"$H$73*CZ73","v":672000},{"$f":"DB83*'[1]Hypo Cables'!$X$32","v":2275},{"$f":"$H$73*DB73","v":910000},{"$f":"DD83*'[1]Hypo Cables'!$X$32","v":1855},{"$f":"$H$73*DD73","v":742000},{"$f":"DF83*'[1]Hypo Cables'!$X$32","v":1785},{"$f":"$H$73*DF73","v":714000},24332000,{"$f":"DI83*'[1]Hypo Cables'!$X$32","v":1995},{"$f":"$H$73*DI73","v":798000},{"$f":"DK83*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$H$73*DK73","v":728000},{"$f":"DM83*'[1]Hypo Cables'!$X$32","v":3675},{"$f":"$H$73*DM73","v":1470000},{"$f":"DO83*'[1]Hypo Cables'!$X$32","v":2345},{"$f":"$H$73*DO73","v":938000},{"$f":"DQ83*'[1]Hypo Cables'!$X$32","v":1925},{"$f":"$H$73*DQ73","v":770000},{"$f":"DS83*'[1]Hypo Cables'!$X$32","v":1750},{"$f":"$H$73*DS73","v":700000},{"$f":"DU83*'[1]Hypo Cables'!$X$32","v":3325},{"$f":"$H$73*DU73","v":1330000},{"$f":"DW83*'[1]Hypo Cables'!$X$32","v":2835},{"$f":"$H$73*DW73","v":1134000},{"$f":"DY83*'[1]Hypo Cables'!$X$32","v":2275},{"$f":"$H$73*DY73","v":910000},{"$f":"EA83*'[1]Hypo Cables'!$X$32","v":1295},{"$f":"$H$73*EA73","v":518000},9296000,{"$f":"ED83*'[1]Hypo Cables'!$X$32","v":2520},{"$f":"$H$73*ED73","v":1008000},{"$f":"EF83*'[1]Hypo Cables'!$X$32","v":1715},{"$f":"$H$73*EF73","v":686000},{"$f":"EH83*'[1]Hypo Cables'!$X$32","v":2380},{"$f":"$H$73*EH73","v":952000},{"$f":"EJ83*'[1]Hypo Cables'!$X$32","v":2520},{"$f":"$H$73*EJ73","v":1008000},{"$f":"EL83*'[1]Hypo Cables'!$X$32","v":1995},{"$f":"$H$73*EL73","v":798000},{"$f":"EN83*'[1]Hypo Cables'!$X$32","v":1015},{"$f":"$H$73*EN73","v":406000},{"$f":"EP83*'[1]Hypo Cables'!$X$32","v":3185},{"$f":"$H$73*EP73","v":1274000},{"$f":"ER83*'[1]Hypo Cables'!$X$32","v":2310},{"$f":"$H$73*ER73","v":924000},{"$f":"ET83*'[1]Hypo Cables'!$X$32","v":2240},{"$f":"$H$73*ET73","v":896000},{"$f":"EV83*'[1]Hypo Cables'!$X$32","v":2100},{"$f":"$H$73*EV73","v":840000},{"$f":"EX83*'[1]Hypo Cables'!$X$32","v":2870},{"$f":"$H$73*EX73","v":1148000},{"$f":"EZ83*'[1]Hypo Cables'!$X$32","v":2415},{"$f":"$H$73*EZ73","v":966000},{"$f":"FB83*'[1]Hypo Cables'!$X$32","v":1855},{"$f":"$H$73*FB73","v":742000},{"$f":"FD83*'[1]Hypo Cables'!$X$32","v":1715},{"$f":"$H$73*FD73","v":686000},{"$f":"FF83*'[1]Hypo Cables'!$X$32","v":1225},{"$f":"$H$73*FF73","v":490000},{"$f":"FH83*'[1]Hypo Cables'!$X$32","v":1750},{"$f":"$H$73*FH73","v":700000},{"$f":"FJ83*'[1]Hypo Cables'!$X$32","v":1225},{"$f":"$H$73*FJ73","v":490000},{"$f":"FL83*'[1]Hypo Cables'!$X$32","v":2555},{"$f":"$H$73*FL73","v":1022000},{"$f":"FN83*'[1]Hypo Cables'!$X$32","v":2905},{"$f":"$H$73*FN73","v":1162000},{"$f":"FP83*'[1]Hypo Cables'!$X$32","v":2310},{"$f":"$H$73*FP73","v":924000},{"$f":"FR83*'[1]Hypo Cables'!$X$32","v":2800},{"$f":"$H$73*FR73","v":1120000},{"$f":"FT83*'[1]Hypo Cables'!$X$32","v":1435},{"$f":"$H$73*FT73","v":574000},{"$f":"FV83*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$H$73*FV73","v":728000},{"$f":"FX83*'[1]Hypo Cables'!$X$32","v":2065},{"$f":"$H$73*FX73","v":826000},{"$f":"FZ83*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$H$73*FZ73","v":728000},{"$f":"GB83*'[1]Hypo Cables'!$X$32","v":2590},{"$f":"$H$73*GB73","v":1036000},{"$f":"GD83*'[1]Hypo Cables'!$X$32","v":2765},{"$f":"$H$73*GD73","v":1106000},{"$f":"GF83*'[1]Hypo Cables'!$X$32","v":2975},{"$f":"$H$73*GF73","v":1190000},{"$f":"GH83*'[1]Hypo Cables'!$X$32","v":4655},{"$f":"$H$73*GH73","v":1862000},{"$f":"GJ83*'[1]Hypo Cables'!$X$32","v":1960},{"$f":"$H$73*GJ73","v":784000},{"$f":"GL83*'[1]Hypo Cables'!$X$32","v":2240},{"$f":"$H$73*GL73","v":896000},{"$f":"GN83*'[1]Hypo Cables'!$X$32","v":2310},{"$f":"$H$73*GN73","v":924000},{"$f":"GP83*'[1]Hypo Cables'!$X$32","v":2275},{"$f":"$H$73*GP73","v":910000},{"$f":"GR83*'[1]Hypo Cables'!$X$32","v":1855},{"$f":"$H$73*GR73","v":742000},{"$f":"GT83*'[1]Hypo Cables'!$X$32","v":1925},{"$f":"$H$73*GT73","v":770000},31318000]
[{"$nulls":5},"Cable de Branchement PA 4x16 mm² (triphasé)","mL",{"$f":"VLOOKUP(F74,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":1984},{"$f":"I84*'[1]Hypo Cables'!$X$33","v":280},{"$f":"$H$74*I74","v":555520},{"$f":"K84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*K74","v":138880},{"$f":"M84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*M74","v":138880},{"$f":"O84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*O74","v":138880},{"$f":"Q84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*Q74","v":138880},{"$f":"S84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*S74","v":138880},{"$f":"U84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*U74","v":138880},{"$f":"W84*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$H$74*W74","v":277760},{"$f":"Y84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*Y74","v":138880},{"$f":"AA84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*AA74","v":138880},1944320,{"$f":"AD84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*AD74","v":138880},{"$f":"AF84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*AF74","v":138880},277760,{"$f":"AI84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*AI74","v":138880},138880,{"$f":"AL84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*AL74","v":138880},{"$f":"AN84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*AN74","v":138880},{"$f":"AP84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*AP74","v":138880},{"$f":"AR84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*AR74","v":138880},{"$f":"AT84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*AT74","v":138880},{"$f":"AV84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*AV74","v":138880},833280,{"$f":"AY84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*AY74","v":138880},138880,{"$f":"BB84*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$H$74*BB74","v":277760},{"$f":"BD84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*BD74","v":138880},{"$f":"BF84*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$H$74*BF74","v":277760},{"$f":"BH84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*BH74","v":138880},{"$f":"BJ84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*BJ74","v":138880},{"$f":"BL84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*BL74","v":138880},{"$f":"BN84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*BN74","v":138880},{"$f":"BP84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*BP74","v":138880},{"$f":"BR84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*BR74","v":138880},{"$f":"BT84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*BT74","v":138880},{"$f":"BV84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*BV74","v":138880},{"$f":"BX84*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$H$74*BX74","v":277760},{"$f":"BZ84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*BZ74","v":138880},{"$f":"CB84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*CB74","v":138880},{"$f":"CD84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*CD74","v":138880},{"$f":"CF84*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$H$74*CF74","v":277760},{"$f":"CH84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*CH74","v":138880},{"$f":"CJ84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*CJ74","v":138880},{"$f":"CL84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*CL74","v":138880},{"$f":"CN84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*CN74","v":138880},{"$f":"CP84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*CP74","v":138880},{"$f":"CR84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*CR74","v":138880},{"$f":"CT84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*CT74","v":138880},{"$f":"CV84*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$H$74*CV74","v":277760},{"$f":"CX84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*CX74","v":138880},{"$f":"CZ84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*CZ74","v":138880},{"$f":"DB84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*DB74","v":138880},{"$f":"DD84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*DD74","v":138880},{"$f":"DF84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*DF74","v":138880},4721920,{"$f":"DI84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*DI74","v":138880},{"$f":"DK84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*DK74","v":138880},{"$f":"DM84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*DM74","v":138880},{"$f":"DO84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*DO74","v":138880},{"$f":"DQ84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*DQ74","v":138880},{"$f":"DS84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*DS74","v":138880},{"$f":"DU84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*DU74","v":138880},{"$f":"DW84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*DW74","v":138880},{"$f":"DY84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*DY74","v":138880},{"$f":"EA84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*EA74","v":138880},1388800,{"$f":"ED84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*ED74","v":138880},{"$f":"EF84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*EF74","v":138880},{"$f":"EH84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*EH74","v":138880},{"$f":"EJ84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*EJ74","v":138880},{"$f":"EL84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*EL74","v":138880},{"$f":"EN84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*EN74","v":138880},{"$f":"EP84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*EP74","v":138880},{"$f":"ER84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*ER74","v":138880},{"$f":"ET84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*ET74","v":138880},{"$f":"EV84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*EV74","v":138880},{"$f":"EX84*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$H$74*EX74","v":277760},{"$f":"EZ84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*EZ74","v":138880},{"$f":"FB84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*FB74","v":138880},{"$f":"FD84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*FD74","v":138880},{"$f":"FF84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*FF74","v":138880},{"$f":"FH84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*FH74","v":138880},{"$f":"FJ84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*FJ74","v":138880},{"$f":"FL84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*FL74","v":138880},{"$f":"FN84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*FN74","v":138880},{"$f":"FP84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*FP74","v":138880},{"$f":"FR84*'[1]Hypo Cables'!$X$33","v":210},{"$f":"$H$74*FR74","v":416640},{"$f":"FT84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*FT74","v":138880},{"$f":"FV84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*FV74","v":138880},{"$f":"FX84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*FX74","v":138880},{"$f":"FZ84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*FZ74","v":138880},{"$f":"GB84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*GB74","v":138880},{"$f":"GD84*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$H$74*GD74","v":277760},{"$f":"GF84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*GF74","v":138880},{"$f":"GH84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*GH74","v":138880},{"$f":"GJ84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*GJ74","v":138880},{"$f":"GL84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*GL74","v":138880},{"$f":"GN84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*GN74","v":138880},{"$f":"GP84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*GP74","v":138880},{"$f":"GR84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*GR74","v":138880},{"$f":"GT84*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$H$74*GT74","v":138880},5416320,null,"ERA","NEANT"]
[{"$nulls":5},"Potelet 4 m Acier Galvanisé de 45 X 45","u",{"$f":"VLOOKUP(F75,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":13225},{"$f":"I70","v":119},{"$f":"$H$75*I75","v":1573775},{"$f":"K70","v":37},{"$f":"$H$75*K75","v":489325},{"$f":"M70","v":57},{"$f":"$H$75*M75","v":753825},{"$f":"O70","v":73},{"$f":"$H$75*O75","v":965425},{"$f":"Q70","v":26},{"$f":"$H$75*Q75","v":343850},{"$f":"S70","v":95},{"$f":"$H$75*S75","v":1256375},{"$f":"U70","v":118},{"$f":"$H$75*U75","v":1560550},{"$f":"W70","v":96},{"$f":"$H$75*W75","v":1269600},{"$f":"Y70","v":83},{"$f":"$H$75*Y75","v":1097675},{"$f":"AA70","v":54},{"$f":"$H$75*AA75","v":714150},10024550,{"$f":"AD70","v":80},{"$f":"$H$75*AD75","v":1058000},{"$f":"AF70","v":94},{"$f":"$H$75*AF75","v":1243150},2301150,{"$f":"AI70","v":42},{"$f":"$H$75*AI75","v":555450},555450,{"$f":"AL70","v":54},{"$f":"$H$75*AL75","v":714150},{"$f":"AN70","v":38},{"$f":"$H$75*AN75","v":502550},{"$f":"AP70","v":46},{"$f":"$H$75*AP75","v":608350},{"$f":"AR70","v":109},{"$f":"$H$75*AR75","v":1441525},{"$f":"AT70","v":55},{"$f":"$H$75*AT75","v":727375},{"$f":"AV70","v":53},{"$f":"$H$75*AV75","v":700925},4694875,{"$f":"AY70","v":55},{"$f":"$H$75*AY75","v":727375},727375,{"$f":"BB70","v":69},{"$f":"$H$75*BB75","v":912525},{"$f":"BD70","v":95},{"$f":"$H$75*BD75","v":1256375},{"$f":"BF70","v":131},{"$f":"$H$75*BF75","v":1732475},{"$f":"BH70","v":69},{"$f":"$H$75*BH75","v":912525},{"$f":"BJ70","v":46},{"$f":"$H$75*BJ75","v":608350},{"$f":"BL70","v":54},{"$f":"$H$75*BL75","v":714150},{"$f":"BN70","v":39},{"$f":"$H$75*BN75","v":515775},{"$f":"BP70","v":61},{"$f":"$H$75*BP75","v":806725},{"$f":"BR70","v":48},{"$f":"$H$75*BR75","v":634800},{"$f":"BT70","v":69},{"$f":"$H$75*BT75","v":912525},{"$f":"BV70","v":35},{"$f":"$H$75*BV75","v":462875},{"$f":"BX70","v":31},{"$f":"$H$75*BX75","v":409975},{"$f":"BZ70","v":72},{"$f":"$H$75*BZ75","v":952200},{"$f":"CB70","v":93},{"$f":"$H$75*CB75","v":1229925},{"$f":"CD70","v":43},{"$f":"$H$75*CD75","v":568675},{"$f":"CF70","v":73},{"$f":"$H$75*CF75","v":965425},{"$f":"CH70","v":47},{"$f":"$H$75*CH75","v":621575},{"$f":"CJ70","v":43},{"$f":"$H$75*CJ75","v":568675},{"$f":"CL70","v":34},{"$f":"$H$75*CL75","v":449650},{"$f":"CN70","v":59},{"$f":"$H$75*CN75","v":780275},{"$f":"CP70","v":44},{"$f":"$H$75*CP75","v":581900},{"$f":"CR70","v":58},{"$f":"$H$75*CR75","v":767050},{"$f":"CT70","v":53},{"$f":"$H$75*CT75","v":700925},{"$f":"CV70","v":114},{"$f":"$H$75*CV75","v":1507650},{"$f":"CX70","v":66},{"$f":"$H$75*CX75","v":872850},{"$f":"CZ70","v":49},{"$f":"$H$75*CZ75","v":648025},{"$f":"DB70","v":66},{"$f":"$H$75*DB75","v":872850},{"$f":"DD70","v":54},{"$f":"$H$75*DD75","v":714150},{"$f":"DF70","v":52},{"$f":"$H$75*DF75","v":687700},23368575,{"$f":"DI70","v":58},{"$f":"$H$75*DI75","v":767050},{"$f":"DK70","v":53},{"$f":"$H$75*DK75","v":700925},{"$f":"DM70","v":106},{"$f":"$H$75*DM75","v":1401850},{"$f":"DO70","v":68},{"$f":"$H$75*DO75","v":899300},{"$f":"DQ70","v":56},{"$f":"$H$75*DQ75","v":740600},{"$f":"DS70","v":51},{"$f":"$H$75*DS75","v":674475},{"$f":"DU70","v":96},{"$f":"$H$75*DU75","v":1269600},{"$f":"DW70","v":82},{"$f":"$H$75*DW75","v":1084450},{"$f":"DY70","v":66},{"$f":"$H$75*DY75","v":872850},{"$f":"EA70","v":38},{"$f":"$H$75*EA75","v":502550},8913650,{"$f":"ED70","v":73},{"$f":"$H$75*ED75","v":965425},{"$f":"EF70","v":50},{"$f":"$H$75*EF75","v":661250},{"$f":"EH70","v":69},{"$f":"$H$75*EH75","v":912525},{"$f":"EJ70","v":73},{"$f":"$H$75*EJ75","v":965425},{"$f":"EL70","v":58},{"$f":"$H$75*EL75","v":767050},{"$f":"EN70","v":30},{"$f":"$H$75*EN75","v":396750},{"$f":"EP70","v":92},{"$f":"$H$75*EP75","v":1216700},{"$f":"ER70","v":67},{"$f":"$H$75*ER75","v":886075},{"$f":"ET70","v":65},{"$f":"$H$75*ET75","v":859625},{"$f":"EV70","v":61},{"$f":"$H$75*EV75","v":806725},{"$f":"EX70","v":83},{"$f":"$H$75*EX75","v":1097675},{"$f":"EZ70","v":70},{"$f":"$H$75*EZ75","v":925750},{"$f":"FB70","v":54},{"$f":"$H$75*FB75","v":714150},{"$f":"FD70","v":50},{"$f":"$H$75*FD75","v":661250},{"$f":"FF70","v":36},{"$f":"$H$75*FF75","v":476100},{"$f":"FH70","v":51},{"$f":"$H$75*FH75","v":674475},{"$f":"FJ70","v":36},{"$f":"$H$75*FJ75","v":476100},{"$f":"FL70","v":74},{"$f":"$H$75*FL75","v":978650},{"$f":"FN70","v":84},{"$f":"$H$75*FN75","v":1110900},{"$f":"FP70","v":67},{"$f":"$H$75*FP75","v":886075},{"$f":"FR70","v":81},{"$f":"$H$75*FR75","v":1071225},{"$f":"FT70","v":42},{"$f":"$H$75*FT75","v":555450},{"$f":"FV70","v":53},{"$f":"$H$75*FV75","v":700925},{"$f":"FX70","v":60},{"$f":"$H$75*FX75","v":793500},{"$f":"FZ70","v":53},{"$f":"$H$75*FZ75","v":700925},{"$f":"GB70","v":75},{"$f":"$H$75*GB75","v":991875},{"$f":"GD70","v":80},{"$f":"$H$75*GD75","v":1058000},{"$f":"GF70","v":86},{"$f":"$H$75*GF75","v":1137350},{"$f":"GH70","v":134},{"$f":"$H$75*GH75","v":1772150},{"$f":"GJ70","v":57},{"$f":"$H$75*GJ75","v":753825},{"$f":"GL70","v":65},{"$f":"$H$75*GL75","v":859625},{"$f":"GN70","v":67},{"$f":"$H$75*GN75","v":886075},{"$f":"GP70","v":66},{"$f":"$H$75*GP75","v":872850},{"$f":"GR70","v":54},{"$f":"$H$75*GR75","v":714150},{"$f":"GT70","v":56},{"$f":"$H$75*GT75","v":740600},30047200,null,{"$f":"+AK69+AK86+AK98","v":20742786.974625021},{"$f":"+BA69+BA86+BA98","v":23840472.101908349}]
[{"$nulls":5},"Queue de Conchon","u",{"$f":"VLOOKUP(F76,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":1200},{"$f":"I70","v":119},{"$f":"$H$76*I76","v":142800},{"$f":"K70","v":37},{"$f":"$H$76*K76","v":44400},{"$f":"M70","v":57},{"$f":"$H$76*M76","v":68400},{"$f":"O70","v":73},{"$f":"$H$76*O76","v":87600},{"$f":"Q70","v":26},{"$f":"$H$76*Q76","v":31200},{"$f":"S70","v":95},{"$f":"$H$76*S76","v":114000},{"$f":"U70","v":118},{"$f":"$H$76*U76","v":141600},{"$f":"W70","v":96},{"$f":"$H$76*W76","v":115200},{"$f":"Y70","v":83},{"$f":"$H$76*Y76","v":99600},{"$f":"AA70","v":54},{"$f":"$H$76*AA76","v":64800},909600,{"$f":"AD70","v":80},{"$f":"$H$76*AD76","v":96000},{"$f":"AF70","v":94},{"$f":"$H$76*AF76","v":112800},208800,{"$f":"AI70","v":42},{"$f":"$H$76*AI76","v":50400},50400,{"$f":"AL70","v":54},{"$f":"$H$76*AL76","v":64800},{"$f":"AN70","v":38},{"$f":"$H$76*AN76","v":45600},{"$f":"AP70","v":46},{"$f":"$H$76*AP76","v":55200},{"$f":"AR70","v":109},{"$f":"$H$76*AR76","v":130800},{"$f":"AT70","v":55},{"$f":"$H$76*AT76","v":66000},{"$f":"AV70","v":53},{"$f":"$H$76*AV76","v":63600},426000,{"$f":"AY70","v":55},{"$f":"$H$76*AY76","v":66000},66000,{"$f":"BB70","v":69},{"$f":"$H$76*BB76","v":82800},{"$f":"BD70","v":95},{"$f":"$H$76*BD76","v":114000},{"$f":"BF70","v":131},{"$f":"$H$76*BF76","v":157200},{"$f":"BH70","v":69},{"$f":"$H$76*BH76","v":82800},{"$f":"BJ70","v":46},{"$f":"$H$76*BJ76","v":55200},{"$f":"BL70","v":54},{"$f":"$H$76*BL76","v":64800},{"$f":"BN70","v":39},{"$f":"$H$76*BN76","v":46800},{"$f":"BP70","v":61},{"$f":"$H$76*BP76","v":73200},{"$f":"BR70","v":48},{"$f":"$H$76*BR76","v":57600},{"$f":"BT70","v":69},{"$f":"$H$76*BT76","v":82800},{"$f":"BV70","v":35},{"$f":"$H$76*BV76","v":42000},{"$f":"BX70","v":31},{"$f":"$H$76*BX76","v":37200},{"$f":"BZ70","v":72},{"$f":"$H$76*BZ76","v":86400},{"$f":"CB70","v":93},{"$f":"$H$76*CB76","v":111600},{"$f":"CD70","v":43},{"$f":"$H$76*CD76","v":51600},{"$f":"CF70","v":73},{"$f":"$H$76*CF76","v":87600},{"$f":"CH70","v":47},{"$f":"$H$76*CH76","v":56400},{"$f":"CJ70","v":43},{"$f":"$H$76*CJ76","v":51600},{"$f":"CL70","v":34},{"$f":"$H$76*CL76","v":40800},{"$f":"CN70","v":59},{"$f":"$H$76*CN76","v":70800},{"$f":"CP70","v":44},{"$f":"$H$76*CP76","v":52800},{"$f":"CR70","v":58},{"$f":"$H$76*CR76","v":69600},{"$f":"CT70","v":53},{"$f":"$H$76*CT76","v":63600},{"$f":"CV70","v":114},{"$f":"$H$76*CV76","v":136800},{"$f":"CX70","v":66},{"$f":"$H$76*CX76","v":79200},{"$f":"CZ70","v":49},{"$f":"$H$76*CZ76","v":58800},{"$f":"DB70","v":66},{"$f":"$H$76*DB76","v":79200},{"$f":"DD70","v":54},{"$f":"$H$76*DD76","v":64800},{"$f":"DF70","v":52},{"$f":"$H$76*DF76","v":62400},2120400,{"$f":"DI70","v":58},{"$f":"$H$76*DI76","v":69600},{"$f":"DK70","v":53},{"$f":"$H$76*DK76","v":63600},{"$f":"DM70","v":106},{"$f":"$H$76*DM76","v":127200},{"$f":"DO70","v":68},{"$f":"$H$76*DO76","v":81600},{"$f":"DQ70","v":56},{"$f":"$H$76*DQ76","v":67200},{"$f":"DS70","v":51},{"$f":"$H$76*DS76","v":61200},{"$f":"DU70","v":96},{"$f":"$H$76*DU76","v":115200},{"$f":"DW70","v":82},{"$f":"$H$76*DW76","v":98400},{"$f":"DY70","v":66},{"$f":"$H$76*DY76","v":79200},{"$f":"EA70","v":38},{"$f":"$H$76*EA76","v":45600},808800,{"$f":"ED70","v":73},{"$f":"$H$76*ED76","v":87600},{"$f":"EF70","v":50},{"$f":"$H$76*EF76","v":60000},{"$f":"EH70","v":69},{"$f":"$H$76*EH76","v":82800},{"$f":"EJ70","v":73},{"$f":"$H$76*EJ76","v":87600},{"$f":"EL70","v":58},{"$f":"$H$76*EL76","v":69600},{"$f":"EN70","v":30},{"$f":"$H$76*EN76","v":36000},{"$f":"EP70","v":92},{"$f":"$H$76*EP76","v":110400},{"$f":"ER70","v":67},{"$f":"$H$76*ER76","v":80400},{"$f":"ET70","v":65},{"$f":"$H$76*ET76","v":78000},{"$f":"EV70","v":61},{"$f":"$H$76*EV76","v":73200},{"$f":"EX70","v":83},{"$f":"$H$76*EX76","v":99600},{"$f":"EZ70","v":70},{"$f":"$H$76*EZ76","v":84000},{"$f":"FB70","v":54},{"$f":"$H$76*FB76","v":64800},{"$f":"FD70","v":50},{"$f":"$H$76*FD76","v":60000},{"$f":"FF70","v":36},{"$f":"$H$76*FF76","v":43200},{"$f":"FH70","v":51},{"$f":"$H$76*FH76","v":61200},{"$f":"FJ70","v":36},{"$f":"$H$76*FJ76","v":43200},{"$f":"FL70","v":74},{"$f":"$H$76*FL76","v":88800},{"$f":"FN70","v":84},{"$f":"$H$76*FN76","v":100800},{"$f":"FP70","v":67},{"$f":"$H$76*FP76","v":80400},{"$f":"FR70","v":81},{"$f":"$H$76*FR76","v":97200},{"$f":"FT70","v":42},{"$f":"$H$76*FT76","v":50400},{"$f":"FV70","v":53},{"$f":"$H$76*FV76","v":63600},{"$f":"FX70","v":60},{"$f":"$H$76*FX76","v":72000},{"$f":"FZ70","v":53},{"$f":"$H$76*FZ76","v":63600},{"$f":"GB70","v":75},{"$f":"$H$76*GB76","v":90000},{"$f":"GD70","v":80},{"$f":"$H$76*GD76","v":96000},{"$f":"GF70","v":86},{"$f":"$H$76*GF76","v":103200},{"$f":"GH70","v":134},{"$f":"$H$76*GH76","v":160800},{"$f":"GJ70","v":57},{"$f":"$H$76*GJ76","v":68400},{"$f":"GL70","v":65},{"$f":"$H$76*GL76","v":78000},{"$f":"GN70","v":67},{"$f":"$H$76*GN76","v":80400},{"$f":"GP70","v":66},{"$f":"$H$76*GP76","v":79200},{"$f":"GR70","v":54},{"$f":"$H$76*GR76","v":64800},{"$f":"GT70","v":56},{"$f":"$H$76*GT76","v":67200},2726400]
[{"$nulls":5},"Tube PVC  Ø 25 mm","mL",{"$f":"VLOOKUP(F77,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":300},{"$f":"+I70*'[1]Hypo Cables'!$X$36","v":714},{"$f":"$H$77*I77","v":214200},{"$f":"+K70*'[1]Hypo Cables'!$X$36","v":222},{"$f":"$H$77*K77","v":66600},{"$f":"+M70*'[1]Hypo Cables'!$X$36","v":342},{"$f":"$H$77*M77","v":102600},{"$f":"+O70*'[1]Hypo Cables'!$X$36","v":438},{"$f":"$H$77*O77","v":131400},{"$f":"+Q70*'[1]Hypo Cables'!$X$36","v":156},{"$f":"$H$77*Q77","v":46800},{"$f":"+S70*'[1]Hypo Cables'!$X$36","v":570},{"$f":"$H$77*S77","v":171000},{"$f":"+U70*'[1]Hypo Cables'!$X$36","v":708},{"$f":"$H$77*U77","v":212400},{"$f":"+W70*'[1]Hypo Cables'!$X$36","v":576},{"$f":"$H$77*W77","v":172800},{"$f":"+Y70*'[1]Hypo Cables'!$X$36","v":498},{"$f":"$H$77*Y77","v":149400},{"$f":"+AA70*'[1]Hypo Cables'!$X$36","v":324},{"$f":"$H$77*AA77","v":97200},1364400,{"$f":"+AD70*'[1]Hypo Cables'!$X$36","v":480},{"$f":"$H$77*AD77","v":144000},{"$f":"+AF70*'[1]Hypo Cables'!$X$36","v":564},{"$f":"$H$77*AF77","v":169200},313200,{"$f":"+AI70*'[1]Hypo Cables'!$X$36","v":252},{"$f":"$H$77*AI77","v":75600},75600,{"$f":"+AL70*'[1]Hypo Cables'!$X$36","v":324},{"$f":"$H$77*AL77","v":97200},{"$f":"+AN70*'[1]Hypo Cables'!$X$36","v":228},{"$f":"$H$77*AN77","v":68400},{"$f":"+AP70*'[1]Hypo Cables'!$X$36","v":276},{"$f":"$H$77*AP77","v":82800},{"$f":"+AR70*'[1]Hypo Cables'!$X$36","v":654},{"$f":"$H$77*AR77","v":196200},{"$f":"+AT70*'[1]Hypo Cables'!$X$36","v":330},{"$f":"$H$77*AT77","v":99000},{"$f":"+AV70*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$H$77*AV77","v":95400},639000,{"$f":"+AY70*'[1]Hypo Cables'!$X$36","v":330},{"$f":"$H$77*AY77","v":99000},99000,{"$f":"+BB70*'[1]Hypo Cables'!$X$36","v":414},{"$f":"$H$77*BB77","v":124200},{"$f":"+BD70*'[1]Hypo Cables'!$X$36","v":570},{"$f":"$H$77*BD77","v":171000},{"$f":"+BF70*'[1]Hypo Cables'!$X$36","v":786},{"$f":"$H$77*BF77","v":235800},{"$f":"+BH70*'[1]Hypo Cables'!$X$36","v":414},{"$f":"$H$77*BH77","v":124200},{"$f":"+BJ70*'[1]Hypo Cables'!$X$36","v":276},{"$f":"$H$77*BJ77","v":82800},{"$f":"+BL70*'[1]Hypo Cables'!$X$36","v":324},{"$f":"$H$77*BL77","v":97200},{"$f":"+BN70*'[1]Hypo Cables'!$X$36","v":234},{"$f":"$H$77*BN77","v":70200},{"$f":"+BP70*'[1]Hypo Cables'!$X$36","v":366},{"$f":"$H$77*BP77","v":109800},{"$f":"+BR70*'[1]Hypo Cables'!$X$36","v":288},{"$f":"$H$77*BR77","v":86400},{"$f":"+BT70*'[1]Hypo Cables'!$X$36","v":414},{"$f":"$H$77*BT77","v":124200},{"$f":"+BV70*'[1]Hypo Cables'!$X$36","v":210},{"$f":"$H$77*BV77","v":63000},{"$f":"+BX70*'[1]Hypo Cables'!$X$36","v":186},{"$f":"$H$77*BX77","v":55800},{"$f":"+BZ70*'[1]Hypo Cables'!$X$36","v":432},{"$f":"$H$77*BZ77","v":129600},{"$f":"+CB70*'[1]Hypo Cables'!$X$36","v":558},{"$f":"$H$77*CB77","v":167400},{"$f":"+CD70*'[1]Hypo Cables'!$X$36","v":258},{"$f":"$H$77*CD77","v":77400},{"$f":"+CF70*'[1]Hypo Cables'!$X$36","v":438},{"$f":"$H$77*CF77","v":131400},{"$f":"+CH70*'[1]Hypo Cables'!$X$36","v":282},{"$f":"$H$77*CH77","v":84600},{"$f":"+CJ70*'[1]Hypo Cables'!$X$36","v":258},{"$f":"$H$77*CJ77","v":77400},{"$f":"+CL70*'[1]Hypo Cables'!$X$36","v":204},{"$f":"$H$77*CL77","v":61200},{"$f":"+CN70*'[1]Hypo Cables'!$X$36","v":354},{"$f":"$H$77*CN77","v":106200},{"$f":"+CP70*'[1]Hypo Cables'!$X$36","v":264},{"$f":"$H$77*CP77","v":79200},{"$f":"+CR70*'[1]Hypo Cables'!$X$36","v":348},{"$f":"$H$77*CR77","v":104400},{"$f":"+CT70*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$H$77*CT77","v":95400},{"$f":"+CV70*'[1]Hypo Cables'!$X$36","v":684},{"$f":"$H$77*CV77","v":205200},{"$f":"+CX70*'[1]Hypo Cables'!$X$36","v":396},{"$f":"$H$77*CX77","v":118800},{"$f":"+CZ70*'[1]Hypo Cables'!$X$36","v":294},{"$f":"$H$77*CZ77","v":88200},{"$f":"+DB70*'[1]Hypo Cables'!$X$36","v":396},{"$f":"$H$77*DB77","v":118800},{"$f":"+DD70*'[1]Hypo Cables'!$X$36","v":324},{"$f":"$H$77*DD77","v":97200},{"$f":"+DF70*'[1]Hypo Cables'!$X$36","v":312},{"$f":"$H$77*DF77","v":93600},3180600,{"$f":"+DI70*'[1]Hypo Cables'!$X$36","v":348},{"$f":"$H$77*DI77","v":104400},{"$f":"+DK70*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$H$77*DK77","v":95400},{"$f":"+DM70*'[1]Hypo Cables'!$X$36","v":636},{"$f":"$H$77*DM77","v":190800},{"$f":"+DO70*'[1]Hypo Cables'!$X$36","v":408},{"$f":"$H$77*DO77","v":122400},{"$f":"+DQ70*'[1]Hypo Cables'!$X$36","v":336},{"$f":"$H$77*DQ77","v":100800},{"$f":"+DS70*'[1]Hypo Cables'!$X$36","v":306},{"$f":"$H$77*DS77","v":91800},{"$f":"+DU70*'[1]Hypo Cables'!$X$36","v":576},{"$f":"$H$77*DU77","v":172800},{"$f":"+DW70*'[1]Hypo Cables'!$X$36","v":492},{"$f":"$H$77*DW77","v":147600},{"$f":"+DY70*'[1]Hypo Cables'!$X$36","v":396},{"$f":"$H$77*DY77","v":118800},{"$f":"+EA70*'[1]Hypo Cables'!$X$36","v":228},{"$f":"$H$77*EA77","v":68400},1213200,{"$f":"+ED70*'[1]Hypo Cables'!$X$36","v":438},{"$f":"$H$77*ED77","v":131400},{"$f":"+EF70*'[1]Hypo Cables'!$X$36","v":300},{"$f":"$H$77*EF77","v":90000},{"$f":"+EH70*'[1]Hypo Cables'!$X$36","v":414},{"$f":"$H$77*EH77","v":124200},{"$f":"+EJ70*'[1]Hypo Cables'!$X$36","v":438},{"$f":"$H$77*EJ77","v":131400},{"$f":"+EL70*'[1]Hypo Cables'!$X$36","v":348},{"$f":"$H$77*EL77","v":104400},{"$f":"+EN70*'[1]Hypo Cables'!$X$36","v":180},{"$f":"$H$77*EN77","v":54000},{"$f":"+EP70*'[1]Hypo Cables'!$X$36","v":552},{"$f":"$H$77*EP77","v":165600},{"$f":"+ER70*'[1]Hypo Cables'!$X$36","v":402},{"$f":"$H$77*ER77","v":120600},{"$f":"+ET70*'[1]Hypo Cables'!$X$36","v":390},{"$f":"$H$77*ET77","v":117000},{"$f":"+EV70*'[1]Hypo Cables'!$X$36","v":366},{"$f":"$H$77*EV77","v":109800},{"$f":"+EX70*'[1]Hypo Cables'!$X$36","v":498},{"$f":"$H$77*EX77","v":149400},{"$f":"+EZ70*'[1]Hypo Cables'!$X$36","v":420},{"$f":"$H$77*EZ77","v":126000},{"$f":"+FB70*'[1]Hypo Cables'!$X$36","v":324},{"$f":"$H$77*FB77","v":97200},{"$f":"+FD70*'[1]Hypo Cables'!$X$36","v":300},{"$f":"$H$77*FD77","v":90000},{"$f":"+FF70*'[1]Hypo Cables'!$X$36","v":216},{"$f":"$H$77*FF77","v":64800},{"$f":"+FH70*'[1]Hypo Cables'!$X$36","v":306},{"$f":"$H$77*FH77","v":91800},{"$f":"+FJ70*'[1]Hypo Cables'!$X$36","v":216},{"$f":"$H$77*FJ77","v":64800},{"$f":"+FL70*'[1]Hypo Cables'!$X$36","v":444},{"$f":"$H$77*FL77","v":133200},{"$f":"+FN70*'[1]Hypo Cables'!$X$36","v":504},{"$f":"$H$77*FN77","v":151200},{"$f":"+FP70*'[1]Hypo Cables'!$X$36","v":402},{"$f":"$H$77*FP77","v":120600},{"$f":"+FR70*'[1]Hypo Cables'!$X$36","v":486},{"$f":"$H$77*FR77","v":145800},{"$f":"+FT70*'[1]Hypo Cables'!$X$36","v":252},{"$f":"$H$77*FT77","v":75600},{"$f":"+FV70*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$H$77*FV77","v":95400},{"$f":"+FX70*'[1]Hypo Cables'!$X$36","v":360},{"$f":"$H$77*FX77","v":108000},{"$f":"+FZ70*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$H$77*FZ77","v":95400},{"$f":"+GB70*'[1]Hypo Cables'!$X$36","v":450},{"$f":"$H$77*GB77","v":135000},{"$f":"+GD70*'[1]Hypo Cables'!$X$36","v":480},{"$f":"$H$77*GD77","v":144000},{"$f":"+GF70*'[1]Hypo Cables'!$X$36","v":516},{"$f":"$H$77*GF77","v":154800},{"$f":"+GH70*'[1]Hypo Cables'!$X$36","v":804},{"$f":"$H$77*GH77","v":241200},{"$f":"+GJ70*'[1]Hypo Cables'!$X$36","v":342},{"$f":"$H$77*GJ77","v":102600},{"$f":"+GL70*'[1]Hypo Cables'!$X$36","v":390},{"$f":"$H$77*GL77","v":117000},{"$f":"+GN70*'[1]Hypo Cables'!$X$36","v":402},{"$f":"$H$77*GN77","v":120600},{"$f":"+GP70*'[1]Hypo Cables'!$X$36","v":396},{"$f":"$H$77*GP77","v":118800},{"$f":"+GR70*'[1]Hypo Cables'!$X$36","v":324},{"$f":"$H$77*GR77","v":97200},{"$f":"+GT70*'[1]Hypo Cables'!$X$36","v":336},{"$f":"$H$77*GT77","v":100800},4089600,null,{"$f":"+GW55-GX75-GY75","v":2394401192.9725552}]
[{"$nulls":5},"Coude PVC Ø 25 mm","u",{"$f":"VLOOKUP(F78,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":500},{"$f":"I70*'[1]Hypo Cables'!$X$37","v":476},{"$f":"$H$78*I78","v":238000},{"$f":"K70*'[1]Hypo Cables'!$X$37","v":148},{"$f":"$H$78*K78","v":74000},{"$f":"M70*'[1]Hypo Cables'!$X$37","v":228},{"$f":"$H$78*M78","v":114000},{"$f":"O70*'[1]Hypo Cables'!$X$37","v":292},{"$f":"$H$78*O78","v":146000},{"$f":"Q70*'[1]Hypo Cables'!$X$37","v":104},{"$f":"$H$78*Q78","v":52000},{"$f":"S70*'[1]Hypo Cables'!$X$37","v":380},{"$f":"$H$78*S78","v":190000},{"$f":"U70*'[1]Hypo Cables'!$X$37","v":472},{"$f":"$H$78*U78","v":236000},{"$f":"W70*'[1]Hypo Cables'!$X$37","v":384},{"$f":"$H$78*W78","v":192000},{"$f":"Y70*'[1]Hypo Cables'!$X$37","v":332},{"$f":"$H$78*Y78","v":166000},{"$f":"AA70*'[1]Hypo Cables'!$X$37","v":216},{"$f":"$H$78*AA78","v":108000},1516000,{"$f":"AD70*'[1]Hypo Cables'!$X$37","v":320},{"$f":"$H$78*AD78","v":160000},{"$f":"AF70*'[1]Hypo Cables'!$X$37","v":376},{"$f":"$H$78*AF78","v":188000},348000,{"$f":"AI70*'[1]Hypo Cables'!$X$37","v":168},{"$f":"$H$78*AI78","v":84000},84000,{"$f":"AL70*'[1]Hypo Cables'!$X$37","v":216},{"$f":"$H$78*AL78","v":108000},{"$f":"AN70*'[1]Hypo Cables'!$X$37","v":152},{"$f":"$H$78*AN78","v":76000},{"$f":"AP70*'[1]Hypo Cables'!$X$37","v":184},{"$f":"$H$78*AP78","v":92000},{"$f":"AR70*'[1]Hypo Cables'!$X$37","v":436},{"$f":"$H$78*AR78","v":218000},{"$f":"AT70*'[1]Hypo Cables'!$X$37","v":220},{"$f":"$H$78*AT78","v":110000},{"$f":"AV70*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$H$78*AV78","v":106000},710000,{"$f":"AY70*'[1]Hypo Cables'!$X$37","v":220},{"$f":"$H$78*AY78","v":110000},110000,{"$f":"BB70*'[1]Hypo Cables'!$X$37","v":276},{"$f":"$H$78*BB78","v":138000},{"$f":"BD70*'[1]Hypo Cables'!$X$37","v":380},{"$f":"$H$78*BD78","v":190000},{"$f":"BF70*'[1]Hypo Cables'!$X$37","v":524},{"$f":"$H$78*BF78","v":262000},{"$f":"BH70*'[1]Hypo Cables'!$X$37","v":276},{"$f":"$H$78*BH78","v":138000},{"$f":"BJ70*'[1]Hypo Cables'!$X$37","v":184},{"$f":"$H$78*BJ78","v":92000},{"$f":"BL70*'[1]Hypo Cables'!$X$37","v":216},{"$f":"$H$78*BL78","v":108000},{"$f":"BN70*'[1]Hypo Cables'!$X$37","v":156},{"$f":"$H$78*BN78","v":78000},{"$f":"BP70*'[1]Hypo Cables'!$X$37","v":244},{"$f":"$H$78*BP78","v":122000},{"$f":"BR70*'[1]Hypo Cables'!$X$37","v":192},{"$f":"$H$78*BR78","v":96000},{"$f":"BT70*'[1]Hypo Cables'!$X$37","v":276},{"$f":"$H$78*BT78","v":138000},{"$f":"BV70*'[1]Hypo Cables'!$X$37","v":140},{"$f":"$H$78*BV78","v":70000},{"$f":"BX70*'[1]Hypo Cables'!$X$37","v":124},{"$f":"$H$78*BX78","v":62000},{"$f":"BZ70*'[1]Hypo Cables'!$X$37","v":288},{"$f":"$H$78*BZ78","v":144000},{"$f":"CB70*'[1]Hypo Cables'!$X$37","v":372},{"$f":"$H$78*CB78","v":186000},{"$f":"CD70*'[1]Hypo Cables'!$X$37","v":172},{"$f":"$H$78*CD78","v":86000},{"$f":"CF70*'[1]Hypo Cables'!$X$37","v":292},{"$f":"$H$78*CF78","v":146000},{"$f":"CH70*'[1]Hypo Cables'!$X$37","v":188},{"$f":"$H$78*CH78","v":94000},{"$f":"CJ70*'[1]Hypo Cables'!$X$37","v":172},{"$f":"$H$78*CJ78","v":86000},{"$f":"CL70*'[1]Hypo Cables'!$X$37","v":136},{"$f":"$H$78*CL78","v":68000},{"$f":"CN70*'[1]Hypo Cables'!$X$37","v":236},{"$f":"$H$78*CN78","v":118000},{"$f":"CP70*'[1]Hypo Cables'!$X$37","v":176},{"$f":"$H$78*CP78","v":88000},{"$f":"CR70*'[1]Hypo Cables'!$X$37","v":232},{"$f":"$H$78*CR78","v":116000},{"$f":"CT70*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$H$78*CT78","v":106000},{"$f":"CV70*'[1]Hypo Cables'!$X$37","v":456},{"$f":"$H$78*CV78","v":228000},{"$f":"CX70*'[1]Hypo Cables'!$X$37","v":264},{"$f":"$H$78*CX78","v":132000},{"$f":"CZ70*'[1]Hypo Cables'!$X$37","v":196},{"$f":"$H$78*CZ78","v":98000},{"$f":"DB70*'[1]Hypo Cables'!$X$37","v":264},{"$f":"$H$78*DB78","v":132000},{"$f":"DD70*'[1]Hypo Cables'!$X$37","v":216},{"$f":"$H$78*DD78","v":108000},{"$f":"DF70*'[1]Hypo Cables'!$X$37","v":208},{"$f":"$H$78*DF78","v":104000},3534000,{"$f":"DI70*'[1]Hypo Cables'!$X$37","v":232},{"$f":"$H$78*DI78","v":116000},{"$f":"DK70*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$H$78*DK78","v":106000},{"$f":"DM70*'[1]Hypo Cables'!$X$37","v":424},{"$f":"$H$78*DM78","v":212000},{"$f":"DO70*'[1]Hypo Cables'!$X$37","v":272},{"$f":"$H$78*DO78","v":136000},{"$f":"DQ70*'[1]Hypo Cables'!$X$37","v":224},{"$f":"$H$78*DQ78","v":112000},{"$f":"DS70*'[1]Hypo Cables'!$X$37","v":204},{"$f":"$H$78*DS78","v":102000},{"$f":"DU70*'[1]Hypo Cables'!$X$37","v":384},{"$f":"$H$78*DU78","v":192000},{"$f":"DW70*'[1]Hypo Cables'!$X$37","v":328},{"$f":"$H$78*DW78","v":164000},{"$f":"DY70*'[1]Hypo Cables'!$X$37","v":264},{"$f":"$H$78*DY78","v":132000},{"$f":"EA70*'[1]Hypo Cables'!$X$37","v":152},{"$f":"$H$78*EA78","v":76000},1348000,{"$f":"ED70*'[1]Hypo Cables'!$X$37","v":292},{"$f":"$H$78*ED78","v":146000},{"$f":"EF70*'[1]Hypo Cables'!$X$37","v":200},{"$f":"$H$78*EF78","v":100000},{"$f":"EH70*'[1]Hypo Cables'!$X$37","v":276},{"$f":"$H$78*EH78","v":138000},{"$f":"EJ70*'[1]Hypo Cables'!$X$37","v":292},{"$f":"$H$78*EJ78","v":146000},{"$f":"EL70*'[1]Hypo Cables'!$X$37","v":232},{"$f":"$H$78*EL78","v":116000},{"$f":"EN70*'[1]Hypo Cables'!$X$37","v":120},{"$f":"$H$78*EN78","v":60000},{"$f":"EP70*'[1]Hypo Cables'!$X$37","v":368},{"$f":"$H$78*EP78","v":184000},{"$f":"ER70*'[1]Hypo Cables'!$X$37","v":268},{"$f":"$H$78*ER78","v":134000},{"$f":"ET70*'[1]Hypo Cables'!$X$37","v":260},{"$f":"$H$78*ET78","v":130000},{"$f":"EV70*'[1]Hypo Cables'!$X$37","v":244},{"$f":"$H$78*EV78","v":122000},{"$f":"EX70*'[1]Hypo Cables'!$X$37","v":332},{"$f":"$H$78*EX78","v":166000},{"$f":"EZ70*'[1]Hypo Cables'!$X$37","v":280},{"$f":"$H$78*EZ78","v":140000},{"$f":"FB70*'[1]Hypo Cables'!$X$37","v":216},{"$f":"$H$78*FB78","v":108000},{"$f":"FD70*'[1]Hypo Cables'!$X$37","v":200},{"$f":"$H$78*FD78","v":100000},{"$f":"FF70*'[1]Hypo Cables'!$X$37","v":144},{"$f":"$H$78*FF78","v":72000},{"$f":"FH70*'[1]Hypo Cables'!$X$37","v":204},{"$f":"$H$78*FH78","v":102000},{"$f":"FJ70*'[1]Hypo Cables'!$X$37","v":144},{"$f":"$H$78*FJ78","v":72000},{"$f":"FL70*'[1]Hypo Cables'!$X$37","v":296},{"$f":"$H$78*FL78","v":148000},{"$f":"FN70*'[1]Hypo Cables'!$X$37","v":336},{"$f":"$H$78*FN78","v":168000},{"$f":"FP70*'[1]Hypo Cables'!$X$37","v":268},{"$f":"$H$78*FP78","v":134000},{"$f":"FR70*'[1]Hypo Cables'!$X$37","v":324},{"$f":"$H$78*FR78","v":162000},{"$f":"FT70*'[1]Hypo Cables'!$X$37","v":168},{"$f":"$H$78*FT78","v":84000},{"$f":"FV70*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$H$78*FV78","v":106000},{"$f":"FX70*'[1]Hypo Cables'!$X$37","v":240},{"$f":"$H$78*FX78","v":120000},{"$f":"FZ70*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$H$78*FZ78","v":106000},{"$f":"GB70*'[1]Hypo Cables'!$X$37","v":300},{"$f":"$H$78*GB78","v":150000},{"$f":"GD70*'[1]Hypo Cables'!$X$37","v":320},{"$f":"$H$78*GD78","v":160000},{"$f":"GF70*'[1]Hypo Cables'!$X$37","v":344},{"$f":"$H$78*GF78","v":172000},{"$f":"GH70*'[1]Hypo Cables'!$X$37","v":536},{"$f":"$H$78*GH78","v":268000},{"$f":"GJ70*'[1]Hypo Cables'!$X$37","v":228},{"$f":"$H$78*GJ78","v":114000},{"$f":"GL70*'[1]Hypo Cables'!$X$37","v":260},{"$f":"$H$78*GL78","v":130000},{"$f":"GN70*'[1]Hypo Cables'!$X$37","v":268},{"$f":"$H$78*GN78","v":134000},{"$f":"GP70*'[1]Hypo Cables'!$X$37","v":264},{"$f":"$H$78*GP78","v":132000},{"$f":"GR70*'[1]Hypo Cables'!$X$37","v":216},{"$f":"$H$78*GR78","v":108000},{"$f":"GT70*'[1]Hypo Cables'!$X$37","v":224},{"$f":"$H$78*GT78","v":112000},4544000]
[{"$nulls":5},"Collier Atlas simple","u",{"$f":"VLOOKUP(F79,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":300},{"$f":"I70*'[1]Hypo Cables'!$X$38","v":952},{"$f":"$H$79*I79","v":285600},{"$f":"K70*'[1]Hypo Cables'!$X$38","v":296},{"$f":"$H$79*K79","v":88800},{"$f":"M70*'[1]Hypo Cables'!$X$38","v":456},{"$f":"$H$79*M79","v":136800},{"$f":"O70*'[1]Hypo Cables'!$X$38","v":584},{"$f":"$H$79*O79","v":175200},{"$f":"Q70*'[1]Hypo Cables'!$X$38","v":208},{"$f":"$H$79*Q79","v":62400},{"$f":"S70*'[1]Hypo Cables'!$X$38","v":760},{"$f":"$H$79*S79","v":228000},{"$f":"U70*'[1]Hypo Cables'!$X$38","v":944},{"$f":"$H$79*U79","v":283200},{"$f":"W70*'[1]Hypo Cables'!$X$38","v":768},{"$f":"$H$79*W79","v":230400},{"$f":"Y70*'[1]Hypo Cables'!$X$38","v":664},{"$f":"$H$79*Y79","v":199200},{"$f":"AA70*'[1]Hypo Cables'!$X$38","v":432},{"$f":"$H$79*AA79","v":129600},1819200,{"$f":"AD70*'[1]Hypo Cables'!$X$38","v":640},{"$f":"$H$79*AD79","v":192000},{"$f":"AF70*'[1]Hypo Cables'!$X$38","v":752},{"$f":"$H$79*AF79","v":225600},417600,{"$f":"AI70*'[1]Hypo Cables'!$X$38","v":336},{"$f":"$H$79*AI79","v":100800},100800,{"$f":"AL70*'[1]Hypo Cables'!$X$38","v":432},{"$f":"$H$79*AL79","v":129600},{"$f":"AN70*'[1]Hypo Cables'!$X$38","v":304},{"$f":"$H$79*AN79","v":91200},{"$f":"AP70*'[1]Hypo Cables'!$X$38","v":368},{"$f":"$H$79*AP79","v":110400},{"$f":"AR70*'[1]Hypo Cables'!$X$38","v":872},{"$f":"$H$79*AR79","v":261600},{"$f":"AT70*'[1]Hypo Cables'!$X$38","v":440},{"$f":"$H$79*AT79","v":132000},{"$f":"AV70*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$H$79*AV79","v":127200},852000,{"$f":"AY70*'[1]Hypo Cables'!$X$38","v":440},{"$f":"$H$79*AY79","v":132000},132000,{"$f":"BB70*'[1]Hypo Cables'!$X$38","v":552},{"$f":"$H$79*BB79","v":165600},{"$f":"BD70*'[1]Hypo Cables'!$X$38","v":760},{"$f":"$H$79*BD79","v":228000},{"$f":"BF70*'[1]Hypo Cables'!$X$38","v":1048},{"$f":"$H$79*BF79","v":314400},{"$f":"BH70*'[1]Hypo Cables'!$X$38","v":552},{"$f":"$H$79*BH79","v":165600},{"$f":"BJ70*'[1]Hypo Cables'!$X$38","v":368},{"$f":"$H$79*BJ79","v":110400},{"$f":"BL70*'[1]Hypo Cables'!$X$38","v":432},{"$f":"$H$79*BL79","v":129600},{"$f":"BN70*'[1]Hypo Cables'!$X$38","v":312},{"$f":"$H$79*BN79","v":93600},{"$f":"BP70*'[1]Hypo Cables'!$X$38","v":488},{"$f":"$H$79*BP79","v":146400},{"$f":"BR70*'[1]Hypo Cables'!$X$38","v":384},{"$f":"$H$79*BR79","v":115200},{"$f":"BT70*'[1]Hypo Cables'!$X$38","v":552},{"$f":"$H$79*BT79","v":165600},{"$f":"BV70*'[1]Hypo Cables'!$X$38","v":280},{"$f":"$H$79*BV79","v":84000},{"$f":"BX70*'[1]Hypo Cables'!$X$38","v":248},{"$f":"$H$79*BX79","v":74400},{"$f":"BZ70*'[1]Hypo Cables'!$X$38","v":576},{"$f":"$H$79*BZ79","v":172800},{"$f":"CB70*'[1]Hypo Cables'!$X$38","v":744},{"$f":"$H$79*CB79","v":223200},{"$f":"CD70*'[1]Hypo Cables'!$X$38","v":344},{"$f":"$H$79*CD79","v":103200},{"$f":"CF70*'[1]Hypo Cables'!$X$38","v":584},{"$f":"$H$79*CF79","v":175200},{"$f":"CH70*'[1]Hypo Cables'!$X$38","v":376},{"$f":"$H$79*CH79","v":112800},{"$f":"CJ70*'[1]Hypo Cables'!$X$38","v":344},{"$f":"$H$79*CJ79","v":103200},{"$f":"CL70*'[1]Hypo Cables'!$X$38","v":272},{"$f":"$H$79*CL79","v":81600},{"$f":"CN70*'[1]Hypo Cables'!$X$38","v":472},{"$f":"$H$79*CN79","v":141600},{"$f":"CP70*'[1]Hypo Cables'!$X$38","v":352},{"$f":"$H$79*CP79","v":105600},{"$f":"CR70*'[1]Hypo Cables'!$X$38","v":464},{"$f":"$H$79*CR79","v":139200},{"$f":"CT70*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$H$79*CT79","v":127200},{"$f":"CV70*'[1]Hypo Cables'!$X$38","v":912},{"$f":"$H$79*CV79","v":273600},{"$f":"CX70*'[1]Hypo Cables'!$X$38","v":528},{"$f":"$H$79*CX79","v":158400},{"$f":"CZ70*'[1]Hypo Cables'!$X$38","v":392},{"$f":"$H$79*CZ79","v":117600},{"$f":"DB70*'[1]Hypo Cables'!$X$38","v":528},{"$f":"$H$79*DB79","v":158400},{"$f":"DD70*'[1]Hypo Cables'!$X$38","v":432},{"$f":"$H$79*DD79","v":129600},{"$f":"DF70*'[1]Hypo Cables'!$X$38","v":416},{"$f":"$H$79*DF79","v":124800},4240800,{"$f":"DI70*'[1]Hypo Cables'!$X$38","v":464},{"$f":"$H$79*DI79","v":139200},{"$f":"DK70*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$H$79*DK79","v":127200},{"$f":"DM70*'[1]Hypo Cables'!$X$38","v":848},{"$f":"$H$79*DM79","v":254400},{"$f":"DO70*'[1]Hypo Cables'!$X$38","v":544},{"$f":"$H$79*DO79","v":163200},{"$f":"DQ70*'[1]Hypo Cables'!$X$38","v":448},{"$f":"$H$79*DQ79","v":134400},{"$f":"DS70*'[1]Hypo Cables'!$X$38","v":408},{"$f":"$H$79*DS79","v":122400},{"$f":"DU70*'[1]Hypo Cables'!$X$38","v":768},{"$f":"$H$79*DU79","v":230400},{"$f":"DW70*'[1]Hypo Cables'!$X$38","v":656},{"$f":"$H$79*DW79","v":196800},{"$f":"DY70*'[1]Hypo Cables'!$X$38","v":528},{"$f":"$H$79*DY79","v":158400},{"$f":"EA70*'[1]Hypo Cables'!$X$38","v":304},{"$f":"$H$79*EA79","v":91200},1617600,{"$f":"ED70*'[1]Hypo Cables'!$X$38","v":584},{"$f":"$H$79*ED79","v":175200},{"$f":"EF70*'[1]Hypo Cables'!$X$38","v":400},{"$f":"$H$79*EF79","v":120000},{"$f":"EH70*'[1]Hypo Cables'!$X$38","v":552},{"$f":"$H$79*EH79","v":165600},{"$f":"EJ70*'[1]Hypo Cables'!$X$38","v":584},{"$f":"$H$79*EJ79","v":175200},{"$f":"EL70*'[1]Hypo Cables'!$X$38","v":464},{"$f":"$H$79*EL79","v":139200},{"$f":"EN70*'[1]Hypo Cables'!$X$38","v":240},{"$f":"$H$79*EN79","v":72000},{"$f":"EP70*'[1]Hypo Cables'!$X$38","v":736},{"$f":"$H$79*EP79","v":220800},{"$f":"ER70*'[1]Hypo Cables'!$X$38","v":536},{"$f":"$H$79*ER79","v":160800},{"$f":"ET70*'[1]Hypo Cables'!$X$38","v":520},{"$f":"$H$79*ET79","v":156000},{"$f":"EV70*'[1]Hypo Cables'!$X$38","v":488},{"$f":"$H$79*EV79","v":146400},{"$f":"EX70*'[1]Hypo Cables'!$X$38","v":664},{"$f":"$H$79*EX79","v":199200},{"$f":"EZ70*'[1]Hypo Cables'!$X$38","v":560},{"$f":"$H$79*EZ79","v":168000},{"$f":"FB70*'[1]Hypo Cables'!$X$38","v":432},{"$f":"$H$79*FB79","v":129600},{"$f":"FD70*'[1]Hypo Cables'!$X$38","v":400},{"$f":"$H$79*FD79","v":120000},{"$f":"FF70*'[1]Hypo Cables'!$X$38","v":288},{"$f":"$H$79*FF79","v":86400},{"$f":"FH70*'[1]Hypo Cables'!$X$38","v":408},{"$f":"$H$79*FH79","v":122400},{"$f":"FJ70*'[1]Hypo Cables'!$X$38","v":288},{"$f":"$H$79*FJ79","v":86400},{"$f":"FL70*'[1]Hypo Cables'!$X$38","v":592},{"$f":"$H$79*FL79","v":177600},{"$f":"FN70*'[1]Hypo Cables'!$X$38","v":672},{"$f":"$H$79*FN79","v":201600},{"$f":"FP70*'[1]Hypo Cables'!$X$38","v":536},{"$f":"$H$79*FP79","v":160800},{"$f":"FR70*'[1]Hypo Cables'!$X$38","v":648},{"$f":"$H$79*FR79","v":194400},{"$f":"FT70*'[1]Hypo Cables'!$X$38","v":336},{"$f":"$H$79*FT79","v":100800},{"$f":"FV70*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$H$79*FV79","v":127200},{"$f":"FX70*'[1]Hypo Cables'!$X$38","v":480},{"$f":"$H$79*FX79","v":144000},{"$f":"FZ70*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$H$79*FZ79","v":127200},{"$f":"GB70*'[1]Hypo Cables'!$X$38","v":600},{"$f":"$H$79*GB79","v":180000},{"$f":"GD70*'[1]Hypo Cables'!$X$38","v":640},{"$f":"$H$79*GD79","v":192000},{"$f":"GF70*'[1]Hypo Cables'!$X$38","v":688},{"$f":"$H$79*GF79","v":206400},{"$f":"GH70*'[1]Hypo Cables'!$X$38","v":1072},{"$f":"$H$79*GH79","v":321600},{"$f":"GJ70*'[1]Hypo Cables'!$X$38","v":456},{"$f":"$H$79*GJ79","v":136800},{"$f":"GL70*'[1]Hypo Cables'!$X$38","v":520},{"$f":"$H$79*GL79","v":156000},{"$f":"GN70*'[1]Hypo Cables'!$X$38","v":536},{"$f":"$H$79*GN79","v":160800},{"$f":"GP70*'[1]Hypo Cables'!$X$38","v":528},{"$f":"$H$79*GP79","v":158400},{"$f":"GR70*'[1]Hypo Cables'!$X$38","v":432},{"$f":"$H$79*GR79","v":129600},{"$f":"GT70*'[1]Hypo Cables'!$X$38","v":448},{"$f":"$H$79*GT79","v":134400},5452800]
[{"$nulls":5},"Bride de scellement","u",{"$f":"VLOOKUP(F80,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":800},{"$f":"I70*'[1]Hypo Cables'!$X$39","v":476},{"$f":"$H$80*I80","v":380800},{"$f":"K70*'[1]Hypo Cables'!$X$39","v":148},{"$f":"$H$80*K80","v":118400},{"$f":"M70*'[1]Hypo Cables'!$X$39","v":228},{"$f":"$H$80*M80","v":182400},{"$f":"O70*'[1]Hypo Cables'!$X$39","v":292},{"$f":"$H$80*O80","v":233600},{"$f":"Q70*'[1]Hypo Cables'!$X$39","v":104},{"$f":"$H$80*Q80","v":83200},{"$f":"S70*'[1]Hypo Cables'!$X$39","v":380},{"$f":"$H$80*S80","v":304000},{"$f":"U70*'[1]Hypo Cables'!$X$39","v":472},{"$f":"$H$80*U80","v":377600},{"$f":"W70*'[1]Hypo Cables'!$X$39","v":384},{"$f":"$H$80*W80","v":307200},{"$f":"Y70*'[1]Hypo Cables'!$X$39","v":332},{"$f":"$H$80*Y80","v":265600},{"$f":"AA70*'[1]Hypo Cables'!$X$39","v":216},{"$f":"$H$80*AA80","v":172800},2425600,{"$f":"AD70*'[1]Hypo Cables'!$X$39","v":320},{"$f":"$H$80*AD80","v":256000},{"$f":"AF70*'[1]Hypo Cables'!$X$39","v":376},{"$f":"$H$80*AF80","v":300800},556800,{"$f":"AI70*'[1]Hypo Cables'!$X$39","v":168},{"$f":"$H$80*AI80","v":134400},134400,{"$f":"AL70*'[1]Hypo Cables'!$X$39","v":216},{"$f":"$H$80*AL80","v":172800},{"$f":"AN70*'[1]Hypo Cables'!$X$39","v":152},{"$f":"$H$80*AN80","v":121600},{"$f":"AP70*'[1]Hypo Cables'!$X$39","v":184},{"$f":"$H$80*AP80","v":147200},{"$f":"AR70*'[1]Hypo Cables'!$X$39","v":436},{"$f":"$H$80*AR80","v":348800},{"$f":"AT70*'[1]Hypo Cables'!$X$39","v":220},{"$f":"$H$80*AT80","v":176000},{"$f":"AV70*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$H$80*AV80","v":169600},1136000,{"$f":"AY70*'[1]Hypo Cables'!$X$39","v":220},{"$f":"$H$80*AY80","v":176000},176000,{"$f":"BB70*'[1]Hypo Cables'!$X$39","v":276},{"$f":"$H$80*BB80","v":220800},{"$f":"BD70*'[1]Hypo Cables'!$X$39","v":380},{"$f":"$H$80*BD80","v":304000},{"$f":"BF70*'[1]Hypo Cables'!$X$39","v":524},{"$f":"$H$80*BF80","v":419200},{"$f":"BH70*'[1]Hypo Cables'!$X$39","v":276},{"$f":"$H$80*BH80","v":220800},{"$f":"BJ70*'[1]Hypo Cables'!$X$39","v":184},{"$f":"$H$80*BJ80","v":147200},{"$f":"BL70*'[1]Hypo Cables'!$X$39","v":216},{"$f":"$H$80*BL80","v":172800},{"$f":"BN70*'[1]Hypo Cables'!$X$39","v":156},{"$f":"$H$80*BN80","v":124800},{"$f":"BP70*'[1]Hypo Cables'!$X$39","v":244},{"$f":"$H$80*BP80","v":195200},{"$f":"BR70*'[1]Hypo Cables'!$X$39","v":192},{"$f":"$H$80*BR80","v":153600},{"$f":"BT70*'[1]Hypo Cables'!$X$39","v":276},{"$f":"$H$80*BT80","v":220800},{"$f":"BV70*'[1]Hypo Cables'!$X$39","v":140},{"$f":"$H$80*BV80","v":112000},{"$f":"BX70*'[1]Hypo Cables'!$X$39","v":124},{"$f":"$H$80*BX80","v":99200},{"$f":"BZ70*'[1]Hypo Cables'!$X$39","v":288},{"$f":"$H$80*BZ80","v":230400},{"$f":"CB70*'[1]Hypo Cables'!$X$39","v":372},{"$f":"$H$80*CB80","v":297600},{"$f":"CD70*'[1]Hypo Cables'!$X$39","v":172},{"$f":"$H$80*CD80","v":137600},{"$f":"CF70*'[1]Hypo Cables'!$X$39","v":292},{"$f":"$H$80*CF80","v":233600},{"$f":"CH70*'[1]Hypo Cables'!$X$39","v":188},{"$f":"$H$80*CH80","v":150400},{"$f":"CJ70*'[1]Hypo Cables'!$X$39","v":172},{"$f":"$H$80*CJ80","v":137600},{"$f":"CL70*'[1]Hypo Cables'!$X$39","v":136},{"$f":"$H$80*CL80","v":108800},{"$f":"CN70*'[1]Hypo Cables'!$X$39","v":236},{"$f":"$H$80*CN80","v":188800},{"$f":"CP70*'[1]Hypo Cables'!$X$39","v":176},{"$f":"$H$80*CP80","v":140800},{"$f":"CR70*'[1]Hypo Cables'!$X$39","v":232},{"$f":"$H$80*CR80","v":185600},{"$f":"CT70*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$H$80*CT80","v":169600},{"$f":"CV70*'[1]Hypo Cables'!$X$39","v":456},{"$f":"$H$80*CV80","v":364800},{"$f":"CX70*'[1]Hypo Cables'!$X$39","v":264},{"$f":"$H$80*CX80","v":211200},{"$f":"CZ70*'[1]Hypo Cables'!$X$39","v":196},{"$f":"$H$80*CZ80","v":156800},{"$f":"DB70*'[1]Hypo Cables'!$X$39","v":264},{"$f":"$H$80*DB80","v":211200},{"$f":"DD70*'[1]Hypo Cables'!$X$39","v":216},{"$f":"$H$80*DD80","v":172800},{"$f":"DF70*'[1]Hypo Cables'!$X$39","v":208},{"$f":"$H$80*DF80","v":166400},5654400,{"$f":"DI70*'[1]Hypo Cables'!$X$39","v":232},{"$f":"$H$80*DI80","v":185600},{"$f":"DK70*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$H$80*DK80","v":169600},{"$f":"DM70*'[1]Hypo Cables'!$X$39","v":424},{"$f":"$H$80*DM80","v":339200},{"$f":"DO70*'[1]Hypo Cables'!$X$39","v":272},{"$f":"$H$80*DO80","v":217600},{"$f":"DQ70*'[1]Hypo Cables'!$X$39","v":224},{"$f":"$H$80*DQ80","v":179200},{"$f":"DS70*'[1]Hypo Cables'!$X$39","v":204},{"$f":"$H$80*DS80","v":163200},{"$f":"DU70*'[1]Hypo Cables'!$X$39","v":384},{"$f":"$H$80*DU80","v":307200},{"$f":"DW70*'[1]Hypo Cables'!$X$39","v":328},{"$f":"$H$80*DW80","v":262400},{"$f":"DY70*'[1]Hypo Cables'!$X$39","v":264},{"$f":"$H$80*DY80","v":211200},{"$f":"EA70*'[1]Hypo Cables'!$X$39","v":152},{"$f":"$H$80*EA80","v":121600},2156800,{"$f":"ED70*'[1]Hypo Cables'!$X$39","v":292},{"$f":"$H$80*ED80","v":233600},{"$f":"EF70*'[1]Hypo Cables'!$X$39","v":200},{"$f":"$H$80*EF80","v":160000},{"$f":"EH70*'[1]Hypo Cables'!$X$39","v":276},{"$f":"$H$80*EH80","v":220800},{"$f":"EJ70*'[1]Hypo Cables'!$X$39","v":292},{"$f":"$H$80*EJ80","v":233600},{"$f":"EL70*'[1]Hypo Cables'!$X$39","v":232},{"$f":"$H$80*EL80","v":185600},{"$f":"EN70*'[1]Hypo Cables'!$X$39","v":120},{"$f":"$H$80*EN80","v":96000},{"$f":"EP70*'[1]Hypo Cables'!$X$39","v":368},{"$f":"$H$80*EP80","v":294400},{"$f":"ER70*'[1]Hypo Cables'!$X$39","v":268},{"$f":"$H$80*ER80","v":214400},{"$f":"ET70*'[1]Hypo Cables'!$X$39","v":260},{"$f":"$H$80*ET80","v":208000},{"$f":"EV70*'[1]Hypo Cables'!$X$39","v":244},{"$f":"$H$80*EV80","v":195200},{"$f":"EX70*'[1]Hypo Cables'!$X$39","v":332},{"$f":"$H$80*EX80","v":265600},{"$f":"EZ70*'[1]Hypo Cables'!$X$39","v":280},{"$f":"$H$80*EZ80","v":224000},{"$f":"FB70*'[1]Hypo Cables'!$X$39","v":216},{"$f":"$H$80*FB80","v":172800},{"$f":"FD70*'[1]Hypo Cables'!$X$39","v":200},{"$f":"$H$80*FD80","v":160000},{"$f":"FF70*'[1]Hypo Cables'!$X$39","v":144},{"$f":"$H$80*FF80","v":115200},{"$f":"FH70*'[1]Hypo Cables'!$X$39","v":204},{"$f":"$H$80*FH80","v":163200},{"$f":"FJ70*'[1]Hypo Cables'!$X$39","v":144},{"$f":"$H$80*FJ80","v":115200},{"$f":"FL70*'[1]Hypo Cables'!$X$39","v":296},{"$f":"$H$80*FL80","v":236800},{"$f":"FN70*'[1]Hypo Cables'!$X$39","v":336},{"$f":"$H$80*FN80","v":268800},{"$f":"FP70*'[1]Hypo Cables'!$X$39","v":268},{"$f":"$H$80*FP80","v":214400},{"$f":"FR70*'[1]Hypo Cables'!$X$39","v":324},{"$f":"$H$80*FR80","v":259200},{"$f":"FT70*'[1]Hypo Cables'!$X$39","v":168},{"$f":"$H$80*FT80","v":134400},{"$f":"FV70*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$H$80*FV80","v":169600},{"$f":"FX70*'[1]Hypo Cables'!$X$39","v":240},{"$f":"$H$80*FX80","v":192000},{"$f":"FZ70*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$H$80*FZ80","v":169600},{"$f":"GB70*'[1]Hypo Cables'!$X$39","v":300},{"$f":"$H$80*GB80","v":240000},{"$f":"GD70*'[1]Hypo Cables'!$X$39","v":320},{"$f":"$H$80*GD80","v":256000},{"$f":"GF70*'[1]Hypo Cables'!$X$39","v":344},{"$f":"$H$80*GF80","v":275200},{"$f":"GH70*'[1]Hypo Cables'!$X$39","v":536},{"$f":"$H$80*GH80","v":428800},{"$f":"GJ70*'[1]Hypo Cables'!$X$39","v":228},{"$f":"$H$80*GJ80","v":182400},{"$f":"GL70*'[1]Hypo Cables'!$X$39","v":260},{"$f":"$H$80*GL80","v":208000},{"$f":"GN70*'[1]Hypo Cables'!$X$39","v":268},{"$f":"$H$80*GN80","v":214400},{"$f":"GP70*'[1]Hypo Cables'!$X$39","v":264},{"$f":"$H$80*GP80","v":211200},{"$f":"GR70*'[1]Hypo Cables'!$X$39","v":216},{"$f":"$H$80*GR80","v":172800},{"$f":"GT70*'[1]Hypo Cables'!$X$39","v":224},{"$f":"$H$80*GT80","v":179200},7270400]
[{"$nulls":5},"Coffret comptage monophasé","u",{"$f":"VLOOKUP(F81,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":8000},{"$f":"I83","v":118},{"$f":"$H$81*I81","v":944000},{"$f":"K83","v":36},{"$f":"$H$81*K81","v":288000},{"$f":"M83","v":56},{"$f":"$H$81*M81","v":448000},{"$f":"O83","v":72},{"$f":"$H$81*O81","v":576000},{"$f":"Q83","v":25},{"$f":"$H$81*Q81","v":200000},{"$f":"S83","v":94},{"$f":"$H$81*S81","v":752000},{"$f":"U83","v":117},{"$f":"$H$81*U81","v":936000},{"$f":"W83","v":95},{"$f":"$H$81*W81","v":760000},{"$f":"Y83","v":82},{"$f":"$H$81*Y81","v":656000},{"$f":"AA83","v":53},{"$f":"$H$81*AA81","v":424000},5984000,{"$f":"AD83","v":79},{"$f":"$H$81*AD81","v":632000},{"$f":"AF83","v":93},{"$f":"$H$81*AF81","v":744000},1376000,{"$f":"AI83","v":41},{"$f":"$H$81*AI81","v":328000},328000,{"$f":"AL83","v":53},{"$f":"$H$81*AL81","v":424000},{"$f":"AN83","v":37},{"$f":"$H$81*AN81","v":296000},{"$f":"AP83","v":45},{"$f":"$H$81*AP81","v":360000},{"$f":"AR83","v":108},{"$f":"$H$81*AR81","v":864000},{"$f":"AT83","v":54},{"$f":"$H$81*AT81","v":432000},{"$f":"AV83","v":52},{"$f":"$H$81*AV81","v":416000},2792000,{"$f":"AY83","v":54},{"$f":"$H$81*AY81","v":432000},432000,{"$f":"BB83","v":68},{"$f":"$H$81*BB81","v":544000},{"$f":"BD83","v":94},{"$f":"$H$81*BD81","v":752000},{"$f":"BF83","v":130},{"$f":"$H$81*BF81","v":1040000},{"$f":"BH83","v":68},{"$f":"$H$81*BH81","v":544000},{"$f":"BJ83","v":45},{"$f":"$H$81*BJ81","v":360000},{"$f":"BL83","v":53},{"$f":"$H$81*BL81","v":424000},{"$f":"BN83","v":38},{"$f":"$H$81*BN81","v":304000},{"$f":"BP83","v":60},{"$f":"$H$81*BP81","v":480000},{"$f":"BR83","v":47},{"$f":"$H$81*BR81","v":376000},{"$f":"BT83","v":68},{"$f":"$H$81*BT81","v":544000},{"$f":"BV83","v":34},{"$f":"$H$81*BV81","v":272000},{"$f":"BX83","v":30},{"$f":"$H$81*BX81","v":240000},{"$f":"BZ83","v":71},{"$f":"$H$81*BZ81","v":568000},{"$f":"CB83","v":92},{"$f":"$H$81*CB81","v":736000},{"$f":"CD83","v":42},{"$f":"$H$81*CD81","v":336000},{"$f":"CF83","v":72},{"$f":"$H$81*CF81","v":576000},{"$f":"CH83","v":46},{"$f":"$H$81*CH81","v":368000},{"$f":"CJ83","v":42},{"$f":"$H$81*CJ81","v":336000},{"$f":"CL83","v":33},{"$f":"$H$81*CL81","v":264000},{"$f":"CN83","v":58},{"$f":"$H$81*CN81","v":464000},{"$f":"CP83","v":43},{"$f":"$H$81*CP81","v":344000},{"$f":"CR83","v":57},{"$f":"$H$81*CR81","v":456000},{"$f":"CT83","v":52},{"$f":"$H$81*CT81","v":416000},{"$f":"CV83","v":113},{"$f":"$H$81*CV81","v":904000},{"$f":"CX83","v":65},{"$f":"$H$81*CX81","v":520000},{"$f":"CZ83","v":48},{"$f":"$H$81*CZ81","v":384000},{"$f":"DB83","v":65},{"$f":"$H$81*DB81","v":520000},{"$f":"DD83","v":53},{"$f":"$H$81*DD81","v":424000},{"$f":"DF83","v":51},{"$f":"$H$81*DF81","v":408000},13904000,{"$f":"DI83","v":57},{"$f":"$H$81*DI81","v":456000},{"$f":"DK83","v":52},{"$f":"$H$81*DK81","v":416000},{"$f":"DM83","v":105},{"$f":"$H$81*DM81","v":840000},{"$f":"DO83","v":67},{"$f":"$H$81*DO81","v":536000},{"$f":"DQ83","v":55},{"$f":"$H$81*DQ81","v":440000},{"$f":"DS83","v":50},{"$f":"$H$81*DS81","v":400000},{"$f":"DU83","v":95},{"$f":"$H$81*DU81","v":760000},{"$f":"DW83","v":81},{"$f":"$H$81*DW81","v":648000},{"$f":"DY83","v":65},{"$f":"$H$81*DY81","v":520000},{"$f":"EA83","v":37},{"$f":"$H$81*EA81","v":296000},5312000,{"$f":"ED83","v":72},{"$f":"$H$81*ED81","v":576000},{"$f":"EF83","v":49},{"$f":"$H$81*EF81","v":392000},{"$f":"EH83","v":68},{"$f":"$H$81*EH81","v":544000},{"$f":"EJ83","v":72},{"$f":"$H$81*EJ81","v":576000},{"$f":"EL83","v":57},{"$f":"$H$81*EL81","v":456000},{"$f":"EN83","v":29},{"$f":"$H$81*EN81","v":232000},{"$f":"EP83","v":91},{"$f":"$H$81*EP81","v":728000},{"$f":"ER83","v":66},{"$f":"$H$81*ER81","v":528000},{"$f":"ET83","v":64},{"$f":"$H$81*ET81","v":512000},{"$f":"EV83","v":60},{"$f":"$H$81*EV81","v":480000},{"$f":"EX83","v":82},{"$f":"$H$81*EX81","v":656000},{"$f":"EZ83","v":69},{"$f":"$H$81*EZ81","v":552000},{"$f":"FB83","v":53},{"$f":"$H$81*FB81","v":424000},{"$f":"FD83","v":49},{"$f":"$H$81*FD81","v":392000},{"$f":"FF83","v":35},{"$f":"$H$81*FF81","v":280000},{"$f":"FH83","v":50},{"$f":"$H$81*FH81","v":400000},{"$f":"FJ83","v":35},{"$f":"$H$81*FJ81","v":280000},{"$f":"FL83","v":73},{"$f":"$H$81*FL81","v":584000},{"$f":"FN83","v":83},{"$f":"$H$81*FN81","v":664000},{"$f":"FP83","v":66},{"$f":"$H$81*FP81","v":528000},{"$f":"FR83","v":80},{"$f":"$H$81*FR81","v":640000},{"$f":"FT83","v":41},{"$f":"$H$81*FT81","v":328000},{"$f":"FV83","v":52},{"$f":"$H$81*FV81","v":416000},{"$f":"FX83","v":59},{"$f":"$H$81*FX81","v":472000},{"$f":"FZ83","v":52},{"$f":"$H$81*FZ81","v":416000},{"$f":"GB83","v":74},{"$f":"$H$81*GB81","v":592000},{"$f":"GD83","v":79},{"$f":"$H$81*GD81","v":632000},{"$f":"GF83","v":85},{"$f":"$H$81*GF81","v":680000},{"$f":"GH83","v":133},{"$f":"$H$81*GH81","v":1064000},{"$f":"GJ83","v":56},{"$f":"$H$81*GJ81","v":448000},{"$f":"GL83","v":64},{"$f":"$H$81*GL81","v":512000},{"$f":"GN83","v":66},{"$f":"$H$81*GN81","v":528000},{"$f":"GP83","v":65},{"$f":"$H$81*GP81","v":520000},{"$f":"GR83","v":53},{"$f":"$H$81*GR81","v":424000},{"$f":"GT83","v":55},{"$f":"$H$81*GT81","v":440000},17896000]
[{"$nulls":5},"Coffret comptage triphasé","u",{"$f":"VLOOKUP(F82,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":15000},{"$f":"I72","v":32},{"$f":"$H$82*I82","v":480000},{"$f":"K72","v":8},{"$f":"$H$82*K82","v":120000},{"$f":"M72","v":8},{"$f":"$H$82*M82","v":120000},{"$f":"O72","v":8},{"$f":"$H$82*O82","v":120000},{"$f":"Q72","v":8},{"$f":"$H$82*Q82","v":120000},{"$f":"S72","v":8},{"$f":"$H$82*S82","v":120000},{"$f":"U72","v":8},{"$f":"$H$82*U82","v":120000},{"$f":"W72","v":16},{"$f":"$H$82*W82","v":240000},{"$f":"Y72","v":8},{"$f":"$H$82*Y82","v":120000},{"$f":"AA72","v":8},{"$f":"$H$82*AA82","v":120000},1680000,{"$f":"AD72","v":8},{"$f":"$H$82*AD82","v":120000},{"$f":"AF72","v":8},{"$f":"$H$82*AF82","v":120000},240000,{"$f":"AI72","v":8},{"$f":"$H$82*AI82","v":120000},120000,{"$f":"AL72","v":8},{"$f":"$H$82*AL82","v":120000},{"$f":"AN72","v":8},{"$f":"$H$82*AN82","v":120000},{"$f":"AP72","v":8},{"$f":"$H$82*AP82","v":120000},{"$f":"AR72","v":8},{"$f":"$H$82*AR82","v":120000},{"$f":"AT72","v":8},{"$f":"$H$82*AT82","v":120000},{"$f":"AV72","v":8},{"$f":"$H$82*AV82","v":120000},720000,{"$f":"AY72","v":8},{"$f":"$H$82*AY82","v":120000},120000,{"$f":"BB72","v":16},{"$f":"$H$82*BB82","v":240000},{"$f":"BD72","v":8},{"$f":"$H$82*BD82","v":120000},{"$f":"BF72","v":16},{"$f":"$H$82*BF82","v":240000},{"$f":"BH72","v":8},{"$f":"$H$82*BH82","v":120000},{"$f":"BJ72","v":8},{"$f":"$H$82*BJ82","v":120000},{"$f":"BL72","v":8},{"$f":"$H$82*BL82","v":120000},{"$f":"BN72","v":8},{"$f":"$H$82*BN82","v":120000},{"$f":"BP72","v":8},{"$f":"$H$82*BP82","v":120000},{"$f":"BR72","v":8},{"$f":"$H$82*BR82","v":120000},{"$f":"BT72","v":8},{"$f":"$H$82*BT82","v":120000},{"$f":"BV72","v":8},{"$f":"$H$82*BV82","v":120000},{"$f":"BX72","v":16},{"$f":"$H$82*BX82","v":240000},{"$f":"BZ72","v":8},{"$f":"$H$82*BZ82","v":120000},{"$f":"CB72","v":8},{"$f":"$H$82*CB82","v":120000},{"$f":"CD72","v":8},{"$f":"$H$82*CD82","v":120000},{"$f":"CF72","v":16},{"$f":"$H$82*CF82","v":240000},{"$f":"CH72","v":8},{"$f":"$H$82*CH82","v":120000},{"$f":"CJ72","v":8},{"$f":"$H$82*CJ82","v":120000},{"$f":"CL72","v":8},{"$f":"$H$82*CL82","v":120000},{"$f":"CN72","v":8},{"$f":"$H$82*CN82","v":120000},{"$f":"CP72","v":8},{"$f":"$H$82*CP82","v":120000},{"$f":"CR72","v":8},{"$f":"$H$82*CR82","v":120000},{"$f":"CT72","v":8},{"$f":"$H$82*CT82","v":120000},{"$f":"CV72","v":16},{"$f":"$H$82*CV82","v":240000},{"$f":"CX72","v":8},{"$f":"$H$82*CX82","v":120000},{"$f":"CZ72","v":8},{"$f":"$H$82*CZ82","v":120000},{"$f":"DB72","v":8},{"$f":"$H$82*DB82","v":120000},{"$f":"DD72","v":8},{"$f":"$H$82*DD82","v":120000},{"$f":"DF72","v":8},{"$f":"$H$82*DF82","v":120000},4080000,{"$f":"DI72","v":8},{"$f":"$H$82*DI82","v":120000},{"$f":"DK72","v":8},{"$f":"$H$82*DK82","v":120000},{"$f":"DM72","v":8},{"$f":"$H$82*DM82","v":120000},{"$f":"DO72","v":8},{"$f":"$H$82*DO82","v":120000},{"$f":"DQ72","v":8},{"$f":"$H$82*DQ82","v":120000},{"$f":"DS72","v":8},{"$f":"$H$82*DS82","v":120000},{"$f":"DU72","v":8},{"$f":"$H$82*DU82","v":120000},{"$f":"DW72","v":8},{"$f":"$H$82*DW82","v":120000},{"$f":"DY72","v":8},{"$f":"$H$82*DY82","v":120000},{"$f":"EA72","v":8},{"$f":"$H$82*EA82","v":120000},1200000,{"$f":"ED72","v":8},{"$f":"$H$82*ED82","v":120000},{"$f":"EF72","v":8},{"$f":"$H$82*EF82","v":120000},{"$f":"EH72","v":8},{"$f":"$H$82*EH82","v":120000},{"$f":"EJ72","v":8},{"$f":"$H$82*EJ82","v":120000},{"$f":"EL72","v":8},{"$f":"$H$82*EL82","v":120000},{"$f":"EN72","v":8},{"$f":"$H$82*EN82","v":120000},{"$f":"EP72","v":8},{"$f":"$H$82*EP82","v":120000},{"$f":"ER72","v":8},{"$f":"$H$82*ER82","v":120000},{"$f":"ET72","v":8},{"$f":"$H$82*ET82","v":120000},{"$f":"EV72","v":8},{"$f":"$H$82*EV82","v":120000},{"$f":"EX72","v":16},{"$f":"$H$82*EX82","v":240000},{"$f":"EZ72","v":8},{"$f":"$H$82*EZ82","v":120000},{"$f":"FB72","v":8},{"$f":"$H$82*FB82","v":120000},{"$f":"FD72","v":8},{"$f":"$H$82*FD82","v":120000},{"$f":"FF72","v":8},{"$f":"$H$82*FF82","v":120000},{"$f":"FH72","v":8},{"$f":"$H$82*FH82","v":120000},{"$f":"FJ72","v":8},{"$f":"$H$82*FJ82","v":120000},{"$f":"FL72","v":8},{"$f":"$H$82*FL82","v":120000},{"$f":"FN72","v":8},{"$f":"$H$82*FN82","v":120000},{"$f":"FP72","v":8},{"$f":"$H$82*FP82","v":120000},{"$f":"FR72","v":24},{"$f":"$H$82*FR82","v":360000},{"$f":"FT72","v":8},{"$f":"$H$82*FT82","v":120000},{"$f":"FV72","v":8},{"$f":"$H$82*FV82","v":120000},{"$f":"FX72","v":8},{"$f":"$H$82*FX82","v":120000},{"$f":"FZ72","v":8},{"$f":"$H$82*FZ82","v":120000},{"$f":"GB72","v":8},{"$f":"$H$82*GB82","v":120000},{"$f":"GD72","v":16},{"$f":"$H$82*GD82","v":240000},{"$f":"GF72","v":8},{"$f":"$H$82*GF82","v":120000},{"$f":"GH72","v":8},{"$f":"$H$82*GH82","v":120000},{"$f":"GJ72","v":8},{"$f":"$H$82*GJ82","v":120000},{"$f":"GL72","v":8},{"$f":"$H$82*GL82","v":120000},{"$f":"GN72","v":8},{"$f":"$H$82*GN82","v":120000},{"$f":"GP72","v":8},{"$f":"$H$82*GP82","v":120000},{"$f":"GR72","v":8},{"$f":"$H$82*GR82","v":120000},{"$f":"GT72","v":8},{"$f":"$H$82*GT82","v":120000},4680000]
[{"$nulls":5},"Compteur monophasé","u",{"$f":"VLOOKUP(F83,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":14000},118,1652000,36,504000,56,784000,72,1008000,25,350000,94,1316000,117,1638000,95,1330000,82,1148000,53,742000,10472000,79,1106000,93,1302000,2408000,41,574000,574000,53,742000,37,518000,45,630000,108,1512000,54,756000,52,728000,4886000,54,756000,756000,68,952000,94,1316000,130,1820000,68,952000,45,630000,53,742000,38,532000,60,840000,47,658000,68,952000,34,476000,30,420000,71,994000,92,1288000,42,588000,72,1008000,46,644000,42,588000,33,462000,58,812000,43,602000,57,798000,52,728000,113,1582000,65,910000,48,672000,65,910000,53,742000,51,714000,24332000,57,798000,52,728000,105,1470000,67,938000,55,770000,50,700000,95,1330000,81,1134000,65,910000,37,518000,9296000,72,1008000,49,686000,68,952000,72,1008000,57,798000,29,406000,91,1274000,66,924000,64,896000,60,840000,82,1148000,69,966000,53,742000,49,686000,35,490000,50,700000,35,490000,73,1022000,83,1162000,66,924000,80,1120000,41,574000,52,728000,59,826000,52,728000,74,1036000,79,1106000,85,1190000,133,1862000,56,784000,64,896000,66,924000,65,910000,53,742000,55,770000,31318000]
[{"$nulls":5},"Compteur triphasé","u",{"$f":"VLOOKUP(F84,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":43621},8,348968,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,4,174484,2,87242,2,87242,1221388,2,87242,2,87242,174484,2,87242,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,523452,2,87242,87242,4,174484,2,87242,4,174484,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,4,174484,2,87242,2,87242,2,87242,4,174484,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,4,174484,2,87242,2,87242,2,87242,2,87242,2,87242,2966228,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,872420,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,4,174484,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,6,261726,2,87242,2,87242,2,87242,2,87242,2,87242,4,174484,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,3402438]
[{"$nulls":5},"Main d'œuvre","ff",{"$f":"VLOOKUP(F85,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":3000},{"$f":"I70","v":119},{"$f":"$H$85*I85","v":357000},{"$f":"K70","v":37},{"$f":"$H$85*K85","v":111000},{"$f":"M70","v":57},{"$f":"$H$85*M85","v":171000},{"$f":"O70","v":73},{"$f":"$H$85*O85","v":219000},{"$f":"Q70","v":26},{"$f":"$H$85*Q85","v":78000},{"$f":"S70","v":95},{"$f":"$H$85*S85","v":285000},{"$f":"U70","v":118},{"$f":"$H$85*U85","v":354000},{"$f":"W70","v":96},{"$f":"$H$85*W85","v":288000},{"$f":"Y70","v":83},{"$f":"$H$85*Y85","v":249000},{"$f":"AA70","v":54},{"$f":"$H$85*AA85","v":162000},2274000,{"$f":"AD70","v":80},{"$f":"$H$85*AD85","v":240000},{"$f":"AF70","v":94},{"$f":"$H$85*AF85","v":282000},522000,{"$f":"AI70","v":42},{"$f":"$H$85*AI85","v":126000},126000,{"$f":"AL70","v":54},{"$f":"$H$85*AL85","v":162000},{"$f":"AN70","v":38},{"$f":"$H$85*AN85","v":114000},{"$f":"AP70","v":46},{"$f":"$H$85*AP85","v":138000},{"$f":"AR70","v":109},{"$f":"$H$85*AR85","v":327000},{"$f":"AT70","v":55},{"$f":"$H$85*AT85","v":165000},{"$f":"AV70","v":53},{"$f":"$H$85*AV85","v":159000},1065000,{"$f":"AY70","v":55},{"$f":"$H$85*AY85","v":165000},165000,{"$f":"BB70","v":69},{"$f":"$H$85*BB85","v":207000},{"$f":"BD70","v":95},{"$f":"$H$85*BD85","v":285000},{"$f":"BF70","v":131},{"$f":"$H$85*BF85","v":393000},{"$f":"BH70","v":69},{"$f":"$H$85*BH85","v":207000},{"$f":"BJ70","v":46},{"$f":"$H$85*BJ85","v":138000},{"$f":"BL70","v":54},{"$f":"$H$85*BL85","v":162000},{"$f":"BN70","v":39},{"$f":"$H$85*BN85","v":117000},{"$f":"BP70","v":61},{"$f":"$H$85*BP85","v":183000},{"$f":"BR70","v":48},{"$f":"$H$85*BR85","v":144000},{"$f":"BT70","v":69},{"$f":"$H$85*BT85","v":207000},{"$f":"BV70","v":35},{"$f":"$H$85*BV85","v":105000},{"$f":"BX70","v":31},{"$f":"$H$85*BX85","v":93000},{"$f":"BZ70","v":72},{"$f":"$H$85*BZ85","v":216000},{"$f":"CB70","v":93},{"$f":"$H$85*CB85","v":279000},{"$f":"CD70","v":43},{"$f":"$H$85*CD85","v":129000},{"$f":"CF70","v":73},{"$f":"$H$85*CF85","v":219000},{"$f":"CH70","v":47},{"$f":"$H$85*CH85","v":141000},{"$f":"CJ70","v":43},{"$f":"$H$85*CJ85","v":129000},{"$f":"CL70","v":34},{"$f":"$H$85*CL85","v":102000},{"$f":"CN70","v":59},{"$f":"$H$85*CN85","v":177000},{"$f":"CP70","v":44},{"$f":"$H$85*CP85","v":132000},{"$f":"CR70","v":58},{"$f":"$H$85*CR85","v":174000},{"$f":"CT70","v":53},{"$f":"$H$85*CT85","v":159000},{"$f":"CV70","v":114},{"$f":"$H$85*CV85","v":342000},{"$f":"CX70","v":66},{"$f":"$H$85*CX85","v":198000},{"$f":"CZ70","v":49},{"$f":"$H$85*CZ85","v":147000},{"$f":"DB70","v":66},{"$f":"$H$85*DB85","v":198000},{"$f":"DD70","v":54},{"$f":"$H$85*DD85","v":162000},{"$f":"DF70","v":52},{"$f":"$H$85*DF85","v":156000},5301000,{"$f":"DI70","v":58},{"$f":"$H$85*DI85","v":174000},{"$f":"DK70","v":53},{"$f":"$H$85*DK85","v":159000},{"$f":"DM70","v":106},{"$f":"$H$85*DM85","v":318000},{"$f":"DO70","v":68},{"$f":"$H$85*DO85","v":204000},{"$f":"DQ70","v":56},{"$f":"$H$85*DQ85","v":168000},{"$f":"DS70","v":51},{"$f":"$H$85*DS85","v":153000},{"$f":"DU70","v":96},{"$f":"$H$85*DU85","v":288000},{"$f":"DW70","v":82},{"$f":"$H$85*DW85","v":246000},{"$f":"DY70","v":66},{"$f":"$H$85*DY85","v":198000},{"$f":"EA70","v":38},{"$f":"$H$85*EA85","v":114000},2022000,{"$f":"ED70","v":73},{"$f":"$H$85*ED85","v":219000},{"$f":"EF70","v":50},{"$f":"$H$85*EF85","v":150000},{"$f":"EH70","v":69},{"$f":"$H$85*EH85","v":207000},{"$f":"EJ70","v":73},{"$f":"$H$85*EJ85","v":219000},{"$f":"EL70","v":58},{"$f":"$H$85*EL85","v":174000},{"$f":"EN70","v":30},{"$f":"$H$85*EN85","v":90000},{"$f":"EP70","v":92},{"$f":"$H$85*EP85","v":276000},{"$f":"ER70","v":67},{"$f":"$H$85*ER85","v":201000},{"$f":"ET70","v":65},{"$f":"$H$85*ET85","v":195000},{"$f":"EV70","v":61},{"$f":"$H$85*EV85","v":183000},{"$f":"EX70","v":83},{"$f":"$H$85*EX85","v":249000},{"$f":"EZ70","v":70},{"$f":"$H$85*EZ85","v":210000},{"$f":"FB70","v":54},{"$f":"$H$85*FB85","v":162000},{"$f":"FD70","v":50},{"$f":"$H$85*FD85","v":150000},{"$f":"FF70","v":36},{"$f":"$H$85*FF85","v":108000},{"$f":"FH70","v":51},{"$f":"$H$85*FH85","v":153000},{"$f":"FJ70","v":36},{"$f":"$H$85*FJ85","v":108000},{"$f":"FL70","v":74},{"$f":"$H$85*FL85","v":222000},{"$f":"FN70","v":84},{"$f":"$H$85*FN85","v":252000},{"$f":"FP70","v":67},{"$f":"$H$85*FP85","v":201000},{"$f":"FR70","v":81},{"$f":"$H$85*FR85","v":243000},{"$f":"FT70","v":42},{"$f":"$H$85*FT85","v":126000},{"$f":"FV70","v":53},{"$f":"$H$85*FV85","v":159000},{"$f":"FX70","v":60},{"$f":"$H$85*FX85","v":180000},{"$f":"FZ70","v":53},{"$f":"$H$85*FZ85","v":159000},{"$f":"GB70","v":75},{"$f":"$H$85*GB85","v":225000},{"$f":"GD70","v":80},{"$f":"$H$85*GD85","v":240000},{"$f":"GF70","v":86},{"$f":"$H$85*GF85","v":258000},{"$f":"GH70","v":134},{"$f":"$H$85*GH85","v":402000},{"$f":"GJ70","v":57},{"$f":"$H$85*GJ85","v":171000},{"$f":"GL70","v":65},{"$f":"$H$85*GL85","v":195000},{"$f":"GN70","v":67},{"$f":"$H$85*GN85","v":201000},{"$f":"GP70","v":66},{"$f":"$H$85*GP85","v":198000},{"$f":"GR70","v":54},{"$f":"$H$85*GR85","v":162000},{"$f":"GT70","v":56},{"$f":"$H$85*GT85","v":168000},6816000]
[{"$nulls":5},{"$f":"\"Sous-total \"&E70","v":"Sous-total Branchements BT"},null,null,null,{"$f":"SUM(J70:J85)","v":9279459},null,{"$f":"SUM(L70:L85)","v":2770171},null,{"$f":"SUM(N70:N85)","v":4092671},null,{"$f":"SUM(P70:P85)","v":5150671},null,{"$f":"SUM(R70:R85)","v":2042796},null,{"$f":"SUM(T70:T85)","v":6605421},null,{"$f":"SUM(V70:V85)","v":8126296},null,{"$f":"SUM(X70:X85)","v":7033892},null,{"$f":"SUM(Z70:Z85)","v":5811921},null,{"$f":"SUM(AB70:AB85)","v":3894296},{"$f":"+SUM(J86:AB86)","v":54807594},null,{"$f":"SUM(AE70:AE85)","v":5613546},null,{"$f":"SUM(AG70:AG85)","v":6539296},{"$f":"SUM(AH70:AH85)","v":12152842},null,{"$f":"SUM(AJ70:AJ85)","v":3100796},{"$f":"SUM(AK70:AK85)","v":3100796},null,{"$f":"SUM(AM70:AM85)","v":3894296},null,{"$f":"SUM(AO70:AO85)","v":2836296},null,{"$f":"SUM(AQ70:AQ85)","v":3365296},null,{"$f":"SUM(AS70:AS85)","v":7531171},null,{"$f":"SUM(AU70:AU85)","v":3960421},null,{"$f":"SUM(AW70:AW85)","v":3828171},{"$f":"SUM(AX70:AX85)","v":25415651},null,{"$f":"SUM(AZ70:AZ85)","v":3960421},{"$f":"SUM(BA70:BA85)","v":3960421},null,{"$f":"SUM(BC70:BC85)","v":5248517},null,{"$f":"SUM(BE70:BE85)","v":6605421},null,{"$f":"SUM(BG70:BG85)","v":9348267},null,{"$f":"SUM(BI70:BI85)","v":4886171},null,{"$f":"SUM(BK70:BK85)","v":3365296},null,{"$f":"SUM(BM70:BM85)","v":3894296},null,{"$f":"SUM(BO70:BO85)","v":2902421},null,{"$f":"SUM(BQ70:BQ85)","v":4357171},null,{"$f":"SUM(BS70:BS85)","v":3497546},null,{"$f":"SUM(BU70:BU85)","v":4886171},null,{"$f":"SUM(BW70:BW85)","v":2637921},null,{"$f":"SUM(BY70:BY85)","v":2735767},null,{"$f":"SUM(CA70:CA85)","v":5084546},null,{"$f":"SUM(CC70:CC85)","v":6473171},null,{"$f":"SUM(CE70:CE85)","v":3166921},null,{"$f":"SUM(CG70:CG85)","v":5513017},null,{"$f":"SUM(CI70:CI85)","v":3431421},null,{"$f":"SUM(CK70:CK85)","v":3166921},null,{"$f":"SUM(CM70:CM85)","v":2571796},null,{"$f":"SUM(CO70:CO85)","v":4224921},null,{"$f":"SUM(CQ70:CQ85)","v":3233046},null,{"$f":"SUM(CS70:CS85)","v":4158796},null,{"$f":"SUM(CU70:CU85)","v":3828171},null,{"$f":"SUM(CW70:CW85)","v":8224142},null,{"$f":"SUM(CY70:CY85)","v":4687796},null,{"$f":"SUM(DA70:DA85)","v":3563671},null,{"$f":"SUM(DC70:DC85)","v":4687796},null,{"$f":"SUM(DE70:DE85)","v":3894296},null,{"$f":"SUM(DG70:DG85)","v":3762046},{"$f":"SUM(DH70:DH85)","v":128037439},null,{"$f":"SUM(DJ70:DJ85)","v":4158796},null,{"$f":"SUM(DL70:DL85)","v":3828171},null,{"$f":"SUM(DN70:DN85)","v":7332796},null,{"$f":"SUM(DP70:DP85)","v":4820046},null,{"$f":"SUM(DR70:DR85)","v":4026546},null,{"$f":"SUM(DT70:DT85)","v":3695921},null,{"$f":"SUM(DV70:DV85)","v":6671546},null,{"$f":"SUM(DX70:DX85)","v":5745796},null,{"$f":"SUM(DZ70:DZ85)","v":4687796},null,{"$f":"SUM(EB70:EB85)","v":2836296},{"$f":"SUM(EC70:EC85)","v":47803710},null,{"$f":"SUM(EE70:EE85)","v":5150671},null,{"$f":"SUM(EG70:EG85)","v":3629796},null,{"$f":"SUM(EI70:EI85)","v":4886171},null,{"$f":"SUM(EK70:EK85)","v":5150671},null,{"$f":"SUM(EM70:EM85)","v":4158796},null,{"$f":"SUM(EO70:EO85)","v":2307296},null,{"$f":"SUM(EQ70:EQ85)","v":6407046},null,{"$f":"SUM(ES70:ES85)","v":4753921},null,{"$f":"SUM(EU70:EU85)","v":4621671},null,{"$f":"SUM(EW70:EW85)","v":4357171},null,{"$f":"SUM(EY70:EY85)","v":6174267},null,{"$f":"SUM(FA70:FA85)","v":4952296},null,{"$f":"SUM(FC70:FC85)","v":3894296},null,{"$f":"SUM(FE70:FE85)","v":3629796},null,{"$f":"SUM(FG70:FG85)","v":2704046},null,{"$f":"SUM(FI70:FI85)","v":3695921},null,{"$f":"SUM(FK70:FK85)","v":2704046},null,{"$f":"SUM(FM70:FM85)","v":5216796},null,{"$f":"SUM(FO70:FO85)","v":5878046},null,{"$f":"SUM(FQ70:FQ85)","v":4753921},null,{"$f":"SUM(FS70:FS85)","v":6404363},null,{"$f":"SUM(FU70:FU85)","v":3100796},null,{"$f":"SUM(FW70:FW85)","v":3828171},null,{"$f":"SUM(FY70:FY85)","v":4291046},null,{"$f":"SUM(GA70:GA85)","v":3828171},null,{"$f":"SUM(GC70:GC85)","v":5282921},null,{"$f":"SUM(GE70:GE85)","v":5975892},null,{"$f":"SUM(GG70:GG85)","v":6010296},null,{"$f":"SUM(GI70:GI85)","v":9184296},null,{"$f":"SUM(GK70:GK85)","v":4092671},null,{"$f":"SUM(GM70:GM85)","v":4621671},null,{"$f":"SUM(GO70:GO85)","v":4753921},null,{"$f":"SUM(GQ70:GQ85)","v":4687796},null,{"$f":"SUM(GS70:GS85)","v":3894296},null,{"$f":"SUM(GU70:GU85)","v":4026546},{"$f":"SUM(GV70:GV85)","v":163009494},null,{"$f":"+GW55+GW27","v":22271910577.9436}]
[{"$nulls":4},"Installations intérieures","Disjoncteur Monophasé Bipolaire 5 - 15 A","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D66,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":17240},{"$f":"I83","v":118},{"$f":"$H$87*I87","v":2034320},{"$f":"K83","v":36},{"$f":"$H$87*K87","v":620640},{"$f":"M83","v":56},{"$f":"$H$87*M87","v":965440},{"$f":"O83","v":72},{"$f":"$H$87*O87","v":1241280},{"$f":"Q83","v":25},{"$f":"$H$87*Q87","v":431000},{"$f":"S83","v":94},{"$f":"$H$87*S87","v":1620560},{"$f":"U83","v":117},{"$f":"$H$87*U87","v":2017080},{"$f":"W83","v":95},{"$f":"$H$87*W87","v":1637800},{"$f":"Y83","v":82},{"$f":"$H$87*Y87","v":1413680},{"$f":"AA83","v":53},{"$f":"$H$87*AA87","v":913720},12895520,{"$f":"AD83","v":79},{"$f":"$H$87*AD87","v":1361960},{"$f":"AF83","v":93},{"$f":"$H$87*AF87","v":1603320},{"$f":"+AE87+AG87","v":2965280},{"$f":"AI83","v":41},{"$f":"$H$87*AI87","v":706840},{"$f":"+AJ87","v":706840},{"$f":"AL83","v":53},{"$f":"$H$87*AL87","v":913720},{"$f":"AN83","v":37},{"$f":"$H$87*AN87","v":637880},{"$f":"AP83","v":45},{"$f":"$H$87*AP87","v":775800},{"$f":"AR83","v":108},{"$f":"$H$87*AR87","v":1861920},{"$f":"AT83","v":54},{"$f":"$H$87*AT87","v":930960},{"$f":"AV83","v":52},{"$f":"$H$87*AV87","v":896480},6016760,{"$f":"AY83","v":54},{"$f":"$H$87*AY87","v":930960},{"$f":"+AZ87","v":930960},{"$f":"BB83","v":68},{"$f":"$H$87*BB87","v":1172320},{"$f":"BD83","v":94},{"$f":"$H$87*BD87","v":1620560},{"$f":"BF83","v":130},{"$f":"$H$87*BF87","v":2241200},{"$f":"BH83","v":68},{"$f":"$H$87*BH87","v":1172320},{"$f":"BJ83","v":45},{"$f":"$H$87*BJ87","v":775800},{"$f":"BL83","v":53},{"$f":"$H$87*BL87","v":913720},{"$f":"BN83","v":38},{"$f":"$H$87*BN87","v":655120},{"$f":"BP83","v":60},{"$f":"$H$87*BP87","v":1034400},{"$f":"BR83","v":47},{"$f":"$H$87*BR87","v":810280},{"$f":"BT83","v":68},{"$f":"$H$87*BT87","v":1172320},{"$f":"BV83","v":34},{"$f":"$H$87*BV87","v":586160},{"$f":"BX83","v":30},{"$f":"$H$87*BX87","v":517200},{"$f":"BZ83","v":71},{"$f":"$H$87*BZ87","v":1224040},{"$f":"CB83","v":92},{"$f":"$H$87*CB87","v":1586080},{"$f":"CD83","v":42},{"$f":"$H$87*CD87","v":724080},{"$f":"CF83","v":72},{"$f":"$H$87*CF87","v":1241280},{"$f":"CH83","v":46},{"$f":"$H$87*CH87","v":793040},{"$f":"CJ83","v":42},{"$f":"$H$87*CJ87","v":724080},{"$f":"CL83","v":33},{"$f":"$H$87*CL87","v":568920},{"$f":"CN83","v":58},{"$f":"$H$87*CN87","v":999920},{"$f":"CP83","v":43},{"$f":"$H$87*CP87","v":741320},{"$f":"CR83","v":57},{"$f":"$H$87*CR87","v":982680},{"$f":"CT83","v":52},{"$f":"$H$87*CT87","v":896480},{"$f":"CV83","v":113},{"$f":"$H$87*CV87","v":1948120},{"$f":"CX83","v":65},{"$f":"$H$87*CX87","v":1120600},{"$f":"CZ83","v":48},{"$f":"$H$87*CZ87","v":827520},{"$f":"DB83","v":65},{"$f":"$H$87*DB87","v":1120600},{"$f":"DD83","v":53},{"$f":"$H$87*DD87","v":913720},{"$f":"DF83","v":51},{"$f":"$H$87*DF87","v":879240},29963120,{"$f":"DI83","v":57},{"$f":"$H$87*DI87","v":982680},{"$f":"DK83","v":52},{"$f":"$H$87*DK87","v":896480},{"$f":"DM83","v":105},{"$f":"$H$87*DM87","v":1810200},{"$f":"DO83","v":67},{"$f":"$H$87*DO87","v":1155080},{"$f":"DQ83","v":55},{"$f":"$H$87*DQ87","v":948200},{"$f":"DS83","v":50},{"$f":"$H$87*DS87","v":862000},{"$f":"DU83","v":95},{"$f":"$H$87*DU87","v":1637800},{"$f":"DW83","v":81},{"$f":"$H$87*DW87","v":1396440},{"$f":"DY83","v":65},{"$f":"$H$87*DY87","v":1120600},{"$f":"EA83","v":37},{"$f":"$H$87*EA87","v":637880},11447360,{"$f":"ED83","v":72},{"$f":"$H$87*ED87","v":1241280},{"$f":"EF83","v":49},{"$f":"$H$87*EF87","v":844760},{"$f":"EH83","v":68},{"$f":"$H$87*EH87","v":1172320},{"$f":"EJ83","v":72},{"$f":"$H$87*EJ87","v":1241280},{"$f":"EL83","v":57},{"$f":"$H$87*EL87","v":982680},{"$f":"EN83","v":29},{"$f":"$H$87*EN87","v":499960},{"$f":"EP83","v":91},{"$f":"$H$87*EP87","v":1568840},{"$f":"ER83","v":66},{"$f":"$H$87*ER87","v":1137840},{"$f":"ET83","v":64},{"$f":"$H$87*ET87","v":1103360},{"$f":"EV83","v":60},{"$f":"$H$87*EV87","v":1034400},{"$f":"EX83","v":82},{"$f":"$H$87*EX87","v":1413680},{"$f":"EZ83","v":69},{"$f":"$H$87*EZ87","v":1189560},{"$f":"FB83","v":53},{"$f":"$H$87*FB87","v":913720},{"$f":"FD83","v":49},{"$f":"$H$87*FD87","v":844760},{"$f":"FF83","v":35},{"$f":"$H$87*FF87","v":603400},{"$f":"FH83","v":50},{"$f":"$H$87*FH87","v":862000},{"$f":"FJ83","v":35},{"$f":"$H$87*FJ87","v":603400},{"$f":"FL83","v":73},{"$f":"$H$87*FL87","v":1258520},{"$f":"FN83","v":83},{"$f":"$H$87*FN87","v":1430920},{"$f":"FP83","v":66},{"$f":"$H$87*FP87","v":1137840},{"$f":"FR83","v":80},{"$f":"$H$87*FR87","v":1379200},{"$f":"FT83","v":41},{"$f":"$H$87*FT87","v":706840},{"$f":"FV83","v":52},{"$f":"$H$87*FV87","v":896480},{"$f":"FX83","v":59},{"$f":"$H$87*FX87","v":1017160},{"$f":"FZ83","v":52},{"$f":"$H$87*FZ87","v":896480},{"$f":"GB83","v":74},{"$f":"$H$87*GB87","v":1275760},{"$f":"GD83","v":79},{"$f":"$H$87*GD87","v":1361960},{"$f":"GF83","v":85},{"$f":"$H$87*GF87","v":1465400},{"$f":"GH83","v":133},{"$f":"$H$87*GH87","v":2292920},{"$f":"GJ83","v":56},{"$f":"$H$87*GJ87","v":965440},{"$f":"GL83","v":64},{"$f":"$H$87*GL87","v":1103360},{"$f":"GN83","v":66},{"$f":"$H$87*GN87","v":1137840},{"$f":"GP83","v":65},{"$f":"$H$87*GP87","v":1120600},{"$f":"GR83","v":53},{"$f":"$H$87*GR87","v":913720},{"$f":"GT83","v":55},{"$f":"$H$87*GT87","v":948200},38565880]
[{"$nulls":5},"Câble U 1000 RO2V  2x1,5mm²","mL",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D67,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":350},{"$f":"I83*'[1]Hypo Cables'!$X$47","v":3540},{"$f":"$H$88*I88","v":1239000},{"$f":"K83*'[1]Hypo Cables'!$X$47","v":1080},{"$f":"$H$88*K88","v":378000},{"$f":"M83*'[1]Hypo Cables'!$X$47","v":1680},{"$f":"$H$88*M88","v":588000},{"$f":"O83*'[1]Hypo Cables'!$X$47","v":2160},{"$f":"$H$88*O88","v":756000},{"$f":"Q83*'[1]Hypo Cables'!$X$47","v":750},{"$f":"$H$88*Q88","v":262500},{"$f":"S83*'[1]Hypo Cables'!$X$47","v":2820},{"$f":"$H$88*S88","v":987000},{"$f":"U83*'[1]Hypo Cables'!$X$47","v":3510},{"$f":"$H$88*U88","v":1228500},{"$f":"W83*'[1]Hypo Cables'!$X$47","v":2850},{"$f":"$H$88*W88","v":997500},{"$f":"Y83*'[1]Hypo Cables'!$X$47","v":2460},{"$f":"$H$88*Y88","v":861000},{"$f":"AA83*'[1]Hypo Cables'!$X$47","v":1590},{"$f":"$H$88*AA88","v":556500},7854000,{"$f":"AD83*'[1]Hypo Cables'!$X$47","v":2370},{"$f":"$H$88*AD88","v":829500},{"$f":"AF83*'[1]Hypo Cables'!$X$47","v":2790},{"$f":"$H$88*AF88","v":976500},{"$f":"+AE88+AG88","v":1806000},{"$f":"AI83*'[1]Hypo Cables'!$X$47","v":1230},{"$f":"$H$88*AI88","v":430500},{"$f":"+AJ88","v":430500},{"$f":"AL83*'[1]Hypo Cables'!$X$47","v":1590},{"$f":"$H$88*AL88","v":556500},{"$f":"AN83*'[1]Hypo Cables'!$X$47","v":1110},{"$f":"$H$88*AN88","v":388500},{"$f":"AP83*'[1]Hypo Cables'!$X$47","v":1350},{"$f":"$H$88*AP88","v":472500},{"$f":"AR83*'[1]Hypo Cables'!$X$47","v":3240},{"$f":"$H$88*AR88","v":1134000},{"$f":"AT83*'[1]Hypo Cables'!$X$47","v":1620},{"$f":"$H$88*AT88","v":567000},{"$f":"AV83*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$H$88*AV88","v":546000},3664500,{"$f":"AY83*'[1]Hypo Cables'!$X$47","v":1620},{"$f":"$H$88*AY88","v":567000},{"$f":"+AZ88","v":567000},{"$f":"BB83*'[1]Hypo Cables'!$X$47","v":2040},{"$f":"$H$88*BB88","v":714000},{"$f":"BD83*'[1]Hypo Cables'!$X$47","v":2820},{"$f":"$H$88*BD88","v":987000},{"$f":"BF83*'[1]Hypo Cables'!$X$47","v":3900},{"$f":"$H$88*BF88","v":1365000},{"$f":"BH83*'[1]Hypo Cables'!$X$47","v":2040},{"$f":"$H$88*BH88","v":714000},{"$f":"BJ83*'[1]Hypo Cables'!$X$47","v":1350},{"$f":"$H$88*BJ88","v":472500},{"$f":"BL83*'[1]Hypo Cables'!$X$47","v":1590},{"$f":"$H$88*BL88","v":556500},{"$f":"BN83*'[1]Hypo Cables'!$X$47","v":1140},{"$f":"$H$88*BN88","v":399000},{"$f":"BP83*'[1]Hypo Cables'!$X$47","v":1800},{"$f":"$H$88*BP88","v":630000},{"$f":"BR83*'[1]Hypo Cables'!$X$47","v":1410},{"$f":"$H$88*BR88","v":493500},{"$f":"BT83*'[1]Hypo Cables'!$X$47","v":2040},{"$f":"$H$88*BT88","v":714000},{"$f":"BV83*'[1]Hypo Cables'!$X$47","v":1020},{"$f":"$H$88*BV88","v":357000},{"$f":"BX83*'[1]Hypo Cables'!$X$47","v":900},{"$f":"$H$88*BX88","v":315000},{"$f":"BZ83*'[1]Hypo Cables'!$X$47","v":2130},{"$f":"$H$88*BZ88","v":745500},{"$f":"CB83*'[1]Hypo Cables'!$X$47","v":2760},{"$f":"$H$88*CB88","v":966000},{"$f":"CD83*'[1]Hypo Cables'!$X$47","v":1260},{"$f":"$H$88*CD88","v":441000},{"$f":"CF83*'[1]Hypo Cables'!$X$47","v":2160},{"$f":"$H$88*CF88","v":756000},{"$f":"CH83*'[1]Hypo Cables'!$X$47","v":1380},{"$f":"$H$88*CH88","v":483000},{"$f":"CJ83*'[1]Hypo Cables'!$X$47","v":1260},{"$f":"$H$88*CJ88","v":441000},{"$f":"CL83*'[1]Hypo Cables'!$X$47","v":990},{"$f":"$H$88*CL88","v":346500},{"$f":"CN83*'[1]Hypo Cables'!$X$47","v":1740},{"$f":"$H$88*CN88","v":609000},{"$f":"CP83*'[1]Hypo Cables'!$X$47","v":1290},{"$f":"$H$88*CP88","v":451500},{"$f":"CR83*'[1]Hypo Cables'!$X$47","v":1710},{"$f":"$H$88*CR88","v":598500},{"$f":"CT83*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$H$88*CT88","v":546000},{"$f":"CV83*'[1]Hypo Cables'!$X$47","v":3390},{"$f":"$H$88*CV88","v":1186500},{"$f":"CX83*'[1]Hypo Cables'!$X$47","v":1950},{"$f":"$H$88*CX88","v":682500},{"$f":"CZ83*'[1]Hypo Cables'!$X$47","v":1440},{"$f":"$H$88*CZ88","v":504000},{"$f":"DB83*'[1]Hypo Cables'!$X$47","v":1950},{"$f":"$H$88*DB88","v":682500},{"$f":"DD83*'[1]Hypo Cables'!$X$47","v":1590},{"$f":"$H$88*DD88","v":556500},{"$f":"DF83*'[1]Hypo Cables'!$X$47","v":1530},{"$f":"$H$88*DF88","v":535500},18249000,{"$f":"DI83*'[1]Hypo Cables'!$X$47","v":1710},{"$f":"$H$88*DI88","v":598500},{"$f":"DK83*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$H$88*DK88","v":546000},{"$f":"DM83*'[1]Hypo Cables'!$X$47","v":3150},{"$f":"$H$88*DM88","v":1102500},{"$f":"DO83*'[1]Hypo Cables'!$X$47","v":2010},{"$f":"$H$88*DO88","v":703500},{"$f":"DQ83*'[1]Hypo Cables'!$X$47","v":1650},{"$f":"$H$88*DQ88","v":577500},{"$f":"DS83*'[1]Hypo Cables'!$X$47","v":1500},{"$f":"$H$88*DS88","v":525000},{"$f":"DU83*'[1]Hypo Cables'!$X$47","v":2850},{"$f":"$H$88*DU88","v":997500},{"$f":"DW83*'[1]Hypo Cables'!$X$47","v":2430},{"$f":"$H$88*DW88","v":850500},{"$f":"DY83*'[1]Hypo Cables'!$X$47","v":1950},{"$f":"$H$88*DY88","v":682500},{"$f":"EA83*'[1]Hypo Cables'!$X$47","v":1110},{"$f":"$H$88*EA88","v":388500},6972000,{"$f":"ED83*'[1]Hypo Cables'!$X$47","v":2160},{"$f":"$H$88*ED88","v":756000},{"$f":"EF83*'[1]Hypo Cables'!$X$47","v":1470},{"$f":"$H$88*EF88","v":514500},{"$f":"EH83*'[1]Hypo Cables'!$X$47","v":2040},{"$f":"$H$88*EH88","v":714000},{"$f":"EJ83*'[1]Hypo Cables'!$X$47","v":2160},{"$f":"$H$88*EJ88","v":756000},{"$f":"EL83*'[1]Hypo Cables'!$X$47","v":1710},{"$f":"$H$88*EL88","v":598500},{"$f":"EN83*'[1]Hypo Cables'!$X$47","v":870},{"$f":"$H$88*EN88","v":304500},{"$f":"EP83*'[1]Hypo Cables'!$X$47","v":2730},{"$f":"$H$88*EP88","v":955500},{"$f":"ER83*'[1]Hypo Cables'!$X$47","v":1980},{"$f":"$H$88*ER88","v":693000},{"$f":"ET83*'[1]Hypo Cables'!$X$47","v":1920},{"$f":"$H$88*ET88","v":672000},{"$f":"EV83*'[1]Hypo Cables'!$X$47","v":1800},{"$f":"$H$88*EV88","v":630000},{"$f":"EX83*'[1]Hypo Cables'!$X$47","v":2460},{"$f":"$H$88*EX88","v":861000},{"$f":"EZ83*'[1]Hypo Cables'!$X$47","v":2070},{"$f":"$H$88*EZ88","v":724500},{"$f":"FB83*'[1]Hypo Cables'!$X$47","v":1590},{"$f":"$H$88*FB88","v":556500},{"$f":"FD83*'[1]Hypo Cables'!$X$47","v":1470},{"$f":"$H$88*FD88","v":514500},{"$f":"FF83*'[1]Hypo Cables'!$X$47","v":1050},{"$f":"$H$88*FF88","v":367500},{"$f":"FH83*'[1]Hypo Cables'!$X$47","v":1500},{"$f":"$H$88*FH88","v":525000},{"$f":"FJ83*'[1]Hypo Cables'!$X$47","v":1050},{"$f":"$H$88*FJ88","v":367500},{"$f":"FL83*'[1]Hypo Cables'!$X$47","v":2190},{"$f":"$H$88*FL88","v":766500},{"$f":"FN83*'[1]Hypo Cables'!$X$47","v":2490},{"$f":"$H$88*FN88","v":871500},{"$f":"FP83*'[1]Hypo Cables'!$X$47","v":1980},{"$f":"$H$88*FP88","v":693000},{"$f":"FR83*'[1]Hypo Cables'!$X$47","v":2400},{"$f":"$H$88*FR88","v":840000},{"$f":"FT83*'[1]Hypo Cables'!$X$47","v":1230},{"$f":"$H$88*FT88","v":430500},{"$f":"FV83*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$H$88*FV88","v":546000},{"$f":"FX83*'[1]Hypo Cables'!$X$47","v":1770},{"$f":"$H$88*FX88","v":619500},{"$f":"FZ83*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$H$88*FZ88","v":546000},{"$f":"GB83*'[1]Hypo Cables'!$X$47","v":2220},{"$f":"$H$88*GB88","v":777000},{"$f":"GD83*'[1]Hypo Cables'!$X$47","v":2370},{"$f":"$H$88*GD88","v":829500},{"$f":"GF83*'[1]Hypo Cables'!$X$47","v":2550},{"$f":"$H$88*GF88","v":892500},{"$f":"GH83*'[1]Hypo Cables'!$X$47","v":3990},{"$f":"$H$88*GH88","v":1396500},{"$f":"GJ83*'[1]Hypo Cables'!$X$47","v":1680},{"$f":"$H$88*GJ88","v":588000},{"$f":"GL83*'[1]Hypo Cables'!$X$47","v":1920},{"$f":"$H$88*GL88","v":672000},{"$f":"GN83*'[1]Hypo Cables'!$X$47","v":1980},{"$f":"$H$88*GN88","v":693000},{"$f":"GP83*'[1]Hypo Cables'!$X$47","v":1950},{"$f":"$H$88*GP88","v":682500},{"$f":"GR83*'[1]Hypo Cables'!$X$47","v":1590},{"$f":"$H$88*GR88","v":556500},{"$f":"GT83*'[1]Hypo Cables'!$X$47","v":1650},{"$f":"$H$88*GT88","v":577500},23488500]
[{"$nulls":5},"Câble U 1000 RO2V  2x2,5mm²","mL",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D68,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":550},{"$f":"I83*'[1]Hypo Cables'!$X$48","v":3540},{"$f":"$H$89*I89","v":1947000},{"$f":"K83*'[1]Hypo Cables'!$X$48","v":1080},{"$f":"$H$89*K89","v":594000},{"$f":"M83*'[1]Hypo Cables'!$X$48","v":1680},{"$f":"$H$89*M89","v":924000},{"$f":"O83*'[1]Hypo Cables'!$X$48","v":2160},{"$f":"$H$89*O89","v":1188000},{"$f":"Q83*'[1]Hypo Cables'!$X$48","v":750},{"$f":"$H$89*Q89","v":412500},{"$f":"S83*'[1]Hypo Cables'!$X$48","v":2820},{"$f":"$H$89*S89","v":1551000},{"$f":"U83*'[1]Hypo Cables'!$X$48","v":3510},{"$f":"$H$89*U89","v":1930500},{"$f":"W83*'[1]Hypo Cables'!$X$48","v":2850},{"$f":"$H$89*W89","v":1567500},{"$f":"Y83*'[1]Hypo Cables'!$X$48","v":2460},{"$f":"$H$89*Y89","v":1353000},{"$f":"AA83*'[1]Hypo Cables'!$X$48","v":1590},{"$f":"$H$89*AA89","v":874500},12342000,{"$f":"AD83*'[1]Hypo Cables'!$X$48","v":2370},{"$f":"$H$89*AD89","v":1303500},{"$f":"AF83*'[1]Hypo Cables'!$X$48","v":2790},{"$f":"$H$89*AF89","v":1534500},2838000,{"$f":"AI83*'[1]Hypo Cables'!$X$48","v":1230},{"$f":"$H$89*AI89","v":676500},676500,{"$f":"AL83*'[1]Hypo Cables'!$X$48","v":1590},{"$f":"$H$89*AL89","v":874500},{"$f":"AN83*'[1]Hypo Cables'!$X$48","v":1110},{"$f":"$H$89*AN89","v":610500},{"$f":"AP83*'[1]Hypo Cables'!$X$48","v":1350},{"$f":"$H$89*AP89","v":742500},{"$f":"AR83*'[1]Hypo Cables'!$X$48","v":3240},{"$f":"$H$89*AR89","v":1782000},{"$f":"AT83*'[1]Hypo Cables'!$X$48","v":1620},{"$f":"$H$89*AT89","v":891000},{"$f":"AV83*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$H$89*AV89","v":858000},5758500,{"$f":"AY83*'[1]Hypo Cables'!$X$48","v":1620},{"$f":"$H$89*AY89","v":891000},891000,{"$f":"BB83*'[1]Hypo Cables'!$X$48","v":2040},{"$f":"$H$89*BB89","v":1122000},{"$f":"BD83*'[1]Hypo Cables'!$X$48","v":2820},{"$f":"$H$89*BD89","v":1551000},{"$f":"BF83*'[1]Hypo Cables'!$X$48","v":3900},{"$f":"$H$89*BF89","v":2145000},{"$f":"BH83*'[1]Hypo Cables'!$X$48","v":2040},{"$f":"$H$89*BH89","v":1122000},{"$f":"BJ83*'[1]Hypo Cables'!$X$48","v":1350},{"$f":"$H$89*BJ89","v":742500},{"$f":"BL83*'[1]Hypo Cables'!$X$48","v":1590},{"$f":"$H$89*BL89","v":874500},{"$f":"BN83*'[1]Hypo Cables'!$X$48","v":1140},{"$f":"$H$89*BN89","v":627000},{"$f":"BP83*'[1]Hypo Cables'!$X$48","v":1800},{"$f":"$H$89*BP89","v":990000},{"$f":"BR83*'[1]Hypo Cables'!$X$48","v":1410},{"$f":"$H$89*BR89","v":775500},{"$f":"BT83*'[1]Hypo Cables'!$X$48","v":2040},{"$f":"$H$89*BT89","v":1122000},{"$f":"BV83*'[1]Hypo Cables'!$X$48","v":1020},{"$f":"$H$89*BV89","v":561000},{"$f":"BX83*'[1]Hypo Cables'!$X$48","v":900},{"$f":"$H$89*BX89","v":495000},{"$f":"BZ83*'[1]Hypo Cables'!$X$48","v":2130},{"$f":"$H$89*BZ89","v":1171500},{"$f":"CB83*'[1]Hypo Cables'!$X$48","v":2760},{"$f":"$H$89*CB89","v":1518000},{"$f":"CD83*'[1]Hypo Cables'!$X$48","v":1260},{"$f":"$H$89*CD89","v":693000},{"$f":"CF83*'[1]Hypo Cables'!$X$48","v":2160},{"$f":"$H$89*CF89","v":1188000},{"$f":"CH83*'[1]Hypo Cables'!$X$48","v":1380},{"$f":"$H$89*CH89","v":759000},{"$f":"CJ83*'[1]Hypo Cables'!$X$48","v":1260},{"$f":"$H$89*CJ89","v":693000},{"$f":"CL83*'[1]Hypo Cables'!$X$48","v":990},{"$f":"$H$89*CL89","v":544500},{"$f":"CN83*'[1]Hypo Cables'!$X$48","v":1740},{"$f":"$H$89*CN89","v":957000},{"$f":"CP83*'[1]Hypo Cables'!$X$48","v":1290},{"$f":"$H$89*CP89","v":709500},{"$f":"CR83*'[1]Hypo Cables'!$X$48","v":1710},{"$f":"$H$89*CR89","v":940500},{"$f":"CT83*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$H$89*CT89","v":858000},{"$f":"CV83*'[1]Hypo Cables'!$X$48","v":3390},{"$f":"$H$89*CV89","v":1864500},{"$f":"CX83*'[1]Hypo Cables'!$X$48","v":1950},{"$f":"$H$89*CX89","v":1072500},{"$f":"CZ83*'[1]Hypo Cables'!$X$48","v":1440},{"$f":"$H$89*CZ89","v":792000},{"$f":"DB83*'[1]Hypo Cables'!$X$48","v":1950},{"$f":"$H$89*DB89","v":1072500},{"$f":"DD83*'[1]Hypo Cables'!$X$48","v":1590},{"$f":"$H$89*DD89","v":874500},{"$f":"DF83*'[1]Hypo Cables'!$X$48","v":1530},{"$f":"$H$89*DF89","v":841500},28677000,{"$f":"DI83*'[1]Hypo Cables'!$X$48","v":1710},{"$f":"$H$89*DI89","v":940500},{"$f":"DK83*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$H$89*DK89","v":858000},{"$f":"DM83*'[1]Hypo Cables'!$X$48","v":3150},{"$f":"$H$89*DM89","v":1732500},{"$f":"DO83*'[1]Hypo Cables'!$X$48","v":2010},{"$f":"$H$89*DO89","v":1105500},{"$f":"DQ83*'[1]Hypo Cables'!$X$48","v":1650},{"$f":"$H$89*DQ89","v":907500},{"$f":"DS83*'[1]Hypo Cables'!$X$48","v":1500},{"$f":"$H$89*DS89","v":825000},{"$f":"DU83*'[1]Hypo Cables'!$X$48","v":2850},{"$f":"$H$89*DU89","v":1567500},{"$f":"DW83*'[1]Hypo Cables'!$X$48","v":2430},{"$f":"$H$89*DW89","v":1336500},{"$f":"DY83*'[1]Hypo Cables'!$X$48","v":1950},{"$f":"$H$89*DY89","v":1072500},{"$f":"EA83*'[1]Hypo Cables'!$X$48","v":1110},{"$f":"$H$89*EA89","v":610500},10956000,{"$f":"ED83*'[1]Hypo Cables'!$X$48","v":2160},{"$f":"$H$89*ED89","v":1188000},{"$f":"EF83*'[1]Hypo Cables'!$X$48","v":1470},{"$f":"$H$89*EF89","v":808500},{"$f":"EH83*'[1]Hypo Cables'!$X$48","v":2040},{"$f":"$H$89*EH89","v":1122000},{"$f":"EJ83*'[1]Hypo Cables'!$X$48","v":2160},{"$f":"$H$89*EJ89","v":1188000},{"$f":"EL83*'[1]Hypo Cables'!$X$48","v":1710},{"$f":"$H$89*EL89","v":940500},{"$f":"EN83*'[1]Hypo Cables'!$X$48","v":870},{"$f":"$H$89*EN89","v":478500},{"$f":"EP83*'[1]Hypo Cables'!$X$48","v":2730},{"$f":"$H$89*EP89","v":1501500},{"$f":"ER83*'[1]Hypo Cables'!$X$48","v":1980},{"$f":"$H$89*ER89","v":1089000},{"$f":"ET83*'[1]Hypo Cables'!$X$48","v":1920},{"$f":"$H$89*ET89","v":1056000},{"$f":"EV83*'[1]Hypo Cables'!$X$48","v":1800},{"$f":"$H$89*EV89","v":990000},{"$f":"EX83*'[1]Hypo Cables'!$X$48","v":2460},{"$f":"$H$89*EX89","v":1353000},{"$f":"EZ83*'[1]Hypo Cables'!$X$48","v":2070},{"$f":"$H$89*EZ89","v":1138500},{"$f":"FB83*'[1]Hypo Cables'!$X$48","v":1590},{"$f":"$H$89*FB89","v":874500},{"$f":"FD83*'[1]Hypo Cables'!$X$48","v":1470},{"$f":"$H$89*FD89","v":808500},{"$f":"FF83*'[1]Hypo Cables'!$X$48","v":1050},{"$f":"$H$89*FF89","v":577500},{"$f":"FH83*'[1]Hypo Cables'!$X$48","v":1500},{"$f":"$H$89*FH89","v":825000},{"$f":"FJ83*'[1]Hypo Cables'!$X$48","v":1050},{"$f":"$H$89*FJ89","v":577500},{"$f":"FL83*'[1]Hypo Cables'!$X$48","v":2190},{"$f":"$H$89*FL89","v":1204500},{"$f":"FN83*'[1]Hypo Cables'!$X$48","v":2490},{"$f":"$H$89*FN89","v":1369500},{"$f":"FP83*'[1]Hypo Cables'!$X$48","v":1980},{"$f":"$H$89*FP89","v":1089000},{"$f":"FR83*'[1]Hypo Cables'!$X$48","v":2400},{"$f":"$H$89*FR89","v":1320000},{"$f":"FT83*'[1]Hypo Cables'!$X$48","v":1230},{"$f":"$H$89*FT89","v":676500},{"$f":"FV83*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$H$89*FV89","v":858000},{"$f":"FX83*'[1]Hypo Cables'!$X$48","v":1770},{"$f":"$H$89*FX89","v":973500},{"$f":"FZ83*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$H$89*FZ89","v":858000},{"$f":"GB83*'[1]Hypo Cables'!$X$48","v":2220},{"$f":"$H$89*GB89","v":1221000},{"$f":"GD83*'[1]Hypo Cables'!$X$48","v":2370},{"$f":"$H$89*GD89","v":1303500},{"$f":"GF83*'[1]Hypo Cables'!$X$48","v":2550},{"$f":"$H$89*GF89","v":1402500},{"$f":"GH83*'[1]Hypo Cables'!$X$48","v":3990},{"$f":"$H$89*GH89","v":2194500},{"$f":"GJ83*'[1]Hypo Cables'!$X$48","v":1680},{"$f":"$H$89*GJ89","v":924000},{"$f":"GL83*'[1]Hypo Cables'!$X$48","v":1920},{"$f":"$H$89*GL89","v":1056000},{"$f":"GN83*'[1]Hypo Cables'!$X$48","v":1980},{"$f":"$H$89*GN89","v":1089000},{"$f":"GP83*'[1]Hypo Cables'!$X$48","v":1950},{"$f":"$H$89*GP89","v":1072500},{"$f":"GR83*'[1]Hypo Cables'!$X$48","v":1590},{"$f":"$H$89*GR89","v":874500},{"$f":"GT83*'[1]Hypo Cables'!$X$48","v":1650},{"$f":"$H$89*GT89","v":907500},36910500]
[{"$nulls":5},"Interrupteurs simple Allumage","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D69,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":1200},{"$f":"I83*'[1]Hypo Cables'!$X$49","v":590},{"$f":"$H$90*I90","v":708000},{"$f":"K83*'[1]Hypo Cables'!$X$49","v":180},{"$f":"$H$90*K90","v":216000},{"$f":"M83*'[1]Hypo Cables'!$X$49","v":280},{"$f":"$H$90*M90","v":336000},{"$f":"O83*'[1]Hypo Cables'!$X$49","v":360},{"$f":"$H$90*O90","v":432000},{"$f":"Q83*'[1]Hypo Cables'!$X$49","v":125},{"$f":"$H$90*Q90","v":150000},{"$f":"S83*'[1]Hypo Cables'!$X$49","v":470},{"$f":"$H$90*S90","v":564000},{"$f":"U83*'[1]Hypo Cables'!$X$49","v":585},{"$f":"$H$90*U90","v":702000},{"$f":"W83*'[1]Hypo Cables'!$X$49","v":475},{"$f":"$H$90*W90","v":570000},{"$f":"Y83*'[1]Hypo Cables'!$X$49","v":410},{"$f":"$H$90*Y90","v":492000},{"$f":"AA83*'[1]Hypo Cables'!$X$49","v":265},{"$f":"$H$90*AA90","v":318000},4488000,{"$f":"AD83*'[1]Hypo Cables'!$X$49","v":395},{"$f":"$H$90*AD90","v":474000},{"$f":"AF83*'[1]Hypo Cables'!$X$49","v":465},{"$f":"$H$90*AF90","v":558000},1032000,{"$f":"AI83*'[1]Hypo Cables'!$X$49","v":205},{"$f":"$H$90*AI90","v":246000},246000,{"$f":"AL83*'[1]Hypo Cables'!$X$49","v":265},{"$f":"$H$90*AL90","v":318000},{"$f":"AN83*'[1]Hypo Cables'!$X$49","v":185},{"$f":"$H$90*AN90","v":222000},{"$f":"AP83*'[1]Hypo Cables'!$X$49","v":225},{"$f":"$H$90*AP90","v":270000},{"$f":"AR83*'[1]Hypo Cables'!$X$49","v":540},{"$f":"$H$90*AR90","v":648000},{"$f":"AT83*'[1]Hypo Cables'!$X$49","v":270},{"$f":"$H$90*AT90","v":324000},{"$f":"AV83*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$H$90*AV90","v":312000},2094000,{"$f":"AY83*'[1]Hypo Cables'!$X$49","v":270},{"$f":"$H$90*AY90","v":324000},324000,{"$f":"BB83*'[1]Hypo Cables'!$X$49","v":340},{"$f":"$H$90*BB90","v":408000},{"$f":"BD83*'[1]Hypo Cables'!$X$49","v":470},{"$f":"$H$90*BD90","v":564000},{"$f":"BF83*'[1]Hypo Cables'!$X$49","v":650},{"$f":"$H$90*BF90","v":780000},{"$f":"BH83*'[1]Hypo Cables'!$X$49","v":340},{"$f":"$H$90*BH90","v":408000},{"$f":"BJ83*'[1]Hypo Cables'!$X$49","v":225},{"$f":"$H$90*BJ90","v":270000},{"$f":"BL83*'[1]Hypo Cables'!$X$49","v":265},{"$f":"$H$90*BL90","v":318000},{"$f":"BN83*'[1]Hypo Cables'!$X$49","v":190},{"$f":"$H$90*BN90","v":228000},{"$f":"BP83*'[1]Hypo Cables'!$X$49","v":300},{"$f":"$H$90*BP90","v":360000},{"$f":"BR83*'[1]Hypo Cables'!$X$49","v":235},{"$f":"$H$90*BR90","v":282000},{"$f":"BT83*'[1]Hypo Cables'!$X$49","v":340},{"$f":"$H$90*BT90","v":408000},{"$f":"BV83*'[1]Hypo Cables'!$X$49","v":170},{"$f":"$H$90*BV90","v":204000},{"$f":"BX83*'[1]Hypo Cables'!$X$49","v":150},{"$f":"$H$90*BX90","v":180000},{"$f":"BZ83*'[1]Hypo Cables'!$X$49","v":355},{"$f":"$H$90*BZ90","v":426000},{"$f":"CB83*'[1]Hypo Cables'!$X$49","v":460},{"$f":"$H$90*CB90","v":552000},{"$f":"CD83*'[1]Hypo Cables'!$X$49","v":210},{"$f":"$H$90*CD90","v":252000},{"$f":"CF83*'[1]Hypo Cables'!$X$49","v":360},{"$f":"$H$90*CF90","v":432000},{"$f":"CH83*'[1]Hypo Cables'!$X$49","v":230},{"$f":"$H$90*CH90","v":276000},{"$f":"CJ83*'[1]Hypo Cables'!$X$49","v":210},{"$f":"$H$90*CJ90","v":252000},{"$f":"CL83*'[1]Hypo Cables'!$X$49","v":165},{"$f":"$H$90*CL90","v":198000},{"$f":"CN83*'[1]Hypo Cables'!$X$49","v":290},{"$f":"$H$90*CN90","v":348000},{"$f":"CP83*'[1]Hypo Cables'!$X$49","v":215},{"$f":"$H$90*CP90","v":258000},{"$f":"CR83*'[1]Hypo Cables'!$X$49","v":285},{"$f":"$H$90*CR90","v":342000},{"$f":"CT83*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$H$90*CT90","v":312000},{"$f":"CV83*'[1]Hypo Cables'!$X$49","v":565},{"$f":"$H$90*CV90","v":678000},{"$f":"CX83*'[1]Hypo Cables'!$X$49","v":325},{"$f":"$H$90*CX90","v":390000},{"$f":"CZ83*'[1]Hypo Cables'!$X$49","v":240},{"$f":"$H$90*CZ90","v":288000},{"$f":"DB83*'[1]Hypo Cables'!$X$49","v":325},{"$f":"$H$90*DB90","v":390000},{"$f":"DD83*'[1]Hypo Cables'!$X$49","v":265},{"$f":"$H$90*DD90","v":318000},{"$f":"DF83*'[1]Hypo Cables'!$X$49","v":255},{"$f":"$H$90*DF90","v":306000},10428000,{"$f":"DI83*'[1]Hypo Cables'!$X$49","v":285},{"$f":"$H$90*DI90","v":342000},{"$f":"DK83*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$H$90*DK90","v":312000},{"$f":"DM83*'[1]Hypo Cables'!$X$49","v":525},{"$f":"$H$90*DM90","v":630000},{"$f":"DO83*'[1]Hypo Cables'!$X$49","v":335},{"$f":"$H$90*DO90","v":402000},{"$f":"DQ83*'[1]Hypo Cables'!$X$49","v":275},{"$f":"$H$90*DQ90","v":330000},{"$f":"DS83*'[1]Hypo Cables'!$X$49","v":250},{"$f":"$H$90*DS90","v":300000},{"$f":"DU83*'[1]Hypo Cables'!$X$49","v":475},{"$f":"$H$90*DU90","v":570000},{"$f":"DW83*'[1]Hypo Cables'!$X$49","v":405},{"$f":"$H$90*DW90","v":486000},{"$f":"DY83*'[1]Hypo Cables'!$X$49","v":325},{"$f":"$H$90*DY90","v":390000},{"$f":"EA83*'[1]Hypo Cables'!$X$49","v":185},{"$f":"$H$90*EA90","v":222000},3984000,{"$f":"ED83*'[1]Hypo Cables'!$X$49","v":360},{"$f":"$H$90*ED90","v":432000},{"$f":"EF83*'[1]Hypo Cables'!$X$49","v":245},{"$f":"$H$90*EF90","v":294000},{"$f":"EH83*'[1]Hypo Cables'!$X$49","v":340},{"$f":"$H$90*EH90","v":408000},{"$f":"EJ83*'[1]Hypo Cables'!$X$49","v":360},{"$f":"$H$90*EJ90","v":432000},{"$f":"EL83*'[1]Hypo Cables'!$X$49","v":285},{"$f":"$H$90*EL90","v":342000},{"$f":"EN83*'[1]Hypo Cables'!$X$49","v":145},{"$f":"$H$90*EN90","v":174000},{"$f":"EP83*'[1]Hypo Cables'!$X$49","v":455},{"$f":"$H$90*EP90","v":546000},{"$f":"ER83*'[1]Hypo Cables'!$X$49","v":330},{"$f":"$H$90*ER90","v":396000},{"$f":"ET83*'[1]Hypo Cables'!$X$49","v":320},{"$f":"$H$90*ET90","v":384000},{"$f":"EV83*'[1]Hypo Cables'!$X$49","v":300},{"$f":"$H$90*EV90","v":360000},{"$f":"EX83*'[1]Hypo Cables'!$X$49","v":410},{"$f":"$H$90*EX90","v":492000},{"$f":"EZ83*'[1]Hypo Cables'!$X$49","v":345},{"$f":"$H$90*EZ90","v":414000},{"$f":"FB83*'[1]Hypo Cables'!$X$49","v":265},{"$f":"$H$90*FB90","v":318000},{"$f":"FD83*'[1]Hypo Cables'!$X$49","v":245},{"$f":"$H$90*FD90","v":294000},{"$f":"FF83*'[1]Hypo Cables'!$X$49","v":175},{"$f":"$H$90*FF90","v":210000},{"$f":"FH83*'[1]Hypo Cables'!$X$49","v":250},{"$f":"$H$90*FH90","v":300000},{"$f":"FJ83*'[1]Hypo Cables'!$X$49","v":175},{"$f":"$H$90*FJ90","v":210000},{"$f":"FL83*'[1]Hypo Cables'!$X$49","v":365},{"$f":"$H$90*FL90","v":438000},{"$f":"FN83*'[1]Hypo Cables'!$X$49","v":415},{"$f":"$H$90*FN90","v":498000},{"$f":"FP83*'[1]Hypo Cables'!$X$49","v":330},{"$f":"$H$90*FP90","v":396000},{"$f":"FR83*'[1]Hypo Cables'!$X$49","v":400},{"$f":"$H$90*FR90","v":480000},{"$f":"FT83*'[1]Hypo Cables'!$X$49","v":205},{"$f":"$H$90*FT90","v":246000},{"$f":"FV83*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$H$90*FV90","v":312000},{"$f":"FX83*'[1]Hypo Cables'!$X$49","v":295},{"$f":"$H$90*FX90","v":354000},{"$f":"FZ83*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$H$90*FZ90","v":312000},{"$f":"GB83*'[1]Hypo Cables'!$X$49","v":370},{"$f":"$H$90*GB90","v":444000},{"$f":"GD83*'[1]Hypo Cables'!$X$49","v":395},{"$f":"$H$90*GD90","v":474000},{"$f":"GF83*'[1]Hypo Cables'!$X$49","v":425},{"$f":"$H$90*GF90","v":510000},{"$f":"GH83*'[1]Hypo Cables'!$X$49","v":665},{"$f":"$H$90*GH90","v":798000},{"$f":"GJ83*'[1]Hypo Cables'!$X$49","v":280},{"$f":"$H$90*GJ90","v":336000},{"$f":"GL83*'[1]Hypo Cables'!$X$49","v":320},{"$f":"$H$90*GL90","v":384000},{"$f":"GN83*'[1]Hypo Cables'!$X$49","v":330},{"$f":"$H$90*GN90","v":396000},{"$f":"GP83*'[1]Hypo Cables'!$X$49","v":325},{"$f":"$H$90*GP90","v":390000},{"$f":"GR83*'[1]Hypo Cables'!$X$49","v":265},{"$f":"$H$90*GR90","v":318000},{"$f":"GT83*'[1]Hypo Cables'!$X$49","v":275},{"$f":"$H$90*GT90","v":330000},13422000]
[{"$nulls":5},"Douilles","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D70,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":1000},{"$f":"I83*'[1]Hypo Cables'!$X$50","v":590},{"$f":"$H$91*I91","v":590000},{"$f":"K83*'[1]Hypo Cables'!$X$50","v":180},{"$f":"$H$91*K91","v":180000},{"$f":"M83*'[1]Hypo Cables'!$X$50","v":280},{"$f":"$H$91*M91","v":280000},{"$f":"O83*'[1]Hypo Cables'!$X$50","v":360},{"$f":"$H$91*O91","v":360000},{"$f":"Q83*'[1]Hypo Cables'!$X$50","v":125},{"$f":"$H$91*Q91","v":125000},{"$f":"S83*'[1]Hypo Cables'!$X$50","v":470},{"$f":"$H$91*S91","v":470000},{"$f":"U83*'[1]Hypo Cables'!$X$50","v":585},{"$f":"$H$91*U91","v":585000},{"$f":"W83*'[1]Hypo Cables'!$X$50","v":475},{"$f":"$H$91*W91","v":475000},{"$f":"Y83*'[1]Hypo Cables'!$X$50","v":410},{"$f":"$H$91*Y91","v":410000},{"$f":"AA83*'[1]Hypo Cables'!$X$50","v":265},{"$f":"$H$91*AA91","v":265000},3740000,{"$f":"AD83*'[1]Hypo Cables'!$X$50","v":395},{"$f":"$H$91*AD91","v":395000},{"$f":"AF83*'[1]Hypo Cables'!$X$50","v":465},{"$f":"$H$91*AF91","v":465000},860000,{"$f":"AI83*'[1]Hypo Cables'!$X$50","v":205},{"$f":"$H$91*AI91","v":205000},205000,{"$f":"AL83*'[1]Hypo Cables'!$X$50","v":265},{"$f":"$H$91*AL91","v":265000},{"$f":"AN83*'[1]Hypo Cables'!$X$50","v":185},{"$f":"$H$91*AN91","v":185000},{"$f":"AP83*'[1]Hypo Cables'!$X$50","v":225},{"$f":"$H$91*AP91","v":225000},{"$f":"AR83*'[1]Hypo Cables'!$X$50","v":540},{"$f":"$H$91*AR91","v":540000},{"$f":"AT83*'[1]Hypo Cables'!$X$50","v":270},{"$f":"$H$91*AT91","v":270000},{"$f":"AV83*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$H$91*AV91","v":260000},1745000,{"$f":"AY83*'[1]Hypo Cables'!$X$50","v":270},{"$f":"$H$91*AY91","v":270000},270000,{"$f":"BB83*'[1]Hypo Cables'!$X$50","v":340},{"$f":"$H$91*BB91","v":340000},{"$f":"BD83*'[1]Hypo Cables'!$X$50","v":470},{"$f":"$H$91*BD91","v":470000},{"$f":"BF83*'[1]Hypo Cables'!$X$50","v":650},{"$f":"$H$91*BF91","v":650000},{"$f":"BH83*'[1]Hypo Cables'!$X$50","v":340},{"$f":"$H$91*BH91","v":340000},{"$f":"BJ83*'[1]Hypo Cables'!$X$50","v":225},{"$f":"$H$91*BJ91","v":225000},{"$f":"BL83*'[1]Hypo Cables'!$X$50","v":265},{"$f":"$H$91*BL91","v":265000},{"$f":"BN83*'[1]Hypo Cables'!$X$50","v":190},{"$f":"$H$91*BN91","v":190000},{"$f":"BP83*'[1]Hypo Cables'!$X$50","v":300},{"$f":"$H$91*BP91","v":300000},{"$f":"BR83*'[1]Hypo Cables'!$X$50","v":235},{"$f":"$H$91*BR91","v":235000},{"$f":"BT83*'[1]Hypo Cables'!$X$50","v":340},{"$f":"$H$91*BT91","v":340000},{"$f":"BV83*'[1]Hypo Cables'!$X$50","v":170},{"$f":"$H$91*BV91","v":170000},{"$f":"BX83*'[1]Hypo Cables'!$X$50","v":150},{"$f":"$H$91*BX91","v":150000},{"$f":"BZ83*'[1]Hypo Cables'!$X$50","v":355},{"$f":"$H$91*BZ91","v":355000},{"$f":"CB83*'[1]Hypo Cables'!$X$50","v":460},{"$f":"$H$91*CB91","v":460000},{"$f":"CD83*'[1]Hypo Cables'!$X$50","v":210},{"$f":"$H$91*CD91","v":210000},{"$f":"CF83*'[1]Hypo Cables'!$X$50","v":360},{"$f":"$H$91*CF91","v":360000},{"$f":"CH83*'[1]Hypo Cables'!$X$50","v":230},{"$f":"$H$91*CH91","v":230000},{"$f":"CJ83*'[1]Hypo Cables'!$X$50","v":210},{"$f":"$H$91*CJ91","v":210000},{"$f":"CL83*'[1]Hypo Cables'!$X$50","v":165},{"$f":"$H$91*CL91","v":165000},{"$f":"CN83*'[1]Hypo Cables'!$X$50","v":290},{"$f":"$H$91*CN91","v":290000},{"$f":"CP83*'[1]Hypo Cables'!$X$50","v":215},{"$f":"$H$91*CP91","v":215000},{"$f":"CR83*'[1]Hypo Cables'!$X$50","v":285},{"$f":"$H$91*CR91","v":285000},{"$f":"CT83*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$H$91*CT91","v":260000},{"$f":"CV83*'[1]Hypo Cables'!$X$50","v":565},{"$f":"$H$91*CV91","v":565000},{"$f":"CX83*'[1]Hypo Cables'!$X$50","v":325},{"$f":"$H$91*CX91","v":325000},{"$f":"CZ83*'[1]Hypo Cables'!$X$50","v":240},{"$f":"$H$91*CZ91","v":240000},{"$f":"DB83*'[1]Hypo Cables'!$X$50","v":325},{"$f":"$H$91*DB91","v":325000},{"$f":"DD83*'[1]Hypo Cables'!$X$50","v":265},{"$f":"$H$91*DD91","v":265000},{"$f":"DF83*'[1]Hypo Cables'!$X$50","v":255},{"$f":"$H$91*DF91","v":255000},8690000,{"$f":"DI83*'[1]Hypo Cables'!$X$50","v":285},{"$f":"$H$91*DI91","v":285000},{"$f":"DK83*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$H$91*DK91","v":260000},{"$f":"DM83*'[1]Hypo Cables'!$X$50","v":525},{"$f":"$H$91*DM91","v":525000},{"$f":"DO83*'[1]Hypo Cables'!$X$50","v":335},{"$f":"$H$91*DO91","v":335000},{"$f":"DQ83*'[1]Hypo Cables'!$X$50","v":275},{"$f":"$H$91*DQ91","v":275000},{"$f":"DS83*'[1]Hypo Cables'!$X$50","v":250},{"$f":"$H$91*DS91","v":250000},{"$f":"DU83*'[1]Hypo Cables'!$X$50","v":475},{"$f":"$H$91*DU91","v":475000},{"$f":"DW83*'[1]Hypo Cables'!$X$50","v":405},{"$f":"$H$91*DW91","v":405000},{"$f":"DY83*'[1]Hypo Cables'!$X$50","v":325},{"$f":"$H$91*DY91","v":325000},{"$f":"EA83*'[1]Hypo Cables'!$X$50","v":185},{"$f":"$H$91*EA91","v":185000},3320000,{"$f":"ED83*'[1]Hypo Cables'!$X$50","v":360},{"$f":"$H$91*ED91","v":360000},{"$f":"EF83*'[1]Hypo Cables'!$X$50","v":245},{"$f":"$H$91*EF91","v":245000},{"$f":"EH83*'[1]Hypo Cables'!$X$50","v":340},{"$f":"$H$91*EH91","v":340000},{"$f":"EJ83*'[1]Hypo Cables'!$X$50","v":360},{"$f":"$H$91*EJ91","v":360000},{"$f":"EL83*'[1]Hypo Cables'!$X$50","v":285},{"$f":"$H$91*EL91","v":285000},{"$f":"EN83*'[1]Hypo Cables'!$X$50","v":145},{"$f":"$H$91*EN91","v":145000},{"$f":"EP83*'[1]Hypo Cables'!$X$50","v":455},{"$f":"$H$91*EP91","v":455000},{"$f":"ER83*'[1]Hypo Cables'!$X$50","v":330},{"$f":"$H$91*ER91","v":330000},{"$f":"ET83*'[1]Hypo Cables'!$X$50","v":320},{"$f":"$H$91*ET91","v":320000},{"$f":"EV83*'[1]Hypo Cables'!$X$50","v":300},{"$f":"$H$91*EV91","v":300000},{"$f":"EX83*'[1]Hypo Cables'!$X$50","v":410},{"$f":"$H$91*EX91","v":410000},{"$f":"EZ83*'[1]Hypo Cables'!$X$50","v":345},{"$f":"$H$91*EZ91","v":345000},{"$f":"FB83*'[1]Hypo Cables'!$X$50","v":265},{"$f":"$H$91*FB91","v":265000},{"$f":"FD83*'[1]Hypo Cables'!$X$50","v":245},{"$f":"$H$91*FD91","v":245000},{"$f":"FF83*'[1]Hypo Cables'!$X$50","v":175},{"$f":"$H$91*FF91","v":175000},{"$f":"FH83*'[1]Hypo Cables'!$X$50","v":250},{"$f":"$H$91*FH91","v":250000},{"$f":"FJ83*'[1]Hypo Cables'!$X$50","v":175},{"$f":"$H$91*FJ91","v":175000},{"$f":"FL83*'[1]Hypo Cables'!$X$50","v":365},{"$f":"$H$91*FL91","v":365000},{"$f":"FN83*'[1]Hypo Cables'!$X$50","v":415},{"$f":"$H$91*FN91","v":415000},{"$f":"FP83*'[1]Hypo Cables'!$X$50","v":330},{"$f":"$H$91*FP91","v":330000},{"$f":"FR83*'[1]Hypo Cables'!$X$50","v":400},{"$f":"$H$91*FR91","v":400000},{"$f":"FT83*'[1]Hypo Cables'!$X$50","v":205},{"$f":"$H$91*FT91","v":205000},{"$f":"FV83*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$H$91*FV91","v":260000},{"$f":"FX83*'[1]Hypo Cables'!$X$50","v":295},{"$f":"$H$91*FX91","v":295000},{"$f":"FZ83*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$H$91*FZ91","v":260000},{"$f":"GB83*'[1]Hypo Cables'!$X$50","v":370},{"$f":"$H$91*GB91","v":370000},{"$f":"GD83*'[1]Hypo Cables'!$X$50","v":395},{"$f":"$H$91*GD91","v":395000},{"$f":"GF83*'[1]Hypo Cables'!$X$50","v":425},{"$f":"$H$91*GF91","v":425000},{"$f":"GH83*'[1]Hypo Cables'!$X$50","v":665},{"$f":"$H$91*GH91","v":665000},{"$f":"GJ83*'[1]Hypo Cables'!$X$50","v":280},{"$f":"$H$91*GJ91","v":280000},{"$f":"GL83*'[1]Hypo Cables'!$X$50","v":320},{"$f":"$H$91*GL91","v":320000},{"$f":"GN83*'[1]Hypo Cables'!$X$50","v":330},{"$f":"$H$91*GN91","v":330000},{"$f":"GP83*'[1]Hypo Cables'!$X$50","v":325},{"$f":"$H$91*GP91","v":325000},{"$f":"GR83*'[1]Hypo Cables'!$X$50","v":265},{"$f":"$H$91*GR91","v":265000},{"$f":"GT83*'[1]Hypo Cables'!$X$50","v":275},{"$f":"$H$91*GT91","v":275000},11185000]
[{"$nulls":5},"Lampe LED 5 W","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D71,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":2000},{"$f":"I83*'[1]Hypo Cables'!$X$51","v":590},{"$f":"$H$92*I92","v":1180000},{"$f":"K83*'[1]Hypo Cables'!$X$51","v":180},{"$f":"$H$92*K92","v":360000},{"$f":"M83*'[1]Hypo Cables'!$X$51","v":280},{"$f":"$H$92*M92","v":560000},{"$f":"O83*'[1]Hypo Cables'!$X$51","v":360},{"$f":"$H$92*O92","v":720000},{"$f":"Q83*'[1]Hypo Cables'!$X$51","v":125},{"$f":"$H$92*Q92","v":250000},{"$f":"S83*'[1]Hypo Cables'!$X$51","v":470},{"$f":"$H$92*S92","v":940000},{"$f":"U83*'[1]Hypo Cables'!$X$51","v":585},{"$f":"$H$92*U92","v":1170000},{"$f":"W83*'[1]Hypo Cables'!$X$51","v":475},{"$f":"$H$92*W92","v":950000},{"$f":"Y83*'[1]Hypo Cables'!$X$51","v":410},{"$f":"$H$92*Y92","v":820000},{"$f":"AA83*'[1]Hypo Cables'!$X$51","v":265},{"$f":"$H$92*AA92","v":530000},{"$f":"+AB92+Z92+X92+V92+T92+R92+P92+N92+L92+J92","v":7480000},{"$f":"AD83*'[1]Hypo Cables'!$X$51","v":395},{"$f":"$H$92*AD92","v":790000},{"$f":"AF83*'[1]Hypo Cables'!$X$51","v":465},{"$f":"$H$92*AF92","v":930000},1720000,{"$f":"AI83*'[1]Hypo Cables'!$X$51","v":205},{"$f":"$H$92*AI92","v":410000},410000,{"$f":"AL83*'[1]Hypo Cables'!$X$51","v":265},{"$f":"$H$92*AL92","v":530000},{"$f":"AN83*'[1]Hypo Cables'!$X$51","v":185},{"$f":"$H$92*AN92","v":370000},{"$f":"AP83*'[1]Hypo Cables'!$X$51","v":225},{"$f":"$H$92*AP92","v":450000},{"$f":"AR83*'[1]Hypo Cables'!$X$51","v":540},{"$f":"$H$92*AR92","v":1080000},{"$f":"AT83*'[1]Hypo Cables'!$X$51","v":270},{"$f":"$H$92*AT92","v":540000},{"$f":"AV83*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$H$92*AV92","v":520000},{"$f":"+AW92+AU92+AS92+AQ92+AO92+AM92","v":3490000},{"$f":"AY83*'[1]Hypo Cables'!$X$51","v":270},{"$f":"$H$92*AY92","v":540000},540000,{"$f":"BB83*'[1]Hypo Cables'!$X$51","v":340},{"$f":"$H$92*BB92","v":680000},{"$f":"BD83*'[1]Hypo Cables'!$X$51","v":470},{"$f":"$H$92*BD92","v":940000},{"$f":"BF83*'[1]Hypo Cables'!$X$51","v":650},{"$f":"$H$92*BF92","v":1300000},{"$f":"BH83*'[1]Hypo Cables'!$X$51","v":340},{"$f":"$H$92*BH92","v":680000},{"$f":"BJ83*'[1]Hypo Cables'!$X$51","v":225},{"$f":"$H$92*BJ92","v":450000},{"$f":"BL83*'[1]Hypo Cables'!$X$51","v":265},{"$f":"$H$92*BL92","v":530000},{"$f":"BN83*'[1]Hypo Cables'!$X$51","v":190},{"$f":"$H$92*BN92","v":380000},{"$f":"BP83*'[1]Hypo Cables'!$X$51","v":300},{"$f":"$H$92*BP92","v":600000},{"$f":"BR83*'[1]Hypo Cables'!$X$51","v":235},{"$f":"$H$92*BR92","v":470000},{"$f":"BT83*'[1]Hypo Cables'!$X$51","v":340},{"$f":"$H$92*BT92","v":680000},{"$f":"BV83*'[1]Hypo Cables'!$X$51","v":170},{"$f":"$H$92*BV92","v":340000},{"$f":"BX83*'[1]Hypo Cables'!$X$51","v":150},{"$f":"$H$92*BX92","v":300000},{"$f":"BZ83*'[1]Hypo Cables'!$X$51","v":355},{"$f":"$H$92*BZ92","v":710000},{"$f":"CB83*'[1]Hypo Cables'!$X$51","v":460},{"$f":"$H$92*CB92","v":920000},{"$f":"CD83*'[1]Hypo Cables'!$X$51","v":210},{"$f":"$H$92*CD92","v":420000},{"$f":"CF83*'[1]Hypo Cables'!$X$51","v":360},{"$f":"$H$92*CF92","v":720000},{"$f":"CH83*'[1]Hypo Cables'!$X$51","v":230},{"$f":"$H$92*CH92","v":460000},{"$f":"CJ83*'[1]Hypo Cables'!$X$51","v":210},{"$f":"$H$92*CJ92","v":420000},{"$f":"CL83*'[1]Hypo Cables'!$X$51","v":165},{"$f":"$H$92*CL92","v":330000},{"$f":"CN83*'[1]Hypo Cables'!$X$51","v":290},{"$f":"$H$92*CN92","v":580000},{"$f":"CP83*'[1]Hypo Cables'!$X$51","v":215},{"$f":"$H$92*CP92","v":430000},{"$f":"CR83*'[1]Hypo Cables'!$X$51","v":285},{"$f":"$H$92*CR92","v":570000},{"$f":"CT83*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$H$92*CT92","v":520000},{"$f":"CV83*'[1]Hypo Cables'!$X$51","v":565},{"$f":"$H$92*CV92","v":1130000},{"$f":"CX83*'[1]Hypo Cables'!$X$51","v":325},{"$f":"$H$92*CX92","v":650000},{"$f":"CZ83*'[1]Hypo Cables'!$X$51","v":240},{"$f":"$H$92*CZ92","v":480000},{"$f":"DB83*'[1]Hypo Cables'!$X$51","v":325},{"$f":"$H$92*DB92","v":650000},{"$f":"DD83*'[1]Hypo Cables'!$X$51","v":265},{"$f":"$H$92*DD92","v":530000},{"$f":"DF83*'[1]Hypo Cables'!$X$51","v":255},{"$f":"$H$92*DF92","v":510000},{"$f":"+BC92+BE92+BG92+BI92+BK92+BM92+BO92+BQ92+BS92+BU92+BW92+BY92+CA92+CC92+CE92+CG92+CI92+CK92+CM92+CO92+CQ92+CS92+CU92+CW92+CY92+DA92+DC92+DE92+DG92","v":17380000},{"$f":"DI83*'[1]Hypo Cables'!$X$51","v":285},{"$f":"$H$92*DI92","v":570000},{"$f":"DK83*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$H$92*DK92","v":520000},{"$f":"DM83*'[1]Hypo Cables'!$X$51","v":525},{"$f":"$H$92*DM92","v":1050000},{"$f":"DO83*'[1]Hypo Cables'!$X$51","v":335},{"$f":"$H$92*DO92","v":670000},{"$f":"DQ83*'[1]Hypo Cables'!$X$51","v":275},{"$f":"$H$92*DQ92","v":550000},{"$f":"DS83*'[1]Hypo Cables'!$X$51","v":250},{"$f":"$H$92*DS92","v":500000},{"$f":"DU83*'[1]Hypo Cables'!$X$51","v":475},{"$f":"$H$92*DU92","v":950000},{"$f":"DW83*'[1]Hypo Cables'!$X$51","v":405},{"$f":"$H$92*DW92","v":810000},{"$f":"DY83*'[1]Hypo Cables'!$X$51","v":325},{"$f":"$H$92*DY92","v":650000},{"$f":"EA83*'[1]Hypo Cables'!$X$51","v":185},{"$f":"$H$92*EA92","v":370000},6640000,{"$f":"ED83*'[1]Hypo Cables'!$X$51","v":360},{"$f":"$H$92*ED92","v":720000},{"$f":"EF83*'[1]Hypo Cables'!$X$51","v":245},{"$f":"$H$92*EF92","v":490000},{"$f":"EH83*'[1]Hypo Cables'!$X$51","v":340},{"$f":"$H$92*EH92","v":680000},{"$f":"EJ83*'[1]Hypo Cables'!$X$51","v":360},{"$f":"$H$92*EJ92","v":720000},{"$f":"EL83*'[1]Hypo Cables'!$X$51","v":285},{"$f":"$H$92*EL92","v":570000},{"$f":"EN83*'[1]Hypo Cables'!$X$51","v":145},{"$f":"$H$92*EN92","v":290000},{"$f":"EP83*'[1]Hypo Cables'!$X$51","v":455},{"$f":"$H$92*EP92","v":910000},{"$f":"ER83*'[1]Hypo Cables'!$X$51","v":330},{"$f":"$H$92*ER92","v":660000},{"$f":"ET83*'[1]Hypo Cables'!$X$51","v":320},{"$f":"$H$92*ET92","v":640000},{"$f":"EV83*'[1]Hypo Cables'!$X$51","v":300},{"$f":"$H$92*EV92","v":600000},{"$f":"EX83*'[1]Hypo Cables'!$X$51","v":410},{"$f":"$H$92*EX92","v":820000},{"$f":"EZ83*'[1]Hypo Cables'!$X$51","v":345},{"$f":"$H$92*EZ92","v":690000},{"$f":"FB83*'[1]Hypo Cables'!$X$51","v":265},{"$f":"$H$92*FB92","v":530000},{"$f":"FD83*'[1]Hypo Cables'!$X$51","v":245},{"$f":"$H$92*FD92","v":490000},{"$f":"FF83*'[1]Hypo Cables'!$X$51","v":175},{"$f":"$H$92*FF92","v":350000},{"$f":"FH83*'[1]Hypo Cables'!$X$51","v":250},{"$f":"$H$92*FH92","v":500000},{"$f":"FJ83*'[1]Hypo Cables'!$X$51","v":175},{"$f":"$H$92*FJ92","v":350000},{"$f":"FL83*'[1]Hypo Cables'!$X$51","v":365},{"$f":"$H$92*FL92","v":730000},{"$f":"FN83*'[1]Hypo Cables'!$X$51","v":415},{"$f":"$H$92*FN92","v":830000},{"$f":"FP83*'[1]Hypo Cables'!$X$51","v":330},{"$f":"$H$92*FP92","v":660000},{"$f":"FR83*'[1]Hypo Cables'!$X$51","v":400},{"$f":"$H$92*FR92","v":800000},{"$f":"FT83*'[1]Hypo Cables'!$X$51","v":205},{"$f":"$H$92*FT92","v":410000},{"$f":"FV83*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$H$92*FV92","v":520000},{"$f":"FX83*'[1]Hypo Cables'!$X$51","v":295},{"$f":"$H$92*FX92","v":590000},{"$f":"FZ83*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$H$92*FZ92","v":520000},{"$f":"GB83*'[1]Hypo Cables'!$X$51","v":370},{"$f":"$H$92*GB92","v":740000},{"$f":"GD83*'[1]Hypo Cables'!$X$51","v":395},{"$f":"$H$92*GD92","v":790000},{"$f":"GF83*'[1]Hypo Cables'!$X$51","v":425},{"$f":"$H$92*GF92","v":850000},{"$f":"GH83*'[1]Hypo Cables'!$X$51","v":665},{"$f":"$H$92*GH92","v":1330000},{"$f":"GJ83*'[1]Hypo Cables'!$X$51","v":280},{"$f":"$H$92*GJ92","v":560000},{"$f":"GL83*'[1]Hypo Cables'!$X$51","v":320},{"$f":"$H$92*GL92","v":640000},{"$f":"GN83*'[1]Hypo Cables'!$X$51","v":330},{"$f":"$H$92*GN92","v":660000},{"$f":"GP83*'[1]Hypo Cables'!$X$51","v":325},{"$f":"$H$92*GP92","v":650000},{"$f":"GR83*'[1]Hypo Cables'!$X$51","v":265},{"$f":"$H$92*GR92","v":530000},{"$f":"GT83*'[1]Hypo Cables'!$X$51","v":275},{"$f":"$H$92*GT92","v":550000},22370000]
[{"$nulls":5},"Pater en bois","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D72,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":500},{"$f":"I83*'[1]Hypo Cables'!$X$52","v":118},{"$f":"$H$93*I93","v":59000},{"$f":"K83*'[1]Hypo Cables'!$X$52","v":36},{"$f":"$H$93*K93","v":18000},{"$f":"M83*'[1]Hypo Cables'!$X$52","v":56},{"$f":"$H$93*M93","v":28000},{"$f":"O83*'[1]Hypo Cables'!$X$52","v":72},{"$f":"$H$93*O93","v":36000},{"$f":"Q83*'[1]Hypo Cables'!$X$52","v":25},{"$f":"$H$93*Q93","v":12500},{"$f":"S83*'[1]Hypo Cables'!$X$52","v":94},{"$f":"$H$93*S93","v":47000},{"$f":"U83*'[1]Hypo Cables'!$X$52","v":117},{"$f":"$H$93*U93","v":58500},{"$f":"W83*'[1]Hypo Cables'!$X$52","v":95},{"$f":"$H$93*W93","v":47500},{"$f":"Y83*'[1]Hypo Cables'!$X$52","v":82},{"$f":"$H$93*Y93","v":41000},{"$f":"AA83*'[1]Hypo Cables'!$X$52","v":53},{"$f":"$H$93*AA93","v":26500},374000,{"$f":"AD83*'[1]Hypo Cables'!$X$52","v":79},{"$f":"$H$93*AD93","v":39500},{"$f":"AF83*'[1]Hypo Cables'!$X$52","v":93},{"$f":"$H$93*AF93","v":46500},86000,{"$f":"AI83*'[1]Hypo Cables'!$X$52","v":41},{"$f":"$H$93*AI93","v":20500},20500,{"$f":"AL83*'[1]Hypo Cables'!$X$52","v":53},{"$f":"$H$93*AL93","v":26500},{"$f":"AN83*'[1]Hypo Cables'!$X$52","v":37},{"$f":"$H$93*AN93","v":18500},{"$f":"AP83*'[1]Hypo Cables'!$X$52","v":45},{"$f":"$H$93*AP93","v":22500},{"$f":"AR83*'[1]Hypo Cables'!$X$52","v":108},{"$f":"$H$93*AR93","v":54000},{"$f":"AT83*'[1]Hypo Cables'!$X$52","v":54},{"$f":"$H$93*AT93","v":27000},{"$f":"AV83*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$H$93*AV93","v":26000},174500,{"$f":"AY83*'[1]Hypo Cables'!$X$52","v":54},{"$f":"$H$93*AY93","v":27000},27000,{"$f":"BB83*'[1]Hypo Cables'!$X$52","v":68},{"$f":"$H$93*BB93","v":34000},{"$f":"BD83*'[1]Hypo Cables'!$X$52","v":94},{"$f":"$H$93*BD93","v":47000},{"$f":"BF83*'[1]Hypo Cables'!$X$52","v":130},{"$f":"$H$93*BF93","v":65000},{"$f":"BH83*'[1]Hypo Cables'!$X$52","v":68},{"$f":"$H$93*BH93","v":34000},{"$f":"BJ83*'[1]Hypo Cables'!$X$52","v":45},{"$f":"$H$93*BJ93","v":22500},{"$f":"BL83*'[1]Hypo Cables'!$X$52","v":53},{"$f":"$H$93*BL93","v":26500},{"$f":"BN83*'[1]Hypo Cables'!$X$52","v":38},{"$f":"$H$93*BN93","v":19000},{"$f":"BP83*'[1]Hypo Cables'!$X$52","v":60},{"$f":"$H$93*BP93","v":30000},{"$f":"BR83*'[1]Hypo Cables'!$X$52","v":47},{"$f":"$H$93*BR93","v":23500},{"$f":"BT83*'[1]Hypo Cables'!$X$52","v":68},{"$f":"$H$93*BT93","v":34000},{"$f":"BV83*'[1]Hypo Cables'!$X$52","v":34},{"$f":"$H$93*BV93","v":17000},{"$f":"BX83*'[1]Hypo Cables'!$X$52","v":30},{"$f":"$H$93*BX93","v":15000},{"$f":"BZ83*'[1]Hypo Cables'!$X$52","v":71},{"$f":"$H$93*BZ93","v":35500},{"$f":"CB83*'[1]Hypo Cables'!$X$52","v":92},{"$f":"$H$93*CB93","v":46000},{"$f":"CD83*'[1]Hypo Cables'!$X$52","v":42},{"$f":"$H$93*CD93","v":21000},{"$f":"CF83*'[1]Hypo Cables'!$X$52","v":72},{"$f":"$H$93*CF93","v":36000},{"$f":"CH83*'[1]Hypo Cables'!$X$52","v":46},{"$f":"$H$93*CH93","v":23000},{"$f":"CJ83*'[1]Hypo Cables'!$X$52","v":42},{"$f":"$H$93*CJ93","v":21000},{"$f":"CL83*'[1]Hypo Cables'!$X$52","v":33},{"$f":"$H$93*CL93","v":16500},{"$f":"CN83*'[1]Hypo Cables'!$X$52","v":58},{"$f":"$H$93*CN93","v":29000},{"$f":"CP83*'[1]Hypo Cables'!$X$52","v":43},{"$f":"$H$93*CP93","v":21500},{"$f":"CR83*'[1]Hypo Cables'!$X$52","v":57},{"$f":"$H$93*CR93","v":28500},{"$f":"CT83*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$H$93*CT93","v":26000},{"$f":"CV83*'[1]Hypo Cables'!$X$52","v":113},{"$f":"$H$93*CV93","v":56500},{"$f":"CX83*'[1]Hypo Cables'!$X$52","v":65},{"$f":"$H$93*CX93","v":32500},{"$f":"CZ83*'[1]Hypo Cables'!$X$52","v":48},{"$f":"$H$93*CZ93","v":24000},{"$f":"DB83*'[1]Hypo Cables'!$X$52","v":65},{"$f":"$H$93*DB93","v":32500},{"$f":"DD83*'[1]Hypo Cables'!$X$52","v":53},{"$f":"$H$93*DD93","v":26500},{"$f":"DF83*'[1]Hypo Cables'!$X$52","v":51},{"$f":"$H$93*DF93","v":25500},869000,{"$f":"DI83*'[1]Hypo Cables'!$X$52","v":57},{"$f":"$H$93*DI93","v":28500},{"$f":"DK83*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$H$93*DK93","v":26000},{"$f":"DM83*'[1]Hypo Cables'!$X$52","v":105},{"$f":"$H$93*DM93","v":52500},{"$f":"DO83*'[1]Hypo Cables'!$X$52","v":67},{"$f":"$H$93*DO93","v":33500},{"$f":"DQ83*'[1]Hypo Cables'!$X$52","v":55},{"$f":"$H$93*DQ93","v":27500},{"$f":"DS83*'[1]Hypo Cables'!$X$52","v":50},{"$f":"$H$93*DS93","v":25000},{"$f":"DU83*'[1]Hypo Cables'!$X$52","v":95},{"$f":"$H$93*DU93","v":47500},{"$f":"DW83*'[1]Hypo Cables'!$X$52","v":81},{"$f":"$H$93*DW93","v":40500},{"$f":"DY83*'[1]Hypo Cables'!$X$52","v":65},{"$f":"$H$93*DY93","v":32500},{"$f":"EA83*'[1]Hypo Cables'!$X$52","v":37},{"$f":"$H$93*EA93","v":18500},{"$f":"+EB93+DZ93+DX93+DV93+DT93+DR93+DP93+DN93+DL93+DJ93","v":332000},{"$f":"ED83*'[1]Hypo Cables'!$X$52","v":72},{"$f":"$H$93*ED93","v":36000},{"$f":"EF83*'[1]Hypo Cables'!$X$52","v":49},{"$f":"$H$93*EF93","v":24500},{"$f":"EH83*'[1]Hypo Cables'!$X$52","v":68},{"$f":"$H$93*EH93","v":34000},{"$f":"EJ83*'[1]Hypo Cables'!$X$52","v":72},{"$f":"$H$93*EJ93","v":36000},{"$f":"EL83*'[1]Hypo Cables'!$X$52","v":57},{"$f":"$H$93*EL93","v":28500},{"$f":"EN83*'[1]Hypo Cables'!$X$52","v":29},{"$f":"$H$93*EN93","v":14500},{"$f":"EP83*'[1]Hypo Cables'!$X$52","v":91},{"$f":"$H$93*EP93","v":45500},{"$f":"ER83*'[1]Hypo Cables'!$X$52","v":66},{"$f":"$H$93*ER93","v":33000},{"$f":"ET83*'[1]Hypo Cables'!$X$52","v":64},{"$f":"$H$93*ET93","v":32000},{"$f":"EV83*'[1]Hypo Cables'!$X$52","v":60},{"$f":"$H$93*EV93","v":30000},{"$f":"EX83*'[1]Hypo Cables'!$X$52","v":82},{"$f":"$H$93*EX93","v":41000},{"$f":"EZ83*'[1]Hypo Cables'!$X$52","v":69},{"$f":"$H$93*EZ93","v":34500},{"$f":"FB83*'[1]Hypo Cables'!$X$52","v":53},{"$f":"$H$93*FB93","v":26500},{"$f":"FD83*'[1]Hypo Cables'!$X$52","v":49},{"$f":"$H$93*FD93","v":24500},{"$f":"FF83*'[1]Hypo Cables'!$X$52","v":35},{"$f":"$H$93*FF93","v":17500},{"$f":"FH83*'[1]Hypo Cables'!$X$52","v":50},{"$f":"$H$93*FH93","v":25000},{"$f":"FJ83*'[1]Hypo Cables'!$X$52","v":35},{"$f":"$H$93*FJ93","v":17500},{"$f":"FL83*'[1]Hypo Cables'!$X$52","v":73},{"$f":"$H$93*FL93","v":36500},{"$f":"FN83*'[1]Hypo Cables'!$X$52","v":83},{"$f":"$H$93*FN93","v":41500},{"$f":"FP83*'[1]Hypo Cables'!$X$52","v":66},{"$f":"$H$93*FP93","v":33000},{"$f":"FR83*'[1]Hypo Cables'!$X$52","v":80},{"$f":"$H$93*FR93","v":40000},{"$f":"FT83*'[1]Hypo Cables'!$X$52","v":41},{"$f":"$H$93*FT93","v":20500},{"$f":"FV83*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$H$93*FV93","v":26000},{"$f":"FX83*'[1]Hypo Cables'!$X$52","v":59},{"$f":"$H$93*FX93","v":29500},{"$f":"FZ83*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$H$93*FZ93","v":26000},{"$f":"GB83*'[1]Hypo Cables'!$X$52","v":74},{"$f":"$H$93*GB93","v":37000},{"$f":"GD83*'[1]Hypo Cables'!$X$52","v":79},{"$f":"$H$93*GD93","v":39500},{"$f":"GF83*'[1]Hypo Cables'!$X$52","v":85},{"$f":"$H$93*GF93","v":42500},{"$f":"GH83*'[1]Hypo Cables'!$X$52","v":133},{"$f":"$H$93*GH93","v":66500},{"$f":"GJ83*'[1]Hypo Cables'!$X$52","v":56},{"$f":"$H$93*GJ93","v":28000},{"$f":"GL83*'[1]Hypo Cables'!$X$52","v":64},{"$f":"$H$93*GL93","v":32000},{"$f":"GN83*'[1]Hypo Cables'!$X$52","v":66},{"$f":"$H$93*GN93","v":33000},{"$f":"GP83*'[1]Hypo Cables'!$X$52","v":65},{"$f":"$H$93*GP93","v":32500},{"$f":"GR83*'[1]Hypo Cables'!$X$52","v":53},{"$f":"$H$93*GR93","v":26500},{"$f":"GT83*'[1]Hypo Cables'!$X$52","v":55},{"$f":"$H$93*GT93","v":27500},1118500]
[{"$nulls":5},"Prise de Courant","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D73,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":1000},{"$f":"I83*'[1]Hypo Cables'!$X$53","v":944},{"$f":"$H$94*I94","v":944000},{"$f":"K83*'[1]Hypo Cables'!$X$53","v":288},{"$f":"$H$94*K94","v":288000},{"$f":"M83*'[1]Hypo Cables'!$X$53","v":448},{"$f":"$H$94*M94","v":448000},{"$f":"O83*'[1]Hypo Cables'!$X$53","v":576},{"$f":"$H$94*O94","v":576000},{"$f":"Q83*'[1]Hypo Cables'!$X$53","v":200},{"$f":"$H$94*Q94","v":200000},{"$f":"S83*'[1]Hypo Cables'!$X$53","v":752},{"$f":"$H$94*S94","v":752000},{"$f":"U83*'[1]Hypo Cables'!$X$53","v":936},{"$f":"$H$94*U94","v":936000},{"$f":"W83*'[1]Hypo Cables'!$X$53","v":760},{"$f":"$H$94*W94","v":760000},{"$f":"Y83*'[1]Hypo Cables'!$X$53","v":656},{"$f":"$H$94*Y94","v":656000},{"$f":"AA83*'[1]Hypo Cables'!$X$53","v":424},{"$f":"$H$94*AA94","v":424000},5984000,{"$f":"AD83*'[1]Hypo Cables'!$X$53","v":632},{"$f":"$H$94*AD94","v":632000},{"$f":"AF83*'[1]Hypo Cables'!$X$53","v":744},{"$f":"$H$94*AF94","v":744000},1376000,{"$f":"AI83*'[1]Hypo Cables'!$X$53","v":328},{"$f":"$H$94*AI94","v":328000},328000,{"$f":"AL83*'[1]Hypo Cables'!$X$53","v":424},{"$f":"$H$94*AL94","v":424000},{"$f":"AN83*'[1]Hypo Cables'!$X$53","v":296},{"$f":"$H$94*AN94","v":296000},{"$f":"AP83*'[1]Hypo Cables'!$X$53","v":360},{"$f":"$H$94*AP94","v":360000},{"$f":"AR83*'[1]Hypo Cables'!$X$53","v":864},{"$f":"$H$94*AR94","v":864000},{"$f":"AT83*'[1]Hypo Cables'!$X$53","v":432},{"$f":"$H$94*AT94","v":432000},{"$f":"AV83*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$H$94*AV94","v":416000},2792000,{"$f":"AY83*'[1]Hypo Cables'!$X$53","v":432},{"$f":"$H$94*AY94","v":432000},432000,{"$f":"BB83*'[1]Hypo Cables'!$X$53","v":544},{"$f":"$H$94*BB94","v":544000},{"$f":"BD83*'[1]Hypo Cables'!$X$53","v":752},{"$f":"$H$94*BD94","v":752000},{"$f":"BF83*'[1]Hypo Cables'!$X$53","v":1040},{"$f":"$H$94*BF94","v":1040000},{"$f":"BH83*'[1]Hypo Cables'!$X$53","v":544},{"$f":"$H$94*BH94","v":544000},{"$f":"BJ83*'[1]Hypo Cables'!$X$53","v":360},{"$f":"$H$94*BJ94","v":360000},{"$f":"BL83*'[1]Hypo Cables'!$X$53","v":424},{"$f":"$H$94*BL94","v":424000},{"$f":"BN83*'[1]Hypo Cables'!$X$53","v":304},{"$f":"$H$94*BN94","v":304000},{"$f":"BP83*'[1]Hypo Cables'!$X$53","v":480},{"$f":"$H$94*BP94","v":480000},{"$f":"BR83*'[1]Hypo Cables'!$X$53","v":376},{"$f":"$H$94*BR94","v":376000},{"$f":"BT83*'[1]Hypo Cables'!$X$53","v":544},{"$f":"$H$94*BT94","v":544000},{"$f":"BV83*'[1]Hypo Cables'!$X$53","v":272},{"$f":"$H$94*BV94","v":272000},{"$f":"BX83*'[1]Hypo Cables'!$X$53","v":240},{"$f":"$H$94*BX94","v":240000},{"$f":"BZ83*'[1]Hypo Cables'!$X$53","v":568},{"$f":"$H$94*BZ94","v":568000},{"$f":"CB83*'[1]Hypo Cables'!$X$53","v":736},{"$f":"$H$94*CB94","v":736000},{"$f":"CD83*'[1]Hypo Cables'!$X$53","v":336},{"$f":"$H$94*CD94","v":336000},{"$f":"CF83*'[1]Hypo Cables'!$X$53","v":576},{"$f":"$H$94*CF94","v":576000},{"$f":"CH83*'[1]Hypo Cables'!$X$53","v":368},{"$f":"$H$94*CH94","v":368000},{"$f":"CJ83*'[1]Hypo Cables'!$X$53","v":336},{"$f":"$H$94*CJ94","v":336000},{"$f":"CL83*'[1]Hypo Cables'!$X$53","v":264},{"$f":"$H$94*CL94","v":264000},{"$f":"CN83*'[1]Hypo Cables'!$X$53","v":464},{"$f":"$H$94*CN94","v":464000},{"$f":"CP83*'[1]Hypo Cables'!$X$53","v":344},{"$f":"$H$94*CP94","v":344000},{"$f":"CR83*'[1]Hypo Cables'!$X$53","v":456},{"$f":"$H$94*CR94","v":456000},{"$f":"CT83*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$H$94*CT94","v":416000},{"$f":"CV83*'[1]Hypo Cables'!$X$53","v":904},{"$f":"$H$94*CV94","v":904000},{"$f":"CX83*'[1]Hypo Cables'!$X$53","v":520},{"$f":"$H$94*CX94","v":520000},{"$f":"CZ83*'[1]Hypo Cables'!$X$53","v":384},{"$f":"$H$94*CZ94","v":384000},{"$f":"DB83*'[1]Hypo Cables'!$X$53","v":520},{"$f":"$H$94*DB94","v":520000},{"$f":"DD83*'[1]Hypo Cables'!$X$53","v":424},{"$f":"$H$94*DD94","v":424000},{"$f":"DF83*'[1]Hypo Cables'!$X$53","v":408},{"$f":"$H$94*DF94","v":408000},13904000,{"$f":"DI83*'[1]Hypo Cables'!$X$53","v":456},{"$f":"$H$94*DI94","v":456000},{"$f":"DK83*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$H$94*DK94","v":416000},{"$f":"DM83*'[1]Hypo Cables'!$X$53","v":840},{"$f":"$H$94*DM94","v":840000},{"$f":"DO83*'[1]Hypo Cables'!$X$53","v":536},{"$f":"$H$94*DO94","v":536000},{"$f":"DQ83*'[1]Hypo Cables'!$X$53","v":440},{"$f":"$H$94*DQ94","v":440000},{"$f":"DS83*'[1]Hypo Cables'!$X$53","v":400},{"$f":"$H$94*DS94","v":400000},{"$f":"DU83*'[1]Hypo Cables'!$X$53","v":760},{"$f":"$H$94*DU94","v":760000},{"$f":"DW83*'[1]Hypo Cables'!$X$53","v":648},{"$f":"$H$94*DW94","v":648000},{"$f":"DY83*'[1]Hypo Cables'!$X$53","v":520},{"$f":"$H$94*DY94","v":520000},{"$f":"EA83*'[1]Hypo Cables'!$X$53","v":296},{"$f":"$H$94*EA94","v":296000},{"$f":"+EB94+DZ94+DX94+DV94+DT94+DR94+DP94+DN94+DL94+DJ94","v":5312000},{"$f":"ED83*'[1]Hypo Cables'!$X$53","v":576},{"$f":"$H$94*ED94","v":576000},{"$f":"EF83*'[1]Hypo Cables'!$X$53","v":392},{"$f":"$H$94*EF94","v":392000},{"$f":"EH83*'[1]Hypo Cables'!$X$53","v":544},{"$f":"$H$94*EH94","v":544000},{"$f":"EJ83*'[1]Hypo Cables'!$X$53","v":576},{"$f":"$H$94*EJ94","v":576000},{"$f":"EL83*'[1]Hypo Cables'!$X$53","v":456},{"$f":"$H$94*EL94","v":456000},{"$f":"EN83*'[1]Hypo Cables'!$X$53","v":232},{"$f":"$H$94*EN94","v":232000},{"$f":"EP83*'[1]Hypo Cables'!$X$53","v":728},{"$f":"$H$94*EP94","v":728000},{"$f":"ER83*'[1]Hypo Cables'!$X$53","v":528},{"$f":"$H$94*ER94","v":528000},{"$f":"ET83*'[1]Hypo Cables'!$X$53","v":512},{"$f":"$H$94*ET94","v":512000},{"$f":"EV83*'[1]Hypo Cables'!$X$53","v":480},{"$f":"$H$94*EV94","v":480000},{"$f":"EX83*'[1]Hypo Cables'!$X$53","v":656},{"$f":"$H$94*EX94","v":656000},{"$f":"EZ83*'[1]Hypo Cables'!$X$53","v":552},{"$f":"$H$94*EZ94","v":552000},{"$f":"FB83*'[1]Hypo Cables'!$X$53","v":424},{"$f":"$H$94*FB94","v":424000},{"$f":"FD83*'[1]Hypo Cables'!$X$53","v":392},{"$f":"$H$94*FD94","v":392000},{"$f":"FF83*'[1]Hypo Cables'!$X$53","v":280},{"$f":"$H$94*FF94","v":280000},{"$f":"FH83*'[1]Hypo Cables'!$X$53","v":400},{"$f":"$H$94*FH94","v":400000},{"$f":"FJ83*'[1]Hypo Cables'!$X$53","v":280},{"$f":"$H$94*FJ94","v":280000},{"$f":"FL83*'[1]Hypo Cables'!$X$53","v":584},{"$f":"$H$94*FL94","v":584000},{"$f":"FN83*'[1]Hypo Cables'!$X$53","v":664},{"$f":"$H$94*FN94","v":664000},{"$f":"FP83*'[1]Hypo Cables'!$X$53","v":528},{"$f":"$H$94*FP94","v":528000},{"$f":"FR83*'[1]Hypo Cables'!$X$53","v":640},{"$f":"$H$94*FR94","v":640000},{"$f":"FT83*'[1]Hypo Cables'!$X$53","v":328},{"$f":"$H$94*FT94","v":328000},{"$f":"FV83*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$H$94*FV94","v":416000},{"$f":"FX83*'[1]Hypo Cables'!$X$53","v":472},{"$f":"$H$94*FX94","v":472000},{"$f":"FZ83*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$H$94*FZ94","v":416000},{"$f":"GB83*'[1]Hypo Cables'!$X$53","v":592},{"$f":"$H$94*GB94","v":592000},{"$f":"GD83*'[1]Hypo Cables'!$X$53","v":632},{"$f":"$H$94*GD94","v":632000},{"$f":"GF83*'[1]Hypo Cables'!$X$53","v":680},{"$f":"$H$94*GF94","v":680000},{"$f":"GH83*'[1]Hypo Cables'!$X$53","v":1064},{"$f":"$H$94*GH94","v":1064000},{"$f":"GJ83*'[1]Hypo Cables'!$X$53","v":448},{"$f":"$H$94*GJ94","v":448000},{"$f":"GL83*'[1]Hypo Cables'!$X$53","v":512},{"$f":"$H$94*GL94","v":512000},{"$f":"GN83*'[1]Hypo Cables'!$X$53","v":528},{"$f":"$H$94*GN94","v":528000},{"$f":"GP83*'[1]Hypo Cables'!$X$53","v":520},{"$f":"$H$94*GP94","v":520000},{"$f":"GR83*'[1]Hypo Cables'!$X$53","v":424},{"$f":"$H$94*GR94","v":424000},{"$f":"GT83*'[1]Hypo Cables'!$X$53","v":440},{"$f":"$H$94*GT94","v":440000},17896000]
[{"$nulls":5},"Boite de dérivation","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D74,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":1200},{"$f":"I83*'[1]Hypo Cables'!$X$54","v":708},{"$f":"$H$95*I95","v":849600},{"$f":"K83*'[1]Hypo Cables'!$X$54","v":216},{"$f":"$H$95*K95","v":259200},{"$f":"M83*'[1]Hypo Cables'!$X$54","v":336},{"$f":"$H$95*M95","v":403200},{"$f":"O83*'[1]Hypo Cables'!$X$54","v":432},{"$f":"$H$95*O95","v":518400},{"$f":"Q83*'[1]Hypo Cables'!$X$54","v":150},{"$f":"$H$95*Q95","v":180000},{"$f":"S83*'[1]Hypo Cables'!$X$54","v":564},{"$f":"$H$95*S95","v":676800},{"$f":"U83*'[1]Hypo Cables'!$X$54","v":702},{"$f":"$H$95*U95","v":842400},{"$f":"W83*'[1]Hypo Cables'!$X$54","v":570},{"$f":"$H$95*W95","v":684000},{"$f":"Y83*'[1]Hypo Cables'!$X$54","v":492},{"$f":"$H$95*Y95","v":590400},{"$f":"AA83*'[1]Hypo Cables'!$X$54","v":318},{"$f":"$H$95*AA95","v":381600},5385600,{"$f":"AD83*'[1]Hypo Cables'!$X$54","v":474},{"$f":"$H$95*AD95","v":568800},{"$f":"AF83*'[1]Hypo Cables'!$X$54","v":558},{"$f":"$H$95*AF95","v":669600},1238400,{"$f":"AI83*'[1]Hypo Cables'!$X$54","v":246},{"$f":"$H$95*AI95","v":295200},295200,{"$f":"AL83*'[1]Hypo Cables'!$X$54","v":318},{"$f":"$H$95*AL95","v":381600},{"$f":"AN83*'[1]Hypo Cables'!$X$54","v":222},{"$f":"$H$95*AN95","v":266400},{"$f":"AP83*'[1]Hypo Cables'!$X$54","v":270},{"$f":"$H$95*AP95","v":324000},{"$f":"AR83*'[1]Hypo Cables'!$X$54","v":648},{"$f":"$H$95*AR95","v":777600},{"$f":"AT83*'[1]Hypo Cables'!$X$54","v":324},{"$f":"$H$95*AT95","v":388800},{"$f":"AV83*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$H$95*AV95","v":374400},2512800,{"$f":"AY83*'[1]Hypo Cables'!$X$54","v":324},{"$f":"$H$95*AY95","v":388800},388800,{"$f":"BB83*'[1]Hypo Cables'!$X$54","v":408},{"$f":"$H$95*BB95","v":489600},{"$f":"BD83*'[1]Hypo Cables'!$X$54","v":564},{"$f":"$H$95*BD95","v":676800},{"$f":"BF83*'[1]Hypo Cables'!$X$54","v":780},{"$f":"$H$95*BF95","v":936000},{"$f":"BH83*'[1]Hypo Cables'!$X$54","v":408},{"$f":"$H$95*BH95","v":489600},{"$f":"BJ83*'[1]Hypo Cables'!$X$54","v":270},{"$f":"$H$95*BJ95","v":324000},{"$f":"BL83*'[1]Hypo Cables'!$X$54","v":318},{"$f":"$H$95*BL95","v":381600},{"$f":"BN83*'[1]Hypo Cables'!$X$54","v":228},{"$f":"$H$95*BN95","v":273600},{"$f":"BP83*'[1]Hypo Cables'!$X$54","v":360},{"$f":"$H$95*BP95","v":432000},{"$f":"BR83*'[1]Hypo Cables'!$X$54","v":282},{"$f":"$H$95*BR95","v":338400},{"$f":"BT83*'[1]Hypo Cables'!$X$54","v":408},{"$f":"$H$95*BT95","v":489600},{"$f":"BV83*'[1]Hypo Cables'!$X$54","v":204},{"$f":"$H$95*BV95","v":244800},{"$f":"BX83*'[1]Hypo Cables'!$X$54","v":180},{"$f":"$H$95*BX95","v":216000},{"$f":"BZ83*'[1]Hypo Cables'!$X$54","v":426},{"$f":"$H$95*BZ95","v":511200},{"$f":"CB83*'[1]Hypo Cables'!$X$54","v":552},{"$f":"$H$95*CB95","v":662400},{"$f":"CD83*'[1]Hypo Cables'!$X$54","v":252},{"$f":"$H$95*CD95","v":302400},{"$f":"CF83*'[1]Hypo Cables'!$X$54","v":432},{"$f":"$H$95*CF95","v":518400},{"$f":"CH83*'[1]Hypo Cables'!$X$54","v":276},{"$f":"$H$95*CH95","v":331200},{"$f":"CJ83*'[1]Hypo Cables'!$X$54","v":252},{"$f":"$H$95*CJ95","v":302400},{"$f":"CL83*'[1]Hypo Cables'!$X$54","v":198},{"$f":"$H$95*CL95","v":237600},{"$f":"CN83*'[1]Hypo Cables'!$X$54","v":348},{"$f":"$H$95*CN95","v":417600},{"$f":"CP83*'[1]Hypo Cables'!$X$54","v":258},{"$f":"$H$95*CP95","v":309600},{"$f":"CR83*'[1]Hypo Cables'!$X$54","v":342},{"$f":"$H$95*CR95","v":410400},{"$f":"CT83*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$H$95*CT95","v":374400},{"$f":"CV83*'[1]Hypo Cables'!$X$54","v":678},{"$f":"$H$95*CV95","v":813600},{"$f":"CX83*'[1]Hypo Cables'!$X$54","v":390},{"$f":"$H$95*CX95","v":468000},{"$f":"CZ83*'[1]Hypo Cables'!$X$54","v":288},{"$f":"$H$95*CZ95","v":345600},{"$f":"DB83*'[1]Hypo Cables'!$X$54","v":390},{"$f":"$H$95*DB95","v":468000},{"$f":"DD83*'[1]Hypo Cables'!$X$54","v":318},{"$f":"$H$95*DD95","v":381600},{"$f":"DF83*'[1]Hypo Cables'!$X$54","v":306},{"$f":"$H$95*DF95","v":367200},12513600,{"$f":"DI83*'[1]Hypo Cables'!$X$54","v":342},{"$f":"$H$95*DI95","v":410400},{"$f":"DK83*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$H$95*DK95","v":374400},{"$f":"DM83*'[1]Hypo Cables'!$X$54","v":630},{"$f":"$H$95*DM95","v":756000},{"$f":"DO83*'[1]Hypo Cables'!$X$54","v":402},{"$f":"$H$95*DO95","v":482400},{"$f":"DQ83*'[1]Hypo Cables'!$X$54","v":330},{"$f":"$H$95*DQ95","v":396000},{"$f":"DS83*'[1]Hypo Cables'!$X$54","v":300},{"$f":"$H$95*DS95","v":360000},{"$f":"DU83*'[1]Hypo Cables'!$X$54","v":570},{"$f":"$H$95*DU95","v":684000},{"$f":"DW83*'[1]Hypo Cables'!$X$54","v":486},{"$f":"$H$95*DW95","v":583200},{"$f":"DY83*'[1]Hypo Cables'!$X$54","v":390},{"$f":"$H$95*DY95","v":468000},{"$f":"EA83*'[1]Hypo Cables'!$X$54","v":222},{"$f":"$H$95*EA95","v":266400},{"$f":"+EB95+DZ95+DX95+DV95+DT95+DR95+DP95+DN95+DL95+DJ95","v":4780800},{"$f":"ED83*'[1]Hypo Cables'!$X$54","v":432},{"$f":"$H$95*ED95","v":518400},{"$f":"EF83*'[1]Hypo Cables'!$X$54","v":294},{"$f":"$H$95*EF95","v":352800},{"$f":"EH83*'[1]Hypo Cables'!$X$54","v":408},{"$f":"$H$95*EH95","v":489600},{"$f":"EJ83*'[1]Hypo Cables'!$X$54","v":432},{"$f":"$H$95*EJ95","v":518400},{"$f":"EL83*'[1]Hypo Cables'!$X$54","v":342},{"$f":"$H$95*EL95","v":410400},{"$f":"EN83*'[1]Hypo Cables'!$X$54","v":174},{"$f":"$H$95*EN95","v":208800},{"$f":"EP83*'[1]Hypo Cables'!$X$54","v":546},{"$f":"$H$95*EP95","v":655200},{"$f":"ER83*'[1]Hypo Cables'!$X$54","v":396},{"$f":"$H$95*ER95","v":475200},{"$f":"ET83*'[1]Hypo Cables'!$X$54","v":384},{"$f":"$H$95*ET95","v":460800},{"$f":"EV83*'[1]Hypo Cables'!$X$54","v":360},{"$f":"$H$95*EV95","v":432000},{"$f":"EX83*'[1]Hypo Cables'!$X$54","v":492},{"$f":"$H$95*EX95","v":590400},{"$f":"EZ83*'[1]Hypo Cables'!$X$54","v":414},{"$f":"$H$95*EZ95","v":496800},{"$f":"FB83*'[1]Hypo Cables'!$X$54","v":318},{"$f":"$H$95*FB95","v":381600},{"$f":"FD83*'[1]Hypo Cables'!$X$54","v":294},{"$f":"$H$95*FD95","v":352800},{"$f":"FF83*'[1]Hypo Cables'!$X$54","v":210},{"$f":"$H$95*FF95","v":252000},{"$f":"FH83*'[1]Hypo Cables'!$X$54","v":300},{"$f":"$H$95*FH95","v":360000},{"$f":"FJ83*'[1]Hypo Cables'!$X$54","v":210},{"$f":"$H$95*FJ95","v":252000},{"$f":"FL83*'[1]Hypo Cables'!$X$54","v":438},{"$f":"$H$95*FL95","v":525600},{"$f":"FN83*'[1]Hypo Cables'!$X$54","v":498},{"$f":"$H$95*FN95","v":597600},{"$f":"FP83*'[1]Hypo Cables'!$X$54","v":396},{"$f":"$H$95*FP95","v":475200},{"$f":"FR83*'[1]Hypo Cables'!$X$54","v":480},{"$f":"$H$95*FR95","v":576000},{"$f":"FT83*'[1]Hypo Cables'!$X$54","v":246},{"$f":"$H$95*FT95","v":295200},{"$f":"FV83*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$H$95*FV95","v":374400},{"$f":"FX83*'[1]Hypo Cables'!$X$54","v":354},{"$f":"$H$95*FX95","v":424800},{"$f":"FZ83*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$H$95*FZ95","v":374400},{"$f":"GB83*'[1]Hypo Cables'!$X$54","v":444},{"$f":"$H$95*GB95","v":532800},{"$f":"GD83*'[1]Hypo Cables'!$X$54","v":474},{"$f":"$H$95*GD95","v":568800},{"$f":"GF83*'[1]Hypo Cables'!$X$54","v":510},{"$f":"$H$95*GF95","v":612000},{"$f":"GH83*'[1]Hypo Cables'!$X$54","v":798},{"$f":"$H$95*GH95","v":957600},{"$f":"GJ83*'[1]Hypo Cables'!$X$54","v":336},{"$f":"$H$95*GJ95","v":403200},{"$f":"GL83*'[1]Hypo Cables'!$X$54","v":384},{"$f":"$H$95*GL95","v":460800},{"$f":"GN83*'[1]Hypo Cables'!$X$54","v":396},{"$f":"$H$95*GN95","v":475200},{"$f":"GP83*'[1]Hypo Cables'!$X$54","v":390},{"$f":"$H$95*GP95","v":468000},{"$f":"GR83*'[1]Hypo Cables'!$X$54","v":318},{"$f":"$H$95*GR95","v":381600},{"$f":"GT83*'[1]Hypo Cables'!$X$54","v":330},{"$f":"$H$95*GT95","v":396000},16106400]
[{"$nulls":5},"Accessoires divers (Colliers, attaches, chevilles, etc )","Ens.",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D75,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":5000},{"$f":"I83*'[1]Hypo Cables'!$X$55","v":118},{"$f":"$H$96*I96","v":590000},{"$f":"K83*'[1]Hypo Cables'!$X$55","v":36},{"$f":"$H$96*K96","v":180000},{"$f":"M83*'[1]Hypo Cables'!$X$55","v":56},{"$f":"$H$96*M96","v":280000},{"$f":"O83*'[1]Hypo Cables'!$X$55","v":72},{"$f":"$H$96*O96","v":360000},{"$f":"Q83*'[1]Hypo Cables'!$X$55","v":25},{"$f":"$H$96*Q96","v":125000},{"$f":"S83*'[1]Hypo Cables'!$X$55","v":94},{"$f":"$H$96*S96","v":470000},{"$f":"U83*'[1]Hypo Cables'!$X$55","v":117},{"$f":"$H$96*U96","v":585000},{"$f":"W83*'[1]Hypo Cables'!$X$55","v":95},{"$f":"$H$96*W96","v":475000},{"$f":"Y83*'[1]Hypo Cables'!$X$55","v":82},{"$f":"$H$96*Y96","v":410000},{"$f":"AA83*'[1]Hypo Cables'!$X$55","v":53},{"$f":"$H$96*AA96","v":265000},3740000,{"$f":"AD83*'[1]Hypo Cables'!$X$55","v":79},{"$f":"$H$96*AD96","v":395000},{"$f":"AF83*'[1]Hypo Cables'!$X$55","v":93},{"$f":"$H$96*AF96","v":465000},860000,{"$f":"AI83*'[1]Hypo Cables'!$X$55","v":41},{"$f":"$H$96*AI96","v":205000},205000,{"$f":"AL83*'[1]Hypo Cables'!$X$55","v":53},{"$f":"$H$96*AL96","v":265000},{"$f":"AN83*'[1]Hypo Cables'!$X$55","v":37},{"$f":"$H$96*AN96","v":185000},{"$f":"AP83*'[1]Hypo Cables'!$X$55","v":45},{"$f":"$H$96*AP96","v":225000},{"$f":"AR83*'[1]Hypo Cables'!$X$55","v":108},{"$f":"$H$96*AR96","v":540000},{"$f":"AT83*'[1]Hypo Cables'!$X$55","v":54},{"$f":"$H$96*AT96","v":270000},{"$f":"AV83*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$H$96*AV96","v":260000},1745000,{"$f":"AY83*'[1]Hypo Cables'!$X$55","v":54},{"$f":"$H$96*AY96","v":270000},270000,{"$f":"BB83*'[1]Hypo Cables'!$X$55","v":68},{"$f":"$H$96*BB96","v":340000},{"$f":"BD83*'[1]Hypo Cables'!$X$55","v":94},{"$f":"$H$96*BD96","v":470000},{"$f":"BF83*'[1]Hypo Cables'!$X$55","v":130},{"$f":"$H$96*BF96","v":650000},{"$f":"BH83*'[1]Hypo Cables'!$X$55","v":68},{"$f":"$H$96*BH96","v":340000},{"$f":"BJ83*'[1]Hypo Cables'!$X$55","v":45},{"$f":"$H$96*BJ96","v":225000},{"$f":"BL83*'[1]Hypo Cables'!$X$55","v":53},{"$f":"$H$96*BL96","v":265000},{"$f":"BN83*'[1]Hypo Cables'!$X$55","v":38},{"$f":"$H$96*BN96","v":190000},{"$f":"BP83*'[1]Hypo Cables'!$X$55","v":60},{"$f":"$H$96*BP96","v":300000},{"$f":"BR83*'[1]Hypo Cables'!$X$55","v":47},{"$f":"$H$96*BR96","v":235000},{"$f":"BT83*'[1]Hypo Cables'!$X$55","v":68},{"$f":"$H$96*BT96","v":340000},{"$f":"BV83*'[1]Hypo Cables'!$X$55","v":34},{"$f":"$H$96*BV96","v":170000},{"$f":"BX83*'[1]Hypo Cables'!$X$55","v":30},{"$f":"$H$96*BX96","v":150000},{"$f":"BZ83*'[1]Hypo Cables'!$X$55","v":71},{"$f":"$H$96*BZ96","v":355000},{"$f":"CB83*'[1]Hypo Cables'!$X$55","v":92},{"$f":"$H$96*CB96","v":460000},{"$f":"CD83*'[1]Hypo Cables'!$X$55","v":42},{"$f":"$H$96*CD96","v":210000},{"$f":"CF83*'[1]Hypo Cables'!$X$55","v":72},{"$f":"$H$96*CF96","v":360000},{"$f":"CH83*'[1]Hypo Cables'!$X$55","v":46},{"$f":"$H$96*CH96","v":230000},{"$f":"CJ83*'[1]Hypo Cables'!$X$55","v":42},{"$f":"$H$96*CJ96","v":210000},{"$f":"CL83*'[1]Hypo Cables'!$X$55","v":33},{"$f":"$H$96*CL96","v":165000},{"$f":"CN83*'[1]Hypo Cables'!$X$55","v":58},{"$f":"$H$96*CN96","v":290000},{"$f":"CP83*'[1]Hypo Cables'!$X$55","v":43},{"$f":"$H$96*CP96","v":215000},{"$f":"CR83*'[1]Hypo Cables'!$X$55","v":57},{"$f":"$H$96*CR96","v":285000},{"$f":"CT83*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$H$96*CT96","v":260000},{"$f":"CV83*'[1]Hypo Cables'!$X$55","v":113},{"$f":"$H$96*CV96","v":565000},{"$f":"CX83*'[1]Hypo Cables'!$X$55","v":65},{"$f":"$H$96*CX96","v":325000},{"$f":"CZ83*'[1]Hypo Cables'!$X$55","v":48},{"$f":"$H$96*CZ96","v":240000},{"$f":"DB83*'[1]Hypo Cables'!$X$55","v":65},{"$f":"$H$96*DB96","v":325000},{"$f":"DD83*'[1]Hypo Cables'!$X$55","v":53},{"$f":"$H$96*DD96","v":265000},{"$f":"DF83*'[1]Hypo Cables'!$X$55","v":51},{"$f":"$H$96*DF96","v":255000},8690000,{"$f":"DI83*'[1]Hypo Cables'!$X$55","v":57},{"$f":"$H$96*DI96","v":285000},{"$f":"DK83*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$H$96*DK96","v":260000},{"$f":"DM83*'[1]Hypo Cables'!$X$55","v":105},{"$f":"$H$96*DM96","v":525000},{"$f":"DO83*'[1]Hypo Cables'!$X$55","v":67},{"$f":"$H$96*DO96","v":335000},{"$f":"DQ83*'[1]Hypo Cables'!$X$55","v":55},{"$f":"$H$96*DQ96","v":275000},{"$f":"DS83*'[1]Hypo Cables'!$X$55","v":50},{"$f":"$H$96*DS96","v":250000},{"$f":"DU83*'[1]Hypo Cables'!$X$55","v":95},{"$f":"$H$96*DU96","v":475000},{"$f":"DW83*'[1]Hypo Cables'!$X$55","v":81},{"$f":"$H$96*DW96","v":405000},{"$f":"DY83*'[1]Hypo Cables'!$X$55","v":65},{"$f":"$H$96*DY96","v":325000},{"$f":"EA83*'[1]Hypo Cables'!$X$55","v":37},{"$f":"$H$96*EA96","v":185000},{"$f":"+EB96+DZ96+DX96+DV96+DT96+DR96+DP96+DN96+DL96+DJ96","v":3320000},{"$f":"ED83*'[1]Hypo Cables'!$X$55","v":72},{"$f":"$H$96*ED96","v":360000},{"$f":"EF83*'[1]Hypo Cables'!$X$55","v":49},{"$f":"$H$96*EF96","v":245000},{"$f":"EH83*'[1]Hypo Cables'!$X$55","v":68},{"$f":"$H$96*EH96","v":340000},{"$f":"EJ83*'[1]Hypo Cables'!$X$55","v":72},{"$f":"$H$96*EJ96","v":360000},{"$f":"EL83*'[1]Hypo Cables'!$X$55","v":57},{"$f":"$H$96*EL96","v":285000},{"$f":"EN83*'[1]Hypo Cables'!$X$55","v":29},{"$f":"$H$96*EN96","v":145000},{"$f":"EP83*'[1]Hypo Cables'!$X$55","v":91},{"$f":"$H$96*EP96","v":455000},{"$f":"ER83*'[1]Hypo Cables'!$X$55","v":66},{"$f":"$H$96*ER96","v":330000},{"$f":"ET83*'[1]Hypo Cables'!$X$55","v":64},{"$f":"$H$96*ET96","v":320000},{"$f":"EV83*'[1]Hypo Cables'!$X$55","v":60},{"$f":"$H$96*EV96","v":300000},{"$f":"EX83*'[1]Hypo Cables'!$X$55","v":82},{"$f":"$H$96*EX96","v":410000},{"$f":"EZ83*'[1]Hypo Cables'!$X$55","v":69},{"$f":"$H$96*EZ96","v":345000},{"$f":"FB83*'[1]Hypo Cables'!$X$55","v":53},{"$f":"$H$96*FB96","v":265000},{"$f":"FD83*'[1]Hypo Cables'!$X$55","v":49},{"$f":"$H$96*FD96","v":245000},{"$f":"FF83*'[1]Hypo Cables'!$X$55","v":35},{"$f":"$H$96*FF96","v":175000},{"$f":"FH83*'[1]Hypo Cables'!$X$55","v":50},{"$f":"$H$96*FH96","v":250000},{"$f":"FJ83*'[1]Hypo Cables'!$X$55","v":35},{"$f":"$H$96*FJ96","v":175000},{"$f":"FL83*'[1]Hypo Cables'!$X$55","v":73},{"$f":"$H$96*FL96","v":365000},{"$f":"FN83*'[1]Hypo Cables'!$X$55","v":83},{"$f":"$H$96*FN96","v":415000},{"$f":"FP83*'[1]Hypo Cables'!$X$55","v":66},{"$f":"$H$96*FP96","v":330000},{"$f":"FR83*'[1]Hypo Cables'!$X$55","v":80},{"$f":"$H$96*FR96","v":400000},{"$f":"FT83*'[1]Hypo Cables'!$X$55","v":41},{"$f":"$H$96*FT96","v":205000},{"$f":"FV83*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$H$96*FV96","v":260000},{"$f":"FX83*'[1]Hypo Cables'!$X$55","v":59},{"$f":"$H$96*FX96","v":295000},{"$f":"FZ83*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$H$96*FZ96","v":260000},{"$f":"GB83*'[1]Hypo Cables'!$X$55","v":74},{"$f":"$H$96*GB96","v":370000},{"$f":"GD83*'[1]Hypo Cables'!$X$55","v":79},{"$f":"$H$96*GD96","v":395000},{"$f":"GF83*'[1]Hypo Cables'!$X$55","v":85},{"$f":"$H$96*GF96","v":425000},{"$f":"GH83*'[1]Hypo Cables'!$X$55","v":133},{"$f":"$H$96*GH96","v":665000},{"$f":"GJ83*'[1]Hypo Cables'!$X$55","v":56},{"$f":"$H$96*GJ96","v":280000},{"$f":"GL83*'[1]Hypo Cables'!$X$55","v":64},{"$f":"$H$96*GL96","v":320000},{"$f":"GN83*'[1]Hypo Cables'!$X$55","v":66},{"$f":"$H$96*GN96","v":330000},{"$f":"GP83*'[1]Hypo Cables'!$X$55","v":65},{"$f":"$H$96*GP96","v":325000},{"$f":"GR83*'[1]Hypo Cables'!$X$55","v":53},{"$f":"$H$96*GR96","v":265000},{"$f":"GT83*'[1]Hypo Cables'!$X$55","v":55},{"$f":"$H$96*GT96","v":275000},11185000]
[{"$nulls":5},"Main d'œuvre","ff",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D76,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":15000},{"$f":"I83*'[1]Hypo Cables'!$X$56","v":118},{"$f":"$H$97*I97","v":1770000},{"$f":"K83*'[1]Hypo Cables'!$X$56","v":36},{"$f":"$H$97*K97","v":540000},{"$f":"M83*'[1]Hypo Cables'!$X$56","v":56},{"$f":"$H$97*M97","v":840000},{"$f":"O83*'[1]Hypo Cables'!$X$56","v":72},{"$f":"$H$97*O97","v":1080000},{"$f":"Q83*'[1]Hypo Cables'!$X$56","v":25},{"$f":"$H$97*Q97","v":375000},{"$f":"S83*'[1]Hypo Cables'!$X$56","v":94},{"$f":"$H$97*S97","v":1410000},{"$f":"U83*'[1]Hypo Cables'!$X$56","v":117},{"$f":"$H$97*U97","v":1755000},{"$f":"W83*'[1]Hypo Cables'!$X$56","v":95},{"$f":"$H$97*W97","v":1425000},{"$f":"Y83*'[1]Hypo Cables'!$X$56","v":82},{"$f":"$H$97*Y97","v":1230000},{"$f":"AA83*'[1]Hypo Cables'!$X$56","v":53},{"$f":"$H$97*AA97","v":795000},11220000,{"$f":"AD83*'[1]Hypo Cables'!$X$56","v":79},{"$f":"$H$97*AD97","v":1185000},{"$f":"AF83*'[1]Hypo Cables'!$X$56","v":93},{"$f":"$H$97*AF97","v":1395000},2580000,{"$f":"AI83*'[1]Hypo Cables'!$X$56","v":41},{"$f":"$H$97*AI97","v":615000},615000,{"$f":"AL83*'[1]Hypo Cables'!$X$56","v":53},{"$f":"$H$97*AL97","v":795000},{"$f":"AN83*'[1]Hypo Cables'!$X$56","v":37},{"$f":"$H$97*AN97","v":555000},{"$f":"AP83*'[1]Hypo Cables'!$X$56","v":45},{"$f":"$H$97*AP97","v":675000},{"$f":"AR83*'[1]Hypo Cables'!$X$56","v":108},{"$f":"$H$97*AR97","v":1620000},{"$f":"AT83*'[1]Hypo Cables'!$X$56","v":54},{"$f":"$H$97*AT97","v":810000},{"$f":"AV83*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$H$97*AV97","v":780000},5235000,{"$f":"AY83*'[1]Hypo Cables'!$X$56","v":54},{"$f":"$H$97*AY97","v":810000},810000,{"$f":"BB83*'[1]Hypo Cables'!$X$56","v":68},{"$f":"$H$97*BB97","v":1020000},{"$f":"BD83*'[1]Hypo Cables'!$X$56","v":94},{"$f":"$H$97*BD97","v":1410000},{"$f":"BF83*'[1]Hypo Cables'!$X$56","v":130},{"$f":"$H$97*BF97","v":1950000},{"$f":"BH83*'[1]Hypo Cables'!$X$56","v":68},{"$f":"$H$97*BH97","v":1020000},{"$f":"BJ83*'[1]Hypo Cables'!$X$56","v":45},{"$f":"$H$97*BJ97","v":675000},{"$f":"BL83*'[1]Hypo Cables'!$X$56","v":53},{"$f":"$H$97*BL97","v":795000},{"$f":"BN83*'[1]Hypo Cables'!$X$56","v":38},{"$f":"$H$97*BN97","v":570000},{"$f":"BP83*'[1]Hypo Cables'!$X$56","v":60},{"$f":"$H$97*BP97","v":900000},{"$f":"BR83*'[1]Hypo Cables'!$X$56","v":47},{"$f":"$H$97*BR97","v":705000},{"$f":"BT83*'[1]Hypo Cables'!$X$56","v":68},{"$f":"$H$97*BT97","v":1020000},{"$f":"BV83*'[1]Hypo Cables'!$X$56","v":34},{"$f":"$H$97*BV97","v":510000},{"$f":"BX83*'[1]Hypo Cables'!$X$56","v":30},{"$f":"$H$97*BX97","v":450000},{"$f":"BZ83*'[1]Hypo Cables'!$X$56","v":71},{"$f":"$H$97*BZ97","v":1065000},{"$f":"CB83*'[1]Hypo Cables'!$X$56","v":92},{"$f":"$H$97*CB97","v":1380000},{"$f":"CD83*'[1]Hypo Cables'!$X$56","v":42},{"$f":"$H$97*CD97","v":630000},{"$f":"CF83*'[1]Hypo Cables'!$X$56","v":72},{"$f":"$H$97*CF97","v":1080000},{"$f":"CH83*'[1]Hypo Cables'!$X$56","v":46},{"$f":"$H$97*CH97","v":690000},{"$f":"CJ83*'[1]Hypo Cables'!$X$56","v":42},{"$f":"$H$97*CJ97","v":630000},{"$f":"CL83*'[1]Hypo Cables'!$X$56","v":33},{"$f":"$H$97*CL97","v":495000},{"$f":"CN83*'[1]Hypo Cables'!$X$56","v":58},{"$f":"$H$97*CN97","v":870000},{"$f":"CP83*'[1]Hypo Cables'!$X$56","v":43},{"$f":"$H$97*CP97","v":645000},{"$f":"CR83*'[1]Hypo Cables'!$X$56","v":57},{"$f":"$H$97*CR97","v":855000},{"$f":"CT83*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$H$97*CT97","v":780000},{"$f":"CV83*'[1]Hypo Cables'!$X$56","v":113},{"$f":"$H$97*CV97","v":1695000},{"$f":"CX83*'[1]Hypo Cables'!$X$56","v":65},{"$f":"$H$97*CX97","v":975000},{"$f":"CZ83*'[1]Hypo Cables'!$X$56","v":48},{"$f":"$H$97*CZ97","v":720000},{"$f":"DB83*'[1]Hypo Cables'!$X$56","v":65},{"$f":"$H$97*DB97","v":975000},{"$f":"DD83*'[1]Hypo Cables'!$X$56","v":53},{"$f":"$H$97*DD97","v":795000},{"$f":"DF83*'[1]Hypo Cables'!$X$56","v":51},{"$f":"$H$97*DF97","v":765000},26070000,{"$f":"DI83*'[1]Hypo Cables'!$X$56","v":57},{"$f":"$H$97*DI97","v":855000},{"$f":"DK83*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$H$97*DK97","v":780000},{"$f":"DM83*'[1]Hypo Cables'!$X$56","v":105},{"$f":"$H$97*DM97","v":1575000},{"$f":"DO83*'[1]Hypo Cables'!$X$56","v":67},{"$f":"$H$97*DO97","v":1005000},{"$f":"DQ83*'[1]Hypo Cables'!$X$56","v":55},{"$f":"$H$97*DQ97","v":825000},{"$f":"DS83*'[1]Hypo Cables'!$X$56","v":50},{"$f":"$H$97*DS97","v":750000},{"$f":"DU83*'[1]Hypo Cables'!$X$56","v":95},{"$f":"$H$97*DU97","v":1425000},{"$f":"DW83*'[1]Hypo Cables'!$X$56","v":81},{"$f":"$H$97*DW97","v":1215000},{"$f":"DY83*'[1]Hypo Cables'!$X$56","v":65},{"$f":"$H$97*DY97","v":975000},{"$f":"EA83*'[1]Hypo Cables'!$X$56","v":37},{"$f":"$H$97*EA97","v":555000},{"$f":"+EB97+DZ97+DX97+DV97+DT97+DR97+DP97+DN97+DL97+DJ97","v":9960000},{"$f":"ED83*'[1]Hypo Cables'!$X$56","v":72},{"$f":"$H$97*ED97","v":1080000},{"$f":"EF83*'[1]Hypo Cables'!$X$56","v":49},{"$f":"$H$97*EF97","v":735000},{"$f":"EH83*'[1]Hypo Cables'!$X$56","v":68},{"$f":"$H$97*EH97","v":1020000},{"$f":"EJ83*'[1]Hypo Cables'!$X$56","v":72},{"$f":"$H$97*EJ97","v":1080000},{"$f":"EL83*'[1]Hypo Cables'!$X$56","v":57},{"$f":"$H$97*EL97","v":855000},{"$f":"EN83*'[1]Hypo Cables'!$X$56","v":29},{"$f":"$H$97*EN97","v":435000},{"$f":"EP83*'[1]Hypo Cables'!$X$56","v":91},{"$f":"$H$97*EP97","v":1365000},{"$f":"ER83*'[1]Hypo Cables'!$X$56","v":66},{"$f":"$H$97*ER97","v":990000},{"$f":"ET83*'[1]Hypo Cables'!$X$56","v":64},{"$f":"$H$97*ET97","v":960000},{"$f":"EV83*'[1]Hypo Cables'!$X$56","v":60},{"$f":"$H$97*EV97","v":900000},{"$f":"EX83*'[1]Hypo Cables'!$X$56","v":82},{"$f":"$H$97*EX97","v":1230000},{"$f":"EZ83*'[1]Hypo Cables'!$X$56","v":69},{"$f":"$H$97*EZ97","v":1035000},{"$f":"FB83*'[1]Hypo Cables'!$X$56","v":53},{"$f":"$H$97*FB97","v":795000},{"$f":"FD83*'[1]Hypo Cables'!$X$56","v":49},{"$f":"$H$97*FD97","v":735000},{"$f":"FF83*'[1]Hypo Cables'!$X$56","v":35},{"$f":"$H$97*FF97","v":525000},{"$f":"FH83*'[1]Hypo Cables'!$X$56","v":50},{"$f":"$H$97*FH97","v":750000},{"$f":"FJ83*'[1]Hypo Cables'!$X$56","v":35},{"$f":"$H$97*FJ97","v":525000},{"$f":"FL83*'[1]Hypo Cables'!$X$56","v":73},{"$f":"$H$97*FL97","v":1095000},{"$f":"FN83*'[1]Hypo Cables'!$X$56","v":83},{"$f":"$H$97*FN97","v":1245000},{"$f":"FP83*'[1]Hypo Cables'!$X$56","v":66},{"$f":"$H$97*FP97","v":990000},{"$f":"FR83*'[1]Hypo Cables'!$X$56","v":80},{"$f":"$H$97*FR97","v":1200000},{"$f":"FT83*'[1]Hypo Cables'!$X$56","v":41},{"$f":"$H$97*FT97","v":615000},{"$f":"FV83*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$H$97*FV97","v":780000},{"$f":"FX83*'[1]Hypo Cables'!$X$56","v":59},{"$f":"$H$97*FX97","v":885000},{"$f":"FZ83*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$H$97*FZ97","v":780000},{"$f":"GB83*'[1]Hypo Cables'!$X$56","v":74},{"$f":"$H$97*GB97","v":1110000},{"$f":"GD83*'[1]Hypo Cables'!$X$56","v":79},{"$f":"$H$97*GD97","v":1185000},{"$f":"GF83*'[1]Hypo Cables'!$X$56","v":85},{"$f":"$H$97*GF97","v":1275000},{"$f":"GH83*'[1]Hypo Cables'!$X$56","v":133},{"$f":"$H$97*GH97","v":1995000},{"$f":"GJ83*'[1]Hypo Cables'!$X$56","v":56},{"$f":"$H$97*GJ97","v":840000},{"$f":"GL83*'[1]Hypo Cables'!$X$56","v":64},{"$f":"$H$97*GL97","v":960000},{"$f":"GN83*'[1]Hypo Cables'!$X$56","v":66},{"$f":"$H$97*GN97","v":990000},{"$f":"GP83*'[1]Hypo Cables'!$X$56","v":65},{"$f":"$H$97*GP97","v":975000},{"$f":"GR83*'[1]Hypo Cables'!$X$56","v":53},{"$f":"$H$97*GR97","v":795000},{"$f":"GT83*'[1]Hypo Cables'!$X$56","v":55},{"$f":"$H$97*GT97","v":825000},33555000]
[{"$nulls":5},{"$f":"\"Sous-total \"&E87","v":"Sous-total Installations intérieures"},null,null,null,{"$f":"SUM(J87:J97)","v":11910920},null,{"$f":"SUM(L87:L97)","v":3633840},null,{"$f":"SUM(N87:N97)","v":5652640},null,{"$f":"SUM(P87:P97)","v":7267680},null,{"$f":"SUM(R87:R97)","v":2523500},null,{"$f":"SUM(T87:T97)","v":9488360},null,{"$f":"SUM(V87:V97)","v":11809980},null,{"$f":"SUM(X87:X97)","v":9589300},null,{"$f":"SUM(Z87:Z97)","v":8277080},null,{"$f":"SUM(AB87:AB97)","v":5349820},{"$f":"+SUM(J98:AB98)","v":75503120},null,{"$f":"SUM(AE87:AE97)","v":7974260},null,{"$f":"SUM(AG87:AG97)","v":9387420},{"$f":"SUM(AH87:AH97)","v":17361680},null,{"$f":"SUM(AJ87:AJ97)","v":4138540},{"$f":"SUM(AK87:AK97)","v":4138540},null,{"$f":"SUM(AM87:AM97)","v":5349820},null,{"$f":"SUM(AO87:AO97)","v":3734780},null,{"$f":"SUM(AQ87:AQ97)","v":4542300},null,{"$f":"SUM(AS87:AS97)","v":10901520},null,{"$f":"SUM(AU87:AU97)","v":5450760},null,{"$f":"SUM(AW87:AW97)","v":5248880},{"$f":"SUM(AX87:AX97)","v":35228060},null,{"$f":"SUM(AZ87:AZ97)","v":5450760},{"$f":"SUM(BA87:BA97)","v":5450760},null,{"$f":"SUM(BC87:BC97)","v":6863920},null,{"$f":"SUM(BE87:BE97)","v":9488360},null,{"$f":"SUM(BG87:BG97)","v":13122200},null,{"$f":"SUM(BI87:BI97)","v":6863920},null,{"$f":"SUM(BK87:BK97)","v":4542300},null,{"$f":"SUM(BM87:BM97)","v":5349820},null,{"$f":"SUM(BO87:BO97)","v":3835720},null,{"$f":"SUM(BQ87:BQ97)","v":6056400},null,{"$f":"SUM(BS87:BS97)","v":4744180},null,{"$f":"SUM(BU87:BU97)","v":6863920},null,{"$f":"SUM(BW87:BW97)","v":3431960},null,{"$f":"SUM(BY87:BY97)","v":3028200},null,{"$f":"SUM(CA87:CA97)","v":7166740},null,{"$f":"SUM(CC87:CC97)","v":9286480},null,{"$f":"SUM(CE87:CE97)","v":4239480},null,{"$f":"SUM(CG87:CG97)","v":7267680},null,{"$f":"SUM(CI87:CI97)","v":4643240},null,{"$f":"SUM(CK87:CK97)","v":4239480},null,{"$f":"SUM(CM87:CM97)","v":3331020},null,{"$f":"SUM(CO87:CO97)","v":5854520},null,{"$f":"SUM(CQ87:CQ97)","v":4340420},null,{"$f":"SUM(CS87:CS97)","v":5753580},null,{"$f":"SUM(CU87:CU97)","v":5248880},null,{"$f":"SUM(CW87:CW97)","v":11406220},null,{"$f":"SUM(CY87:CY97)","v":6561100},null,{"$f":"SUM(DA87:DA97)","v":4845120},null,{"$f":"SUM(DC87:DC97)","v":6561100},null,{"$f":"SUM(DE87:DE97)","v":5349820},null,{"$f":"SUM(DG87:DG97)","v":5147940},{"$f":"SUM(DH87:DH97)","v":175433720},null,{"$f":"SUM(DJ87:DJ97)","v":5753580},null,{"$f":"SUM(DL87:DL97)","v":5248880},null,{"$f":"SUM(DN87:DN97)","v":10598700},null,{"$f":"SUM(DP87:DP97)","v":6762980},null,{"$f":"SUM(DR87:DR97)","v":5551700},null,{"$f":"SUM(DT87:DT97)","v":5047000},null,{"$f":"SUM(DV87:DV97)","v":9589300},null,{"$f":"SUM(DX87:DX97)","v":8176140},null,{"$f":"SUM(DZ87:DZ97)","v":6561100},null,{"$f":"SUM(EB87:EB97)","v":3734780},{"$f":"SUM(EC87:EC97)","v":67024160},null,{"$f":"SUM(EE87:EE97)","v":7267680},null,{"$f":"SUM(EG87:EG97)","v":4946060},null,{"$f":"SUM(EI87:EI97)","v":6863920},null,{"$f":"SUM(EK87:EK97)","v":7267680},null,{"$f":"SUM(EM87:EM97)","v":5753580},null,{"$f":"SUM(EO87:EO97)","v":2927260},null,{"$f":"SUM(EQ87:EQ97)","v":9185540},null,{"$f":"SUM(ES87:ES97)","v":6662040},null,{"$f":"SUM(EU87:EU97)","v":6460160},null,{"$f":"SUM(EW87:EW97)","v":6056400},null,{"$f":"SUM(EY87:EY97)","v":8277080},null,{"$f":"SUM(FA87:FA97)","v":6964860},null,{"$f":"SUM(FC87:FC97)","v":5349820},null,{"$f":"SUM(FE87:FE97)","v":4946060},null,{"$f":"SUM(FG87:FG97)","v":3532900},null,{"$f":"SUM(FI87:FI97)","v":5047000},null,{"$f":"SUM(FK87:FK97)","v":3532900},null,{"$f":"SUM(FM87:FM97)","v":7368620},null,{"$f":"SUM(FO87:FO97)","v":8378020},null,{"$f":"SUM(FQ87:FQ97)","v":6662040},null,{"$f":"SUM(FS87:FS97)","v":8075200},null,{"$f":"SUM(FU87:FU97)","v":4138540},null,{"$f":"SUM(FW87:FW97)","v":5248880},null,{"$f":"SUM(FY87:FY97)","v":5955460},null,{"$f":"SUM(GA87:GA97)","v":5248880},null,{"$f":"SUM(GC87:GC97)","v":7469560},null,{"$f":"SUM(GE87:GE97)","v":7974260},null,{"$f":"SUM(GG87:GG97)","v":8579900},null,{"$f":"SUM(GI87:GI97)","v":13425020},null,{"$f":"SUM(GK87:GK97)","v":5652640},null,{"$f":"SUM(GM87:GM97)","v":6460160},null,{"$f":"SUM(GO87:GO97)","v":6662040},null,{"$f":"SUM(GQ87:GQ97)","v":6561100},null,{"$f":"SUM(GS87:GS97)","v":5349820},null,{"$f":"SUM(GU87:GU97)","v":5551700},{"$f":"SUM(GV87:GV97)","v":225802780}]
[{"$nulls":5},"Coût Total",null,null,null,{"$f":"J39+J45+J54+J69+J86+J98","v":500713307.69874901},null,{"$f":"L39+L45+L54+L69+L86+L98","v":156701552.45145044},null,{"$f":"N39+N45+N54+N69+N86+N98","v":213127965.9077417},null,{"$f":"P39+P45+P54+P69+P86+P98","v":257442981.41644001},null,{"$f":"R39+R45+R54+R69+R86+R98","v":129491611.32834743},null,{"$f":"T39+T45+T54+T69+T86+T98","v":321337811.66461825},null,{"$f":"V39+V45+V54+V69+V86+V98","v":384521770.51876044},null,{"$f":"X39+X45+X54+X69+X86+X98","v":355728513.56249911},null,{"$f":"Z39+Z45+Z54+Z69+Z86+Z98","v":286625498.97028905},null,{"$f":"AB39+AB45+AB54+AB69+AB86+AB98","v":205027082.53068933},{"$f":"AC39+AC45+AC54+AC69+AC86+AC98","v":2810718096.0495849},null,{"$f":"AE39+AE45+AE54+AE69+AE86+AE98","v":270154235.95381713},null,{"$f":"AG39+AG45+AG54+AG69+AG86+AG98","v":314459556.75274312},{"$f":"AH39+AH45+AH54+AH69+AH86+AH98","v":584613792.70656025},null,{"$f":"AJ39+AJ45+AJ54+AJ69+AJ86+AJ98","v":159461515.96880803},{"$f":"AK39+AK45+AK54+AK69+AK86+AK98","v":159461515.96880803},null,{"$f":"AM39+AM45+AM54+AM69+AM86+AM98","v":204017715.08910343},null,{"$f":"AO39+AO45+AO54+AO69+AO86+AO98","v":162046083.79850969},null,{"$f":"AQ39+AQ45+AQ54+AQ69+AQ86+AQ98","v":184948648.45238388},null,{"$f":"AS39+AS45+AS54+AS69+AS86+AS98","v":347033343.99194086},null,{"$f":"AU39+AU45+AU54+AU69+AU86+AU98","v":206240418.83388489},null,{"$f":"AW39+AW45+AW54+AW69+AW86+AW98","v":201369152.26719368},{"$f":"AX39+AX45+AX54+AX69+AX86+AX98","v":1305655362.4330165},null,{"$f":"AZ39+AZ45+AZ54+AZ69+AZ86+AZ98","v":209637900.40279576},{"$f":"BA39+BA45+BA54+BA69+BA86+BA98","v":209637900.40279576},null,{"$f":"BC39+BC45+BC54+BC69+BC86+BC98","v":282357648.70236993},null,{"$f":"BE39+BE45+BE54+BE69+BE86+BE98","v":318732596.44898117},null,{"$f":"BG39+BG45+BG54+BG69+BG86+BG98","v":445502177.77906591},null,{"$f":"BI39+BI45+BI54+BI69+BI86+BI98","v":246186059.52088603},null,{"$f":"BK39+BK45+BK54+BK69+BK86+BK98","v":184408832.68584299},null,{"$f":"BM39+BM45+BM54+BM69+BM86+BM98","v":203586836.10563174},null,{"$f":"BO39+BO45+BO54+BO69+BO86+BO98","v":157644391.33111501},null,{"$f":"BQ39+BQ45+BQ54+BQ69+BQ86+BQ98","v":215872221.5417293},null,{"$f":"BS39+BS45+BS54+BS69+BS86+BS98","v":180080967.24976283},null,{"$f":"BU39+BU45+BU54+BU69+BU86+BU98","v":239600545.54565498},null,{"$f":"BW39+BW45+BW54+BW69+BW86+BW98","v":151486642.22147039},null,{"$f":"BY39+BY45+BY54+BY69+BY86+BY98","v":181143752.21680635},null,{"$f":"CA39+CA45+CA54+CA69+CA86+CA98","v":249921323.6221385},null,{"$f":"CC39+CC45+CC54+CC69+CC86+CC98","v":308532533.93953848},null,{"$f":"CE39+CE45+CE54+CE69+CE86+CE98","v":167893056.41547316},null,{"$f":"CG39+CG45+CG54+CG69+CG86+CG98","v":293497967.03834397},null,{"$f":"CI39+CI45+CI54+CI69+CI86+CI98","v":182174069.82417944},null,{"$f":"CK39+CK45+CK54+CK69+CK86+CK98","v":173809069.75995091},null,{"$f":"CM39+CM45+CM54+CM69+CM86+CM98","v":145178335.27927643},null,{"$f":"CO39+CO45+CO54+CO69+CO86+CO98","v":227015327.21621966},null,{"$f":"CQ39+CQ45+CQ54+CQ69+CQ86+CQ98","v":169836047.4646104},null,{"$f":"CS39+CS45+CS54+CS69+CS86+CS98","v":212268997.07722688},null,{"$f":"CU39+CU45+CU54+CU69+CU86+CU98","v":202433775.44873026},null,{"$f":"CW39+CW45+CW54+CW69+CW86+CW98","v":397713673.1398291},null,{"$f":"CY39+CY45+CY54+CY69+CY86+CY98","v":245303351.68762934},null,{"$f":"DA39+DA45+DA54+DA69+DA86+DA98","v":199595229.01464036},null,{"$f":"DC39+DC45+DC54+DC69+DC86+DC98","v":245418129.72515351},null,{"$f":"DE39+DE45+DE54+DE69+DE86+DE98","v":198167399.21857306},null,{"$f":"DG39+DG45+DG54+DG69+DG86+DG98","v":189002128.35800469},{"$f":"DH39+DH45+DH54+DH69+DH86+DH98","v":6614363085.5788326},null,{"$f":"DJ39+DJ45+DJ54+DJ69+DJ86+DJ98","v":198096499.29847476},null,{"$f":"DL39+DL45+DL54+DL69+DL86+DL98","v":190870845.03951472},null,{"$f":"DN39+DN45+DN54+DN69+DN86+DN98","v":342590584.63559347},null,{"$f":"DP39+DP45+DP54+DP69+DP86+DP98","v":234865338.48043668},null,{"$f":"DR39+DR45+DR54+DR69+DR86+DR98","v":203704493.85937282},null,{"$f":"DT39+DT45+DT54+DT69+DT86+DT98","v":189541768.9868136},null,{"$f":"DV39+DV45+DV54+DV69+DV86+DV98","v":312648139.5918411},null,{"$f":"DX39+DX45+DX54+DX69+DX86+DX98","v":267648672.95726371},null,{"$f":"DZ39+DZ45+DZ54+DZ69+DZ86+DZ98","v":232779315.96675435},null,{"$f":"EB39+EB45+EB54+EB69+EB86+EB98","v":150802563.83529249},{"$f":"EC39+EC45+EC54+EC69+EC86+EC98","v":2323548222.6513577},null,{"$f":"EE39+EE45+EE54+EE69+EE86+EE98","v":253484398.40389287},null,{"$f":"EG39+EG45+EG54+EG69+EG86+EG98","v":190356431.86434218},null,{"$f":"EI39+EI45+EI54+EI69+EI86+EI98","v":247434846.74076143},null,{"$f":"EK39+EK45+EK54+EK69+EK86+EK98","v":248863572.44260189},null,{"$f":"EM39+EM45+EM54+EM69+EM86+EM98","v":214922038.0895147},null,{"$f":"EO39+EO45+EO54+EO69+EO86+EO98","v":136370395.70949709},null,{"$f":"EQ39+EQ45+EQ54+EQ69+EQ86+EQ98","v":317220034.74777573},null,{"$f":"ES39+ES45+ES54+ES69+ES86+ES98","v":239263132.50189838},null,{"$f":"EU39+EU45+EU54+EU69+EU86+EU98","v":234144826.47830725},null,{"$f":"EW39+EW45+EW54+EW69+EW86+EW98","v":218047623.23430023},null,{"$f":"EY39+EY45+EY54+EY69+EY86+EY98","v":317681740.50080764},null,{"$f":"FA39+FA45+FA54+FA69+FA86+FA98","v":244353241.84863684},null,{"$f":"FC39+FC45+FC54+FC69+FC86+FC98","v":194007768.57072684},null,{"$f":"FE39+FE45+FE54+FE69+FE86+FE98","v":185728163.44276026},null,{"$f":"FG39+FG45+FG54+FG69+FG86+FG98","v":151344274.55682322},null,{"$f":"FI39+FI45+FI54+FI69+FI86+FI98","v":192398609.73529115},null,{"$f":"FK39+FK45+FK54+FK69+FK86+FK98","v":145700558.83356932},null,{"$f":"FM39+FM45+FM54+FM69+FM86+FM98","v":258251653.28051817},null,{"$f":"FO39+FO45+FO54+FO69+FO86+FO98","v":281957037.57290566},null,{"$f":"FQ39+FQ45+FQ54+FQ69+FQ86+FQ98","v":240118742.78779274},null,{"$f":"FS39+FS45+FS54+FS69+FS86+FS98","v":357223104.50595742},null,{"$f":"FU39+FU45+FU54+FU69+FU86+FU98","v":165891043.91444749},null,{"$f":"FW39+FW45+FW54+FW69+FW86+FW98","v":198758511.99814835},null,{"$f":"FY39+FY45+FY54+FY69+FY86+FY98","v":217635617.57917723},null,{"$f":"GA39+GA45+GA54+GA69+GA86+GA98","v":196206904.83555135},null,{"$f":"GC39+GC45+GC54+GC69+GC86+GC98","v":267909672.97121888},null,{"$f":"GE39+GE45+GE54+GE69+GE86+GE98","v":319651725.37833178},null,{"$f":"GG39+GG45+GG54+GG69+GG86+GG98","v":283149570.73859042},null,{"$f":"GI39+GI45+GI54+GI69+GI86+GI98","v":415966988.67248827},null,{"$f":"GK39+GK45+GK54+GK69+GK86+GK98","v":214115995.92666715},null,{"$f":"GM39+GM45+GM54+GM69+GM86+GM98","v":236387134.71582225},null,{"$f":"GO39+GO45+GO54+GO69+GO86+GO98","v":239082169.40169048},null,{"$f":"GQ39+GQ45+GQ54+GQ69+GQ86+GQ98","v":233929687.04805124},null,{"$f":"GS39+GS45+GS54+GS69+GS86+GS98","v":198212389.36756963},null,{"$f":"GU39+GU45+GU54+GU69+GU86+GU98","v":208142993.75620875},{"$f":"GV39+GV45+GV54+GV69+GV86+GV98","v":8263912602.1526461}]
[{"$nulls":5},"Total général",{"$f":"SUM(I99:GU99)","v":36279908553.73455}]
[{"$nulls":4},"Tableau de visualisation des résultats",null,"Puissance (kW)"]
[{"$nulls":6},"Taux de charge",{"$nulls":197},{"$f":"+GV99+EC99+DH99+BA99+AX99+AK99+AH99+AC99","v":22271910577.9436}]
[{"$nulls":6},"Population (2023)",null,3634,null,1061,null,637,null,1252,null,1273,null,1416,null,1189,null,1549,null,1273,null,1061,null,null,1263,null,1498,null,null,584,null,null,955,null,849,null,1380,null,1046,null,1098,null,1111,null,null,326,null,null,2255,null,1486,null,2128,null,849,null,1061,null,934,null,960,null,1179,null,1061,null,1166,null,424,null,1507,null,996,null,1273,null,673,null,1701,null,1029,null,648,null,531,null,1444,null,1061,null,1067,null,1223,null,1836,null,1327,null,690,null,1058,null,718,null,637,null,null,902,null,560,null,1182,null,637,null,1051,null,1047,null,987,null,1086,null,622,null,531,null,null,881,null,637,null,1273,null,998,null,1302,null,700,null,1267,null,1289,null,983,null,398,null,1564,null,775,null,637,null,853,null,622,null,446,null,743,null,955,null,991,null,1380,null,2510,null,861,null,1167,null,796,null,828,null,836,null,2339,null,955,null,1459,null,1004,null,1093,null,955,null,1499,null,723,null,827]
[{"$nulls":6},"Ménage (2023)",null,133,null,34,null,63,null,80,null,21,null,106,null,134,null,104,null,92,null,58,null,null,85,null,104,null,null,39,null,null,59,null,38,null,48,null,122,null,58,null,56,null,null,60,null,null,68,null,105,null,142,null,76,null,45,null,56,null,36,null,62,null,47,null,76,null,38,null,27,null,77,null,105,null,42,null,77,null,49,null,44,null,32,null,62,null,42,null,59,null,56,null,127,null,69,null,51,null,68,null,57,null,53,null,null,60,null,55,null,120,null,74,null,60,null,51,null,109,null,87,null,72,null,36,null,null,80,null,54,null,74,null,79,null,59,null,29,null,103,null,71,null,70,null,67,null,91,null,77,null,55,null,50,null,36,null,56,null,35,null,81,null,91,null,70,null,87,null,41,null,55,null,66,null,55,null,83,null,85,null,94,null,154,null,62,null,71,null,74,null,72,null,58,null,60,null,null,null,{"$f":"+GX86-GW102","v":0}]
[{"$nulls":6},"Clients monophasées",null,{"$f":"I83","v":118},null,{"$f":"K83","v":36},null,{"$f":"M83","v":56},null,{"$f":"O83","v":72},null,{"$f":"Q83","v":25},null,{"$f":"S83","v":94},null,{"$f":"U83","v":117},null,{"$f":"W83","v":95},null,{"$f":"Y83","v":82},null,{"$f":"AA83","v":53},null,null,{"$f":"AD83","v":79},null,{"$f":"AF83","v":93},null,null,{"$f":"AI83","v":41},null,null,{"$f":"AL83","v":53},null,{"$f":"AN83","v":37},null,{"$f":"AP83","v":45},null,{"$f":"AR83","v":108},null,{"$f":"AT83","v":54},null,{"$f":"AV83","v":52},null,null,{"$f":"AY83","v":54},null,null,{"$f":"BB83","v":68},null,{"$f":"BD83","v":94},null,{"$f":"BF83","v":130},null,{"$f":"BH83","v":68},null,{"$f":"BJ83","v":45},null,{"$f":"BL83","v":53},null,{"$f":"BN83","v":38},null,{"$f":"BP83","v":60},null,{"$f":"BR83","v":47},null,{"$f":"BT83","v":68},null,{"$f":"BV83","v":34},null,{"$f":"BX83","v":30},null,{"$f":"BZ83","v":71},null,{"$f":"CB83","v":92},null,{"$f":"CD83","v":42},null,{"$f":"CF83","v":72},null,{"$f":"CH83","v":46},null,{"$f":"CJ83","v":42},null,{"$f":"CL83","v":33},null,{"$f":"CN83","v":58},null,{"$f":"CP83","v":43},null,{"$f":"CR83","v":57},null,{"$f":"CT83","v":52},null,{"$f":"CV83","v":113},null,{"$f":"CX83","v":65},null,{"$f":"CZ83","v":48},null,{"$f":"DB83","v":65},null,{"$f":"DD83","v":53},null,{"$f":"DF83","v":51},null,null,{"$f":"DI83","v":57},null,{"$f":"DK83","v":52},null,{"$f":"DM83","v":105},null,{"$f":"DO83","v":67},null,{"$f":"DQ83","v":55},null,{"$f":"DS83","v":50},null,{"$f":"DU83","v":95},null,{"$f":"DW83","v":81},null,{"$f":"DY83","v":65},null,{"$f":"EA83","v":37},null,null,{"$f":"ED83","v":72},null,{"$f":"EF83","v":49},null,{"$f":"EH83","v":68},null,{"$f":"EJ83","v":72},null,{"$f":"EL83","v":57},null,{"$f":"EN83","v":29},null,{"$f":"EP83","v":91},null,{"$f":"ER83","v":66},null,{"$f":"ET83","v":64},null,{"$f":"EV83","v":60},null,{"$f":"EX83","v":82},null,{"$f":"EZ83","v":69},null,{"$f":"FB83","v":53},null,{"$f":"FD83","v":49},null,{"$f":"FF83","v":35},null,{"$f":"FH83","v":50},null,{"$f":"FJ83","v":35},null,{"$f":"FL83","v":73},null,{"$f":"FN83","v":83},null,{"$f":"FP83","v":66},null,{"$f":"FR83","v":80},null,{"$f":"FT83","v":41},null,{"$f":"FV83","v":52},null,{"$f":"FX83","v":59},null,{"$f":"FZ83","v":52},null,{"$f":"GB83","v":74},null,{"$f":"GD83","v":79},null,{"$f":"GF83","v":85},null,{"$f":"GH83","v":133},null,{"$f":"GJ83","v":56},null,{"$f":"GL83","v":64},null,{"$f":"GN83","v":66},null,{"$f":"GP83","v":65},null,{"$f":"GR83","v":53},null,{"$f":"GT83","v":55}]
[{"$nulls":6},"Clients Triphasées",null,{"$f":"I84","v":8},null,{"$f":"K84","v":2},null,{"$f":"M84","v":2},null,{"$f":"O84","v":2},null,{"$f":"Q84","v":2},null,{"$f":"S84","v":2},null,{"$f":"U84","v":2},null,{"$f":"W84","v":4},null,{"$f":"Y84","v":2},null,{"$f":"AA84","v":2},null,null,{"$f":"AD84","v":2},null,{"$f":"AF84","v":2},null,null,{"$f":"AI84","v":2},null,null,{"$f":"AL84","v":2},null,{"$f":"AN84","v":2},null,{"$f":"AP84","v":2},null,{"$f":"AR84","v":2},null,{"$f":"AT84","v":2},null,{"$f":"AV84","v":2},null,null,{"$f":"AY84","v":2},null,null,{"$f":"BB84","v":4},null,{"$f":"BD84","v":2},null,{"$f":"BF84","v":4},null,{"$f":"BH84","v":2},null,{"$f":"BJ84","v":2},null,{"$f":"BL84","v":2},null,{"$f":"BN84","v":2},null,{"$f":"BP84","v":2},null,{"$f":"BR84","v":2},null,{"$f":"BT84","v":2},null,{"$f":"BV84","v":2},null,{"$f":"BX84","v":4},null,{"$f":"BZ84","v":2},null,{"$f":"CB84","v":2},null,{"$f":"CD84","v":2},null,{"$f":"CF84","v":4},null,{"$f":"CH84","v":2},null,{"$f":"CJ84","v":2},null,{"$f":"CL84","v":2},null,{"$f":"CN84","v":2},null,{"$f":"CP84","v":2},null,{"$f":"CR84","v":2},null,{"$f":"CT84","v":2},null,{"$f":"CV84","v":4},null,{"$f":"CX84","v":2},null,{"$f":"CZ84","v":2},null,{"$f":"DB84","v":2},null,{"$f":"DD84","v":2},null,{"$f":"DF84","v":2},null,null,{"$f":"DI84","v":2},null,{"$f":"DK84","v":2},null,{"$f":"DM84","v":2},null,{"$f":"DO84","v":2},null,{"$f":"DQ84","v":2},null,{"$f":"DS84","v":2},null,{"$f":"DU84","v":2},null,{"$f":"DW84","v":2},null,{"$f":"DY84","v":2},null,{"$f":"EA84","v":2},null,null,{"$f":"ED84","v":2},null,{"$f":"EF84","v":2},null,{"$f":"EH84","v":2},null,{"$f":"EJ84","v":2},null,{"$f":"EL84","v":2},null,{"$f":"EN84","v":2},null,{"$f":"EP84","v":2},null,{"$f":"ER84","v":2},null,{"$f":"ET84","v":2},null,{"$f":"EV84","v":2},null,{"$f":"EX84","v":4},null,{"$f":"EZ84","v":2},null,{"$f":"FB84","v":2},null,{"$f":"FD84","v":2},null,{"$f":"FF84","v":2},null,{"$f":"FH84","v":2},null,{"$f":"FJ84","v":2},null,{"$f":"FL84","v":2},null,{"$f":"FN84","v":2},null,{"$f":"FP84","v":2},null,{"$f":"FR84","v":6},null,{"$f":"FT84","v":2},null,{"$f":"FV84","v":2},null,{"$f":"FX84","v":2},null,{"$f":"FZ84","v":2},null,{"$f":"GB84","v":2},null,{"$f":"GD84","v":4},null,{"$f":"GF84","v":2},null,{"$f":"GH84","v":2},null,{"$f":"GJ84","v":2},null,{"$f":"GL84","v":2},null,{"$f":"GN84","v":2},null,{"$f":"GP84","v":2},null,{"$f":"GR84","v":2},null,{"$f":"GT84","v":2}]
[]
[{"$nulls":6},"Groupe électrogène 25 kVA"]
[{"$nulls":6},"Groupe électrogène 50 kVA"]
[{"$nulls":6},"Groupe électrogène 75 kVA"]
[{"$nulls":6},"Groupe électrogène 100 kVA"]
[{"$nulls":6},"Puissance GE (KVA)"]
[{"$nulls":6},"Code village"]

{"sheet":"Demandes Act-AGR","index":12,"n_rows":121,"n_cols":77,"rows_kept":121,"cut":false,"hidden":false,"merged":[[64,3,64,7],[76,3,76,7],[113,3,113,7],[3,53,3,54],[3,55,3,56],[15,3,15,7],[19,3,19,7],[22,3,22,7],[33,3,33,7],[30,3,30,7],[1,0,1,3],[2,41,2,54],[3,12,3,16],[3,25,3,38],[3,41,3,42],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50],[3,51,3,52]]}
[]
["Données actualisée avec AGR selon le cas 2.1"]
[{"$nulls":41},"Projection des abonnés AGR - cas 2.1 du rapport "]
[{"$nulls":12},"Projection des abonnés par niveau de service - cas 2.1 du rapport ",{"$nulls":12},"Projection des abonnés sociocommunautaires - cas 2.1 du rapport ",{"$nulls":15},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",null,"Vulcanisateur ",null,"Atelier de Réparation",null,"Autres usage moteur",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés domestiques","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Poste de santé par village","Energie poste de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre ","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)[ens moy]","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","BAMBADALA",3424,125,{"$f":"ROUND(I6*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":3634},{"$f":"ROUND(J6*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":133},41,{"$f":"ROUND((L6*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M6)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M6*[1]Hypothèses!$G$25,0)","v":10},{"$f":"ROUND((L6*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M6)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M6*[1]Hypothèses!$H$25,0)","v":20},{"$f":"ROUND((L6*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M6)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M6*[1]Hypothèses!$I$25,0)","v":14},{"$f":"ROUND((L6*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M6)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M6*[1]Hypothèses!$J$25,0)","v":62},{"$f":"N6+O6+P6+Q6","v":106},{"$f":"N6*[1]Hypothèses!$H$21","v":1800},{"$f":"O6*[1]Hypothèses!$J$21","v":9600},{"$f":"P6*[1]Hypothèses!$L$21","v":10934},{"$f":"Q6*[1]Hypothèses!$N$21","v":197222},{"$f":"S6+T6+U6+V6","v":219556},{"$f":"(N6*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O6*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P6*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q6*[1]Hypothèses!$M$22)/1000","v":32.72},null,{"$f":"VLOOKUP(H6,[1]Struc_communautaires!C5:H98,2,FALSE)","v":1},{"$f":"Z6*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H6,[1]Struc_communautaires!C5:H98,3,FALSE)","v":1},{"$f":"AB6*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H6,[1]Struc_communautaires!C5:H98,4,FALSE)","v":1},{"$f":"AD6*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H6,[1]Struc_communautaires!C5:H98,5,FALSE)","v":0},{"$f":"AH6*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H6,[1]Struc_communautaires!C5:H98,6,FALSE)","v":21.625},{"$f":"AJ6*[1]Hypothèses!$F$21","v":7785},{"$f":"AA6+AC6+AE6+AG6+AI6+AK6","v":9225},{"$f":"(Z6*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB6*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD6+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH6*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ6*[1]Hypothèses!$F$21)/1000","v":8.1460000000000008},{"$f":"R6+AB6+AD6+AH6+Z6+AW6+AY6","v":119},null,{"$f":"(VLOOKUP(E6,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K6)/([1]Hypothèses!$Z$26*1000)","v":51603.80944444445},{"$f":"AP6/[1]Hypothèses!$AC$26","v":12900.952361111113},{"$f":"(AS6*[1]Hypothèses!$I$37)*1000","v":48000},{"$f":"ROUND(IF(K6<[1]Hypothèses!$J$53,1,K6/[1]Hypothèses!$J$53),0)","v":4},{"$f":"(AU6*[1]Hypothèses!$I$38)*1000","v":48000},{"$f":"ROUND(IF(K6<[1]Hypothèses!$J$54,1,K6/[1]Hypothèses!$J$54),0)","v":4},{"$f":"(AW6*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY6*[1]Hypothèses!$I$40)*1000","v":11200.000000000002},{"$f":"ROUND(IF(K6<[1]Hypothèses!$J$56,1,K6/[1]Hypothèses!$J$56),0)","v":7},{"$nulls":6},{"$f":"AP6+AR6+AT6+AV6+AX6+AZ6+BB6+BD6","v":168403.80944444446},{"$f":"AQ6/1000+AS6*[1]Hypothèses!$G$37+AU6*[1]Hypothèses!$G$38+AW6*[1]Hypothèses!$G$39+AY6*[1]Hypothèses!$G$40","v":47.500952361111111},{"$f":"AS6+AU6","v":8},{"$f":"W6+AL6+BF6","v":397184.80944444449},{"$f":"(BI6/(VLOOKUP(E6,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":85.508499754647616},{"$f":"(BI6/(VLOOKUP(E6,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":104.9711895948075},{"$f":"X6+AM6+BG6","v":88.366952361111117},{"$f":"BL6*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":83.45767722993827},{"$f":"BL6*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":90.13429140833334},{"$f":"BJ6*[1]Hypothèses!$X$8","v":94.059349730112388},{"$f":"(BI6/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1192.0312408296654},{"$f":"BP6/[1]Hypothèses!$AB$8","v":198.67187347161089},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL6*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.18789130901665069},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL6*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.34945502776335413},null,null,{"$f":"BQ6*[1]Hypothèses!$AC$8","v":66.223957823870293},{"$f":"4*SQRT(BJ6*[1]Hypothèses!$AF$3)","v":251.08505869347661},{"$f":"BX6/4","v":62.771264673369153}]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","BISSARY KANSOYE",1000,32,{"$f":"ROUND(I7*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J7*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":34},39,{"$f":"ROUND((L7*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M7)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M7*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L7*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M7)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M7*[1]Hypothèses!$H$25,0)","v":3},{"$f":"ROUND((L7*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M7)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M7*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L7*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M7)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M7*[1]Hypothèses!$J$25,0)","v":18},{"$f":"N7+O7+P7+Q7","v":27},{"$f":"N7*[1]Hypothèses!$H$21","v":360},{"$f":"O7*[1]Hypothèses!$J$21","v":1440},{"$f":"P7*[1]Hypothèses!$L$21","v":3124},{"$f":"Q7*[1]Hypothèses!$N$21","v":57258},{"$f":"S7+T7+U7+V7","v":62182},{"$f":"(N7*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O7*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P7*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q7*[1]Hypothèses!$M$22)/1000","v":9.19},null,{"$f":"VLOOKUP(H7,[1]Struc_communautaires!C6:H99,2,FALSE)","v":1},{"$f":"Z7*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H7,[1]Struc_communautaires!C6:H99,3,FALSE)","v":1},{"$f":"AB7*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H7,[1]Struc_communautaires!C6:H99,4,FALSE)","v":1},{"$f":"AD7*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H7,[1]Struc_communautaires!C6:H99,5,FALSE)","v":0},{"$f":"AH7*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H7,[1]Struc_communautaires!C6:H99,6,FALSE)","v":9.25},{"$f":"AJ7*[1]Hypothèses!$F$21","v":3330},{"$f":"AA7+AC7+AE7+AG7+AI7+AK7","v":4770},{"$f":"(Z7*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB7*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD7+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH7*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ7*[1]Hypothèses!$F$21)/1000","v":3.6909999999999998},{"$f":"R7+AB7+AD7+AH7+Z7+AW7+AY7","v":35},null,{"$f":"(VLOOKUP(E7,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K7)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP7/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS7*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K7<[1]Hypothèses!$J$53,1,K7/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU7*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K7<[1]Hypothèses!$J$54,1,K7/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW7*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY7*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K7<[1]Hypothèses!$J$56,1,K7/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},{"$f":"AP7+AR7+AT7+AV7+AX7+AZ7+BB7+BD7","v":51866.494722222225},{"$f":"AQ7/1000+AS7*[1]Hypothèses!$G$37+AU7*[1]Hypothèses!$G$38+AW7*[1]Hypothèses!$G$39+AY7*[1]Hypothèses!$G$40","v":13.366623680555557},{"$f":"AS7+AU7","v":2},{"$f":"W7+AL7+BF7","v":118818.49472222223},{"$f":"(BI7/(VLOOKUP(E7,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":25.580009570390807},{"$f":"(BI7/(VLOOKUP(E7,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.402305526995725},{"$f":"X7+AM7+BG7","v":26.247623680555556},{"$f":"BL7*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":24.789422364969134},{"$f":"BL7*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":26.772576154166664},{"$f":"BJ7*[1]Hypothèses!$X$8","v":28.138010527429891},{"$f":"(BI7/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":356.5981234160331},{"$f":"BP7/[1]Hypothèses!$AB$8","v":59.433020569338851},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL7*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.63256706797579909},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL7*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1764979628838335},null,null,{"$f":"BQ7*[1]Hypothèses!$AC$8","v":19.811006856446284},{"$f":"4*SQRT(BJ7*[1]Hypothèses!$AF$3)","v":137.33036611055013},{"$f":"BX7/4","v":34.332591527637533}]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","KEUR NDONGO",600,59,{"$f":"ROUND(I8*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J8*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":63},31,{"$f":"ROUND((L8*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M8)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M8*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L8*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M8)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M8*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L8*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M8)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M8*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L8*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M8)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M8*[1]Hypothèses!$J$25,0)","v":30},50,{"$f":"N8*[1]Hypothèses!$H$21","v":720},{"$f":"O8*[1]Hypothèses!$J$21","v":4320},{"$f":"P8*[1]Hypothèses!$L$21","v":5467},{"$f":"Q8*[1]Hypothèses!$N$21","v":95430},105937,{"$f":"(N8*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O8*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P8*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q8*[1]Hypothèses!$M$22)/1000","v":15.77},null,{"$f":"VLOOKUP(H8,[1]Struc_communautaires!C7:H100,2,FALSE)","v":1},{"$f":"Z8*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H8,[1]Struc_communautaires!C7:H100,3,FALSE)","v":1},{"$f":"AB8*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H8,[1]Struc_communautaires!C7:H100,4,FALSE)","v":0},{"$f":"AD8*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H8,[1]Struc_communautaires!C7:H100,5,FALSE)","v":0},{"$f":"AH8*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H8,[1]Struc_communautaires!C7:H100,6,FALSE)","v":12.875},{"$f":"AJ8*[1]Hypothèses!$F$21","v":4635},5595,{"$f":"(Z8*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB8*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD8+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH8*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ8*[1]Hypothèses!$F$21)/1000","v":4.9950000000000001},56,null,{"$f":"(VLOOKUP(E8,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K8)/([1]Hypothèses!$Z$26*1000)","v":13028.330972222224},{"$f":"AP8/[1]Hypothèses!$AC$26","v":3257.082743055556},{"$f":"(AS8*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K8<[1]Hypothèses!$J$53,1,K8/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU8*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K8<[1]Hypothèses!$J$54,1,K8/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW8*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY8*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K8<[1]Hypothèses!$J$56,1,K8/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},48228.330972222226,{"$f":"AQ8/1000+AS8*[1]Hypothèses!$G$37+AU8*[1]Hypothèses!$G$38+AW8*[1]Hypothèses!$G$39+AY8*[1]Hypothèses!$G$40","v":12.657082743055554},2,159760.33097222223,{"$f":"(BI8/(VLOOKUP(E8,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.394231342453885},{"$f":"(BI8/(VLOOKUP(E8,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.439452176731592},33.422082743055554,{"$f":"BL8*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":31.565300368441356},{"$f":"BL8*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":34.090524397916667},{"$f":"BJ8*[1]Hypothèses!$X$8","v":37.83365447669928},{"$f":"(BI8/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":479.47278202947848},{"$f":"BP8/[1]Hypothèses!$AB$8","v":79.912130338246413},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL8*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.49677880581487793},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL8*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.92394827779341127},null,null,{"$f":"BQ8*[1]Hypothèses!$AC$8","v":26.637376779415469},{"$f":"4*SQRT(BJ8*[1]Hypothèses!$AF$3)","v":159.24251594396642},39.810628985991606]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","KOHEL MOUNKOUTALLA",1180,75,{"$f":"ROUND(I9*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1252},{"$f":"ROUND(J9*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":80},43,{"$f":"ROUND((L9*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M9)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M9*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L9*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M9)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M9*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L9*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M9)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M9*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L9*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M9)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M9*[1]Hypothèses!$J$25,0)","v":39},65,{"$f":"N9*[1]Hypothèses!$H$21","v":1080},{"$f":"O9*[1]Hypothèses!$J$21","v":5280},{"$f":"P9*[1]Hypothèses!$L$21","v":7029},{"$f":"Q9*[1]Hypothèses!$N$21","v":124059},137448,{"$f":"(N9*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O9*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P9*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q9*[1]Hypothèses!$M$22)/1000","v":20.46},null,{"$f":"VLOOKUP(H9,[1]Struc_communautaires!C8:H101,2,FALSE)","v":1},{"$f":"Z9*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H9,[1]Struc_communautaires!C8:H101,3,FALSE)","v":1},{"$f":"AB9*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H9,[1]Struc_communautaires!C8:H101,4,FALSE)","v":0},{"$f":"AD9*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H9,[1]Struc_communautaires!C8:H101,5,FALSE)","v":0},{"$f":"AH9*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H9,[1]Struc_communautaires!C8:H101,6,FALSE)","v":15},{"$f":"AJ9*[1]Hypothèses!$F$21","v":5400},6360,{"$f":"(Z9*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB9*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD9+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH9*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ9*[1]Hypothèses!$F$21)/1000","v":5.76},73,null,{"$f":"(VLOOKUP(E9,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K9)/([1]Hypothèses!$Z$26*1000)","v":17778.747777777779},{"$f":"AP9/[1]Hypothèses!$AC$26","v":4444.6869444444446},{"$f":"(AS9*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K9<[1]Hypothèses!$J$53,1,K9/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU9*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K9<[1]Hypothèses!$J$54,1,K9/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW9*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY9*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K9<[1]Hypothèses!$J$56,1,K9/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},56178.747777777782,{"$f":"AQ9/1000+AS9*[1]Hypothèses!$G$37+AU9*[1]Hypothèses!$G$38+AW9*[1]Hypothèses!$G$39+AY9*[1]Hypothèses!$G$40","v":14.244686944444444},2,199986.74777777778,{"$f":"(BI9/(VLOOKUP(E9,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":43.054433016227421},{"$f":"(BI9/(VLOOKUP(E9,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":52.854102972350439},40.464686944444445,{"$f":"BL9*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":38.21664878086419},{"$f":"BL9*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":41.273980683333328},{"$f":"BJ9*[1]Hypothèses!$X$8","v":47.359876317850166},{"$f":"(BI9/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":600.20032346271853},{"$f":"BP9/[1]Hypothèses!$AB$8","v":100.03338724378642},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL9*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.41031782541000789},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL9*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.76314134922412269},null,null,{"$f":"BQ9*[1]Hypothèses!$AC$8","v":33.344462414595469},{"$f":"4*SQRT(BJ9*[1]Hypothèses!$AF$3)","v":178.16613700196834},44.541534250492084]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","MAGNORA",1200,20,{"$f":"ROUND(I10*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1273},{"$f":"ROUND(J10*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":21},19,{"$f":"ROUND((L10*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M10)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M10*[1]Hypothèses!$G$25,0)","v":1},{"$f":"ROUND((L10*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M10)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M10*[1]Hypothèses!$H$25,0)","v":2},{"$f":"ROUND((L10*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M10)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M10*[1]Hypothèses!$I$25,0)","v":2},{"$f":"ROUND((L10*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M10)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M10*[1]Hypothèses!$J$25,0)","v":11},16,{"$f":"N10*[1]Hypothèses!$H$21","v":180},{"$f":"O10*[1]Hypothèses!$J$21","v":960},{"$f":"P10*[1]Hypothèses!$L$21","v":1562},{"$f":"Q10*[1]Hypothèses!$N$21","v":34991},37693,{"$f":"(N10*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O10*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P10*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q10*[1]Hypothèses!$M$22)/1000","v":5.54},null,{"$f":"VLOOKUP(H10,[1]Struc_communautaires!C9:H102,2,FALSE)","v":0},{"$f":"Z10*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H10,[1]Struc_communautaires!C9:H102,3,FALSE)","v":2},{"$f":"AB10*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H10,[1]Struc_communautaires!C9:H102,4,FALSE)","v":0},{"$f":"AD10*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H10,[1]Struc_communautaires!C9:H102,5,FALSE)","v":0},{"$f":"AH10*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H10,[1]Struc_communautaires!C9:H102,6,FALSE)","v":7.625},{"$f":"AJ10*[1]Hypothèses!$F$21","v":2745},3705,{"$f":"(Z10*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB10*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD10+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH10*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ10*[1]Hypothèses!$F$21)/1000","v":3.105},24,null,{"$f":"(VLOOKUP(E10,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K10)/([1]Hypothèses!$Z$26*1000)","v":18076.953611111112},{"$f":"AP10/[1]Hypothèses!$AC$26","v":4519.238402777778},{"$f":"(AS10*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K10<[1]Hypothèses!$J$53,1,K10/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU10*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K10<[1]Hypothèses!$J$54,1,K10/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW10*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY10*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K10<[1]Hypothèses!$J$56,1,K10/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},56476.953611111108,{"$f":"AQ10/1000+AS10*[1]Hypothèses!$G$37+AU10*[1]Hypothèses!$G$38+AW10*[1]Hypothèses!$G$39+AY10*[1]Hypothèses!$G$40","v":14.319238402777776},2,97874.953611111108,{"$f":"(BI10/(VLOOKUP(E10,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":21.071149368849316},{"$f":"(BI10/(VLOOKUP(E10,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":25.867178370858607},22.964238402777774,{"$f":"BL10*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":21.688447380401229},{"$f":"BL10*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":23.423523170833327},{"$f":"BJ10*[1]Hypothèses!$X$8","v":23.178264305734249},{"$f":"(BI10/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":293.7423577764439},{"$f":"BP10/[1]Hypothèses!$AB$8","v":48.957059629407318},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL10*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.72301036340629621},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL10*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.3447115140112713},null,null,{"$f":"BQ10*[1]Hypothèses!$AC$8","v":16.319019876469106},{"$f":"4*SQRT(BJ10*[1]Hypothèses!$AF$3)","v":124.64083202010977},31.160208005027442]
[null,null,null,"Energie R","KAOLACK","GUINGUINEO","NDIAGO","NDELLE",1334,100,{"$f":"ROUND(I11*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1416},{"$f":"ROUND(J11*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":106},28,{"$f":"ROUND((L11*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M11)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M11*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L11*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M11)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M11*[1]Hypothèses!$H$25,0)","v":16},{"$f":"ROUND((L11*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M11)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M11*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L11*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M11)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M11*[1]Hypothèses!$J$25,0)","v":49},84,{"$f":"N11*[1]Hypothèses!$H$21","v":1440},{"$f":"O11*[1]Hypothèses!$J$21","v":7680},{"$f":"P11*[1]Hypothèses!$L$21","v":8591},{"$f":"Q11*[1]Hypothèses!$N$21","v":155869},173580,{"$f":"(N11*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O11*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P11*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q11*[1]Hypothèses!$M$22)/1000","v":25.87},null,{"$f":"VLOOKUP(H11,[1]Struc_communautaires!C10:H103,2,FALSE)","v":1},{"$f":"Z11*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H11,[1]Struc_communautaires!C10:H103,3,FALSE)","v":1},{"$f":"AB11*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H11,[1]Struc_communautaires!C10:H103,4,FALSE)","v":1},{"$f":"AD11*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H11,[1]Struc_communautaires!C10:H103,5,FALSE)","v":1},{"$f":"AH11*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H11,[1]Struc_communautaires!C10:H103,6,FALSE)","v":18.25},{"$f":"AJ11*[1]Hypothèses!$F$21","v":6570},8490,{"$f":"(Z11*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB11*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD11+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH11*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ11*[1]Hypothèses!$F$21)/1000","v":7.0209999999999999},94,null,{"$f":"(VLOOKUP(E11,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K11)/([1]Hypothèses!$Z$26*1000)","v":28960.936666666672},{"$f":"AP11/[1]Hypothèses!$AC$26","v":7240.234166666668},{"$f":"(AS11*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K11<[1]Hypothèses!$J$53,1,K11/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU11*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K11<[1]Hypothèses!$J$54,1,K11/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW11*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY11*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K11<[1]Hypothèses!$J$56,1,K11/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},67360.936666666676,{"$f":"AQ11/1000+AS11*[1]Hypothèses!$G$37+AU11*[1]Hypothèses!$G$38+AW11*[1]Hypothèses!$G$39+AY11*[1]Hypothèses!$G$40","v":17.040234166666668},2,249430.93666666668,{"$f":"(BI11/(VLOOKUP(E11,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":53.69909593621172},{"$f":"(BI11/(VLOOKUP(E11,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":58.453544555767984},49.93123416666667,{"$f":"BL11*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":47.157276712962961},{"$f":"BL11*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":50.929858850000002},{"$f":"BJ11*[1]Hypothèses!$X$8","v":59.069005529832893},{"$f":"(BI11/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":748.59224689875953},{"$f":"BP11/[1]Hypothèses!$AB$8","v":124.76537448312659},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL11*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.33252497419792088},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL11*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.61845608878080316},null,null,{"$f":"BQ11*[1]Hypothèses!$AC$8","v":41.588458161042198},{"$f":"4*SQRT(BJ11*[1]Hypothèses!$AF$3)","v":198.97554988452771},49.743887471131927]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","NDIMBA",1120,126,{"$f":"ROUND(I12*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1189},{"$f":"ROUND(J12*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":134},37,{"$f":"ROUND((L12*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M12)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M12*[1]Hypothèses!$G$25,0)","v":10},{"$f":"ROUND((L12*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M12)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M12*[1]Hypothèses!$H$25,0)","v":20},{"$f":"ROUND((L12*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M12)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M12*[1]Hypothèses!$I$25,0)","v":14},{"$f":"ROUND((L12*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M12)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M12*[1]Hypothèses!$J$25,0)","v":62},106,{"$f":"N12*[1]Hypothèses!$H$21","v":1800},{"$f":"O12*[1]Hypothèses!$J$21","v":9600},{"$f":"P12*[1]Hypothèses!$L$21","v":10934},{"$f":"Q12*[1]Hypothèses!$N$21","v":197222},219556,{"$f":"(N12*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O12*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P12*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q12*[1]Hypothèses!$M$22)/1000","v":32.72},null,{"$f":"VLOOKUP(H12,[1]Struc_communautaires!C11:H104,2,FALSE)","v":2},{"$f":"Z12*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H12,[1]Struc_communautaires!C11:H104,3,FALSE)","v":2},{"$f":"AB12*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H12,[1]Struc_communautaires!C11:H104,4,FALSE)","v":1},{"$f":"AD12*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H12,[1]Struc_communautaires!C11:H104,5,FALSE)","v":0},{"$f":"AH12*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H12,[1]Struc_communautaires!C11:H104,6,FALSE)","v":21.75},{"$f":"AJ12*[1]Hypothèses!$F$21","v":7830},10230,{"$f":"(Z12*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB12*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD12+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH12*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ12*[1]Hypothèses!$F$21)/1000","v":8.3710000000000004},116,null,{"$f":"(VLOOKUP(E12,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K12)/([1]Hypothèses!$Z$26*1000)","v":24318.187638888892},{"$f":"AP12/[1]Hypothèses!$AC$26","v":6079.5469097222231},{"$f":"(AS12*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K12<[1]Hypothèses!$J$53,1,K12/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU12*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K12<[1]Hypothèses!$J$54,1,K12/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW12*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY12*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K12<[1]Hypothèses!$J$56,1,K12/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},61118.187638888892,{"$f":"AQ12/1000+AS12*[1]Hypothèses!$G$37+AU12*[1]Hypothèses!$G$38+AW12*[1]Hypothèses!$G$39+AY12*[1]Hypothèses!$G$40","v":15.679546909722225},2,290904.18763888889,{"$f":"(BI12/(VLOOKUP(E12,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":62.627724086777327},{"$f":"(BI12/(VLOOKUP(E12,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":68.172701914412144},56.770546909722228,{"$f":"BL12*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":53.616627636959883},{"$f":"BL12*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":57.905957847916667},{"$f":"BJ12*[1]Hypothèses!$X$8","v":68.890496495455068},{"$f":"(BI12/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":873.06178763171943},{"$f":"BP12/[1]Hypothèses!$AB$8","v":145.51029793861991},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL12*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.2924647243463101},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL12*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.54394888673208608},null,null,{"$f":"BQ12*[1]Hypothèses!$AC$8","v":48.503432646206633},{"$f":"4*SQRT(BJ12*[1]Hypothèses!$AF$3)","v":214.88175449465035},53.720438623662588]
[null,null,null,"Energie R","KAOLACK","NIORO","KAYEMOR","PADAF",1460,98,{"$f":"ROUND(I13*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1549},{"$f":"ROUND(J13*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":104},30,{"$f":"ROUND((L13*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M13)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M13*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L13*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M13)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M13*[1]Hypothèses!$H$25,0)","v":16},{"$f":"ROUND((L13*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M13)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M13*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L13*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M13)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M13*[1]Hypothèses!$J$25,0)","v":48},83,{"$f":"N13*[1]Hypothèses!$H$21","v":1440},{"$f":"O13*[1]Hypothèses!$J$21","v":7680},{"$f":"P13*[1]Hypothèses!$L$21","v":8591},{"$f":"Q13*[1]Hypothèses!$N$21","v":152688},170399,{"$f":"(N13*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O13*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P13*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q13*[1]Hypothèses!$M$22)/1000","v":25.42},null,{"$f":"VLOOKUP(H13,[1]Struc_communautaires!C12:H105,2,FALSE)","v":1},{"$f":"Z13*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H13,[1]Struc_communautaires!C12:H105,3,FALSE)","v":4},{"$f":"AB13*[1]Hypothèses!$J$21","v":1920},{"$f":"VLOOKUP(H13,[1]Struc_communautaires!C12:H105,4,FALSE)","v":1},{"$f":"AD13*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H13,[1]Struc_communautaires!C12:H105,5,FALSE)","v":0},{"$f":"AH13*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H13,[1]Struc_communautaires!C12:H105,6,FALSE)","v":18},{"$f":"AJ13*[1]Hypothèses!$F$21","v":6480},9360,{"$f":"(Z13*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB13*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD13+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH13*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ13*[1]Hypothèses!$F$21)/1000","v":7.1109999999999998},95,null,{"$f":"(VLOOKUP(E13,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K13)/([1]Hypothèses!$Z$26*1000)","v":31681.137638888897},{"$f":"AP13/[1]Hypothèses!$AC$26","v":7920.2844097222242},{"$f":"(AS13*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K13<[1]Hypothèses!$J$53,1,K13/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU13*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K13<[1]Hypothèses!$J$54,1,K13/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW13*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY13*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K13<[1]Hypothèses!$J$56,1,K13/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},94081.137638888904,{"$f":"AQ13/1000+AS13*[1]Hypothèses!$G$37+AU13*[1]Hypothèses!$G$38+AW13*[1]Hypothèses!$G$39+AY13*[1]Hypothèses!$G$40","v":25.720284409722225},4,273840.1376388889,{"$f":"(BI13/(VLOOKUP(E13,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":58.954065677536512},{"$f":"(BI13/(VLOOKUP(E13,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":64.173782532932918},58.251284409722224,{"$f":"BL13*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":55.015101942515436},{"$f":"BL13*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":59.416310097916657},{"$f":"BJ13*[1]Hypothèses!$X$8","v":64.849472245290173},{"$f":"(BI13/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":821.84915257769785},{"$f":"BP13/[1]Hypothèses!$AB$8","v":136.97485876294965},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL13*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.285030322012437},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL13*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.53012180080892968},null,null,{"$f":"BQ13*[1]Hypothèses!$AC$8","v":45.65828625431655},{"$f":"4*SQRT(BJ13*[1]Hypothèses!$AF$3)","v":208.48418055750446},52.121045139376115]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SACITA FARYMBOURE",1200,87,{"$f":"ROUND(I14*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1273},{"$f":"ROUND(J14*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":92},40,{"$f":"ROUND((L14*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M14)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M14*[1]Hypothèses!$G$25,0)","v":7},{"$f":"ROUND((L14*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M14)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M14*[1]Hypothèses!$H$25,0)","v":13},{"$f":"ROUND((L14*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M14)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M14*[1]Hypothèses!$I$25,0)","v":10},{"$f":"ROUND((L14*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M14)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M14*[1]Hypothèses!$J$25,0)","v":44},74,{"$f":"N14*[1]Hypothèses!$H$21","v":1260},{"$f":"O14*[1]Hypothèses!$J$21","v":6240},{"$f":"P14*[1]Hypothèses!$L$21","v":7810},{"$f":"Q14*[1]Hypothèses!$N$21","v":139964},155274,{"$f":"(N14*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O14*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P14*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q14*[1]Hypothèses!$M$22)/1000","v":23.12},null,{"$f":"VLOOKUP(H14,[1]Struc_communautaires!C13:H106,2,FALSE)","v":1},{"$f":"Z14*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H14,[1]Struc_communautaires!C13:H106,3,FALSE)","v":1},{"$f":"AB14*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H14,[1]Struc_communautaires!C13:H106,4,FALSE)","v":1},{"$f":"AD14*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H14,[1]Struc_communautaires!C13:H106,5,FALSE)","v":0},{"$f":"AH14*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H14,[1]Struc_communautaires!C13:H106,6,FALSE)","v":16.5},{"$f":"AJ14*[1]Hypothèses!$F$21","v":5940},7380,{"$f":"(Z14*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB14*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD14+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH14*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ14*[1]Hypothèses!$F$21)/1000","v":6.3010000000000002},83,null,{"$f":"(VLOOKUP(E14,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K14)/([1]Hypothèses!$Z$26*1000)","v":18076.953611111112},{"$f":"AP14/[1]Hypothèses!$AC$26","v":4519.238402777778},{"$f":"(AS14*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K14<[1]Hypothèses!$J$53,1,K14/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU14*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K14<[1]Hypothèses!$J$54,1,K14/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW14*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY14*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K14<[1]Hypothèses!$J$56,1,K14/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},56476.953611111108,{"$f":"AQ14/1000+AS14*[1]Hypothèses!$G$37+AU14*[1]Hypothèses!$G$38+AW14*[1]Hypothèses!$G$39+AY14*[1]Hypothèses!$G$40","v":14.319238402777776},{"$f":"AS14+AU14","v":2},219130.95361111109,{"$f":"(BI14/(VLOOKUP(E14,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":47.175920749084632},{"$f":"(BI14/(VLOOKUP(E14,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":57.913687358227968},43.740238402777777,{"$f":"BL14*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":41.310225158179016},{"$f":"BL14*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":44.615043170833324},{"$f":"BJ14*[1]Hypothèses!$X$8","v":51.893512823993099},{"$f":"(BI14/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":657.6559232026143},{"$f":"BP14/[1]Hypothèses!$AB$8","v":109.60932053376905},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL14*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.37959057744611557},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL14*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.70599239780901568},null,null,{"$f":"BQ14*[1]Hypothèses!$AC$8","v":36.536440177923012},{"$f":"4*SQRT(BJ14*[1]Hypothèses!$AF$3)","v":186.49896206114693},46.624740515286732]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SARRE BOCAR",1000,55,{"$f":"ROUND(I15*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J15*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":58},24,{"$f":"ROUND((L15*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M15)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M15*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L15*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M15)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M15*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L15*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M15)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M15*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L15*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M15)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M15*[1]Hypothèses!$J$25,0)","v":27},45,{"$f":"N15*[1]Hypothèses!$H$21","v":720},{"$f":"O15*[1]Hypothèses!$J$21","v":3840},{"$f":"P15*[1]Hypothèses!$L$21","v":4686},{"$f":"Q15*[1]Hypothèses!$N$21","v":85887},95133,{"$f":"(N15*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O15*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P15*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q15*[1]Hypothèses!$M$22)/1000","v":14.15},null,{"$f":"VLOOKUP(H15,[1]Struc_communautaires!C14:H107,2,FALSE)","v":1},{"$f":"Z15*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H15,[1]Struc_communautaires!C14:H107,3,FALSE)","v":1},{"$f":"AB15*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H15,[1]Struc_communautaires!C14:H107,4,FALSE)","v":0},{"$f":"AD15*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H15,[1]Struc_communautaires!C14:H107,5,FALSE)","v":0},{"$f":"AH15*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H15,[1]Struc_communautaires!C14:H107,6,FALSE)","v":12.25},{"$f":"AJ15*[1]Hypothèses!$F$21","v":4410},5370,{"$f":"(Z15*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB15*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD15+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH15*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ15*[1]Hypothèses!$F$21)/1000","v":4.7699999999999996},52,null,{"$f":"(VLOOKUP(E15,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K15)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP15/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS15*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K15<[1]Hypothèses!$J$53,1,K15/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU15*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K15<[1]Hypothèses!$J$54,1,K15/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW15*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY15*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K15<[1]Hypothèses!$J$56,1,K15/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51866.494722222225,{"$f":"AQ15/1000+AS15*[1]Hypothèses!$G$37+AU15*[1]Hypothèses!$G$38+AW15*[1]Hypothèses!$G$39+AY15*[1]Hypothèses!$G$40","v":13.366623680555557},2,152369.49472222221,{"$f":"(BI15/(VLOOKUP(E15,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":32.803084590004474},{"$f":"(BI15/(VLOOKUP(E15,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.269433116848838},32.286623680555557,{"$f":"BL15*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":30.492922364969136},{"$f":"BL15*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":32.932356154166669},{"$f":"BJ15*[1]Hypothèses!$X$8","v":36.083393049004926},{"$f":"(BI15/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":457.29140072695742},{"$f":"BP15/[1]Hypothèses!$AB$8","v":76.215233454492903},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL15*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.51424957026214158},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL15*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.95644177899321681},null,null,{"$f":"BQ15*[1]Hypothèses!$AC$8","v":25.405077818164301},{"$f":"4*SQRT(BJ15*[1]Hypothèses!$AF$3)","v":155.5154597026241},38.878864925656025]
[null,null,null,"SOUS TOTAL ENERGIE R",{"$nulls":8},{"$f":"SUM(M6:M15)","v":332},{"$nulls":12},{"$f":"SUM(Z6:Z15)","v":10},null,{"$f":"SUM(AB6:AB15)","v":15},null,{"$f":"SUM(AD6:AD15)","v":6},null,null,null,{"$f":"SUM(AH6:AH15)","v":1},null,{"$f":"SUM(AJ6:AJ15)","v":153.125},null,null,null,{"$f":"SUM(AN6:AN15)","v":747},{"$nulls":4},{"$f":"SUM(AS6:AS15)","v":14},null,{"$f":"SUM(AU6:AU15)","v":14},null,{"$f":"SUM(AW6:AW15)","v":30},null,{"$f":"SUM(AY6:AY15)","v":29},{"$nulls":8},{"$f":"SUM(BH6:BH15)","v":28}]
[]
[null,null,null,"ENERSA","THIES","TIVAOUANE","MEOUANE","NDOMBIL",1190,80,{"$f":"ROUND(I18*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1263},{"$f":"ROUND(J18*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":85},69,{"$f":"ROUND((L18*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M16)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M16*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L18*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M16)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M16*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L18*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M16)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M16*[1]Hypothèses!$I$25,0)","v":10},{"$f":"ROUND((L18*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M16)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M16*[1]Hypothèses!$J$25,0)","v":43},68,{"$f":"N18*[1]Hypothèses!$H$21","v":900},{"$f":"O18*[1]Hypothèses!$J$21","v":4800},{"$f":"P18*[1]Hypothèses!$L$21","v":7810},{"$f":"Q18*[1]Hypothèses!$N$21","v":136783},150293,{"$f":"(N18*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O16*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P16*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q16*[1]Hypothèses!$M$22)/1000","v":22.3},null,{"$f":"VLOOKUP(H18,[1]Struc_communautaires!C15:H108,2,FALSE)","v":2},{"$f":"Z18*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H18,[1]Struc_communautaires!C15:H108,3,FALSE)","v":3},{"$f":"AB18*[1]Hypothèses!$J$21","v":1440},{"$f":"VLOOKUP(H18,[1]Struc_communautaires!C15:H108,4,FALSE)","v":1},{"$f":"AD18*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H18,[1]Struc_communautaires!C15:H108,5,FALSE)","v":0},{"$f":"AH18*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H18,[1]Struc_communautaires!C15:H108,6,FALSE)","v":15.625},{"$f":"AJ18*[1]Hypothèses!$F$21","v":5625},8505,{"$f":"(Z18*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB16*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD16+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH16*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ16*[1]Hypothèses!$F$21)/1000","v":6.2560000000000002},80,null,{"$f":"(VLOOKUP(E18,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K18)/([1]Hypothèses!$Z$26*1000)","v":20681.407483333336},{"$f":"AP18/[1]Hypothèses!$AC$26","v":5170.351870833334},{"$f":"(AS18*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K18<[1]Hypothèses!$J$53,1,K18/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU18*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K18<[1]Hypothèses!$J$54,1,K18/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW18*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY18*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K18<[1]Hypothèses!$J$56,1,K18/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},59081.407483333336,{"$f":"AQ18/1000+AS18*[1]Hypothèses!$G$37+AU18*[1]Hypothèses!$G$38+AW18*[1]Hypothèses!$G$39+AY18*[1]Hypothèses!$G$40","v":14.970351870833335},2,217879.40748333334,{"$f":"(BI18/(VLOOKUP(E18,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":45.780080677911236},{"$f":"(BI18/(VLOOKUP(E18,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":51.721768623435096},43.526351870833338,{"$f":"BL18*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":41.108221211342588},{"$f":"BL18*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":44.396878908250002},{"$f":"BJ18*[1]Hypothèses!$X$8","v":50.358088745702361},{"$f":"(BI18/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":653.89978236294519},{"$f":"BP18/[1]Hypothèses!$AB$8","v":108.98329706049087},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL18*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.38145586844063023},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL18*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.70946161264224183},null,null,{"$f":"BQ18*[1]Hypothèses!$AC$8","v":36.32776568683029},{"$f":"4*SQRT(BJ18*[1]Hypothèses!$AF$3)","v":183.71918212916796},45.92979553229199]
[null,null,null,"ENERSA","THIES","TIVAOUANE","MEOUANE","SINE MOUSSE ABDOU",1412,98,{"$f":"ROUND(I19*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1498},{"$f":"ROUND(J19*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":104},42,{"$f":"ROUND((L19*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M17)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M17*[1]Hypothèses!$G$25,0)","v":7},{"$f":"ROUND((L19*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M17)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M17*[1]Hypothèses!$H$25,0)","v":15},{"$f":"ROUND((L19*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M17)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M17*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L19*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M17)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M17*[1]Hypothèses!$J$25,0)","v":49},82,{"$f":"N19*[1]Hypothèses!$H$21","v":1260},{"$f":"O19*[1]Hypothèses!$J$21","v":7200},{"$f":"P19*[1]Hypothèses!$L$21","v":8591},{"$f":"Q19*[1]Hypothèses!$N$21","v":155869},172920,{"$f":"(N19*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O17*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P17*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q17*[1]Hypothèses!$M$22)/1000","v":25.73},null,{"$f":"VLOOKUP(H19,[1]Struc_communautaires!C16:H109,2,FALSE)","v":2},{"$f":"Z19*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H19,[1]Struc_communautaires!C16:H109,3,FALSE)","v":1},{"$f":"AB19*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H19,[1]Struc_communautaires!C16:H109,4,FALSE)","v":1},{"$f":"AD19*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H19,[1]Struc_communautaires!C16:H109,5,FALSE)","v":0},{"$f":"AH19*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H19,[1]Struc_communautaires!C16:H109,6,FALSE)","v":18},{"$f":"AJ19*[1]Hypothèses!$F$21","v":6480},8400,{"$f":"(Z19*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB17*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD17+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH17*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ17*[1]Hypothèses!$F$21)/1000","v":6.931},92,null,{"$f":"(VLOOKUP(E19,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K19)/([1]Hypothèses!$Z$26*1000)","v":24529.492011111117},{"$f":"AP19/[1]Hypothèses!$AC$26","v":6132.3730027777792},{"$f":"(AS19*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K19<[1]Hypothèses!$J$53,1,K19/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU19*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K19<[1]Hypothèses!$J$54,1,K19/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW19*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY19*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K19<[1]Hypothèses!$J$56,1,K19/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},62929.492011111113,{"$f":"AQ19/1000+AS19*[1]Hypothèses!$G$37+AU19*[1]Hypothèses!$G$38+AW19*[1]Hypothèses!$G$39+AY19*[1]Hypothèses!$G$40","v":15.932373002777778},2,244249.49201111111,{"$f":"(BI19/(VLOOKUP(E19,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":51.320873225079104},{"$f":"(BI19/(VLOOKUP(E19,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":57.981687476163209},48.593373002777781,{"$f":"BL19*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":45.893741169290131},{"$f":"BL19*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":49.56524046283333},{"$f":"BJ19*[1]Hypothèses!$X$8","v":56.452960547587018},{"$f":"(BI19/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":733.04169271041746},{"$f":"BP19/[1]Hypothèses!$AB$8","v":122.17361545173624},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL19*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.34167997253436316},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL19*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.63548327441583119},null,null,{"$f":"BQ19*[1]Hypothèses!$AC$8","v":40.724538483912077},{"$f":"4*SQRT(BJ19*[1]Hypothèses!$AF$3)","v":194.5195450626654},48.62988626566635]
[null,null,null,"SOUS TOTAL ENERSA",{"$nulls":8},{"$f":"SUM(M18:M19)","v":111},{"$nulls":26},{"$f":"SUM(AN18:AN19)","v":172},{"$nulls":19},{"$f":"SUM(BH18:BH19)","v":4}]
[]
[null,null,null,"ERA","KAFFRINE","KOUNGHEUL","Diokoul","KATHIALE",550,37,{"$f":"ROUND(I22*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":584},{"$f":"ROUND(J22*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":39},38,{"$f":"ROUND((L22*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M18)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M18*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L22*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M18)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M18*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L22*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M18)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M18*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L22*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M18)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M18*[1]Hypothèses!$J$25,0)","v":20},30,{"$f":"N22*[1]Hypothèses!$H$21","v":360},{"$f":"O22*[1]Hypothèses!$J$21","v":1920},{"$f":"P22*[1]Hypothèses!$L$21","v":3124},{"$f":"Q22*[1]Hypothèses!$N$21","v":63620},69024,{"$f":"(N22*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O18*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P18*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q18*[1]Hypothèses!$M$22)/1000","v":10.18},null,{"$f":"VLOOKUP(H22,[1]Struc_communautaires!C17:H110,2,FALSE)","v":3},{"$f":"Z22*[1]Hypothèses!$J$21","v":1440},{"$f":"VLOOKUP(H22,[1]Struc_communautaires!C17:H110,3,FALSE)","v":2},{"$f":"AB22*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H22,[1]Struc_communautaires!C17:H110,4,FALSE)","v":1},{"$f":"AD22*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H22,[1]Struc_communautaires!C17:H110,5,FALSE)","v":0},{"$f":"AH22*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H22,[1]Struc_communautaires!C17:H110,6,FALSE)","v":9.875},{"$f":"AJ22*[1]Hypothèses!$F$21","v":3555},6435,{"$f":"(Z22*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB18*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD18+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH18*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ18*[1]Hypothèses!$F$21)/1000","v":4.1859999999999999},40,null,{"$f":"(VLOOKUP(E22,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K22)/([1]Hypothèses!$Z$26*1000)","v":8653.1490888888893},{"$f":"AP22/[1]Hypothèses!$AC$26","v":2163.2872722222223},{"$f":"(AS22*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K22<[1]Hypothèses!$J$53,1,K22/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU22*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K22<[1]Hypothèses!$J$54,1,K22/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW22*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY22*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K22<[1]Hypothèses!$J$56,1,K22/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},43853.149088888887,{"$f":"AQ22/1000+AS22*[1]Hypothèses!$G$37+AU22*[1]Hypothèses!$G$38+AW22*[1]Hypothèses!$G$39+AY22*[1]Hypothèses!$G$40","v":11.563287272222222},2,119312.14908888889,{"$f":"(BI22/(VLOOKUP(E22,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":25.686286656742727},{"$f":"(BI22/(VLOOKUP(E22,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":27.960517311980318},25.929287272222222,{"$f":"BL22*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":24.488771312654318},{"$f":"BL22*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":26.447873017666662},{"$f":"BJ22*[1]Hypothèses!$X$8","v":28.254915322417002},{"$f":"(BI22/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":358.07967913832204},{"$f":"BP22/[1]Hypothèses!$AB$8","v":59.679946523053673},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL22*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.64033315604197927},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL22*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1909419440077242},null,null,{"$f":"BQ22*[1]Hypothèses!$AC$8","v":19.893315507684555},{"$f":"4*SQRT(BJ22*[1]Hypothèses!$AF$3)","v":137.61535316338535},34.403838290846338]
[null,null,null,"SOUS TOTAL ERA",{"$nulls":8},{"$f":"SUM(M22)","v":38}]
[]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","NIAGHA","BAMBADALA 1",900,56,{"$f":"ROUND(I25*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":955},{"$f":"ROUND(J25*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":59},36,{"$f":"ROUND((L25*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M19)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M19*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L25*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M19)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M19*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L25*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M19)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M19*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L25*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M19)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M19*[1]Hypothèses!$J$25,0)","v":29},47,{"$f":"N25*[1]Hypothèses!$H$21","v":720},{"$f":"O25*[1]Hypothèses!$J$21","v":3840},{"$f":"P25*[1]Hypothèses!$L$21","v":4686},{"$f":"Q25*[1]Hypothèses!$N$21","v":92249},101495,{"$f":"(N25*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O19*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P19*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q19*[1]Hypothèses!$M$22)/1000","v":15.05},null,{"$f":"VLOOKUP(H25,[1]Struc_communautaires!C18:H111,2,FALSE)","v":1},{"$f":"Z25*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H25,[1]Struc_communautaires!C18:H111,3,FALSE)","v":1},{"$f":"AB25*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H25,[1]Struc_communautaires!C18:H111,4,FALSE)","v":0},{"$f":"AD25*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H25,[1]Struc_communautaires!C18:H111,5,FALSE)","v":0},{"$f":"AH25*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H25,[1]Struc_communautaires!C18:H111,6,FALSE)","v":12.375},{"$f":"AJ25*[1]Hypothèses!$F$21","v":4455},5415,{"$f":"(Z25*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB19*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD19+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH19*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ19*[1]Hypothèses!$F$21)/1000","v":4.8150000000000004},54,null,{"$f":"(VLOOKUP(E25,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K25)/([1]Hypothèses!$Z$26*1000)","v":13561.26527777778},{"$f":"AP25/[1]Hypothèses!$AC$26","v":3390.3163194444451},{"$f":"(AS25*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K25<[1]Hypothèses!$J$53,1,K25/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU25*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K25<[1]Hypothèses!$J$54,1,K25/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW25*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY25*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K25<[1]Hypothèses!$J$56,1,K25/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},50361.265277777784,{"$f":"AQ25/1000+AS25*[1]Hypothèses!$G$37+AU25*[1]Hypothèses!$G$38+AW25*[1]Hypothèses!$G$39+AY25*[1]Hypothèses!$G$40","v":12.990316319444444},2,157271.2652777778,{"$f":"(BI25/(VLOOKUP(E25,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":33.858369274565632},{"$f":"(BI25/(VLOOKUP(E25,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":41.564912385195427},32.855316319444448,{"$f":"BL25*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":31.030020968364198},{"$f":"BL25*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":33.512422645833333},{"$f":"BJ25*[1]Hypothèses!$X$8","v":37.244206202022198},{"$f":"(BI25/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":472.00259687208222},{"$f":"BP25/[1]Hypothèses!$AB$8","v":78.66709947868037},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL25*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.50534842494013543},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL25*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.93988672915133376},null,null,{"$f":"BQ25*[1]Hypothèses!$AC$8","v":26.222366492893457},{"$f":"4*SQRT(BJ25*[1]Hypothèses!$AF$3)","v":157.99714712219253},39.499286780548132]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","BISSARY",800,36,{"$f":"ROUND(I26*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":849},{"$f":"ROUND(J26*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":38},41,{"$f":"ROUND((L26*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M20)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M20*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L26*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M20)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M20*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L26*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M20)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M20*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L26*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M20)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M20*[1]Hypothèses!$J$25,0)","v":20},30,{"$f":"N26*[1]Hypothèses!$H$21","v":360},{"$f":"O26*[1]Hypothèses!$J$21","v":1920},{"$f":"P26*[1]Hypothèses!$L$21","v":3124},{"$f":"Q26*[1]Hypothèses!$N$21","v":63620},69024,{"$f":"(N26*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O20*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P20*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q20*[1]Hypothèses!$M$22)/1000","v":10.18},null,{"$f":"VLOOKUP(H26,[1]Struc_communautaires!C19:H112,2,FALSE)","v":1},{"$f":"Z26*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H26,[1]Struc_communautaires!C19:H112,3,FALSE)","v":1},{"$f":"AB26*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H26,[1]Struc_communautaires!C19:H112,4,FALSE)","v":0},{"$f":"AD26*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H26,[1]Struc_communautaires!C19:H112,5,FALSE)","v":0},{"$f":"AH26*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H26,[1]Struc_communautaires!C19:H112,6,FALSE)","v":9.75},{"$f":"AJ26*[1]Hypothèses!$F$21","v":3510},4470,{"$f":"(Z26*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB20*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD20+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH20*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ20*[1]Hypothèses!$F$21)/1000","v":3.87},37,null,{"$f":"(VLOOKUP(E26,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K26)/([1]Hypothèses!$Z$26*1000)","v":12056.035833333335},{"$f":"AP26/[1]Hypothèses!$AC$26","v":3014.0089583333338},{"$f":"(AS26*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K26<[1]Hypothèses!$J$53,1,K26/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU26*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K26<[1]Hypothèses!$J$54,1,K26/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW26*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY26*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K26<[1]Hypothèses!$J$56,1,K26/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},48856.035833333335,{"$f":"AQ26/1000+AS26*[1]Hypothèses!$G$37+AU26*[1]Hypothèses!$G$38+AW26*[1]Hypothèses!$G$39+AY26*[1]Hypothèses!$G$40","v":12.614008958333335},2,122350.03583333333,{"$f":"(BI26/(VLOOKUP(E26,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.340302449303667},{"$f":"(BI26/(VLOOKUP(E26,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":32.335649559097121},26.664008958333334,{"$f":"BL26*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":25.182675127314813},{"$f":"BL26*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":27.197289137499997},{"$f":"BJ26*[1]Hypothèses!$X$8","v":28.974332694234036},{"$f":"(BI26/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":367.19698629451779},{"$f":"BP26/[1]Hypothèses!$AB$8","v":61.199497715752962},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL26*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.62268889794053661},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL26*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1581257656705082},null,null,{"$f":"BQ26*[1]Hypothèses!$AC$8","v":20.399832571917653},{"$f":"4*SQRT(BJ26*[1]Hypothèses!$AF$3)","v":139.35629942640773},34.839074856601933]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","MALANDIANKUNDA",1300,45,{"$f":"ROUND(I27*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1380},{"$f":"ROUND(J27*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":48},38,{"$f":"ROUND((L27*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M21)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M21*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L27*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M21)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M21*[1]Hypothèses!$H$25,0)","v":6},{"$f":"ROUND((L27*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M21)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M21*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L27*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M21)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M21*[1]Hypothèses!$J$25,0)","v":24},38,{"$f":"N27*[1]Hypothèses!$H$21","v":540},{"$f":"O27*[1]Hypothèses!$J$21","v":2880},{"$f":"P27*[1]Hypothèses!$L$21","v":3905},{"$f":"Q27*[1]Hypothèses!$N$21","v":76344},83669,{"$f":"(N27*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O21*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P21*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q21*[1]Hypothèses!$M$22)/1000","v":12.39},null,{"$f":"VLOOKUP(H27,[1]Struc_communautaires!C20:H113,2,FALSE)","v":1},{"$f":"Z27*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H27,[1]Struc_communautaires!C20:H113,3,FALSE)","v":1},{"$f":"AB27*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H27,[1]Struc_communautaires!C20:H113,4,FALSE)","v":0},{"$f":"AD27*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H27,[1]Struc_communautaires!C20:H113,5,FALSE)","v":0},{"$f":"AH27*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H27,[1]Struc_communautaires!C20:H113,6,FALSE)","v":11},{"$f":"AJ27*[1]Hypothèses!$F$21","v":3960},4920,{"$f":"(Z27*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB21*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD21+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH21*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ21*[1]Hypothèses!$F$21)/1000","v":4.32},46,null,{"$f":"(VLOOKUP(E27,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K27)/([1]Hypothèses!$Z$26*1000)","v":19596.383333333339},{"$f":"AP27/[1]Hypothèses!$AC$26","v":4899.0958333333347},{"$f":"(AS27*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K27<[1]Hypothèses!$J$53,1,K27/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU27*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K27<[1]Hypothèses!$J$54,1,K27/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW27*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY27*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K27<[1]Hypothèses!$J$56,1,K27/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},57996.383333333339,{"$f":"AQ27/1000+AS27*[1]Hypothèses!$G$37+AU27*[1]Hypothèses!$G$38+AW27*[1]Hypothèses!$G$39+AY27*[1]Hypothèses!$G$40","v":14.699095833333333},2,146585.38333333333,{"$f":"(BI27/(VLOOKUP(E27,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.557843897215996},{"$f":"(BI27/(VLOOKUP(E27,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.740761730624875},31.409095833333332,{"$f":"BL27*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":29.664146064814815},{"$f":"BL27*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":32.037277749999994},{"$f":"BJ27*[1]Hypothèses!$X$8","v":34.713628286937599},{"$f":"(BI27/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":439.93212284913966},{"$f":"BP27/[1]Hypothèses!$AB$8","v":73.322020474856615},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL27*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.52861701085074253},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL27*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.98316347450992081},null,null,{"$f":"BQ27*[1]Hypothèses!$AC$8","v":24.44067349161887},{"$f":"4*SQRT(BJ27*[1]Hypothèses!$AF$3)","v":152.53513414469273},38.133783536173183]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","SIMBADI BALANTE","SAFANE",986,115,{"$f":"ROUND(I28*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1046},{"$f":"ROUND(J28*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":122},41,{"$f":"ROUND((L28*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M22)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M22*[1]Hypothèses!$G$25,0)","v":9},{"$f":"ROUND((L28*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M22)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M22*[1]Hypothèses!$H$25,0)","v":18},{"$f":"ROUND((L28*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M22)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M22*[1]Hypothèses!$I$25,0)","v":13},{"$f":"ROUND((L28*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M22)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M22*[1]Hypothèses!$J$25,0)","v":57},97,{"$f":"N28*[1]Hypothèses!$H$21","v":1620},{"$f":"O28*[1]Hypothèses!$J$21","v":8640},{"$f":"P28*[1]Hypothèses!$L$21","v":10153},{"$f":"Q28*[1]Hypothèses!$N$21","v":181317},201730,{"$f":"(N28*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O22*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P22*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q22*[1]Hypothèses!$M$22)/1000","v":30.06},null,{"$f":"VLOOKUP(H28,[1]Struc_communautaires!C21:H114,2,FALSE)","v":3},{"$f":"Z28*[1]Hypothèses!$J$21","v":1440},{"$f":"VLOOKUP(H28,[1]Struc_communautaires!C21:H114,3,FALSE)","v":2},{"$f":"AB28*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H28,[1]Struc_communautaires!C21:H114,4,FALSE)","v":1},{"$f":"AD28*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H28,[1]Struc_communautaires!C21:H114,5,FALSE)","v":0},{"$f":"AH28*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H28,[1]Struc_communautaires!C21:H114,6,FALSE)","v":20.25},{"$f":"AJ28*[1]Hypothèses!$F$21","v":7290},10170,{"$f":"(Z28*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB22*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD22+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH22*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ22*[1]Hypothèses!$F$21)/1000","v":7.9210000000000003},108,null,{"$f":"(VLOOKUP(E28,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K28)/([1]Hypothèses!$Z$26*1000)","v":14853.490555555558},{"$f":"AP28/[1]Hypothèses!$AC$26","v":3713.3726388888895},{"$f":"(AS28*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K28<[1]Hypothèses!$J$53,1,K28/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU28*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K28<[1]Hypothèses!$J$54,1,K28/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW28*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY28*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K28<[1]Hypothèses!$J$56,1,K28/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51653.49055555556,{"$f":"AQ28/1000+AS28*[1]Hypothèses!$G$37+AU28*[1]Hypothèses!$G$38+AW28*[1]Hypothèses!$G$39+AY28*[1]Hypothèses!$G$40","v":13.313372638888891},2,263553.49055555556,{"$f":"(BI28/(VLOOKUP(E28,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":56.739490148246567},{"$f":"(BI28/(VLOOKUP(E28,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":69.654031996282072},51.294372638888895,{"$f":"BL28*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":48.444685270061733},{"$f":"BL28*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":52.320260091666668},{"$f":"BJ28*[1]Hypothèses!$X$8","v":62.413439163071232},{"$f":"(BI28/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":790.97686241163137},{"$f":"BP28/[1]Hypothèses!$AB$8","v":131.82947706860523},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL28*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.32368818446866632},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL28*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.60202073252969568},null,null,{"$f":"BQ28*[1]Hypothèses!$AC$8","v":43.943159022868407},{"$f":"4*SQRT(BJ28*[1]Hypothèses!$AF$3)","v":204.53090548007464},51.132726370018659]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","SANOUFILY",1035,55,{"$f":"ROUND(I29*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1098},{"$f":"ROUND(J29*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":58},49,{"$f":"ROUND((L29*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M23)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M23*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L29*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M23)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M23*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L29*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M23)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M23*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L29*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M23)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M23*[1]Hypothèses!$J$25,0)","v":29},47,{"$f":"N29*[1]Hypothèses!$H$21","v":720},{"$f":"O29*[1]Hypothèses!$J$21","v":3360},{"$f":"P29*[1]Hypothèses!$L$21","v":5467},{"$f":"Q29*[1]Hypothèses!$N$21","v":92249},101796,{"$f":"(N29*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O23*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P23*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q23*[1]Hypothèses!$M$22)/1000","v":15.14},null,{"$f":"VLOOKUP(H29,[1]Struc_communautaires!C22:H115,2,FALSE)","v":1},{"$f":"Z29*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H29,[1]Struc_communautaires!C22:H115,3,FALSE)","v":1},{"$f":"AB29*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H29,[1]Struc_communautaires!C22:H115,4,FALSE)","v":1},{"$f":"AD29*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H29,[1]Struc_communautaires!C22:H115,5,FALSE)","v":0},{"$f":"AH29*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H29,[1]Struc_communautaires!C22:H115,6,FALSE)","v":12.25},{"$f":"AJ29*[1]Hypothèses!$F$21","v":4410},5850,{"$f":"(Z29*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB23*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD23+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH23*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ23*[1]Hypothèses!$F$21)/1000","v":4.7709999999999999},55,null,{"$f":"(VLOOKUP(E29,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K29)/([1]Hypothèses!$Z$26*1000)","v":15591.905000000002},{"$f":"AP29/[1]Hypothèses!$AC$26","v":3897.9762500000006},{"$f":"(AS29*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K29<[1]Hypothèses!$J$53,1,K29/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU29*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K29<[1]Hypothèses!$J$54,1,K29/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW29*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY29*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K29<[1]Hypothèses!$J$56,1,K29/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},52391.904999999999,{"$f":"AQ29/1000+AS29*[1]Hypothèses!$G$37+AU29*[1]Hypothèses!$G$38+AW29*[1]Hypothèses!$G$39+AY29*[1]Hypothèses!$G$40","v":13.497976250000002},2,160037.905,{"$f":"(BI29/(VLOOKUP(E29,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.453989264010183},{"$f":"(BI29/(VLOOKUP(E29,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":42.29610213846955},33.408976250000002,{"$f":"BL29*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":31.552922013888889},{"$f":"BL29*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":34.077155775000001},{"$f":"BJ29*[1]Hypothèses!$X$8","v":37.899388190411202},{"$f":"(BI29/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":480.30583733493398},{"$f":"BP29/[1]Hypothèses!$AB$8","v":80.050972889155659},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL29*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.49697369439571437},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL29*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.92431074689740234},null,null,{"$f":"BQ29*[1]Hypothèses!$AC$8","v":26.683657629718553},{"$f":"4*SQRT(BJ29*[1]Hypothèses!$AF$3)","v":159.38079308552028},39.84519827138007]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","YARANG BALANTE","SINA",1047,53,{"$f":"ROUND(I30*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1111},{"$f":"ROUND(J30*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":56},40,{"$f":"ROUND((L30*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M24)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M24*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L30*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M24)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M24*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L30*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M24)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M24*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L30*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M24)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M24*[1]Hypothèses!$J$25,0)","v":28},45,{"$f":"N30*[1]Hypothèses!$H$21","v":720},{"$f":"O30*[1]Hypothèses!$J$21","v":3360},{"$f":"P30*[1]Hypothèses!$L$21","v":4686},{"$f":"Q30*[1]Hypothèses!$N$21","v":89068},97834,{"$f":"(N30*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O24*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P24*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q24*[1]Hypothèses!$M$22)/1000","v":14.51},null,{"$f":"VLOOKUP(H30,[1]Struc_communautaires!C23:H116,2,FALSE)","v":1},{"$f":"Z30*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H30,[1]Struc_communautaires!C23:H116,3,FALSE)","v":1},{"$f":"AB30*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H30,[1]Struc_communautaires!C23:H116,4,FALSE)","v":0},{"$f":"AD30*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H30,[1]Struc_communautaires!C23:H116,5,FALSE)","v":0},{"$f":"AH30*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H30,[1]Struc_communautaires!C23:H116,6,FALSE)","v":12},{"$f":"AJ30*[1]Hypothèses!$F$21","v":4320},5280,{"$f":"(Z30*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB24*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD24+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH24*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ24*[1]Hypothèses!$F$21)/1000","v":4.68},52,null,{"$f":"(VLOOKUP(E30,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K30)/([1]Hypothèses!$Z$26*1000)","v":15776.508611111114},{"$f":"AP30/[1]Hypothèses!$AC$26","v":3944.1271527777785},{"$f":"(AS30*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K30<[1]Hypothèses!$J$53,1,K30/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU30*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K30<[1]Hypothèses!$J$54,1,K30/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW30*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY30*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K30<[1]Hypothèses!$J$56,1,K30/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},52576.508611111116,{"$f":"AQ30/1000+AS30*[1]Hypothèses!$G$37+AU30*[1]Hypothèses!$G$38+AW30*[1]Hypothèses!$G$39+AY30*[1]Hypothèses!$G$40","v":13.544127152777778},2,155690.50861111112,{"$f":"(BI30/(VLOOKUP(E30,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":33.518053814785361},{"$f":"(BI30/(VLOOKUP(E30,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":41.147137324784588},32.734127152777774,{"$f":"BL30*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":30.915564533179005},{"$f":"BL30*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":33.388809695833324},{"$f":"BJ30*[1]Hypothèses!$X$8","v":36.869859196263903},{"$f":"(BI30/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":467.25842920501537},{"$f":"BP30/[1]Hypothèses!$AB$8","v":77.876404867502558},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL30*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.5072193394816773},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL30*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.94336640309942155},null,null,{"$f":"BQ30*[1]Hypothèses!$AC$8","v":25.95880162250085},{"$f":"4*SQRT(BJ30*[1]Hypothèses!$AF$3)","v":157.20111550674488},39.300278876686221]
[null,null,null,"SOUS TOTAL FAYE SOLAIRE-SUD ENERGIE",{"$nulls":8},{"$f":"SUM(M25:M30)","v":245},{"$nulls":26},{"$f":"SUM(AN25:AN30)","v":352},{"$nulls":19},{"$f":"SUM(BH25:BH30)","v":12}]
[]
[null,null,null,"NEANT","MATAM","RANEROU","OUDALAYE","WOPPA",307,57,{"$f":"ROUND(I33*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":326},{"$f":"ROUND(J33*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":60},0,{"$f":"ROUND((L33*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M25)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M25*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L33*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M25)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M25*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L33*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M25)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M25*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L33*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M25)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M25*[1]Hypothèses!$J$25,0)","v":26},47,{"$f":"N33*[1]Hypothèses!$H$21","v":900},{"$f":"O33*[1]Hypothèses!$J$21","v":4800},{"$f":"P33*[1]Hypothèses!$L$21","v":4686},{"$f":"Q33*[1]Hypothèses!$N$21","v":82706},93092,{"$f":"(N33*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O25*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P25*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q25*[1]Hypothèses!$M$22)/1000","v":13.93},null,{"$f":"VLOOKUP(H33,[1]Struc_communautaires!C24:H117,2,FALSE)","v":1},{"$f":"Z33*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H33,[1]Struc_communautaires!C24:H117,3,FALSE)","v":1},{"$f":"AB33*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H33,[1]Struc_communautaires!C24:H117,4,FALSE)","v":1},{"$f":"AD33*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H33,[1]Struc_communautaires!C24:H117,5,FALSE)","v":0},{"$f":"AH33*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H33,[1]Struc_communautaires!C24:H117,6,FALSE)","v":12.5},{"$f":"AJ33*[1]Hypothèses!$F$21","v":4500},5940,{"$f":"(Z33*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB25*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD25+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH25*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ25*[1]Hypothèses!$F$21)/1000","v":4.8609999999999998},54,null,{"$f":"(VLOOKUP(E33,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K33)/([1]Hypothèses!$Z$26*1000)","v":6494.825555555557},{"$f":"AP33/[1]Hypothèses!$AC$26","v":1623.7063888888893},{"$f":"(AS33*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K33<[1]Hypothèses!$J$53,1,K33/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU33*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K33<[1]Hypothèses!$J$54,1,K33/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW33*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY33*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K33<[1]Hypothèses!$J$56,1,K33/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},41694.825555555559,{"$f":"AQ33/1000+AS33*[1]Hypothèses!$G$37+AU33*[1]Hypothèses!$G$38+AW33*[1]Hypothèses!$G$39+AY33*[1]Hypothèses!$G$40","v":11.02370638888889},2,140726.82555555555,{"$f":"(BI33/(VLOOKUP(E33,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.80581492832593},{"$f":"(BI33/(VLOOKUP(E33,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":35.277356725467705},29.81470638888889,{"$f":"BL33*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":28.158333811728397},{"$f":"BL33*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":30.411000516666665},{"$f":"BJ33*[1]Hypothèses!$X$8","v":34.986396421158524},{"$f":"(BI33/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":422.34941643323998},{"$f":"BP33/[1]Hypothèses!$AB$8","v":70.391569405539997},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL33*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.55688565690953085},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL33*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0357397248165856},null,null,{"$f":"BQ33*[1]Hypothèses!$AC$8","v":23.463856468513331},{"$f":"4*SQRT(BJ33*[1]Hypothèses!$AF$3)","v":153.13324665256772},38.28331166314193]
[null,null,null,"SOUS TOTAL NEANT",{"$nulls":8},{"$f":"SUM(M33)","v":0}]
[]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","BADIARY",2125,64,{"$f":"ROUND(I36*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":2255},{"$f":"ROUND(J36*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":68},37,{"$f":"ROUND((L36*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M26)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M26*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L36*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M26)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M26*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L36*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M26)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M26*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L36*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M26)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M26*[1]Hypothèses!$J$25,0)","v":33},54,{"$f":"N36*[1]Hypothèses!$H$21","v":900},{"$f":"O36*[1]Hypothèses!$J$21","v":4320},{"$f":"P36*[1]Hypothèses!$L$21","v":5467},{"$f":"Q36*[1]Hypothèses!$N$21","v":104973},115660,{"$f":"(N36*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O26*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P26*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q26*[1]Hypothèses!$M$22)/1000","v":17.170000000000002},null,{"$f":"VLOOKUP(H36,[1]Struc_communautaires!C25:H118,2,FALSE)","v":3},{"$f":"Z36*[1]Hypothèses!$J$21","v":1440},{"$f":"VLOOKUP(H36,[1]Struc_communautaires!C25:H118,3,FALSE)","v":2},{"$f":"AB36*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H36,[1]Struc_communautaires!C25:H118,4,FALSE)","v":1},{"$f":"AD36*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H36,[1]Struc_communautaires!C25:H118,5,FALSE)","v":0},{"$f":"AH36*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H36,[1]Struc_communautaires!C25:H118,6,FALSE)","v":13.5},{"$f":"AJ36*[1]Hypothèses!$F$21","v":4860},7740,{"$f":"(Z36*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB26*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD26+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH26*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ26*[1]Hypothèses!$F$21)/1000","v":5.4909999999999997},68,null,{"$f":"(VLOOKUP(E36,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K36)/([1]Hypothèses!$Z$26*1000)","v":32021.626388888893},{"$f":"AP36/[1]Hypothèses!$AC$26","v":8005.4065972222234},{"$f":"(AS36*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K36<[1]Hypothèses!$J$53,1,K36/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU36*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K36<[1]Hypothèses!$J$54,1,K36/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW36*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY36*[1]Hypothèses!$I$40)*1000","v":8000},{"$f":"ROUND(IF(K36<[1]Hypothèses!$J$56,1,K36/[1]Hypothèses!$J$56),0)","v":5},{"$nulls":6},97621.626388888893,{"$f":"AQ36/1000+AS36*[1]Hypothèses!$G$37+AU36*[1]Hypothèses!$G$38+AW36*[1]Hypothèses!$G$39+AY36*[1]Hypothèses!$G$40","v":26.205406597222222},4,221021.62638888889,{"$f":"(BI36/(VLOOKUP(E36,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":47.582956942087236},{"$f":"(BI36/(VLOOKUP(E36,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":58.413369536142717},48.866406597222223,{"$f":"BL36*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":46.151606230709874},{"$f":"BL36*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":49.843734729166663},{"$f":"BJ36*[1]Hypothèses!$X$8","v":52.341252636295962},{"$f":"(BI36/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":663.33021125116716},{"$f":"BP36/[1]Hypothèses!$AB$8","v":110.55503520852785},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL36*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.33977088779605469},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL36*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.63193260853501032},null,null,{"$f":"BQ36*[1]Hypothèses!$AC$8","v":36.851678402842616},{"$f":"4*SQRT(BJ36*[1]Hypothèses!$AF$3)","v":187.30179522434398},46.825448806085994]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","DJIBANAR","BAFATA BALANTE",1400,99,{"$f":"ROUND(I37*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1486},{"$f":"ROUND(J37*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":105},27,{"$f":"ROUND((L37*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M27)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M27*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L37*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M27)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M27*[1]Hypothèses!$H$25,0)","v":16},{"$f":"ROUND((L37*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M27)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M27*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L37*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M27)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M27*[1]Hypothèses!$J$25,0)","v":48},83,{"$f":"N37*[1]Hypothèses!$H$21","v":1440},{"$f":"O37*[1]Hypothèses!$J$21","v":7680},{"$f":"P37*[1]Hypothèses!$L$21","v":8591},{"$f":"Q37*[1]Hypothèses!$N$21","v":152688},170399,{"$f":"(N37*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O27*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P27*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q27*[1]Hypothèses!$M$22)/1000","v":25.42},null,{"$f":"VLOOKUP(H37,[1]Struc_communautaires!C26:H119,2,FALSE)","v":1},{"$f":"Z37*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H37,[1]Struc_communautaires!C26:H119,3,FALSE)","v":1},{"$f":"AB37*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H37,[1]Struc_communautaires!C26:H119,4,FALSE)","v":1},{"$f":"AD37*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H37,[1]Struc_communautaires!C26:H119,5,FALSE)","v":1},{"$f":"AH37*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H37,[1]Struc_communautaires!C26:H119,6,FALSE)","v":18.125},{"$f":"AJ37*[1]Hypothèses!$F$21","v":6525},8445,{"$f":"(Z37*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB27*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD27+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH27*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ27*[1]Hypothèses!$F$21)/1000","v":6.976},93,null,{"$f":"(VLOOKUP(E37,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K37)/([1]Hypothèses!$Z$26*1000)","v":21101.61277777778},{"$f":"AP37/[1]Hypothèses!$AC$26","v":5275.403194444445},{"$f":"(AS37*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K37<[1]Hypothèses!$J$53,1,K37/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU37*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K37<[1]Hypothèses!$J$54,1,K37/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW37*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY37*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K37<[1]Hypothèses!$J$56,1,K37/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},59501.61277777778,{"$f":"AQ37/1000+AS37*[1]Hypothèses!$G$37+AU37*[1]Hypothèses!$G$38+AW37*[1]Hypothèses!$G$39+AY37*[1]Hypothèses!$G$40","v":15.075403194444446},2,238345.61277777777,{"$f":"(BI37/(VLOOKUP(E37,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":51.312576128570811},{"$f":"(BI37/(VLOOKUP(E37,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":62.991891716559287},47.471403194444449,{"$f":"BL37*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":44.834103016975313},{"$f":"BL37*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":48.420831258333337},{"$f":"BJ37*[1]Hypothèses!$X$8","v":56.443833741427895},{"$f":"(BI37/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":715.32296752034142},{"$f":"BP37/[1]Hypothèses!$AB$8","v":119.22049458672358},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL37*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.34975545772121319},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL37*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.65050269662829296},null,null,{"$f":"BQ37*[1]Hypothèses!$AC$8","v":39.740164862241187},{"$f":"4*SQRT(BJ37*[1]Hypothèses!$AF$3)","v":194.50382034313023},48.625955085782557]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOTO",2005,134,{"$f":"ROUND(I38*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":2128},{"$f":"ROUND(J38*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":142},34,{"$f":"ROUND((L38*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M28)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M28*[1]Hypothèses!$G$25,0)","v":11},{"$f":"ROUND((L38*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M28)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M28*[1]Hypothèses!$H$25,0)","v":22},{"$f":"ROUND((L38*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M28)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M28*[1]Hypothèses!$I$25,0)","v":15},{"$f":"ROUND((L38*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M28)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M28*[1]Hypothèses!$J$25,0)","v":65},113,{"$f":"N38*[1]Hypothèses!$H$21","v":1980},{"$f":"O38*[1]Hypothèses!$J$21","v":10560},{"$f":"P38*[1]Hypothèses!$L$21","v":11715},{"$f":"Q38*[1]Hypothèses!$N$21","v":206765},231020,{"$f":"(N38*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O28*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P28*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q28*[1]Hypothèses!$M$22)/1000","v":34.479999999999997},null,{"$f":"VLOOKUP(H38,[1]Struc_communautaires!C27:H120,2,FALSE)","v":5},{"$f":"Z38*[1]Hypothèses!$J$21","v":2400},{"$f":"VLOOKUP(H38,[1]Struc_communautaires!C27:H120,3,FALSE)","v":3},{"$f":"AB38*[1]Hypothèses!$J$21","v":1440},{"$f":"VLOOKUP(H38,[1]Struc_communautaires!C27:H120,4,FALSE)","v":1},{"$f":"AD38*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H38,[1]Struc_communautaires!C27:H120,5,FALSE)","v":0},{"$f":"AH38*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H38,[1]Struc_communautaires!C27:H120,6,FALSE)","v":22.75},{"$f":"AJ38*[1]Hypothèses!$F$21","v":8190},12510,{"$f":"(Z38*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB28*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD28+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH28*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ28*[1]Hypothèses!$F$21)/1000","v":9.0909999999999993},129,null,{"$f":"(VLOOKUP(E38,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K38)/([1]Hypothèses!$Z$26*1000)","v":30218.191111111115},{"$f":"AP38/[1]Hypothèses!$AC$26","v":7554.5477777777787},{"$f":"(AS38*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K38<[1]Hypothèses!$J$53,1,K38/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU38*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K38<[1]Hypothèses!$J$54,1,K38/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW38*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY38*[1]Hypothèses!$I$40)*1000","v":6400},{"$f":"ROUND(IF(K38<[1]Hypothèses!$J$56,1,K38/[1]Hypothèses!$J$56),0)","v":4},{"$nulls":6},94218.191111111111,{"$f":"AQ38/1000+AS38*[1]Hypothèses!$G$37+AU38*[1]Hypothèses!$G$38+AW38*[1]Hypothèses!$G$39+AY38*[1]Hypothèses!$G$40","v":25.554547777777778},4,337748.19111111108,{"$f":"(BI38/(VLOOKUP(E38,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":72.712602370551409},{"$f":"(BI38/(VLOOKUP(E38,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":89.262803011067206},69.125547777777768,{"$f":"BL38*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":65.285239567901229},{"$f":"BL38*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":70.508058733333328},{"$f":"BJ38*[1]Hypothèses!$X$8","v":79.983862607606554},{"$f":"(BI38/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":1013.6500333466719},{"$f":"BP38/[1]Hypothèses!$AB$8","v":168.94167222444531},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL38*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.24019169303825427},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL38*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.44672739361122804},null,null,{"$f":"BQ38*[1]Hypothèses!$AC$8","v":56.313890741481771},{"$f":"4*SQRT(BJ38*[1]Hypothèses!$AF$3)","v":231.5373565448136},57.884339136203401]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOUTOTO",800,72,{"$f":"ROUND(I39*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":849},{"$f":"ROUND(J39*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":76},23,{"$f":"ROUND((L39*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M29)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M29*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L39*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M29)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M29*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L39*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M29)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M29*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L39*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M29)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M29*[1]Hypothèses!$J$25,0)","v":35},60,{"$f":"N39*[1]Hypothèses!$H$21","v":1080},{"$f":"O39*[1]Hypothèses!$J$21","v":5280},{"$f":"P39*[1]Hypothèses!$L$21","v":6248},{"$f":"Q39*[1]Hypothèses!$N$21","v":111335},123943,{"$f":"(N39*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O29*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P29*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q29*[1]Hypothèses!$M$22)/1000","v":18.48},null,{"$f":"VLOOKUP(H39,[1]Struc_communautaires!C28:H121,2,FALSE)","v":2},{"$f":"Z39*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H39,[1]Struc_communautaires!C28:H121,3,FALSE)","v":1},{"$f":"AB39*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H39,[1]Struc_communautaires!C28:H121,4,FALSE)","v":0},{"$f":"AD39*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H39,[1]Struc_communautaires!C28:H121,5,FALSE)","v":0},{"$f":"AH39*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H39,[1]Struc_communautaires!C28:H121,6,FALSE)","v":14.5},{"$f":"AJ39*[1]Hypothèses!$F$21","v":5220},6660,{"$f":"(Z39*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB29*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD29+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH29*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ29*[1]Hypothèses!$F$21)/1000","v":5.67},68,null,{"$f":"(VLOOKUP(E39,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K39)/([1]Hypothèses!$Z$26*1000)","v":12056.035833333335},{"$f":"AP39/[1]Hypothèses!$AC$26","v":3014.0089583333338},{"$f":"(AS39*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K39<[1]Hypothèses!$J$53,1,K39/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU39*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K39<[1]Hypothèses!$J$54,1,K39/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW39*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY39*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K39<[1]Hypothèses!$J$56,1,K39/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},48856.035833333335,{"$f":"AQ39/1000+AS39*[1]Hypothèses!$G$37+AU39*[1]Hypothèses!$G$38+AW39*[1]Hypothèses!$G$39+AY39*[1]Hypothèses!$G$40","v":12.614008958333335},2,179459.03583333333,{"$f":"(BI39/(VLOOKUP(E39,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.635095191550313},{"$f":"(BI39/(VLOOKUP(E39,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":47.428874486190843},36.764008958333335,{"$f":"BL39*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":34.7215640162037},{"$f":"BL39*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":37.4992891375},{"$f":"BJ39*[1]Hypothèses!$X$8","v":42.498604710705351},{"$f":"(BI39/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":538.59254451780714},{"$f":"BP39/[1]Hypothèses!$AB$8","v":89.765424086301195},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL39*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.45162056106989579},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL39*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.83995942405827895},null,null,{"$f":"BQ39*[1]Hypothèses!$AC$8","v":29.921808028767064},{"$f":"4*SQRT(BJ39*[1]Hypothèses!$AF$3)","v":168.7746514818686},42.193662870467151]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","DANDONE",1000,42,{"$f":"ROUND(I40*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J40*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":45},26,{"$f":"ROUND((L40*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M30)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M30*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L40*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M30)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M30*[1]Hypothèses!$H$25,0)","v":6},{"$f":"ROUND((L40*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M30)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M30*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L40*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M30)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M30*[1]Hypothèses!$J$25,0)","v":22},36,{"$f":"N40*[1]Hypothèses!$H$21","v":540},{"$f":"O40*[1]Hypothèses!$J$21","v":2880},{"$f":"P40*[1]Hypothèses!$L$21","v":3905},{"$f":"Q40*[1]Hypothèses!$N$21","v":69982},77307,{"$f":"(N40*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O30*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P30*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q30*[1]Hypothèses!$M$22)/1000","v":11.49},null,{"$f":"VLOOKUP(H40,[1]Struc_communautaires!C29:H122,2,FALSE)","v":2},{"$f":"Z40*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H40,[1]Struc_communautaires!C29:H122,3,FALSE)","v":1},{"$f":"AB40*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H40,[1]Struc_communautaires!C29:H122,4,FALSE)","v":0},{"$f":"AD40*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H40,[1]Struc_communautaires!C29:H122,5,FALSE)","v":0},{"$f":"AH40*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H40,[1]Struc_communautaires!C29:H122,6,FALSE)","v":10.625},{"$f":"AJ40*[1]Hypothèses!$F$21","v":3825},5265,{"$f":"(Z40*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB30*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD30+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH30*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ30*[1]Hypothèses!$F$21)/1000","v":4.2750000000000004},44,null,{"$f":"(VLOOKUP(E40,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K40)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP40/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS40*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K40<[1]Hypothèses!$J$53,1,K40/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU40*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K40<[1]Hypothèses!$J$54,1,K40/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW40*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY40*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K40<[1]Hypothèses!$J$56,1,K40/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51866.494722222225,{"$f":"AQ40/1000+AS40*[1]Hypothèses!$G$37+AU40*[1]Hypothèses!$G$38+AW40*[1]Hypothèses!$G$39+AY40*[1]Hypothèses!$G$40","v":13.366623680555557},2,134438.49472222221,{"$f":"(BI40/(VLOOKUP(E40,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":28.942783610102456},{"$f":"(BI40/(VLOOKUP(E40,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":35.530484506862365},29.131623680555556,{"$f":"BL40*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":27.513200142746911},{"$f":"BL40*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":29.714256154166666},{"$f":"BJ40*[1]Hypothèses!$X$8","v":31.837061971112703},{"$f":"(BI40/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":403.47687491663328},{"$f":"BP40/[1]Hypothèses!$AB$8","v":67.24614581943888},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL40*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.5699435958327107},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL40*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0600259061882189},null,null,{"$f":"BQ40*[1]Hypothèses!$AC$8","v":22.41538193981296},{"$f":"4*SQRT(BJ40*[1]Hypothèses!$AF$3)","v":146.07852511596747},36.519631278991866]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","DIAFILON DIOLA",880,53,{"$f":"ROUND(I41*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":934},{"$f":"ROUND(J41*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":56},20,{"$f":"ROUND((L41*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M31)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M31*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L41*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M31)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M31*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L41*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M31)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M31*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L41*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M31)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M31*[1]Hypothèses!$J$25,0)","v":26},44,{"$f":"N41*[1]Hypothèses!$H$21","v":720},{"$f":"O41*[1]Hypothèses!$J$21","v":3840},{"$f":"P41*[1]Hypothèses!$L$21","v":4686},{"$f":"Q41*[1]Hypothèses!$N$21","v":82706},91952,{"$f":"(N41*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O31*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P31*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q31*[1]Hypothèses!$M$22)/1000","v":13.7},null,{"$f":"VLOOKUP(H41,[1]Struc_communautaires!C30:H123,2,FALSE)","v":1},{"$f":"Z41*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H41,[1]Struc_communautaires!C30:H123,3,FALSE)","v":2},{"$f":"AB41*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H41,[1]Struc_communautaires!C30:H123,4,FALSE)","v":0},{"$f":"AD41*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H41,[1]Struc_communautaires!C30:H123,5,FALSE)","v":0},{"$f":"AH41*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H41,[1]Struc_communautaires!C30:H123,6,FALSE)","v":12},{"$f":"AJ41*[1]Hypothèses!$F$21","v":4320},5760,{"$f":"(Z41*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB31*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD31+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH31*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ31*[1]Hypothèses!$F$21)/1000","v":4.7699999999999996},52,null,{"$f":"(VLOOKUP(E41,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K41)/([1]Hypothèses!$Z$26*1000)","v":13263.059444444447},{"$f":"AP41/[1]Hypothèses!$AC$26","v":3315.7648611111117},{"$f":"(AS41*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K41<[1]Hypothèses!$J$53,1,K41/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU41*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K41<[1]Hypothèses!$J$54,1,K41/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW41*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY41*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K41<[1]Hypothèses!$J$56,1,K41/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},50063.059444444443,{"$f":"AQ41/1000+AS41*[1]Hypothèses!$G$37+AU41*[1]Hypothèses!$G$38+AW41*[1]Hypothèses!$G$39+AY41*[1]Hypothèses!$G$40","v":12.915764861111112},2,147775.05944444443,{"$f":"(BI41/(VLOOKUP(E41,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.813965020270384},{"$f":"(BI41/(VLOOKUP(E41,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":39.055178882656769},31.385764861111113,{"$f":"BL41*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":29.642111257716049},{"$f":"BL41*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":32.01348015833333},{"$f":"BJ41*[1]Hypothèses!$X$8","v":34.995361522297422},{"$f":"(BI41/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":443.50257936507933},{"$f":"BP41/[1]Hypothèses!$AB$8","v":73.917096560846559},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL41*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.5290099644349846},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL41*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.98389432047831438},null,null,{"$f":"BQ41*[1]Hypothèses!$AC$8","v":24.639032186948853},{"$f":"4*SQRT(BJ41*[1]Hypothèses!$AF$3)","v":153.15286523648504},38.28821630912126]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA BADJI COUNDA",905,34,{"$f":"ROUND(I42*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":960},{"$f":"ROUND(J42*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":36},27,{"$f":"ROUND((L42*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M32)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M32*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L42*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M32)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M32*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L42*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M32)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M32*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L42*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M32)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M32*[1]Hypothèses!$J$25,0)","v":18},28,{"$f":"N42*[1]Hypothèses!$H$21","v":360},{"$f":"O42*[1]Hypothèses!$J$21","v":1920},{"$f":"P42*[1]Hypothèses!$L$21","v":3124},{"$f":"Q42*[1]Hypothèses!$N$21","v":57258},62662,{"$f":"(N42*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O32*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P32*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q32*[1]Hypothèses!$M$22)/1000","v":9.2799999999999994},null,{"$f":"VLOOKUP(H42,[1]Struc_communautaires!C31:H124,2,FALSE)","v":2},{"$f":"Z42*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H42,[1]Struc_communautaires!C31:H124,3,FALSE)","v":2},{"$f":"AB42*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H42,[1]Struc_communautaires!C31:H124,4,FALSE)","v":1},{"$f":"AD42*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H42,[1]Struc_communautaires!C31:H124,5,FALSE)","v":0},{"$f":"AH42*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H42,[1]Struc_communautaires!C31:H124,6,FALSE)","v":9.5},{"$f":"AJ42*[1]Hypothèses!$F$21","v":3420},5820,{"$f":"(Z42*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB32*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD32+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH32*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ32*[1]Hypothèses!$F$21)/1000","v":3.9609999999999999},38,null,{"$f":"(VLOOKUP(E42,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K42)/([1]Hypothèses!$Z$26*1000)","v":13632.266666666668},{"$f":"AP42/[1]Hypothèses!$AC$26","v":3408.0666666666671},{"$f":"(AS42*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K42<[1]Hypothèses!$J$53,1,K42/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU42*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K42<[1]Hypothèses!$J$54,1,K42/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW42*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY42*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K42<[1]Hypothèses!$J$56,1,K42/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},50432.26666666667,{"$f":"AQ42/1000+AS42*[1]Hypothèses!$G$37+AU42*[1]Hypothèses!$G$38+AW42*[1]Hypothèses!$G$39+AY42*[1]Hypothèses!$G$40","v":13.008066666666666},2,118914.26666666666,{"$f":"(BI42/(VLOOKUP(E42,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":25.600627970423488},{"$f":"(BI42/(VLOOKUP(E42,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.42761690522341},26.249066666666664,{"$f":"BL42*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":24.790785185185179},{"$f":"BL42*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":26.774047999999997},{"$f":"BJ42*[1]Hypothèses!$X$8","v":28.160690767465841},{"$f":"(BI42/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":356.88555422168866},{"$f":"BP42/[1]Hypothèses!$AB$8","v":59.48092570361478},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL42*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.63253229395868749},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL42*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1764332874330163},null,null,{"$f":"BQ42*[1]Hypothèses!$AC$8","v":19.82697523453826},{"$f":"4*SQRT(BJ42*[1]Hypothèses!$AF$3)","v":137.38570154871951},34.346425387179877]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA SARAKHOLE",1111,58,{"$f":"ROUND(I43*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1179},{"$f":"ROUND(J43*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":62},32,{"$f":"ROUND((L43*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M33)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M33*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L43*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M33)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M33*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L43*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M33)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M33*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L43*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M33)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M33*[1]Hypothèses!$J$25,0)","v":30},49,{"$f":"N43*[1]Hypothèses!$H$21","v":720},{"$f":"O43*[1]Hypothèses!$J$21","v":3840},{"$f":"P43*[1]Hypothèses!$L$21","v":5467},{"$f":"Q43*[1]Hypothèses!$N$21","v":95430},105457,{"$f":"(N43*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O33*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P33*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q33*[1]Hypothèses!$M$22)/1000","v":15.68},null,{"$f":"VLOOKUP(H43,[1]Struc_communautaires!C32:H125,2,FALSE)","v":2},{"$f":"Z43*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H43,[1]Struc_communautaires!C32:H125,3,FALSE)","v":2},{"$f":"AB43*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H43,[1]Struc_communautaires!C32:H125,4,FALSE)","v":1},{"$f":"AD43*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H43,[1]Struc_communautaires!C32:H125,5,FALSE)","v":0},{"$f":"AH43*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H43,[1]Struc_communautaires!C32:H125,6,FALSE)","v":12.75},{"$f":"AJ43*[1]Hypothèses!$F$21","v":4590},6990,{"$f":"(Z43*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB33*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD33+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH33*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ33*[1]Hypothèses!$F$21)/1000","v":5.1310000000000002},59,null,{"$f":"(VLOOKUP(E43,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K43)/([1]Hypothèses!$Z$26*1000)","v":16742.127500000002},{"$f":"AP43/[1]Hypothèses!$AC$26","v":4185.5318750000006},{"$f":"(AS43*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K43<[1]Hypothèses!$J$53,1,K43/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU43*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K43<[1]Hypothèses!$J$54,1,K43/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW43*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY43*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K43<[1]Hypothèses!$J$56,1,K43/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},53542.127500000002,{"$f":"AQ43/1000+AS43*[1]Hypothèses!$G$37+AU43*[1]Hypothèses!$G$38+AW43*[1]Hypothèses!$G$39+AY43*[1]Hypothèses!$G$40","v":13.785531875000002},2,165989.1275,{"$f":"(BI43/(VLOOKUP(E43,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":35.735206711356398},{"$f":"(BI43/(VLOOKUP(E43,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":43.868938990518807},34.596531875000004,{"$f":"BL43*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":32.67450232638889},{"$f":"BL43*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":35.288462512499997},{"$f":"BJ43*[1]Hypothèses!$X$8","v":39.308727382492037},{"$f":"(BI43/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":498.16664915966385},{"$f":"BP43/[1]Hypothèses!$AB$8","v":83.027774859943975},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL43*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.4799146461538546},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL43*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.89258298786386869},null,null,{"$f":"BQ43*[1]Hypothèses!$AC$8","v":27.675924953314656},{"$f":"4*SQRT(BJ43*[1]Hypothèses!$AF$3)","v":162.31713774013156},40.579284435032889]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","KAMOYA",1000,44,{"$f":"ROUND(I44*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J44*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":47},23,{"$f":"ROUND((L44*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M34)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M34*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L44*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M34)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M34*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L44*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M34)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M34*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L44*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M34)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M34*[1]Hypothèses!$J$25,0)","v":23},38,{"$f":"N44*[1]Hypothèses!$H$21","v":540},{"$f":"O44*[1]Hypothèses!$J$21","v":3360},{"$f":"P44*[1]Hypothèses!$L$21","v":3905},{"$f":"Q44*[1]Hypothèses!$N$21","v":73163},80968,{"$f":"(N44*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O34*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P34*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q34*[1]Hypothèses!$M$22)/1000","v":12.03},null,{"$f":"VLOOKUP(H44,[1]Struc_communautaires!C33:H126,2,FALSE)","v":2},{"$f":"Z44*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H44,[1]Struc_communautaires!C33:H126,3,FALSE)","v":2},{"$f":"AB44*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H44,[1]Struc_communautaires!C33:H126,4,FALSE)","v":1},{"$f":"AD44*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H44,[1]Struc_communautaires!C33:H126,5,FALSE)","v":0},{"$f":"AH44*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H44,[1]Struc_communautaires!C33:H126,6,FALSE)","v":10.875},{"$f":"AJ44*[1]Hypothèses!$F$21","v":3915},6315,{"$f":"(Z44*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB34*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD34+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH34*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ34*[1]Hypothèses!$F$21)/1000","v":4.4560000000000004},48,null,{"$f":"(VLOOKUP(E44,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K44)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP44/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS44*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K44<[1]Hypothèses!$J$53,1,K44/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU44*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K44<[1]Hypothèses!$J$54,1,K44/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW44*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY44*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K44<[1]Hypothèses!$J$56,1,K44/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51866.494722222225,{"$f":"AQ44/1000+AS44*[1]Hypothèses!$G$37+AU44*[1]Hypothèses!$G$38+AW44*[1]Hypothèses!$G$39+AY44*[1]Hypothèses!$G$40","v":13.366623680555557},2,139149.49472222221,{"$f":"(BI44/(VLOOKUP(E44,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.956997982770929},{"$f":"(BI44/(VLOOKUP(E44,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":36.775545401494355},29.85262368055556,{"$f":"BL44*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":28.19414458719136},{"$f":"BL44*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":30.449676154166667},{"$f":"BJ44*[1]Hypothèses!$X$8","v":32.952697781048023},{"$f":"(BI44/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":417.61553037881816},{"$f":"BP44/[1]Hypothèses!$AB$8","v":69.602588396469699},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL44*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.5561783289338067},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL44*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0344241806400711},null,null,{"$f":"BQ44*[1]Hypothèses!$AC$8","v":23.200862798823231},{"$f":"4*SQRT(BJ44*[1]Hypothèses!$AF$3)","v":148.61593276878946},37.153983192197366]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","karantaba linketo",1099,72,{"$f":"ROUND(I45*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1166},{"$f":"ROUND(J45*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":76},29,{"$f":"ROUND((L45*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M35)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M35*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L45*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M35)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M35*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L45*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M35)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M35*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L45*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M35)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M35*[1]Hypothèses!$J$25,0)","v":36},61,{"$f":"N45*[1]Hypothèses!$H$21","v":1080},{"$f":"O45*[1]Hypothèses!$J$21","v":5280},{"$f":"P45*[1]Hypothèses!$L$21","v":6248},{"$f":"Q45*[1]Hypothèses!$N$21","v":114516},127124,{"$f":"(N45*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O35*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P35*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q35*[1]Hypothèses!$M$22)/1000","v":18.93},null,{"$f":"VLOOKUP(H45,[1]Struc_communautaires!C34:H127,2,FALSE)","v":1},{"$f":"Z45*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H45,[1]Struc_communautaires!C34:H127,3,FALSE)","v":2},{"$f":"AB45*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H45,[1]Struc_communautaires!C34:H127,4,FALSE)","v":0},{"$f":"AD45*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H45,[1]Struc_communautaires!C34:H127,5,FALSE)","v":0},{"$f":"AH45*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H45,[1]Struc_communautaires!C34:H127,6,FALSE)","v":14.5},{"$f":"AJ45*[1]Hypothèses!$F$21","v":5220},6660,{"$f":"(Z45*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB35*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD35+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH35*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ35*[1]Hypothèses!$F$21)/1000","v":5.67},69,null,{"$f":"(VLOOKUP(E45,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K45)/([1]Hypothèses!$Z$26*1000)","v":16557.523888888893},{"$f":"AP45/[1]Hypothèses!$AC$26","v":4139.3809722222231},{"$f":"(AS45*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K45<[1]Hypothèses!$J$53,1,K45/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU45*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K45<[1]Hypothèses!$J$54,1,K45/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW45*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY45*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K45<[1]Hypothèses!$J$56,1,K45/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},53357.523888888893,{"$f":"AQ45/1000+AS45*[1]Hypothèses!$G$37+AU45*[1]Hypothèses!$G$38+AW45*[1]Hypothèses!$G$39+AY45*[1]Hypothèses!$G$40","v":13.739380972222223},2,187141.52388888889,{"$f":"(BI45/(VLOOKUP(E45,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.289030620078925},{"$f":"(BI45/(VLOOKUP(E45,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":49.459264095923295},38.339380972222223,{"$f":"BL45*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":36.209415362654326},{"$f":"BL45*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":39.106168591666666},{"$f":"BJ45*[1]Hypothèses!$X$8","v":44.317933682086824},{"$f":"(BI45/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":561.64923135921038},{"$f":"BP45/[1]Hypothèses!$AB$8","v":93.608205226535063},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL45*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.43306339152869261},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL45*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.80544534125599354},null,null,{"$f":"BQ45*[1]Hypothèses!$AC$8","v":31.202735075511686},{"$f":"4*SQRT(BJ45*[1]Hypothèses!$AF$3)","v":172.34934434331856},43.087336085829641]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIAROUME","KIMBOUTO",400,36,{"$f":"ROUND(I46*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":424},{"$f":"ROUND(J46*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":38},17,{"$f":"ROUND((L46*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M36)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M36*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L46*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M36)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M36*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L46*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M36)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M36*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L46*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M36)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M36*[1]Hypothèses!$J$25,0)","v":18},30,{"$f":"N46*[1]Hypothèses!$H$21","v":540},{"$f":"O46*[1]Hypothèses!$J$21","v":2400},{"$f":"P46*[1]Hypothèses!$L$21","v":3124},{"$f":"Q46*[1]Hypothèses!$N$21","v":57258},63322,{"$f":"(N46*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O36*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P36*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q36*[1]Hypothèses!$M$22)/1000","v":9.42},null,{"$f":"VLOOKUP(H46,[1]Struc_communautaires!C35:H128,2,FALSE)","v":1},{"$f":"Z46*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H46,[1]Struc_communautaires!C35:H128,3,FALSE)","v":1},{"$f":"AB46*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H46,[1]Struc_communautaires!C35:H128,4,FALSE)","v":0},{"$f":"AD46*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H46,[1]Struc_communautaires!C35:H128,5,FALSE)","v":0},{"$f":"AH46*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H46,[1]Struc_communautaires!C35:H128,6,FALSE)","v":9.75},{"$f":"AJ46*[1]Hypothèses!$F$21","v":3510},4470,{"$f":"(Z46*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB36*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD36+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH36*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ36*[1]Hypothèses!$F$21)/1000","v":3.87},36,null,{"$f":"(VLOOKUP(E46,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K46)/([1]Hypothèses!$Z$26*1000)","v":6020.9177777777786},{"$f":"AP46/[1]Hypothèses!$AC$26","v":1505.2294444444447},{"$f":"(AS46*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K46<[1]Hypothèses!$J$53,1,K46/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU46*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K46<[1]Hypothèses!$J$54,1,K46/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW46*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY46*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K46<[1]Hypothèses!$J$56,1,K46/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},41220.91777777778,{"$f":"AQ46/1000+AS46*[1]Hypothèses!$G$37+AU46*[1]Hypothèses!$G$38+AW46*[1]Hypothèses!$G$39+AY46*[1]Hypothèses!$G$40","v":10.905229444444444},2,109012.91777777778,{"$f":"(BI46/(VLOOKUP(E46,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.469001913977692},{"$f":"(BI46/(VLOOKUP(E46,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":28.810808943927832},24.195229444444443,{"$f":"BL46*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":22.851050030864194},{"$f":"BL46*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":24.67913403333333},{"$f":"BJ46*[1]Hypothèses!$X$8","v":25.815902105375464},{"$f":"(BI46/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":327.16962118180606},{"$f":"BP46/[1]Hypothèses!$AB$8","v":54.528270196967675},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL46*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.68622545576865956},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL46*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.2762960509062504},null,null,{"$f":"BQ46*[1]Hypothèses!$AC$8","v":18.176090065655892},{"$f":"4*SQRT(BJ46*[1]Hypothèses!$AF$3)","v":131.54172619795389},32.885431549488473]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","DJIBANAR","KLONYA",1420,25,{"$f":"ROUND(I47*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1507},{"$f":"ROUND(J47*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":27},7,{"$f":"ROUND((L47*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M37)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M37*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L47*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M37)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M37*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L47*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M37)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M37*[1]Hypothèses!$I$25,0)","v":3},{"$f":"ROUND((L47*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M37)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M37*[1]Hypothèses!$J$25,0)","v":12},21,{"$f":"N47*[1]Hypothèses!$H$21","v":360},{"$f":"O47*[1]Hypothèses!$J$21","v":1920},{"$f":"P47*[1]Hypothèses!$L$21","v":2343},{"$f":"Q47*[1]Hypothèses!$N$21","v":38172},42795,{"$f":"(N47*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O37*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P37*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q37*[1]Hypothèses!$M$22)/1000","v":6.4},null,{"$f":"VLOOKUP(H47,[1]Struc_communautaires!C36:H129,2,FALSE)","v":1},{"$f":"Z47*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H47,[1]Struc_communautaires!C36:H129,3,FALSE)","v":1},{"$f":"AB47*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H47,[1]Struc_communautaires!C36:H129,4,FALSE)","v":0},{"$f":"AD47*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H47,[1]Struc_communautaires!C36:H129,5,FALSE)","v":1},{"$f":"AH47*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H47,[1]Struc_communautaires!C36:H129,6,FALSE)","v":8.375},{"$f":"AJ47*[1]Hypothèses!$F$21","v":3015},4455,{"$f":"(Z47*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB37*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD37+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH37*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ37*[1]Hypothèses!$F$21)/1000","v":3.4649999999999999},30,null,{"$f":"(VLOOKUP(E47,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K47)/([1]Hypothèses!$Z$26*1000)","v":21399.818611111114},{"$f":"AP47/[1]Hypothèses!$AC$26","v":5349.9546527777784},{"$f":"(AS47*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K47<[1]Hypothèses!$J$53,1,K47/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU47*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K47<[1]Hypothèses!$J$54,1,K47/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW47*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY47*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K47<[1]Hypothèses!$J$56,1,K47/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},83799.818611111114,{"$f":"AQ47/1000+AS47*[1]Hypothèses!$G$37+AU47*[1]Hypothèses!$G$38+AW47*[1]Hypothèses!$G$39+AY47*[1]Hypothèses!$G$40","v":23.14995465277778},4,131049.81861111111,{"$f":"(BI47/(VLOOKUP(E47,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":28.213247627040008},{"$f":"(BI47/(VLOOKUP(E47,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.634897983721189},33.014954652777782,{"$f":"BL47*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":31.180790505401234},{"$f":"BL47*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":33.675253745833338},{"$f":"BJ47*[1]Hypothèses!$X$8","v":31.03457238974401},{"$f":"(BI47/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":393.30677854475124},{"$f":"BP47/[1]Hypothèses!$AB$8","v":65.55112975745854},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL47*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.50290489651010983},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL47*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.93534206287685751},null,null,{"$f":"BQ47*[1]Hypothèses!$AC$8","v":21.850376585819511},{"$f":"4*SQRT(BJ47*[1]Hypothèses!$AF$3)","v":144.22573699053873},36.056434247634684]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","MADINA LINKETO",939,73,{"$f":"ROUND(I48*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":996},{"$f":"ROUND(J48*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":77},36,{"$f":"ROUND((L48*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M38)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M38*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L48*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M38)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M38*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L48*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M38)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M38*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L48*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M38)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M38*[1]Hypothèses!$J$25,0)","v":37},61,{"$f":"N48*[1]Hypothèses!$H$21","v":900},{"$f":"O48*[1]Hypothèses!$J$21","v":5280},{"$f":"P48*[1]Hypothèses!$L$21","v":6248},{"$f":"Q48*[1]Hypothèses!$N$21","v":117697},130125,{"$f":"(N48*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O38*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P38*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q38*[1]Hypothèses!$M$22)/1000","v":19.329999999999998},null,{"$f":"VLOOKUP(H48,[1]Struc_communautaires!C37:H130,2,FALSE)","v":2},{"$f":"Z48*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H48,[1]Struc_communautaires!C37:H130,3,FALSE)","v":1},{"$f":"AB48*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H48,[1]Struc_communautaires!C37:H130,4,FALSE)","v":1},{"$f":"AD48*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H48,[1]Struc_communautaires!C37:H130,5,FALSE)","v":0},{"$f":"AH48*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H48,[1]Struc_communautaires!C37:H130,6,FALSE)","v":14.625},{"$f":"AJ48*[1]Hypothèses!$F$21","v":5265},7185,{"$f":"(Z48*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB38*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD38+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH38*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ38*[1]Hypothèses!$F$21)/1000","v":5.7160000000000002},70,null,{"$f":"(VLOOKUP(E48,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K48)/([1]Hypothèses!$Z$26*1000)","v":14143.476666666669},{"$f":"AP48/[1]Hypothèses!$AC$26","v":3535.8691666666673},{"$f":"(AS48*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K48<[1]Hypothèses!$J$53,1,K48/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU48*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K48<[1]Hypothèses!$J$54,1,K48/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW48*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY48*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K48<[1]Hypothèses!$J$56,1,K48/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},50943.476666666669,{"$f":"AQ48/1000+AS48*[1]Hypothèses!$G$37+AU48*[1]Hypothèses!$G$38+AW48*[1]Hypothèses!$G$39+AY48*[1]Hypothèses!$G$40","v":13.135869166666668},2,188253.47666666668,{"$f":"(BI48/(VLOOKUP(E48,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.528418964156806},{"$f":"(BI48/(VLOOKUP(E48,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":49.753139901546007},38.181869166666665,{"$f":"BL48*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":36.060654212962959},{"$f":"BL48*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":38.945506549999998},{"$f":"BJ48*[1]Hypothèses!$X$8","v":44.581260860572492},{"$f":"(BI48/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":564.98642456982793},{"$f":"BP48/[1]Hypothèses!$AB$8","v":94.164404094971317},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL48*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.43484990953340169},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL48*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.80876804788996581},null,null,{"$f":"BQ48*[1]Hypothèses!$AC$8","v":31.388134698323771},{"$f":"4*SQRT(BJ48*[1]Hypothèses!$AF$3)","v":172.86061649170853},43.215154122927132]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","KOLIBANTANG","MAKA",1200,99,{"$f":"ROUND(I49*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1273},{"$f":"ROUND(J49*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":105},13,{"$f":"ROUND((L49*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M39)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M39*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L49*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M39)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M39*[1]Hypothèses!$H$25,0)","v":17},{"$f":"ROUND((L49*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M39)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M39*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L49*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M39)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M39*[1]Hypothèses!$J$25,0)","v":47},83,{"$f":"N49*[1]Hypothèses!$H$21","v":1440},{"$f":"O49*[1]Hypothèses!$J$21","v":8160},{"$f":"P49*[1]Hypothèses!$L$21","v":8591},{"$f":"Q49*[1]Hypothèses!$N$21","v":149507},167698,{"$f":"(N49*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O39*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P39*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q39*[1]Hypothèses!$M$22)/1000","v":25.06},null,{"$f":"VLOOKUP(H49,[1]Struc_communautaires!C38:H131,2,FALSE)","v":1},{"$f":"Z49*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H49,[1]Struc_communautaires!C38:H131,3,FALSE)","v":1},{"$f":"AB49*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H49,[1]Struc_communautaires!C38:H131,4,FALSE)","v":1},{"$f":"AD49*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H49,[1]Struc_communautaires!C38:H131,5,FALSE)","v":0},{"$f":"AH49*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H49,[1]Struc_communautaires!C38:H131,6,FALSE)","v":18.125},{"$f":"AJ49*[1]Hypothèses!$F$21","v":6525},7965,{"$f":"(Z49*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB39*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD39+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH39*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ39*[1]Hypothèses!$F$21)/1000","v":6.8860000000000001},92,null,{"$f":"(VLOOKUP(E49,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K49)/([1]Hypothèses!$Z$26*1000)","v":18076.953611111112},{"$f":"AP49/[1]Hypothèses!$AC$26","v":4519.238402777778},{"$f":"(AS49*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K49<[1]Hypothèses!$J$53,1,K49/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU49*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K49<[1]Hypothèses!$J$54,1,K49/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW49*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY49*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K49<[1]Hypothèses!$J$56,1,K49/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},56476.953611111108,{"$f":"AQ49/1000+AS49*[1]Hypothèses!$G$37+AU49*[1]Hypothèses!$G$38+AW49*[1]Hypothèses!$G$39+AY49*[1]Hypothèses!$G$40","v":14.319238402777776},2,232139.95361111109,{"$f":"(BI49/(VLOOKUP(E49,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":49.976581919546142},{"$f":"(BI49/(VLOOKUP(E49,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":61.351810299910753},46.265238402777776,{"$f":"BL49*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":43.694947380401231},{"$f":"BL49*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":47.19054317083333},{"$f":"BJ49*[1]Hypothèses!$X$8","v":54.974240111500762},{"$f":"(BI49/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":696.69854024943299},{"$f":"BP49/[1]Hypothèses!$AB$8","v":116.11642337490549},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL49*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.35887380949806819},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL49*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.6674617241107963},null,null,{"$f":"BQ49*[1]Hypothèses!$AC$8","v":38.705474458301829},{"$f":"4*SQRT(BJ49*[1]Hypothèses!$AF$3)","v":191.95503201959301},47.988758004898251]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MARON COUNDA",634,40,{"$f":"ROUND(I50*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":673},{"$f":"ROUND(J50*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":42},27,{"$f":"ROUND((L50*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M40)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M40*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L50*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M40)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M40*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L50*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M40)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M40*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L50*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M40)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M40*[1]Hypothèses!$J$25,0)","v":21},34,{"$f":"N50*[1]Hypothèses!$H$21","v":540},{"$f":"O50*[1]Hypothèses!$J$21","v":2400},{"$f":"P50*[1]Hypothèses!$L$21","v":3905},{"$f":"Q50*[1]Hypothèses!$N$21","v":66801},73646,{"$f":"(N50*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O40*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P40*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q40*[1]Hypothèses!$M$22)/1000","v":10.95},null,{"$f":"VLOOKUP(H50,[1]Struc_communautaires!C39:H132,2,FALSE)","v":2},{"$f":"Z50*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H50,[1]Struc_communautaires!C39:H132,3,FALSE)","v":1},{"$f":"AB50*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H50,[1]Struc_communautaires!C39:H132,4,FALSE)","v":1},{"$f":"AD50*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H50,[1]Struc_communautaires!C39:H132,5,FALSE)","v":0},{"$f":"AH50*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H50,[1]Struc_communautaires!C39:H132,6,FALSE)","v":10.25},{"$f":"AJ50*[1]Hypothèses!$F$21","v":3690},5610,{"$f":"(Z50*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB40*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD40+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH40*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ40*[1]Hypothèses!$F$21)/1000","v":4.141},42,null,{"$f":"(VLOOKUP(E50,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K50)/([1]Hypothèses!$Z$26*1000)","v":9556.7869444444459},{"$f":"AP50/[1]Hypothèses!$AC$26","v":2389.1967361111115},{"$f":"(AS50*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K50<[1]Hypothèses!$J$53,1,K50/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU50*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K50<[1]Hypothèses!$J$54,1,K50/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW50*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY50*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K50<[1]Hypothèses!$J$56,1,K50/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},44756.786944444444,{"$f":"AQ50/1000+AS50*[1]Hypothèses!$G$37+AU50*[1]Hypothèses!$G$38+AW50*[1]Hypothèses!$G$39+AY50*[1]Hypothèses!$G$40","v":11.789196736111112},2,124012.78694444444,{"$f":"(BI50/(VLOOKUP(E50,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.698270200324547},{"$f":"(BI50/(VLOOKUP(E50,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":32.775094769445303},26.88019673611111,{"$f":"BL50*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":25.386852472993823},{"$f":"BL50*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":27.417800670833326},{"$f":"BJ50*[1]Hypothèses!$X$8","v":29.368097220357004},{"$f":"(BI50/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":372.1872357276244},{"$f":"BP50/[1]Hypothèses!$AB$8","v":62.031205954604069},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL50*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.61768083455416234},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL50*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1488113756708567},null,null,{"$f":"BQ50*[1]Hypothèses!$AC$8","v":20.67706865153469},{"$f":"4*SQRT(BJ50*[1]Hypothèses!$AF$3)","v":140.30003796612203},35.075009491530508]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MASSARIA",1603,73,{"$f":"ROUND(I51*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1701},{"$f":"ROUND(J51*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":77},35,{"$f":"ROUND((L51*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M41)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M41*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L51*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M41)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M41*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L51*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M41)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M41*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L51*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M41)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M41*[1]Hypothèses!$J$25,0)","v":37},61,{"$f":"N51*[1]Hypothèses!$H$21","v":900},{"$f":"O51*[1]Hypothèses!$J$21","v":5280},{"$f":"P51*[1]Hypothèses!$L$21","v":6248},{"$f":"Q51*[1]Hypothèses!$N$21","v":117697},130125,{"$f":"(N51*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O41*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P41*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q41*[1]Hypothèses!$M$22)/1000","v":19.329999999999998},null,{"$f":"VLOOKUP(H51,[1]Struc_communautaires!C40:H133,2,FALSE)","v":2},{"$f":"Z51*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H51,[1]Struc_communautaires!C40:H133,3,FALSE)","v":2},{"$f":"AB51*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H51,[1]Struc_communautaires!C40:H133,4,FALSE)","v":1},{"$f":"AD51*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H51,[1]Struc_communautaires!C40:H133,5,FALSE)","v":0},{"$f":"AH51*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H51,[1]Struc_communautaires!C40:H133,6,FALSE)","v":14.625},{"$f":"AJ51*[1]Hypothèses!$F$21","v":5265},7665,{"$f":"(Z51*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB41*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD41+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH41*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ41*[1]Hypothèses!$F$21)/1000","v":5.806},72,null,{"$f":"(VLOOKUP(E51,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K51)/([1]Hypothèses!$Z$26*1000)","v":24154.672500000004},{"$f":"AP51/[1]Hypothèses!$AC$26","v":6038.6681250000011},{"$f":"(AS51*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K51<[1]Hypothèses!$J$53,1,K51/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU51*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K51<[1]Hypothèses!$J$54,1,K51/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW51*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY51*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K51<[1]Hypothèses!$J$56,1,K51/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},86554.672500000001,{"$f":"AQ51/1000+AS51*[1]Hypothèses!$G$37+AU51*[1]Hypothèses!$G$38+AW51*[1]Hypothèses!$G$39+AY51*[1]Hypothèses!$G$40","v":23.838668125000002},4,224344.67249999999,{"$f":"(BI51/(VLOOKUP(E51,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":48.298363676735711},{"$f":"(BI51/(VLOOKUP(E51,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":59.291610836079741},48.974668125000001,{"$f":"BL51*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":46.253853229166666},{"$f":"BL51*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":49.954161487499995},{"$f":"BJ51*[1]Hypothèses!$X$8","v":53.12820004440929},{"$f":"(BI51/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":673.30333883553419},{"$f":"BP51/[1]Hypothèses!$AB$8","v":112.21722313925569},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL51*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.33901980326979864},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL51*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.6305356824858539},null,null,{"$f":"BQ51*[1]Hypothèses!$AC$8","v":37.405741046418562},{"$f":"4*SQRT(BJ51*[1]Hypothèses!$AF$3)","v":188.70457750564427},47.176144376411067]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MISSIRA ",970,46,{"$f":"ROUND(I52*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1029},{"$f":"ROUND(J52*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":49},46,{"$f":"ROUND((L52*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M42)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M42*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L52*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M42)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M42*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L52*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M42)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M42*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L52*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M42)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M42*[1]Hypothèses!$J$25,0)","v":25},39,{"$f":"N52*[1]Hypothèses!$H$21","v":540},{"$f":"O52*[1]Hypothèses!$J$21","v":2400},{"$f":"P52*[1]Hypothèses!$L$21","v":4686},{"$f":"Q52*[1]Hypothèses!$N$21","v":79525},87151,{"$f":"(N52*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O42*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P42*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q42*[1]Hypothèses!$M$22)/1000","v":12.93},null,{"$f":"VLOOKUP(H52,[1]Struc_communautaires!C41:H134,2,FALSE)","v":2},{"$f":"Z52*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H52,[1]Struc_communautaires!C41:H134,3,FALSE)","v":1},{"$f":"AB52*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H52,[1]Struc_communautaires!C41:H134,4,FALSE)","v":0},{"$f":"AD52*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H52,[1]Struc_communautaires!C41:H134,5,FALSE)","v":0},{"$f":"AH52*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H52,[1]Struc_communautaires!C41:H134,6,FALSE)","v":11.125},{"$f":"AJ52*[1]Hypothèses!$F$21","v":4005},5445,{"$f":"(Z52*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB42*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD42+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH42*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ42*[1]Hypothèses!$F$21)/1000","v":4.4550000000000001},47,null,{"$f":"(VLOOKUP(E52,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K52)/([1]Hypothèses!$Z$26*1000)","v":14612.085833333336},{"$f":"AP52/[1]Hypothèses!$AC$26","v":3653.0214583333341},{"$f":"(AS52*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K52<[1]Hypothèses!$J$53,1,K52/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU52*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K52<[1]Hypothèses!$J$54,1,K52/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW52*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY52*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K52<[1]Hypothèses!$J$56,1,K52/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51412.085833333338,{"$f":"AQ52/1000+AS52*[1]Hypothèses!$G$37+AU52*[1]Hypothèses!$G$38+AW52*[1]Hypothèses!$G$39+AY52*[1]Hypothèses!$G$40","v":13.253021458333334},2,144008.08583333335,{"$f":"(BI52/(VLOOKUP(E52,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.002986718879654},{"$f":"(BI52/(VLOOKUP(E52,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.059612859666942},30.638021458333334,{"$f":"BL52*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":28.935909155092592},{"$f":"BL52*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":31.250781887499997},{"$f":"BJ52*[1]Hypothèses!$X$8","v":34.103285390767624},{"$f":"(BI52/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":432.1971363545419},{"$f":"BP52/[1]Hypothèses!$AB$8","v":72.032856059090321},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL52*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.54192084092379189},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL52*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0079069835730483},null,null,{"$f":"BQ52*[1]Hypothèses!$AC$8","v":24.010952019696774},{"$f":"4*SQRT(BJ52*[1]Hypothèses!$AF$3)","v":151.18823382821691},37.797058457054227]
[null,null,null,"NS RESIF","KAOLACK","GUINGUINEO","NDIAGO","NDIAGNE KAHONE",611,41,{"$f":"ROUND(I53*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":648},{"$f":"ROUND(J53*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":44},26,{"$f":"ROUND((L53*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M43)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M43*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L53*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M43)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M43*[1]Hypothèses!$H$25,0)","v":6},{"$f":"ROUND((L53*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M43)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M43*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L53*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M43)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M43*[1]Hypothèses!$J$25,0)","v":21},35,{"$f":"N53*[1]Hypothèses!$H$21","v":540},{"$f":"O53*[1]Hypothèses!$J$21","v":2880},{"$f":"P53*[1]Hypothèses!$L$21","v":3905},{"$f":"Q53*[1]Hypothèses!$N$21","v":66801},74126,{"$f":"(N53*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O43*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P43*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q43*[1]Hypothèses!$M$22)/1000","v":11.04},null,{"$f":"VLOOKUP(H53,[1]Struc_communautaires!C42:H135,2,FALSE)","v":1},{"$f":"Z53*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H53,[1]Struc_communautaires!C42:H135,3,FALSE)","v":1},{"$f":"AB53*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H53,[1]Struc_communautaires!C42:H135,4,FALSE)","v":1},{"$f":"AD53*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H53,[1]Struc_communautaires!C42:H135,5,FALSE)","v":0},{"$f":"AH53*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H53,[1]Struc_communautaires!C42:H135,6,FALSE)","v":10.5},{"$f":"AJ53*[1]Hypothèses!$F$21","v":3780},5220,{"$f":"(Z53*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB43*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD43+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH43*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ43*[1]Hypothèses!$F$21)/1000","v":4.141},42,null,{"$f":"(VLOOKUP(E53,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K53)/([1]Hypothèses!$Z$26*1000)","v":13253.310000000001},{"$f":"AP53/[1]Hypothèses!$AC$26","v":3313.3275000000003},{"$f":"(AS53*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K53<[1]Hypothèses!$J$53,1,K53/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU53*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K53<[1]Hypothèses!$J$54,1,K53/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW53*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY53*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K53<[1]Hypothèses!$J$56,1,K53/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},48453.31,{"$f":"AQ53/1000+AS53*[1]Hypothèses!$G$37+AU53*[1]Hypothèses!$G$38+AW53*[1]Hypothèses!$G$39+AY53*[1]Hypothèses!$G$40","v":12.713327499999998},2,127799.31,{"$f":"(BI53/(VLOOKUP(E53,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":27.513457231822102},{"$f":"(BI53/(VLOOKUP(E53,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.949463210590267},27.894327499999996,{"$f":"BL53*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":26.344642638888882},{"$f":"BL53*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":28.452214049999995},{"$f":"BJ53*[1]Hypothèses!$X$8","v":30.264802955004313},{"$f":"(BI53/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":383.55135054021605},{"$f":"BP53/[1]Hypothèses!$AB$8","v":63.925225090036008},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL53*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.5952243284209372},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL53*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1070450001246697},null,null,{"$f":"BQ53*[1]Hypothèses!$AC$8","v":21.308408363345336},{"$f":"4*SQRT(BJ53*[1]Hypothèses!$AF$3)","v":142.42584648819118},35.606461622047796]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","NEMA DIAOUR",500,30,{"$f":"ROUND(I54*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":531},{"$f":"ROUND(J54*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":32},15,{"$f":"ROUND((L54*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M44)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M44*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L54*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M44)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M44*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L54*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M44)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M44*[1]Hypothèses!$I$25,0)","v":3},{"$f":"ROUND((L54*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M44)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M44*[1]Hypothèses!$J$25,0)","v":15},24,{"$f":"N54*[1]Hypothèses!$H$21","v":360},{"$f":"O54*[1]Hypothèses!$J$21","v":1920},{"$f":"P54*[1]Hypothèses!$L$21","v":2343},{"$f":"Q54*[1]Hypothèses!$N$21","v":47715},52338,{"$f":"(N54*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O44*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P44*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q44*[1]Hypothèses!$M$22)/1000","v":7.75},null,{"$f":"VLOOKUP(H54,[1]Struc_communautaires!C43:H136,2,FALSE)","v":1},{"$f":"Z54*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H54,[1]Struc_communautaires!C43:H136,3,FALSE)","v":2},{"$f":"AB54*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H54,[1]Struc_communautaires!C43:H136,4,FALSE)","v":0},{"$f":"AD54*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H54,[1]Struc_communautaires!C43:H136,5,FALSE)","v":0},{"$f":"AH54*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H54,[1]Struc_communautaires!C43:H136,6,FALSE)","v":9},{"$f":"AJ54*[1]Hypothèses!$F$21","v":3240},4680,{"$f":"(Z54*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB44*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD44+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH44*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ44*[1]Hypothèses!$F$21)/1000","v":3.69},31,null,{"$f":"(VLOOKUP(E54,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K54)/([1]Hypothèses!$Z$26*1000)","v":7540.3475000000008},{"$f":"AP54/[1]Hypothèses!$AC$26","v":1885.0868750000002},{"$f":"(AS54*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K54<[1]Hypothèses!$J$53,1,K54/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU54*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K54<[1]Hypothèses!$J$54,1,K54/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW54*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY54*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K54<[1]Hypothèses!$J$56,1,K54/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},42740.347500000003,{"$f":"AQ54/1000+AS54*[1]Hypothèses!$G$37+AU54*[1]Hypothèses!$G$38+AW54*[1]Hypothèses!$G$39+AY54*[1]Hypothèses!$G$40","v":11.285086875000001},2,99758.347500000003,{"$f":"(BI54/(VLOOKUP(E54,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":21.47661851584721},{"$f":"(BI54/(VLOOKUP(E54,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.36493682559103},22.725086875000002,{"$f":"BL54*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":21.462582048611115},{"$f":"BL54*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":23.179588612500002},{"$f":"BJ54*[1]Hypothèses!$X$8","v":23.624280367431933},{"$f":"(BI54/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":299.39480042016805},{"$f":"BP54/[1]Hypothèses!$AB$8","v":49.89913340336134},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL54*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.73061909264719482},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL54*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.3588628268209897},null,null,{"$f":"BQ54*[1]Hypothèses!$AC$8","v":16.633044467787112},{"$f":"4*SQRT(BJ54*[1]Hypothèses!$AF$3)","v":125.83434069984168},31.458585174960419]
[null,null,null,"NS RESIF","KAOLACK","GUINGUINEO","NDIAGO","NGARE KEUR AMADOU YACINE",1361,58,{"$f":"ROUND(I55*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1444},{"$f":"ROUND(J55*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":62},26,{"$f":"ROUND((L55*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M45)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M45*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L55*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M45)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M45*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L55*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M45)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M45*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L55*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M45)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M45*[1]Hypothèses!$J$25,0)","v":29},49,{"$f":"N55*[1]Hypothèses!$H$21","v":720},{"$f":"O55*[1]Hypothèses!$J$21","v":4320},{"$f":"P55*[1]Hypothèses!$L$21","v":5467},{"$f":"Q55*[1]Hypothèses!$N$21","v":92249},102756,{"$f":"(N55*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O45*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P45*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q45*[1]Hypothèses!$M$22)/1000","v":15.32},null,{"$f":"VLOOKUP(H55,[1]Struc_communautaires!C44:H137,2,FALSE)","v":1},{"$f":"Z55*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H55,[1]Struc_communautaires!C44:H137,3,FALSE)","v":1},{"$f":"AB55*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H55,[1]Struc_communautaires!C44:H137,4,FALSE)","v":1},{"$f":"AD55*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H55,[1]Struc_communautaires!C44:H137,5,FALSE)","v":0},{"$f":"AH55*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H55,[1]Struc_communautaires!C44:H137,6,FALSE)","v":12.75},{"$f":"AJ55*[1]Hypothèses!$F$21","v":4590},6030,{"$f":"(Z55*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB45*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD45+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH45*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ45*[1]Hypothèses!$F$21)/1000","v":4.9509999999999996},58,null,{"$f":"(VLOOKUP(E55,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K55)/([1]Hypothèses!$Z$26*1000)","v":29533.610555555559},{"$f":"AP55/[1]Hypothèses!$AC$26","v":7383.4026388888897},{"$f":"(AS55*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K55<[1]Hypothèses!$J$53,1,K55/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU55*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K55<[1]Hypothèses!$J$54,1,K55/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW55*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY55*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K55<[1]Hypothèses!$J$56,1,K55/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},67933.610555555555,{"$f":"AQ55/1000+AS55*[1]Hypothèses!$G$37+AU55*[1]Hypothèses!$G$38+AW55*[1]Hypothèses!$G$39+AY55*[1]Hypothèses!$G$40","v":17.183402638888889},2,176719.61055555556,{"$f":"(BI55/(VLOOKUP(E55,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.04533410270006},{"$f":"(BI55/(VLOOKUP(E55,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":41.413818861177354},37.454402638888894,{"$f":"BL55*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":35.37360249228395},{"$f":"BL55*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":38.203490691666666},{"$f":"BJ55*[1]Hypothèses!$X$8","v":41.849867512970071},{"$f":"(BI55/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":530.37098005869018},{"$f":"BP55/[1]Hypothèses!$AB$8","v":88.39516334311503},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL55*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.44329587933947967},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL55*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.82447652652326908},null,null,{"$f":"BQ55*[1]Hypothèses!$AC$8","v":29.465054447705008},{"$f":"4*SQRT(BJ55*[1]Hypothèses!$AF$3)","v":167.4815330931703},41.870383273292575]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIACOUNDA","NIOROKI",1000,40,{"$f":"ROUND(I56*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J56*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":42},29,{"$f":"ROUND((L56*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M46)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M46*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L56*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M46)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M46*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L56*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M46)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M46*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L56*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M46)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M46*[1]Hypothèses!$J$25,0)","v":21},34,{"$f":"N56*[1]Hypothèses!$H$21","v":540},{"$f":"O56*[1]Hypothèses!$J$21","v":2400},{"$f":"P56*[1]Hypothèses!$L$21","v":3905},{"$f":"Q56*[1]Hypothèses!$N$21","v":66801},73646,{"$f":"(N56*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O46*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P46*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q46*[1]Hypothèses!$M$22)/1000","v":10.95},null,{"$f":"VLOOKUP(H56,[1]Struc_communautaires!C45:H138,2,FALSE)","v":2},{"$f":"Z56*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H56,[1]Struc_communautaires!C45:H138,3,FALSE)","v":1},{"$f":"AB56*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H56,[1]Struc_communautaires!C45:H138,4,FALSE)","v":1},{"$f":"AD56*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H56,[1]Struc_communautaires!C45:H138,5,FALSE)","v":0},{"$f":"AH56*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H56,[1]Struc_communautaires!C45:H138,6,FALSE)","v":10.25},{"$f":"AJ56*[1]Hypothèses!$F$21","v":3690},5610,{"$f":"(Z56*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB46*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD46+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH46*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ46*[1]Hypothèses!$F$21)/1000","v":4.141},43,null,{"$f":"(VLOOKUP(E56,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K56)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP56/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS56*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K56<[1]Hypothèses!$J$53,1,K56/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU56*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K56<[1]Hypothèses!$J$54,1,K56/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW56*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY56*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K56<[1]Hypothèses!$J$56,1,K56/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51866.494722222225,{"$f":"AQ56/1000+AS56*[1]Hypothèses!$G$37+AU56*[1]Hypothèses!$G$38+AW56*[1]Hypothèses!$G$39+AY56*[1]Hypothèses!$G$40","v":13.366623680555557},2,131122.49472222221,{"$f":"(BI56/(VLOOKUP(E56,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":28.228893807561874},{"$f":"(BI56/(VLOOKUP(E56,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.654105409728061},28.457623680555557,{"$f":"BL56*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":26.876644587191358},{"$f":"BL56*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":29.026776154166669},{"$f":"BJ56*[1]Hypothèses!$X$8","v":31.051783188318065},{"$f":"(BI56/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":393.52489412431635},{"$f":"BP56/[1]Hypothèses!$AB$8","v":65.587482354052725},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL56*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.58344233303941984},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL56*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0851319188613371},null,null,{"$f":"BQ56*[1]Hypothèses!$AC$8","v":21.862494118017572},{"$f":"4*SQRT(BJ56*[1]Hypothèses!$AF$3)","v":144.26572297825709},36.066430744564272]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","sibikoroto 2",1005,56,{"$f":"ROUND(I57*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1067},{"$f":"ROUND(J57*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":59},33,{"$f":"ROUND((L57*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M47)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M47*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L57*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M47)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M47*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L57*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M47)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M47*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L57*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M47)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M47*[1]Hypothèses!$J$25,0)","v":29},47,{"$f":"N57*[1]Hypothèses!$H$21","v":720},{"$f":"O57*[1]Hypothèses!$J$21","v":3840},{"$f":"P57*[1]Hypothèses!$L$21","v":4686},{"$f":"Q57*[1]Hypothèses!$N$21","v":92249},101495,{"$f":"(N57*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O47*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P47*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q47*[1]Hypothèses!$M$22)/1000","v":15.05},null,{"$f":"VLOOKUP(H57,[1]Struc_communautaires!C46:H139,2,FALSE)","v":2},{"$f":"Z57*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H57,[1]Struc_communautaires!C46:H139,3,FALSE)","v":2},{"$f":"AB57*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H57,[1]Struc_communautaires!C46:H139,4,FALSE)","v":1},{"$f":"AD57*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H57,[1]Struc_communautaires!C46:H139,5,FALSE)","v":0},{"$f":"AH57*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H57,[1]Struc_communautaires!C46:H139,6,FALSE)","v":12.375},{"$f":"AJ57*[1]Hypothèses!$F$21","v":4455},6855,{"$f":"(Z57*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB47*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD47+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH47*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ47*[1]Hypothèses!$F$21)/1000","v":4.9960000000000004},57,null,{"$f":"(VLOOKUP(E57,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K57)/([1]Hypothèses!$Z$26*1000)","v":15151.696388888891},{"$f":"AP57/[1]Hypothèses!$AC$26","v":3787.9240972222228},{"$f":"(AS57*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K57<[1]Hypothèses!$J$53,1,K57/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU57*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K57<[1]Hypothèses!$J$54,1,K57/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW57*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY57*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K57<[1]Hypothèses!$J$56,1,K57/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51951.696388888893,{"$f":"AQ57/1000+AS57*[1]Hypothèses!$G$37+AU57*[1]Hypothèses!$G$38+AW57*[1]Hypothèses!$G$39+AY57*[1]Hypothèses!$G$40","v":13.387924097222223},2,160301.6963888889,{"$f":"(BI57/(VLOOKUP(E57,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.510779970441362},{"$f":"(BI57/(VLOOKUP(E57,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":42.365819044146946},33.433924097222224,{"$f":"BL57*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":31.576483869598768},{"$f":"BL57*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":34.102602579166664},{"$f":"BJ57*[1]Hypothèses!$X$8","v":37.9618579674855},{"$f":"(BI57/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":481.09752817793787},{"$f":"BP57/[1]Hypothèses!$AB$8","v":80.182921362989646},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL57*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.49660286075485316},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL57*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.92362104133868883},null,null,{"$f":"BQ57*[1]Hypothèses!$AC$8","v":26.72764045432988},{"$f":"4*SQRT(BJ57*[1]Hypothèses!$AF$3)","v":159.51209313593438},39.878023283983595]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE BAYNOUCK",1152,53,{"$f":"ROUND(I58*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1223},{"$f":"ROUND(J58*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":56},36,{"$f":"ROUND((L58*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M48)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M48*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L58*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M48)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M48*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L58*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M48)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M48*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L58*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M48)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M48*[1]Hypothèses!$J$25,0)","v":28},45,{"$f":"N58*[1]Hypothèses!$H$21","v":720},{"$f":"O58*[1]Hypothèses!$J$21","v":3360},{"$f":"P58*[1]Hypothèses!$L$21","v":4686},{"$f":"Q58*[1]Hypothèses!$N$21","v":89068},97834,{"$f":"(N58*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O48*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P48*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q48*[1]Hypothèses!$M$22)/1000","v":14.51},null,{"$f":"VLOOKUP(H58,[1]Struc_communautaires!C47:H140,2,FALSE)","v":1},{"$f":"Z58*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H58,[1]Struc_communautaires!C47:H140,3,FALSE)","v":1},{"$f":"AB58*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H58,[1]Struc_communautaires!C47:H140,4,FALSE)","v":1},{"$f":"AD58*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H58,[1]Struc_communautaires!C47:H140,5,FALSE)","v":0},{"$f":"AH58*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H58,[1]Struc_communautaires!C47:H140,6,FALSE)","v":12},{"$f":"AJ58*[1]Hypothèses!$F$21","v":4320},5760,{"$f":"(Z58*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB48*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD48+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH48*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ48*[1]Hypothèses!$F$21)/1000","v":4.681},53,null,{"$f":"(VLOOKUP(E58,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K58)/([1]Hypothèses!$Z$26*1000)","v":17366.939722222225},{"$f":"AP58/[1]Hypothèses!$AC$26","v":4341.7349305555563},{"$f":"(AS58*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K58<[1]Hypothèses!$J$53,1,K58/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU58*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K58<[1]Hypothèses!$J$54,1,K58/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW58*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY58*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K58<[1]Hypothèses!$J$56,1,K58/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},54166.939722222225,{"$f":"AQ58/1000+AS58*[1]Hypothèses!$G$37+AU58*[1]Hypothèses!$G$38+AW58*[1]Hypothèses!$G$39+AY58*[1]Hypothèses!$G$40","v":13.941734930555556},2,157760.93972222222,{"$f":"(BI58/(VLOOKUP(E58,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":33.963789537669854},{"$f":"(BI58/(VLOOKUP(E58,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":41.694327477931239},33.132734930555557,{"$f":"BL58*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":31.29202743441358},{"$f":"BL58*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":33.795389629166664},{"$f":"BJ58*[1]Hypothèses!$X$8","v":37.360168491436845},{"$f":"(BI58/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":473.4722080498866},{"$f":"BP58/[1]Hypothèses!$AB$8","v":78.912034674981101},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL58*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.5011171697036475},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL58*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.93201710801835358},null,null,{"$f":"BQ58*[1]Hypothèses!$AC$8","v":26.304011558327034},{"$f":"4*SQRT(BJ58*[1]Hypothèses!$AF$3)","v":158.24292322354648},39.560730805886621]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE MANDING",1730,120,{"$f":"ROUND(I59*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1836},{"$f":"ROUND(J59*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":127},38,{"$f":"ROUND((L59*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M49)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M49*[1]Hypothèses!$G$25,0)","v":9},{"$f":"ROUND((L59*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M49)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M49*[1]Hypothèses!$H$25,0)","v":19},{"$f":"ROUND((L59*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M49)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M49*[1]Hypothèses!$I$25,0)","v":14},{"$f":"ROUND((L59*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M49)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M49*[1]Hypothèses!$J$25,0)","v":59},101,{"$f":"N59*[1]Hypothèses!$H$21","v":1620},{"$f":"O59*[1]Hypothèses!$J$21","v":9120},{"$f":"P59*[1]Hypothèses!$L$21","v":10934},{"$f":"Q59*[1]Hypothèses!$N$21","v":187679},209353,{"$f":"(N59*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O49*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P49*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q49*[1]Hypothèses!$M$22)/1000","v":31.23},null,{"$f":"VLOOKUP(H59,[1]Struc_communautaires!C48:H141,2,FALSE)","v":1},{"$f":"Z59*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H59,[1]Struc_communautaires!C48:H141,3,FALSE)","v":4},{"$f":"AB59*[1]Hypothèses!$J$21","v":1920},{"$f":"VLOOKUP(H59,[1]Struc_communautaires!C48:H141,4,FALSE)","v":1},{"$f":"AD59*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H59,[1]Struc_communautaires!C48:H141,5,FALSE)","v":0},{"$f":"AH59*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H59,[1]Struc_communautaires!C48:H141,6,FALSE)","v":20.875},{"$f":"AJ59*[1]Hypothèses!$F$21","v":7515},10395,{"$f":"(Z59*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB49*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD49+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH49*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ49*[1]Hypothèses!$F$21)/1000","v":8.1460000000000008},114,null,{"$f":"(VLOOKUP(E59,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K59)/([1]Hypothèses!$Z$26*1000)","v":26071.710000000003},{"$f":"AP59/[1]Hypothèses!$AC$26","v":6517.9275000000007},{"$f":"(AS59*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K59<[1]Hypothèses!$J$53,1,K59/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU59*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K59<[1]Hypothèses!$J$54,1,K59/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW59*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY59*[1]Hypothèses!$I$40)*1000","v":6400},{"$f":"ROUND(IF(K59<[1]Hypothèses!$J$56,1,K59/[1]Hypothèses!$J$56),0)","v":4},{"$nulls":6},90071.71,{"$f":"AQ59/1000+AS59*[1]Hypothèses!$G$37+AU59*[1]Hypothèses!$G$38+AW59*[1]Hypothèses!$G$39+AY59*[1]Hypothèses!$G$40","v":24.517927499999999},4,309819.71000000002,{"$f":"(BI59/(VLOOKUP(E59,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":66.699979371254258},{"$f":"(BI59/(VLOOKUP(E59,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":81.881639844454455},63.893927500000004,{"$f":"BL59*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":60.344264861111114},{"$f":"BL59*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":65.171806050000001},{"$f":"BJ59*[1]Hypothèses!$X$8","v":73.369977308379688},{"$f":"(BI59/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":929.83106242497013},{"$f":"BP59/[1]Hypothèses!$AB$8","v":154.97184373749502},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL59*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.25985853433319112},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL59*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.4833053311790087},null,null,{"$f":"BQ59*[1]Hypothèses!$AC$8","v":51.657281245831669},{"$f":"4*SQRT(BJ59*[1]Hypothèses!$AF$3)","v":221.75788777592183},55.439471943980458]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","SONKO KOUNDA",1250,65,{"$f":"ROUND(I60*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1327},{"$f":"ROUND(J60*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":69},32,{"$f":"ROUND((L60*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M50)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M50*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L60*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M50)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M50*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L60*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M50)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M50*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L60*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M50)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M50*[1]Hypothèses!$J$25,0)","v":33},55,{"$f":"N60*[1]Hypothèses!$H$21","v":900},{"$f":"O60*[1]Hypothèses!$J$21","v":4800},{"$f":"P60*[1]Hypothèses!$L$21","v":5467},{"$f":"Q60*[1]Hypothèses!$N$21","v":104973},116140,{"$f":"(N60*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O50*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P50*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q50*[1]Hypothèses!$M$22)/1000","v":17.260000000000002},null,{"$f":"VLOOKUP(H60,[1]Struc_communautaires!C49:H142,2,FALSE)","v":1},{"$f":"Z60*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H60,[1]Struc_communautaires!C49:H142,3,FALSE)","v":2},{"$f":"AB60*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H60,[1]Struc_communautaires!C49:H142,4,FALSE)","v":1},{"$f":"AD60*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H60,[1]Struc_communautaires!C49:H142,5,FALSE)","v":0},{"$f":"AH60*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H60,[1]Struc_communautaires!C49:H142,6,FALSE)","v":13.625},{"$f":"AJ60*[1]Hypothèses!$F$21","v":4905},6825,{"$f":"(Z60*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB50*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD50+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH50*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ50*[1]Hypothèses!$F$21)/1000","v":5.3559999999999999},65,null,{"$f":"(VLOOKUP(E60,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K60)/([1]Hypothèses!$Z$26*1000)","v":18843.768611111114},{"$f":"AP60/[1]Hypothèses!$AC$26","v":4710.9421527777786},{"$f":"(AS60*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K60<[1]Hypothèses!$J$53,1,K60/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU60*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K60<[1]Hypothèses!$J$54,1,K60/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW60*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY60*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K60<[1]Hypothèses!$J$56,1,K60/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},57243.768611111111,{"$f":"AQ60/1000+AS60*[1]Hypothèses!$G$37+AU60*[1]Hypothèses!$G$38+AW60*[1]Hypothèses!$G$39+AY60*[1]Hypothèses!$G$40","v":14.510942152777778},2,180208.7686111111,{"$f":"(BI60/(VLOOKUP(E60,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.796502484881422},{"$f":"(BI60/(VLOOKUP(E60,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":47.627019882717036},37.126942152777779,{"$f":"BL60*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":35.064334255401235},{"$f":"BL60*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":37.869480995833335},{"$f":"BJ60*[1]Hypothèses!$X$8","v":42.67615273336957},{"$f":"(BI60/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":540.8426428904894},{"$f":"BP60/[1]Hypothèses!$AB$8","v":90.140440481748229},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL60*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.44720575921976219},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL60*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.83174842850354869},null,null,{"$f":"BQ60*[1]Hypothèses!$AC$8","v":30.046813493916076},{"$f":"4*SQRT(BJ60*[1]Hypothèses!$AF$3)","v":169.12683214692274},42.281708036730684]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","SORANGE",650,48,{"$f":"ROUND(I61*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":690},{"$f":"ROUND(J61*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":51},33,{"$f":"ROUND((L61*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M51)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M51*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L61*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M51)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M51*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L61*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M51)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M51*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L61*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M51)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M51*[1]Hypothèses!$J$25,0)","v":25},41,{"$f":"N61*[1]Hypothèses!$H$21","v":540},{"$f":"O61*[1]Hypothèses!$J$21","v":3360},{"$f":"P61*[1]Hypothèses!$L$21","v":4686},{"$f":"Q61*[1]Hypothèses!$N$21","v":79525},88111,{"$f":"(N61*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O51*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P51*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q51*[1]Hypothèses!$M$22)/1000","v":13.11},null,{"$f":"VLOOKUP(H61,[1]Struc_communautaires!C50:H143,2,FALSE)","v":1},{"$f":"Z61*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H61,[1]Struc_communautaires!C50:H143,3,FALSE)","v":1},{"$f":"AB61*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H61,[1]Struc_communautaires!C50:H143,4,FALSE)","v":0},{"$f":"AD61*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H61,[1]Struc_communautaires!C50:H143,5,FALSE)","v":0},{"$f":"AH61*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H61,[1]Struc_communautaires!C50:H143,6,FALSE)","v":11.375},{"$f":"AJ61*[1]Hypothèses!$F$21","v":4095},5055,{"$f":"(Z61*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB51*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD51+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH51*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ51*[1]Hypothèses!$F$21)/1000","v":4.4550000000000001},47,null,{"$f":"(VLOOKUP(E61,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K61)/([1]Hypothèses!$Z$26*1000)","v":9798.1916666666693},{"$f":"AP61/[1]Hypothèses!$AC$26","v":2449.5479166666673},{"$f":"(AS61*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K61<[1]Hypothèses!$J$53,1,K61/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU61*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K61<[1]Hypothèses!$J$54,1,K61/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW61*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY61*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K61<[1]Hypothèses!$J$56,1,K61/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},44998.191666666666,{"$f":"AQ61/1000+AS61*[1]Hypothèses!$G$37+AU61*[1]Hypothèses!$G$38+AW61*[1]Hypothèses!$G$39+AY61*[1]Hypothèses!$G$40","v":11.849547916666666},2,138164.19166666665,{"$f":"(BI61/(VLOOKUP(E61,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.744875605276},{"$f":"(BI61/(VLOOKUP(E61,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":36.51514160106268},29.414547916666663,{"$f":"BL61*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":27.780406365740735},{"$f":"BL61*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":30.002838874999995},{"$f":"BJ61*[1]Hypothèses!$X$8","v":32.7193631658036},{"$f":"(BI61/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":414.6584383753501},{"$f":"BP61/[1]Hypothèses!$AB$8","v":69.109739729225012},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL61*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.56446158547055181},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL61*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0498300323432104},null,null,{"$f":"BQ61*[1]Hypothèses!$AC$8","v":23.036579909741668},{"$f":"4*SQRT(BJ61*[1]Hypothèses!$AF$3)","v":148.08883106520184},37.022207766300461]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIAROUME","SOUAKI",997,64,{"$f":"ROUND(I62*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1058},{"$f":"ROUND(J62*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":68},29,{"$f":"ROUND((L62*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M52)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M52*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L62*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M52)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M52*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L62*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M52)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M52*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L62*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M52)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M52*[1]Hypothèses!$J$25,0)","v":32},54,{"$f":"N62*[1]Hypothèses!$H$21","v":900},{"$f":"O62*[1]Hypothèses!$J$21","v":4800},{"$f":"P62*[1]Hypothèses!$L$21","v":5467},{"$f":"Q62*[1]Hypothèses!$N$21","v":101792},112959,{"$f":"(N62*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O52*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P52*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q52*[1]Hypothèses!$M$22)/1000","v":16.809999999999999},null,{"$f":"VLOOKUP(H62,[1]Struc_communautaires!C51:H144,2,FALSE)","v":2},{"$f":"Z62*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H62,[1]Struc_communautaires!C51:H144,3,FALSE)","v":2},{"$f":"AB62*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H62,[1]Struc_communautaires!C51:H144,4,FALSE)","v":1},{"$f":"AD62*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H62,[1]Struc_communautaires!C51:H144,5,FALSE)","v":0},{"$f":"AH62*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H62,[1]Struc_communautaires!C51:H144,6,FALSE)","v":13.5},{"$f":"AJ62*[1]Hypothèses!$F$21","v":4860},7260,{"$f":"(Z62*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB52*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD52+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH52*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ52*[1]Hypothèses!$F$21)/1000","v":5.4009999999999998},64,null,{"$f":"(VLOOKUP(E62,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K62)/([1]Hypothèses!$Z$26*1000)","v":15023.893888888892},{"$f":"AP62/[1]Hypothèses!$AC$26","v":3755.9734722222229},{"$f":"(AS62*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K62<[1]Hypothèses!$J$53,1,K62/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU62*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K62<[1]Hypothèses!$J$54,1,K62/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW62*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY62*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K62<[1]Hypothèses!$J$56,1,K62/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51823.893888888895,{"$f":"AQ62/1000+AS62*[1]Hypothèses!$G$37+AU62*[1]Hypothèses!$G$38+AW62*[1]Hypothèses!$G$39+AY62*[1]Hypothèses!$G$40","v":13.355973472222223},2,172042.89388888888,{"$f":"(BI62/(VLOOKUP(E62,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.038500466480237},{"$f":"(BI62/(VLOOKUP(E62,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":45.468876964631121},35.566973472222223,{"$f":"BL62*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":33.591030501543209},{"$f":"BL62*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":36.27831294166667},{"$f":"BJ62*[1]Hypothèses!$X$8","v":40.742350513128265},{"$f":"(BI62/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":516.33521575296777},{"$f":"BP62/[1]Hypothèses!$AB$8","v":86.05586929216129},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL62*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.46682021921006034},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL62*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.86822894320295618},null,null,{"$f":"BQ62*[1]Hypothèses!$AC$8","v":28.685289764053763},{"$f":"4*SQRT(BJ62*[1]Hypothèses!$AF$3)","v":165.25055408054325},41.312638520135813]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","YACINE MANDINA",677,54,{"$f":"ROUND(I63*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":718},{"$f":"ROUND(J63*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":57},28,{"$f":"ROUND((L63*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M53)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M53*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L63*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M53)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M53*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L63*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M53)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M53*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L63*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M53)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M53*[1]Hypothèses!$J$25,0)","v":27},45,{"$f":"N63*[1]Hypothèses!$H$21","v":720},{"$f":"O63*[1]Hypothèses!$J$21","v":3840},{"$f":"P63*[1]Hypothèses!$L$21","v":4686},{"$f":"Q63*[1]Hypothèses!$N$21","v":85887},95133,{"$f":"(N63*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O53*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P53*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q53*[1]Hypothèses!$M$22)/1000","v":14.15},null,{"$f":"VLOOKUP(H63,[1]Struc_communautaires!C52:H145,2,FALSE)","v":2},{"$f":"Z63*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H63,[1]Struc_communautaires!C52:H145,3,FALSE)","v":2},{"$f":"AB63*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H63,[1]Struc_communautaires!C52:H145,4,FALSE)","v":0},{"$f":"AD63*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H63,[1]Struc_communautaires!C52:H145,5,FALSE)","v":0},{"$f":"AH63*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H63,[1]Struc_communautaires!C52:H145,6,FALSE)","v":12.125},{"$f":"AJ63*[1]Hypothèses!$F$21","v":4365},6285,{"$f":"(Z63*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB53*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD53+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH53*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ53*[1]Hypothèses!$F$21)/1000","v":4.9050000000000002},53,null,{"$f":"(VLOOKUP(E63,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K63)/([1]Hypothèses!$Z$26*1000)","v":10195.799444444447},{"$f":"AP63/[1]Hypothèses!$AC$26","v":2548.9498611111117},{"$f":"(AS63*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K63<[1]Hypothèses!$J$53,1,K63/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU63*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K63<[1]Hypothèses!$J$54,1,K63/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW63*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY63*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K63<[1]Hypothèses!$J$56,1,K63/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},45395.799444444448,{"$f":"AQ63/1000+AS63*[1]Hypothèses!$G$37+AU63*[1]Hypothèses!$G$38+AW63*[1]Hypothèses!$G$39+AY63*[1]Hypothèses!$G$40","v":11.94894986111111},2,146813.79944444445,{"$f":"(BI63/(VLOOKUP(E63,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.607018786377097},{"$f":"(BI63/(VLOOKUP(E63,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.801129373938046},31.00394986111111,{"$f":"BL63*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":29.281508202160488},{"$f":"BL63*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":31.624028858333329},{"$f":"BJ63*[1]Hypothèses!$X$8","v":34.767720665014807},{"$f":"(BI63/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":440.61764539148993},{"$f":"BP63/[1]Hypothèses!$AB$8","v":73.436274231914993},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL63*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.53552474530889183},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL63*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.9960110221133095},null,null,{"$f":"BQ63*[1]Hypothèses!$AC$8","v":24.478758077304995},{"$f":"4*SQRT(BJ63*[1]Hypothèses!$AF$3)","v":152.65393152755715},38.163482881889287]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","YACINE TAMBANA",600,50,{"$f":"ROUND(I64*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J64*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":53},33,{"$f":"ROUND((L64*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M54)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M54*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L64*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M54)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M54*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L64*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M54)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M54*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L64*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M54)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M54*[1]Hypothèses!$J$25,0)","v":26},43,{"$f":"N64*[1]Hypothèses!$H$21","v":720},{"$f":"O64*[1]Hypothèses!$J$21","v":3360},{"$f":"P64*[1]Hypothèses!$L$21","v":4686},{"$f":"Q64*[1]Hypothèses!$N$21","v":82706},91472,{"$f":"(N64*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O54*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P54*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q54*[1]Hypothèses!$M$22)/1000","v":13.61},null,{"$f":"VLOOKUP(H64,[1]Struc_communautaires!C53:H146,2,FALSE)","v":2},{"$f":"Z64*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H64,[1]Struc_communautaires!C53:H146,3,FALSE)","v":2},{"$f":"AB64*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H64,[1]Struc_communautaires!C53:H146,4,FALSE)","v":0},{"$f":"AD64*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H64,[1]Struc_communautaires!C53:H146,5,FALSE)","v":0},{"$f":"AH64*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H64,[1]Struc_communautaires!C53:H146,6,FALSE)","v":11.625},{"$f":"AJ64*[1]Hypothèses!$F$21","v":4185},6105,{"$f":"(Z64*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB54*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD54+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH54*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ54*[1]Hypothèses!$F$21)/1000","v":4.7249999999999996},51,null,{"$f":"(VLOOKUP(E64,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K64)/([1]Hypothèses!$Z$26*1000)","v":9045.576944444445},{"$f":"AP64/[1]Hypothèses!$AC$26","v":2261.3942361111112},{"$f":"(AS64*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K64<[1]Hypothèses!$J$53,1,K64/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU64*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K64<[1]Hypothèses!$J$54,1,K64/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW64*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY64*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K64<[1]Hypothèses!$J$56,1,K64/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},44245.576944444445,{"$f":"AQ64/1000+AS64*[1]Hypothèses!$G$37+AU64*[1]Hypothèses!$G$38+AW64*[1]Hypothèses!$G$39+AY64*[1]Hypothèses!$G$40","v":11.661394236111111},2,141822.57694444444,{"$f":"(BI64/(VLOOKUP(E64,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":30.532476312022123},{"$f":"(BI64/(VLOOKUP(E64,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.482009027693657},29.996394236111112,{"$f":"BL64*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":28.329927889660492},{"$f":"BL64*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":30.596322120833328},{"$f":"BJ64*[1]Hypothèses!$X$8","v":33.585723943224338},{"$f":"(BI64/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":425.63798602774443},{"$f":"BP64/[1]Hypothèses!$AB$8","v":70.93966433795741},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL64*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.55351260629029941},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL64*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0294662600993525},null,null,{"$f":"BQ64*[1]Hypothèses!$AC$8","v":23.646554779319136},{"$f":"4*SQRT(BJ64*[1]Hypothèses!$AF$3)","v":150.03660931695194},37.509152329237985]
[null,null,null,"SOUS TOTAL NS RESIF",{"$nulls":8},{"$f":"SUM(M36:M64)","v":817},{"$nulls":26},{"$f":"SUM(AN36:AN64)","v":1735},{"$nulls":19},{"$f":"SUM(BH36:BH64)","v":68}]
[]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","DIAGANE SADER",850,57,{"$f":"ROUND(I67*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":902},{"$f":"ROUND(J67*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":60},37,{"$f":"ROUND((L67*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M55)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M55*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L67*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M55)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M55*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L67*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M55)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M55*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L67*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M55)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M55*[1]Hypothèses!$J$25,0)","v":29},48,{"$f":"N67*[1]Hypothèses!$H$21","v":720},{"$f":"O67*[1]Hypothèses!$J$21","v":3840},{"$f":"P67*[1]Hypothèses!$L$21","v":5467},{"$f":"Q67*[1]Hypothèses!$N$21","v":92249},102276,{"$f":"(N67*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O55*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P55*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q55*[1]Hypothèses!$M$22)/1000","v":15.23},null,{"$f":"VLOOKUP(H67,[1]Struc_communautaires!C54:H147,2,FALSE)","v":0},{"$f":"Z67*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H67,[1]Struc_communautaires!C54:H147,3,FALSE)","v":3},{"$f":"AB67*[1]Hypothèses!$J$21","v":1440},{"$f":"VLOOKUP(H67,[1]Struc_communautaires!C54:H147,4,FALSE)","v":1},{"$f":"AD67*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H67,[1]Struc_communautaires!C54:H147,5,FALSE)","v":1},{"$f":"AH67*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H67,[1]Struc_communautaires!C54:H147,6,FALSE)","v":12.5},{"$f":"AJ67*[1]Hypothèses!$F$21","v":4500},6900,{"$f":"(Z67*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB55*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD55+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH55*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ55*[1]Hypothèses!$F$21)/1000","v":5.0410000000000004},58,null,{"$f":"(VLOOKUP(E67,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K67)/([1]Hypothèses!$Z$26*1000)","v":9589.2822666666671},{"$f":"AP67/[1]Hypothèses!$AC$26","v":2397.3205666666668},{"$f":"(AS67*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K67<[1]Hypothèses!$J$53,1,K67/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU67*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K67<[1]Hypothèses!$J$54,1,K67/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW67*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY67*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K67<[1]Hypothèses!$J$56,1,K67/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},46389.282266666669,{"$f":"AQ67/1000+AS67*[1]Hypothèses!$G$37+AU67*[1]Hypothèses!$G$38+AW67*[1]Hypothèses!$G$39+AY67*[1]Hypothèses!$G$40","v":11.997320566666668},2,155565.28226666668,{"$f":"(BI67/(VLOOKUP(E67,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":33.491094282123022},{"$f":"(BI67/(VLOOKUP(E67,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":36.456352527182069},32.268320566666667,{"$f":"BL67*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":30.475636090740736},{"$f":"BL67*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":32.913686978000001},{"$f":"BJ67*[1]Hypothèses!$X$8","v":36.840203710335331},{"$f":"(BI67/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":466.88259983993606},{"$f":"BP67/[1]Hypothèses!$AB$8","v":77.813766639989339},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL67*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.51454126094472219},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL67*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.95698428825622095},null,null,{"$f":"BQ67*[1]Hypothèses!$AC$8","v":25.937922213329777},{"$f":"4*SQRT(BJ67*[1]Hypothèses!$AF$3)","v":157.13788210461428},39.284470526153569]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","DRAME IBRA",528,52,{"$f":"ROUND(I68*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":560},{"$f":"ROUND(J68*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":55},28,{"$f":"ROUND((L68*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M56)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M56*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L68*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M56)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M56*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L68*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M56)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M56*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L68*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M56)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M56*[1]Hypothèses!$J$25,0)","v":26},44,{"$f":"N68*[1]Hypothèses!$H$21","v":720},{"$f":"O68*[1]Hypothèses!$J$21","v":3840},{"$f":"P68*[1]Hypothèses!$L$21","v":4686},{"$f":"Q68*[1]Hypothèses!$N$21","v":82706},91952,{"$f":"(N68*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O56*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P56*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q56*[1]Hypothèses!$M$22)/1000","v":13.7},null,{"$f":"VLOOKUP(H68,[1]Struc_communautaires!C55:H148,2,FALSE)","v":2},{"$f":"Z68*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H68,[1]Struc_communautaires!C55:H148,3,FALSE)","v":1},{"$f":"AB68*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H68,[1]Struc_communautaires!C55:H148,4,FALSE)","v":1},{"$f":"AD68*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H68,[1]Struc_communautaires!C55:H148,5,FALSE)","v":0},{"$f":"AH68*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H68,[1]Struc_communautaires!C55:H148,6,FALSE)","v":11.875},{"$f":"AJ68*[1]Hypothèses!$F$21","v":4275},6195,{"$f":"(Z68*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB56*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD56+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH56*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ56*[1]Hypothèses!$F$21)/1000","v":4.726},52,null,{"$f":"(VLOOKUP(E68,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K68)/([1]Hypothèses!$Z$26*1000)","v":5953.434666666667},{"$f":"AP68/[1]Hypothèses!$AC$26","v":1488.3586666666667},{"$f":"(AS68*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K68<[1]Hypothèses!$J$53,1,K68/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU68*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K68<[1]Hypothèses!$J$54,1,K68/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW68*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY68*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K68<[1]Hypothèses!$J$56,1,K68/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},41153.434666666668,{"$f":"AQ68/1000+AS68*[1]Hypothèses!$G$37+AU68*[1]Hypothèses!$G$38+AW68*[1]Hypothèses!$G$39+AY68*[1]Hypothèses!$G$40","v":10.888358666666665},2,139300.43466666667,{"$f":"(BI68/(VLOOKUP(E68,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.989493304584844},{"$f":"(BI68/(VLOOKUP(E68,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":32.644724320253111},29.314358666666664,{"$f":"BL68*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":27.68578318518518},{"$f":"BL68*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":29.900645839999992},{"$f":"BJ68*[1]Hypothèses!$X$8","v":32.988442635043334},{"$f":"(BI68/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":418.06853141256499},{"$f":"BP68/[1]Hypothèses!$AB$8","v":69.678088568760828},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL68*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.5663907759926835},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL68*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0534180925414212},null,null,{"$f":"BQ68*[1]Hypothèses!$AC$8","v":23.226029522920275},{"$f":"4*SQRT(BJ68*[1]Hypothèses!$AF$3)","v":148.69651516967139},37.174128792417847]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","KERE",1114,113,{"$f":"ROUND(I69*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1182},{"$f":"ROUND(J69*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":120},27,{"$f":"ROUND((L69*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M57)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M57*[1]Hypothèses!$G$25,0)","v":9},{"$f":"ROUND((L69*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M57)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M57*[1]Hypothèses!$H$25,0)","v":19},{"$f":"ROUND((L69*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M57)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M57*[1]Hypothèses!$I$25,0)","v":13},{"$f":"ROUND((L69*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M57)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M57*[1]Hypothèses!$J$25,0)","v":55},96,{"$f":"N69*[1]Hypothèses!$H$21","v":1620},{"$f":"O69*[1]Hypothèses!$J$21","v":9120},{"$f":"P69*[1]Hypothèses!$L$21","v":10153},{"$f":"Q69*[1]Hypothèses!$N$21","v":174955},195848,{"$f":"(N69*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O57*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P57*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q57*[1]Hypothèses!$M$22)/1000","v":29.25},null,{"$f":"VLOOKUP(H69,[1]Struc_communautaires!C56:H149,2,FALSE)","v":2},{"$f":"Z69*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H69,[1]Struc_communautaires!C56:H149,3,FALSE)","v":2},{"$f":"AB69*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H69,[1]Struc_communautaires!C56:H149,4,FALSE)","v":0},{"$f":"AD69*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H69,[1]Struc_communautaires!C56:H149,5,FALSE)","v":0},{"$f":"AH69*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H69,[1]Struc_communautaires!C56:H149,6,FALSE)","v":20},{"$f":"AJ69*[1]Hypothèses!$F$21","v":7200},9120,{"$f":"(Z69*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB57*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD57+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH57*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ57*[1]Hypothèses!$F$21)/1000","v":7.74},105,null,{"$f":"(VLOOKUP(E69,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K69)/([1]Hypothèses!$Z$26*1000)","v":12565.999600000001},{"$f":"AP69/[1]Hypothèses!$AC$26","v":3141.4999000000003},{"$f":"(AS69*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K69<[1]Hypothèses!$J$53,1,K69/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU69*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K69<[1]Hypothèses!$J$54,1,K69/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW69*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY69*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K69<[1]Hypothèses!$J$56,1,K69/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},49365.999600000003,{"$f":"AQ69/1000+AS69*[1]Hypothèses!$G$37+AU69*[1]Hypothèses!$G$38+AW69*[1]Hypothèses!$G$39+AY69*[1]Hypothèses!$G$40","v":12.741499899999999},2,254333.99960000001,{"$f":"(BI69/(VLOOKUP(E69,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":54.754658852171119},{"$f":"(BI69/(VLOOKUP(E69,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":59.602565649395764},49.731499900000003,{"$f":"BL69*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":46.968638794444445},{"$f":"BL69*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":50.726129898000003},{"$f":"BJ69*[1]Hypothèses!$X$8","v":60.230124737388238},{"$f":"(BI69/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":763.30732172869148},{"$f":"BP69/[1]Hypothèses!$AB$8","v":127.21788695478192},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL69*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.33386047849606842},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL69*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.62093996466644019},null,null,{"$f":"BQ69*[1]Hypothèses!$AC$8","v":42.405962318260634},{"$f":"4*SQRT(BJ69*[1]Hypothèses!$AF$3)","v":200.92166353713262},50.230415884283154]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","KEUR AMATH SEUNE",600,70,{"$f":"ROUND(I70*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J70*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":74},28,{"$f":"ROUND((L70*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M58)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M58*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L70*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M58)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M58*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L70*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M58)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M58*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L70*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M58)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M58*[1]Hypothèses!$J$25,0)","v":35},59,{"$f":"N70*[1]Hypothèses!$H$21","v":900},{"$f":"O70*[1]Hypothèses!$J$21","v":5280},{"$f":"P70*[1]Hypothèses!$L$21","v":6248},{"$f":"Q70*[1]Hypothèses!$N$21","v":111335},123763,{"$f":"(N70*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O58*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P58*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q58*[1]Hypothèses!$M$22)/1000","v":18.43},null,{"$f":"VLOOKUP(H70,[1]Struc_communautaires!C57:H150,2,FALSE)","v":2},{"$f":"Z70*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H70,[1]Struc_communautaires!C57:H150,3,FALSE)","v":1},{"$f":"AB70*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H70,[1]Struc_communautaires!C57:H150,4,FALSE)","v":1},{"$f":"AD70*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H70,[1]Struc_communautaires!C57:H150,5,FALSE)","v":0},{"$f":"AH70*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H70,[1]Struc_communautaires!C57:H150,6,FALSE)","v":14.25},{"$f":"AJ70*[1]Hypothèses!$F$21","v":5130},7050,{"$f":"(Z70*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB58*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD58+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH58*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ58*[1]Hypothèses!$F$21)/1000","v":5.5810000000000004},67,null,{"$f":"(VLOOKUP(E70,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K70)/([1]Hypothèses!$Z$26*1000)","v":6772.0319333333337},{"$f":"AP70/[1]Hypothèses!$AC$26","v":1693.0079833333334},{"$f":"(AS70*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K70<[1]Hypothèses!$J$53,1,K70/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU70*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K70<[1]Hypothèses!$J$54,1,K70/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW70*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY70*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K70<[1]Hypothèses!$J$56,1,K70/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},41972.031933333332,{"$f":"AQ70/1000+AS70*[1]Hypothèses!$G$37+AU70*[1]Hypothèses!$G$38+AW70*[1]Hypothèses!$G$39+AY70*[1]Hypothèses!$G$40","v":11.093007983333333},2,172785.03193333332,{"$f":"(BI70/(VLOOKUP(E70,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.198272716783706},{"$f":"(BI70/(VLOOKUP(E70,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.491759753851809},35.104007983333332,{"$f":"BL70*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":33.153785317592593},{"$f":"BL70*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":35.806088142999997},{"$f":"BJ70*[1]Hypothèses!$X$8","v":40.918099988462082},{"$f":"(BI70/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":518.56252080832337},{"$f":"BP70/[1]Hypothèses!$AB$8","v":86.427086801387233},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL70*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.47297682819648762},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL70*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.87967948860359191},null,null,{"$f":"BQ70*[1]Hypothèses!$AC$8","v":28.809028933795744},{"$f":"4*SQRT(BJ70*[1]Hypothèses!$AF$3)","v":165.60658956886434},41.401647392216084]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","Keur S. Diané","KEUR BABOU NDITY",990,57,{"$f":"ROUND(I71*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1051},{"$f":"ROUND(J71*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":60},28,{"$f":"ROUND((L71*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M59)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M59*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L71*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M59)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M59*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L71*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M59)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M59*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L71*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M59)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M59*[1]Hypothèses!$J$25,0)","v":29},48,{"$f":"N71*[1]Hypothèses!$H$21","v":720},{"$f":"O71*[1]Hypothèses!$J$21","v":3840},{"$f":"P71*[1]Hypothèses!$L$21","v":5467},{"$f":"Q71*[1]Hypothèses!$N$21","v":92249},102276,{"$f":"(N71*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O59*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P59*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q59*[1]Hypothèses!$M$22)/1000","v":15.23},null,{"$f":"VLOOKUP(H71,[1]Struc_communautaires!C58:H151,2,FALSE)","v":1},{"$f":"Z71*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H71,[1]Struc_communautaires!C58:H151,3,FALSE)","v":1},{"$f":"AB71*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H71,[1]Struc_communautaires!C58:H151,4,FALSE)","v":0},{"$f":"AD71*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H71,[1]Struc_communautaires!C58:H151,5,FALSE)","v":0},{"$f":"AH71*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H71,[1]Struc_communautaires!C58:H151,6,FALSE)","v":12.5},{"$f":"AJ71*[1]Hypothèses!$F$21","v":4500},5460,{"$f":"(Z71*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB59*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD59+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH59*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ59*[1]Hypothèses!$F$21)/1000","v":4.8600000000000003},55,null,{"$f":"(VLOOKUP(E71,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K71)/([1]Hypothèses!$Z$26*1000)","v":11173.321133333333},{"$f":"AP71/[1]Hypothèses!$AC$26","v":2793.3302833333332},{"$f":"(AS71*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K71<[1]Hypothèses!$J$53,1,K71/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU71*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K71<[1]Hypothèses!$J$54,1,K71/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW71*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY71*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K71<[1]Hypothèses!$J$56,1,K71/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},47973.321133333331,{"$f":"AQ71/1000+AS71*[1]Hypothèses!$G$37+AU71*[1]Hypothèses!$G$38+AW71*[1]Hypothèses!$G$39+AY71*[1]Hypothèses!$G$40","v":12.393330283333333},2,155709.32113333332,{"$f":"(BI71/(VLOOKUP(E71,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":33.522103895537619},{"$f":"(BI71/(VLOOKUP(E71,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":36.490107691729726},32.483330283333331,{"$f":"BL71*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":30.678700823148141},{"$f":"BL71*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":33.13299688899999},{"$f":"BJ71*[1]Hypothèses!$X$8","v":36.874314285091387},{"$f":"(BI71/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":467.3148893557422},{"$f":"BP71/[1]Hypothèses!$AB$8","v":77.885814892623699},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL71*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.5111354718903347},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL71*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.95064993402352116},null,null,{"$f":"BQ71*[1]Hypothèses!$AC$8","v":25.961938297541231},{"$f":"4*SQRT(BJ71*[1]Hypothèses!$AF$3)","v":157.2106127464109},39.302653186602726]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","KEUR MOUDIAYE FATIM",987,48,{"$f":"ROUND(I72*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1047},{"$f":"ROUND(J72*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":51},38,{"$f":"ROUND((L72*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M60)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M60*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L72*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M60)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M60*[1]Hypothèses!$H$25,0)","v":6},{"$f":"ROUND((L72*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M60)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M60*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L72*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M60)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M60*[1]Hypothèses!$J$25,0)","v":25},40,{"$f":"N72*[1]Hypothèses!$H$21","v":540},{"$f":"O72*[1]Hypothèses!$J$21","v":2880},{"$f":"P72*[1]Hypothèses!$L$21","v":4686},{"$f":"Q72*[1]Hypothèses!$N$21","v":79525},87631,{"$f":"(N72*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O60*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P60*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q60*[1]Hypothèses!$M$22)/1000","v":13.02},null,{"$f":"VLOOKUP(H72,[1]Struc_communautaires!C59:H152,2,FALSE)","v":1},{"$f":"Z72*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H72,[1]Struc_communautaires!C59:H152,3,FALSE)","v":1},{"$f":"AB72*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H72,[1]Struc_communautaires!C59:H152,4,FALSE)","v":1},{"$f":"AD72*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H72,[1]Struc_communautaires!C59:H152,5,FALSE)","v":0},{"$f":"AH72*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H72,[1]Struc_communautaires!C59:H152,6,FALSE)","v":11.375},{"$f":"AJ72*[1]Hypothèses!$F$21","v":4095},5535,{"$f":"(Z72*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB60*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD60+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH60*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ60*[1]Hypothèses!$F$21)/1000","v":4.4560000000000004},48,null,{"$f":"(VLOOKUP(E72,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K72)/([1]Hypothèses!$Z$26*1000)","v":11130.796600000001},{"$f":"AP72/[1]Hypothèses!$AC$26","v":2782.6991500000004},{"$f":"(AS72*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K72<[1]Hypothèses!$J$53,1,K72/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU72*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K72<[1]Hypothèses!$J$54,1,K72/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW72*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY72*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K72<[1]Hypothèses!$J$56,1,K72/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},47930.796600000001,{"$f":"AQ72/1000+AS72*[1]Hypothèses!$G$37+AU72*[1]Hypothèses!$G$38+AW72*[1]Hypothèses!$G$39+AY72*[1]Hypothèses!$G$40","v":12.382699150000002},2,141096.7966,{"$f":"(BI72/(VLOOKUP(E72,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":30.376225652557924},{"$f":"(BI72/(VLOOKUP(E72,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":33.06569745097871},29.85869915,{"$f":"BL72*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":28.199882530555556},{"$f":"BL72*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":30.455873132999997},{"$f":"BJ72*[1]Hypothèses!$X$8","v":33.413848217813722},{"$f":"(BI72/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":423.45977370948384},{"$f":"BP72/[1]Hypothèses!$AB$8","v":70.576628951580645},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL72*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.55606516109531101},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL72*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0342137021972397},null,null,{"$f":"BQ72*[1]Hypothèses!$AC$8","v":23.525542983860213},{"$f":"4*SQRT(BJ72*[1]Hypothèses!$AF$3)","v":149.65220896838744},37.41305224209686]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","NDIAYENE KADE",930,103,{"$f":"ROUND(I73*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":987},{"$f":"ROUND(J73*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":109},32,{"$f":"ROUND((L73*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M61)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M61*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L73*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M61)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M61*[1]Hypothèses!$H$25,0)","v":16},{"$f":"ROUND((L73*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M61)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M61*[1]Hypothèses!$I$25,0)","v":12},{"$f":"ROUND((L73*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M61)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M61*[1]Hypothèses!$J$25,0)","v":51},87,{"$f":"N73*[1]Hypothèses!$H$21","v":1440},{"$f":"O73*[1]Hypothèses!$J$21","v":7680},{"$f":"P73*[1]Hypothèses!$L$21","v":9372},{"$f":"Q73*[1]Hypothèses!$N$21","v":162231},180723,{"$f":"(N73*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O61*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P61*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q61*[1]Hypothèses!$M$22)/1000","v":26.95},null,{"$f":"VLOOKUP(H73,[1]Struc_communautaires!C60:H153,2,FALSE)","v":2},{"$f":"Z73*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H73,[1]Struc_communautaires!C60:H153,3,FALSE)","v":1},{"$f":"AB73*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H73,[1]Struc_communautaires!C60:H153,4,FALSE)","v":0},{"$f":"AD73*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H73,[1]Struc_communautaires!C60:H153,5,FALSE)","v":0},{"$f":"AH73*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H73,[1]Struc_communautaires!C60:H153,6,FALSE)","v":18.625},{"$f":"AJ73*[1]Hypothèses!$F$21","v":6705},8145,{"$f":"(Z73*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB61*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD61+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH61*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ61*[1]Hypothèses!$F$21)/1000","v":7.1550000000000002},95,null,{"$f":"(VLOOKUP(E73,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K73)/([1]Hypothèses!$Z$26*1000)","v":10492.928600000001},{"$f":"AP73/[1]Hypothèses!$AC$26","v":2623.2321500000003},{"$f":"(AS73*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K73<[1]Hypothèses!$J$53,1,K73/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU73*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K73<[1]Hypothèses!$J$54,1,K73/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW73*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY73*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K73<[1]Hypothèses!$J$56,1,K73/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},47292.928599999999,{"$f":"AQ73/1000+AS73*[1]Hypothèses!$G$37+AU73*[1]Hypothèses!$G$38+AW73*[1]Hypothèses!$G$39+AY73*[1]Hypothèses!$G$40","v":12.223232149999999},2,236160.92859999998,{"$f":"(BI73/(VLOOKUP(E73,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":50.842243270824333},{"$f":"(BI73/(VLOOKUP(E73,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":55.343749844068292},46.328232149999998,{"$f":"BL73*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":43.754441474999993},{"$f":"BL73*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":47.254796792999997},{"$f":"BJ73*[1]Hypothèses!$X$8","v":55.926467597906772},{"$f":"(BI73/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":708.76629231692675},{"$f":"BP73/[1]Hypothèses!$AB$8","v":118.12771538615446},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL73*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.35838583909662913},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL73*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.66655415839594212},null,null,{"$f":"BQ73*[1]Hypothèses!$AC$8","v":39.375905128718152},{"$f":"4*SQRT(BJ73*[1]Hypothèses!$AF$3)","v":193.61035385204318},48.402588463010794]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","NIASSENE",1023,82,{"$f":"ROUND(I74*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1086},{"$f":"ROUND(J74*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":87},24,{"$f":"ROUND((L74*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M62)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M62*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L74*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M62)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M62*[1]Hypothèses!$H$25,0)","v":13},{"$f":"ROUND((L74*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M62)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M62*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L74*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M62)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M62*[1]Hypothèses!$J$25,0)","v":40},68,{"$f":"N74*[1]Hypothèses!$H$21","v":1080},{"$f":"O74*[1]Hypothèses!$J$21","v":6240},{"$f":"P74*[1]Hypothèses!$L$21","v":7029},{"$f":"Q74*[1]Hypothèses!$N$21","v":127240},141589,{"$f":"(N74*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O62*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P62*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q62*[1]Hypothèses!$M$22)/1000","v":21.09},null,{"$f":"VLOOKUP(H74,[1]Struc_communautaires!C61:H154,2,FALSE)","v":3},{"$f":"Z74*[1]Hypothèses!$J$21","v":1440},{"$f":"VLOOKUP(H74,[1]Struc_communautaires!C61:H154,3,FALSE)","v":3},{"$f":"AB74*[1]Hypothèses!$J$21","v":1440},{"$f":"VLOOKUP(H74,[1]Struc_communautaires!C61:H154,4,FALSE)","v":1},{"$f":"AD74*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H74,[1]Struc_communautaires!C61:H154,5,FALSE)","v":1},{"$f":"AH74*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H74,[1]Struc_communautaires!C61:H154,6,FALSE)","v":15.875},{"$f":"AJ74*[1]Hypothèses!$F$21","v":5715},9555,{"$f":"(Z74*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB62*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD62+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH62*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ62*[1]Hypothèses!$F$21)/1000","v":6.5259999999999998},81,null,{"$f":"(VLOOKUP(E74,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K74)/([1]Hypothèses!$Z$26*1000)","v":11545.410800000001},{"$f":"AP74/[1]Hypothèses!$AC$26","v":2886.3527000000004},{"$f":"(AS74*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K74<[1]Hypothèses!$J$53,1,K74/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU74*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K74<[1]Hypothèses!$J$54,1,K74/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW74*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY74*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K74<[1]Hypothèses!$J$56,1,K74/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},48345.410799999998,{"$f":"AQ74/1000+AS74*[1]Hypothèses!$G$37+AU74*[1]Hypothèses!$G$38+AW74*[1]Hypothèses!$G$39+AY74*[1]Hypothèses!$G$40","v":12.486352699999999},2,199489.41080000001,{"$f":"(BI74/(VLOOKUP(E74,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":42.947363113675586},{"$f":"(BI74/(VLOOKUP(E74,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":46.749867191434205},40.102352699999997,{"$f":"BL74*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":37.87444421666666},{"$f":"BL74*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":40.904399753999996},{"$f":"BJ74*[1]Hypothèses!$X$8","v":47.242099425043151},{"$f":"(BI74/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":598.7077154861945},{"$f":"BP74/[1]Hypothèses!$AB$8","v":99.784619247699084},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL74*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.41402514403952112},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL74*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.77003651186567612},null,null,{"$f":"BQ74*[1]Hypothèses!$AC$8","v":33.261539749233023},{"$f":"4*SQRT(BJ74*[1]Hypothèses!$AF$3)","v":177.94446289910439},44.486115724776099]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE DIOGO",586,68,{"$f":"ROUND(I75*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":622},{"$f":"ROUND(J75*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":72},68,{"$f":"ROUND((L75*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M63)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M63*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L75*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M63)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M63*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L75*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M63)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M63*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L75*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M63)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M63*[1]Hypothèses!$J$25,0)","v":37},57,{"$f":"N75*[1]Hypothèses!$H$21","v":720},{"$f":"O75*[1]Hypothèses!$J$21","v":3840},{"$f":"P75*[1]Hypothèses!$L$21","v":6248},{"$f":"Q75*[1]Hypothèses!$N$21","v":117697},128505,{"$f":"(N75*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O63*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P63*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q63*[1]Hypothèses!$M$22)/1000","v":19.010000000000002},null,{"$f":"VLOOKUP(H75,[1]Struc_communautaires!C62:H155,2,FALSE)","v":1},{"$f":"Z75*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H75,[1]Struc_communautaires!C62:H155,3,FALSE)","v":1},{"$f":"AB75*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H75,[1]Struc_communautaires!C62:H155,4,FALSE)","v":1},{"$f":"AD75*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H75,[1]Struc_communautaires!C62:H155,5,FALSE)","v":0},{"$f":"AH75*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H75,[1]Struc_communautaires!C62:H155,6,FALSE)","v":14},{"$f":"AJ75*[1]Hypothèses!$F$21","v":5040},6480,{"$f":"(Z75*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB63*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD63+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH63*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ63*[1]Hypothèses!$F$21)/1000","v":5.4009999999999998},64,null,{"$f":"(VLOOKUP(E75,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K75)/([1]Hypothèses!$Z$26*1000)","v":6612.564933333334},{"$f":"AP75/[1]Hypothèses!$AC$26","v":1653.1412333333335},{"$f":"(AS75*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K75<[1]Hypothèses!$J$53,1,K75/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU75*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K75<[1]Hypothèses!$J$54,1,K75/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW75*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY75*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K75<[1]Hypothèses!$J$56,1,K75/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},41812.564933333335,{"$f":"AQ75/1000+AS75*[1]Hypothèses!$G$37+AU75*[1]Hypothèses!$G$38+AW75*[1]Hypothèses!$G$39+AY75*[1]Hypothèses!$G$40","v":11.053141233333331},2,176797.56493333334,{"$f":"(BI75/(VLOOKUP(E75,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.062116622410237},{"$f":"(BI75/(VLOOKUP(E75,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":41.432087283513589},35.464141233333336,{"$f":"BL75*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":33.493911164814811},{"$f":"BL75*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":36.173424058000002},{"$f":"BJ75*[1]Hypothèses!$X$8","v":41.868328284651263},{"$f":"(BI75/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":530.60493677470993},{"$f":"BP75/[1]Hypothèses!$AB$8","v":88.434156129118321},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL75*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.46817381657998203},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL75*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.87074647000588279},null,null,{"$f":"BQ75*[1]Hypothèses!$AC$8","v":29.47805204303944},{"$f":"4*SQRT(BJ75*[1]Hypothèses!$AF$3)","v":167.51846866351966},41.879617165879914]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE KEUR SOULEYMANE",500,34,{"$f":"ROUND(I76*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":531},{"$f":"ROUND(J76*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":36},31,{"$f":"ROUND((L76*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M64)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M64*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L76*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M64)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M64*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L76*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M64)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M64*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L76*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M64)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M64*[1]Hypothèses!$J$25,0)","v":18},28,{"$f":"N76*[1]Hypothèses!$H$21","v":360},{"$f":"O76*[1]Hypothèses!$J$21","v":1920},{"$f":"P76*[1]Hypothèses!$L$21","v":3124},{"$f":"Q76*[1]Hypothèses!$N$21","v":57258},62662,{"$f":"(N76*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O64*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P64*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q64*[1]Hypothèses!$M$22)/1000","v":9.2799999999999994},null,{"$f":"VLOOKUP(H76,[1]Struc_communautaires!C63:H156,2,FALSE)","v":3},{"$f":"Z76*[1]Hypothèses!$J$21","v":1440},{"$f":"VLOOKUP(H76,[1]Struc_communautaires!C63:H156,3,FALSE)","v":1},{"$f":"AB76*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H76,[1]Struc_communautaires!C63:H156,4,FALSE)","v":1},{"$f":"AD76*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H76,[1]Struc_communautaires!C63:H156,5,FALSE)","v":0},{"$f":"AH76*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H76,[1]Struc_communautaires!C63:H156,6,FALSE)","v":9.5},{"$f":"AJ76*[1]Hypothèses!$F$21","v":3420},5820,{"$f":"(Z76*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB64*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD64+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH64*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ64*[1]Hypothèses!$F$21)/1000","v":3.9609999999999999},37,null,{"$f":"(VLOOKUP(E76,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K76)/([1]Hypothèses!$Z$26*1000)","v":5645.1318000000001},{"$f":"AP76/[1]Hypothèses!$AC$26","v":1411.28295},{"$f":"(AS76*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K76<[1]Hypothèses!$J$53,1,K76/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU76*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K76<[1]Hypothèses!$J$54,1,K76/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW76*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY76*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K76<[1]Hypothèses!$J$56,1,K76/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},40845.131800000003,{"$f":"AQ76/1000+AS76*[1]Hypothèses!$G$37+AU76*[1]Hypothèses!$G$38+AW76*[1]Hypothèses!$G$39+AY76*[1]Hypothèses!$G$40","v":10.811282949999999},2,109327.1318,{"$f":"(BI76/(VLOOKUP(E76,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.53664792914045},{"$f":"(BI76/(VLOOKUP(E76,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":25.620552346984137},24.052282949999999,{"$f":"BL76*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":22.716045008333332},{"$f":"BL76*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":24.533328608999994},{"$f":"BJ76*[1]Hypothèses!$X$8","v":25.890312722054496},{"$f":"(BI76/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":328.11264045618248},{"$f":"BP76/[1]Hypothèses!$AB$8","v":54.68544007603041},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL76*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.69030380140863845},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL76*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.2838812787505094},null,null,{"$f":"BQ76*[1]Hypothèses!$AC$8","v":18.228480025343469},{"$f":"4*SQRT(BJ76*[1]Hypothèses!$AF$3)","v":131.73116482137652},32.932791205344131]
[null,null,null,"SOUS TOTAL SALENSOL",{"$nulls":8},{"$f":"SUM(M67:M76)","v":341},{"$nulls":26},{"$f":"SUM(AN67:AN76)","v":662},{"$nulls":19},{"$f":"SUM(BH67:BH76)","v":20}]
[]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BABADI",830,75,{"$f":"ROUND(I79*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":881},{"$f":"ROUND(J79*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":80},33,{"$f":"ROUND((L79*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M65)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M65*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L79*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M65)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M65*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L79*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M65)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M65*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L79*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M65)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M65*[1]Hypothèses!$J$25,0)","v":38},64,{"$f":"N79*[1]Hypothèses!$H$21","v":1080},{"$f":"O79*[1]Hypothèses!$J$21","v":5280},{"$f":"P79*[1]Hypothèses!$L$21","v":7029},{"$f":"Q79*[1]Hypothèses!$N$21","v":120878},134267,{"$f":"(N79*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O65*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P65*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q65*[1]Hypothèses!$M$22)/1000","v":20.010000000000002},null,{"$f":"VLOOKUP(H79,[1]Struc_communautaires!C64:H157,2,FALSE)","v":2},{"$f":"Z79*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H79,[1]Struc_communautaires!C64:H157,3,FALSE)","v":1},{"$f":"AB79*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H79,[1]Struc_communautaires!C64:H157,4,FALSE)","v":0},{"$f":"AD79*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H79,[1]Struc_communautaires!C64:H157,5,FALSE)","v":0},{"$f":"AH79*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H79,[1]Struc_communautaires!C64:H157,6,FALSE)","v":15},{"$f":"AJ79*[1]Hypothèses!$F$21","v":5400},6840,{"$f":"(Z79*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB65*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD65+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH65*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ65*[1]Hypothèses!$F$21)/1000","v":5.85},72,null,{"$f":"(VLOOKUP(E79,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K79)/([1]Hypothèses!$Z$26*1000)","v":12510.444722222224},{"$f":"AP79/[1]Hypothèses!$AC$26","v":3127.6111805555561},{"$f":"(AS79*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K79<[1]Hypothèses!$J$53,1,K79/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU79*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K79<[1]Hypothèses!$J$54,1,K79/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW79*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY79*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K79<[1]Hypothèses!$J$56,1,K79/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},49310.444722222222,{"$f":"AQ79/1000+AS79*[1]Hypothèses!$G$37+AU79*[1]Hypothèses!$G$38+AW79*[1]Hypothèses!$G$39+AY79*[1]Hypothèses!$G$40","v":12.727611180555558},2,190417.44472222222,{"$f":"(BI79/(VLOOKUP(E79,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.994291921902487},{"$f":"(BI79/(VLOOKUP(E79,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":50.325050749180271},38.587611180555555,{"$f":"BL79*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":36.443855003858026},{"$f":"BL79*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":39.359363404166665},{"$f":"BJ79*[1]Hypothèses!$X$8","v":45.093721114092737},{"$f":"(BI79/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":571.48092653728156},{"$f":"BP79/[1]Hypothèses!$AB$8","v":95.246821089546927},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL79*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.43027753843719885},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL79*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.80026399266393977},null,null,{"$f":"BQ79*[1]Hypothèses!$AC$8","v":31.748940363182307},{"$f":"4*SQRT(BJ79*[1]Hypothèses!$AF$3)","v":173.85129147688338},43.462822869220844]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","BADIOCOUNDA",600,51,{"$f":"ROUND(I80*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J80*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":54},23,{"$f":"ROUND((L80*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M66)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M66*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L80*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M66)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M66*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L80*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M66)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M66*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L80*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M66)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M66*[1]Hypothèses!$J$25,0)","v":26},44,{"$f":"N80*[1]Hypothèses!$H$21","v":720},{"$f":"O80*[1]Hypothèses!$J$21","v":3840},{"$f":"P80*[1]Hypothèses!$L$21","v":4686},{"$f":"Q80*[1]Hypothèses!$N$21","v":82706},91952,{"$f":"(N80*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O66*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P66*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q66*[1]Hypothèses!$M$22)/1000","v":13.7},null,{"$f":"VLOOKUP(H80,[1]Struc_communautaires!C65:H158,2,FALSE)","v":1},{"$f":"Z80*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H80,[1]Struc_communautaires!C65:H158,3,FALSE)","v":1},{"$f":"AB80*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H80,[1]Struc_communautaires!C65:H158,4,FALSE)","v":0},{"$f":"AD80*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H80,[1]Struc_communautaires!C65:H158,5,FALSE)","v":0},{"$f":"AH80*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H80,[1]Struc_communautaires!C65:H158,6,FALSE)","v":11.75},{"$f":"AJ80*[1]Hypothèses!$F$21","v":4230},5190,{"$f":"(Z80*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB66*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD66+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH66*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ66*[1]Hypothèses!$F$21)/1000","v":4.59},50,null,{"$f":"(VLOOKUP(E80,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K80)/([1]Hypothèses!$Z$26*1000)","v":9045.576944444445},{"$f":"AP80/[1]Hypothèses!$AC$26","v":2261.3942361111112},{"$f":"(AS80*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K80<[1]Hypothèses!$J$53,1,K80/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU80*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K80<[1]Hypothèses!$J$54,1,K80/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW80*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY80*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K80<[1]Hypothèses!$J$56,1,K80/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},44245.576944444445,{"$f":"AQ80/1000+AS80*[1]Hypothèses!$G$37+AU80*[1]Hypothèses!$G$38+AW80*[1]Hypothèses!$G$39+AY80*[1]Hypothèses!$G$40","v":11.661394236111111},2,141387.57694444444,{"$f":"(BI80/(VLOOKUP(E80,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":30.438826714885469},{"$f":"(BI80/(VLOOKUP(E80,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.367043736000824},29.95139423611111,{"$f":"BL80*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":28.287427889660492},{"$f":"BL80*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":30.550422120833328},{"$f":"BJ80*[1]Hypothèses!$X$8","v":33.482709386374019},{"$f":"(BI80/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":424.3324638188609},{"$f":"BP80/[1]Hypothèses!$AB$8","v":70.722077303143479},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL80*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.55434422257789906},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL80*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0310129654493365},null,null,{"$f":"BQ80*[1]Hypothèses!$AC$8","v":23.574025767714492},{"$f":"4*SQRT(BJ80*[1]Hypothèses!$AF$3)","v":149.80633551472633},37.451583878681582]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BANDOUGA",1200,70,{"$f":"ROUND(I81*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1273},{"$f":"ROUND(J81*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":74},46,{"$f":"ROUND((L81*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M67)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M67*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L81*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M67)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M67*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L81*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M67)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M67*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L81*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M67)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M67*[1]Hypothèses!$J$25,0)","v":36},59,{"$f":"N81*[1]Hypothèses!$H$21","v":900},{"$f":"O81*[1]Hypothèses!$J$21","v":4800},{"$f":"P81*[1]Hypothèses!$L$21","v":6248},{"$f":"Q81*[1]Hypothèses!$N$21","v":114516},126464,{"$f":"(N81*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O67*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P67*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q67*[1]Hypothèses!$M$22)/1000","v":18.79},null,{"$f":"VLOOKUP(H81,[1]Struc_communautaires!C66:H159,2,FALSE)","v":2},{"$f":"Z81*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H81,[1]Struc_communautaires!C66:H159,3,FALSE)","v":1},{"$f":"AB81*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H81,[1]Struc_communautaires!C66:H159,4,FALSE)","v":0},{"$f":"AD81*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H81,[1]Struc_communautaires!C66:H159,5,FALSE)","v":0},{"$f":"AH81*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H81,[1]Struc_communautaires!C66:H159,6,FALSE)","v":14.25},{"$f":"AJ81*[1]Hypothèses!$F$21","v":5130},6570,{"$f":"(Z81*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB67*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD67+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH67*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ67*[1]Hypothèses!$F$21)/1000","v":5.58},68,null,{"$f":"(VLOOKUP(E81,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K81)/([1]Hypothèses!$Z$26*1000)","v":18076.953611111112},{"$f":"AP81/[1]Hypothèses!$AC$26","v":4519.238402777778},{"$f":"(AS81*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K81<[1]Hypothèses!$J$53,1,K81/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU81*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K81<[1]Hypothèses!$J$54,1,K81/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW81*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY81*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K81<[1]Hypothèses!$J$56,1,K81/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},56476.953611111108,{"$f":"AQ81/1000+AS81*[1]Hypothèses!$G$37+AU81*[1]Hypothèses!$G$38+AW81*[1]Hypothèses!$G$39+AY81*[1]Hypothèses!$G$40","v":14.319238402777776},2,189510.95361111109,{"$f":"(BI81/(VLOOKUP(E81,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.799136686584056},{"$f":"(BI81/(VLOOKUP(E81,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":50.085476002040394},38.689238402777775,{"$f":"BL81*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":36.53983626929012},{"$f":"BL81*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":39.463023170833331},{"$f":"BJ81*[1]Hypothèses!$X$8","v":44.879050355242462},{"$f":"(BI81/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":568.760364979325},{"$f":"BP81/[1]Hypothèses!$AB$8","v":94.793394163220839},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL81*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.42914730396318951},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL81*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.7981618937347178},null,null,{"$f":"BQ81*[1]Hypothèses!$AC$8","v":31.597798054406944},{"$f":"4*SQRT(BJ81*[1]Hypothèses!$AF$3)","v":173.43698422275651},43.359246055689127]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","DJILOR","BANGALERE",940,74,{"$f":"ROUND(I82*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":998},{"$f":"ROUND(J82*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":79},42,{"$f":"ROUND((L82*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M68)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M68*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L82*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M68)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M68*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L82*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M68)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M68*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L82*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M68)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M68*[1]Hypothèses!$J$25,0)","v":38},63,{"$f":"N82*[1]Hypothèses!$H$21","v":900},{"$f":"O82*[1]Hypothèses!$J$21","v":5280},{"$f":"P82*[1]Hypothèses!$L$21","v":7029},{"$f":"Q82*[1]Hypothèses!$N$21","v":120878},134087,{"$f":"(N82*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O68*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P68*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q68*[1]Hypothèses!$M$22)/1000","v":19.96},null,{"$f":"VLOOKUP(H82,[1]Struc_communautaires!C67:H160,2,FALSE)","v":1},{"$f":"Z82*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H82,[1]Struc_communautaires!C67:H160,3,FALSE)","v":2},{"$f":"AB82*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H82,[1]Struc_communautaires!C67:H160,4,FALSE)","v":1},{"$f":"AD82*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H82,[1]Struc_communautaires!C67:H160,5,FALSE)","v":0},{"$f":"AH82*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H82,[1]Struc_communautaires!C67:H160,6,FALSE)","v":14.875},{"$f":"AJ82*[1]Hypothèses!$F$21","v":5355},7275,{"$f":"(Z82*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB68*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD68+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH68*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ68*[1]Hypothèses!$F$21)/1000","v":5.806},72,null,{"$f":"(VLOOKUP(E82,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K82)/([1]Hypothèses!$Z$26*1000)","v":10609.871066666668},{"$f":"AP82/[1]Hypothèses!$AC$26","v":2652.4677666666671},{"$f":"(AS82*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K82<[1]Hypothèses!$J$53,1,K82/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU82*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K82<[1]Hypothèses!$J$54,1,K82/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW82*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY82*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K82<[1]Hypothèses!$J$56,1,K82/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},47409.871066666667,{"$f":"AQ82/1000+AS82*[1]Hypothèses!$G$37+AU82*[1]Hypothèses!$G$38+AW82*[1]Hypothèses!$G$39+AY82*[1]Hypothèses!$G$40","v":12.252467766666667},2,188771.87106666667,{"$f":"(BI82/(VLOOKUP(E82,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.640022243968069},{"$f":"(BI82/(VLOOKUP(E82,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":44.238237340290986},38.018467766666667,{"$f":"BL82*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":35.906330668518514},{"$f":"BL82*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":38.778837121999999},{"$f":"BJ82*[1]Hypothèses!$X$8","v":44.704024468364878},{"$f":"(BI82/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":566.5422300920369},{"$f":"BP82/[1]Hypothèses!$AB$8","v":94.423705015339479},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL82*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.43671887186096636},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL82*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.81224409095702377},null,null,{"$f":"BQ82*[1]Hypothèses!$AC$8","v":31.474568338446492},{"$f":"4*SQRT(BJ82*[1]Hypothèses!$AF$3)","v":173.09845637680533},43.274614094201333]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BANY",1227,56,{"$f":"ROUND(I83*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1302},{"$f":"ROUND(J83*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":59},30,{"$f":"ROUND((L83*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M69)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M69*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L83*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M69)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M69*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L83*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M69)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M69*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L83*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M69)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M69*[1]Hypothèses!$J$25,0)","v":28},46,{"$f":"N83*[1]Hypothèses!$H$21","v":720},{"$f":"O83*[1]Hypothèses!$J$21","v":3840},{"$f":"P83*[1]Hypothèses!$L$21","v":4686},{"$f":"Q83*[1]Hypothèses!$N$21","v":89068},98314,{"$f":"(N83*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O69*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P69*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q69*[1]Hypothèses!$M$22)/1000","v":14.6},null,{"$f":"VLOOKUP(H83,[1]Struc_communautaires!C68:H161,2,FALSE)","v":1},{"$f":"Z83*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H83,[1]Struc_communautaires!C68:H161,3,FALSE)","v":2},{"$f":"AB83*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H83,[1]Struc_communautaires!C68:H161,4,FALSE)","v":0},{"$f":"AD83*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H83,[1]Struc_communautaires!C68:H161,5,FALSE)","v":0},{"$f":"AH83*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H83,[1]Struc_communautaires!C68:H161,6,FALSE)","v":12.375},{"$f":"AJ83*[1]Hypothèses!$F$21","v":4455},5895,{"$f":"(Z83*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB69*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD69+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH69*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ69*[1]Hypothèses!$F$21)/1000","v":4.9050000000000002},55,null,{"$f":"(VLOOKUP(E83,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K83)/([1]Hypothèses!$Z$26*1000)","v":18488.761666666669},{"$f":"AP83/[1]Hypothèses!$AC$26","v":4622.1904166666673},{"$f":"(AS83*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K83<[1]Hypothèses!$J$53,1,K83/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU83*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K83<[1]Hypothèses!$J$54,1,K83/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW83*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY83*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K83<[1]Hypothèses!$J$56,1,K83/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},56888.761666666673,{"$f":"AQ83/1000+AS83*[1]Hypothèses!$G$37+AU83*[1]Hypothèses!$G$38+AW83*[1]Hypothèses!$G$39+AY83*[1]Hypothèses!$G$40","v":14.422190416666668},2,161097.76166666666,{"$f":"(BI83/(VLOOKUP(E83,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.682162022299678},{"$f":"(BI83/(VLOOKUP(E83,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":42.576209565678568},33.927190416666669,{"$f":"BL83*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":32.042346504629627},{"$f":"BL83*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":34.605734224999999},{"$f":"BJ83*[1]Hypothèses!$X$8","v":38.150378224529646},{"$f":"(BI83/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":483.48667967186873},{"$f":"BP83/[1]Hypothèses!$AB$8","v":80.581113278644793},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL83*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.4893827678929995},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL83*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.91019254501973723},null,null,{"$f":"BQ83*[1]Hypothèses!$AC$8","v":26.860371092881596},{"$f":"4*SQRT(BJ83*[1]Hypothèses!$AF$3)","v":159.90767466197832},39.97691866549458]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","KOUSSY","BARY",660,27,{"$f":"ROUND(I84*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":700},{"$f":"ROUND(J84*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":29},28,{"$f":"ROUND((L84*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M70)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M70*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L84*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M70)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M70*[1]Hypothèses!$H$25,0)","v":3},{"$f":"ROUND((L84*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M70)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M70*[1]Hypothèses!$I$25,0)","v":3},{"$f":"ROUND((L84*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M70)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M70*[1]Hypothèses!$J$25,0)","v":15},23,{"$f":"N84*[1]Hypothèses!$H$21","v":360},{"$f":"O84*[1]Hypothèses!$J$21","v":1440},{"$f":"P84*[1]Hypothèses!$L$21","v":2343},{"$f":"Q84*[1]Hypothèses!$N$21","v":47715},51858,{"$f":"(N84*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O70*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P70*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q70*[1]Hypothèses!$M$22)/1000","v":7.66},null,{"$f":"VLOOKUP(H84,[1]Struc_communautaires!C69:H162,2,FALSE)","v":1},{"$f":"Z84*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H84,[1]Struc_communautaires!C69:H162,3,FALSE)","v":1},{"$f":"AB84*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H84,[1]Struc_communautaires!C69:H162,4,FALSE)","v":0},{"$f":"AD84*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H84,[1]Struc_communautaires!C69:H162,5,FALSE)","v":0},{"$f":"AH84*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H84,[1]Struc_communautaires!C69:H162,6,FALSE)","v":8.625},{"$f":"AJ84*[1]Hypothèses!$F$21","v":3105},4065,{"$f":"(Z84*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB70*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD70+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH70*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ70*[1]Hypothèses!$F$21)/1000","v":3.4649999999999999},29,null,{"$f":"(VLOOKUP(E84,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K84)/([1]Hypothèses!$Z$26*1000)","v":9940.1944444444471},{"$f":"AP84/[1]Hypothèses!$AC$26","v":2485.0486111111118},{"$f":"(AS84*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K84<[1]Hypothèses!$J$53,1,K84/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU84*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K84<[1]Hypothèses!$J$54,1,K84/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW84*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY84*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K84<[1]Hypothèses!$J$56,1,K84/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},45140.194444444445,{"$f":"AQ84/1000+AS84*[1]Hypothèses!$G$37+AU84*[1]Hypothèses!$G$38+AW84*[1]Hypothèses!$G$39+AY84*[1]Hypothèses!$G$40","v":11.88504861111111},2,101063.19444444444,{"$f":"(BI84/(VLOOKUP(E84,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":21.757534356472998},{"$f":"(BI84/(VLOOKUP(E84,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.709792249918735},23.01004861111111,{"$f":"BL84*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":21.731712577160494},{"$f":"BL84*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":23.470249583333331},{"$f":"BJ84*[1]Hypothèses!$X$8","v":23.9332877921203},{"$f":"(BI84/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":303.31090769641185},{"$f":"BP84/[1]Hypothèses!$AB$8","v":50.551817949401972},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL84*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.72157093770430913},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL84*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.3420343569288935},null,null,{"$f":"BQ84*[1]Hypothèses!$AC$8","v":16.850605983133988},{"$f":"4*SQRT(BJ84*[1]Hypothèses!$AF$3)","v":126.65462853895396},31.663657134738489]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSADOU SANTO",1194,97,{"$f":"ROUND(I85*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1267},{"$f":"ROUND(J85*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":103},37,{"$f":"ROUND((L85*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M71)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M71*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L85*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M71)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M71*[1]Hypothèses!$H$25,0)","v":15},{"$f":"ROUND((L85*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M71)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M71*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L85*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M71)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M71*[1]Hypothèses!$J$25,0)","v":48},{"$f":"N85+O85+P85+Q85","v":82},{"$f":"N85*[1]Hypothèses!$H$21","v":1440},{"$f":"O85*[1]Hypothèses!$J$21","v":7200},{"$f":"P85*[1]Hypothèses!$L$21","v":8591},{"$f":"Q85*[1]Hypothèses!$N$21","v":152688},{"$f":"S85+T85+U85+V85","v":169919},{"$f":"(N85*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O71*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P71*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q71*[1]Hypothèses!$M$22)/1000","v":25.33},null,{"$f":"VLOOKUP(H85,[1]Struc_communautaires!C70:H163,2,FALSE)","v":1},{"$f":"Z85*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H85,[1]Struc_communautaires!C70:H163,3,FALSE)","v":1},{"$f":"AB85*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H85,[1]Struc_communautaires!C70:H163,4,FALSE)","v":1},{"$f":"AD85*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H85,[1]Struc_communautaires!C70:H163,5,FALSE)","v":0},{"$f":"AH85*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H85,[1]Struc_communautaires!C70:H163,6,FALSE)","v":17.875},{"$f":"AJ85*[1]Hypothèses!$F$21","v":6435},{"$f":"AA85+AC85+AE85+AG85+AI85+AK85","v":7875},{"$f":"(Z85*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB71*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD71+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH71*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ71*[1]Hypothèses!$F$21)/1000","v":6.7960000000000003},{"$f":"R85+AB85+AD85+AH85+Z85+AW85+AY85","v":91},null,{"$f":"(VLOOKUP(E85,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K85)/([1]Hypothèses!$Z$26*1000)","v":17991.751944444448},{"$f":"AP85/[1]Hypothèses!$AC$26","v":4497.937986111112},{"$f":"(AS85*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K85<[1]Hypothèses!$J$53,1,K85/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU85*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K85<[1]Hypothèses!$J$54,1,K85/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW85*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY85*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K85<[1]Hypothèses!$J$56,1,K85/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},{"$f":"AP85+AR85+AT85+AV85+AX85+AZ85+BB85+BD85","v":56391.751944444448},{"$f":"AQ85/1000+AS85*[1]Hypothèses!$G$37+AU85*[1]Hypothèses!$G$38+AW85*[1]Hypothèses!$G$39+AY85*[1]Hypothèses!$G$40","v":14.29793798611111},{"$f":"AS85+AU85","v":2},{"$f":"W85+AL85+BF85","v":234185.75194444443},{"$f":"(BI85/(VLOOKUP(E85,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":50.417014539636973},{"$f":"(BI85/(VLOOKUP(E85,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":61.892490304821948},{"$f":"X85+AM85+BG85","v":46.423937986111106},{"$f":"BL85*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":43.844830320216047},{"$f":"BL85*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":47.352416745833324},{"$f":"BJ85*[1]Hypothèses!$X$8","v":55.458715993600677},{"$f":"(BI85/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":702.83839118980927},{"$f":"BP85/[1]Hypothèses!$AB$8","v":117.13973186496821},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL85*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.35764700439476932},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL85*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.66518001553322958},null,null,{"$f":"BQ85*[1]Hypothèses!$AC$8","v":39.046577288322737},{"$f":"4*SQRT(BJ85*[1]Hypothèses!$AF$3)","v":192.79900539106407},{"$f":"BX85/4","v":48.199751347766018}]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","BISSARY DIOUNKOUA",1215,67,{"$f":"ROUND(I86*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1289},{"$f":"ROUND(J86*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":71},40,{"$f":"ROUND((L86*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M72)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M72*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L86*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M72)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M72*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L86*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M72)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M72*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L86*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M72)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M72*[1]Hypothèses!$J$25,0)","v":34},57,{"$f":"N86*[1]Hypothèses!$H$21","v":900},{"$f":"O86*[1]Hypothèses!$J$21","v":4800},{"$f":"P86*[1]Hypothèses!$L$21","v":6248},{"$f":"Q86*[1]Hypothèses!$N$21","v":108154},120102,{"$f":"(N86*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O72*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P72*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q72*[1]Hypothèses!$M$22)/1000","v":17.89},null,{"$f":"VLOOKUP(H86,[1]Struc_communautaires!C71:H164,2,FALSE)","v":1},{"$f":"Z86*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H86,[1]Struc_communautaires!C71:H164,3,FALSE)","v":1},{"$f":"AB86*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H86,[1]Struc_communautaires!C71:H164,4,FALSE)","v":1},{"$f":"AD86*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H86,[1]Struc_communautaires!C71:H164,5,FALSE)","v":0},{"$f":"AH86*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H86,[1]Struc_communautaires!C71:H164,6,FALSE)","v":13.875},{"$f":"AJ86*[1]Hypothèses!$F$21","v":4995},6435,{"$f":"(Z86*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB72*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD72+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH72*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ72*[1]Hypothèses!$F$21)/1000","v":5.3559999999999999},66,null,{"$f":"(VLOOKUP(E86,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K86)/([1]Hypothèses!$Z$26*1000)","v":18304.158055555559},{"$f":"AP86/[1]Hypothèses!$AC$26","v":4576.0395138888898},{"$f":"(AS86*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K86<[1]Hypothèses!$J$53,1,K86/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU86*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K86<[1]Hypothèses!$J$54,1,K86/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW86*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY86*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K86<[1]Hypothèses!$J$56,1,K86/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},56704.158055555556,{"$f":"AQ86/1000+AS86*[1]Hypothèses!$G$37+AU86*[1]Hypothèses!$G$38+AW86*[1]Hypothèses!$G$39+AY86*[1]Hypothèses!$G$40","v":14.376039513888889},2,183241.15805555554,{"$f":"(BI86/(VLOOKUP(E86,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":39.449334783349627},{"$f":"(BI86/(VLOOKUP(E86,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":48.428444105721205},37.622039513888893,{"$f":"BL86*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":35.531926207561732},{"$f":"BL86*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":38.374480304166667},{"$f":"BJ86*[1]Hypothèses!$X$8","v":43.394268261684594},{"$f":"(BI86/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":549.94345154728546},{"$f":"BP86/[1]Hypothèses!$AB$8","v":91.657241924547577},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL86*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.44132063459270254},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL86*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.82080281105746633},null,null,{"$f":"BQ86*[1]Hypothèses!$AC$8","v":30.552413974849191},{"$f":"4*SQRT(BJ86*[1]Hypothèses!$AF$3)","v":170.54385227579448},42.63596306894862]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSASSOU DOUMA",926,66,{"$f":"ROUND(I87*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":983},{"$f":"ROUND(J87*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":70},27,{"$f":"ROUND((L87*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M73)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M73*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L87*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M73)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M73*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L87*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M73)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M73*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L87*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M73)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M73*[1]Hypothèses!$J$25,0)","v":33},56,{"$f":"N87*[1]Hypothèses!$H$21","v":900},{"$f":"O87*[1]Hypothèses!$J$21","v":4800},{"$f":"P87*[1]Hypothèses!$L$21","v":6248},{"$f":"Q87*[1]Hypothèses!$N$21","v":104973},116921,{"$f":"(N87*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O73*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P73*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q73*[1]Hypothèses!$M$22)/1000","v":17.440000000000001},null,{"$f":"VLOOKUP(H87,[1]Struc_communautaires!C72:H165,2,FALSE)","v":1},{"$f":"Z87*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H87,[1]Struc_communautaires!C72:H165,3,FALSE)","v":1},{"$f":"AB87*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H87,[1]Struc_communautaires!C72:H165,4,FALSE)","v":0},{"$f":"AD87*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H87,[1]Struc_communautaires!C72:H165,5,FALSE)","v":1},{"$f":"AH87*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H87,[1]Struc_communautaires!C72:H165,6,FALSE)","v":13.75},{"$f":"AJ87*[1]Hypothèses!$F$21","v":4950},6390,{"$f":"(Z87*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB73*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD73+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH73*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ73*[1]Hypothèses!$F$21)/1000","v":5.4},64,null,{"$f":"(VLOOKUP(E87,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K87)/([1]Hypothèses!$Z$26*1000)","v":13958.873055555558},{"$f":"AP87/[1]Hypothèses!$AC$26","v":3489.7182638888894},{"$f":"(AS87*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K87<[1]Hypothèses!$J$53,1,K87/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU87*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K87<[1]Hypothèses!$J$54,1,K87/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW87*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY87*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K87<[1]Hypothèses!$J$56,1,K87/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},50758.873055555559,{"$f":"AQ87/1000+AS87*[1]Hypothèses!$G$37+AU87*[1]Hypothèses!$G$38+AW87*[1]Hypothèses!$G$39+AY87*[1]Hypothèses!$G$40","v":13.089718263888889},2,174069.87305555557,{"$f":"(BI87/(VLOOKUP(E87,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.474881575360079},{"$f":"(BI87/(VLOOKUP(E87,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":46.004583289116461},35.929718263888894,{"$f":"BL87*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":33.933622804783951},{"$f":"BL87*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":36.648312629166675},{"$f":"BJ87*[1]Hypothèses!$X$8","v":41.222369732896091},{"$f":"(BI87/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":522.41858660130731},{"$f":"BP87/[1]Hypothèses!$AB$8","v":87.069764433551214},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL87*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.46210722363577172},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL87*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.85946334351725895},null,null,{"$f":"BQ87*[1]Hypothèses!$AC$8","v":29.023254811183737},{"$f":"4*SQRT(BJ87*[1]Hypothèses!$AF$3)","v":166.22118002192585},41.555295005481462]
[null,null,null,"Sud Solar System","KOLDA","KOLDA","THIETTY","DIASSINA",375,63,{"$f":"ROUND(I88*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":398},{"$f":"ROUND(J88*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":67},17,{"$f":"ROUND((L88*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M74)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M74*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L88*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M74)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M74*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L88*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M74)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M74*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L88*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M74)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M74*[1]Hypothèses!$J$25,0)","v":31},53,{"$f":"N88*[1]Hypothèses!$H$21","v":900},{"$f":"O88*[1]Hypothèses!$J$21","v":4800},{"$f":"P88*[1]Hypothèses!$L$21","v":5467},{"$f":"Q88*[1]Hypothèses!$N$21","v":98611},109778,{"$f":"(N88*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O74*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P74*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q74*[1]Hypothèses!$M$22)/1000","v":16.36},null,{"$f":"VLOOKUP(H88,[1]Struc_communautaires!C73:H166,2,FALSE)","v":2},{"$f":"Z88*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H88,[1]Struc_communautaires!C73:H166,3,FALSE)","v":1},{"$f":"AB88*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H88,[1]Struc_communautaires!C73:H166,4,FALSE)","v":1},{"$f":"AD88*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H88,[1]Struc_communautaires!C73:H166,5,FALSE)","v":0},{"$f":"AH88*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H88,[1]Struc_communautaires!C73:H166,6,FALSE)","v":13.375},{"$f":"AJ88*[1]Hypothèses!$F$21","v":4815},6735,{"$f":"(Z88*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB74*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD74+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH74*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ74*[1]Hypothèses!$F$21)/1000","v":5.266},61,null,{"$f":"(VLOOKUP(E88,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K88)/([1]Hypothèses!$Z$26*1000)","v":8403.3344111111128},{"$f":"AP88/[1]Hypothèses!$AC$26","v":2100.8336027777782},{"$f":"(AS88*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K88<[1]Hypothèses!$J$53,1,K88/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU88*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K88<[1]Hypothèses!$J$54,1,K88/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW88*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY88*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K88<[1]Hypothèses!$J$56,1,K88/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},43603.334411111115,{"$f":"AQ88/1000+AS88*[1]Hypothèses!$G$37+AU88*[1]Hypothèses!$G$38+AW88*[1]Hypothèses!$G$39+AY88*[1]Hypothèses!$G$40","v":11.500833602777778},2,160116.33441111111,{"$f":"(BI88/(VLOOKUP(E88,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":33.93413033833923},{"$f":"(BI88/(VLOOKUP(E88,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":41.130046050874725},33.126833602777779,{"$f":"BL88*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":31.286453958179013},{"$f":"BL88*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":33.789370274833331},{"$f":"BJ88*[1]Hypothèses!$X$8","v":37.327543372173153},{"$f":"(BI88/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":480.54121972122181},{"$f":"BP88/[1]Hypothèses!$AB$8","v":80.090203286870306},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL88*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.50120644043531337},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL88*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.9321831407432094},null,null,{"$f":"BQ88*[1]Hypothèses!$AC$8","v":26.696734428956766},{"$f":"4*SQRT(BJ88*[1]Hypothèses!$AF$3)","v":158.17381457071443},39.543453642678607]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","DIATOUMA",1474,86,{"$f":"ROUND(I89*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1564},{"$f":"ROUND(J89*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":91},26,{"$f":"ROUND((L89*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M75)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M75*[1]Hypothèses!$G$25,0)","v":7},{"$f":"ROUND((L89*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M75)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M75*[1]Hypothèses!$H$25,0)","v":14},{"$f":"ROUND((L89*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M75)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M75*[1]Hypothèses!$I$25,0)","v":10},{"$f":"ROUND((L89*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M75)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M75*[1]Hypothèses!$J$25,0)","v":42},73,{"$f":"N89*[1]Hypothèses!$H$21","v":1260},{"$f":"O89*[1]Hypothèses!$J$21","v":6720},{"$f":"P89*[1]Hypothèses!$L$21","v":7810},{"$f":"Q89*[1]Hypothèses!$N$21","v":133602},149392,{"$f":"(N89*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O75*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P75*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q75*[1]Hypothèses!$M$22)/1000","v":22.31},null,{"$f":"VLOOKUP(H89,[1]Struc_communautaires!C74:H167,2,FALSE)","v":2},{"$f":"Z89*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H89,[1]Struc_communautaires!C74:H167,3,FALSE)","v":1},{"$f":"AB89*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H89,[1]Struc_communautaires!C74:H167,4,FALSE)","v":0},{"$f":"AD89*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H89,[1]Struc_communautaires!C74:H167,5,FALSE)","v":0},{"$f":"AH89*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H89,[1]Struc_communautaires!C74:H167,6,FALSE)","v":16.375},{"$f":"AJ89*[1]Hypothèses!$F$21","v":5895},7335,{"$f":"(Z89*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB75*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD75+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH75*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ75*[1]Hypothèses!$F$21)/1000","v":6.3449999999999998},82,null,{"$f":"(VLOOKUP(E89,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K89)/([1]Hypothèses!$Z$26*1000)","v":22209.23444444445},{"$f":"AP89/[1]Hypothèses!$AC$26","v":5552.3086111111124},{"$f":"(AS89*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K89<[1]Hypothèses!$J$53,1,K89/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU89*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K89<[1]Hypothèses!$J$54,1,K89/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW89*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY89*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K89<[1]Hypothèses!$J$56,1,K89/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},84609.234444444446,{"$f":"AQ89/1000+AS89*[1]Hypothèses!$G$37+AU89*[1]Hypothèses!$G$38+AW89*[1]Hypothèses!$G$39+AY89*[1]Hypothèses!$G$40","v":23.352308611111113},4,241336.23444444445,{"$f":"(BI89/(VLOOKUP(E89,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":51.956416391263893},{"$f":"(BI89/(VLOOKUP(E89,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":63.782277215987399},52.007308611111114,{"$f":"BL89*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":49.118013688271603},{"$f":"BL89*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":53.047454783333336},{"$f":"BJ89*[1]Hypothèses!$X$8","v":57.152058030390286},{"$f":"(BI89/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":724.29842270241431},{"$f":"BP89/[1]Hypothèses!$AB$8","v":120.71640378373571},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL89*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.3192509436912862},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL89*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.59376800329401491},null,null,{"$f":"BQ89*[1]Hypothèses!$AC$8","v":40.238801261245236},{"$f":"4*SQRT(BJ89*[1]Hypothèses!$AF$3)","v":195.72027661167618},48.930069152919046]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","DJIDA",730,73,{"$f":"ROUND(I90*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":775},{"$f":"ROUND(J90*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":77},45,{"$f":"ROUND((L90*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M76)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M76*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L90*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M76)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M76*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L90*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M76)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M76*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L90*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M76)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M76*[1]Hypothèses!$J$25,0)","v":37},60,{"$f":"N90*[1]Hypothèses!$H$21","v":900},{"$f":"O90*[1]Hypothèses!$J$21","v":4800},{"$f":"P90*[1]Hypothèses!$L$21","v":6248},{"$f":"Q90*[1]Hypothèses!$N$21","v":117697},129645,{"$f":"(N90*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O76*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P76*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q76*[1]Hypothèses!$M$22)/1000","v":19.239999999999998},null,{"$f":"VLOOKUP(H90,[1]Struc_communautaires!C75:H168,2,FALSE)","v":1},{"$f":"Z90*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H90,[1]Struc_communautaires!C75:H168,3,FALSE)","v":1},{"$f":"AB90*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H90,[1]Struc_communautaires!C75:H168,4,FALSE)","v":1},{"$f":"AD90*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H90,[1]Struc_communautaires!C75:H168,5,FALSE)","v":0},{"$f":"AH90*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H90,[1]Struc_communautaires!C75:H168,6,FALSE)","v":14.625},{"$f":"AJ90*[1]Hypothèses!$F$21","v":5265},6705,{"$f":"(Z90*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB76*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD76+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH76*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ76*[1]Hypothèses!$F$21)/1000","v":5.6260000000000003},68,null,{"$f":"(VLOOKUP(E90,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K90)/([1]Hypothèses!$Z$26*1000)","v":8239.128333333334},{"$f":"AP90/[1]Hypothèses!$AC$26","v":2059.7820833333335},{"$f":"(AS90*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K90<[1]Hypothèses!$J$53,1,K90/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU90*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K90<[1]Hypothèses!$J$54,1,K90/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW90*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY90*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K90<[1]Hypothèses!$J$56,1,K90/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},45039.128333333334,{"$f":"AQ90/1000+AS90*[1]Hypothèses!$G$37+AU90*[1]Hypothèses!$G$38+AW90*[1]Hypothèses!$G$39+AY90*[1]Hypothèses!$G$40","v":11.659782083333335},2,181389.12833333333,{"$f":"(BI90/(VLOOKUP(E90,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":39.050617915829577},{"$f":"(BI90/(VLOOKUP(E90,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":42.508109205129536},36.525782083333333,{"$f":"BL90*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":34.496571967592594},{"$f":"BL90*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":37.256297724999996},{"$f":"BJ90*[1]Hypothèses!$X$8","v":42.955679707412536},{"$f":"(BI90/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":544.38513905562229},{"$f":"BP90/[1]Hypothèses!$AB$8","v":90.730856509270382},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL90*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.45456610114632651},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL90*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.84543777105886275},null,null,{"$f":"BQ90*[1]Hypothèses!$AC$8","v":30.243618836423458},{"$f":"4*SQRT(BJ90*[1]Hypothèses!$AF$3)","v":169.67981487785408},42.419953719463521]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","DJINANI",600,52,{"$f":"ROUND(I91*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J91*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":55},30,{"$f":"ROUND((L91*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M77)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M77*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L91*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M77)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M77*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L91*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M77)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M77*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L91*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M77)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M77*[1]Hypothèses!$J$25,0)","v":27},44,{"$f":"N91*[1]Hypothèses!$H$21","v":720},{"$f":"O91*[1]Hypothèses!$J$21","v":3360},{"$f":"P91*[1]Hypothèses!$L$21","v":4686},{"$f":"Q91*[1]Hypothèses!$N$21","v":85887},94653,{"$f":"(N91*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O77*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P77*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q77*[1]Hypothèses!$M$22)/1000","v":14.06},null,{"$f":"VLOOKUP(H91,[1]Struc_communautaires!C76:H169,2,FALSE)","v":3},{"$f":"Z91*[1]Hypothèses!$J$21","v":1440},{"$f":"VLOOKUP(H91,[1]Struc_communautaires!C76:H169,3,FALSE)","v":1},{"$f":"AB91*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H91,[1]Struc_communautaires!C76:H169,4,FALSE)","v":1},{"$f":"AD91*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H91,[1]Struc_communautaires!C76:H169,5,FALSE)","v":0},{"$f":"AH91*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H91,[1]Struc_communautaires!C76:H169,6,FALSE)","v":11.875},{"$f":"AJ91*[1]Hypothèses!$F$21","v":4275},6675,{"$f":"(Z91*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB77*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD77+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH77*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ77*[1]Hypothèses!$F$21)/1000","v":4.8159999999999998},53,null,{"$f":"(VLOOKUP(E91,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K91)/([1]Hypothèses!$Z$26*1000)","v":9045.576944444445},{"$f":"AP91/[1]Hypothèses!$AC$26","v":2261.3942361111112},{"$f":"(AS91*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K91<[1]Hypothèses!$J$53,1,K91/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU91*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K91<[1]Hypothèses!$J$54,1,K91/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW91*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY91*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K91<[1]Hypothèses!$J$56,1,K91/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},44245.576944444445,{"$f":"AQ91/1000+AS91*[1]Hypothèses!$G$37+AU91*[1]Hypothèses!$G$38+AW91*[1]Hypothèses!$G$39+AY91*[1]Hypothèses!$G$40","v":11.661394236111111},2,145573.57694444444,{"$f":"(BI91/(VLOOKUP(E91,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.340015711699358},{"$f":"(BI91/(VLOOKUP(E91,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.47335341652078},30.537394236111112,{"$f":"BL91*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":28.840872334104937},{"$f":"BL91*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":31.148142120833331},{"$f":"BJ91*[1]Hypothèses!$X$8","v":34.474017282869298},{"$f":"(BI91/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":436.89548902894495},{"$f":"BP91/[1]Hypothèses!$AB$8","v":72.815914838157497},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL91*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.54370658559030982},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL91*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0112282518918558},null,null,{"$f":"BQ91*[1]Hypothèses!$AC$8","v":24.271971612719163},{"$f":"4*SQRT(BJ91*[1]Hypothèses!$AF$3)","v":152.00778527405004},38.001946318512509]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","FADIOUNGHAR",804,47,{"$f":"ROUND(I92*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":853},{"$f":"ROUND(J92*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":50},22,{"$f":"ROUND((L92*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M78)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M78*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L92*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M78)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M78*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L92*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M78)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M78*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L92*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M78)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M78*[1]Hypothèses!$J$25,0)","v":24},40,{"$f":"N92*[1]Hypothèses!$H$21","v":720},{"$f":"O92*[1]Hypothèses!$J$21","v":3360},{"$f":"P92*[1]Hypothèses!$L$21","v":3905},{"$f":"Q92*[1]Hypothèses!$N$21","v":76344},84329,{"$f":"(N92*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O78*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P78*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q78*[1]Hypothèses!$M$22)/1000","v":12.53},null,{"$f":"VLOOKUP(H92,[1]Struc_communautaires!C77:H170,2,FALSE)","v":1},{"$f":"Z92*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H92,[1]Struc_communautaires!C77:H170,3,FALSE)","v":1},{"$f":"AB92*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H92,[1]Struc_communautaires!C77:H170,4,FALSE)","v":1},{"$f":"AD92*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H92,[1]Struc_communautaires!C77:H170,5,FALSE)","v":1},{"$f":"AH92*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H92,[1]Struc_communautaires!C77:H170,6,FALSE)","v":11.25},{"$f":"AJ92*[1]Hypothèses!$F$21","v":4050},5970,{"$f":"(Z92*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB78*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD78+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH78*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ78*[1]Hypothèses!$F$21)/1000","v":4.5010000000000003},49,null,{"$f":"(VLOOKUP(E92,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K92)/([1]Hypothèses!$Z$26*1000)","v":12112.836944444447},{"$f":"AP92/[1]Hypothèses!$AC$26","v":3028.2092361111117},{"$f":"(AS92*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K92<[1]Hypothèses!$J$53,1,K92/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU92*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K92<[1]Hypothèses!$J$54,1,K92/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW92*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY92*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K92<[1]Hypothèses!$J$56,1,K92/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},48912.836944444447,{"$f":"AQ92/1000+AS92*[1]Hypothèses!$G$37+AU92*[1]Hypothèses!$G$38+AW92*[1]Hypothèses!$G$39+AY92*[1]Hypothèses!$G$40","v":12.628209236111113},2,139211.83694444445,{"$f":"(BI92/(VLOOKUP(E92,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.970419417243839},{"$f":"(BI92/(VLOOKUP(E92,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":36.792021704396795},29.65920923611111,{"$f":"BL92*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":28.011475389660493},{"$f":"BL92*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":30.252393420833332},{"$f":"BJ92*[1]Hypothèses!$X$8","v":32.967461358968222},{"$f":"(BI92/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":417.8026318860878},{"$f":"BP92/[1]Hypothèses!$AB$8","v":69.633771981014633},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL92*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.55980529422632042},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL92*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0411698958284186},null,null,{"$f":"BQ92*[1]Hypothèses!$AC$8","v":23.211257327004876},{"$f":"4*SQRT(BJ92*[1]Hypothèses!$AF$3)","v":148.64922074449478},37.162305186123696]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","FRANCOUNDA",586,34,{"$f":"ROUND(I93*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":622},{"$f":"ROUND(J93*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":36},33,{"$f":"ROUND((L93*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M79)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M79*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L93*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M79)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M79*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L93*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M79)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M79*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L93*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M79)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M79*[1]Hypothèses!$J$25,0)","v":18},28,{"$f":"N93*[1]Hypothèses!$H$21","v":360},{"$f":"O93*[1]Hypothèses!$J$21","v":1920},{"$f":"P93*[1]Hypothèses!$L$21","v":3124},{"$f":"Q93*[1]Hypothèses!$N$21","v":57258},62662,{"$f":"(N93*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O79*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P79*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q79*[1]Hypothèses!$M$22)/1000","v":9.2799999999999994},null,{"$f":"VLOOKUP(H93,[1]Struc_communautaires!C78:H171,2,FALSE)","v":1},{"$f":"Z93*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H93,[1]Struc_communautaires!C78:H171,3,FALSE)","v":1},{"$f":"AB93*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H93,[1]Struc_communautaires!C78:H171,4,FALSE)","v":0},{"$f":"AD93*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H93,[1]Struc_communautaires!C78:H171,5,FALSE)","v":1},{"$f":"AH93*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H93,[1]Struc_communautaires!C78:H171,6,FALSE)","v":9.5},{"$f":"AJ93*[1]Hypothèses!$F$21","v":3420},4860,{"$f":"(Z93*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB79*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD79+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH79*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ79*[1]Hypothèses!$F$21)/1000","v":3.87},35,null,{"$f":"(VLOOKUP(E93,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K93)/([1]Hypothèses!$Z$26*1000)","v":8832.5727777777793},{"$f":"AP93/[1]Hypothèses!$AC$26","v":2208.1431944444448},{"$f":"(AS93*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K93<[1]Hypothèses!$J$53,1,K93/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU93*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K93<[1]Hypothèses!$J$54,1,K93/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW93*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY93*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K93<[1]Hypothèses!$J$56,1,K93/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},44032.572777777779,{"$f":"AQ93/1000+AS93*[1]Hypothèses!$G$37+AU93*[1]Hypothèses!$G$38+AW93*[1]Hypothèses!$G$39+AY93*[1]Hypothèses!$G$40","v":11.608143194444445},2,111554.57277777778,{"$f":"(BI93/(VLOOKUP(E93,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":24.016185745725668},{"$f":"(BI93/(VLOOKUP(E93,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.482537928887684},24.758143194444443,{"$f":"BL93*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":23.382690794753081},{"$f":"BL93*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":25.25330605833333},{"$f":"BJ93*[1]Hypothèses!$X$8","v":26.417804320298238},{"$f":"(BI93/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":334.79763738828865},{"$f":"BP93/[1]Hypothèses!$AB$8","v":55.799606231381439},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL93*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.67062308439458673},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL93*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.2472775340294664},null,null,{"$f":"BQ93*[1]Hypothèses!$AC$8","v":18.599868743793813},{"$f":"4*SQRT(BJ93*[1]Hypothèses!$AF$3)","v":133.06634971550329},33.266587428875823]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","GASSEKOU",420,53,{"$f":"ROUND(I94*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":446},{"$f":"ROUND(J94*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":56},29,{"$f":"ROUND((L94*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M80)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M80*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L94*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M80)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M80*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L94*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M80)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M80*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L94*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M80)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M80*[1]Hypothèses!$J$25,0)","v":27},45,{"$f":"N94*[1]Hypothèses!$H$21","v":720},{"$f":"O94*[1]Hypothèses!$J$21","v":3840},{"$f":"P94*[1]Hypothèses!$L$21","v":4686},{"$f":"Q94*[1]Hypothèses!$N$21","v":85887},95133,{"$f":"(N94*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O80*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P80*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q80*[1]Hypothèses!$M$22)/1000","v":14.15},null,{"$f":"VLOOKUP(H94,[1]Struc_communautaires!C79:H172,2,FALSE)","v":0},{"$f":"Z94*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H94,[1]Struc_communautaires!C79:H172,3,FALSE)","v":2},{"$f":"AB94*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H94,[1]Struc_communautaires!C79:H172,4,FALSE)","v":0},{"$f":"AD94*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H94,[1]Struc_communautaires!C79:H172,5,FALSE)","v":0},{"$f":"AH94*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H94,[1]Struc_communautaires!C79:H172,6,FALSE)","v":12},{"$f":"AJ94*[1]Hypothèses!$F$21","v":4320},5280,{"$f":"(Z94*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB80*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD80+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH80*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ80*[1]Hypothèses!$F$21)/1000","v":4.68},51,null,{"$f":"(VLOOKUP(E94,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K94)/([1]Hypothèses!$Z$26*1000)","v":6333.32388888889},{"$f":"AP94/[1]Hypothèses!$AC$26","v":1583.3309722222225},{"$f":"(AS94*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K94<[1]Hypothèses!$J$53,1,K94/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU94*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K94<[1]Hypothèses!$J$54,1,K94/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW94*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY94*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K94<[1]Hypothèses!$J$56,1,K94/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},41533.323888888888,{"$f":"AQ94/1000+AS94*[1]Hypothèses!$G$37+AU94*[1]Hypothèses!$G$38+AW94*[1]Hypothèses!$G$39+AY94*[1]Hypothèses!$G$40","v":10.983330972222223},2,141946.32388888887,{"$f":"(BI94/(VLOOKUP(E94,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":30.559117349939626},{"$f":"(BI94/(VLOOKUP(E94,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.514713863473304},29.813330972222222,{"$f":"BL94*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":28.157034807098761},{"$f":"BL94*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":30.409597591666664},{"$f":"BJ94*[1]Hypothèses!$X$8","v":33.615029084933589},{"$f":"(BI94/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":426.00937541683339},{"$f":"BP94/[1]Hypothèses!$AB$8","v":71.001562569472227},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL94*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.55691134843036971},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL94*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0357875079268046},null,null,{"$f":"BQ94*[1]Hypothèses!$AC$8","v":23.667187523157409},{"$f":"4*SQRT(BJ94*[1]Hypothèses!$AF$3)","v":150.10205208378559},37.525513020946399]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","KANDION MANGANA","KANDION MANGANA",700,33,{"$f":"ROUND(I95*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":743},{"$f":"ROUND(J95*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":35},23,{"$f":"ROUND((L95*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M81)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M81*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L95*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M81)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M81*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L95*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M81)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M81*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L95*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M81)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M81*[1]Hypothèses!$J$25,0)","v":17},28,{"$f":"N95*[1]Hypothèses!$H$21","v":360},{"$f":"O95*[1]Hypothèses!$J$21","v":2400},{"$f":"P95*[1]Hypothèses!$L$21","v":3124},{"$f":"Q95*[1]Hypothèses!$N$21","v":54077},59961,{"$f":"(N95*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O81*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P81*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q81*[1]Hypothèses!$M$22)/1000","v":8.92},null,{"$f":"VLOOKUP(H95,[1]Struc_communautaires!C80:H173,2,FALSE)","v":1},{"$f":"Z95*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H95,[1]Struc_communautaires!C80:H173,3,FALSE)","v":1},{"$f":"AB95*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H95,[1]Struc_communautaires!C80:H173,4,FALSE)","v":1},{"$f":"AD95*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H95,[1]Struc_communautaires!C80:H173,5,FALSE)","v":0},{"$f":"AH95*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H95,[1]Struc_communautaires!C80:H173,6,FALSE)","v":9.375},{"$f":"AJ95*[1]Hypothèses!$F$21","v":3375},4815,{"$f":"(Z95*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB81*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD81+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH81*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ81*[1]Hypothèses!$F$21)/1000","v":3.7360000000000002},35,null,{"$f":"(VLOOKUP(E95,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K95)/([1]Hypothèses!$Z$26*1000)","v":10550.80638888889},{"$f":"AP95/[1]Hypothèses!$AC$26","v":2637.7015972222225},{"$f":"(AS95*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K95<[1]Hypothèses!$J$53,1,K95/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU95*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K95<[1]Hypothèses!$J$54,1,K95/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW95*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY95*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K95<[1]Hypothèses!$J$56,1,K95/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},45750.806388888886,{"$f":"AQ95/1000+AS95*[1]Hypothèses!$G$37+AU95*[1]Hypothèses!$G$38+AW95*[1]Hypothèses!$G$39+AY95*[1]Hypothèses!$G$40","v":12.03770159722222},2,110526.80638888889,{"$f":"(BI95/(VLOOKUP(E95,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.794921588783044},{"$f":"(BI95/(VLOOKUP(E95,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.210911577874587},24.693701597222223,{"$f":"BL95*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":23.321829286265434},{"$f":"BL95*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":25.187575629166663},{"$f":"BJ95*[1]Hypothèses!$X$8","v":26.174413747661351},{"$f":"(BI95/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":331.71310440843001},{"$f":"BP95/[1]Hypothèses!$AB$8","v":55.285517401405002},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL95*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.67237316720506901},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL95*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.2505324756248282},null,null,{"$f":"BQ95*[1]Hypothèses!$AC$8","v":18.428505800468333},{"$f":"4*SQRT(BJ95*[1]Hypothèses!$AF$3)","v":132.45195275637866},33.112988189094665]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","KANICOUNDA",900,76,{"$f":"ROUND(I96*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":955},{"$f":"ROUND(J96*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":81},32,{"$f":"ROUND((L96*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M82)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M82*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L96*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M82)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M82*[1]Hypothèses!$H$25,0)","v":12},{"$f":"ROUND((L96*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M82)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M82*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L96*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M82)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M82*[1]Hypothèses!$J$25,0)","v":38},65,{"$f":"N96*[1]Hypothèses!$H$21","v":1080},{"$f":"O96*[1]Hypothèses!$J$21","v":5760},{"$f":"P96*[1]Hypothèses!$L$21","v":7029},{"$f":"Q96*[1]Hypothèses!$N$21","v":120878},134747,{"$f":"(N96*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O82*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P82*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q82*[1]Hypothèses!$M$22)/1000","v":20.100000000000001},null,{"$f":"VLOOKUP(H96,[1]Struc_communautaires!C81:H174,2,FALSE)","v":1},{"$f":"Z96*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H96,[1]Struc_communautaires!C81:H174,3,FALSE)","v":1},{"$f":"AB96*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H96,[1]Struc_communautaires!C81:H174,4,FALSE)","v":1},{"$f":"AD96*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H96,[1]Struc_communautaires!C81:H174,5,FALSE)","v":0},{"$f":"AH96*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H96,[1]Struc_communautaires!C81:H174,6,FALSE)","v":15.125},{"$f":"AJ96*[1]Hypothèses!$F$21","v":5445},6885,{"$f":"(Z96*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB82*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD82+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH82*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ82*[1]Hypothèses!$F$21)/1000","v":5.806},73,null,{"$f":"(VLOOKUP(E96,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K96)/([1]Hypothèses!$Z$26*1000)","v":13561.26527777778},{"$f":"AP96/[1]Hypothèses!$AC$26","v":3390.3163194444451},{"$f":"(AS96*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K96<[1]Hypothèses!$J$53,1,K96/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU96*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K96<[1]Hypothèses!$J$54,1,K96/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW96*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY96*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K96<[1]Hypothèses!$J$56,1,K96/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},50361.265277777784,{"$f":"AQ96/1000+AS96*[1]Hypothèses!$G$37+AU96*[1]Hypothèses!$G$38+AW96*[1]Hypothèses!$G$39+AY96*[1]Hypothèses!$G$40","v":12.990316319444444},2,191993.2652777778,{"$f":"(BI96/(VLOOKUP(E96,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":41.333544703942579},{"$f":"(BI96/(VLOOKUP(E96,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":50.741521254525104},38.896316319444445,{"$f":"BL96*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":36.735409857253089},{"$f":"BL96*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":39.674242645833331},{"$f":"BJ96*[1]Hypothèses!$X$8","v":45.466899174336838},{"$f":"(BI96/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":576.21027994531153},{"$f":"BP96/[1]Hypothèses!$AB$8","v":96.035046657551916},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL96*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.42686259070350757},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL96*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.79391260439945277},null,null,{"$f":"BQ96*[1]Hypothèses!$AC$8","v":32.011682219183967},{"$f":"4*SQRT(BJ96*[1]Hypothèses!$AF$3)","v":174.56917207606497},43.642293019016243]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","KEUR ALLASSANE DIALLO",934,86,{"$f":"ROUND(I97*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":991},{"$f":"ROUND(J97*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":91},34,{"$f":"ROUND((L97*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M83)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M83*[1]Hypothèses!$G$25,0)","v":7},{"$f":"ROUND((L97*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M83)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M83*[1]Hypothèses!$H$25,0)","v":13},{"$f":"ROUND((L97*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M83)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M83*[1]Hypothèses!$I$25,0)","v":10},{"$f":"ROUND((L97*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M83)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M83*[1]Hypothèses!$J$25,0)","v":43},73,{"$f":"N97*[1]Hypothèses!$H$21","v":1260},{"$f":"O97*[1]Hypothèses!$J$21","v":6240},{"$f":"P97*[1]Hypothèses!$L$21","v":7810},{"$f":"Q97*[1]Hypothèses!$N$21","v":136783},152093,{"$f":"(N97*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O83*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P83*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q83*[1]Hypothèses!$M$22)/1000","v":22.67},null,{"$f":"VLOOKUP(H97,[1]Struc_communautaires!C82:H175,2,FALSE)","v":2},{"$f":"Z97*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H97,[1]Struc_communautaires!C82:H175,3,FALSE)","v":3},{"$f":"AB97*[1]Hypothèses!$J$21","v":1440},{"$f":"VLOOKUP(H97,[1]Struc_communautaires!C82:H175,4,FALSE)","v":0},{"$f":"AD97*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H97,[1]Struc_communautaires!C82:H175,5,FALSE)","v":0},{"$f":"AH97*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H97,[1]Struc_communautaires!C82:H175,6,FALSE)","v":16.375},{"$f":"AJ97*[1]Hypothèses!$F$21","v":5895},8295,{"$f":"(Z97*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB83*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD83+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH83*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ83*[1]Hypothèses!$F$21)/1000","v":6.5250000000000004},83,null,{"$f":"(VLOOKUP(E97,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K97)/([1]Hypothèses!$Z$26*1000)","v":10535.453133333334},{"$f":"AP97/[1]Hypothèses!$AC$26","v":2633.8632833333336},{"$f":"(AS97*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K97<[1]Hypothèses!$J$53,1,K97/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU97*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K97<[1]Hypothèses!$J$54,1,K97/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW97*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY97*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K97<[1]Hypothèses!$J$56,1,K97/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},47335.453133333336,{"$f":"AQ97/1000+AS97*[1]Hypothèses!$G$37+AU97*[1]Hypothèses!$G$38+AW97*[1]Hypothèses!$G$39+AY97*[1]Hypothèses!$G$40","v":12.233863283333333},2,207723.45313333333,{"$f":"(BI97/(VLOOKUP(E97,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":44.72004069372808},{"$f":"(BI97/(VLOOKUP(E97,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":48.67949535559729},41.428863283333335,{"$f":"BL97*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":39.127259767592598},{"$f":"BL97*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":42.257440549000002},{"$f":"BJ97*[1]Hypothèses!$X$8","v":49.192044763100895},{"$f":"(BI97/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":623.41972729091628},{"$f":"BP97/[1]Hypothèses!$AB$8","v":103.90328788181938},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL97*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.40076847485266759},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL97*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.74538071632629332},null,null,{"$f":"BQ97*[1]Hypothèses!$AC$8","v":34.634429293939789},{"$f":"4*SQRT(BJ97*[1]Hypothèses!$AF$3)","v":181.57971142909068},45.39492785727267]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","NIAGHA","KITIM",1300,66,{"$f":"ROUND(I98*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1380},{"$f":"ROUND(J98*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":70},10,{"$f":"ROUND((L98*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M84)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M84*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L98*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M84)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M84*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L98*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M84)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M84*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L98*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M84)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M84*[1]Hypothèses!$J$25,0)","v":32},55,{"$f":"N98*[1]Hypothèses!$H$21","v":900},{"$f":"O98*[1]Hypothèses!$J$21","v":5280},{"$f":"P98*[1]Hypothèses!$L$21","v":5467},{"$f":"Q98*[1]Hypothèses!$N$21","v":101792},113439,{"$f":"(N98*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O84*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P84*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q84*[1]Hypothèses!$M$22)/1000","v":16.899999999999999},null,{"$f":"VLOOKUP(H98,[1]Struc_communautaires!C83:H176,2,FALSE)","v":1},{"$f":"Z98*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H98,[1]Struc_communautaires!C83:H176,3,FALSE)","v":1},{"$f":"AB98*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H98,[1]Struc_communautaires!C83:H176,4,FALSE)","v":1},{"$f":"AD98*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H98,[1]Struc_communautaires!C83:H176,5,FALSE)","v":0},{"$f":"AH98*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H98,[1]Struc_communautaires!C83:H176,6,FALSE)","v":13.75},{"$f":"AJ98*[1]Hypothèses!$F$21","v":4950},6390,{"$f":"(Z98*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB84*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD84+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH84*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ84*[1]Hypothèses!$F$21)/1000","v":5.3109999999999999},64,null,{"$f":"(VLOOKUP(E98,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K98)/([1]Hypothèses!$Z$26*1000)","v":19596.383333333339},{"$f":"AP98/[1]Hypothèses!$AC$26","v":4899.0958333333347},{"$f":"(AS98*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K98<[1]Hypothèses!$J$53,1,K98/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU98*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K98<[1]Hypothèses!$J$54,1,K98/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW98*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY98*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K98<[1]Hypothèses!$J$56,1,K98/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},57996.383333333339,{"$f":"AQ98/1000+AS98*[1]Hypothèses!$G$37+AU98*[1]Hypothèses!$G$38+AW98*[1]Hypothèses!$G$39+AY98*[1]Hypothèses!$G$40","v":14.699095833333333},2,177825.38333333333,{"$f":"(BI98/(VLOOKUP(E98,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.283391976639294},{"$f":"(BI98/(VLOOKUP(E98,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":46.997119690358154},36.91009583333333,{"$f":"BL98*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":34.859534953703701},{"$f":"BL98*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":37.648297749999998},{"$f":"BJ98*[1]Hypothèses!$X$8","v":42.111731174303223},{"$f":"(BI98/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":533.68962585034012},{"$f":"BP98/[1]Hypothèses!$AB$8","v":88.948270975056687},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL98*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.44983308707496616},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL98*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.8366349393985385},null,null,{"$f":"BQ98*[1]Hypothèses!$AC$8","v":29.649423658352227},{"$f":"4*SQRT(BJ98*[1]Hypothèses!$AF$3)","v":168.00470004299467},42.001175010748668]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","Mangarounkou","KOGNARA",2365,82,{"$f":"ROUND(I99*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":2510},{"$f":"ROUND(J99*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":87},41,{"$f":"ROUND((L99*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M85)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M85*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L99*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M85)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M85*[1]Hypothèses!$H$25,0)","v":12},{"$f":"ROUND((L99*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M85)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M85*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L99*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M85)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M85*[1]Hypothèses!$J$25,0)","v":42},69,{"$f":"N99*[1]Hypothèses!$H$21","v":1080},{"$f":"O99*[1]Hypothèses!$J$21","v":5760},{"$f":"P99*[1]Hypothèses!$L$21","v":7029},{"$f":"Q99*[1]Hypothèses!$N$21","v":133602},147471,{"$f":"(N99*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O85*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P85*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q85*[1]Hypothèses!$M$22)/1000","v":21.9},null,{"$f":"VLOOKUP(H99,[1]Struc_communautaires!C84:H177,2,FALSE)","v":1},{"$f":"Z99*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H99,[1]Struc_communautaires!C84:H177,3,FALSE)","v":1},{"$f":"AB99*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H99,[1]Struc_communautaires!C84:H177,4,FALSE)","v":1},{"$f":"AD99*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H99,[1]Struc_communautaires!C84:H177,5,FALSE)","v":0},{"$f":"AH99*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H99,[1]Struc_communautaires!C84:H177,6,FALSE)","v":15.875},{"$f":"AJ99*[1]Hypothèses!$F$21","v":5715},7155,{"$f":"(Z99*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB85*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD85+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH85*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ85*[1]Hypothèses!$F$21)/1000","v":6.0759999999999996},80,null,{"$f":"(VLOOKUP(E99,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K99)/([1]Hypothèses!$Z$26*1000)","v":35642.697222222225},{"$f":"AP99/[1]Hypothèses!$AC$26","v":8910.6743055555562},{"$f":"(AS99*[1]Hypothèses!$I$37)*1000","v":36000},{"$f":"ROUND(IF(K99<[1]Hypothèses!$J$53,1,K99/[1]Hypothèses!$J$53),0)","v":3},{"$f":"(AU99*[1]Hypothèses!$I$38)*1000","v":36000},{"$f":"ROUND(IF(K99<[1]Hypothèses!$J$54,1,K99/[1]Hypothèses!$J$54),0)","v":3},{"$f":"(AW99*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY99*[1]Hypothèses!$I$40)*1000","v":8000},{"$f":"ROUND(IF(K99<[1]Hypothèses!$J$56,1,K99/[1]Hypothèses!$J$56),0)","v":5},{"$nulls":6},125242.69722222222,{"$f":"AQ99/1000+AS99*[1]Hypothèses!$G$37+AU99*[1]Hypothèses!$G$38+AW99*[1]Hypothèses!$G$39+AY99*[1]Hypothèses!$G$40","v":35.110674305555563},6,279868.69722222222,{"$f":"(BI99/(VLOOKUP(E99,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":60.251932749475579},{"$f":"(BI99/(VLOOKUP(E99,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":73.965945774355902},63.086674305555562,{"$f":"BL99*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":59.581859066358021},{"$f":"BL99*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":64.348407791666659},{"$f":"BJ99*[1]Hypothèses!$X$8","v":66.27712602442314},{"$f":"(BI99/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":839.9420684940643},{"$f":"BP99/[1]Hypothèses!$AB$8","v":139.99034474901072},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL99*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.26318366811545568},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL99*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.48948967639582308},null,null,{"$f":"BQ99*[1]Hypothèses!$AC$8","v":46.663448249670239},{"$f":"4*SQRT(BJ99*[1]Hypothèses!$AF$3)","v":210.76656513198046},52.691641282995114]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SANSAMBA","KOOLING",811,39,{"$f":"ROUND(I100*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":861},{"$f":"ROUND(J100*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":41},27,{"$f":"ROUND((L100*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M86)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M86*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L100*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M86)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M86*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L100*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M86)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M86*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L100*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M86)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M86*[1]Hypothèses!$J$25,0)","v":20},33,{"$f":"N100*[1]Hypothèses!$H$21","v":540},{"$f":"O100*[1]Hypothèses!$J$21","v":2400},{"$f":"P100*[1]Hypothèses!$L$21","v":3905},{"$f":"Q100*[1]Hypothèses!$N$21","v":63620},70465,{"$f":"(N100*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O86*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P86*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q86*[1]Hypothèses!$M$22)/1000","v":10.5},null,{"$f":"VLOOKUP(H100,[1]Struc_communautaires!C85:H178,2,FALSE)","v":1},{"$f":"Z100*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H100,[1]Struc_communautaires!C85:H178,3,FALSE)","v":1},{"$f":"AB100*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H100,[1]Struc_communautaires!C85:H178,4,FALSE)","v":1},{"$f":"AD100*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H100,[1]Struc_communautaires!C85:H178,5,FALSE)","v":0},{"$f":"AH100*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H100,[1]Struc_communautaires!C85:H178,6,FALSE)","v":10.125},{"$f":"AJ100*[1]Hypothèses!$F$21","v":3645},5085,{"$f":"(Z100*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB86*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD86+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH86*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ86*[1]Hypothèses!$F$21)/1000","v":4.0060000000000002},41,null,{"$f":"(VLOOKUP(E100,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K100)/([1]Hypothèses!$Z$26*1000)","v":12226.439166666669},{"$f":"AP100/[1]Hypothèses!$AC$26","v":3056.6097916666672},{"$f":"(AS100*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K100<[1]Hypothèses!$J$53,1,K100/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU100*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K100<[1]Hypothèses!$J$54,1,K100/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW100*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY100*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K100<[1]Hypothèses!$J$56,1,K100/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},49026.439166666671,{"$f":"AQ100/1000+AS100*[1]Hypothèses!$G$37+AU100*[1]Hypothèses!$G$38+AW100*[1]Hypothèses!$G$39+AY100*[1]Hypothèses!$G$40","v":12.656609791666666},2,124576.43916666668,{"$f":"(BI100/(VLOOKUP(E100,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.819616875120623},{"$f":"(BI100/(VLOOKUP(E100,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":32.924061303102995},27.162609791666668,{"$f":"BL100*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":25.653575914351851},{"$f":"BL100*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":27.705861987500001},{"$f":"BJ100*[1]Hypothèses!$X$8","v":29.501578562632687},{"$f":"(BI100/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":373.87886904761905},{"$f":"BP100/[1]Hypothèses!$AB$8","v":62.313144841269839},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL100*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.61125872956563265},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL100*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1368670399332896},null,null,{"$f":"BQ100*[1]Hypothèses!$AC$8","v":20.77104828042328},{"$f":"4*SQRT(BJ100*[1]Hypothèses!$AF$3)","v":140.618516311647},35.15462907791175]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","LAMEL",1100,52,{"$f":"ROUND(I101*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1167},{"$f":"ROUND(J101*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":55},38,{"$f":"ROUND((L101*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M87)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M87*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L101*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M87)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M87*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L101*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M87)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M87*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L101*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M87)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M87*[1]Hypothèses!$J$25,0)","v":27},44,{"$f":"N101*[1]Hypothèses!$H$21","v":720},{"$f":"O101*[1]Hypothèses!$J$21","v":3360},{"$f":"P101*[1]Hypothèses!$L$21","v":4686},{"$f":"Q101*[1]Hypothèses!$N$21","v":85887},94653,{"$f":"(N101*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O87*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P87*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q87*[1]Hypothèses!$M$22)/1000","v":14.06},null,{"$f":"VLOOKUP(H101,[1]Struc_communautaires!C86:H179,2,FALSE)","v":1},{"$f":"Z101*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H101,[1]Struc_communautaires!C86:H179,3,FALSE)","v":1},{"$f":"AB101*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H101,[1]Struc_communautaires!C86:H179,4,FALSE)","v":0},{"$f":"AD101*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H101,[1]Struc_communautaires!C86:H179,5,FALSE)","v":1},{"$f":"AH101*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H101,[1]Struc_communautaires!C86:H179,6,FALSE)","v":11.875},{"$f":"AJ101*[1]Hypothèses!$F$21","v":4275},5715,{"$f":"(Z101*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB87*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD87+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH87*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ87*[1]Hypothèses!$F$21)/1000","v":4.7249999999999996},52,null,{"$f":"(VLOOKUP(E101,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K101)/([1]Hypothèses!$Z$26*1000)","v":16571.72416666667},{"$f":"AP101/[1]Hypothèses!$AC$26","v":4142.9310416666676},{"$f":"(AS101*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K101<[1]Hypothèses!$J$53,1,K101/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU101*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K101<[1]Hypothèses!$J$54,1,K101/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW101*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY101*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K101<[1]Hypothèses!$J$56,1,K101/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},53371.724166666667,{"$f":"AQ101/1000+AS101*[1]Hypothèses!$G$37+AU101*[1]Hypothèses!$G$38+AW101*[1]Hypothèses!$G$39+AY101*[1]Hypothèses!$G$40","v":13.742931041666667},2,153739.72416666668,{"$f":"(BI101/(VLOOKUP(E101,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":33.098076395652775},{"$f":"(BI101/(VLOOKUP(E101,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.631568353094039},32.527931041666669,{"$f":"BL101*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":30.720823761574074},{"$f":"BL101*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":33.178489662499999},{"$f":"BJ101*[1]Hypothèses!$X$8","v":36.407884035218053},{"$f":"(BI101/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":461.40373399359754},{"$f":"BP101/[1]Hypothèses!$AB$8","v":76.900622332266252},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL101*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.51043462714161159},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL101*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.94934644786226874},null,null,{"$f":"BQ101*[1]Hypothèses!$AC$8","v":25.633540777422084},{"$f":"4*SQRT(BJ101*[1]Hypothèses!$AF$3)","v":156.21315490376244},39.053288725940611]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","MANSABANG",750,62,{"$f":"ROUND(I102*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":796},{"$f":"ROUND(J102*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":66},23,{"$f":"ROUND((L102*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M88)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M88*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L102*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M88)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M88*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L102*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M88)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M88*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L102*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M88)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M88*[1]Hypothèses!$J$25,0)","v":31},53,{"$f":"N102*[1]Hypothèses!$H$21","v":900},{"$f":"O102*[1]Hypothèses!$J$21","v":4800},{"$f":"P102*[1]Hypothèses!$L$21","v":5467},{"$f":"Q102*[1]Hypothèses!$N$21","v":98611},109778,{"$f":"(N102*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O88*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P88*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q88*[1]Hypothèses!$M$22)/1000","v":16.36},null,{"$f":"VLOOKUP(H102,[1]Struc_communautaires!C87:H180,2,FALSE)","v":1},{"$f":"Z102*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H102,[1]Struc_communautaires!C87:H180,3,FALSE)","v":1},{"$f":"AB102*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H102,[1]Struc_communautaires!C87:H180,4,FALSE)","v":0},{"$f":"AD102*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H102,[1]Struc_communautaires!C87:H180,5,FALSE)","v":0},{"$f":"AH102*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H102,[1]Struc_communautaires!C87:H180,6,FALSE)","v":13.25},{"$f":"AJ102*[1]Hypothèses!$F$21","v":4770},5730,{"$f":"(Z102*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB88*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD88+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH88*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ88*[1]Hypothèses!$F$21)/1000","v":5.13},60,null,{"$f":"(VLOOKUP(E102,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K102)/([1]Hypothèses!$Z$26*1000)","v":11303.421111111113},{"$f":"AP102/[1]Hypothèses!$AC$26","v":2825.8552777777782},{"$f":"(AS102*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K102<[1]Hypothèses!$J$53,1,K102/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU102*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K102<[1]Hypothèses!$J$54,1,K102/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW102*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY102*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K102<[1]Hypothèses!$J$56,1,K102/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},48103.421111111114,{"$f":"AQ102/1000+AS102*[1]Hypothèses!$G$37+AU102*[1]Hypothèses!$G$38+AW102*[1]Hypothèses!$G$39+AY102*[1]Hypothèses!$G$40","v":12.42585527777778},2,163611.42111111112,{"$f":"(BI102/(VLOOKUP(E102,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":35.22331879083066},{"$f":"(BI102/(VLOOKUP(E102,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":43.240539660499245},33.91585527777778,{"$f":"BL102*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":32.031641095679014},{"$f":"BL102*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":34.594172383333337},{"$f":"BJ102*[1]Hypothèses!$X$8","v":38.745650669913729},{"$f":"(BI102/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":491.03067560357482},{"$f":"BP102/[1]Hypothèses!$AB$8","v":81.838445933929137},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL102*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.48954632625231143},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL102*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.91049674371468181},null,null,{"$f":"BQ102*[1]Hypothèses!$AC$8","v":27.279481977976378},{"$f":"4*SQRT(BJ102*[1]Hypothèses!$AF$3)","v":161.15039087170601},40.287597717926502]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","MEDINA DIOGOYE",780,52,{"$f":"ROUND(I103*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":828},{"$f":"ROUND(J103*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":55},34,{"$f":"ROUND((L103*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M89)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M89*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L103*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M89)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M89*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L103*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M89)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M89*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L103*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M89)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M89*[1]Hypothèses!$J$25,0)","v":27},44,{"$f":"N103*[1]Hypothèses!$H$21","v":720},{"$f":"O103*[1]Hypothèses!$J$21","v":3360},{"$f":"P103*[1]Hypothèses!$L$21","v":4686},{"$f":"Q103*[1]Hypothèses!$N$21","v":85887},94653,{"$f":"(N103*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O89*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P89*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q89*[1]Hypothèses!$M$22)/1000","v":14.06},null,{"$f":"VLOOKUP(H103,[1]Struc_communautaires!C88:H181,2,FALSE)","v":1},{"$f":"Z103*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H103,[1]Struc_communautaires!C88:H181,3,FALSE)","v":1},{"$f":"AB103*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H103,[1]Struc_communautaires!C88:H181,4,FALSE)","v":1},{"$f":"AD103*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H103,[1]Struc_communautaires!C88:H181,5,FALSE)","v":0},{"$f":"AH103*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H103,[1]Struc_communautaires!C88:H181,6,FALSE)","v":11.875},{"$f":"AJ103*[1]Hypothèses!$F$21","v":4275},5715,{"$f":"(Z103*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB89*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD89+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH89*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ89*[1]Hypothèses!$F$21)/1000","v":4.6360000000000001},52,null,{"$f":"(VLOOKUP(E103,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K103)/([1]Hypothèses!$Z$26*1000)","v":8802.5784000000003},{"$f":"AP103/[1]Hypothèses!$AC$26","v":2200.6446000000001},{"$f":"(AS103*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K103<[1]Hypothèses!$J$53,1,K103/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU103*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K103<[1]Hypothèses!$J$54,1,K103/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW103*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY103*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K103<[1]Hypothèses!$J$56,1,K103/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},45602.578399999999,{"$f":"AQ103/1000+AS103*[1]Hypothèses!$G$37+AU103*[1]Hypothèses!$G$38+AW103*[1]Hypothèses!$G$39+AY103*[1]Hypothèses!$G$40","v":11.8006446},2,145970.5784,{"$f":"(BI103/(VLOOKUP(E103,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.4254847378498},{"$f":"(BI103/(VLOOKUP(E103,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.207856580910978},30.496644600000003,{"$f":"BL103*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":28.802386566666669},{"$f":"BL103*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":31.106577492},{"$f":"BJ103*[1]Hypothèses!$X$8","v":34.568033211634784},{"$f":"(BI103/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":438.08696998799519},{"$f":"BP103/[1]Hypothèses!$AB$8","v":73.014494997999194},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL103*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.54443308667935153},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL103*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0125794557318306},null,null,{"$f":"BQ103*[1]Hypothèses!$AC$8","v":24.338164999333063},{"$f":"4*SQRT(BJ103*[1]Hypothèses!$AF$3)","v":152.21491841314995},38.053729603287486]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","MISSIRA KABADA",788,78,{"$f":"ROUND(I104*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":836},{"$f":"ROUND(J104*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":83},20,{"$f":"ROUND((L104*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M90)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M90*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L104*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M90)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M90*[1]Hypothèses!$H$25,0)","v":13},{"$f":"ROUND((L104*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M90)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M90*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L104*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M90)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M90*[1]Hypothèses!$J$25,0)","v":38},66,{"$f":"N104*[1]Hypothèses!$H$21","v":1080},{"$f":"O104*[1]Hypothèses!$J$21","v":6240},{"$f":"P104*[1]Hypothèses!$L$21","v":7029},{"$f":"Q104*[1]Hypothèses!$N$21","v":120878},135227,{"$f":"(N104*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O90*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P90*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q90*[1]Hypothèses!$M$22)/1000","v":20.190000000000001},null,{"$f":"VLOOKUP(H104,[1]Struc_communautaires!C89:H182,2,FALSE)","v":1},{"$f":"Z104*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H104,[1]Struc_communautaires!C89:H182,3,FALSE)","v":1},{"$f":"AB104*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H104,[1]Struc_communautaires!C89:H182,4,FALSE)","v":1},{"$f":"AD104*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H104,[1]Struc_communautaires!C89:H182,5,FALSE)","v":0},{"$f":"AH104*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H104,[1]Struc_communautaires!C89:H182,6,FALSE)","v":15.375},{"$f":"AJ104*[1]Hypothèses!$F$21","v":5535},6975,{"$f":"(Z104*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB90*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD90+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH90*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ90*[1]Hypothèses!$F$21)/1000","v":5.8959999999999999},74,null,{"$f":"(VLOOKUP(E104,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K104)/([1]Hypothèses!$Z$26*1000)","v":11871.432222222224},{"$f":"AP104/[1]Hypothèses!$AC$26","v":2967.8580555555559},{"$f":"(AS104*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K104<[1]Hypothèses!$J$53,1,K104/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU104*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K104<[1]Hypothèses!$J$54,1,K104/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW104*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY104*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K104<[1]Hypothèses!$J$56,1,K104/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},48671.432222222225,{"$f":"AQ104/1000+AS104*[1]Hypothèses!$G$37+AU104*[1]Hypothèses!$G$38+AW104*[1]Hypothèses!$G$39+AY104*[1]Hypothèses!$G$40","v":12.567858055555556},2,190873.43222222221,{"$f":"(BI104/(VLOOKUP(E104,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":41.092459842992938},{"$f":"(BI104/(VLOOKUP(E104,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":50.44556278583724},38.65385805555556,{"$f":"BL104*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":36.506421496913582},{"$f":"BL104*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":39.426935216666671},{"$f":"BJ104*[1]Hypothèses!$X$8","v":45.201705827292237},{"$f":"(BI104/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":572.84943644124314},{"$f":"BP104/[1]Hypothèses!$AB$8","v":95.474906073540524},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL104*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.42954010771907519},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL104*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.79889246104055534},null,null,{"$f":"BQ104*[1]Hypothèses!$AC$8","v":31.824968691180175},{"$f":"4*SQRT(BJ104*[1]Hypothèses!$AF$3)","v":174.05932549864093},43.514831374660233]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","BOGHAL","NDIOLOFENE",2204,80,{"$f":"ROUND(I105*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":2339},{"$f":"ROUND(J105*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":85},69,{"$f":"ROUND((L105*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M91)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M91*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L105*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M91)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M91*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L105*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M91)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M91*[1]Hypothèses!$I$25,0)","v":10},{"$f":"ROUND((L105*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M91)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M91*[1]Hypothèses!$J$25,0)","v":43},68,{"$f":"N105*[1]Hypothèses!$H$21","v":900},{"$f":"O105*[1]Hypothèses!$J$21","v":4800},{"$f":"P105*[1]Hypothèses!$L$21","v":7810},{"$f":"Q105*[1]Hypothèses!$N$21","v":136783},150293,{"$f":"(N105*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O91*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P91*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q91*[1]Hypothèses!$M$22)/1000","v":22.3},null,{"$f":"VLOOKUP(H105,[1]Struc_communautaires!C90:H183,2,FALSE)","v":1},{"$f":"Z105*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H105,[1]Struc_communautaires!C90:H183,3,FALSE)","v":1},{"$f":"AB105*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H105,[1]Struc_communautaires!C90:H183,4,FALSE)","v":1},{"$f":"AD105*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H105,[1]Struc_communautaires!C90:H183,5,FALSE)","v":0},{"$f":"AH105*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H105,[1]Struc_communautaires!C90:H183,6,FALSE)","v":15.625},{"$f":"AJ105*[1]Hypothèses!$F$21","v":5625},7065,{"$f":"(Z105*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB91*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD91+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH91*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ91*[1]Hypothèses!$F$21)/1000","v":5.9859999999999998},79,null,{"$f":"(VLOOKUP(E105,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K105)/([1]Hypothèses!$Z$26*1000)","v":33214.449722222227},{"$f":"AP105/[1]Hypothèses!$AC$26","v":8303.6124305555568},{"$f":"(AS105*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K105<[1]Hypothèses!$J$53,1,K105/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU105*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K105<[1]Hypothèses!$J$54,1,K105/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW105*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY105*[1]Hypothèses!$I$40)*1000","v":8000},{"$f":"ROUND(IF(K105<[1]Hypothèses!$J$56,1,K105/[1]Hypothèses!$J$56),0)","v":5},{"$nulls":6},98814.449722222227,{"$f":"AQ105/1000+AS105*[1]Hypothèses!$G$37+AU105*[1]Hypothèses!$G$38+AW105*[1]Hypothèses!$G$39+AY105*[1]Hypothèses!$G$40","v":26.503612430555556},4,256172.44972222223,{"$f":"(BI105/(VLOOKUP(E105,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":55.150452216083636},{"$f":"(BI105/(VLOOKUP(E105,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":67.703311278119187},54.789612430555557,{"$f":"BL105*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":51.745745073302473},{"$f":"BL105*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":55.885404679166662},{"$f":"BJ105*[1]Hypothèses!$X$8","v":60.665497437692004},{"$f":"(BI105/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":768.82487911831402},{"$f":"BP105/[1]Hypothèses!$AB$8","v":128.13747985305233},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL105*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.30303887208520675},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL105*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.56361551799358023},null,null,{"$f":"BQ105*[1]Hypothèses!$AC$8","v":42.712493284350771},{"$f":"4*SQRT(BJ105*[1]Hypothèses!$AF$3)","v":201.64653582413496},50.411633956033739]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","DIOSSONG","NDORONG SERERE",900,89,{"$f":"ROUND(I106*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":955},{"$f":"ROUND(J106*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":94},78,{"$f":"ROUND((L106*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M92)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M92*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L106*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M92)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M92*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L106*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M92)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M92*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L106*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M92)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M92*[1]Hypothèses!$J$25,0)","v":48},76,{"$f":"N106*[1]Hypothèses!$H$21","v":1080},{"$f":"O106*[1]Hypothèses!$J$21","v":5280},{"$f":"P106*[1]Hypothèses!$L$21","v":8591},{"$f":"Q106*[1]Hypothèses!$N$21","v":152688},167639,{"$f":"(N106*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O92*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P92*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q92*[1]Hypothèses!$M$22)/1000","v":24.87},null,{"$f":"VLOOKUP(H106,[1]Struc_communautaires!C91:H184,2,FALSE)","v":3},{"$f":"Z106*[1]Hypothèses!$J$21","v":1440},{"$f":"VLOOKUP(H106,[1]Struc_communautaires!C91:H184,3,FALSE)","v":1},{"$f":"AB106*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H106,[1]Struc_communautaires!C91:H184,4,FALSE)","v":1},{"$f":"AD106*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H106,[1]Struc_communautaires!C91:H184,5,FALSE)","v":0},{"$f":"AH106*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H106,[1]Struc_communautaires!C91:H184,6,FALSE)","v":16.75},{"$f":"AJ106*[1]Hypothèses!$F$21","v":6030},8430,{"$f":"(Z106*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB92*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD92+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH92*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ92*[1]Hypothèses!$F$21)/1000","v":6.5709999999999997},86,null,{"$f":"(VLOOKUP(E106,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K106)/([1]Hypothèses!$Z$26*1000)","v":10152.732333333333},{"$f":"AP106/[1]Hypothèses!$AC$26","v":2538.1830833333333},{"$f":"(AS106*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K106<[1]Hypothèses!$J$53,1,K106/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU106*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K106<[1]Hypothèses!$J$54,1,K106/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW106*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY106*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K106<[1]Hypothèses!$J$56,1,K106/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},46952.732333333333,{"$f":"AQ106/1000+AS106*[1]Hypothèses!$G$37+AU106*[1]Hypothèses!$G$38+AW106*[1]Hypothèses!$G$39+AY106*[1]Hypothèses!$G$40","v":12.138183083333333},2,223021.73233333335,{"$f":"(BI106/(VLOOKUP(E106,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":48.013552610886904},{"$f":"(BI106/(VLOOKUP(E106,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":52.264610565419147},43.579183083333334,{"$f":"BL106*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":41.158117356481476},{"$f":"BL106*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":44.450766744999996},{"$f":"BJ106*[1]Hypothèses!$X$8","v":52.814907871975599},{"$f":"(BI106/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":669.33293017206893},{"$f":"BP106/[1]Hypothèses!$AB$8","v":111.55548836201149},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL106*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.38099342801336422},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL106*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.708601529580418},null,null,{"$f":"BQ106*[1]Hypothèses!$AC$8","v":37.185162787337163},{"$f":"4*SQRT(BJ106*[1]Hypothèses!$AF$3)","v":188.1473679564896},47.036841989122401]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","Loule Séssene","SAKHOR",1375,145,{"$f":"ROUND(I107*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1459},{"$f":"ROUND(J107*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":154},90,{"$f":"ROUND((L107*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M93)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M93*[1]Hypothèses!$G$25,0)","v":11},{"$f":"ROUND((L107*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M93)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M93*[1]Hypothèses!$H$25,0)","v":20},{"$f":"ROUND((L107*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M93)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M93*[1]Hypothèses!$I$25,0)","v":17},{"$f":"ROUND((L107*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M93)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M93*[1]Hypothèses!$J$25,0)","v":75},123,{"$f":"N107*[1]Hypothèses!$H$21","v":1980},{"$f":"O107*[1]Hypothèses!$J$21","v":9600},{"$f":"P107*[1]Hypothèses!$L$21","v":13277},{"$f":"Q107*[1]Hypothèses!$N$21","v":238575},263432,{"$f":"(N107*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O93*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P93*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q93*[1]Hypothèses!$M$22)/1000","v":39.159999999999997},null,{"$f":"VLOOKUP(H107,[1]Struc_communautaires!C92:H185,2,FALSE)","v":1},{"$f":"Z107*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H107,[1]Struc_communautaires!C92:H185,3,FALSE)","v":2},{"$f":"AB107*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H107,[1]Struc_communautaires!C92:H185,4,FALSE)","v":1},{"$f":"AD107*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H107,[1]Struc_communautaires!C92:H185,5,FALSE)","v":0},{"$f":"AH107*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H107,[1]Struc_communautaires!C92:H185,6,FALSE)","v":24.25},{"$f":"AJ107*[1]Hypothèses!$F$21","v":8730},10650,{"$f":"(Z107*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB93*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD93+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH93*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ93*[1]Hypothèses!$F$21)/1000","v":9.1809999999999992},133,null,{"$f":"(VLOOKUP(E107,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K107)/([1]Hypothèses!$Z$26*1000)","v":15510.823533333336},{"$f":"AP107/[1]Hypothèses!$AC$26","v":3877.705883333334},{"$f":"(AS107*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K107<[1]Hypothèses!$J$53,1,K107/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU107*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K107<[1]Hypothèses!$J$54,1,K107/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW107*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY107*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K107<[1]Hypothèses!$J$56,1,K107/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},53910.823533333336,{"$f":"AQ107/1000+AS107*[1]Hypothèses!$G$37+AU107*[1]Hypothèses!$G$38+AW107*[1]Hypothèses!$G$39+AY107*[1]Hypothèses!$G$40","v":13.677705883333333},2,327992.82353333331,{"$f":"(BI107/(VLOOKUP(E107,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":70.612404109450523},{"$f":"(BI107/(VLOOKUP(E107,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":76.864335196717349},62.018705883333325,{"$f":"BL107*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":58.573222223148136},{"$f":"BL107*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":63.25908000099998},{"$f":"BJ107*[1]Hypothèses!$X$8","v":77.673644520395584},{"$f":"(BI107/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":984.37221948779506},{"$f":"BP107/[1]Hypothèses!$AB$8","v":164.06203658129917},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL107*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.26771571764452295},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL107*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.49791873840137202},null,null,{"$f":"BQ107*[1]Hypothèses!$AC$8","v":54.687345527099723},{"$f":"4*SQRT(BJ107*[1]Hypothèses!$AF$3)","v":228.16904545055115},57.042261362637788]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","SALIKEGNE",946,58,{"$f":"ROUND(I108*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1004},{"$f":"ROUND(J108*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":62},40,{"$f":"ROUND((L108*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M94)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M94*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L108*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M94)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M94*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L108*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M94)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M94*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L108*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M94)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M94*[1]Hypothèses!$J$25,0)","v":30},49,{"$f":"N108*[1]Hypothèses!$H$21","v":720},{"$f":"O108*[1]Hypothèses!$J$21","v":3840},{"$f":"P108*[1]Hypothèses!$L$21","v":5467},{"$f":"Q108*[1]Hypothèses!$N$21","v":95430},105457,{"$f":"(N108*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O94*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P94*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q94*[1]Hypothèses!$M$22)/1000","v":15.68},null,{"$f":"VLOOKUP(H108,[1]Struc_communautaires!C93:H186,2,FALSE)","v":1},{"$f":"Z108*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H108,[1]Struc_communautaires!C93:H186,3,FALSE)","v":1},{"$f":"AB108*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H108,[1]Struc_communautaires!C93:H186,4,FALSE)","v":0},{"$f":"AD108*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H108,[1]Struc_communautaires!C93:H186,5,FALSE)","v":0},{"$f":"AH108*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H108,[1]Struc_communautaires!C93:H186,6,FALSE)","v":12.75},{"$f":"AJ108*[1]Hypothèses!$F$21","v":4590},5550,{"$f":"(Z108*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB94*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD94+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH94*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ94*[1]Hypothèses!$F$21)/1000","v":4.95},56,null,{"$f":"(VLOOKUP(E108,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K108)/([1]Hypothèses!$Z$26*1000)","v":14257.078888888891},{"$f":"AP108/[1]Hypothèses!$AC$26","v":3564.2697222222228},{"$f":"(AS108*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K108<[1]Hypothèses!$J$53,1,K108/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU108*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K108<[1]Hypothèses!$J$54,1,K108/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW108*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY108*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K108<[1]Hypothèses!$J$56,1,K108/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51057.078888888893,{"$f":"AQ108/1000+AS108*[1]Hypothèses!$G$37+AU108*[1]Hypothèses!$G$38+AW108*[1]Hypothèses!$G$39+AY108*[1]Hypothèses!$G$40","v":13.164269722222224},2,162064.07888888888,{"$f":"(BI108/(VLOOKUP(E108,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.890197007511915},{"$f":"(BI108/(VLOOKUP(E108,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":42.831595637679911},33.794269722222225,{"$f":"BL108*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":31.916810293209878},{"$f":"BL108*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":34.470155116666668},{"$f":"BJ108*[1]Hypothèses!$X$8","v":38.379216708263108},{"$f":"(BI108/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":486.38679138321993},{"$f":"BP108/[1]Hypothèses!$AB$8","v":81.064465230536655},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL108*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.49130762373075426},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL108*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.91377254323116841},null,null,{"$f":"BQ108*[1]Hypothèses!$AC$8","v":27.021488410178883},{"$f":"4*SQRT(BJ108*[1]Hypothèses!$AF$3)","v":160.38654697230183},40.096636743075457]
[null,null,null,"Sud Solar System","KOLDA","KOLDA","MEDINA  EL HADJI","SARE KOUBE",1030,67,{"$f":"ROUND(I109*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1093},{"$f":"ROUND(J109*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":71},29,{"$f":"ROUND((L109*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M95)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M95*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L109*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M95)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M95*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L109*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M95)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M95*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L109*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M95)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M95*[1]Hypothèses!$J$25,0)","v":34},57,{"$f":"N109*[1]Hypothèses!$H$21","v":900},{"$f":"O109*[1]Hypothèses!$J$21","v":4800},{"$f":"P109*[1]Hypothèses!$L$21","v":6248},{"$f":"Q109*[1]Hypothèses!$N$21","v":108154},120102,{"$f":"(N109*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O95*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P95*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q95*[1]Hypothèses!$M$22)/1000","v":17.89},null,{"$f":"VLOOKUP(H109,[1]Struc_communautaires!C94:H187,2,FALSE)","v":1},{"$f":"Z109*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H109,[1]Struc_communautaires!C94:H187,3,FALSE)","v":1},{"$f":"AB109*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H109,[1]Struc_communautaires!C94:H187,4,FALSE)","v":0},{"$f":"AD109*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H109,[1]Struc_communautaires!C94:H187,5,FALSE)","v":0},{"$f":"AH109*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H109,[1]Struc_communautaires!C94:H187,6,FALSE)","v":13.875},{"$f":"AJ109*[1]Hypothèses!$F$21","v":4995},5955,{"$f":"(Z109*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB95*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD95+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH95*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ95*[1]Hypothèses!$F$21)/1000","v":5.3550000000000004},64,null,{"$f":"(VLOOKUP(E109,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K109)/([1]Hypothèses!$Z$26*1000)","v":23077.498772222225},{"$f":"AP109/[1]Hypothèses!$AC$26","v":5769.3746930555562},{"$f":"(AS109*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K109<[1]Hypothèses!$J$53,1,K109/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU109*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K109<[1]Hypothèses!$J$54,1,K109/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW109*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY109*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K109<[1]Hypothèses!$J$56,1,K109/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},59877.498772222229,{"$f":"AQ109/1000+AS109*[1]Hypothèses!$G$37+AU109*[1]Hypothèses!$G$38+AW109*[1]Hypothèses!$G$39+AY109*[1]Hypothèses!$G$40","v":15.369374693055557},2,185934.49877222223,{"$f":"(BI109/(VLOOKUP(E109,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":39.405882847218876},{"$f":"(BI109/(VLOOKUP(E109,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":47.762113247685747},38.614374693055559,{"$f":"BL109*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":36.46913165455247},{"$f":"BL109*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":39.386662186916674},{"$f":"BJ109*[1]Hypothèses!$X$8","v":43.346471131940767},{"$f":"(BI109/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":558.02670699946657},{"$f":"BP109/[1]Hypothèses!$AB$8","v":93.004451166577766},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL109*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.42997931430771408},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL109*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.79970933198275007},null,null,{"$f":"BQ109*[1]Hypothèses!$AC$8","v":31.001483722192589},{"$f":"4*SQRT(BJ109*[1]Hypothèses!$AF$3)","v":170.44990262712835},42.612475656782088]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","SARRE BITEYE",900,70,{"$f":"ROUND(I110*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":955},{"$f":"ROUND(J110*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":74},31,{"$f":"ROUND((L110*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M96)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M96*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L110*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M96)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M96*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L110*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M96)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M96*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L110*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M96)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M96*[1]Hypothèses!$J$25,0)","v":35},59,{"$f":"N110*[1]Hypothèses!$H$21","v":900},{"$f":"O110*[1]Hypothèses!$J$21","v":5280},{"$f":"P110*[1]Hypothèses!$L$21","v":6248},{"$f":"Q110*[1]Hypothèses!$N$21","v":111335},123763,{"$f":"(N110*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O96*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P96*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q96*[1]Hypothèses!$M$22)/1000","v":18.43},null,{"$f":"VLOOKUP(H110,[1]Struc_communautaires!C95:H188,2,FALSE)","v":1},{"$f":"Z110*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H110,[1]Struc_communautaires!C95:H188,3,FALSE)","v":1},{"$f":"AB110*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H110,[1]Struc_communautaires!C95:H188,4,FALSE)","v":0},{"$f":"AD110*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H110,[1]Struc_communautaires!C95:H188,5,FALSE)","v":0},{"$f":"AH110*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H110,[1]Struc_communautaires!C95:H188,6,FALSE)","v":14.25},{"$f":"AJ110*[1]Hypothèses!$F$21","v":5130},6090,{"$f":"(Z110*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB96*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD96+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH96*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ96*[1]Hypothèses!$F$21)/1000","v":5.49},66,null,{"$f":"(VLOOKUP(E110,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K110)/([1]Hypothèses!$Z$26*1000)","v":13561.26527777778},{"$f":"AP110/[1]Hypothèses!$AC$26","v":3390.3163194444451},{"$f":"(AS110*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K110<[1]Hypothèses!$J$53,1,K110/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU110*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K110<[1]Hypothèses!$J$54,1,K110/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW110*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY110*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K110<[1]Hypothèses!$J$56,1,K110/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},50361.265277777784,{"$f":"AQ110/1000+AS110*[1]Hypothèses!$G$37+AU110*[1]Hypothèses!$G$38+AW110*[1]Hypothèses!$G$39+AY110*[1]Hypothèses!$G$40","v":12.990316319444444},2,180214.2652777778,{"$f":"(BI110/(VLOOKUP(E110,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.797685842626088},{"$f":"(BI110/(VLOOKUP(E110,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":47.628472585904795},36.910316319444448,{"$f":"BL110*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":34.859743190586421},{"$f":"BL110*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":37.648522645833332},{"$f":"BJ110*[1]Hypothèses!$X$8","v":42.677454426888701},{"$f":"(BI110/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":540.85913948912901},{"$f":"BP110/[1]Hypothèses!$AB$8","v":90.14318991485483},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL110*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.44983039996854424},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL110*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.8366299417067653},null,null,{"$f":"BQ110*[1]Hypothèses!$AC$8","v":30.047729971618274},{"$f":"4*SQRT(BJ110*[1]Hypothèses!$AF$3)","v":169.12941145185647},42.282352862964117]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","Mangarounkou","SEGAFOULA",1413,68,{"$f":"ROUND(I111*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1499},{"$f":"ROUND(J111*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":72},45,{"$f":"ROUND((L111*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M97)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M97*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L111*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M97)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M97*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L111*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M97)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M97*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L111*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M97)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M97*[1]Hypothèses!$J$25,0)","v":35},57,{"$f":"N111*[1]Hypothèses!$H$21","v":900},{"$f":"O111*[1]Hypothèses!$J$21","v":4320},{"$f":"P111*[1]Hypothèses!$L$21","v":6248},{"$f":"Q111*[1]Hypothèses!$N$21","v":111335},122803,{"$f":"(N111*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O97*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P97*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q97*[1]Hypothèses!$M$22)/1000","v":18.25},null,{"$f":"VLOOKUP(H111,[1]Struc_communautaires!C96:H189,2,FALSE)","v":1},{"$f":"Z111*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H111,[1]Struc_communautaires!C96:H189,3,FALSE)","v":1},{"$f":"AB111*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H111,[1]Struc_communautaires!C96:H189,4,FALSE)","v":0},{"$f":"AD111*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H111,[1]Struc_communautaires!C96:H189,5,FALSE)","v":0},{"$f":"AH111*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H111,[1]Struc_communautaires!C96:H189,6,FALSE)","v":14},{"$f":"AJ111*[1]Hypothèses!$F$21","v":5040},6000,{"$f":"(Z111*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB97*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD97+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH97*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ97*[1]Hypothèses!$F$21)/1000","v":5.4},65,null,{"$f":"(VLOOKUP(E111,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K111)/([1]Hypothèses!$Z$26*1000)","v":21286.216388888894},{"$f":"AP111/[1]Hypothèses!$AC$26","v":5321.5540972222234},{"$f":"(AS111*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K111<[1]Hypothèses!$J$53,1,K111/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU111*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K111<[1]Hypothèses!$J$54,1,K111/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW111*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY111*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K111<[1]Hypothèses!$J$56,1,K111/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},59686.21638888889,{"$f":"AQ111/1000+AS111*[1]Hypothèses!$G$37+AU111*[1]Hypothèses!$G$38+AW111*[1]Hypothèses!$G$39+AY111*[1]Hypothèses!$G$40","v":15.121554097222221},2,188489.21638888889,{"$f":"(BI111/(VLOOKUP(E111,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.579170527410177},{"$f":"(BI111/(VLOOKUP(E111,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":49.815443087589365},38.771554097222221,{"$f":"BL111*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":36.617578869598766},{"$f":"BL111*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":39.546985179166661},{"$f":"BJ111*[1]Hypothèses!$X$8","v":44.637087580151196},{"$f":"(BI111/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":565.69392673736161},{"$f":"BP111/[1]Hypothèses!$AB$8","v":94.282321122893606},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL111*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.42823618344797593},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL111*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.79646732017191646},null,null,{"$f":"BQ111*[1]Hypothèses!$AC$8","v":31.427440374297866},{"$f":"4*SQRT(BJ111*[1]Hypothèses!$AF$3)","v":172.96881466451973},43.242203666129932]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","KAOUR","SINGHERE BAINOUCK",681,55,{"$f":"ROUND(I112*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":723},{"$f":"ROUND(J112*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":58},23,{"$f":"ROUND((L112*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M98)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M98*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L112*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M98)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M98*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L112*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M98)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M98*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L112*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M98)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M98*[1]Hypothèses!$J$25,0)","v":27},45,{"$f":"N112*[1]Hypothèses!$H$21","v":720},{"$f":"O112*[1]Hypothèses!$J$21","v":3840},{"$f":"P112*[1]Hypothèses!$L$21","v":4686},{"$f":"Q112*[1]Hypothèses!$N$21","v":85887},95133,{"$f":"(N112*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O98*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P98*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q98*[1]Hypothèses!$M$22)/1000","v":14.15},null,{"$f":"VLOOKUP(H112,[1]Struc_communautaires!C97:H190,2,FALSE)","v":1},{"$f":"Z112*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H112,[1]Struc_communautaires!C97:H190,3,FALSE)","v":2},{"$f":"AB112*[1]Hypothèses!$J$21","v":960},{"$f":"VLOOKUP(H112,[1]Struc_communautaires!C97:H190,4,FALSE)","v":1},{"$f":"AD112*[1]Hypothèses!$J$21","v":480},null,null,{"$f":"VLOOKUP(H112,[1]Struc_communautaires!C97:H190,5,FALSE)","v":0},{"$f":"AH112*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H112,[1]Struc_communautaires!C97:H190,6,FALSE)","v":12.25},{"$f":"AJ112*[1]Hypothèses!$F$21","v":4410},6330,{"$f":"(Z112*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB98*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD98+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH98*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ98*[1]Hypothèses!$F$21)/1000","v":4.8609999999999998},53,null,{"$f":"(VLOOKUP(E112,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K112)/([1]Hypothèses!$Z$26*1000)","v":10266.800833333335},{"$f":"AP112/[1]Hypothèses!$AC$26","v":2566.7002083333336},{"$f":"(AS112*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K112<[1]Hypothèses!$J$53,1,K112/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU112*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K112<[1]Hypothèses!$J$54,1,K112/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW112*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY112*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K112<[1]Hypothèses!$J$56,1,K112/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},45466.800833333335,{"$f":"AQ112/1000+AS112*[1]Hypothèses!$G$37+AU112*[1]Hypothèses!$G$38+AW112*[1]Hypothèses!$G$39+AY112*[1]Hypothèses!$G$40","v":11.966700208333332},2,146929.80083333334,{"$f":"(BI112/(VLOOKUP(E112,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.631992311289139},{"$f":"(BI112/(VLOOKUP(E112,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.831787152122835},30.977700208333331,{"$f":"BL112*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":29.256716863425925},{"$f":"BL112*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":31.597254212499998},{"$f":"BJ112*[1]Hypothèses!$X$8","v":34.795191542418053},{"$f":"(BI112/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":440.9657888155262},{"$f":"BP112/[1]Hypothèses!$AB$8","v":73.494298135921028},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL112*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.53597853427720532},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL112*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.99685501451163083},null,null,{"$f":"BQ112*[1]Hypothèses!$AC$8","v":24.49809937864034},{"$f":"4*SQRT(BJ112*[1]Hypothèses!$AF$3)","v":152.71422753387208},38.178556883468019]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","VELINGARA SARE YAYA 3",779,57,{"$f":"ROUND(I113*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":827},{"$f":"ROUND(J113*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":60},20,{"$f":"ROUND((L113*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M99)*[1]Hypothèses!$G$24+'[1]Fhypo DA'!M99*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L113*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M99)*[1]Hypothèses!$H$24+'[1]Fhypo DA'!M99*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L113*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M99)*[1]Hypothèses!$I$24+'[1]Fhypo DA'!M99*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L113*[1]Hypothèses!$U$4-'[1]Fhypo DA'!M99)*[1]Hypothèses!$J$24+'[1]Fhypo DA'!M99*[1]Hypothèses!$J$25,0)","v":28},47,{"$f":"N113*[1]Hypothèses!$H$21","v":720},{"$f":"O113*[1]Hypothèses!$J$21","v":4320},{"$f":"P113*[1]Hypothèses!$L$21","v":4686},{"$f":"Q113*[1]Hypothèses!$N$21","v":89068},98794,{"$f":"(N113*[1]Hypothèses!$G$21+'[1]Fhypo DA'!O99*[1]Hypothèses!$I$21+'[1]Fhypo DA'!P99*[1]Hypothèses!$K$21+'[1]Fhypo DA'!Q99*[1]Hypothèses!$M$22)/1000","v":14.69},null,{"$f":"VLOOKUP(H113,[1]Struc_communautaires!C98:H191,2,FALSE)","v":1},{"$f":"Z113*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H113,[1]Struc_communautaires!C98:H191,3,FALSE)","v":1},{"$f":"AB113*[1]Hypothèses!$J$21","v":480},{"$f":"VLOOKUP(H113,[1]Struc_communautaires!C98:H191,4,FALSE)","v":0},{"$f":"AD113*[1]Hypothèses!$J$21","v":0},null,null,{"$f":"VLOOKUP(H113,[1]Struc_communautaires!C98:H191,5,FALSE)","v":0},{"$f":"AH113*[1]Hypothèses!$J$21","v":0},{"$f":"VLOOKUP(H113,[1]Struc_communautaires!C98:H191,6,FALSE)","v":12.5},{"$f":"AJ113*[1]Hypothèses!$F$21","v":4500},5460,{"$f":"(Z113*[1]Hypothèses!$L$29+'[1]Fhypo DA'!AB99*[1]Hypothèses!$L$32+'[1]Fhypo DA'!AD99+[1]Hypothèses!$L$31+'[1]Fhypo DA'!AH99*[1]Hypothèses!$L$33+'[1]Fhypo DA'!AJ99*[1]Hypothèses!$F$21)/1000","v":4.8600000000000003},54,null,{"$f":"(VLOOKUP(E113,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K113)/([1]Hypothèses!$Z$26*1000)","v":11743.629722222224},{"$f":"AP113/[1]Hypothèses!$AC$26","v":2935.9074305555559},{"$f":"(AS113*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K113<[1]Hypothèses!$J$53,1,K113/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU113*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K113<[1]Hypothèses!$J$54,1,K113/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW113*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY113*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K113<[1]Hypothèses!$J$56,1,K113/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},48543.62972222222,{"$f":"AQ113/1000+AS113*[1]Hypothèses!$G$37+AU113*[1]Hypothèses!$G$38+AW113*[1]Hypothèses!$G$39+AY113*[1]Hypothèses!$G$40","v":12.535907430555556},2,152797.62972222222,{"$f":"(BI113/(VLOOKUP(E113,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":32.89525624579781},{"$f":"(BI113/(VLOOKUP(E113,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.382584071237133},32.085907430555558,{"$f":"BL113*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":30.303357017746912},{"$f":"BL113*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":32.72762557916667},{"$f":"BJ113*[1]Hypothèses!$X$8","v":36.184781870377591},{"$f":"(BI113/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":458.57631969454445},{"$f":"BP113/[1]Hypothèses!$AB$8","v":76.429386615757409},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL113*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.51746650422389806},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL113*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.96242488567761841},null,null,{"$f":"BQ113*[1]Hypothèses!$AC$8","v":25.476462205252467},{"$f":"4*SQRT(BJ113*[1]Hypothèses!$AF$3)","v":155.73379377932656},38.93344844483164]
[null,null,null,"SOUS TOTAL SUD SOLAR SYSTEM",{"$nulls":8},{"$f":"SUM(M79:M113)","v":1215},{"$nulls":26},{"$f":"SUM(AN79:AN113)","v":2236},{"$nulls":19},{"$f":"SUM(BH79:BH113)","v":78},{"$nulls":9},"Max",{"$f":"MAX(BS6:BS113)","v":0.73061909264719482},{"$f":"MAX(BT6:BT113)","v":1.3588628268209897}]
[{"$nulls":69},"Min",{"$f":"MIN(BS6:BS113)","v":0.18789130901665069},{"$f":"MIN(BT6:BT113)","v":0.34945502776335413}]
[{"$nulls":8},"TOTAL ABONNES 2020",null,null,null,{"$f":"+M114+M77+M65+M34+M31+M23+M20+M16","v":3099},{"$nulls":4},{"$f":"SUM(R6:R115)","v":5178},{"$nulls":4},{"$f":"SUM(W6:W115)","v":10960956},null,null,{"$f":"SUM(Z6:Z115)","v":145},null,{"$f":"SUM(AB6:AB115)","v":148},null,{"$f":"SUM(AD6:AD115)","v":61},null,null,null,{"$f":"SUM(AH6:AH115)","v":10},null,{"$f":"SUM(AJ6:AJ115)","v":1437},null,{"$f":"SUM(AL6:AL115)","v":621555},null,{"$f":"AN16+AN20+AN22+AN31+AN33+AN65+AN77+AN114","v":5998},{"$nulls":4},{"$f":"SUM(AS6:AS115)","v":121},null,{"$f":"SUM(AU6:AU115)","v":121},null,{"$f":"SUM(AW6:AW115)","v":312},null,{"$f":"SUM(AY6:AY115)","v":235},{"$nulls":6},{"$f":"SUM(BF6:BF115)","v":5265350.1854833364},null,{"$f":"BH114+BH77+BH65+BH33+BH31+BH22+BH20+BH16","v":214}]
[{"$nulls":8},"TOTAL SANS NEANT ET ERA",null,null,null,{"$f":"+M116-M34-M23","v":3061},{"$nulls":4},{"$f":"R116-R22-R33","v":5101},{"$nulls":4},{"$f":"W116-W22-W33","v":10798840},null,null,{"$f":"Z116-Z22-Z33","v":141},null,{"$f":"AB116-AB22-AB33","v":145},null,{"$f":"AD116-AD22-AD33","v":59},null,null,null,{"$f":"AH116-AH22-AH33","v":10},null,{"$f":"AJ116-AJ22-AJ33","v":1414.625},null,{"$f":"AL116-AL22-AL33","v":609180},null,{"$f":"AN116-AN22-AN33","v":5904},{"$nulls":4},{"$f":"AS116-AS22-AS33","v":119},null,{"$f":"AU116-AU22-AU33","v":119},null,{"$f":"AW116-AW22-AW33","v":306},null,{"$f":"AY116-AY22-AY33","v":233},{"$nulls":6},{"$f":"BF116-BF22-BF33","v":5179802.2108388925},null,{"$f":"BH116-BH22-BH33","v":210}]
[{"$nulls":13},{"$f":"M117/6","v":510.16666666666669},{"$nulls":4},{"$f":"R117/6","v":850.16666666666663},{"$nulls":21},{"$f":"AN117/6","v":984},{"$nulls":19},{"$f":"BH117/6","v":35}]
[{"$nulls":21},"Conso Dom Moy (Wh/an)",{"$f":"365*W117/R117","v":772706.64575573418},{"$nulls":12},{"$f":"AB117+AD117+AH117+AJ117","v":1628.625},null,{"$f":"365*AL117/AJ119","v":136526.64057103384},{"$nulls":20},{"$f":"365*BF117/BH117","v":9002989.5569342654}]
[{"$nulls":50},{"$f":"AY116+AW116+AU116+AS116+AJ116+AH116+AD116+AB116+Z116+R116","v":7768}]
[{"$nulls":10},{"$f":"2*1000*5*6/(1370*2*0.8)","v":27.372262773722628}]

{"sheet":"Bordereaux Act-AGR","index":13,"n_rows":92,"n_cols":205,"rows_kept":92,"cut":false,"hidden":false,"merged":[[3,201,4,201],[3,130,4,130],[3,109,4,109],[3,50,4,50],[3,47,4,47],[3,34,4,34],[3,196,4,196],[3,197,4,197],[3,198,4,198],[3,199,4,199],[91,189,91,190],[91,191,91,192],[91,193,91,194],[91,195,91,196],[91,197,91,198],[91,199,91,200],[91,177,91,178],[91,179,91,180],[91,181,91,182],[91,183,91,184],[91,185,91,186],[91,187,91,188],[91,165,91,166],[91,167,91,168],[91,169,91,170],[91,171,91,172],[91,173,91,174],[91,175,91,176],[91,153,91,154],[91,155,91,156],[91,157,91,158],[91,159,91,160],[91,77,91,78],[91,161,91,162],[91,163,91,164],[91,141,91,142],[91,143,91,144],[91,145,91,146],[91,147,91,148],[91,149,91,150],[91,151,91,152],[91,128,91,129],[91,131,91,132],[91,133,91,134],[91,135,91,136],[91,137,91,138],[91,139,91,140],[91,116,91,117],[91,118,91,119],[91,120,91,121],[91,122,91,123],[91,124,91,125],[91,126,91,127],[91,103,91,104],[91,105,91,106],[91,107,91,108],[91,110,91,111],[91,112,91,113],[91,114,91,115],[91,91,91,92],[91,93,91,94],[91,95,91,96],[91,97,91,98],[91,99,91,100],[91,101,91,102],[91,79,91,80],[91,81,91,82],[91,83,91,84],[91,85,91,86],[91,87,91,88],[91,89,91,90],[90,191,90,192],[90,193,90,194],[90,195,90,196],[90,197,90,198],[90,199,90,200],[90,137,90,138],[90,139,90,140],[90,141,90,142],[90,118,90,119],[90,120,90,121],[90,122,90,123],[90,124,90,125],[90,126,90,127],[90,128,90,129],[90,105,90,106],[90,107,90,108],[90,110,90,111],[90,112,90,113],[90,114,90,115],[90,116,90,117],[90,143,90,144],[90,145,90,146],[90,147,90,148],[90,149,90,150],[90,151,90,152],[90,153,90,154],[90,131,90,132],[90,133,90,134],[90,135,90,136],[90,179,90,180],[90,181,90,182],[90,183,90,184],[91,27,91,28],[91,29,91,30],[91,32,91,33],[91,35,91,36],[91,37,91,38],[91,39,91,40],[91,14,91,15],[91,16,91,17],[91,18,91,19],[91,20,91,21],[91,22,91,23],[91,24,91,25],[91,67,91,68],[91,69,91,70],[91,71,91,72],[91,73,91,74],[91,75,91,76],[91,55,91,56],[91,57,91,58],[91,59,91,60],[91,61,91,62],[91,63,91,64],[91,65,91,66],[91,41,91,42],[91,43,91,44],[91,45,91,46],[91,48,91,49],[91,51,91,52],[91,53,91,54],[90,185,90,186],[90,187,90,188],[90,189,90,190],[90,167,90,168],[90,169,90,170],[90,171,90,172],[90,173,90,174],[90,175,90,176],[90,177,90,178],[90,155,90,156],[90,157,90,158],[90,159,90,160],[90,161,90,162],[90,163,90,164],[90,165,90,166],[90,93,90,94],[90,95,90,96],[90,97,90,98],[90,99,90,100],[90,101,90,102],[90,103,90,104],[90,81,90,82],[90,83,90,84],[90,85,90,86],[90,87,90,88],[90,89,90,90],[90,91,90,92],[90,69,90,70],[90,71,90,72],[90,73,90,74],[90,75,90,76],[90,77,90,78],[90,79,90,80],[90,57,90,58],[90,59,90,60],[90,61,90,62],[90,63,90,64],[90,65,90,66],[90,67,90,68],[90,43,90,44],[90,45,90,46],[90,48,90,49],[90,51,90,52],[90,53,90,54],[90,55,90,56],[90,29,90,30],[90,32,90,33],[90,35,90,36],[90,37,90,38],[90,39,90,40],[90,41,90,42],[90,16,90,17],[90,18,90,19],[90,20,90,21],[90,22,90,23],[90,24,90,25],[90,27,90,28],[89,193,89,194],[89,195,89,196],[89,197,89,198],[89,199,89,200],[90,4,90,5],[90,6,90,7],[90,8,90,9],[90,10,90,11],[90,12,90,13],[90,14,90,15],[89,181,89,182],[89,183,89,184],[89,185,89,186],[89,187,89,188],[89,189,89,190],[89,191,89,192],[89,169,89,170],[89,171,89,172],[89,173,89,174],[89,175,89,176],[89,177,89,178],[89,179,89,180],[89,157,89,158],[89,159,89,160],[89,161,89,162],[89,163,89,164],[89,165,89,166],[89,167,89,168],[89,145,89,146],[89,147,89,148],[89,149,89,150],[89,151,89,152],[89,153,89,154],[89,155,89,156],[89,133,89,134],[89,135,89,136],[89,137,89,138],[89,139,89,140],[89,141,89,142],[89,143,89,144],[89,120,89,121],[89,122,89,123],[89,124,89,125],[89,126,89,127],[89,128,89,129],[89,131,89,132],[89,107,89,108],[89,110,89,111],[89,112,89,113],[89,114,89,115],[89,116,89,117],[89,118,89,119],[89,95,89,96],[89,97,89,98],[89,99,89,100],[89,101,89,102],[89,103,89,104],[89,105,89,106],[89,83,89,84],[89,85,89,86],[89,87,89,88],[89,89,89,90],[89,91,89,92],[89,93,89,94],[89,71,89,72],[89,73,89,74],[89,75,89,76],[89,77,89,78],[89,79,89,80],[89,81,89,82],[89,59,89,60],[89,61,89,62],[89,63,89,64],[89,65,89,66],[89,67,89,68],[89,69,89,70],[89,45,89,46],[89,48,89,49],[89,51,89,52],[89,53,89,54],[89,55,89,56],[89,57,89,58],[89,32,89,33],[89,35,89,36],[89,37,89,38],[89,39,89,40],[89,41,89,42],[89,43,89,44],[89,18,89,19],[89,20,89,21],[89,22,89,23],[89,24,89,25],[89,27,89,28],[89,29,89,30],[88,195,88,196],[88,197,88,198],[88,199,88,200],[89,4,89,5],[89,6,89,7],[89,8,89,9],[89,10,89,11],[89,12,89,13],[89,14,89,15],[89,16,89,17],[88,183,88,184],[88,185,88,186],[88,187,88,188],[88,189,88,190],[88,191,88,192],[88,193,88,194],[88,171,88,172],[88,173,88,174],[88,175,88,176],[88,177,88,178],[88,179,88,180],[88,181,88,182],[88,159,88,160],[88,161,88,162],[88,163,88,164],[88,165,88,166],[88,167,88,168],[88,169,88,170],[88,147,88,148],[88,149,88,150],[88,151,88,152],[88,153,88,154],[88,155,88,156],[88,157,88,158],[88,135,88,136],[88,137,88,138],[88,139,88,140],[88,141,88,142],[88,143,88,144],[88,145,88,146],[88,122,88,123],[88,124,88,125],[88,126,88,127],[88,128,88,129],[88,131,88,132],[88,133,88,134],[88,110,88,111],[88,112,88,113],[88,114,88,115],[88,116,88,117],[88,118,88,119],[88,120,88,121],[88,97,88,98],[88,99,88,100],[88,101,88,102],[88,103,88,104],[88,105,88,106],[88,107,88,108],[88,85,88,86],[88,87,88,88],[88,89,88,90],[88,91,88,92],[88,93,88,94],[88,95,88,96],[88,73,88,74],[88,75,88,76],[88,77,88,78],[88,79,88,80],[88,81,88,82],[88,83,88,84],[88,61,88,62],[88,63,88,64],[88,65,88,66],[88,67,88,68],[88,69,88,70],[88,71,88,72],[88,48,88,49],[88,51,88,52],[88,53,88,54],[88,55,88,56],[88,57,88,58],[88,59,88,60],[88,35,88,36],[88,37,88,38],[88,39,88,40],[88,41,88,42],[88,43,88,44],[88,45,88,46],[88,20,88,21],[88,22,88,23],[88,24,88,25],[88,27,88,28],[88,29,88,30],[88,32,88,33],[87,197,87,198],[87,199,87,200],[88,4,88,5],[88,6,88,7],[88,8,88,9],[88,10,88,11],[88,12,88,13],[88,14,88,15],[88,16,88,17],[88,18,88,19],[87,185,87,186],[87,187,87,188],[87,189,87,190],[87,191,87,192],[87,193,87,194],[87,195,87,196],[87,173,87,174],[87,175,87,176],[87,177,87,178],[87,179,87,180],[87,181,87,182],[87,183,87,184],[87,161,87,162],[87,163,87,164],[87,165,87,166],[87,167,87,168],[87,169,87,170],[87,171,87,172],[87,149,87,150],[87,151,87,152],[87,153,87,154],[87,155,87,156],[87,157,87,158],[87,159,87,160],[87,137,87,138],[87,139,87,140],[87,141,87,142],[87,143,87,144],[87,145,87,146],[87,147,87,148],[87,124,87,125],[87,126,87,127],[87,128,87,129],[87,131,87,132],[87,133,87,134],[87,135,87,136],[87,112,87,113],[87,114,87,115],[87,116,87,117],[87,118,87,119],[87,120,87,121],[87,122,87,123],[87,99,87,100],[87,101,87,102],[87,103,87,104],[87,105,87,106],[87,107,87,108],[87,110,87,111],[87,87,87,88],[87,89,87,90],[87,91,87,92],[87,93,87,94],[87,95,87,96],[87,97,87,98],[87,75,87,76],[87,77,87,78],[87,79,87,80],[87,81,87,82],[87,83,87,84],[87,85,87,86],[87,63,87,64],[87,65,87,66],[87,67,87,68],[87,69,87,70],[87,71,87,72],[87,73,87,74],[87,51,87,52],[87,53,87,54],[87,55,87,56],[87,57,87,58],[87,59,87,60],[87,61,87,62],[87,37,87,38],[87,39,87,40],[87,41,87,42],[87,43,87,44],[87,45,87,46],[87,48,87,49],[87,22,87,23],[87,24,87,25],[87,27,87,28],[87,29,87,30],[87,32,87,33],[87,35,87,36],[86,199,86,200],[87,4,87,5],[87,6,87,7],[87,8,87,9],[87,10,87,11],[87,12,87,13],[87,14,87,15],[87,16,87,17],[87,18,87,19],[87,20,87,21],[86,187,86,188],[86,189,86,190],[86,191,86,192],[86,193,86,194],[86,195,86,196],[86,197,86,198],[86,175,86,176],[86,177,86,178],[86,179,86,180],[86,181,86,182],[86,183,86,184],[86,185,86,186],[86,163,86,164],[86,165,86,166],[86,167,86,168],[86,169,86,170],[86,171,86,172],[86,173,86,174],[86,151,86,152],[86,153,86,154],[86,155,86,156],[86,157,86,158],[86,159,86,160],[86,161,86,162],[86,139,86,140],[86,141,86,142],[86,143,86,144],[86,145,86,146],[86,147,86,148],[86,149,86,150],[86,126,86,127],[86,128,86,129],[86,131,86,132],[86,133,86,134],[86,135,86,136],[86,137,86,138],[86,114,86,115],[86,116,86,117],[86,118,86,119],[86,120,86,121],[86,122,86,123],[86,124,86,125],[86,101,86,102],[86,103,86,104],[86,105,86,106],[86,107,86,108],[86,110,86,111],[86,112,86,113],[86,89,86,90],[86,91,86,92],[86,93,86,94],[86,95,86,96],[86,97,86,98],[86,99,86,100],[86,77,86,78],[86,79,86,80],[86,81,86,82],[86,83,86,84],[86,85,86,86],[86,87,86,88],[86,65,86,66],[86,67,86,68],[86,69,86,70],[86,71,86,72],[86,73,86,74],[86,75,86,76],[86,53,86,54],[86,55,86,56],[86,57,86,58],[86,59,86,60],[86,61,86,62],[86,63,86,64],[86,39,86,40],[86,41,86,42],[86,43,86,44],[86,45,86,46],[86,48,86,49],[86,51,86,52],[86,24,86,25],[86,27,86,28],[86,29,86,30],[86,32,86,33],[86,35,86,36],[86,37,86,38],[86,12,86,13],[86,14,86,15],[86,16,86,17],[86,18,86,19],[86,20,86,21],[86,22,86,23],[84,189,84,190],[84,191,84,192],[84,193,84,194],[84,195,84,196],[84,197,84,198],[84,141,84,142],[84,143,84,144],[84,145,84,146],[84,147,84,148],[84,149,84,150],[84,151,84,152],[84,128,84,129],[84,131,84,132],[84,133,84,134],[84,135,84,136],[84,137,84,138],[84,139,84,140],[84,116,84,117],[84,118,84,119],[84,120,84,121],[84,122,84,123],[84,124,84,125],[84,126,84,127],[84,103,84,104],[84,105,84,106],[84,107,84,108],[84,199,84,200],[84,177,84,178],[84,179,84,180],[84,181,84,182],[84,183,84,184],[84,185,84,186],[84,187,84,188],[84,165,84,166],[84,167,84,168],[84,169,84,170],[84,171,84,172],[84,173,84,174],[84,175,84,176],[84,153,84,154],[84,155,84,156],[84,157,84,158],[84,159,84,160],[84,161,84,162],[84,163,84,164],[84,110,84,111],[84,112,84,113],[84,114,84,115],[84,91,84,92],[84,93,84,94],[84,95,84,96],[84,97,84,98],[84,99,84,100],[84,101,84,102],[84,79,84,80],[84,81,84,82],[84,83,84,84],[84,85,84,86],[84,87,84,88],[84,89,84,90],[84,69,84,70],[84,71,84,72],[84,73,84,74],[84,75,84,76],[84,77,84,78],[84,55,84,56],[84,57,84,58],[84,59,84,60],[84,61,84,62],[84,63,84,64],[84,65,84,66],[84,41,84,42],[84,43,84,44],[84,45,84,46],[84,48,84,49],[84,51,84,52],[84,53,84,54],[84,29,84,30],[84,32,84,33],[84,35,84,36],[84,37,84,38],[84,39,84,40],[84,14,84,15],[84,16,84,17],[84,18,84,19],[84,20,84,21],[84,22,84,23],[84,24,84,25],[83,191,83,192],[83,193,83,194],[83,195,83,196],[83,197,83,198],[83,199,83,200],[83,137,83,138],[83,139,83,140],[83,141,83,142],[83,118,83,119],[83,120,83,121],[83,122,83,123],[83,124,83,125],[83,126,83,127],[83,128,83,129],[83,105,83,106],[83,107,83,108],[83,110,83,111],[83,112,83,113],[83,114,83,115],[83,116,83,117],[84,67,84,68],[83,93,83,94],[83,95,83,96],[83,97,83,98],[83,99,83,100],[83,101,83,102],[84,6,84,7],[84,8,84,9],[84,10,84,11],[84,12,84,13],[83,179,83,180],[83,181,83,182],[83,183,83,184],[83,185,83,186],[83,187,83,188],[83,189,83,190],[83,167,83,168],[83,169,83,170],[83,171,83,172],[83,173,83,174],[83,175,83,176],[83,177,83,178],[83,155,83,156],[83,157,83,158],[83,159,83,160],[83,161,83,162],[83,163,83,164],[83,165,83,166],[83,143,83,144],[83,145,83,146],[83,147,83,148],[83,149,83,150],[83,151,83,152],[83,153,83,154],[83,131,83,132],[83,133,83,134],[83,135,83,136],[84,27,84,28],[83,103,83,104],[83,81,83,82],[83,83,83,84],[83,85,83,86],[83,87,83,88],[83,89,83,90],[83,91,83,92],[83,69,83,70],[83,71,83,72],[83,73,83,74],[83,75,83,76],[83,77,83,78],[83,79,83,80],[83,57,83,58],[83,59,83,60],[83,61,83,62],[83,63,83,64],[83,65,83,66],[83,67,83,68],[83,43,83,44],[83,45,83,46],[83,48,83,49],[83,51,83,52],[83,53,83,54],[83,55,83,56],[83,29,83,30],[83,32,83,33],[83,35,83,36],[83,37,83,38],[83,39,83,40],[83,41,83,42],[83,16,83,17],[83,18,83,19],[83,20,83,21],[83,22,83,23],[83,24,83,25],[83,27,83,28],[82,191,82,192],[82,193,82,194],[82,195,82,196],[82,197,82,198],[82,199,82,200],[83,4,83,5],[83,6,83,7],[83,8,83,9],[83,10,83,11],[83,12,83,13],[82,179,82,180],[82,181,82,182],[82,183,82,184],[82,185,82,186],[82,187,82,188],[82,189,82,190],[82,167,82,168],[82,169,82,170],[82,171,82,172],[82,173,82,174],[82,175,82,176],[82,177,82,178],[82,155,82,156],[82,157,82,158],[82,159,82,160],[82,161,82,162],[82,81,82,82],[82,83,82,84],[82,85,82,86],[82,87,82,88],[82,89,82,90],[82,91,82,92],[82,163,82,164],[82,165,82,166],[82,143,82,144],[82,145,82,146],[82,147,82,148],[82,149,82,150],[82,151,82,152],[82,153,82,154],[82,131,82,132],[82,133,82,134],[82,135,82,136],[82,137,82,138],[82,139,82,140],[82,141,82,142],[82,118,82,119],[82,120,82,121],[82,122,82,123],[82,124,82,125],[82,126,82,127],[82,128,82,129],[81,147,81,148],[81,149,81,150],[81,151,81,152],[81,153,81,154],[81,131,81,132],[81,133,81,134],[81,135,81,136],[82,105,82,106],[82,107,82,108],[82,110,82,111],[82,112,82,113],[82,114,82,115],[82,116,82,117],[82,93,82,94],[82,95,82,96],[82,97,82,98],[82,99,82,100],[82,101,82,102],[82,103,82,104],[82,16,82,17],[82,18,82,19],[82,20,82,21],[82,22,82,23],[82,24,82,25],[82,27,82,28],[82,69,82,70],[82,71,82,72],[82,73,82,74],[82,75,82,76],[82,77,82,78],[81,191,81,192],[81,193,81,194],[81,195,81,196],[81,197,81,198],[81,199,81,200],[81,137,81,138],[81,139,81,140],[81,141,81,142],[81,118,81,119],[81,120,81,121],[81,122,81,123],[81,124,81,125],[81,126,81,127],[81,128,81,129],[81,105,81,106],[81,107,81,108],[81,110,81,111],[81,112,81,113],[81,114,81,115],[81,116,81,117],[81,143,81,144],[82,79,82,80],[82,57,82,58],[82,59,82,60],[82,61,82,62],[82,63,82,64],[82,65,82,66],[81,179,81,180],[81,181,81,182],[81,183,81,184],[81,185,81,186],[81,187,81,188],[81,189,81,190],[81,167,81,168],[81,169,81,170],[81,171,81,172],[81,173,81,174],[81,175,81,176],[81,177,81,178],[81,155,81,156],[81,157,81,158],[81,159,81,160],[81,161,81,162],[81,163,81,164],[81,165,81,166],[81,101,81,102],[81,103,81,104],[81,81,81,82],[81,83,81,84],[81,85,81,86],[81,87,81,88],[81,89,81,90],[81,91,81,92],[82,67,82,68],[82,43,82,44],[82,45,82,46],[82,48,82,49],[82,51,82,52],[82,53,82,54],[82,55,82,56],[81,67,81,68],[81,43,81,44],[81,45,81,46],[81,48,81,49],[81,51,81,52],[81,53,81,54],[81,55,81,56],[81,29,81,30],[81,32,81,33],[81,35,81,36],[81,37,81,38],[81,39,81,40],[81,41,81,42],[81,59,81,60],[82,29,82,30],[82,32,82,33],[82,35,82,36],[82,37,82,38],[82,39,82,40],[82,41,82,42],[81,27,81,28],[80,191,80,192],[80,193,80,194],[80,195,80,196],[80,197,80,198],[80,199,80,200],[81,4,81,5],[81,6,81,7],[81,8,81,9],[81,10,81,11],[81,12,81,13],[80,179,80,180],[80,181,80,182],[80,183,80,184],[80,185,80,186],[80,187,80,188],[80,189,80,190],[80,167,80,168],[80,169,80,170],[80,171,80,172],[80,173,80,174],[80,175,80,176],[80,177,80,178],[80,155,80,156],[80,157,80,158],[80,159,80,160],[80,161,80,162],[81,57,81,58],[81,69,81,70],[81,71,81,72],[81,73,81,74],[81,75,81,76],[80,79,80,80],[81,61,81,62],[81,63,81,64],[81,65,81,66],[80,163,80,164],[80,165,80,166],[80,143,80,144],[80,145,80,146],[80,147,80,148],[80,149,80,150],[80,151,80,152],[80,153,80,154],[80,131,80,132],[80,133,80,134],[80,135,80,136],[80,137,80,138],[80,139,80,140],[80,141,80,142],[80,118,80,119],[80,120,80,121],[80,122,80,123],[80,124,80,125],[80,126,80,127],[80,128,80,129],[80,67,80,68],[81,93,81,94],[81,95,81,96],[81,97,81,98],[81,99,81,100],[81,77,81,78],[81,79,81,80],[81,145,81,146],[80,105,80,106],[80,107,80,108],[80,110,80,111],[80,112,80,113],[80,114,80,115],[80,116,80,117],[80,93,80,94],[80,95,80,96],[80,97,80,98],[80,99,80,100],[80,101,80,102],[80,103,80,104],[80,81,80,82],[80,83,80,84],[80,85,80,86],[80,87,80,88],[80,89,80,90],[80,91,80,92],[79,191,79,192],[79,193,79,194]],"merged_total":1446,"flags":["merged_cut"]}
[]
[{"$nulls":6},"ENERGIE R",{"$nulls":20},"ENERSA",{"$nulls":4},"ERA",null,null,"FAYE SOLAR _ SUD ENERGIE",{"$nulls":12},"NEANT",null,null,"NS RESIF",{"$nulls":58},"SALENSOL",{"$nulls":20},"SUD SOLAR SYSTEM"]
[null,null,"Bordeau quantitatif du matériel prévu par village",null,null,null,"BAMBADALA",null,"BISSARY KANSOYE",null,"KEUR NDONGO",null,"KOHEL MOUNKOUTALLA",null,"MAGNORA",null,"NDELLE",null,"NDIMBA",null,"PADAF",null,"SACITA FARYMBOURE",null,"SARRE BOCAR",null,"ENERGIE R","NDOMBIL",null,"SINE MOUSSE ABDOU",null,"ENERSA","KATHIALE",null,"ERA","BAMBADALA 1",null,"BISSARY",null,"MALANDIANKUNDA",null,"SAFANE",null,"SANOUFILY",null,"SINA",null,"FAYE SOLAIRE SUD ENERGIE","WOPPA",null,"WOPPA NEANT","BADIARY",null,"BAFATA BALANTE",null,"BOUMOUDA SOUCOTO",null,"BOUMOUDA SOUCOUTOTO",null,"DANDONE",null,"DIAFILON DIOLA",null,"FRANCOUNDA BADJI COUNDA",null,"FRANCOUNDA SARAKHOLE",null,"KAMOYA",null,"karantaba linketo",null,"KIMBOUTO",null,"KLONYA",null,"MADINA LINKETO",null,"MAKA",null,"MARON COUNDA",null,"MASSARIA",null,"MISSIRA ",null,"NDIAGNE KAHONE",null,"NEMA DIAOUR",null,"NGARE KEUR AMADOU YACINE",null,"NIOROKI",null,"sibikoroto 2",null,"SINGHERE BAYNOUCK",null,"SINGHERE MANDING",null,"SONKO KOUNDA",null,"SORANGE",null,"SOUAKI",null,"YACINE MANDINA",null,"YACINE TAMBANA",null,"NS RESIF","DIAGANE SADER",null,"DRAME IBRA",null,"KERE",null,"KEUR AMATH SEUNE",null,"KEUR BABOU NDITY",null,"KEUR MOUDIAYE FATIM",null,"NDIAYENE KADE",null,"NIASSENE",null,"THIAMENE DIOGO",null,"THIAMENE KEUR SOULEYMANE",null,"SALENSOL","BABADI",null,"BADIOCOUNDA",null,"BANDOUGA",null,"BANGALERE",null,"BANY",null,"BARY",null,"BISSADOU SANTO",null,"BISSARY DIOUNKOUA",null,"BISSASSOU DOUMA",null,"DIASSINA",null,"DIATOUMA",null,"DJIDA",null,"DJINANI",null,"FADIOUNGHAR",null,"FRANCOUNDA",null,"GASSEKOU",null,"KANDION MANGANA",null,"KANICOUNDA",null,"KEUR ALLASSANE DIALLO",null,"KITIM",null,"KOGNARA",null,"KOOLING",null,"LAMEL",null,"MANSABANG",null,"MEDINA DIOGOYE",null,"MISSIRA KABADA",null,"NDIOLOFENE",null,"NDORONG SERERE",null,"SAKHOR",null,"SALIKEGNE",null,"SARE KOUBE",null,"SARRE BITEYE",null,"SEGAFOULA",null,"SINGHERE BAINOUCK",null,"VELINGARA SARE YAYA 3",null,"SUD SOLAIR SYSTEM"]
[null,null,"Rubrique","Détails des rubriques","Unité","PU HT HD","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","TOTAL GENERAL","quantité","montant en FCAF HT","quantité","montant en FCAF HT","TOTAL GENERAL","quantité","montant en FCAF HT","TOTAL GENERAL","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","TOTAL GENERAL","quantité","montant en FCAF HT","TOTAL GENERAL","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","TOTAL GENERAL","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","TOTAL GENERAL","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","TOTAL GENERAL"]
[]
[null,null,"Equipement de production énergétique","Champ photovoltaïque",{"$f":"VLOOKUP(D6,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"KWc"},500000,85.508499754647616,42754249.877323806,25.580009570390807,12790004.785195403,34.394231342453885,17197115.671226941,43.054433016227421,21527216.508113712,21.071149368849316,10535574.684424657,53.69909593621172,26849547.96810586,62.627724086777327,31313862.043388665,58.954065677536512,29477032.838768255,47.175920749084632,23587960.374542315,32.803084590004474,16401542.295002237,{"$f":"+H6+J6+L6+N6+P6+R6+T6+V6+X6+Z6","v":232434107.04609185},45.780080677911236,22890040.338955618,51.320873225079104,25660436.612539552,{"$f":"+AC6+AE6","v":48550476.951495171},25.686286656742727,12843143.328371363,{"$f":"+AH6","v":12843143.328371363},33.858369274565632,16929184.637282815,26.340302449303667,13170151.224651834,31.557843897215996,15778921.948607998,56.739490148246567,28369745.074123282,34.453989264010183,17226994.632005092,33.518053814785361,16759026.907392681,{"$f":"+AK6+AM6+AO6+AQ6+AS6+AU6","v":108234024.4240637},31.80581492832593,15902907.464162964,{"$f":"+AX6","v":15902907.464162964},47.582956942087236,23791478.471043617,51.312576128570811,25656288.064285405,72.712602370551409,36356301.185275704,38.635095191550313,19317547.595775157,28.942783610102456,14471391.805051228,31.813965020270384,15906982.510135192,25.600627970423488,12800313.985211745,35.735206711356398,17867603.355678197,29.956997982770929,14978498.991385464,40.289030620078925,20144515.310039464,23.469001913977692,11734500.956988847,28.213247627040008,14106623.813520005,40.528418964156806,20264209.482078403,49.976581919546142,24988290.959773071,26.698270200324547,13349135.100162273,48.298363676735711,24149181.838367857,31.002986718879654,15501493.359439828,27.513457231822102,13756728.615911052,21.47661851584721,10738309.257923605,38.04533410270006,19022667.051350031,28.228893807561874,14114446.903780937,34.510779970441362,17255389.985220682,33.963789537669854,16981894.768834926,66.699979371254258,33349989.685627129,38.796502484881422,19398251.242440712,29.744875605276,14872437.802638,37.038500466480237,18519250.23324012,31.607018786377097,15803509.393188549,30.532476312022123,15266238.156011062,{"$f":"+BA6+BC6+BE6+BG6+BI6+BK6+BM6+BO6+BQ6+BS6+BU6+BW6+BY6+CA6+CC6+CE6+CG6+CI6+CK6+CM6+CQ6+CS6+CU6+CW6+CY6+DA6+DC6+DE6","v":520349022.97659731},33.491094282123022,16745547.141061511,29.989493304584844,14994746.652292421,54.754658852171119,27377329.426085558,37.198272716783706,18599136.358391851,33.522103895537619,16761051.947768809,30.376225652557924,15188112.826278962,50.842243270824333,25421121.635412168,42.947363113675586,21473681.556837793,38.062116622410237,19031058.311205119,23.53664792914045,11768323.964570224,{"$f":"+DH6+DJ6+DL6+DN6+DP6+DR6+DT6+DV6+DX6+DZ6","v":187360109.81990442},40.994291921902487,20497145.960951243,30.438826714885469,15219413.357442735,40.799136686584056,20399568.343292028,40.640022243968069,20320011.121984035,34.682162022299678,17341081.011149839,21.757534356472998,10878767.178236499,50.417014539636973,25208507.269818489,39.449334783349627,19724667.391674813,37.474881575360079,18737440.787680041,33.93413033833923,16967065.169169616,51.956416391263893,25978208.195631947,39.050617915829577,19525308.957914788,31.340015711699358,15670007.85584968,29.970419417243839,14985209.708621919,24.016185745725668,12008092.872862834,30.559117349939626,15279558.674969813,23.794921588783044,11897460.794391522,41.333544703942579,20666772.351971291,44.72004069372808,22360020.346864041,38.283391976639294,19141695.988319647,60.251932749475579,30125966.374737788,26.819616875120623,13409808.437560311,33.098076395652775,16549038.197826387,35.22331879083066,17611659.395415328,31.4254847378498,15712742.368924899,41.092459842992938,20546229.92149647,55.150452216083636,27575226.108041819,48.013552610886904,24006776.305443451,70.612404109450523,35306202.05472526,34.890197007511915,17445098.503755957,39.405882847218876,19702941.423609439,38.797685842626088,19398842.921313044,40.579170527410177,20289585.26370509,31.631992311289139,15815996.15564457,32.89525624579781,16447628.122898905,{"$f":"+GS6+GQ6+GO6+GM6+GK6+GI6+GG6+GE6+GC6+GA6+FY6+FW6+FU6+FS6+FQ6+FO6+FM6+FK6+FI6+FG6+FE6+FC6+FA6+EY6+EW6+EU6+ES6+EQ6+EO6+EM6+EK6+EI6+EG6+EE6+EC6","v":672749744.89389539},{"$f":"+GT33+GT24+GT18+EA18+EA24+EA33+DF33+DF24+DF18+AY18+AY24+AY33+AV33+AV24+AV18+AI18+AI24+AI33+AF33+AF24+AF18+AA18+AA24+AA33","v":11815665861.391449}]
[null,null,null,"Onduleur chargeur",{"$f":"VLOOKUP(D7,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"kW"},{"$f":"VLOOKUP(D7,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":415711.32696320245},90.13429140833334,37469845.886246227,26.772576154166664,11129663.159272015,34.090524397916667,14171817.134329366,41.273980683333328,17158061.278922081,23.423523170833327,9737423.8995004427,50.929858850000002,21172119.204582099,57.905957847916667,24072162.576032706,59.416310097916657,24700033.11406206,44.615043170833324,18546978.799067684,32.932356154166669,13690353.476873413,{"$f":"+H7+J7+L7+N7+P7+R7+T7+V7+X7+Z7","v":191848458.52888811},44.396878908250002,18456285.443973225,49.56524046283333,20604831.884054657,{"$f":"+AC7+AE7","v":39061117.328027882},26.447873017666662,10994680.387528485,{"$f":"+AH7","v":10994680.387528485},33.512422645833333,13931493.687851051,27.197289137499997,11306221.157152016,32.037277749999994,13318259.245741179,52.320260091666668,21750124.749766633,34.077155775000001,14166259.646357007,33.388809695833324,13880106.38437671,{"$f":"+AK7+AM7+AO7+AQ7+AS7+AU7","v":88352464.871244594},30.411000516666665,12642197.379062135,{"$f":"+AX7","v":12642197.379062135},49.843734729166663,20720605.105063733,48.420831258333337,20129088.015063062,70.508058733333328,29310998.657633413,37.4992891375,15588879.247526929,29.714256154166666,12352552.855573129,32.01348015833333,13308366.317330901,26.774047999999997,11130275.022256475,35.288462512499997,14669813.577562599,30.449676154166667,12658275.279648408,39.106168591666666,16256877.237688459,24.67913403333333,10259395.557299729,33.675253745833338,13999184.420502931,38.945506549999998,16190088.207154591,47.19054317083333,19617643.321661413,27.417800670833326,11397890.299284704,49.954161487499995,20766510.759302724,31.250781887499997,12991304.007090237,28.452214049999995,11827907.657766571,23.179588612500002,9636017.5405635126,38.203490691666666,15881623.810059102,29.026776154166669,12066759.632512469,34.102602579166664,14176838.171084104,33.795389629166664,14049126.267979324,65.171806050000001,27092657.973633967,37.869480995833335,15742772.196185652,30.002838874999995,12472519.961389404,36.27831294166667,15081305.612966571,31.624028858333329,13146467.000620356,30.596322120833328,12719237.669045208,{"$f":"+BA7+BC7+BE7+BG7+BI7+BK7+BM7+BO7+BQ7+BS7+BU7+BW7+BY7+CA7+CC7+CE7+CG7+CI7+CK7+CM7+CQ7+CS7+CU7+CW7+CY7+DA7+DC7+DE7","v":433174221.74893731},32.913686978000001,13682592.488875857,29.900645839999992,12430037.159203155,50.726129898000003,21087426.771605358,35.806088142999997,14884996.415287917,33.13299688899999,13773762.102993844,30.455873132999997,12660851.433942374,47.254796792999997,19644354.280194513,40.904399753999996,17004422.300368629,36.173424058000002,15037702.115953812,24.533328608999994,10198782.590871686,{"$f":"+DH7+DJ7+DL7+DN7+DP7+DR7+DT7+DV7+DX7+DZ7","v":150404927.65929714},39.359363404166665,16362133.189173033,30.550422120833328,12700156.519137597,39.463023170833331,16405225.728326729,38.778837121999999,16120801.838076513,34.605734224999999,14385995.69521066,23.470249583333331,9756848.5984450486,47.352416745833324,19684936.000324938,38.374480304166667,15952706.128768401,36.648312629166675,15235118.674033169,33.789370274833331,14046623.954201953,53.047454783333336,22052427.819999982,37.256297724999996,15487864.964995889,31.148142120833331,12948635.493490042,30.252393420833332,12576262.61278748,25.25330605833333,10498085.371717628,30.409597591666664,12641614.167248754,25.187575629166663,10470760.487786893,39.674242645833331,16493032.056559451,42.257440549000002,17566896.68469343,37.648297749999998,15650823.815558247,64.348407791666659,26750361.991043024,27.705861987500001,11517640.651482975,33.178489662499999,13792673.964232769,34.594172383333337,14381189.306669272,31.106577492,12931356.606483005,39.426935216666671,16390223.55701272,55.885404679166662,23232195.737051938,44.450766744999996,18478687.22809574,63.25908000099998,26297516.089687083,34.470155116666668,14329633.924176922,39.386662186916674,16373481.60237452,37.648522645833332,15650917.307303552,39.546985179166661,16440129.686225474,31.597254212499998,13135336.477072012,32.72762557916667,13605244.657870224,{"$f":"+GS7+GQ7+GO7+GM7+GK7+GI7+GG7+GE7+GC7+GA7+FY7+FW7+FU7+FS7+FQ7+FO7+FM7+FK7+FI7+FG7+FE7+FC7+FA7+EY7+EW7+EU7+ES7+EQ7+EO7+EM7+EK7+EI7+EG7+EE7+EC7","v":550343538.58731699}]
[null,null,null,"Onduleur réseau",{"$f":"VLOOKUP(D8,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"kW"},{"$f":"VLOOKUP(D8,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":98373.776307426393},94.059349730112388,9252973.4299720638,28.138010527429891,2768042.3533613971,37.83365447669928,3721839.4623832763,47.359876317850166,4658969.8788395729,23.178264305734249,2280133.3880067067,59.069005529832893,5810841.1366939135,68.890496495455068,6777018.2919514384,64.849472245290173,6379487.476312832,51.893512823993099,5104960.8223540597,36.083393049004926,3549659.6362157548,50303925.876091011,50.358088745702361,4953915.3575392505,56.452960547587018,5553490.9128002925,10507406.270339543,28.254915322417002,2779542.7195127248,2779542.7195127248,37.244206202022198,3663853.2096653944,28.974332694234036,2850314.5231195302,34.713628286937599,3414910.7039183485,62.413439163071232,6139845.7028051354,37.899388190411202,3728305.9360318291,36.869859196263903,3627027.2810595729,23424257.356599811,34.986396421158524,3441743.9353379919,3441743.9353379919,52.341252636295962,5149006.6784934709,56.443833741427895,5552593.0744127939,79.983862607606554,7868314.6083646137,42.498604710705351,4180748.2331886659,31.837061971112703,3131932.0126319127,34.995361522297422,3442625.8661920032,28.160690767465841,2770273.4942212924,39.308727382492037,3866947.9544548783,32.952697781048023,3241681.3202390443,44.317933682086824,4359722.4944489673,25.815902105375464,2539607.7788886242,31.03457238974401,3052988.0820653085,44.581260860572492,4385626.9834009819,54.974240111500762,5408023.5993995238,29.368097220357004,2889050.6265301509,53.12820004440929,5226421.6667849207,34.103285390767624,3354868.9683796968,30.264802955004313,2977262.9558839318,23.624280367431933,2324009.6722896737,41.849867512970071,4116929.5052163489,31.051783188318065,3054681.173314305,37.9618579674855,3734451.3239077111,37.360168491436845,3675260.8579843678,73.369977308379688,7217681.7354154941,42.67615273336957,4198214.3026540615,32.7193631658036,3218727.31299421,40.742350513128265,4007978.8756172387,34.767720665014807,3420231.9754192526,33.585723943224338,3303954.4943137257,112615136.45379284,36.840203710335331,3624109.9589205477,32.988442635043334,3245197.6765101207,60.230124737388238,5925064.8178842189,40.918099988462082,4025268.0151898754,36.874314285091387,3627465.5449713175,33.413848217813722,3287046.4301495054,55.926467597906772,5501697.8131410107,47.242099425043151,4647383.7211323921,41.868328284651263,4118745.5610401765,25.890312722054496,2546927.8322487045,40548907.371187873,45.093721114092737,4436039.6337472294,33.482709386374019,3293820.5633417238,44.879050355242462,4414921.660536347,44.704024468364878,4397703.7030926421,38.150378224529646,3752996.7735035904,23.9332877921203,2354407.8995633014,55.458715993600677,5455683.3214515634,43.394268261684594,4268858.0389994131,41.222369732896091,4055200.1789659443,37.327543372173153,3672051.4017999186,57.152058030390286,5622263.7721906658,42.955679707412536,4225712.4266704563,34.474017282869298,3391339.2646033359,32.967461358968222,3243133.6691508633,26.417804320298238,2598819.1727383812,33.615029084933589,3306837.351768889,26.174413747661351,2574875.9229904637,45.466899174336838,4472750.5687685218,49.192044763100895,4839207.2076301938,42.111731174303223,4142690.0224593799,66.27712602442314,6519931.1698257104,29.501578562632687,2902181.6902363938,36.407884035218053,3581581.0399072613,38.745650669913729,3811555.971887779,34.568033211634784,3400587.9665490468,45.201705827292237,4446662.4977681385,60.665497437692004,5967894.0745142624,52.814907871975599,5195601.932695061,77.673644520395584,7641049.7310319506,38.379216708263108,3775508.4793129163,43.346471131940767,4264156.0548498565,42.677454426888701,4198342.3551611332,44.637087580151196,4391118.8686247943,34.795191542418053,3422934.3893678882,36.184781870377591,3559633.637449543,145598052.41315454]
[null,null,null,"Groupe électrogène 25 kVA",{"$f":"VLOOKUP(D9,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(D9,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":4526100},0,{"$f":"$F$9*G9","v":0},0,{"$f":"$F$9*I9","v":0},0,{"$f":"$F$9*K9","v":0},0,{"$f":"$F$9*M9","v":0},0,{"$f":"$F$9*O9","v":0},0,{"$f":"$F$9*Q9","v":0},0,{"$f":"$F$9*S9","v":0},0,{"$f":"$F$9*U9","v":0},0,{"$f":"$F$9*W9","v":0},0,{"$f":"$F$9*Y9","v":0},0,0,{"$f":"$F$9*AB9","v":0},0,{"$f":"$F$9*AD9","v":0},0,0,{"$f":"$F$9*AG9","v":0},0,0,{"$f":"$F$9*AJ9","v":0},0,{"$f":"$F$9*AL9","v":0},0,{"$f":"$F$9*AN9","v":0},0,{"$f":"$F$9*AP9","v":0},0,{"$f":"$F$9*AR9","v":0},0,{"$f":"$F$9*AT9","v":0},0,0,{"$f":"$F$9*AW9","v":0},0,0,{"$f":"$F$9*AZ9","v":0},0,{"$f":"$F$9*BB9","v":0},0,{"$f":"$F$9*BD9","v":0},0,{"$f":"$F$9*BF9","v":0},0,{"$f":"$F$9*BH9","v":0},0,{"$f":"$F$9*BJ9","v":0},0,{"$f":"$F$9*BL9","v":0},0,{"$f":"$F$9*BN9","v":0},0,{"$f":"$F$9*BP9","v":0},0,{"$f":"$F$9*BR9","v":0},0,{"$f":"$F$9*BT9","v":0},0,{"$f":"$F$9*BV9","v":0},0,{"$f":"$F$9*BX9","v":0},0,{"$f":"$F$9*BZ9","v":0},0,{"$f":"$F$9*CB9","v":0},0,{"$f":"$F$9*CD9","v":0},0,{"$f":"$F$9*CF9","v":0},0,{"$f":"$F$9*CH9","v":0},0,{"$f":"$F$9*CJ9","v":0},0,{"$f":"$F$9*CL9","v":0},0,{"$f":"$F$9*CN9","v":0},0,{"$f":"$F$9*CP9","v":0},0,{"$f":"$F$9*CR9","v":0},0,{"$f":"$F$9*CT9","v":0},0,{"$f":"$F$9*CV9","v":0},0,{"$f":"$F$9*CX9","v":0},0,{"$f":"$F$9*CZ9","v":0},0,{"$f":"$F$9*DB9","v":0},0,{"$f":"$F$9*DD9","v":0},0,0,{"$f":"$F$9*DG9","v":0},0,{"$f":"$F$9*DI9","v":0},0,{"$f":"$F$9*DK9","v":0},0,{"$f":"$F$9*DM9","v":0},0,{"$f":"$F$9*DO9","v":0},0,{"$f":"$F$9*DQ9","v":0},0,{"$f":"$F$9*DS9","v":0},0,{"$f":"$F$9*DU9","v":0},0,{"$f":"$F$9*DW9","v":0},0,{"$f":"$F$9*DY9","v":0},0,0,{"$f":"$F$9*EB9","v":0},0,{"$f":"$F$9*ED9","v":0},0,{"$f":"$F$9*EF9","v":0},0,{"$f":"$F$9*EH9","v":0},0,{"$f":"$F$9*EJ9","v":0},0,{"$f":"$F$9*EL9","v":0},0,{"$f":"$F$9*EN9","v":0},0,{"$f":"$F$9*EP9","v":0},0,{"$f":"$F$9*ER9","v":0},0,{"$f":"$F$9*ET9","v":0},0,{"$f":"$F$9*EV9","v":0},0,{"$f":"$F$9*EX9","v":0},0,{"$f":"$F$9*EZ9","v":0},0,{"$f":"$F$9*FB9","v":0},0,{"$f":"$F$9*FD9","v":0},0,{"$f":"$F$9*FF9","v":0},0,{"$f":"$F$9*FH9","v":0},0,{"$f":"$F$9*FJ9","v":0},0,{"$f":"$F$9*FL9","v":0},0,{"$f":"$F$9*FN9","v":0},0,{"$f":"$F$9*FP9","v":0},0,{"$f":"$F$9*FR9","v":0},0,{"$f":"$F$9*FT9","v":0},0,{"$f":"$F$9*FV9","v":0},0,{"$f":"$F$9*FX9","v":0},0,{"$f":"$F$9*FZ9","v":0},0,{"$f":"$F$9*GB9","v":0},0,{"$f":"$F$9*GD9","v":0},0,{"$f":"$F$9*GF9","v":0},0,{"$f":"$F$9*GH9","v":0},0,{"$f":"$F$9*GJ9","v":0},0,{"$f":"$F$9*GL9","v":0},0,{"$f":"$F$9*GN9","v":0},0,{"$f":"$F$9*GP9","v":0},0,{"$f":"$F$9*GR9","v":0},0]
[null,null,null,"Groupe électrogène 50 kVA",{"$f":"VLOOKUP(D10,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(D10,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":6252226.5953059988},0,{"$f":"$F$10*G10","v":0},0,{"$f":"$F$10*I10","v":0},0,{"$f":"$F$10*K10","v":0},0,{"$f":"$F$10*M10","v":0},0,{"$f":"$F$10*O10","v":0},0,{"$f":"$F$10*Q10","v":0},0,{"$f":"$F$10*S10","v":0},0,{"$f":"$F$10*U10","v":0},0,{"$f":"$F$10*W10","v":0},0,{"$f":"$F$10*Y10","v":0},0,0,{"$f":"$F$10*AB10","v":0},0,{"$f":"$F$10*AD10","v":0},0,0,{"$f":"$F$10*AG10","v":0},0,0,{"$f":"$F$10*AJ10","v":0},0,{"$f":"$F$10*AL10","v":0},0,{"$f":"$F$10*AN10","v":0},0,{"$f":"$F$10*AP10","v":0},0,{"$f":"$F$10*AR10","v":0},0,{"$f":"$F$10*AT10","v":0},0,0,{"$f":"$F$10*AW10","v":0},0,0,{"$f":"$F$10*AZ10","v":0},0,{"$f":"$F$10*BB10","v":0},0,{"$f":"$F$10*BD10","v":0},0,{"$f":"$F$10*BF10","v":0},0,{"$f":"$F$10*BH10","v":0},0,{"$f":"$F$10*BJ10","v":0},0,{"$f":"$F$10*BL10","v":0},0,{"$f":"$F$10*BN10","v":0},0,{"$f":"$F$10*BP10","v":0},0,{"$f":"$F$10*BR10","v":0},0,{"$f":"$F$10*BT10","v":0},0,{"$f":"$F$10*BV10","v":0},0,{"$f":"$F$10*BX10","v":0},0,{"$f":"$F$10*BZ10","v":0},0,{"$f":"$F$10*CB10","v":0},0,{"$f":"$F$10*CD10","v":0},0,{"$f":"$F$10*CF10","v":0},0,{"$f":"$F$10*CH10","v":0},0,{"$f":"$F$10*CJ10","v":0},0,{"$f":"$F$10*CL10","v":0},0,{"$f":"$F$10*CN10","v":0},0,{"$f":"$F$10*CP10","v":0},0,{"$f":"$F$10*CR10","v":0},0,{"$f":"$F$10*CT10","v":0},0,{"$f":"$F$10*CV10","v":0},0,{"$f":"$F$10*CX10","v":0},0,{"$f":"$F$10*CZ10","v":0},0,{"$f":"$F$10*DB10","v":0},0,{"$f":"$F$10*DD10","v":0},0,0,{"$f":"$F$10*DG10","v":0},0,{"$f":"$F$10*DI10","v":0},0,{"$f":"$F$10*DK10","v":0},0,{"$f":"$F$10*DM10","v":0},0,{"$f":"$F$10*DO10","v":0},0,{"$f":"$F$10*DQ10","v":0},0,{"$f":"$F$10*DS10","v":0},0,{"$f":"$F$10*DU10","v":0},0,{"$f":"$F$10*DW10","v":0},0,{"$f":"$F$10*DY10","v":0},0,0,{"$f":"$F$10*EB10","v":0},0,{"$f":"$F$10*ED10","v":0},0,{"$f":"$F$10*EF10","v":0},0,{"$f":"$F$10*EH10","v":0},0,{"$f":"$F$10*EJ10","v":0},0,{"$f":"$F$10*EL10","v":0},0,{"$f":"$F$10*EN10","v":0},0,{"$f":"$F$10*EP10","v":0},0,{"$f":"$F$10*ER10","v":0},0,{"$f":"$F$10*ET10","v":0},0,{"$f":"$F$10*EV10","v":0},0,{"$f":"$F$10*EX10","v":0},0,{"$f":"$F$10*EZ10","v":0},0,{"$f":"$F$10*FB10","v":0},0,{"$f":"$F$10*FD10","v":0},0,{"$f":"$F$10*FF10","v":0},0,{"$f":"$F$10*FH10","v":0},0,{"$f":"$F$10*FJ10","v":0},0,{"$f":"$F$10*FL10","v":0},0,{"$f":"$F$10*FN10","v":0},0,{"$f":"$F$10*FP10","v":0},0,{"$f":"$F$10*FR10","v":0},0,{"$f":"$F$10*FT10","v":0},0,{"$f":"$F$10*FV10","v":0},0,{"$f":"$F$10*FX10","v":0},0,{"$f":"$F$10*FZ10","v":0},0,{"$f":"$F$10*GB10","v":0},0,{"$f":"$F$10*GD10","v":0},0,{"$f":"$F$10*GF10","v":0},0,{"$f":"$F$10*GH10","v":0},0,{"$f":"$F$10*GJ10","v":0},0,{"$f":"$F$10*GL10","v":0},0,{"$f":"$F$10*GN10","v":0},0,{"$f":"$F$10*GP10","v":0},0,{"$f":"$F$10*GR10","v":0},0]
[null,null,null,"Groupe électrogène 75 kVA",{"$f":"VLOOKUP(D11,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(D11,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":7170797.2921700012},0,{"$f":"$F$11*G11","v":0},0,{"$f":"$F$11*I11","v":0},0,{"$f":"$F$11*K11","v":0},0,{"$f":"$F$11*M11","v":0},0,{"$f":"$F$11*O11","v":0},0,{"$f":"$F$11*Q11","v":0},0,{"$f":"$F$11*S11","v":0},0,{"$f":"$F$11*U11","v":0},0,{"$f":"$F$11*W11","v":0},0,{"$f":"$F$11*Y11","v":0},0,0,{"$f":"$F$11*AB11","v":0},0,{"$f":"$F$11*AD11","v":0},0,0,{"$f":"$F$11*AG11","v":0},0,0,{"$f":"$F$11*AJ11","v":0},0,{"$f":"$F$11*AL11","v":0},0,{"$f":"$F$11*AN11","v":0},0,{"$f":"$F$11*AP11","v":0},0,{"$f":"$F$11*AR11","v":0},0,{"$f":"$F$11*AT11","v":0},0,0,{"$f":"$F$11*AW11","v":0},0,0,{"$f":"$F$11*AZ11","v":0},0,{"$f":"$F$11*BB11","v":0},0,{"$f":"$F$11*BD11","v":0},0,{"$f":"$F$11*BF11","v":0},0,{"$f":"$F$11*BH11","v":0},0,{"$f":"$F$11*BJ11","v":0},0,{"$f":"$F$11*BL11","v":0},0,{"$f":"$F$11*BN11","v":0},0,{"$f":"$F$11*BP11","v":0},0,{"$f":"$F$11*BR11","v":0},0,{"$f":"$F$11*BT11","v":0},0,{"$f":"$F$11*BV11","v":0},0,{"$f":"$F$11*BX11","v":0},0,{"$f":"$F$11*BZ11","v":0},0,{"$f":"$F$11*CB11","v":0},0,{"$f":"$F$11*CD11","v":0},0,{"$f":"$F$11*CF11","v":0},0,{"$f":"$F$11*CH11","v":0},0,{"$f":"$F$11*CJ11","v":0},0,{"$f":"$F$11*CL11","v":0},0,{"$f":"$F$11*CN11","v":0},0,{"$f":"$F$11*CP11","v":0},0,{"$f":"$F$11*CR11","v":0},0,{"$f":"$F$11*CT11","v":0},0,{"$f":"$F$11*CV11","v":0},0,{"$f":"$F$11*CX11","v":0},0,{"$f":"$F$11*CZ11","v":0},0,{"$f":"$F$11*DB11","v":0},0,{"$f":"$F$11*DD11","v":0},0,0,{"$f":"$F$11*DG11","v":0},0,{"$f":"$F$11*DI11","v":0},0,{"$f":"$F$11*DK11","v":0},0,{"$f":"$F$11*DM11","v":0},0,{"$f":"$F$11*DO11","v":0},0,{"$f":"$F$11*DQ11","v":0},0,{"$f":"$F$11*DS11","v":0},0,{"$f":"$F$11*DU11","v":0},0,{"$f":"$F$11*DW11","v":0},0,{"$f":"$F$11*DY11","v":0},0,0,{"$f":"$F$11*EB11","v":0},0,{"$f":"$F$11*ED11","v":0},0,{"$f":"$F$11*EF11","v":0},0,{"$f":"$F$11*EH11","v":0},0,{"$f":"$F$11*EJ11","v":0},0,{"$f":"$F$11*EL11","v":0},0,{"$f":"$F$11*EN11","v":0},0,{"$f":"$F$11*EP11","v":0},0,{"$f":"$F$11*ER11","v":0},0,{"$f":"$F$11*ET11","v":0},0,{"$f":"$F$11*EV11","v":0},0,{"$f":"$F$11*EX11","v":0},0,{"$f":"$F$11*EZ11","v":0},0,{"$f":"$F$11*FB11","v":0},0,{"$f":"$F$11*FD11","v":0},0,{"$f":"$F$11*FF11","v":0},0,{"$f":"$F$11*FH11","v":0},0,{"$f":"$F$11*FJ11","v":0},0,{"$f":"$F$11*FL11","v":0},0,{"$f":"$F$11*FN11","v":0},0,{"$f":"$F$11*FP11","v":0},0,{"$f":"$F$11*FR11","v":0},0,{"$f":"$F$11*FT11","v":0},0,{"$f":"$F$11*FV11","v":0},0,{"$f":"$F$11*FX11","v":0},0,{"$f":"$F$11*FZ11","v":0},0,{"$f":"$F$11*GB11","v":0},0,{"$f":"$F$11*GD11","v":0},0,{"$f":"$F$11*GF11","v":0},0,{"$f":"$F$11*GH11","v":0},0,{"$f":"$F$11*GJ11","v":0},0,{"$f":"$F$11*GL11","v":0},0,{"$f":"$F$11*GN11","v":0},0,{"$f":"$F$11*GP11","v":0},0,{"$f":"$F$11*GR11","v":0},0]
[null,null,null,"Groupe électrogène 100 kVA",{"$f":"VLOOKUP(D12,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(D12,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":10000000},0,{"$f":"$F$12*G12","v":0},0,{"$f":"$F$12*I12","v":0},0,{"$f":"$F$12*K12","v":0},0,{"$f":"$F$12*M12","v":0},0,{"$f":"$F$12*O12","v":0},0,{"$f":"$F$12*Q12","v":0},0,{"$f":"$F$12*S12","v":0},0,{"$f":"$F$12*U12","v":0},0,{"$f":"$F$12*W12","v":0},0,{"$f":"$F$12*Y12","v":0},0,0,{"$f":"$F$12*AB12","v":0},0,{"$f":"$F$12*AD12","v":0},0,0,{"$f":"$F$12*AG12","v":0},0,0,{"$f":"$F$12*AJ12","v":0},0,{"$f":"$F$12*AL12","v":0},0,{"$f":"$F$12*AN12","v":0},0,{"$f":"$F$12*AP12","v":0},0,{"$f":"$F$12*AR12","v":0},0,{"$f":"$F$12*AT12","v":0},0,0,{"$f":"$F$12*AW12","v":0},0,0,{"$f":"$F$12*AZ12","v":0},0,{"$f":"$F$12*BB12","v":0},0,{"$f":"$F$12*BD12","v":0},0,{"$f":"$F$12*BF12","v":0},0,{"$f":"$F$12*BH12","v":0},0,{"$f":"$F$12*BJ12","v":0},0,{"$f":"$F$12*BL12","v":0},0,{"$f":"$F$12*BN12","v":0},0,{"$f":"$F$12*BP12","v":0},0,{"$f":"$F$12*BR12","v":0},0,{"$f":"$F$12*BT12","v":0},0,{"$f":"$F$12*BV12","v":0},0,{"$f":"$F$12*BX12","v":0},0,{"$f":"$F$12*BZ12","v":0},0,{"$f":"$F$12*CB12","v":0},0,{"$f":"$F$12*CD12","v":0},0,{"$f":"$F$12*CF12","v":0},0,{"$f":"$F$12*CH12","v":0},0,{"$f":"$F$12*CJ12","v":0},0,{"$f":"$F$12*CL12","v":0},0,{"$f":"$F$12*CN12","v":0},0,{"$f":"$F$12*CP12","v":0},0,{"$f":"$F$12*CR12","v":0},0,{"$f":"$F$12*CT12","v":0},0,{"$f":"$F$12*CV12","v":0},0,{"$f":"$F$12*CX12","v":0},0,{"$f":"$F$12*CZ12","v":0},0,{"$f":"$F$12*DB12","v":0},0,{"$f":"$F$12*DD12","v":0},0,0,{"$f":"$F$12*DG12","v":0},0,{"$f":"$F$12*DI12","v":0},0,{"$f":"$F$12*DK12","v":0},0,{"$f":"$F$12*DM12","v":0},0,{"$f":"$F$12*DO12","v":0},0,{"$f":"$F$12*DQ12","v":0},0,{"$f":"$F$12*DS12","v":0},0,{"$f":"$F$12*DU12","v":0},0,{"$f":"$F$12*DW12","v":0},0,{"$f":"$F$12*DY12","v":0},0,0,{"$f":"$F$12*EB12","v":0},0,{"$f":"$F$12*ED12","v":0},0,{"$f":"$F$12*EF12","v":0},0,{"$f":"$F$12*EH12","v":0},0,{"$f":"$F$12*EJ12","v":0},0,{"$f":"$F$12*EL12","v":0},0,{"$f":"$F$12*EN12","v":0},0,{"$f":"$F$12*EP12","v":0},0,{"$f":"$F$12*ER12","v":0},0,{"$f":"$F$12*ET12","v":0},0,{"$f":"$F$12*EV12","v":0},0,{"$f":"$F$12*EX12","v":0},0,{"$f":"$F$12*EZ12","v":0},0,{"$f":"$F$12*FB12","v":0},0,{"$f":"$F$12*FD12","v":0},0,{"$f":"$F$12*FF12","v":0},0,{"$f":"$F$12*FH12","v":0},0,{"$f":"$F$12*FJ12","v":0},0,{"$f":"$F$12*FL12","v":0},0,{"$f":"$F$12*FN12","v":0},0,{"$f":"$F$12*FP12","v":0},0,{"$f":"$F$12*FR12","v":0},0,{"$f":"$F$12*FT12","v":0},0,{"$f":"$F$12*FV12","v":0},0,{"$f":"$F$12*FX12","v":0},0,{"$f":"$F$12*FZ12","v":0},0,{"$f":"$F$12*GB12","v":0},0,{"$f":"$F$12*GD12","v":0},0,{"$f":"$F$12*GF12","v":0},0,{"$f":"$F$12*GH12","v":0},0,{"$f":"$F$12*GJ12","v":0},0,{"$f":"$F$12*GL12","v":0},0,{"$f":"$F$12*GN12","v":0},0,{"$f":"$F$12*GP12","v":0},0,{"$f":"$F$12*GR12","v":0},0]
[null,null,null,"Cuve de stockage carburant groupe électrogène (500 litres)",{"$f":"VLOOKUP(D13,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(D13,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":129000},0,{"$f":"$F$13*G13","v":0},0,{"$f":"$F$13*I13","v":0},0,{"$f":"$F$13*K13","v":0},0,{"$f":"$F$13*M13","v":0},0,{"$f":"$F$13*O13","v":0},0,{"$f":"$F$13*Q13","v":0},0,{"$f":"$F$13*S13","v":0},0,{"$f":"$F$13*U13","v":0},0,{"$f":"$F$13*W13","v":0},0,{"$f":"$F$13*Y13","v":0},0,0,{"$f":"$F$13*AB13","v":0},0,{"$f":"$F$13*AD13","v":0},0,0,{"$f":"$F$13*AG13","v":0},0,0,{"$f":"$F$13*AJ13","v":0},0,{"$f":"$F$13*AL13","v":0},0,{"$f":"$F$13*AN13","v":0},0,{"$f":"$F$13*AP13","v":0},0,{"$f":"$F$13*AR13","v":0},0,{"$f":"$F$13*AT13","v":0},0,0,{"$f":"$F$13*AW13","v":0},0,0,{"$f":"$F$13*AZ13","v":0},0,{"$f":"$F$13*BB13","v":0},0,{"$f":"$F$13*BD13","v":0},0,{"$f":"$F$13*BF13","v":0},0,{"$f":"$F$13*BH13","v":0},0,{"$f":"$F$13*BJ13","v":0},0,{"$f":"$F$13*BL13","v":0},0,{"$f":"$F$13*BN13","v":0},0,{"$f":"$F$13*BP13","v":0},0,{"$f":"$F$13*BR13","v":0},0,{"$f":"$F$13*BT13","v":0},0,{"$f":"$F$13*BV13","v":0},0,{"$f":"$F$13*BX13","v":0},0,{"$f":"$F$13*BZ13","v":0},0,{"$f":"$F$13*CB13","v":0},0,{"$f":"$F$13*CD13","v":0},0,{"$f":"$F$13*CF13","v":0},0,{"$f":"$F$13*CH13","v":0},0,{"$f":"$F$13*CJ13","v":0},0,{"$f":"$F$13*CL13","v":0},0,{"$f":"$F$13*CN13","v":0},0,{"$f":"$F$13*CP13","v":0},0,{"$f":"$F$13*CR13","v":0},0,{"$f":"$F$13*CT13","v":0},0,{"$f":"$F$13*CV13","v":0},0,{"$f":"$F$13*CX13","v":0},0,{"$f":"$F$13*CZ13","v":0},0,{"$f":"$F$13*DB13","v":0},0,{"$f":"$F$13*DD13","v":0},0,0,{"$f":"$F$13*DG13","v":0},0,{"$f":"$F$13*DI13","v":0},0,{"$f":"$F$13*DK13","v":0},0,{"$f":"$F$13*DM13","v":0},0,{"$f":"$F$13*DO13","v":0},0,{"$f":"$F$13*DQ13","v":0},0,{"$f":"$F$13*DS13","v":0},0,{"$f":"$F$13*DU13","v":0},0,{"$f":"$F$13*DW13","v":0},0,{"$f":"$F$13*DY13","v":0},0,0,{"$f":"$F$13*EB13","v":0},0,{"$f":"$F$13*ED13","v":0},0,{"$f":"$F$13*EF13","v":0},0,{"$f":"$F$13*EH13","v":0},0,{"$f":"$F$13*EJ13","v":0},0,{"$f":"$F$13*EL13","v":0},0,{"$f":"$F$13*EN13","v":0},0,{"$f":"$F$13*EP13","v":0},0,{"$f":"$F$13*ER13","v":0},0,{"$f":"$F$13*ET13","v":0},0,{"$f":"$F$13*EV13","v":0},0,{"$f":"$F$13*EX13","v":0},0,{"$f":"$F$13*EZ13","v":0},0,{"$f":"$F$13*FB13","v":0},0,{"$f":"$F$13*FD13","v":0},0,{"$f":"$F$13*FF13","v":0},0,{"$f":"$F$13*FH13","v":0},0,{"$f":"$F$13*FJ13","v":0},0,{"$f":"$F$13*FL13","v":0},0,{"$f":"$F$13*FN13","v":0},0,{"$f":"$F$13*FP13","v":0},0,{"$f":"$F$13*FR13","v":0},0,{"$f":"$F$13*FT13","v":0},0,{"$f":"$F$13*FV13","v":0},0,{"$f":"$F$13*FX13","v":0},0,{"$f":"$F$13*FZ13","v":0},0,{"$f":"$F$13*GB13","v":0},0,{"$f":"$F$13*GD13","v":0},0,{"$f":"$F$13*GF13","v":0},0,{"$f":"$F$13*GH13","v":0},0,{"$f":"$F$13*GJ13","v":0},0,{"$f":"$F$13*GL13","v":0},0,{"$f":"$F$13*GN13","v":0},0,{"$f":"$F$13*GP13","v":0},0,{"$f":"$F$13*GR13","v":0},0]
[null,null,null,"Cuve de stockage carburant groupe électrogène (1000 litres)",{"$f":"VLOOKUP(D14,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(D14,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":162000},0,{"$f":"$F$14*G14","v":0},0,{"$f":"$F$14*I14","v":0},0,{"$f":"$F$14*K14","v":0},0,{"$f":"$F$14*M14","v":0},0,{"$f":"$F$14*O14","v":0},0,{"$f":"$F$14*Q14","v":0},0,{"$f":"$F$14*S14","v":0},0,{"$f":"$F$14*U14","v":0},0,{"$f":"$F$14*W14","v":0},0,{"$f":"$F$14*Y14","v":0},0,0,{"$f":"$F$14*AB14","v":0},0,{"$f":"$F$14*AD14","v":0},0,0,{"$f":"$F$14*AG14","v":0},0,0,{"$f":"$F$14*AJ14","v":0},0,{"$f":"$F$14*AL14","v":0},0,{"$f":"$F$14*AN14","v":0},0,{"$f":"$F$14*AP14","v":0},0,{"$f":"$F$14*AR14","v":0},0,{"$f":"$F$14*AT14","v":0},0,0,{"$f":"$F$14*AW14","v":0},0,0,{"$f":"$F$14*AZ14","v":0},0,{"$f":"$F$14*BB14","v":0},0,{"$f":"$F$14*BD14","v":0},0,{"$f":"$F$14*BF14","v":0},0,{"$f":"$F$14*BH14","v":0},0,{"$f":"$F$14*BJ14","v":0},0,{"$f":"$F$14*BL14","v":0},0,{"$f":"$F$14*BN14","v":0},0,{"$f":"$F$14*BP14","v":0},0,{"$f":"$F$14*BR14","v":0},0,{"$f":"$F$14*BT14","v":0},0,{"$f":"$F$14*BV14","v":0},0,{"$f":"$F$14*BX14","v":0},0,{"$f":"$F$14*BZ14","v":0},0,{"$f":"$F$14*CB14","v":0},0,{"$f":"$F$14*CD14","v":0},0,{"$f":"$F$14*CF14","v":0},0,{"$f":"$F$14*CH14","v":0},0,{"$f":"$F$14*CJ14","v":0},0,{"$f":"$F$14*CL14","v":0},0,{"$f":"$F$14*CN14","v":0},0,{"$f":"$F$14*CP14","v":0},0,{"$f":"$F$14*CR14","v":0},0,{"$f":"$F$14*CT14","v":0},0,{"$f":"$F$14*CV14","v":0},0,{"$f":"$F$14*CX14","v":0},0,{"$f":"$F$14*CZ14","v":0},0,{"$f":"$F$14*DB14","v":0},0,{"$f":"$F$14*DD14","v":0},0,0,{"$f":"$F$14*DG14","v":0},0,{"$f":"$F$14*DI14","v":0},0,{"$f":"$F$14*DK14","v":0},0,{"$f":"$F$14*DM14","v":0},0,{"$f":"$F$14*DO14","v":0},0,{"$f":"$F$14*DQ14","v":0},0,{"$f":"$F$14*DS14","v":0},0,{"$f":"$F$14*DU14","v":0},0,{"$f":"$F$14*DW14","v":0},0,{"$f":"$F$14*DY14","v":0},0,0,{"$f":"$F$14*EB14","v":0},0,{"$f":"$F$14*ED14","v":0},0,{"$f":"$F$14*EF14","v":0},0,{"$f":"$F$14*EH14","v":0},0,{"$f":"$F$14*EJ14","v":0},0,{"$f":"$F$14*EL14","v":0},0,{"$f":"$F$14*EN14","v":0},0,{"$f":"$F$14*EP14","v":0},0,{"$f":"$F$14*ER14","v":0},0,{"$f":"$F$14*ET14","v":0},0,{"$f":"$F$14*EV14","v":0},0,{"$f":"$F$14*EX14","v":0},0,{"$f":"$F$14*EZ14","v":0},0,{"$f":"$F$14*FB14","v":0},0,{"$f":"$F$14*FD14","v":0},0,{"$f":"$F$14*FF14","v":0},0,{"$f":"$F$14*FH14","v":0},0,{"$f":"$F$14*FJ14","v":0},0,{"$f":"$F$14*FL14","v":0},0,{"$f":"$F$14*FN14","v":0},0,{"$f":"$F$14*FP14","v":0},0,{"$f":"$F$14*FR14","v":0},0,{"$f":"$F$14*FT14","v":0},0,{"$f":"$F$14*FV14","v":0},0,{"$f":"$F$14*FX14","v":0},0,{"$f":"$F$14*FZ14","v":0},0,{"$f":"$F$14*GB14","v":0},0,{"$f":"$F$14*GD14","v":0},0,{"$f":"$F$14*GF14","v":0},0,{"$f":"$F$14*GH14","v":0},0,{"$f":"$F$14*GJ14","v":0},0,{"$f":"$F$14*GL14","v":0},0,{"$f":"$F$14*GN14","v":0},0,{"$f":"$F$14*GP14","v":0},0,{"$f":"$F$14*GR14","v":0},0]
[null,null,null,"Batterie 2 V /3000 Ah C10 (6 kWh)",{"$f":"VLOOKUP(D15,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(D15,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":425000},198.67187347161089,84435546.225434631,59.433020569338851,25259033.741969012,79.912130338246413,33962655.393754728,100.03338724378642,42514189.578609228,48.957059629407318,20806750.342498109,124.76537448312659,53025284.155328803,145.51029793861991,61841876.623913467,136.97485876294965,58214314.974253602,109.60932053376905,46583961.226851843,76.215233454492903,32391474.218159486,459035086.48077291,108.98329706049087,46317901.250708617,122.17361545173624,51923786.566987902,98241687.817696512,59.679946523053673,25363977.272297811,25363977.272297811,78.66709947868037,33433517.278439157,61.199497715752962,26009786.529195007,73.322020474856615,31161858.701814063,131.82947706860523,56027527.754157223,80.050972889155659,34021663.477891155,77.876404867502558,33097472.068688586,213751825.81018519,70.391569405539997,29916416.9973545,29916416.9973545,110.55503520852785,46985889.963624336,119.22049458672358,50668710.199357517,168.94167222444531,71800210.695389256,89.765424086301195,38150305.236678004,67.24614581943888,28579611.973261524,73.917096560846559,31414766.038359787,59.48092570361478,25279393.424036283,83.027774859943975,35286804.315476187,69.602588396469699,29581100.068499621,93.608205226535063,39783487.221277401,54.528270196967675,23174514.833711263,65.55112975745854,27859230.14691988,94.164404094971317,40019871.740362808,116.11642337490549,49349479.934334837,62.031205954604069,26363262.53070673,112.21722313925569,47692319.834183671,72.032856059090321,30613963.825113386,63.925225090036008,27168220.663265303,49.89913340336134,21207131.696428571,88.39516334311503,37567944.420823887,65.587482354052725,27874680.000472408,80.182921362989646,34077741.579270601,78.912034674981101,33537614.736866966,154.97184373749502,65863033.588435382,90.140440481748229,38309687.204742998,69.109739729225012,29371639.384920631,86.05586929216129,36573744.449168548,73.436274231914993,31210416.548563872,70.93966433795741,30149357.343631901,1027639453.5974113,77.813766639989339,33070850.821995471,69.678088568760828,29613187.641723353,127.21788695478192,54067601.955782317,86.427086801387233,36731511.890589572,77.885814892623699,33101471.329365071,70.576628951580645,29995067.304421775,118.12771538615446,50204279.039115645,99.784619247699084,42408463.18027211,88.434156129118321,37584516.354875289,54.68544007603041,23241312.032312926,370018261.55045354,95.246821089546927,40479898.963057443,70.722077303143479,30056882.853835978,94.793394163220839,40287192.519368857,94.423705015339479,40130074.63151928,80.581113278644793,34246973.143424034,50.551817949401972,21484522.628495838,117.13973186496821,49784386.042611487,91.657241924547577,38954327.817932718,87.069764433551214,37004649.884259269,80.090203286870306,34038336.396919876,120.71640378373571,51304471.608087681,90.730856509270382,38560614.016439915,72.815914838157497,30946763.806216937,69.633771981014633,29594353.09193122,55.799606231381439,23714832.648337111,71.001562569472227,30175664.092025697,55.285517401405002,23496344.895597126,96.035046657551916,40814894.829459563,103.90328788181938,44158897.349773236,88.948270975056687,37803015.164399095,139.99034474901072,59495896.518329553,62.313144841269839,26483086.557539683,76.900622332266252,32682764.491213158,81.838445933929137,34781339.521919884,73.014494997999194,31031160.374149658,95.474906073540524,40576835.081254721,128.13747985305233,54458428.937547237,111.55548836201149,47411082.553854883,164.06203658129917,69726365.547052145,81.064465230536655,34452397.722978078,93.004451166577766,39526891.745795548,90.14318991485483,38310855.713813305,94.282321122893606,40069986.477229781,73.494298135921028,31235076.707766436,76.429386615757409,32482489.311696898,1329761753.6458337]
[null,null,null,"Main d'œuvre (15% du coût des équipements)",{"$f":"VLOOKUP(D16,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(D16,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.15},{"$f":"$F$16","v":0.15},{"$f":"G16*SUM(H6:H15)","v":26086892.312846508},{"$f":"$F$16","v":0.15},{"$f":"I16*SUM(J6:J15)","v":7792011.605969674},{"$f":"$F$16","v":0.15},{"$f":"K16*SUM(L6:L15)","v":10358014.149254147},{"$f":"$F$16","v":0.15},{"$f":"M16*SUM(N6:N15)","v":12878765.58667269},{"$f":"$F$16","v":0.15},{"$f":"O16*SUM(P6:P15)","v":6503982.3471644865},{"$f":"$F$16","v":0.15},{"$f":"Q16*SUM(R6:R15)","v":16028668.869706601},{"$f":"$F$16","v":0.15},{"$f":"S16*SUM(T6:T15)","v":18600737.930292942},{"$f":"$F$16","v":0.15},{"$f":"U16*SUM(V6:V15)","v":17815630.260509513},{"$f":"$F$16","v":0.15},{"$f":"W16*SUM(X6:X15)","v":14073579.183422385},{"$f":"$F$16","v":0.15},{"$f":"Y16*SUM(Z6:Z15)","v":9904954.4439376332},140043236.68977657,{"$f":"$F$16","v":0.15},{"$f":"AB16*SUM(AC6:AC15)","v":13892721.358676504},{"$f":"$F$16","v":0.15},{"$f":"AD16*SUM(AE6:AE15)","v":15561381.896457359},29454103.255133864,{"$f":"$F$16","v":0.15},{"$f":"AG16*SUM(AH6:AH15)","v":7797201.5561565571},7797201.5561565571,{"$f":"$F$16","v":0.15},{"$f":"AJ16*SUM(AK6:AK15)","v":10193707.321985761},{"$f":"$F$16","v":0.15},{"$f":"AL16*SUM(AM6:AM15)","v":8000471.015117758},{"$f":"$F$16","v":0.15},{"$f":"AN16*SUM(AO6:AO15)","v":9551092.5900122393},{"$f":"$F$16","v":0.15},{"$f":"AP16*SUM(AQ6:AQ15)","v":16843086.492127839},{"$f":"$F$16","v":0.15},{"$f":"AR16*SUM(AS6:AS15)","v":10371483.553842762},{"$f":"$F$16","v":0.15},{"$f":"AT16*SUM(AU6:AU15)","v":10104544.896227632},65064385.869314,{"$f":"$F$16","v":0.15},{"$f":"AW16*SUM(AX6:AX15)","v":9285489.8663876373},9285489.8663876373,{"$f":"$F$16","v":0.15},{"$f":"AZ16*SUM(BA6:BA15)","v":14497047.032733772},{"$f":"$F$16","v":0.15},{"$f":"BB16*SUM(BC6:BC15)","v":15301001.902967816},{"$f":"$F$16","v":0.15},{"$f":"BD16*SUM(BE6:BE15)","v":21800373.771999445},{"$f":"$F$16","v":0.15},{"$f":"BF16*SUM(BG6:BG15)","v":11585622.046975315},{"$f":"$F$16","v":0.15},{"$f":"BH16*SUM(BI6:BI15)","v":8780323.296977669},{"$f":"$F$16","v":0.15},{"$f":"BJ16*SUM(BK6:BK15)","v":9610911.109802682},{"$f":"$F$16","v":0.15},{"$f":"BL16*SUM(BM6:BM15)","v":7797038.3888588687},{"$f":"$F$16","v":0.15},{"$f":"BN16*SUM(BO6:BO15)","v":10753675.380475776},{"$f":"$F$16","v":0.15},{"$f":"BP16*SUM(BQ6:BQ15)","v":9068933.3489658795},{"$f":"$F$16","v":0.15},{"$f":"BR16*SUM(BS6:BS15)","v":12081690.339518143},{"$f":"$F$16","v":0.15},{"$f":"BT16*SUM(BU6:BU15)","v":7156202.8690332687},{"$f":"$F$16","v":0.15},{"$f":"BV16*SUM(BW6:BW15)","v":8852703.969451217},{"$f":"$F$16","v":0.15},{"$f":"BX16*SUM(BY6:BY15)","v":12128969.461949518},{"$f":"$F$16","v":0.15},{"$f":"BZ16*SUM(CA6:CA15)","v":14904515.672275325},{"$f":"$F$16","v":0.15},{"$f":"CB16*SUM(CC6:CC15)","v":8099900.7835025787},{"$f":"$F$16","v":0.15},{"$f":"CD16*SUM(CE6:CE15)","v":14675165.114795877},{"$f":"$F$16","v":0.15},{"$f":"CF16*SUM(CG6:CG15)","v":9369244.5240034722},{"$f":"$F$16","v":0.15},{"$f":"CH16*SUM(CI6:CI15)","v":8359517.9839240275},{"$f":"$F$16","v":0.15},{"$f":"CJ16*SUM(CK6:CK15)","v":6585820.225080804},{"$f":"$F$16","v":0.15},{"$f":"CL16*SUM(CM6:CM15)","v":11488374.718117407},{"$f":"$F$16","v":0.15},{"$f":"CN16*SUM(CO6:CO15)","v":8566585.1565120164},{"$f":"$F$16","v":0.15},{"$f":"CP16*SUM(CQ6:CQ15)","v":10386663.158922464},{"$f":"$F$16","v":0.15},{"$f":"CR16*SUM(CS6:CS15)","v":10236584.494749838},{"$f":"$F$16","v":0.15},{"$f":"CT16*SUM(CU6:CU15)","v":20028504.447466794},{"$f":"$F$16","v":0.15},{"$f":"CV16*SUM(CW6:CW15)","v":11647338.741903512},{"$f":"$F$16","v":0.15},{"$f":"CX16*SUM(CY6:CY15)","v":8990298.6692913361},{"$f":"$F$16","v":0.15},{"$f":"CZ16*SUM(DA6:DA15)","v":11127341.875648871},{"$f":"$F$16","v":0.15},{"$f":"DB16*SUM(DC6:DC15)","v":9537093.7376688048},{"$f":"$F$16","v":0.15},{"$f":"DD16*SUM(DE6:DE15)","v":9215818.1494502835},314066675.21651077,{"$f":"$F$16","v":0.15},{"$f":"DG16*SUM(DH6:DH15)","v":10068465.061628008},{"$f":"$F$16","v":0.15},{"$f":"DI16*SUM(DJ6:DJ15)","v":9042475.3694593571},{"$f":"$F$16","v":0.15},{"$f":"DK16*SUM(DL6:DL15)","v":16268613.445703618},{"$f":"$F$16","v":0.15},{"$f":"DM16*SUM(DN6:DN15)","v":11136136.901918883},{"$f":"$F$16","v":0.15},{"$f":"DO16*SUM(DP6:DP15)","v":10089562.638764856},{"$f":"$F$16","v":0.15},{"$f":"DQ16*SUM(DR6:DR15)","v":9169661.6992188916},{"$f":"$F$16","v":0.15},{"$f":"DS16*SUM(DT6:DT15)","v":15115717.915179498},{"$f":"$F$16","v":0.15},{"$f":"DU16*SUM(DV6:DV15)","v":12830092.613791637},{"$f":"$F$16","v":0.15},{"$f":"DW16*SUM(DX6:DX15)","v":11365803.351461159},{"$f":"$F$16","v":0.15},{"$f":"DY16*SUM(DZ6:DZ15)","v":7163301.9630005294},112249830.96012644,{"$f":"$F$16","v":0.15},{"$f":"EB16*SUM(EC6:EC15)","v":12266282.662039341},{"$f":"$F$16","v":0.15},{"$f":"ED16*SUM(EE6:EE15)","v":9190540.9940637052},{"$f":"$F$16","v":0.15},{"$f":"EF16*SUM(EG6:EG15)","v":12226036.237728596},{"$f":"$F$16","v":0.15},{"$f":"EH16*SUM(EI6:EI15)","v":12145288.694200872},{"$f":"$F$16","v":0.15},{"$f":"EJ16*SUM(EK6:EK15)","v":10459056.993493218},{"$f":"$F$16","v":0.15},{"$f":"EL16*SUM(EM6:EM15)","v":6671181.9457111033},{"$f":"$F$16","v":0.15},{"$f":"EN16*SUM(EO6:EO15)","v":15020026.895130971},{"$f":"$F$16","v":0.15},{"$f":"EP16*SUM(EQ6:EQ15)","v":11835083.906606302},{"$f":"$F$16","v":0.15},{"$f":"ER16*SUM(ES6:ES15)","v":11254861.428740762},{"$f":"$F$16","v":0.15},{"$f":"ET16*SUM(EU6:EU15)","v":10308611.538313704},{"$f":"$F$16","v":0.15},{"$f":"EV16*SUM(EW6:EW15)","v":15743605.709386541},{"$f":"$F$16","v":0.15},{"$f":"EX16*SUM(EY6:EY15)","v":11669925.054903155},{"$f":"$F$16","v":0.15},{"$f":"EZ16*SUM(FA6:FA15)","v":9443511.9630239997},{"$f":"$F$16","v":0.15},{"$f":"FB16*SUM(FC6:FC15)","v":9059843.8623737209},{"$f":"$F$16","v":0.15},{"$f":"FD16*SUM(FE6:FE15)","v":7322974.5098483926},{"$f":"$F$16","v":0.15},{"$f":"FF16*SUM(FG6:FG15)","v":9210551.1429019738},{"$f":"$F$16","v":0.15},{"$f":"FH16*SUM(FI6:FI15)","v":7265916.3151149005},{"$f":"$F$16","v":0.15},{"$f":"FJ16*SUM(FK6:FK15)","v":12367117.471013824},{"$f":"$F$16","v":0.15},{"$f":"FL16*SUM(FM6:FM15)","v":13338753.238344135},{"$f":"$F$16","v":0.15},{"$f":"FN16*SUM(FO6:FO15)","v":11510733.748610454},{"$f":"$F$16","v":0.15},{"$f":"FP16*SUM(FQ6:FQ15)","v":18433823.408090413},{"$f":"$F$16","v":0.15},{"$f":"FR16*SUM(FS6:FS15)","v":8146907.6005229047},{"$f":"$F$16","v":0.15},{"$f":"FT16*SUM(FU6:FU15)","v":9990908.6539769359},{"$f":"$F$16","v":0.15},{"$f":"FV16*SUM(FW6:FW15)","v":10587861.629383842},{"$f":"$F$16","v":0.15},{"$f":"FX16*SUM(FY6:FY15)","v":9461377.0974159911},{"$f":"$F$16","v":0.15},{"$f":"FZ16*SUM(GA6:GA15)","v":12293992.658629807},{"$f":"$F$16","v":0.15},{"$f":"GB16*SUM(GC6:GC15)","v":16685061.728573289},{"$f":"$F$16","v":0.15},{"$f":"GD16*SUM(GE6:GE15)","v":14263822.20301337},{"$f":"$F$16","v":0.15},{"$f":"GF16*SUM(GG6:GG15)","v":20845670.013374466},{"$f":"$F$16","v":0.15},{"$f":"GH16*SUM(GI6:GI15)","v":10500395.794533581},{"$f":"$F$16","v":0.15},{"$f":"GJ16*SUM(GK6:GK15)","v":11980120.623994404},{"$f":"$F$16","v":0.15},{"$f":"GL16*SUM(GM6:GM15)","v":11633843.744638653},{"$f":"$F$16","v":0.15},{"$f":"GN16*SUM(GO6:GO15)","v":12178623.04436777},{"$f":"$F$16","v":0.15},{"$f":"GP16*SUM(GQ6:GQ15)","v":9541401.5594776347},{"$f":"$F$16","v":0.15},{"$f":"GR16*SUM(GS6:GS15)","v":9914249.3594873361},404767963.43102998]
[null,null,null,"Transport sur site (5% du coût des équipements)",{"$f":"VLOOKUP(D17,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(D17,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$F$17","v":0.05},{"$f":"G17*SUM(H6:H15)","v":8695630.7709488366},{"$f":"$F$17","v":0.05},{"$f":"I17*SUM(J6:J15)","v":2597337.2019898915},{"$f":"$F$17","v":0.05},{"$f":"K17*SUM(L6:L15)","v":3452671.3830847163},{"$f":"$F$17","v":0.05},{"$f":"M17*SUM(N6:N15)","v":4292921.8622242305},{"$f":"$F$17","v":0.05},{"$f":"O17*SUM(P6:P15)","v":2167994.1157214954},{"$f":"$F$17","v":0.05},{"$f":"Q17*SUM(R6:R15)","v":5342889.6232355349},{"$f":"$F$17","v":0.05},{"$f":"S17*SUM(T6:T15)","v":6200245.9767643139},{"$f":"$F$17","v":0.05},{"$f":"U17*SUM(V6:V15)","v":5938543.4201698378},{"$f":"$F$17","v":0.05},{"$f":"W17*SUM(X6:X15)","v":4691193.0611407952},{"$f":"$F$17","v":0.05},{"$f":"Y17*SUM(Z6:Z15)","v":3301651.481312545},46681078.896592192,{"$f":"$F$17","v":0.05},{"$f":"AB17*SUM(AC6:AC15)","v":4630907.1195588354},{"$f":"$F$17","v":0.05},{"$f":"AD17*SUM(AE6:AE15)","v":5187127.298819121},9818034.4183779564,{"$f":"$F$17","v":0.05},{"$f":"AG17*SUM(AH6:AH15)","v":2599067.1853855196},2599067.1853855196,{"$f":"$F$17","v":0.05},{"$f":"AJ17*SUM(AK6:AK15)","v":3397902.4406619207},{"$f":"$F$17","v":0.05},{"$f":"AL17*SUM(AM6:AM15)","v":2666823.6717059198},{"$f":"$F$17","v":0.05},{"$f":"AN17*SUM(AO6:AO15)","v":3183697.5300040799},{"$f":"$F$17","v":0.05},{"$f":"AP17*SUM(AQ6:AQ15)","v":5614362.1640426135},{"$f":"$F$17","v":0.05},{"$f":"AR17*SUM(AS6:AS15)","v":3457161.1846142546},{"$f":"$F$17","v":0.05},{"$f":"AT17*SUM(AU6:AU15)","v":3368181.6320758779},21688128.623104669,{"$f":"$F$17","v":0.05},{"$f":"AW17*SUM(AX6:AX15)","v":3095163.2887958796},3095163.2887958796,{"$f":"$F$17","v":0.05},{"$f":"AZ17*SUM(BA6:BA15)","v":4832349.0109112579},{"$f":"$F$17","v":0.05},{"$f":"BB17*SUM(BC6:BC15)","v":5100333.9676559391},{"$f":"$F$17","v":0.05},{"$f":"BD17*SUM(BE6:BE15)","v":7266791.2573331492},{"$f":"$F$17","v":0.05},{"$f":"BF17*SUM(BG6:BG15)","v":3861874.0156584382},{"$f":"$F$17","v":0.05},{"$f":"BH17*SUM(BI6:BI15)","v":2926774.4323258898},{"$f":"$F$17","v":0.05},{"$f":"BJ17*SUM(BK6:BK15)","v":3203637.0366008943},{"$f":"$F$17","v":0.05},{"$f":"BL17*SUM(BM6:BM15)","v":2599012.79628629},{"$f":"$F$17","v":0.05},{"$f":"BN17*SUM(BO6:BO15)","v":3584558.4601585926},{"$f":"$F$17","v":0.05},{"$f":"BP17*SUM(BQ6:BQ15)","v":3022977.782988627},{"$f":"$F$17","v":0.05},{"$f":"BR17*SUM(BS6:BS15)","v":4027230.1131727146},{"$f":"$F$17","v":0.05},{"$f":"BT17*SUM(BU6:BU15)","v":2385400.9563444233},{"$f":"$F$17","v":0.05},{"$f":"BV17*SUM(BW6:BW15)","v":2950901.3231504061},{"$f":"$F$17","v":0.05},{"$f":"BX17*SUM(BY6:BY15)","v":4042989.8206498395},{"$f":"$F$17","v":0.05},{"$f":"BZ17*SUM(CA6:CA15)","v":4968171.8907584427},{"$f":"$F$17","v":0.05},{"$f":"CB17*SUM(CC6:CC15)","v":2699966.9278341932},{"$f":"$F$17","v":0.05},{"$f":"CD17*SUM(CE6:CE15)","v":4891721.7049319586},{"$f":"$F$17","v":0.05},{"$f":"CF17*SUM(CG6:CG15)","v":3123081.5080011575},{"$f":"$F$17","v":0.05},{"$f":"CH17*SUM(CI6:CI15)","v":2786505.9946413431},{"$f":"$F$17","v":0.05},{"$f":"CJ17*SUM(CK6:CK15)","v":2195273.4083602685},{"$f":"$F$17","v":0.05},{"$f":"CL17*SUM(CM6:CM15)","v":3829458.239372469},{"$f":"$F$17","v":0.05},{"$f":"CN17*SUM(CO6:CO15)","v":2855528.3855040059},{"$f":"$F$17","v":0.05},{"$f":"CP17*SUM(CQ6:CQ15)","v":3462221.0529741552},{"$f":"$F$17","v":0.05},{"$f":"CR17*SUM(CS6:CS15)","v":3412194.8315832797},{"$f":"$F$17","v":0.05},{"$f":"CT17*SUM(CU6:CU15)","v":6676168.1491555981},{"$f":"$F$17","v":0.05},{"$f":"CV17*SUM(CW6:CW15)","v":3882446.2473011711},{"$f":"$F$17","v":0.05},{"$f":"CX17*SUM(CY6:CY15)","v":2996766.223097112},{"$f":"$F$17","v":0.05},{"$f":"CZ17*SUM(DA6:DA15)","v":3709113.9585496243},{"$f":"$F$17","v":0.05},{"$f":"DB17*SUM(DC6:DC15)","v":3179031.2458896018},{"$f":"$F$17","v":0.05},{"$f":"DD17*SUM(DE6:DE15)","v":3071939.3831500951},104688891.73883693,{"$f":"$F$17","v":0.05},{"$f":"DG17*SUM(DH6:DH15)","v":3356155.0205426696},{"$f":"$F$17","v":0.05},{"$f":"DI17*SUM(DJ6:DJ15)","v":3014158.4564864524},{"$f":"$F$17","v":0.05},{"$f":"DK17*SUM(DL6:DL15)","v":5422871.148567874},{"$f":"$F$17","v":0.05},{"$f":"DM17*SUM(DN6:DN15)","v":3712045.633972961},{"$f":"$F$17","v":0.05},{"$f":"DO17*SUM(DP6:DP15)","v":3363187.5462549524},{"$f":"$F$17","v":0.05},{"$f":"DQ17*SUM(DR6:DR15)","v":3056553.899739631},{"$f":"$F$17","v":0.05},{"$f":"DS17*SUM(DT6:DT15)","v":5038572.6383931674},{"$f":"$F$17","v":0.05},{"$f":"DU17*SUM(DV6:DV15)","v":4276697.5379305463},{"$f":"$F$17","v":0.05},{"$f":"DW17*SUM(DX6:DX15)","v":3788601.11715372},{"$f":"$F$17","v":0.05},{"$f":"DY17*SUM(DZ6:DZ15)","v":2387767.3210001769},37416610.320042148,{"$f":"$F$17","v":0.05},{"$f":"EB17*SUM(EC6:EC15)","v":4088760.8873464474},{"$f":"$F$17","v":0.05},{"$f":"ED17*SUM(EE6:EE15)","v":3063513.6646879017},{"$f":"$F$17","v":0.05},{"$f":"EF17*SUM(EG6:EG15)","v":4075345.4125761986},{"$f":"$F$17","v":0.05},{"$f":"EH17*SUM(EI6:EI15)","v":4048429.564733624},{"$f":"$F$17","v":0.05},{"$f":"EJ17*SUM(EK6:EK15)","v":3486352.3311644066},{"$f":"$F$17","v":0.05},{"$f":"EL17*SUM(EM6:EM15)","v":2223727.3152370346},{"$f":"$F$17","v":0.05},{"$f":"EN17*SUM(EO6:EO15)","v":5006675.6317103235},{"$f":"$F$17","v":0.05},{"$f":"EP17*SUM(EQ6:EQ15)","v":3945027.9688687678},{"$f":"$F$17","v":0.05},{"$f":"ER17*SUM(ES6:ES15)","v":3751620.4762469213},{"$f":"$F$17","v":0.05},{"$f":"ET17*SUM(EU6:EU15)","v":3436203.8461045683},{"$f":"$F$17","v":0.05},{"$f":"EV17*SUM(EW6:EW15)","v":5247868.5697955145},{"$f":"$F$17","v":0.05},{"$f":"EX17*SUM(EY6:EY15)","v":3889975.018301052},{"$f":"$F$17","v":0.05},{"$f":"EZ17*SUM(FA6:FA15)","v":3147837.3210080001},{"$f":"$F$17","v":0.05},{"$f":"FB17*SUM(FC6:FC15)","v":3019947.9541245741},{"$f":"$F$17","v":0.05},{"$f":"FD17*SUM(FE6:FE15)","v":2440991.503282798},{"$f":"$F$17","v":0.05},{"$f":"FF17*SUM(FG6:FG15)","v":3070183.7143006581},{"$f":"$F$17","v":0.05},{"$f":"FH17*SUM(FI6:FI15)","v":2421972.1050383002},{"$f":"$F$17","v":0.05},{"$f":"FJ17*SUM(FK6:FK15)","v":4122372.4903379413},{"$f":"$F$17","v":0.05},{"$f":"FL17*SUM(FM6:FM15)","v":4446251.0794480452},{"$f":"$F$17","v":0.05},{"$f":"FN17*SUM(FO6:FO15)","v":3836911.2495368184},{"$f":"$F$17","v":0.05},{"$f":"FP17*SUM(FQ6:FQ15)","v":6144607.8026968045},{"$f":"$F$17","v":0.05},{"$f":"FR17*SUM(FS6:FS15)","v":2715635.8668409684},{"$f":"$F$17","v":0.05},{"$f":"FT17*SUM(FU6:FU15)","v":3330302.8846589793},{"$f":"$F$17","v":0.05},{"$f":"FV17*SUM(FW6:FW15)","v":3529287.209794614},{"$f":"$F$17","v":0.05},{"$f":"FX17*SUM(FY6:FY15)","v":3153792.3658053307},{"$f":"$F$17","v":0.05},{"$f":"FZ17*SUM(GA6:GA15)","v":4097997.5528766024},{"$f":"$F$17","v":0.05},{"$f":"GB17*SUM(GC6:GC15)","v":5561687.2428577635},{"$f":"$F$17","v":0.05},{"$f":"GD17*SUM(GE6:GE15)","v":4754607.4010044569},{"$f":"$F$17","v":0.05},{"$f":"GF17*SUM(GG6:GG15)","v":6948556.6711248225},{"$f":"$F$17","v":0.05},{"$f":"GH17*SUM(GI6:GI15)","v":3500131.9315111935},{"$f":"$F$17","v":0.05},{"$f":"GJ17*SUM(GK6:GK15)","v":3993373.5413314686},{"$f":"$F$17","v":0.05},{"$f":"GL17*SUM(GM6:GM15)","v":3877947.9148795516},{"$f":"$F$17","v":0.05},{"$f":"GN17*SUM(GO6:GO15)","v":4059541.0147892567},{"$f":"$F$17","v":0.05},{"$f":"GP17*SUM(GQ6:GQ15)","v":3180467.1864925455},{"$f":"$F$17","v":0.05},{"$f":"GR17*SUM(GS6:GS15)","v":3304749.7864957787},134922654.47701001]
[null,null,null,{"$f":"\"Sous-total \"&C6","v":"Sous-total Equipement de production énergétique"},null,null,null,{"$f":"SUM(H6:H17)","v":208695138.50277206},null,{"$f":"SUM(J6:J17)","v":62336092.847757392},null,{"$f":"SUM(L6:L17)","v":82864113.194033176},null,{"$f":"SUM(N6:N17)","v":103030124.69338153},null,{"$f":"SUM(P6:P17)","v":52031858.777315892},null,{"$f":"SUM(R6:R17)","v":128229350.95765282},null,{"$f":"SUM(T6:T17)","v":148805903.44234353},null,{"$f":"SUM(V6:V17)","v":142525042.08407611},null,{"$f":"SUM(X6:X17)","v":112588633.46737908},null,{"$f":"SUM(Z6:Z17)","v":79239635.551501065},{"$f":"SUM(AA6:AA17)","v":1120345893.5182126},null,{"$f":"SUM(AC6:AC17)","v":111141770.86941205},null,{"$f":"SUM(AE6:AE17)","v":124491055.17165889},{"$f":"SUM(AF6:AF17)","v":235632826.04107094},null,{"$f":"SUM(AH6:AH17)","v":62377612.449252464},{"$f":"SUM(AI6:AI17)","v":62377612.449252464},null,{"$f":"SUM(AK6:AK17)","v":81549658.575886101},null,{"$f":"SUM(AM6:AM17)","v":64003768.120942064},null,{"$f":"SUM(AO6:AO17)","v":76408740.720097914},null,{"$f":"SUM(AQ6:AQ17)","v":134744691.93702272},null,{"$f":"SUM(AS6:AS17)","v":82971868.430742115},null,{"$f":"SUM(AU6:AU17)","v":80836359.169821054},{"$f":"SUM(AV6:AV17)","v":520515086.954512},null,{"$f":"SUM(AX6:AX17)","v":74283918.931101099},{"$f":"SUM(AY6:AY17)","v":74283918.931101099},null,{"$f":"SUM(BA6:BA17)","v":115976376.26187018},null,{"$f":"SUM(BC6:BC17)","v":122408015.22374253},null,{"$f":"SUM(BE6:BE17)","v":174402990.17599559},null,{"$f":"SUM(BG6:BG17)","v":92684976.375802517},null,{"$f":"SUM(BI6:BI17)","v":70242586.375821337},null,{"$f":"SUM(BK6:BK17)","v":76887288.878421456},null,{"$f":"SUM(BM6:BM17)","v":62376307.110870957},null,{"$f":"SUM(BO6:BO17)","v":86029403.04380621},null,{"$f":"SUM(BQ6:BQ17)","v":72551466.791727036},null,{"$f":"SUM(BS6:BS17)","v":96653522.716145143},null,{"$f":"SUM(BU6:BU17)","v":57249622.952266157},null,{"$f":"SUM(BW6:BW17)","v":70821631.755609751},null,{"$f":"SUM(BY6:BY17)","v":97031755.695596129},null,{"$f":"SUM(CA6:CA17)","v":119236125.3782026},null,{"$f":"SUM(CC6:CC17)","v":64799206.26802063},null,{"$f":"SUM(CE6:CE17)","v":117401320.91836701},null,{"$f":"SUM(CG6:CG17)","v":74953956.192027777},null,{"$f":"SUM(CI6:CI17)","v":66876143.871392228},null,{"$f":"SUM(CK6:CK17)","v":52686561.800646432},null,{"$f":"SUM(CM6:CM17)","v":91906997.744939238},null,{"$f":"SUM(CO6:CO17)","v":68532681.252096131},null,{"$f":"SUM(CQ6:CQ17)","v":83093305.271379709},null,{"$f":"SUM(CS6:CS17)","v":81892675.957998708},null,{"$f":"SUM(CU6:CU17)","v":160228035.57973436},null,{"$f":"SUM(CW6:CW17)","v":93178709.935228109},null,{"$f":"SUM(CY6:CY17)","v":71922389.354330689},null,{"$f":"SUM(DA6:DA17)","v":89018735.005190969},null,{"$f":"SUM(DC6:DC17)","v":76296749.901350439},null,{"$f":"SUM(DE6:DE17)","v":73726545.195602283},{"$f":"SUM(DF6:DF17)","v":2512533401.7320862},null,{"$f":"SUM(DH6:DH17)","v":80547720.493024066},null,{"$f":"SUM(DJ6:DJ17)","v":72339802.955674857},null,{"$f":"SUM(DL6:DL17)","v":130148907.56562896},null,{"$f":"SUM(DN6:DN17)","v":89089095.21535106},null,{"$f":"SUM(DP6:DP17)","v":80716501.110118851},null,{"$f":"SUM(DR6:DR17)","v":73357293.593751147},null,{"$f":"SUM(DT6:DT17)","v":120925743.32143599},null,{"$f":"SUM(DV6:DV17)","v":102640740.9103331},null,{"$f":"SUM(DX6:DX17)","v":90926426.811689273},null,{"$f":"SUM(DZ6:DZ17)","v":57306415.704004236},{"$f":"SUM(EA6:EA17)","v":897998647.68101144},null,{"$f":"SUM(EC6:EC17)","v":98130261.296314731},null,{"$f":"SUM(EE6:EE17)","v":73524327.952509642},null,{"$f":"SUM(EG6:EG17)","v":97808289.901828766},null,{"$f":"SUM(EI6:EI17)","v":97162309.553606972},null,{"$f":"SUM(EK6:EK17)","v":83672455.947945744},null,{"$f":"SUM(EM6:EM17)","v":53369455.565688834},null,{"$f":"SUM(EO6:EO17)","v":120160215.16104777},null,{"$f":"SUM(EQ6:EQ17)","v":94680671.252850413},null,{"$f":"SUM(ES6:ES17)","v":90038891.429926097},null,{"$f":"SUM(EU6:EU17)","v":82468892.306509629},null,{"$f":"SUM(EW6:EW17)","v":125948845.67509234},null,{"$f":"SUM(EY6:EY17)","v":93359400.439225242},null,{"$f":"SUM(FA6:FA17)","v":75548095.704191998},null,{"$f":"SUM(FC6:FC17)","v":72478750.898989767},null,{"$f":"SUM(FE6:FE17)","v":58583796.078787148},null,{"$f":"SUM(FG6:FG17)","v":73684409.14321579},null,{"$f":"SUM(FI6:FI17)","v":58127330.520919204},null,{"$f":"SUM(FK6:FK17)","v":98936939.768110588},null,{"$f":"SUM(FM6:FM17)","v":106710025.90675308},null,{"$f":"SUM(FO6:FO17)","v":92085869.988883629},null,{"$f":"SUM(FQ6:FQ17)","v":147470587.26472327},null,{"$f":"SUM(FS6:FS17)","v":65175260.804183237},null,{"$f":"SUM(FU6:FU17)","v":79927269.231815487},null,{"$f":"SUM(FW6:FW17)","v":84702893.035070732},null,{"$f":"SUM(FY6:FY17)","v":75691016.779327929},null,{"$f":"SUM(GA6:GA17)","v":98351941.269038454},null,{"$f":"SUM(GC6:GC17)","v":133480493.82858633},null,{"$f":"SUM(GE6:GE17)","v":114110577.62410697},null,{"$f":"SUM(GG6:GG17)","v":166765360.10699573},null,{"$f":"SUM(GI6:GI17)","v":84003166.356268644},null,{"$f":"SUM(GK6:GK17)","v":95840964.991955251},null,{"$f":"SUM(GM6:GM17)","v":93070749.957109228},null,{"$f":"SUM(GO6:GO17)","v":97428984.354942158},null,{"$f":"SUM(GQ6:GQ17)","v":76331212.475821093},null,{"$f":"SUM(GS6:GS17)","v":79313994.875898689},{"$f":"SUM(GT6:GT17)","v":3238143707.4482403},null,"ERA","NEANT"]
[null,null,"Equipement de commande et synchronisation","Câblage et accessoire (5% du coût PV)",{"$f":"VLOOKUP(D19,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(D19,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.02},{"$f":"$F$19","v":0.02},{"$f":"G19*H6","v":855084.9975464762},{"$f":"$F$19","v":0.02},{"$f":"I19*J6","v":255800.09570390807},{"$f":"$F$19","v":0.02},{"$f":"K19*L6","v":343942.31342453882},{"$f":"$F$19","v":0.02},{"$f":"M19*N6","v":430544.33016227424},{"$f":"$F$19","v":0.02},{"$f":"O19*P6","v":210711.49368849315},{"$f":"$F$19","v":0.02},{"$f":"Q19*R6","v":536990.95936211722},{"$f":"$F$19","v":0.02},{"$f":"S19*T6","v":626277.2408677733},{"$f":"$F$19","v":0.02},{"$f":"U19*V6","v":589540.65677536512},{"$f":"$F$19","v":0.02},{"$f":"W19*X6","v":471759.20749084628},{"$f":"$F$19","v":0.02},{"$f":"Y19*Z6","v":328030.84590004472},4648682.1409218367,{"$f":"$F$19","v":0.02},{"$f":"AB19*AC6","v":457800.80677911238},{"$f":"$F$19","v":0.02},{"$f":"AD19*AE6","v":513208.73225079104},971009.53902990348,{"$f":"$F$19","v":0.02},{"$f":"AG19*AH6","v":256862.86656742726},256862.86656742726,{"$f":"$F$19","v":0.02},{"$f":"AJ19*AK6","v":338583.6927456563},{"$f":"$F$19","v":0.02},{"$f":"AL19*AM6","v":263403.02449303668},{"$f":"$F$19","v":0.02},{"$f":"AN19*AO6","v":315578.43897215999},{"$f":"$F$19","v":0.02},{"$f":"AP19*AQ6","v":567394.90148246568},{"$f":"$F$19","v":0.02},{"$f":"AR19*AS6","v":344539.89264010184},{"$f":"$F$19","v":0.02},{"$f":"AT19*AU6","v":335180.53814785363},2164680.4884812743,{"$f":"$F$19","v":0.02},{"$f":"AW19*AX6","v":318058.14928325929},318058.14928325929,{"$f":"$F$19","v":0.02},{"$f":"AZ19*BA6","v":475829.56942087231},{"$f":"$F$19","v":0.02},{"$f":"BB19*BC6","v":513125.76128570811},{"$f":"$F$19","v":0.02},{"$f":"BD19*BE6","v":727126.02370551403},{"$f":"$F$19","v":0.02},{"$f":"BF19*BG6","v":386350.95191550313},{"$f":"$F$19","v":0.02},{"$f":"BH19*BI6","v":289427.83610102459},{"$f":"$F$19","v":0.02},{"$f":"BJ19*BK6","v":318139.65020270384},{"$f":"$F$19","v":0.02},{"$f":"BL19*BM6","v":256006.27970423491},{"$f":"$F$19","v":0.02},{"$f":"BN19*BO6","v":357352.06711356394},{"$f":"$F$19","v":0.02},{"$f":"BP19*BQ6","v":299569.97982770926},{"$f":"$F$19","v":0.02},{"$f":"BR19*BS6","v":402890.30620078929},{"$f":"$F$19","v":0.02},{"$f":"BT19*BU6","v":234690.01913977694},{"$f":"$F$19","v":0.02},{"$f":"BV19*BW6","v":282132.4762704001},{"$f":"$F$19","v":0.02},{"$f":"BX19*BY6","v":405284.18964156805},{"$f":"$F$19","v":0.02},{"$f":"BZ19*CA6","v":499765.81919546146},{"$f":"$F$19","v":0.02},{"$f":"CB19*CC6","v":266982.70200324547},{"$f":"$F$19","v":0.02},{"$f":"CD19*CE6","v":482983.63676735712},{"$f":"$F$19","v":0.02},{"$f":"CF19*CG6","v":310029.86718879658},{"$f":"$F$19","v":0.02},{"$f":"CH19*CI6","v":275134.57231822103},{"$f":"$F$19","v":0.02},{"$f":"CJ19*CK6","v":214766.1851584721},{"$f":"$F$19","v":0.02},{"$f":"CL19*CM6","v":380453.34102700063},{"$f":"$F$19","v":0.02},{"$f":"CN19*CO6","v":282288.93807561876},{"$f":"$F$19","v":0.02},{"$f":"CP19*CQ6","v":345107.79970441363},{"$f":"$F$19","v":0.02},{"$f":"CR19*CS6","v":339637.89537669852},{"$f":"$F$19","v":0.02},{"$f":"CT19*CU6","v":666999.79371254263},{"$f":"$F$19","v":0.02},{"$f":"CV19*CW6","v":387965.02484881424},{"$f":"$F$19","v":0.02},{"$f":"CX19*CY6","v":297448.75605276},{"$f":"$F$19","v":0.02},{"$f":"CZ19*DA6","v":370385.0046648024},{"$f":"$F$19","v":0.02},{"$f":"DB19*DC6","v":316070.18786377099},{"$f":"$F$19","v":0.02},{"$f":"DD19*DE6","v":305324.76312022127},10406980.459531948,{"$f":"$F$19","v":0.02},{"$f":"DG19*DH6","v":334910.94282123022},{"$f":"$F$19","v":0.02},{"$f":"DI19*DJ6","v":299894.93304584845},{"$f":"$F$19","v":0.02},{"$f":"DK19*DL6","v":547546.58852171118},{"$f":"$F$19","v":0.02},{"$f":"DM19*DN6","v":371982.72716783703},{"$f":"$F$19","v":0.02},{"$f":"DO19*DP6","v":335221.03895537619},{"$f":"$F$19","v":0.02},{"$f":"DQ19*DR6","v":303762.25652557926},{"$f":"$F$19","v":0.02},{"$f":"DS19*DT6","v":508422.43270824337},{"$f":"$F$19","v":0.02},{"$f":"DU19*DV6","v":429473.63113675587},{"$f":"$F$19","v":0.02},{"$f":"DW19*DX6","v":380621.16622410237},{"$f":"$F$19","v":0.02},{"$f":"DY19*DZ6","v":235366.47929140448},3747202.1963980887,{"$f":"$F$19","v":0.02},{"$f":"EB19*EC6","v":409942.91921902489},{"$f":"$F$19","v":0.02},{"$f":"ED19*EE6","v":304388.26714885468},{"$f":"$F$19","v":0.02},{"$f":"EF19*EG6","v":407991.36686584057},{"$f":"$F$19","v":0.02},{"$f":"EH19*EI6","v":406400.22243968071},{"$f":"$F$19","v":0.02},{"$f":"EJ19*EK6","v":346821.6202229968},{"$f":"$F$19","v":0.02},{"$f":"EL19*EM6","v":217575.34356472999},{"$f":"$F$19","v":0.02},{"$f":"EN19*EO6","v":504170.1453963698},{"$f":"$F$19","v":0.02},{"$f":"EP19*EQ6","v":394493.34783349629},{"$f":"$F$19","v":0.02},{"$f":"ER19*ES6","v":374748.81575360085},{"$f":"$F$19","v":0.02},{"$f":"ET19*EU6","v":339341.30338339234},{"$f":"$F$19","v":0.02},{"$f":"EV19*EW6","v":519564.16391263896},{"$f":"$F$19","v":0.02},{"$f":"EX19*EY6","v":390506.1791582958},{"$f":"$F$19","v":0.02},{"$f":"EZ19*FA6","v":313400.15711699362},{"$f":"$F$19","v":0.02},{"$f":"FB19*FC6","v":299704.19417243841},{"$f":"$F$19","v":0.02},{"$f":"FD19*FE6","v":240161.8574572567},{"$f":"$F$19","v":0.02},{"$f":"FF19*FG6","v":305591.17349939625},{"$f":"$F$19","v":0.02},{"$f":"FH19*FI6","v":237949.21588783045},{"$f":"$F$19","v":0.02},{"$f":"FJ19*FK6","v":413335.44703942584},{"$f":"$F$19","v":0.02},{"$f":"FL19*FM6","v":447200.40693728084},{"$f":"$F$19","v":0.02},{"$f":"FN19*FO6","v":382833.91976639297},{"$f":"$F$19","v":0.02},{"$f":"FP19*FQ6","v":602519.32749475574},{"$f":"$F$19","v":0.02},{"$f":"FR19*FS6","v":268196.16875120619},{"$f":"$F$19","v":0.02},{"$f":"FT19*FU6","v":330980.76395652775},{"$f":"$F$19","v":0.02},{"$f":"FV19*FW6","v":352233.1879083066},{"$f":"$F$19","v":0.02},{"$f":"FX19*FY6","v":314254.847378498},{"$f":"$F$19","v":0.02},{"$f":"FZ19*GA6","v":410924.59842992941},{"$f":"$F$19","v":0.02},{"$f":"GB19*GC6","v":551504.52216083638},{"$f":"$F$19","v":0.02},{"$f":"GD19*GE6","v":480135.526108869},{"$f":"$F$19","v":0.02},{"$f":"GF19*GG6","v":706124.04109450523},{"$f":"$F$19","v":0.02},{"$f":"GH19*GI6","v":348901.97007511917},{"$f":"$F$19","v":0.02},{"$f":"GJ19*GK6","v":394058.82847218879},{"$f":"$F$19","v":0.02},{"$f":"GL19*GM6","v":387976.85842626088},{"$f":"$F$19","v":0.02},{"$f":"GN19*GO6","v":405791.70527410181},{"$f":"$F$19","v":0.02},{"$f":"GP19*GQ6","v":316319.92311289138},{"$f":"$F$19","v":0.02},{"$f":"GR19*GS6","v":328952.56245797809},13454994.897877911]
[null,null,null,"Equipement de synchronisatation (5% PV + Onduleur +Batterie)",{"$f":"VLOOKUP(D20,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(D20,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$F$20","v":0.05},{"$f":"G20*(H6+H7+H8+H15)","v":8695630.7709488366},{"$f":"$F$20","v":0.05},{"$f":"I20*(J6+J7+J8+J15)","v":2597337.2019898915},{"$f":"$F$20","v":0.05},{"$f":"K20*(L6+L7+L8+L15)","v":3452671.3830847163},{"$f":"$F$20","v":0.05},{"$f":"M20*(N6+N7+N8+N15)","v":4292921.8622242305},{"$f":"$F$20","v":0.05},{"$f":"O20*(P6+P7+P8+P15)","v":2167994.1157214954},{"$f":"$F$20","v":0.05},{"$f":"Q20*(R6+R7+R8+R15)","v":5342889.6232355349},{"$f":"$F$20","v":0.05},{"$f":"S20*(T6+T7+T8+T15)","v":6200245.9767643139},{"$f":"$F$20","v":0.05},{"$f":"U20*(V6+V7+V8+V15)","v":5938543.4201698378},{"$f":"$F$20","v":0.05},{"$f":"W20*(X6+X7+X8+X15)","v":4691193.0611407952},{"$f":"$F$20","v":0.05},{"$f":"Y20*(Z6+Z7+Z8+Z15)","v":3301651.481312545},46681078.896592192,{"$f":"$F$20","v":0.05},{"$f":"AB20*(AC6+AC7+AC8+AC15)","v":4630907.1195588354},{"$f":"$F$20","v":0.05},{"$f":"AD20*(AE6+AE7+AE8+AE15)","v":5187127.298819121},9818034.4183779564,{"$f":"$F$20","v":0.05},{"$f":"AG20*(AH6+AH7+AH8+AH15)","v":2599067.1853855196},2599067.1853855196,{"$f":"$F$20","v":0.05},{"$f":"AJ20*(AK6+AK7+AK8+AK15)","v":3397902.4406619207},{"$f":"$F$20","v":0.05},{"$f":"AL20*(AM6+AM7+AM8+AM15)","v":2666823.6717059198},{"$f":"$F$20","v":0.05},{"$f":"AN20*(AO6+AO7+AO8+AO15)","v":3183697.5300040799},{"$f":"$F$20","v":0.05},{"$f":"AP20*(AQ6+AQ7+AQ8+AQ15)","v":5614362.1640426135},{"$f":"$F$20","v":0.05},{"$f":"AR20*(AS6+AS7+AS8+AS15)","v":3457161.1846142546},{"$f":"$F$20","v":0.05},{"$f":"AT20*(AU6+AU7+AU8+AU15)","v":3368181.6320758779},21688128.623104669,{"$f":"$F$20","v":0.05},{"$f":"AW20*(AX6+AX7+AX8+AX15)","v":3095163.2887958796},3095163.2887958796,{"$f":"$F$20","v":0.05},{"$f":"AZ20*(BA6+BA7+BA8+BA15)","v":4832349.0109112579},{"$f":"$F$20","v":0.05},{"$f":"BB20*(BC6+BC7+BC8+BC15)","v":5100333.9676559391},{"$f":"$F$20","v":0.05},{"$f":"BD20*(BE6+BE7+BE8+BE15)","v":7266791.2573331492},{"$f":"$F$20","v":0.05},{"$f":"BF20*(BG6+BG7+BG8+BG15)","v":3861874.0156584382},{"$f":"$F$20","v":0.05},{"$f":"BH20*(BI6+BI7+BI8+BI15)","v":2926774.4323258898},{"$f":"$F$20","v":0.05},{"$f":"BJ20*(BK6+BK7+BK8+BK15)","v":3203637.0366008943},{"$f":"$F$20","v":0.05},{"$f":"BL20*(BM6+BM7+BM8+BM15)","v":2599012.79628629},{"$f":"$F$20","v":0.05},{"$f":"BN20*(BO6+BO7+BO8+BO15)","v":3584558.4601585926},{"$f":"$F$20","v":0.05},{"$f":"BP20*(BQ6+BQ7+BQ8+BQ15)","v":3022977.782988627},{"$f":"$F$20","v":0.05},{"$f":"BR20*(BS6+BS7+BS8+BS15)","v":4027230.1131727146},{"$f":"$F$20","v":0.05},{"$f":"BT20*(BU6+BU7+BU8+BU15)","v":2385400.9563444233},{"$f":"$F$20","v":0.05},{"$f":"BV20*(BW6+BW7+BW8+BW15)","v":2950901.3231504061},{"$f":"$F$20","v":0.05},{"$f":"BX20*(BY6+BY7+BY8+BY15)","v":4042989.8206498395},{"$f":"$F$20","v":0.05},{"$f":"BZ20*(CA6+CA7+CA8+CA15)","v":4968171.8907584427},{"$f":"$F$20","v":0.05},{"$f":"CB20*(CC6+CC7+CC8+CC15)","v":2699966.9278341932},{"$f":"$F$20","v":0.05},{"$f":"CD20*(CE6+CE7+CE8+CE15)","v":4891721.7049319586},{"$f":"$F$20","v":0.05},{"$f":"CF20*(CG6+CG7+CG8+CG15)","v":3123081.5080011575},{"$f":"$F$20","v":0.05},{"$f":"CH20*(CI6+CI7+CI8+CI15)","v":2786505.9946413431},{"$f":"$F$20","v":0.05},{"$f":"CJ20*(CK6+CK7+CK8+CK15)","v":2195273.4083602685},{"$f":"$F$20","v":0.05},{"$f":"CL20*(CM6+CM7+CM8+CM15)","v":3829458.239372469},{"$f":"$F$20","v":0.05},{"$f":"CN20*(CO6+CO7+CO8+CO15)","v":2855528.3855040059},{"$f":"$F$20","v":0.05},{"$f":"CP20*(CQ6+CQ7+CQ8+CQ15)","v":3462221.0529741552},{"$f":"$F$20","v":0.05},{"$f":"CR20*(CS6+CS7+CS8+CS15)","v":3412194.8315832797},{"$f":"$F$20","v":0.05},{"$f":"CT20*(CU6+CU7+CU8+CU15)","v":6676168.1491555981},{"$f":"$F$20","v":0.05},{"$f":"CV20*(CW6+CW7+CW8+CW15)","v":3882446.2473011711},{"$f":"$F$20","v":0.05},{"$f":"CX20*(CY6+CY7+CY8+CY15)","v":2996766.223097112},{"$f":"$F$20","v":0.05},{"$f":"CZ20*(DA6+DA7+DA8+DA15)","v":3709113.9585496243},{"$f":"$F$20","v":0.05},{"$f":"DB20*(DC6+DC7+DC8+DC15)","v":3179031.2458896018},{"$f":"$F$20","v":0.05},{"$f":"DD20*(DE6+DE7+DE8+DE15)","v":3071939.3831500951},104688891.73883693,{"$f":"$F$20","v":0.05},{"$f":"DG20*(DH6+DH7+DH8+DH15)","v":3356155.0205426696},{"$f":"$F$20","v":0.05},{"$f":"DI20*(DJ6+DJ7+DJ8+DJ15)","v":3014158.4564864524},{"$f":"$F$20","v":0.05},{"$f":"DK20*(DL6+DL7+DL8+DL15)","v":5422871.148567874},{"$f":"$F$20","v":0.05},{"$f":"DM20*(DN6+DN7+DN8+DN15)","v":3712045.633972961},{"$f":"$F$20","v":0.05},{"$f":"DO20*(DP6+DP7+DP8+DP15)","v":3363187.5462549524},{"$f":"$F$20","v":0.05},{"$f":"DQ20*(DR6+DR7+DR8+DR15)","v":3056553.899739631},{"$f":"$F$20","v":0.05},{"$f":"DS20*(DT6+DT7+DT8+DT15)","v":5038572.6383931674},{"$f":"$F$20","v":0.05},{"$f":"DU20*(DV6+DV7+DV8+DV15)","v":4276697.5379305463},{"$f":"$F$20","v":0.05},{"$f":"DW20*(DX6+DX7+DX8+DX15)","v":3788601.11715372},{"$f":"$F$20","v":0.05},{"$f":"DY20*(DZ6+DZ7+DZ8+DZ15)","v":2387767.3210001769},37416610.320042148,{"$f":"$F$20","v":0.05},{"$f":"EB20*(EC6+EC7+EC8+EC15)","v":4088760.8873464474},{"$f":"$F$20","v":0.05},{"$f":"ED20*(EE6+EE7+EE8+EE15)","v":3063513.6646879017},{"$f":"$F$20","v":0.05},{"$f":"EF20*(EG6+EG7+EG8+EG15)","v":4075345.4125761986},{"$f":"$F$20","v":0.05},{"$f":"EH20*(EI6+EI7+EI8+EI15)","v":4048429.564733624},{"$f":"$F$20","v":0.05},{"$f":"EJ20*(EK6+EK7+EK8+EK15)","v":3486352.3311644066},{"$f":"$F$20","v":0.05},{"$f":"EL20*(EM6+EM7+EM8+EM15)","v":2223727.3152370346},{"$f":"$F$20","v":0.05},{"$f":"EN20*(EO6+EO7+EO8+EO15)","v":5006675.6317103235},{"$f":"$F$20","v":0.05},{"$f":"EP20*(EQ6+EQ7+EQ8+EQ15)","v":3945027.9688687678},{"$f":"$F$20","v":0.05},{"$f":"ER20*(ES6+ES7+ES8+ES15)","v":3751620.4762469213},{"$f":"$F$20","v":0.05},{"$f":"ET20*(EU6+EU7+EU8+EU15)","v":3436203.8461045683},{"$f":"$F$20","v":0.05},{"$f":"EV20*(EW6+EW7+EW8+EW15)","v":5247868.5697955145},{"$f":"$F$20","v":0.05},{"$f":"EX20*(EY6+EY7+EY8+EY15)","v":3889975.018301052},{"$f":"$F$20","v":0.05},{"$f":"EZ20*(FA6+FA7+FA8+FA15)","v":3147837.3210080001},{"$f":"$F$20","v":0.05},{"$f":"FB20*(FC6+FC7+FC8+FC15)","v":3019947.9541245741},{"$f":"$F$20","v":0.05},{"$f":"FD20*(FE6+FE7+FE8+FE15)","v":2440991.503282798},{"$f":"$F$20","v":0.05},{"$f":"FF20*(FG6+FG7+FG8+FG15)","v":3070183.7143006581},{"$f":"$F$20","v":0.05},{"$f":"FH20*(FI6+FI7+FI8+FI15)","v":2421972.1050383002},{"$f":"$F$20","v":0.05},{"$f":"FJ20*(FK6+FK7+FK8+FK15)","v":4122372.4903379413},{"$f":"$F$20","v":0.05},{"$f":"FL20*(FM6+FM7+FM8+FM15)","v":4446251.0794480452},{"$f":"$F$20","v":0.05},{"$f":"FN20*(FO6+FO7+FO8+FO15)","v":3836911.2495368184},{"$f":"$F$20","v":0.05},{"$f":"FP20*(FQ6+FQ7+FQ8+FQ15)","v":6144607.8026968045},{"$f":"$F$20","v":0.05},{"$f":"FR20*(FS6+FS7+FS8+FS15)","v":2715635.8668409684},{"$f":"$F$20","v":0.05},{"$f":"FT20*(FU6+FU7+FU8+FU15)","v":3330302.8846589793},{"$f":"$F$20","v":0.05},{"$f":"FV20*(FW6+FW7+FW8+FW15)","v":3529287.209794614},{"$f":"$F$20","v":0.05},{"$f":"FX20*(FY6+FY7+FY8+FY15)","v":3153792.3658053307},{"$f":"$F$20","v":0.05},{"$f":"FZ20*(GA6+GA7+GA8+GA15)","v":4097997.5528766024},{"$f":"$F$20","v":0.05},{"$f":"GB20*(GC6+GC7+GC8+GC15)","v":5561687.2428577635},{"$f":"$F$20","v":0.05},{"$f":"GD20*(GE6+GE7+GE8+GE15)","v":4754607.4010044569},{"$f":"$F$20","v":0.05},{"$f":"GF20*(GG6+GG7+GG8+GG15)","v":6948556.6711248225},{"$f":"$F$20","v":0.05},{"$f":"GH20*(GI6+GI7+GI8+GI15)","v":3500131.9315111935},{"$f":"$F$20","v":0.05},{"$f":"GJ20*(GK6+GK7+GK8+GK15)","v":3993373.5413314686},{"$f":"$F$20","v":0.05},{"$f":"GL20*(GM6+GM7+GM8+GM15)","v":3877947.9148795516},{"$f":"$F$20","v":0.05},{"$f":"GN20*(GO6+GO7+GO8+GO15)","v":4059541.0147892567},{"$f":"$F$20","v":0.05},{"$f":"GP20*(GQ6+GQ7+GQ8+GQ15)","v":3180467.1864925455},{"$f":"$F$20","v":0.05},{"$f":"GR20*(GS6+GS7+GS8+GS15)","v":3304749.7864957787},134922654.47701001,null,{"$f":"+AI18+AI24+AI33","v":85430663.694345728},{"$f":"+AY18+AY24+AY33","v":102012478.72027272}]
[null,null,null,"Equipement de commande & protection (5% PV + Onduleur +Batterie)",{"$f":"VLOOKUP(D21,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(D21,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$F$21","v":0.05},{"$f":"G21*(H6+H7+H8+H15)","v":8695630.7709488366},{"$f":"$F$21","v":0.05},{"$f":"I21*(J6+J7+J8+J15)","v":2597337.2019898915},{"$f":"$F$21","v":0.05},{"$f":"K21*(L6+L7+L8+L15)","v":3452671.3830847163},{"$f":"$F$21","v":0.05},{"$f":"M21*(N6+N7+N8+N15)","v":4292921.8622242305},{"$f":"$F$21","v":0.05},{"$f":"O21*(P6+P7+P8+P15)","v":2167994.1157214954},{"$f":"$F$21","v":0.05},{"$f":"Q21*(R6+R7+R8+R15)","v":5342889.6232355349},{"$f":"$F$21","v":0.05},{"$f":"S21*(T6+T7+T8+T15)","v":6200245.9767643139},{"$f":"$F$21","v":0.05},{"$f":"U21*(V6+V7+V8+V15)","v":5938543.4201698378},{"$f":"$F$21","v":0.05},{"$f":"W21*(X6+X7+X8+X15)","v":4691193.0611407952},{"$f":"$F$21","v":0.05},{"$f":"Y21*(Z6+Z7+Z8+Z15)","v":3301651.481312545},46681078.896592192,{"$f":"$F$21","v":0.05},{"$f":"AB21*(AC6+AC7+AC8+AC15)","v":4630907.1195588354},{"$f":"$F$21","v":0.05},{"$f":"AD21*(AE6+AE7+AE8+AE15)","v":5187127.298819121},9818034.4183779564,{"$f":"$F$21","v":0.05},{"$f":"AG21*(AH6+AH7+AH8+AH15)","v":2599067.1853855196},2599067.1853855196,{"$f":"$F$21","v":0.05},{"$f":"AJ21*(AK6+AK7+AK8+AK15)","v":3397902.4406619207},{"$f":"$F$21","v":0.05},{"$f":"AL21*(AM6+AM7+AM8+AM15)","v":2666823.6717059198},{"$f":"$F$21","v":0.05},{"$f":"AN21*(AO6+AO7+AO8+AO15)","v":3183697.5300040799},{"$f":"$F$21","v":0.05},{"$f":"AP21*(AQ6+AQ7+AQ8+AQ15)","v":5614362.1640426135},{"$f":"$F$21","v":0.05},{"$f":"AR21*(AS6+AS7+AS8+AS15)","v":3457161.1846142546},{"$f":"$F$21","v":0.05},{"$f":"AT21*(AU6+AU7+AU8+AU15)","v":3368181.6320758779},21688128.623104669,{"$f":"$F$21","v":0.05},{"$f":"AW21*(AX6+AX7+AX8+AX15)","v":3095163.2887958796},3095163.2887958796,{"$f":"$F$21","v":0.05},{"$f":"AZ21*(BA6+BA7+BA8+BA15)","v":4832349.0109112579},{"$f":"$F$21","v":0.05},{"$f":"BB21*(BC6+BC7+BC8+BC15)","v":5100333.9676559391},{"$f":"$F$21","v":0.05},{"$f":"BD21*(BE6+BE7+BE8+BE15)","v":7266791.2573331492},{"$f":"$F$21","v":0.05},{"$f":"BF21*(BG6+BG7+BG8+BG15)","v":3861874.0156584382},{"$f":"$F$21","v":0.05},{"$f":"BH21*(BI6+BI7+BI8+BI15)","v":2926774.4323258898},{"$f":"$F$21","v":0.05},{"$f":"BJ21*(BK6+BK7+BK8+BK15)","v":3203637.0366008943},{"$f":"$F$21","v":0.05},{"$f":"BL21*(BM6+BM7+BM8+BM15)","v":2599012.79628629},{"$f":"$F$21","v":0.05},{"$f":"BN21*(BO6+BO7+BO8+BO15)","v":3584558.4601585926},{"$f":"$F$21","v":0.05},{"$f":"BP21*(BQ6+BQ7+BQ8+BQ15)","v":3022977.782988627},{"$f":"$F$21","v":0.05},{"$f":"BR21*(BS6+BS7+BS8+BS15)","v":4027230.1131727146},{"$f":"$F$21","v":0.05},{"$f":"BT21*(BU6+BU7+BU8+BU15)","v":2385400.9563444233},{"$f":"$F$21","v":0.05},{"$f":"BV21*(BW6+BW7+BW8+BW15)","v":2950901.3231504061},{"$f":"$F$21","v":0.05},{"$f":"BX21*(BY6+BY7+BY8+BY15)","v":4042989.8206498395},{"$f":"$F$21","v":0.05},{"$f":"BZ21*(CA6+CA7+CA8+CA15)","v":4968171.8907584427},{"$f":"$F$21","v":0.05},{"$f":"CB21*(CC6+CC7+CC8+CC15)","v":2699966.9278341932},{"$f":"$F$21","v":0.05},{"$f":"CD21*(CE6+CE7+CE8+CE15)","v":4891721.7049319586},{"$f":"$F$21","v":0.05},{"$f":"CF21*(CG6+CG7+CG8+CG15)","v":3123081.5080011575},{"$f":"$F$21","v":0.05},{"$f":"CH21*(CI6+CI7+CI8+CI15)","v":2786505.9946413431},{"$f":"$F$21","v":0.05},{"$f":"CJ21*(CK6+CK7+CK8+CK15)","v":2195273.4083602685},{"$f":"$F$21","v":0.05},{"$f":"CL21*(CM6+CM7+CM8+CM15)","v":3829458.239372469},{"$f":"$F$21","v":0.05},{"$f":"CN21*(CO6+CO7+CO8+CO15)","v":2855528.3855040059},{"$f":"$F$21","v":0.05},{"$f":"CP21*(CQ6+CQ7+CQ8+CQ15)","v":3462221.0529741552},{"$f":"$F$21","v":0.05},{"$f":"CR21*(CS6+CS7+CS8+CS15)","v":3412194.8315832797},{"$f":"$F$21","v":0.05},{"$f":"CT21*(CU6+CU7+CU8+CU15)","v":6676168.1491555981},{"$f":"$F$21","v":0.05},{"$f":"CV21*(CW6+CW7+CW8+CW15)","v":3882446.2473011711},{"$f":"$F$21","v":0.05},{"$f":"CX21*(CY6+CY7+CY8+CY15)","v":2996766.223097112},{"$f":"$F$21","v":0.05},{"$f":"CZ21*(DA6+DA7+DA8+DA15)","v":3709113.9585496243},{"$f":"$F$21","v":0.05},{"$f":"DB21*(DC6+DC7+DC8+DC15)","v":3179031.2458896018},{"$f":"$F$21","v":0.05},{"$f":"DD21*(DE6+DE7+DE8+DE15)","v":3071939.3831500951},104688891.73883693,{"$f":"$F$21","v":0.05},{"$f":"DG21*(DH6+DH7+DH8+DH15)","v":3356155.0205426696},{"$f":"$F$21","v":0.05},{"$f":"DI21*(DJ6+DJ7+DJ8+DJ15)","v":3014158.4564864524},{"$f":"$F$21","v":0.05},{"$f":"DK21*(DL6+DL7+DL8+DL15)","v":5422871.148567874},{"$f":"$F$21","v":0.05},{"$f":"DM21*(DN6+DN7+DN8+DN15)","v":3712045.633972961},{"$f":"$F$21","v":0.05},{"$f":"DO21*(DP6+DP7+DP8+DP15)","v":3363187.5462549524},{"$f":"$F$21","v":0.05},{"$f":"DQ21*(DR6+DR7+DR8+DR15)","v":3056553.899739631},{"$f":"$F$21","v":0.05},{"$f":"DS21*(DT6+DT7+DT8+DT15)","v":5038572.6383931674},{"$f":"$F$21","v":0.05},{"$f":"DU21*(DV6+DV7+DV8+DV15)","v":4276697.5379305463},{"$f":"$F$21","v":0.05},{"$f":"DW21*(DX6+DX7+DX8+DX15)","v":3788601.11715372},{"$f":"$F$21","v":0.05},{"$f":"DY21*(DZ6+DZ7+DZ8+DZ15)","v":2387767.3210001769},37416610.320042148,{"$f":"$F$21","v":0.05},{"$f":"EB21*(EC6+EC7+EC8+EC15)","v":4088760.8873464474},{"$f":"$F$21","v":0.05},{"$f":"ED21*(EE6+EE7+EE8+EE15)","v":3063513.6646879017},{"$f":"$F$21","v":0.05},{"$f":"EF21*(EG6+EG7+EG8+EG15)","v":4075345.4125761986},{"$f":"$F$21","v":0.05},{"$f":"EH21*(EI6+EI7+EI8+EI15)","v":4048429.564733624},{"$f":"$F$21","v":0.05},{"$f":"EJ21*(EK6+EK7+EK8+EK15)","v":3486352.3311644066},{"$f":"$F$21","v":0.05},{"$f":"EL21*(EM6+EM7+EM8+EM15)","v":2223727.3152370346},{"$f":"$F$21","v":0.05},{"$f":"EN21*(EO6+EO7+EO8+EO15)","v":5006675.6317103235},{"$f":"$F$21","v":0.05},{"$f":"EP21*(EQ6+EQ7+EQ8+EQ15)","v":3945027.9688687678},{"$f":"$F$21","v":0.05},{"$f":"ER21*(ES6+ES7+ES8+ES15)","v":3751620.4762469213},{"$f":"$F$21","v":0.05},{"$f":"ET21*(EU6+EU7+EU8+EU15)","v":3436203.8461045683},{"$f":"$F$21","v":0.05},{"$f":"EV21*(EW6+EW7+EW8+EW15)","v":5247868.5697955145},{"$f":"$F$21","v":0.05},{"$f":"EX21*(EY6+EY7+EY8+EY15)","v":3889975.018301052},{"$f":"$F$21","v":0.05},{"$f":"EZ21*(FA6+FA7+FA8+FA15)","v":3147837.3210080001},{"$f":"$F$21","v":0.05},{"$f":"FB21*(FC6+FC7+FC8+FC15)","v":3019947.9541245741},{"$f":"$F$21","v":0.05},{"$f":"FD21*(FE6+FE7+FE8+FE15)","v":2440991.503282798},{"$f":"$F$21","v":0.05},{"$f":"FF21*(FG6+FG7+FG8+FG15)","v":3070183.7143006581},{"$f":"$F$21","v":0.05},{"$f":"FH21*(FI6+FI7+FI8+FI15)","v":2421972.1050383002},{"$f":"$F$21","v":0.05},{"$f":"FJ21*(FK6+FK7+FK8+FK15)","v":4122372.4903379413},{"$f":"$F$21","v":0.05},{"$f":"FL21*(FM6+FM7+FM8+FM15)","v":4446251.0794480452},{"$f":"$F$21","v":0.05},{"$f":"FN21*(FO6+FO7+FO8+FO15)","v":3836911.2495368184},{"$f":"$F$21","v":0.05},{"$f":"FP21*(FQ6+FQ7+FQ8+FQ15)","v":6144607.8026968045},{"$f":"$F$21","v":0.05},{"$f":"FR21*(FS6+FS7+FS8+FS15)","v":2715635.8668409684},{"$f":"$F$21","v":0.05},{"$f":"FT21*(FU6+FU7+FU8+FU15)","v":3330302.8846589793},{"$f":"$F$21","v":0.05},{"$f":"FV21*(FW6+FW7+FW8+FW15)","v":3529287.209794614},{"$f":"$F$21","v":0.05},{"$f":"FX21*(FY6+FY7+FY8+FY15)","v":3153792.3658053307},{"$f":"$F$21","v":0.05},{"$f":"FZ21*(GA6+GA7+GA8+GA15)","v":4097997.5528766024},{"$f":"$F$21","v":0.05},{"$f":"GB21*(GC6+GC7+GC8+GC15)","v":5561687.2428577635},{"$f":"$F$21","v":0.05},{"$f":"GD21*(GE6+GE7+GE8+GE15)","v":4754607.4010044569},{"$f":"$F$21","v":0.05},{"$f":"GF21*(GG6+GG7+GG8+GG15)","v":6948556.6711248225},{"$f":"$F$21","v":0.05},{"$f":"GH21*(GI6+GI7+GI8+GI15)","v":3500131.9315111935},{"$f":"$F$21","v":0.05},{"$f":"GJ21*(GK6+GK7+GK8+GK15)","v":3993373.5413314686},{"$f":"$F$21","v":0.05},{"$f":"GL21*(GM6+GM7+GM8+GM15)","v":3877947.9148795516},{"$f":"$F$21","v":0.05},{"$f":"GN21*(GO6+GO7+GO8+GO15)","v":4059541.0147892567},{"$f":"$F$21","v":0.05},{"$f":"GP21*(GQ6+GQ7+GQ8+GQ15)","v":3180467.1864925455},{"$f":"$F$21","v":0.05},{"$f":"GR21*(GS6+GS7+GS8+GS15)","v":3304749.7864957787},134922654.47701001]
[null,null,null,"Main d'œuvre (15% du coût des équipements)",{"$f":"VLOOKUP(D22,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(D22,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.15},{"$f":"$F$22","v":0.15},{"$f":"G22*(H19+H20+H21)","v":2736951.9809166221},{"$f":"$F$22","v":0.15},{"$f":"I22*(J19+J20+J21)","v":817571.1749525537},{"$f":"$F$22","v":0.15},{"$f":"K22*(L19+L20+L21)","v":1087392.7619390956},{"$f":"$F$22","v":0.15},{"$f":"M22*(N19+N20+N21)","v":1352458.2081916104},{"$f":"$F$22","v":0.15},{"$f":"O22*(P19+P20+P21)","v":682004.95876972249},{"$f":"$F$22","v":0.15},{"$f":"Q22*(R19+R20+R21)","v":1683415.5308749781},{"$f":"$F$22","v":0.15},{"$f":"S22*(T19+T20+T21)","v":1954015.3791594601},{"$f":"$F$22","v":0.15},{"$f":"U22*(V19+V20+V21)","v":1869994.1245672561},{"$f":"$F$22","v":0.15},{"$f":"W22*(X19+X20+X21)","v":1478121.7994658656},{"$f":"$F$22","v":0.15},{"$f":"Y22*(Z19+Z20+Z21)","v":1039700.0712787702},14701625.990115931,{"$f":"$F$22","v":0.15},{"$f":"AB22*(AC19+AC20+AC21)","v":1457942.2568845174},{"$f":"$F$22","v":0.15},{"$f":"AD22*(AE19+AE20+AE21)","v":1633119.4994833549},3091061.7563678725,{"$f":"$F$22","v":0.15},{"$f":"AG22*(AH19+AH20+AH21)","v":818249.58560076996},818249.58560076996,{"$f":"$F$22","v":0.15},{"$f":"AJ22*(AK19+AK20+AK21)","v":1070158.2861104247},{"$f":"$F$22","v":0.15},{"$f":"AL22*(AM19+AM20+AM21)","v":839557.55518573138},{"$f":"$F$22","v":0.15},{"$f":"AN22*(AO19+AO20+AO21)","v":1002446.0248470479},{"$f":"$F$22","v":0.15},{"$f":"AP22*(AQ19+AQ20+AQ21)","v":1769417.8844351538},{"$f":"$F$22","v":0.15},{"$f":"AR22*(AS19+AS20+AS21)","v":1088829.3392802917},{"$f":"$F$22","v":0.15},{"$f":"AT22*(AU19+AU20+AU21)","v":1060731.5703449415},6831140.660203591,{"$f":"$F$22","v":0.15},{"$f":"AW22*(AX19+AX20+AX21)","v":976257.70903125266},976257.70903125266,{"$f":"$F$22","v":0.15},{"$f":"AZ22*(BA19+BA20+BA21)","v":1521079.1386865082},{"$f":"$F$22","v":0.15},{"$f":"BB22*(BC19+BC20+BC21)","v":1607069.054489638},{"$f":"$F$22","v":0.15},{"$f":"BD22*(BE19+BE20+BE21)","v":2289106.2807557718},{"$f":"$F$22","v":0.15},{"$f":"BF22*(BG19+BG20+BG21)","v":1216514.8474848568},{"$f":"$F$22","v":0.15},{"$f":"BH22*(BI19+BI20+BI21)","v":921446.50511292054},{"$f":"$F$22","v":0.15},{"$f":"BJ22*(BK19+BK20+BK21)","v":1008812.0585106738},{"$f":"$F$22","v":0.15},{"$f":"BL22*(BM19+BM20+BM21)","v":818104.78084152215},{"$f":"$F$22","v":0.15},{"$f":"BN22*(BO19+BO20+BO21)","v":1128970.3481146123},{"$f":"$F$22","v":0.15},{"$f":"BP22*(BQ19+BQ20+BQ21)","v":951828.83187074435},{"$f":"$F$22","v":0.15},{"$f":"BR22*(BS19+BS20+BS21)","v":1268602.5798819328},{"$f":"$F$22","v":0.15},{"$f":"BT22*(BU19+BU20+BU21)","v":750823.78977429355},{"$f":"$F$22","v":0.15},{"$f":"BV22*(BW19+BW20+BW21)","v":927590.26838568179},{"$f":"$F$22","v":0.15},{"$f":"BX22*(BY19+BY20+BY21)","v":1273689.574641187},{"$f":"$F$22","v":0.15},{"$f":"BZ22*(CA19+CA20+CA21)","v":1565416.4401068522},{"$f":"$F$22","v":0.15},{"$f":"CB22*(CC19+CC20+CC21)","v":850037.48365074478},{"$f":"$F$22","v":0.15},{"$f":"CD22*(CE19+CE20+CE21)","v":1539964.0569946908},{"$f":"$F$22","v":0.15},{"$f":"CF22*(CG19+CG20+CG21)","v":983428.93247866665},{"$f":"$F$22","v":0.15},{"$f":"CH22*(CI19+CI20+CI21)","v":877221.98424013599},{"$f":"$F$22","v":0.15},{"$f":"CJ22*(CK19+CK20+CK21)","v":690796.95028185123},{"$f":"$F$22","v":0.15},{"$f":"CL22*(CM19+CM20+CM21)","v":1205905.4729657907},{"$f":"$F$22","v":0.15},{"$f":"CN22*(CO19+CO20+CO21)","v":899001.85636254458},{"$f":"$F$22","v":0.15},{"$f":"CP22*(CQ19+CQ20+CQ21)","v":1090432.4858479085},{"$f":"$F$22","v":0.15},{"$f":"CR22*(CS19+CS20+CS21)","v":1074604.1337814885},{"$f":"$F$22","v":0.15},{"$f":"CT22*(CU19+CU20+CU21)","v":2102900.4138035607},{"$f":"$F$22","v":0.15},{"$f":"CV22*(CW19+CW20+CW21)","v":1222928.6279176734},{"$f":"$F$22","v":0.15},{"$f":"CX22*(CY19+CY20+CY21)","v":943647.18033704767},{"$f":"$F$22","v":0.15},{"$f":"CZ22*(DA19+DA20+DA21)","v":1168291.9382646077},{"$f":"$F$22","v":0.15},{"$f":"DB22*(DC19+DC20+DC21)","v":1001119.9019464462},{"$f":"$F$22","v":0.15},{"$f":"DD22*(DE19+DE20+DE21)","v":967380.52941306168},32967714.590580873,{"$f":"$F$22","v":0.15},{"$f":"DG22*(DH19+DH20+DH21)","v":1057083.1475859853},{"$f":"$F$22","v":0.15},{"$f":"DI22*(DJ19+DJ20+DJ21)","v":949231.77690281288},{"$f":"$F$22","v":0.15},{"$f":"DK22*(DL19+DL20+DL21)","v":1708993.332848619},{"$f":"$F$22","v":0.15},{"$f":"DM22*(DN19+DN20+DN21)","v":1169411.0992670637},{"$f":"$F$22","v":0.15},{"$f":"DO22*(DP19+DP20+DP21)","v":1059239.419719792},{"$f":"$F$22","v":0.15},{"$f":"DQ22*(DR19+DR20+DR21)","v":962530.50840072613},{"$f":"$F$22","v":0.15},{"$f":"DS22*(DT19+DT20+DT21)","v":1587835.1564241867},{"$f":"$F$22","v":0.15},{"$f":"DU22*(DV19+DV20+DV21)","v":1347430.3060496773},{"$f":"$F$22","v":0.15},{"$f":"DW22*(DX19+DX20+DX21)","v":1193673.5100797312},{"$f":"$F$22","v":0.15},{"$f":"DY22*(DZ19+DZ20+DZ21)","v":751635.1681937637},11787063.425472358,{"$f":"$F$22","v":0.15},{"$f":"EB22*(EC19+EC20+EC21)","v":1288119.7040867878},{"$f":"$F$22","v":0.15},{"$f":"ED22*(EE19+EE20+EE21)","v":964712.33947869856},{"$f":"$F$22","v":0.15},{"$f":"EF22*(EG19+EG20+EG21)","v":1283802.3288027355},{"$f":"$F$22","v":0.15},{"$f":"EH22*(EI19+EI20+EI21)","v":1275488.9027860393},{"$f":"$F$22","v":0.15},{"$f":"EJ22*(EK19+EK20+EK21)","v":1097928.9423827715},{"$f":"$F$22","v":0.15},{"$f":"EL22*(EM19+EM20+EM21)","v":699754.49610581982},{"$f":"$F$22","v":0.15},{"$f":"EN22*(EO19+EO20+EO21)","v":1577628.2113225523},{"$f":"$F$22","v":0.15},{"$f":"EP22*(EQ19+EQ20+EQ21)","v":1242682.3928356548},{"$f":"$F$22","v":0.15},{"$f":"ER22*(ES19+ES20+ES21)","v":1181698.4652371167},{"$f":"$F$22","v":0.15},{"$f":"ET22*(EU19+EU20+EU21)","v":1081762.3493388793},{"$f":"$F$22","v":0.15},{"$f":"EV22*(EW19+EW20+EW21)","v":1652295.1955255501},{"$f":"$F$22","v":0.15},{"$f":"EX22*(EY19+EY20+EY21)","v":1225568.4323640598},{"$f":"$F$22","v":0.15},{"$f":"EZ22*(FA19+FA20+FA21)","v":991361.21986994892},{"$f":"$F$22","v":0.15},{"$f":"FB22*(FC19+FC20+FC21)","v":950940.01536323794},{"$f":"$F$22","v":0.15},{"$f":"FD22*(FE19+FE20+FE21)","v":768321.72960342793},{"$f":"$F$22","v":0.15},{"$f":"FF22*(FG19+FG20+FG21)","v":966893.79031510674},{"$f":"$F$22","v":0.15},{"$f":"FH22*(FI19+FI20+FI21)","v":762284.01389466459},{"$f":"$F$22","v":0.15},{"$f":"FJ22*(FK19+FK20+FK21)","v":1298712.0641572962},{"$f":"$F$22","v":0.15},{"$f":"FL22*(FM19+FM20+FM21)","v":1400955.3848750056},{"$f":"$F$22","v":0.15},{"$f":"FN22*(FO19+FO20+FO21)","v":1208498.4628260045},{"$f":"$F$22","v":0.15},{"$f":"FP22*(FQ19+FQ20+FQ21)","v":1933760.2399332547},{"$f":"$F$22","v":0.15},{"$f":"FR22*(FS19+FS20+FS21)","v":854920.1853649714},{"$f":"$F$22","v":0.15},{"$f":"FT22*(FU19+FU20+FU21)","v":1048737.9799911729},{"$f":"$F$22","v":0.15},{"$f":"FV22*(FW19+FW20+FW21)","v":1111621.1411246301},{"$f":"$F$22","v":0.15},{"$f":"FX22*(FY19+FY20+FY21)","v":993275.93684837385},{"$f":"$F$22","v":0.15},{"$f":"FZ22*(GA19+GA20+GA21)","v":1291037.95562747},{"$f":"$F$22","v":0.15},{"$f":"GB22*(GC19+GC20+GC21)","v":1751231.8511814543},{"$f":"$F$22","v":0.15},{"$f":"GD22*(GE19+GE20+GE21)","v":1498402.5492176677},{"$f":"$F$22","v":0.15},{"$f":"GF22*(GG19+GG20+GG21)","v":2190485.6075016228},{"$f":"$F$22","v":0.15},{"$f":"GH22*(GI19+GI20+GI21)","v":1102374.8749646258},{"$f":"$F$22","v":0.15},{"$f":"GJ22*(GK19+GK20+GK21)","v":1257120.8866702688},{"$f":"$F$22","v":0.15},{"$f":"GL22*(GM19+GM20+GM21)","v":1221580.9032278045},{"$f":"$F$22","v":0.15},{"$f":"GN22*(GO19+GO20+GO21)","v":1278731.0602278924},{"$f":"$F$22","v":0.15},{"$f":"GP22*(GQ19+GQ20+GQ21)","v":1001588.1444146973},{"$f":"$F$22","v":0.15},{"$f":"GR22*(GS19+GS20+GS21)","v":1040767.8203174304},42495045.577784702,null,{"$f":"+GU6-GV20-GW20","v":11628222718.976831}]
[null,null,null,"Transport sur site (5% du coût des équipements)",{"$f":"VLOOKUP(D23,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(D23,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$F$23","v":0.05},{"$f":"G23*(H19+H20+H21)","v":912317.32697220752},{"$f":"$F$23","v":0.05},{"$f":"I23*(J19+J20+J21)","v":272523.72498418455},{"$f":"$F$23","v":0.05},{"$f":"K23*(L19+L20+L21)","v":362464.25397969858},{"$f":"$F$23","v":0.05},{"$f":"M23*(N19+N20+N21)","v":450819.40273053688},{"$f":"$F$23","v":0.05},{"$f":"O23*(P19+P20+P21)","v":227334.98625657419},{"$f":"$F$23","v":0.05},{"$f":"Q23*(R19+R20+R21)","v":561138.51029165939},{"$f":"$F$23","v":0.05},{"$f":"S23*(T19+T20+T21)","v":651338.45971982006},{"$f":"$F$23","v":0.05},{"$f":"U23*(V19+V20+V21)","v":623331.37485575199},{"$f":"$F$23","v":0.05},{"$f":"W23*(X19+X20+X21)","v":492707.26648862188},{"$f":"$F$23","v":0.05},{"$f":"Y23*(Z19+Z20+Z21)","v":346566.69042625674},4900541.9967053114,{"$f":"$F$23","v":0.05},{"$f":"AB23*(AC19+AC20+AC21)","v":485980.75229483919},{"$f":"$F$23","v":0.05},{"$f":"AD23*(AE19+AE20+AE21)","v":544373.1664944517},1030353.9187892908,{"$f":"$F$23","v":0.05},{"$f":"AG23*(AH19+AH20+AH21)","v":272749.86186692334},272749.86186692334,{"$f":"$F$23","v":0.05},{"$f":"AJ23*(AK19+AK20+AK21)","v":356719.42870347493},{"$f":"$F$23","v":0.05},{"$f":"AL23*(AM19+AM20+AM21)","v":279852.51839524385},{"$f":"$F$23","v":0.05},{"$f":"AN23*(AO19+AO20+AO21)","v":334148.67494901596},{"$f":"$F$23","v":0.05},{"$f":"AP23*(AQ19+AQ20+AQ21)","v":589805.96147838456},{"$f":"$F$23","v":0.05},{"$f":"AR23*(AS19+AS20+AS21)","v":362943.11309343058},{"$f":"$F$23","v":0.05},{"$f":"AT23*(AU19+AU20+AU21)","v":353577.19011498051},2277046.8867345303,{"$f":"$F$23","v":0.05},{"$f":"AW23*(AX19+AX20+AX21)","v":325419.23634375096},325419.23634375096,{"$f":"$F$23","v":0.05},{"$f":"AZ23*(BA19+BA20+BA21)","v":507026.37956216943},{"$f":"$F$23","v":0.05},{"$f":"BB23*(BC19+BC20+BC21)","v":535689.68482987944},{"$f":"$F$23","v":0.05},{"$f":"BD23*(BE19+BE20+BE21)","v":763035.42691859067},{"$f":"$F$23","v":0.05},{"$f":"BF23*(BG19+BG20+BG21)","v":405504.94916161901},{"$f":"$F$23","v":0.05},{"$f":"BH23*(BI19+BI20+BI21)","v":307148.83503764024},{"$f":"$F$23","v":0.05},{"$f":"BJ23*(BK19+BK20+BK21)","v":336270.68617022462},{"$f":"$F$23","v":0.05},{"$f":"BL23*(BM19+BM20+BM21)","v":272701.59361384076},{"$f":"$F$23","v":0.05},{"$f":"BN23*(BO19+BO20+BO21)","v":376323.44937153748},{"$f":"$F$23","v":0.05},{"$f":"BP23*(BQ19+BQ20+BQ21)","v":317276.27729024814},{"$f":"$F$23","v":0.05},{"$f":"BR23*(BS19+BS20+BS21)","v":422867.52662731096},{"$f":"$F$23","v":0.05},{"$f":"BT23*(BU19+BU20+BU21)","v":250274.59659143118},{"$f":"$F$23","v":0.05},{"$f":"BV23*(BW19+BW20+BW21)","v":309196.75612856064},{"$f":"$F$23","v":0.05},{"$f":"BX23*(BY19+BY20+BY21)","v":424563.19154706236},{"$f":"$F$23","v":0.05},{"$f":"BZ23*(CA19+CA20+CA21)","v":521805.48003561742},{"$f":"$F$23","v":0.05},{"$f":"CB23*(CC19+CC20+CC21)","v":283345.82788358157},{"$f":"$F$23","v":0.05},{"$f":"CD23*(CE19+CE20+CE21)","v":513321.35233156366},{"$f":"$F$23","v":0.05},{"$f":"CF23*(CG19+CG20+CG21)","v":327809.64415955561},{"$f":"$F$23","v":0.05},{"$f":"CH23*(CI19+CI20+CI21)","v":292407.32808004535},{"$f":"$F$23","v":0.05},{"$f":"CJ23*(CK19+CK20+CK21)","v":230265.65009395045},{"$f":"$F$23","v":0.05},{"$f":"CL23*(CM19+CM20+CM21)","v":401968.49098859692},{"$f":"$F$23","v":0.05},{"$f":"CN23*(CO19+CO20+CO21)","v":299667.28545418155},{"$f":"$F$23","v":0.05},{"$f":"CP23*(CQ19+CQ20+CQ21)","v":363477.49528263626},{"$f":"$F$23","v":0.05},{"$f":"CR23*(CS19+CS20+CS21)","v":358201.37792716292},{"$f":"$F$23","v":0.05},{"$f":"CT23*(CU19+CU20+CU21)","v":700966.80460118689},{"$f":"$F$23","v":0.05},{"$f":"CV23*(CW19+CW20+CW21)","v":407642.87597255781},{"$f":"$F$23","v":0.05},{"$f":"CX23*(CY19+CY20+CY21)","v":314549.06011234922},{"$f":"$F$23","v":0.05},{"$f":"CZ23*(DA19+DA20+DA21)","v":389430.6460882026},{"$f":"$F$23","v":0.05},{"$f":"DB23*(DC19+DC20+DC21)","v":333706.63398214872},{"$f":"$F$23","v":0.05},{"$f":"DD23*(DE19+DE20+DE21)","v":322460.17647102056},10989238.196860291,{"$f":"$F$23","v":0.05},{"$f":"DG23*(DH19+DH20+DH21)","v":352361.04919532849},{"$f":"$F$23","v":0.05},{"$f":"DI23*(DJ19+DJ20+DJ21)","v":316410.59230093769},{"$f":"$F$23","v":0.05},{"$f":"DK23*(DL19+DL20+DL21)","v":569664.44428287295},{"$f":"$F$23","v":0.05},{"$f":"DM23*(DN19+DN20+DN21)","v":389803.69975568797},{"$f":"$F$23","v":0.05},{"$f":"DO23*(DP19+DP20+DP21)","v":353079.80657326407},{"$f":"$F$23","v":0.05},{"$f":"DQ23*(DR19+DR20+DR21)","v":320843.50280024204},{"$f":"$F$23","v":0.05},{"$f":"DS23*(DT19+DT20+DT21)","v":529278.38547472889},{"$f":"$F$23","v":0.05},{"$f":"DU23*(DV19+DV20+DV21)","v":449143.43534989248},{"$f":"$F$23","v":0.05},{"$f":"DW23*(DX19+DX20+DX21)","v":397891.17002657714},{"$f":"$F$23","v":0.05},{"$f":"DY23*(DZ19+DZ20+DZ21)","v":250545.05606458793},3929021.1418241197,{"$f":"$F$23","v":0.05},{"$f":"EB23*(EC19+EC20+EC21)","v":429373.23469559598},{"$f":"$F$23","v":0.05},{"$f":"ED23*(EE19+EE20+EE21)","v":321570.77982623293},{"$f":"$F$23","v":0.05},{"$f":"EF23*(EG19+EG20+EG21)","v":427934.10960091185},{"$f":"$F$23","v":0.05},{"$f":"EH23*(EI19+EI20+EI21)","v":425162.9675953465},{"$f":"$F$23","v":0.05},{"$f":"EJ23*(EK19+EK20+EK21)","v":365976.31412759051},{"$f":"$F$23","v":0.05},{"$f":"EL23*(EM19+EM20+EM21)","v":233251.49870193997},{"$f":"$F$23","v":0.05},{"$f":"EN23*(EO19+EO20+EO21)","v":525876.0704408508},{"$f":"$F$23","v":0.05},{"$f":"EP23*(EQ19+EQ20+EQ21)","v":414227.46427855163},{"$f":"$F$23","v":0.05},{"$f":"ER23*(ES19+ES20+ES21)","v":393899.48841237224},{"$f":"$F$23","v":0.05},{"$f":"ET23*(EU19+EU20+EU21)","v":360587.44977962645},{"$f":"$F$23","v":0.05},{"$f":"EV23*(EW19+EW20+EW21)","v":550765.06517518347},{"$f":"$F$23","v":0.05},{"$f":"EX23*(EY19+EY20+EY21)","v":408522.81078802003},{"$f":"$F$23","v":0.05},{"$f":"EZ23*(FA19+FA20+FA21)","v":330453.73995664972},{"$f":"$F$23","v":0.05},{"$f":"FB23*(FC19+FC20+FC21)","v":316980.00512107933},{"$f":"$F$23","v":0.05},{"$f":"FD23*(FE19+FE20+FE21)","v":256107.24320114264},{"$f":"$F$23","v":0.05},{"$f":"FF23*(FG19+FG20+FG21)","v":322297.93010503566},{"$f":"$F$23","v":0.05},{"$f":"FH23*(FI19+FI20+FI21)","v":254094.67129822157},{"$f":"$F$23","v":0.05},{"$f":"FJ23*(FK19+FK20+FK21)","v":432904.02138576546},{"$f":"$F$23","v":0.05},{"$f":"FL23*(FM19+FM20+FM21)","v":466985.1282916686},{"$f":"$F$23","v":0.05},{"$f":"FN23*(FO19+FO20+FO21)","v":402832.82094200153},{"$f":"$F$23","v":0.05},{"$f":"FP23*(FQ19+FQ20+FQ21)","v":644586.74664441822},{"$f":"$F$23","v":0.05},{"$f":"FR23*(FS19+FS20+FS21)","v":284973.39512165717},{"$f":"$F$23","v":0.05},{"$f":"FT23*(FU19+FU20+FU21)","v":349579.32666372438},{"$f":"$F$23","v":0.05},{"$f":"FV23*(FW19+FW20+FW21)","v":370540.38037487678},{"$f":"$F$23","v":0.05},{"$f":"FX23*(FY19+FY20+FY21)","v":331091.97894945799},{"$f":"$F$23","v":0.05},{"$f":"FZ23*(GA19+GA20+GA21)","v":430345.9852091567},{"$f":"$F$23","v":0.05},{"$f":"GB23*(GC19+GC20+GC21)","v":583743.9503938182},{"$f":"$F$23","v":0.05},{"$f":"GD23*(GE19+GE20+GE21)","v":499467.51640588924},{"$f":"$F$23","v":0.05},{"$f":"GF23*(GG19+GG20+GG21)","v":730161.86916720762},{"$f":"$F$23","v":0.05},{"$f":"GH23*(GI19+GI20+GI21)","v":367458.29165487533},{"$f":"$F$23","v":0.05},{"$f":"GJ23*(GK19+GK20+GK21)","v":419040.29555675632},{"$f":"$F$23","v":0.05},{"$f":"GL23*(GM19+GM20+GM21)","v":407193.63440926821},{"$f":"$F$23","v":0.05},{"$f":"GN23*(GO19+GO20+GO21)","v":426243.68674263079},{"$f":"$F$23","v":0.05},{"$f":"GP23*(GQ19+GQ20+GQ21)","v":333862.71480489918},{"$f":"$F$23","v":0.05},{"$f":"GR23*(GS19+GS20+GS21)","v":346922.60677247681},14165015.192594901]
[null,null,null,{"$f":"\"Sous-total \"&C19","v":"Sous-total Equipement de commande et synchronisation"},null,null,null,{"$f":"SUM(H19:H23)","v":21895615.84733298},null,{"$f":"SUM(J19:J23)","v":6540569.3996204296},null,{"$f":"SUM(L19:L23)","v":8699142.0955127645},null,{"$f":"SUM(N19:N23)","v":10819665.665532885},null,{"$f":"SUM(P19:P23)","v":5456039.6701577809},null,{"$f":"SUM(R19:R23)","v":13467324.246999826},null,{"$f":"SUM(T19:T23)","v":15632123.033275681},null,{"$f":"SUM(V19:V23)","v":14959952.996538047},null,{"$f":"SUM(X19:X23)","v":11824974.395726923},null,{"$f":"SUM(Z19:Z23)","v":8317600.5702301618},{"$f":"SUM(AA19:AA23)","v":117613007.92092746},null,{"$f":"SUM(AC19:AC23)","v":11663538.055076139},null,{"$f":"SUM(AE19:AE23)","v":13064955.995866839},{"$f":"SUM(AF19:AF23)","v":24728494.05094298},null,{"$f":"SUM(AH19:AH23)","v":6545996.6848061597},{"$f":"SUM(AI19:AI23)","v":6545996.6848061597},null,{"$f":"SUM(AK19:AK23)","v":8561266.2888833974},null,{"$f":"SUM(AM19:AM23)","v":6716460.441485852},null,{"$f":"SUM(AO19:AO23)","v":8019568.198776383},null,{"$f":"SUM(AQ19:AQ23)","v":14155343.07548123},null,{"$f":"SUM(AS19:AS23)","v":8710634.7142423335},null,{"$f":"SUM(AU19:AU23)","v":8485852.5627595317},{"$f":"SUM(AV19:AV23)","v":54649125.281628735},null,{"$f":"SUM(AX19:AX23)","v":7810061.6722500212},{"$f":"SUM(AY19:AY23)","v":7810061.6722500212},null,{"$f":"SUM(BA19:BA23)","v":12168633.109492065},null,{"$f":"SUM(BC19:BC23)","v":12856552.435917106},null,{"$f":"SUM(BE19:BE23)","v":18312850.246046178},null,{"$f":"SUM(BG19:BG23)","v":9732118.7798788548},null,{"$f":"SUM(BI19:BI23)","v":7371572.0409033652},null,{"$f":"SUM(BK19:BK23)","v":8070496.4680853914},null,{"$f":"SUM(BM19:BM23)","v":6544838.2467321772},null,{"$f":"SUM(BO19:BO23)","v":9031762.7849168982},null,{"$f":"SUM(BQ19:BQ23)","v":7614630.6549659548},null,{"$f":"SUM(BS19:BS23)","v":10148820.639055463},null,{"$f":"SUM(BU19:BU23)","v":6006590.3181943484},null,{"$f":"SUM(BW19:BW23)","v":7420722.1470854543},null,{"$f":"SUM(BY19:BY23)","v":10189516.597129496},null,{"$f":"SUM(CA19:CA23)","v":12523331.520854818},null,{"$f":"SUM(CC19:CC23)","v":6800299.8692059582},null,{"$f":"SUM(CE19:CE23)","v":12319712.455957528},null,{"$f":"SUM(CG19:CG23)","v":7867431.4598293332},null,{"$f":"SUM(CI19:CI23)","v":7017775.8739210879},null,{"$f":"SUM(CK19:CK23)","v":5526375.6022548098},null,{"$f":"SUM(CM19:CM23)","v":9647243.7837263253},null,{"$f":"SUM(CO19:CO23)","v":7192014.8509003576},null,{"$f":"SUM(CQ19:CQ23)","v":8723459.8867832702},null,{"$f":"SUM(CS19:CS23)","v":8596833.07025191},null,{"$f":"SUM(CU19:CU23)","v":16823203.310428485},null,{"$f":"SUM(CW19:CW23)","v":9783429.0233413875},null,{"$f":"SUM(CY19:CY23)","v":7549177.4426963814},null,{"$f":"SUM(DA19:DA23)","v":9346335.5061168633},null,{"$f":"SUM(DC19:DC23)","v":8008959.2155715693},null,{"$f":"SUM(DE19:DE23)","v":7739044.2353044935},{"$f":"SUM(DF19:DF23)","v":263741716.72464696},null,{"$f":"SUM(DH19:DH23)","v":8456665.180687882},null,{"$f":"SUM(DJ19:DJ23)","v":7593854.2152225031},null,{"$f":"SUM(DL19:DL23)","v":13671946.662788952},null,{"$f":"SUM(DN19:DN23)","v":9355288.7941365093},null,{"$f":"SUM(DP19:DP23)","v":8473915.3577583358},null,{"$f":"SUM(DR19:DR23)","v":7700244.0672058091},null,{"$f":"SUM(DT19:DT23)","v":12702681.251393493},null,{"$f":"SUM(DV19:DV23)","v":10779442.448397418},null,{"$f":"SUM(DX19:DX23)","v":9549388.0806378517},null,{"$f":"SUM(DZ19:DZ23)","v":6013081.3455501106},{"$f":"SUM(EA19:EA23)","v":94296507.403778866},null,{"$f":"SUM(EC19:EC23)","v":10304957.632694304},null,{"$f":"SUM(EE19:EE23)","v":7717698.7158295894},null,{"$f":"SUM(EG19:EG23)","v":10270418.630421884},null,{"$f":"SUM(EI19:EI23)","v":10203911.222288314},null,{"$f":"SUM(EK19:EK23)","v":8783431.5390621722},null,{"$f":"SUM(EM19:EM23)","v":5598035.9688465595},null,{"$f":"SUM(EO19:EO23)","v":12621025.690580418},null,{"$f":"SUM(EQ19:EQ23)","v":9941459.1426852383},null,{"$f":"SUM(ES19:ES23)","v":9453587.7218969334},null,{"$f":"SUM(EU19:EU23)","v":8654098.7947110347},null,{"$f":"SUM(EW19:EW23)","v":13218361.5642044},null,{"$f":"SUM(EY19:EY23)","v":9804547.4589124806},null,{"$f":"SUM(FA19:FA23)","v":7930889.7589595923},null,{"$f":"SUM(FC19:FC23)","v":7607520.1229059035},null,{"$f":"SUM(FE19:FE23)","v":6146573.8368274234},null,{"$f":"SUM(FG19:FG23)","v":7735150.322520854},null,{"$f":"SUM(FI19:FI23)","v":6098272.1111573176},null,{"$f":"SUM(FK19:FK23)","v":10389696.51325837},null,{"$f":"SUM(FM19:FM23)","v":11207643.079000045},null,{"$f":"SUM(FO19:FO23)","v":9667987.7026080359},null,{"$f":"SUM(FQ19:FQ23)","v":15470081.919466037},null,{"$f":"SUM(FS19:FS23)","v":6839361.4829197722},null,{"$f":"SUM(FU19:FU23)","v":8389903.8399293851},null,{"$f":"SUM(FW19:FW23)","v":8892969.1289970409},null,{"$f":"SUM(FY19:FY23)","v":7946207.4947869917},null,{"$f":"SUM(GA19:GA23)","v":10328303.645019758},null,{"$f":"SUM(GC19:GC23)","v":14009854.809451636},null,{"$f":"SUM(GE19:GE23)","v":11987220.393741341},null,{"$f":"SUM(GG19:GG23)","v":17523884.860012982},null,{"$f":"SUM(GI19:GI23)","v":8818998.9997170083},null,{"$f":"SUM(GK19:GK23)","v":10056967.093362151},null,{"$f":"SUM(GM19:GM23)","v":9772647.2258224357},null,{"$f":"SUM(GO19:GO23)","v":10229848.481823139},null,{"$f":"SUM(GQ19:GQ23)","v":8012705.1553175785},null,{"$f":"SUM(GS19:GS23)","v":8326142.5625394434},{"$f":"SUM(GT19:GT23)","v":339960364.62227756}]
[null,null,"Génie Civil","Local technique type 1 (mur agglo 20x20x40, toiture en fibrociment)",{"$f":"VLOOKUP(D25,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"m2"},{"$f":"VLOOKUP(D25,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":150000},66.223957823870293,9933593.6735805441,19.811006856446284,2971651.0284669427,26.637376779415469,3995606.5169123202,33.344462414595469,5001669.3621893199,16.319019876469106,2447852.981470366,41.588458161042198,6238268.7241563294,48.503432646206633,7275514.8969309954,45.65828625431655,6848742.9381474825,36.536440177923012,5480466.0266884519,25.405077818164301,3810761.6727246451,54004127.821267389,36.32776568683029,5449164.8530245433,40.724538483912077,6108680.7725868113,11557845.625611354,19.893315507684555,2983997.3261526832,2983997.3261526832,26.222366492893457,3933354.9739340185,20.399832571917653,3059974.8857876477,24.44067349161887,3666101.0237428304,43.943159022868407,6591473.8534302609,26.683657629718553,4002548.6444577831,25.95880162250085,3893820.2433751277,25147273.624727666,23.463856468513331,3519578.4702769998,3519578.4702769998,36.851678402842616,5527751.7604263928,39.740164862241187,5961024.7293361779,56.313890741481771,8447083.6112222653,29.921808028767064,4488271.2043150598,22.41538193981296,3362307.2909719441,24.639032186948853,3695854.8280423279,19.82697523453826,2974046.2851807391,27.675924953314656,4151388.7429971984,23.200862798823231,3480129.4198234845,31.202735075511686,4680410.2613267526,18.176090065655892,2726413.5098483837,21.850376585819511,3277556.4878729265,31.388134698323771,4708220.2047485653,38.705474458301829,5805821.1687452747,20.67706865153469,3101560.2977302033,37.405741046418562,5610861.156962784,24.010952019696774,3601642.8029545159,21.308408363345336,3196261.2545018005,16.633044467787112,2494956.6701680669,29.465054447705008,4419758.167155751,21.862494118017572,3279374.1177026359,26.72764045432988,4009146.0681494819,26.304011558327034,3945601.7337490548,51.657281245831669,7748592.1868747501,30.046813493916076,4507022.0240874114,23.036579909741668,3455486.9864612501,28.685289764053763,4302793.4646080649,24.478758077304995,3671813.7115957495,23.646554779319136,3546983.2168978704,120898759.24675424,25.937922213329777,3890688.3319994668,23.226029522920275,3483904.4284380414,42.405962318260634,6360894.3477390949,28.809028933795744,4321354.340069362,25.961938297541231,3894290.7446311847,23.525542983860213,3528831.4475790318,39.375905128718152,5906385.7693077233,33.261539749233023,4989230.9623849532,29.47805204303944,4421707.8064559158,18.228480025343469,2734272.0038015204,43531560.182406299,31.748940363182307,4762341.0544773461,23.574025767714492,3536103.8651571739,31.597798054406944,4739669.7081610411,31.474568338446492,4721185.2507669739,26.860371092881596,4029055.6639322396,16.850605983133988,2527590.8974700985,39.046577288322737,5856986.5932484102,30.552413974849191,4582862.0962273786,29.023254811183737,4353488.2216775604,26.696734428956766,4004510.1643435149,40.238801261245236,6035820.1891867854,30.243618836423458,4536542.8254635185,24.271971612719163,3640795.7419078746,23.211257327004876,3481688.5990507314,18.599868743793813,2789980.3115690718,23.667187523157409,3550078.1284736115,18.428505800468333,2764275.8700702498,32.011682219183967,4801752.332877595,34.634429293939789,5195164.3940909682,29.649423658352227,4447413.5487528341,46.663448249670239,6999517.2374505354,20.77104828042328,3115657.2420634921,25.633540777422084,3845031.1166133126,27.279481977976378,4091922.2966964566,24.338164999333063,3650724.7498999597,31.824968691180175,4773745.3036770262,42.712493284350771,6406873.9926526155,37.185162787337163,5577774.4181005741,54.687345527099723,8203101.8290649587,27.021488410178883,4053223.2615268324,31.001483722192589,4650222.5583288884,30.047729971618274,4507159.495742741,31.427440374297866,4714116.0561446799,24.49809937864034,3674714.9067960512,25.476462205252467,3821469.3307878701,156442559.25245094]
[null,null,null,"Local technique type 2 (mur agglo 20x20x40, toiture en fibrociment)",{"$f":"VLOOKUP(D26,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"m2"},{"$f":"VLOOKUP(D26,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":150000},0,{"$f":"$F$26*G26","v":0},0,{"$f":"$F$26*I26","v":0},0,{"$f":"$F$26*K26","v":0},0,{"$f":"$F$26*M26","v":0},0,{"$f":"$F$26*O26","v":0},0,{"$f":"$F$26*Q26","v":0},0,{"$f":"$F$26*S26","v":0},0,{"$f":"$F$26*U26","v":0},0,{"$f":"$F$26*W26","v":0},0,{"$f":"$F$26*Y26","v":0},0,0,{"$f":"$F$26*AB26","v":0},0,{"$f":"$F$26*AD26","v":0},0,0,{"$f":"$F$26*AG26","v":0},0,0,{"$f":"$F$26*AJ26","v":0},0,{"$f":"$F$26*AL26","v":0},0,{"$f":"$F$26*AN26","v":0},0,{"$f":"$F$26*AP26","v":0},0,{"$f":"$F$26*AR26","v":0},0,{"$f":"$F$26*AT26","v":0},0,0,{"$f":"$F$26*AW26","v":0},0,0,{"$f":"$F$26*AZ26","v":0},0,{"$f":"$F$26*BB26","v":0},0,{"$f":"$F$26*BD26","v":0},0,{"$f":"$F$26*BF26","v":0},0,{"$f":"$F$26*BH26","v":0},0,{"$f":"$F$26*BJ26","v":0},0,{"$f":"$F$26*BL26","v":0},0,{"$f":"$F$26*BN26","v":0},0,{"$f":"$F$26*BP26","v":0},0,{"$f":"$F$26*BR26","v":0},0,{"$f":"$F$26*BT26","v":0},0,{"$f":"$F$26*BV26","v":0},0,{"$f":"$F$26*BX26","v":0},0,{"$f":"$F$26*BZ26","v":0},0,{"$f":"$F$26*CB26","v":0},0,{"$f":"$F$26*CD26","v":0},0,{"$f":"$F$26*CF26","v":0},0,{"$f":"$F$26*CH26","v":0},0,{"$f":"$F$26*CJ26","v":0},0,{"$f":"$F$26*CL26","v":0},0,{"$f":"$F$26*CN26","v":0},0,{"$f":"$F$26*CP26","v":0},0,{"$f":"$F$26*CR26","v":0},0,{"$f":"$F$26*CT26","v":0},0,{"$f":"$F$26*CV26","v":0},0,{"$f":"$F$26*CX26","v":0},0,{"$f":"$F$26*CZ26","v":0},0,{"$f":"$F$26*DB26","v":0},0,{"$f":"$F$26*DD26","v":0},0,0,{"$f":"$F$26*DG26","v":0},0,{"$f":"$F$26*DI26","v":0},0,{"$f":"$F$26*DK26","v":0},0,{"$f":"$F$26*DM26","v":0},0,{"$f":"$F$26*DO26","v":0},0,{"$f":"$F$26*DQ26","v":0},0,{"$f":"$F$26*DS26","v":0},0,{"$f":"$F$26*DU26","v":0},0,{"$f":"$F$26*DW26","v":0},0,{"$f":"$F$26*DY26","v":0},0,0,{"$f":"$F$26*EB26","v":0},0,{"$f":"$F$26*ED26","v":0},0,{"$f":"$F$26*EF26","v":0},0,{"$f":"$F$26*EH26","v":0},0,{"$f":"$F$26*EJ26","v":0},0,{"$f":"$F$26*EL26","v":0},0,{"$f":"$F$26*EN26","v":0},0,{"$f":"$F$26*EP26","v":0},0,{"$f":"$F$26*ER26","v":0},0,{"$f":"$F$26*ET26","v":0},0,{"$f":"$F$26*EV26","v":0},0,{"$f":"$F$26*EX26","v":0},0,{"$f":"$F$26*EZ26","v":0},0,{"$f":"$F$26*FB26","v":0},0,{"$f":"$F$26*FD26","v":0},0,{"$f":"$F$26*FF26","v":0},0,{"$f":"$F$26*FH26","v":0},0,{"$f":"$F$26*FJ26","v":0},0,{"$f":"$F$26*FL26","v":0},0,{"$f":"$F$26*FN26","v":0},0,{"$f":"$F$26*FP26","v":0},0,{"$f":"$F$26*FR26","v":0},0,{"$f":"$F$26*FT26","v":0},0,{"$f":"$F$26*FV26","v":0},0,{"$f":"$F$26*FX26","v":0},0,{"$f":"$F$26*FZ26","v":0},0,{"$f":"$F$26*GB26","v":0},0,{"$f":"$F$26*GD26","v":0},0,{"$f":"$F$26*GF26","v":0},0,{"$f":"$F$26*GH26","v":0},0,{"$f":"$F$26*GJ26","v":0},0,{"$f":"$F$26*GL26","v":0},0,{"$f":"$F$26*GN26","v":0},0,{"$f":"$F$26*GP26","v":0},0,{"$f":"$F$26*GR26","v":0},0]
[null,null,null,"Local gardien + toilette (mur agglo 15x20x40, toiture en fibrociment)",{"$f":"VLOOKUP(D27,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"m2"},{"$f":"VLOOKUP(D27,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":150000},0,{"$f":"$F$27*G27","v":0},0,{"$f":"$F$27*I27","v":0},0,{"$f":"$F$27*K27","v":0},0,{"$f":"$F$27*M27","v":0},0,{"$f":"$F$27*O27","v":0},0,{"$f":"$F$27*Q27","v":0},0,{"$f":"$F$27*S27","v":0},0,{"$f":"$F$27*U27","v":0},0,{"$f":"$F$27*W27","v":0},0,{"$f":"$F$27*Y27","v":0},0,0,{"$f":"$F$27*AB27","v":0},0,{"$f":"$F$27*AD27","v":0},0,0,{"$f":"$F$27*AG27","v":0},0,0,{"$f":"$F$27*AJ27","v":0},0,{"$f":"$F$27*AL27","v":0},0,{"$f":"$F$27*AN27","v":0},0,{"$f":"$F$27*AP27","v":0},0,{"$f":"$F$27*AR27","v":0},0,{"$f":"$F$27*AT27","v":0},0,0,{"$f":"$F$27*AW27","v":0},0,0,{"$f":"$F$27*AZ27","v":0},0,{"$f":"$F$27*BB27","v":0},0,{"$f":"$F$27*BD27","v":0},0,{"$f":"$F$27*BF27","v":0},0,{"$f":"$F$27*BH27","v":0},0,{"$f":"$F$27*BJ27","v":0},0,{"$f":"$F$27*BL27","v":0},0,{"$f":"$F$27*BN27","v":0},0,{"$f":"$F$27*BP27","v":0},0,{"$f":"$F$27*BR27","v":0},0,{"$f":"$F$27*BT27","v":0},0,{"$f":"$F$27*BV27","v":0},0,{"$f":"$F$27*BX27","v":0},0,{"$f":"$F$27*BZ27","v":0},0,{"$f":"$F$27*CB27","v":0},0,{"$f":"$F$27*CD27","v":0},0,{"$f":"$F$27*CF27","v":0},0,{"$f":"$F$27*CH27","v":0},0,{"$f":"$F$27*CJ27","v":0},0,{"$f":"$F$27*CL27","v":0},0,{"$f":"$F$27*CN27","v":0},0,{"$f":"$F$27*CP27","v":0},0,{"$f":"$F$27*CR27","v":0},0,{"$f":"$F$27*CT27","v":0},0,{"$f":"$F$27*CV27","v":0},0,{"$f":"$F$27*CX27","v":0},0,{"$f":"$F$27*CZ27","v":0},0,{"$f":"$F$27*DB27","v":0},0,{"$f":"$F$27*DD27","v":0},0,0,{"$f":"$F$27*DG27","v":0},0,{"$f":"$F$27*DI27","v":0},0,{"$f":"$F$27*DK27","v":0},0,{"$f":"$F$27*DM27","v":0},0,{"$f":"$F$27*DO27","v":0},0,{"$f":"$F$27*DQ27","v":0},0,{"$f":"$F$27*DS27","v":0},0,{"$f":"$F$27*DU27","v":0},0,{"$f":"$F$27*DW27","v":0},0,{"$f":"$F$27*DY27","v":0},0,0,{"$f":"$F$27*EB27","v":0},0,{"$f":"$F$27*ED27","v":0},0,{"$f":"$F$27*EF27","v":0},0,{"$f":"$F$27*EH27","v":0},0,{"$f":"$F$27*EJ27","v":0},0,{"$f":"$F$27*EL27","v":0},0,{"$f":"$F$27*EN27","v":0},0,{"$f":"$F$27*EP27","v":0},0,{"$f":"$F$27*ER27","v":0},0,{"$f":"$F$27*ET27","v":0},0,{"$f":"$F$27*EV27","v":0},0,{"$f":"$F$27*EX27","v":0},0,{"$f":"$F$27*EZ27","v":0},0,{"$f":"$F$27*FB27","v":0},0,{"$f":"$F$27*FD27","v":0},0,{"$f":"$F$27*FF27","v":0},0,{"$f":"$F$27*FH27","v":0},0,{"$f":"$F$27*FJ27","v":0},0,{"$f":"$F$27*FL27","v":0},0,{"$f":"$F$27*FN27","v":0},0,{"$f":"$F$27*FP27","v":0},0,{"$f":"$F$27*FR27","v":0},0,{"$f":"$F$27*FT27","v":0},0,{"$f":"$F$27*FV27","v":0},0,{"$f":"$F$27*FX27","v":0},0,{"$f":"$F$27*FZ27","v":0},0,{"$f":"$F$27*GB27","v":0},0,{"$f":"$F$27*GD27","v":0},0,{"$f":"$F$27*GF27","v":0},0,{"$f":"$F$27*GH27","v":0},0,{"$f":"$F$27*GJ27","v":0},0,{"$f":"$F$27*GL27","v":0},0,{"$f":"$F$27*GN27","v":0},0,{"$f":"$F$27*GP27","v":0},0,{"$f":"$F$27*GR27","v":0},0]
[null,null,null,"Structure Support Modules",{"$f":"VLOOKUP(D28,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens.kWc"},{"$f":"VLOOKUP(D28,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":264000},{"$f":"G6","v":85.508499754647616},{"$f":"$F$28*G28","v":22574243.935226969},{"$f":"I6","v":25.580009570390807},{"$f":"$F$28*I28","v":6753122.5265831733},{"$f":"K6","v":34.394231342453885},{"$f":"$F$28*K28","v":9080077.0744078252},{"$f":"M6","v":43.054433016227421},{"$f":"$F$28*M28","v":11366370.31628404},{"$f":"O6","v":21.071149368849316},{"$f":"$F$28*O28","v":5562783.4333762191},{"$f":"Q6","v":53.69909593621172},{"$f":"$F$28*Q28","v":14176561.327159895},{"$f":"S6","v":62.627724086777327},{"$f":"$F$28*S28","v":16533719.158909215},{"$f":"U6","v":58.954065677536512},{"$f":"$F$28*U28","v":15563873.338869639},{"$f":"W6","v":47.175920749084632},{"$f":"$F$28*W28","v":12454443.077758342},{"$f":"Y6","v":32.803084590004474},{"$f":"$F$28*Y28","v":8660014.3317611814},122725208.52033651,{"$f":"AB6","v":45.780080677911236},{"$f":"$F$28*AB28","v":12085941.298968567},{"$f":"AD6","v":51.320873225079104},{"$f":"$F$28*AD28","v":13548710.531420883},25634651.830389448,{"$f":"AG6","v":25.686286656742727},{"$f":"$F$28*AG28","v":6781179.6773800803},6781179.6773800803,{"$f":"AJ6","v":33.858369274565632},{"$f":"$F$28*AJ28","v":8938609.488485327},{"$f":"AL6","v":26.340302449303667},{"$f":"$F$28*AL28","v":6953839.8466161685},{"$f":"AN6","v":31.557843897215996},{"$f":"$F$28*AN28","v":8331270.7888650233},{"$f":"AP6","v":56.739490148246567},{"$f":"$F$28*AP28","v":14979225.399137095},{"$f":"AR6","v":34.453989264010183},{"$f":"$F$28*AR28","v":9095853.1656986885},{"$f":"AT6","v":33.518053814785361},{"$f":"$F$28*AT28","v":8848766.2071033362},57147564.895905636,{"$f":"AW6","v":31.80581492832593},{"$f":"$F$28*AW28","v":8396735.1410780456},8396735.1410780456,{"$f":"AZ6","v":47.582956942087236},{"$f":"$F$28*AZ28","v":12561900.632711031},{"$f":"BB6","v":51.312576128570811},{"$f":"$F$28*BB28","v":13546520.097942693},{"$f":"BD6","v":72.712602370551409},{"$f":"$F$28*BD28","v":19196127.025825571},{"$f":"BF6","v":38.635095191550313},{"$f":"$F$28*BF28","v":10199665.130569283},{"$f":"BH6","v":28.942783610102456},{"$f":"$F$28*BH28","v":7640894.8730670484},{"$f":"BJ6","v":31.813965020270384},{"$f":"$F$28*BJ28","v":8398886.7653513812},{"$f":"BL6","v":25.600627970423488},{"$f":"$F$28*BL28","v":6758565.7841918012},{"$f":"BN6","v":35.735206711356398},{"$f":"$F$28*BN28","v":9434094.5717980899},{"$f":"BP6","v":29.956997982770929},{"$f":"$F$28*BP28","v":7908647.4674515249},{"$f":"BR6","v":40.289030620078925},{"$f":"$F$28*BR28","v":10636304.083700836},{"$f":"BT6","v":23.469001913977692},{"$f":"$F$28*BT28","v":6195816.5052901106},{"$f":"BV6","v":28.213247627040008},{"$f":"$F$28*BV28","v":7448297.3735385621},{"$f":"BX6","v":40.528418964156806},{"$f":"$F$28*BX28","v":10699502.606537396},{"$f":"BZ6","v":49.976581919546142},{"$f":"$F$28*BZ28","v":13193817.626760181},{"$f":"CB6","v":26.698270200324547},{"$f":"$F$28*CB28","v":7048343.3328856807},{"$f":"CD6","v":48.298363676735711},{"$f":"$F$28*CD28","v":12750768.010658227},{"$f":"CF6","v":31.002986718879654},{"$f":"$F$28*CF28","v":8184788.4937842283},{"$f":"CH6","v":27.513457231822102},{"$f":"$F$28*CH28","v":7263552.7092010351},{"$f":"CJ6","v":21.47661851584721},{"$f":"$F$28*CJ28","v":5669827.288183664},{"$f":"CL6","v":38.04533410270006},{"$f":"$F$28*CL28","v":10043968.203112816},{"$f":"CN6","v":28.228893807561874},{"$f":"$F$28*CN28","v":7452427.9651963348},{"$f":"CP6","v":34.510779970441362},{"$f":"$F$28*CP28","v":9110845.9121965189},{"$f":"CR6","v":33.963789537669854},{"$f":"$F$28*CR28","v":8966440.4379448406},{"$f":"CT6","v":66.699979371254258},{"$f":"$F$28*CT28","v":17608794.554011125},{"$f":"CV6","v":38.796502484881422},{"$f":"$F$28*CV28","v":10242276.656008696},{"$f":"CX6","v":29.744875605276},{"$f":"$F$28*CX28","v":7852647.1597928638},{"$f":"CZ6","v":37.038500466480237},{"$f":"$F$28*CZ28","v":9778164.1231507827},{"$f":"DB6","v":31.607018786377097},{"$f":"$F$28*DB28","v":8344252.9596035536},{"$f":"DD6","v":30.532476312022123},{"$f":"$F$28*DD28","v":8060573.7463738406},274744284.13164341,{"$f":"DG6","v":33.491094282123022},{"$f":"$F$28*DG28","v":8841648.8904804774},{"$f":"DI6","v":29.989493304584844},{"$f":"$F$28*DI28","v":7917226.2324103992},{"$f":"DK6","v":54.754658852171119},{"$f":"$F$28*DK28","v":14455229.936973175},{"$f":"DM6","v":37.198272716783706},{"$f":"$F$28*DM28","v":9820343.9972308986},{"$f":"DO6","v":33.522103895537619},{"$f":"$F$28*DO28","v":8849835.4284219313},{"$f":"DQ6","v":30.376225652557924},{"$f":"$F$28*DQ28","v":8019323.5722752921},{"$f":"DS6","v":50.842243270824333},{"$f":"$F$28*DS28","v":13422352.223497624},{"$f":"DU6","v":42.947363113675586},{"$f":"$F$28*DU28","v":11338103.862010354},{"$f":"DW6","v":38.062116622410237},{"$f":"$F$28*DW28","v":10048398.788316302},{"$f":"DY6","v":23.53664792914045},{"$f":"$F$28*DY28","v":6213675.0532930791},98926137.984909534,{"$f":"EB6","v":40.994291921902487},{"$f":"$F$28*EB28","v":10822493.067382257},{"$f":"ED6","v":30.438826714885469},{"$f":"$F$28*ED28","v":8035850.2527297642},{"$f":"EF6","v":40.799136686584056},{"$f":"$F$28*EF28","v":10770972.085258191},{"$f":"EH6","v":40.640022243968069},{"$f":"$F$28*EH28","v":10728965.87240757},{"$f":"EJ6","v":34.682162022299678},{"$f":"$F$28*EJ28","v":9156090.7738871146},{"$f":"EL6","v":21.757534356472998},{"$f":"$F$28*EL28","v":5743989.0701088719},{"$f":"EN6","v":50.417014539636973},{"$f":"$F$28*EN28","v":13310091.838464161},{"$f":"EP6","v":39.449334783349627},{"$f":"$F$28*EP28","v":10414624.382804302},{"$f":"ER6","v":37.474881575360079},{"$f":"$F$28*ER28","v":9893368.7358950619},{"$f":"ET6","v":33.93413033833923},{"$f":"$F$28*ET28","v":8958610.4093215559},{"$f":"EV6","v":51.956416391263893},{"$f":"$F$28*EV28","v":13716493.927293668},{"$f":"EX6","v":39.050617915829577},{"$f":"$F$28*EX28","v":10309363.129779007},{"$f":"EZ6","v":31.340015711699358},{"$f":"$F$28*EZ28","v":8273764.1478886306},{"$f":"FB6","v":29.970419417243839},{"$f":"$F$28*FB28","v":7912190.7261523735},{"$f":"FD6","v":24.016185745725668},{"$f":"$F$28*FD28","v":6340273.0368715767},{"$f":"FF6","v":30.559117349939626},{"$f":"$F$28*FF28","v":8067606.9803840611},{"$f":"FH6","v":23.794921588783044},{"$f":"$F$28*FH28","v":6281859.2994387234},{"$f":"FJ6","v":41.333544703942579},{"$f":"$F$28*FJ28","v":10912055.80184084},{"$f":"FL6","v":44.72004069372808},{"$f":"$F$28*FL28","v":11806090.743144212},{"$f":"FN6","v":38.283391976639294},{"$f":"$F$28*FN28","v":10106815.481832774},{"$f":"FP6","v":60.251932749475579},{"$f":"$F$28*FP28","v":15906510.245861553},{"$f":"FR6","v":26.819616875120623},{"$f":"$F$28*FR28","v":7080378.8550318442},{"$f":"FT6","v":33.098076395652775},{"$f":"$F$28*FT28","v":8737892.1684523318},{"$f":"FV6","v":35.22331879083066},{"$f":"$F$28*FV28","v":9298956.1607792936},{"$f":"FX6","v":31.4254847378498},{"$f":"$F$28*FX28","v":8296327.9707923476},{"$f":"FZ6","v":41.092459842992938},{"$f":"$F$28*FZ28","v":10848409.398550136},{"$f":"GB6","v":55.150452216083636},{"$f":"$F$28*GB28","v":14559719.38504608},{"$f":"GD6","v":48.013552610886904},{"$f":"$F$28*GD28","v":12675577.889274143},{"$f":"GF6","v":70.612404109450523},{"$f":"$F$28*GF28","v":18641674.684894938},{"$f":"GH6","v":34.890197007511915},{"$f":"$F$28*GH28","v":9211012.0099831447},{"$f":"GJ6","v":39.405882847218876},{"$f":"$F$28*GJ28","v":10403153.071665782},{"$f":"GL6","v":38.797685842626088},{"$f":"$F$28*GL28","v":10242589.062453287},{"$f":"GN6","v":40.579170527410177},{"$f":"$F$28*GN28","v":10712901.019236287},{"$f":"GP6","v":31.631992311289139},{"$f":"$F$28*GP28","v":8350845.9701803327},{"$f":"GR6","v":32.89525624579781},{"$f":"$F$28*GR28","v":8684347.648890622},355211865.30397677]
[null,null,null,"Bloc Fondation support modules (longrine béton dosé 3500 kg/m2)",{"$f":"VLOOKUP(D29,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens.kWc"},{"$f":"VLOOKUP(D29,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":75000},{"$f":"G28","v":85.508499754647616},{"$f":"$F$29*G29","v":6413137.4815985709},{"$f":"I28","v":25.580009570390807},{"$f":"$F$29*I29","v":1918500.7177793104},{"$f":"K28","v":34.394231342453885},{"$f":"$F$29*K29","v":2579567.3506840416},{"$f":"M28","v":43.054433016227421},{"$f":"$F$29*M29","v":3229082.4762170566},{"$f":"O28","v":21.071149368849316},{"$f":"$F$29*O29","v":1580336.2026636987},{"$f":"Q28","v":53.69909593621172},{"$f":"$F$29*Q29","v":4027432.195215879},{"$f":"S28","v":62.627724086777327},{"$f":"$F$29*S29","v":4697079.3065082999},{"$f":"U28","v":58.954065677536512},{"$f":"$F$29*U29","v":4421554.9258152386},{"$f":"W28","v":47.175920749084632},{"$f":"$F$29*W29","v":3538194.0561813475},{"$f":"Y28","v":32.803084590004474},{"$f":"$F$29*Y29","v":2460231.3442503354},34865116.056913778,{"$f":"AB28","v":45.780080677911236},{"$f":"$F$29*AB29","v":3433506.0508433427},{"$f":"AD28","v":51.320873225079104},{"$f":"$F$29*AD29","v":3849065.4918809328},7282571.542724276,{"$f":"AG28","v":25.686286656742727},{"$f":"$F$29*AG29","v":1926471.4992557045},1926471.4992557045,{"$f":"AJ28","v":33.858369274565632},{"$f":"$F$29*AJ29","v":2539377.6955924225},{"$f":"AL28","v":26.340302449303667},{"$f":"$F$29*AL29","v":1975522.683697775},{"$f":"AN28","v":31.557843897215996},{"$f":"$F$29*AN29","v":2366838.2922911998},{"$f":"AP28","v":56.739490148246567},{"$f":"$F$29*AP29","v":4255461.7611184921},{"$f":"AR28","v":34.453989264010183},{"$f":"$F$29*AR29","v":2584049.1948007639},{"$f":"AT28","v":33.518053814785361},{"$f":"$F$29*AT29","v":2513854.0361089022},16235103.663609555,{"$f":"AW28","v":31.80581492832593},{"$f":"$F$29*AW29","v":2385436.1196244447},2385436.1196244447,{"$f":"AZ28","v":47.582956942087236},{"$f":"$F$29*AZ29","v":3568721.7706565429},{"$f":"BB28","v":51.312576128570811},{"$f":"$F$29*BB29","v":3848443.2096428107},{"$f":"BD28","v":72.712602370551409},{"$f":"$F$29*BD29","v":5453445.1777913561},{"$f":"BF28","v":38.635095191550313},{"$f":"$F$29*BF29","v":2897632.1393662733},{"$f":"BH28","v":28.942783610102456},{"$f":"$F$29*BH29","v":2170708.770757684},{"$f":"BJ28","v":31.813965020270384},{"$f":"$F$29*BJ29","v":2386047.3765202789},{"$f":"BL28","v":25.600627970423488},{"$f":"$F$29*BL29","v":1920047.0977817615},{"$f":"BN28","v":35.735206711356398},{"$f":"$F$29*BN29","v":2680140.5033517298},{"$f":"BP28","v":29.956997982770929},{"$f":"$F$29*BP29","v":2246774.8487078198},{"$f":"BR28","v":40.289030620078925},{"$f":"$F$29*BR29","v":3021677.2965059192},{"$f":"BT28","v":23.469001913977692},{"$f":"$F$29*BT29","v":1760175.1435483268},{"$f":"BV28","v":28.213247627040008},{"$f":"$F$29*BV29","v":2115993.5720280008},{"$f":"BX28","v":40.528418964156806},{"$f":"$F$29*BX29","v":3039631.4223117605},{"$f":"BZ28","v":49.976581919546142},{"$f":"$F$29*BZ29","v":3748243.6439659605},{"$f":"CB28","v":26.698270200324547},{"$f":"$F$29*CB29","v":2002370.2650243409},{"$f":"CD28","v":48.298363676735711},{"$f":"$F$29*CD29","v":3622377.2757551782},{"$f":"CF28","v":31.002986718879654},{"$f":"$F$29*CF29","v":2325224.0039159739},{"$f":"CH28","v":27.513457231822102},{"$f":"$F$29*CH29","v":2063509.2923866576},{"$f":"CJ28","v":21.47661851584721},{"$f":"$F$29*CJ29","v":1610746.3886885408},{"$f":"CL28","v":38.04533410270006},{"$f":"$F$29*CL29","v":2853400.0577025046},{"$f":"CN28","v":28.228893807561874},{"$f":"$F$29*CN29","v":2117167.0355671407},{"$f":"CP28","v":34.510779970441362},{"$f":"$F$29*CP29","v":2588308.4977831021},{"$f":"CR28","v":33.963789537669854},{"$f":"$F$29*CR29","v":2547284.2153252391},{"$f":"CT28","v":66.699979371254258},{"$f":"$F$29*CT29","v":5002498.4528440693},{"$f":"CV28","v":38.796502484881422},{"$f":"$F$29*CV29","v":2909737.6863661068},{"$f":"CX28","v":29.744875605276},{"$f":"$F$29*CX29","v":2230865.6703957003},{"$f":"CZ28","v":37.038500466480237},{"$f":"$F$29*CZ29","v":2777887.5349860177},{"$f":"DB28","v":31.607018786377097},{"$f":"$F$29*DB29","v":2370526.4089782825},{"$f":"DD28","v":30.532476312022123},{"$f":"$F$29*DD29","v":2289935.7234016592},78052353.446489602,{"$f":"DG28","v":33.491094282123022},{"$f":"$F$29*DG29","v":2511832.0711592268},{"$f":"DI28","v":29.989493304584844},{"$f":"$F$29*DI29","v":2249211.9978438634},{"$f":"DK28","v":54.754658852171119},{"$f":"$F$29*DK29","v":4106599.4139128337},{"$f":"DM28","v":37.198272716783706},{"$f":"$F$29*DM29","v":2789870.4537587781},{"$f":"DO28","v":33.522103895537619},{"$f":"$F$29*DO29","v":2514157.7921653213},{"$f":"DQ28","v":30.376225652557924},{"$f":"$F$29*DQ29","v":2278216.9239418441},{"$f":"DS28","v":50.842243270824333},{"$f":"$F$29*DS29","v":3813168.2453118251},{"$f":"DU28","v":42.947363113675586},{"$f":"$F$29*DU29","v":3221052.2335256687},{"$f":"DW28","v":38.062116622410237},{"$f":"$F$29*DW29","v":2854658.7466807677},{"$f":"DY28","v":23.53664792914045},{"$f":"$F$29*DY29","v":1765248.5946855338},28104016.472985659,{"$f":"EB28","v":40.994291921902487},{"$f":"$F$29*EB29","v":3074571.8941426864},{"$f":"ED28","v":30.438826714885469},{"$f":"$F$29*ED29","v":2282912.0036164103},{"$f":"EF28","v":40.799136686584056},{"$f":"$F$29*EF29","v":3059935.2514938042},{"$f":"EH28","v":40.640022243968069},{"$f":"$F$29*EH29","v":3048001.6682976051},{"$f":"EJ28","v":34.682162022299678},{"$f":"$F$29*EJ29","v":2601162.151672476},{"$f":"EL28","v":21.757534356472998},{"$f":"$F$29*EL29","v":1631815.0767354749},{"$f":"EN28","v":50.417014539636973},{"$f":"$F$29*EN29","v":3781276.0904727732},{"$f":"EP28","v":39.449334783349627},{"$f":"$F$29*EP29","v":2958700.108751222},{"$f":"ER28","v":37.474881575360079},{"$f":"$F$29*ER29","v":2810616.1181520061},{"$f":"ET28","v":33.93413033833923},{"$f":"$F$29*ET29","v":2545059.7753754421},{"$f":"EV28","v":51.956416391263893},{"$f":"$F$29*EV29","v":3896731.2293447922},{"$f":"EX28","v":39.050617915829577},{"$f":"$F$29*EX29","v":2928796.3436872181},{"$f":"EZ28","v":31.340015711699358},{"$f":"$F$29*EZ29","v":2350501.1783774518},{"$f":"FB28","v":29.970419417243839},{"$f":"$F$29*FB29","v":2247781.4562932882},{"$f":"FD28","v":24.016185745725668},{"$f":"$F$29*FD29","v":1801213.9309294252},{"$f":"FF28","v":30.559117349939626},{"$f":"$F$29*FF29","v":2291933.8012454719},{"$f":"FH28","v":23.794921588783044},{"$f":"$F$29*FH29","v":1784619.1191587283},{"$f":"FJ28","v":41.333544703942579},{"$f":"$F$29*FJ29","v":3100015.8527956936},{"$f":"FL28","v":44.72004069372808},{"$f":"$F$29*FL29","v":3354003.052029606},{"$f":"FN28","v":38.283391976639294},{"$f":"$F$29*FN29","v":2871254.398247947},{"$f":"FP28","v":60.251932749475579},{"$f":"$F$29*FP29","v":4518894.9562106682},{"$f":"FR28","v":26.819616875120623},{"$f":"$F$29*FR29","v":2011471.2656340466},{"$f":"FT28","v":33.098076395652775},{"$f":"$F$29*FT29","v":2482355.7296739579},{"$f":"FV28","v":35.22331879083066},{"$f":"$F$29*FV29","v":2641748.9093122995},{"$f":"FX28","v":31.4254847378498},{"$f":"$F$29*FX29","v":2356911.355338735},{"$f":"FZ28","v":41.092459842992938},{"$f":"$F$29*FZ29","v":3081934.4882244705},{"$f":"GB28","v":55.150452216083636},{"$f":"$F$29*GB29","v":4136283.9162062728},{"$f":"GD28","v":48.013552610886904},{"$f":"$F$29*GD29","v":3601016.4458165178},{"$f":"GF28","v":70.612404109450523},{"$f":"$F$29*GF29","v":5295930.3082087897},{"$f":"GH28","v":34.890197007511915},{"$f":"$F$29*GH29","v":2616764.7755633937},{"$f":"GJ28","v":39.405882847218876},{"$f":"$F$29*GJ29","v":2955441.2135414155},{"$f":"GL28","v":38.797685842626088},{"$f":"$F$29*GL29","v":2909826.4381969566},{"$f":"GN28","v":40.579170527410177},{"$f":"$F$29*GN29","v":3043437.7895557634},{"$f":"GP28","v":31.631992311289139},{"$f":"$F$29*GP29","v":2372399.4233466852},{"$f":"GR28","v":32.89525624579781},{"$f":"$F$29*GR29","v":2467144.2184348358},100912461.73408432]
[null,null,null,"Mur de clôture (agglo 15x20x40 hauteur 1,8 m) ",{"$f":"VLOOKUP(D30,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ml"},{"$f":"VLOOKUP(D30,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":15000},251.08505869347661,3766275.8804021492,137.33036611055013,2059955.491658252,159.24251594396642,2388637.7391594965,178.16613700196834,2672492.055029525,124.64083202010977,1869612.4803016465,198.97554988452771,2984633.2482679156,214.88175449465035,3223226.3174197553,208.48418055750446,3127262.7083625668,186.49896206114693,2797484.4309172039,155.5154597026241,2332731.8955393615,27222312.247057874,183.71918212916796,2755787.7319375193,194.5195450626654,2917793.1759399809,5673580.9078775002,137.61535316338535,2064230.2974507802,2064230.2974507802,157.99714712219253,2369957.2068328881,139.35629942640773,2090344.4913961159,152.53513414469273,2288027.0121703912,204.53090548007464,3067963.5822011195,159.38079308552028,2390711.8962828042,157.20111550674488,2358016.7326011732,14565020.921484493,153.13324665256772,2296998.6997885159,2296998.6997885159,187.30179522434398,2809526.9283651598,194.50382034313023,2917557.3051469536,231.5373565448136,3473060.3481722041,168.7746514818686,2531619.7722280291,146.07852511596747,2191177.8767395122,153.15286523648504,2297292.9785472755,137.38570154871951,2060785.5232307927,162.31713774013156,2434757.0661019734,148.61593276878946,2229238.9915318419,172.34934434331856,2585240.1651497786,131.54172619795389,1973125.8929693084,144.22573699053873,2163386.054858081,172.86061649170853,2592909.247375628,191.95503201959301,2879325.4802938951,140.30003796612203,2104500.5694918307,188.70457750564427,2830568.6625846638,151.18823382821691,2267823.5074232537,142.42584648819118,2136387.6973228678,125.83434069984168,1887515.1104976251,167.4815330931703,2512222.9963975544,144.26572297825709,2163985.8446738562,159.51209313593438,2392681.3970390158,158.24292322354648,2373643.8483531973,221.75788777592183,3326368.3166388273,169.12683214692274,2536902.4822038412,148.08883106520184,2221332.4659780278,165.25055408054325,2478758.311208149,152.65393152755715,2289808.9729133574,150.03660931695194,2250549.1397542791,68748067.108516917,157.13788210461428,2357068.2315692143,148.69651516967139,2230447.7275450709,200.92166353713262,3013824.9530569892,165.60658956886434,2484098.8435329651,157.2106127464109,2358159.1911961637,149.65220896838744,2244783.1345258118,193.61035385204318,2904155.3077806477,177.94446289910439,2669166.9434865657,167.51846866351966,2512777.0299527948,131.73116482137652,1975967.4723206479,24750448.834966868,173.85129147688338,2607769.3721532505,149.80633551472633,2247095.032720895,173.43698422275651,2601554.7633413477,173.09845637680533,2596476.8456520801,159.90767466197832,2398615.119929675,126.65462853895396,1899819.4280843094,192.79900539106407,2891985.080865961,170.54385227579448,2558157.784136917,166.22118002192585,2493317.7003288879,158.17381457071443,2372607.2185607166,195.72027661167618,2935804.1491751429,169.67981487785408,2545197.2231678111,152.00778527405004,2280116.7791107506,148.64922074449478,2229738.3111674218,133.06634971550329,1995995.2457325493,150.10205208378559,2251530.7812567838,132.45195275637866,1986779.2913456799,174.56917207606497,2618537.5811409745,181.57971142909068,2723695.6714363601,168.00470004299467,2520070.5006449199,210.76656513198046,3161498.4769797069,140.618516311647,2109277.744674705,156.21315490376244,2343197.3235564367,161.15039087170601,2417255.8630755902,152.21491841314995,2283223.7761972491,174.05932549864093,2610889.8824796141,201.64653582413496,3024698.0373620242,188.1473679564896,2822210.5193473441,228.16904545055115,3422535.6817582673,160.38654697230183,2405798.2045845273,170.44990262712835,2556748.5394069254,169.12941145185647,2536941.1717778472,172.96881466451973,2594532.219967796,152.71422753387208,2290713.4130080813,155.73379377932656,2336006.9066898986,87670391.640818462]
[null,null,null,"Main d'œuvre (15% du coût des équipements)",{"$f":"VLOOKUP(D31,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(D31,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.15},{"$f":"$F$31","v":0.15},{"$f":"G31*SUM(H25:H30)","v":6403087.6456212346},{"$f":"$F$31","v":0.15},{"$f":"I31*SUM(J25:J30)","v":2055484.4646731517},{"$f":"$F$31","v":0.15},{"$f":"K31*SUM(L25:L30)","v":2706583.3021745523},{"$f":"$F$31","v":0.15},{"$f":"M31*SUM(N25:N30)","v":3340442.1314579914},{"$f":"$F$31","v":0.15},{"$f":"O31*SUM(P25:P30)","v":1719087.7646717895},{"$f":"$F$31","v":0.15},{"$f":"Q31*SUM(R25:R30)","v":4114034.3242200026},{"$f":"$F$31","v":0.15},{"$f":"S31*SUM(T25:T30)","v":4759430.9519652398},{"$f":"$F$31","v":0.15},{"$f":"U31*SUM(V25:V30)","v":4494215.0866792388},{"$f":"$F$31","v":0.15},{"$f":"W31*SUM(X25:X30)","v":3640588.1387318019},{"$f":"$F$31","v":0.15},{"$f":"Y31*SUM(Z25:Z30)","v":2589560.8866413287},35822514.696836337,{"$f":"$F$31","v":0.15},{"$f":"AB31*SUM(AC25:AC30)","v":3558659.9902160959},{"$f":"$F$31","v":0.15},{"$f":"AD31*SUM(AE25:AE30)","v":3963637.4957742905},7522297.4859903865,{"$f":"$F$31","v":0.15},{"$f":"AG31*SUM(AH25:AH30)","v":2063381.8200358872},2063381.8200358872,{"$f":"$F$31","v":0.15},{"$f":"AJ31*SUM(AK25:AK30)","v":2667194.9047266985},{"$f":"$F$31","v":0.15},{"$f":"AL31*SUM(AM25:AM30)","v":2111952.286124656},{"$f":"$F$31","v":0.15},{"$f":"AN31*SUM(AO25:AO30)","v":2497835.5675604166},{"$f":"$F$31","v":0.15},{"$f":"AP31*SUM(AQ25:AQ30)","v":4334118.6893830448},{"$f":"$F$31","v":0.15},{"$f":"AR31*SUM(AS25:AS30)","v":2710974.4351860057},{"$f":"$F$31","v":0.15},{"$f":"AT31*SUM(AU25:AU30)","v":2642168.5828782809},16964244.465859104,{"$f":"$F$31","v":0.15},{"$f":"AW31*SUM(AX25:AX30)","v":2489812.2646152009},2489812.2646152009,{"$f":"$F$31","v":0.15},{"$f":"AZ31*SUM(BA25:BA30)","v":3670185.1638238686},{"$f":"$F$31","v":0.15},{"$f":"BB31*SUM(BC25:BC30)","v":3941031.8013102952},{"$f":"$F$31","v":0.15},{"$f":"BD31*SUM(BE25:BE30)","v":5485457.4244517088},{"$f":"$F$31","v":0.15},{"$f":"BF31*SUM(BG25:BG30)","v":3017578.2369717965},{"$f":"$F$31","v":0.15},{"$f":"BH31*SUM(BI25:BI30)","v":2304763.3217304284},{"$f":"$F$31","v":0.15},{"$f":"BJ31*SUM(BK25:BK30)","v":2516712.2922691894},{"$f":"$F$31","v":0.15},{"$f":"BL31*SUM(BM25:BM30)","v":2057016.7035577639},{"$f":"$F$31","v":0.15},{"$f":"BN31*SUM(BO25:BO30)","v":2805057.1326373485},{"$f":"$F$31","v":0.15},{"$f":"BP31*SUM(BQ25:BQ30)","v":2379718.6091272007},{"$f":"$F$31","v":0.15},{"$f":"BR31*SUM(BS25:BS30)","v":3138544.7710024929},{"$f":"$F$31","v":0.15},{"$f":"BT31*SUM(BU25:BU30)","v":1898329.6577484193},{"$f":"$F$31","v":0.15},{"$f":"BV31*SUM(BW25:BW30)","v":2250785.0232446357},{"$f":"$F$31","v":0.15},{"$f":"BX31*SUM(BY25:BY30)","v":3156039.5221460019},{"$f":"$F$31","v":0.15},{"$f":"BZ31*SUM(CA25:CA30)","v":3844081.1879647966},{"$f":"$F$31","v":0.15},{"$f":"CB31*SUM(CC25:CC30)","v":2138516.1697698087},{"$f":"$F$31","v":0.15},{"$f":"CD31*SUM(CE25:CE30)","v":3722186.2658941275},{"$f":"$F$31","v":0.15},{"$f":"CF31*SUM(CG25:CG30)","v":2456921.8212116957},{"$f":"$F$31","v":0.15},{"$f":"CH31*SUM(CI25:CI30)","v":2198956.643011854},{"$f":"$F$31","v":0.15},{"$f":"CJ31*SUM(CK25:CK30)","v":1749456.8186306844},{"$f":"$F$31","v":0.15},{"$f":"CL31*SUM(CM25:CM30)","v":2974402.4136552941},{"$f":"$F$31","v":0.15},{"$f":"CN31*SUM(CO25:CO30)","v":2251943.2444709949},{"$f":"$F$31","v":0.15},{"$f":"CP31*SUM(CQ25:CQ30)","v":2715147.2812752179},{"$f":"$F$31","v":0.15},{"$f":"CR31*SUM(CS25:CS30)","v":2674945.5353058497},{"$f":"$F$31","v":0.15},{"$f":"CT31*SUM(CU25:CU30)","v":5052938.0265553156},{"$f":"$F$31","v":0.15},{"$f":"CV31*SUM(CW25:CW30)","v":3029390.8272999083},{"$f":"$F$31","v":0.15},{"$f":"CX31*SUM(CY25:CY30)","v":2364049.8423941764},{"$f":"$F$31","v":0.15},{"$f":"CZ31*SUM(DA25:DA30)","v":2900640.5150929517},{"$f":"$F$31","v":0.15},{"$f":"DB31*SUM(DC25:DC30)","v":2501460.3079636418},{"$f":"$F$31","v":0.15},{"$f":"DD31*SUM(DE25:DE30)","v":2422206.2739641471},81366519.590010628,{"$f":"$F$31","v":0.15},{"$f":"DG31*SUM(DH25:DH30)","v":2640185.6287812577},{"$f":"$F$31","v":0.15},{"$f":"DI31*SUM(DJ25:DJ30)","v":2382118.5579356062},{"$f":"$F$31","v":0.15},{"$f":"DK31*SUM(DL25:DL30)","v":4190482.2977523138},{"$f":"$F$31","v":0.15},{"$f":"DM31*SUM(DN25:DN30)","v":2912350.1451888005},{"$f":"$F$31","v":0.15},{"$f":"DO31*SUM(DP25:DP30)","v":2642466.4734621895},{"$f":"$F$31","v":0.15},{"$f":"DQ31*SUM(DR25:DR30)","v":2410673.2617482971},{"$f":"$F$31","v":0.15},{"$f":"DS31*SUM(DT25:DT30)","v":3906909.2318846728},{"$f":"$F$31","v":0.15},{"$f":"DU31*SUM(DV25:DV30)","v":3332633.1002111309},{"$f":"$F$31","v":0.15},{"$f":"DW31*SUM(DX25:DX30)","v":2975631.3557108669},{"$f":"$F$31","v":0.15},{"$f":"DY31*SUM(DZ25:DZ30)","v":1903374.4686151173},29296824.521290254,{"$f":"$F$31","v":0.15},{"$f":"EB31*SUM(EC25:EC30)","v":3190076.3082233313},{"$f":"$F$31","v":0.15},{"$f":"ED31*SUM(EE25:EE30)","v":2415294.1731336368},{"$f":"$F$31","v":0.15},{"$f":"EF31*SUM(EG25:EG30)","v":3175819.771238158},{"$f":"$F$31","v":0.15},{"$f":"EH31*SUM(EI25:EI30)","v":3164194.4455686342},{"$f":"$F$31","v":0.15},{"$f":"EJ31*SUM(EK25:EK30)","v":2727738.5564132254},{"$f":"$F$31","v":0.15},{"$f":"EL31*SUM(EM25:EM30)","v":1770482.170859813},{"$f":"$F$31","v":0.15},{"$f":"EN31*SUM(EO25:EO30)","v":3876050.9404576956},{"$f":"$F$31","v":0.15},{"$f":"EP31*SUM(EQ25:EQ30)","v":3077151.6557879732},{"$f":"$F$31","v":0.15},{"$f":"ER31*SUM(ES25:ES30)","v":2932618.6164080272},{"$f":"$F$31","v":0.15},{"$f":"ET31*SUM(EU25:EU30)","v":2682118.1351401843},{"$f":"$F$31","v":0.15},{"$f":"EV31*SUM(EW25:EW30)","v":3987727.4242500588},{"$f":"$F$31","v":0.15},{"$f":"EX31*SUM(EY25:EY30)","v":3047984.9283146332},{"$f":"$F$31","v":0.15},{"$f":"EZ31*SUM(FA25:FA30)","v":2481776.6770927059},{"$f":"$F$31","v":0.15},{"$f":"FB31*SUM(FC25:FC30)","v":2380709.8638995723},{"$f":"$F$31","v":0.15},{"$f":"FD31*SUM(FE25:FE30)","v":1939119.3787653933},{"$f":"$F$31","v":0.15},{"$f":"FF31*SUM(FG25:FG30)","v":2424172.4537039893},{"$f":"$F$31","v":0.15},{"$f":"FH31*SUM(FI25:FI30)","v":1922630.037002007},{"$f":"$F$31","v":0.15},{"$f":"FJ31*SUM(FK25:FK30)","v":3214854.2352982652},{"$f":"$F$31","v":0.15},{"$f":"FL31*SUM(FM25:FM30)","v":3461843.0791051714},{"$f":"$F$31","v":0.15},{"$f":"FN31*SUM(FO25:FO30)","v":2991833.089421771},{"$f":"$F$31","v":0.15},{"$f":"FP31*SUM(FQ25:FQ30)","v":4587963.1374753695},{"$f":"$F$31","v":0.15},{"$f":"FR31*SUM(FS25:FS30)","v":2147517.766110613},{"$f":"$F$31","v":0.15},{"$f":"FT31*SUM(FU25:FU30)","v":2611271.4507444054},{"$f":"$F$31","v":0.15},{"$f":"FV31*SUM(FW25:FW30)","v":2767482.4844795461},{"$f":"$F$31","v":0.15},{"$f":"FX31*SUM(FY25:FY30)","v":2488078.1778342435},{"$f":"$F$31","v":0.15},{"$f":"FZ31*SUM(GA25:GA30)","v":3197246.8609396871},{"$f":"$F$31","v":0.15},{"$f":"GB31*SUM(GC25:GC30)","v":4219136.2996900491},{"$f":"$F$31","v":0.15},{"$f":"GD31*SUM(GE25:GE30)","v":3701486.8908807863},{"$f":"$F$31","v":0.15},{"$f":"GF31*SUM(GG25:GG30)","v":5334486.3755890429},{"$f":"$F$31","v":0.15},{"$f":"GH31*SUM(GI25:GI30)","v":2743019.7377486848},{"$f":"$F$31","v":0.15},{"$f":"GJ31*SUM(GK25:GK30)","v":3084834.8074414516},{"$f":"$F$31","v":0.15},{"$f":"GL31*SUM(GM25:GM30)","v":3029477.4252256248},{"$f":"$F$31","v":0.15},{"$f":"GN31*SUM(GO25:GO30)","v":3159748.0627356786},{"$f":"$F$31","v":0.15},{"$f":"GP31*SUM(GQ25:GQ30)","v":2503301.0569996722},{"$f":"$F$31","v":0.15},{"$f":"GR31*SUM(GS25:GS30)","v":2596345.215720484},105035591.68969961]
[null,null,null,"Transport sur site (5% du coût des équipements)",{"$f":"VLOOKUP(D32,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(D32,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$F$32","v":0.05},{"$f":"G32*SUM(H25:H30)","v":2134362.5485404115},{"$f":"$F$32","v":0.05},{"$f":"I32*SUM(J25:J30)","v":685161.48822438391},{"$f":"$F$32","v":0.05},{"$f":"K32*SUM(L25:L30)","v":902194.43405818427},{"$f":"$F$32","v":0.05},{"$f":"M32*SUM(N25:N30)","v":1113480.7104859974},{"$f":"$F$32","v":0.05},{"$f":"O32*SUM(P25:P30)","v":573029.25489059649},{"$f":"$F$32","v":0.05},{"$f":"Q32*SUM(R25:R30)","v":1371344.7747400012},{"$f":"$F$32","v":0.05},{"$f":"S32*SUM(T25:T30)","v":1586476.9839884134},{"$f":"$F$32","v":0.05},{"$f":"U32*SUM(V25:V30)","v":1498071.6955597466},{"$f":"$F$32","v":0.05},{"$f":"W32*SUM(X25:X30)","v":1213529.3795772674},{"$f":"$F$32","v":0.05},{"$f":"Y32*SUM(Z25:Z30)","v":863186.96221377631},11940838.232278779,{"$f":"$F$32","v":0.05},{"$f":"AB32*SUM(AC25:AC30)","v":1186219.9967386988},{"$f":"$F$32","v":0.05},{"$f":"AD32*SUM(AE25:AE30)","v":1321212.4985914305},2507432.4953301293,{"$f":"$F$32","v":0.05},{"$f":"AG32*SUM(AH25:AH30)","v":687793.94001196243},687793.94001196243,{"$f":"$F$32","v":0.05},{"$f":"AJ32*SUM(AK25:AK30)","v":889064.96824223292},{"$f":"$F$32","v":0.05},{"$f":"AL32*SUM(AM25:AM30)","v":703984.09537488548},{"$f":"$F$32","v":0.05},{"$f":"AN32*SUM(AO25:AO30)","v":832611.85585347237},{"$f":"$F$32","v":0.05},{"$f":"AP32*SUM(AQ25:AQ30)","v":1444706.2297943484},{"$f":"$F$32","v":0.05},{"$f":"AR32*SUM(AS25:AS30)","v":903658.145062002},{"$f":"$F$32","v":0.05},{"$f":"AT32*SUM(AU25:AU30)","v":880722.86095942708},5654748.1552863689,{"$f":"$F$32","v":0.05},{"$f":"AW32*SUM(AX25:AX30)","v":829937.42153840046},829937.42153840046,{"$f":"$F$32","v":0.05},{"$f":"AZ32*SUM(BA25:BA30)","v":1223395.0546079564},{"$f":"$F$32","v":0.05},{"$f":"BB32*SUM(BC25:BC30)","v":1313677.2671034317},{"$f":"$F$32","v":0.05},{"$f":"BD32*SUM(BE25:BE30)","v":1828485.8081505699},{"$f":"$F$32","v":0.05},{"$f":"BF32*SUM(BG25:BG30)","v":1005859.4123239322},{"$f":"$F$32","v":0.05},{"$f":"BH32*SUM(BI25:BI30)","v":768254.44057680946},{"$f":"$F$32","v":0.05},{"$f":"BJ32*SUM(BK25:BK30)","v":838904.09742306324},{"$f":"$F$32","v":0.05},{"$f":"BL32*SUM(BM25:BM30)","v":685672.23451925477},{"$f":"$F$32","v":0.05},{"$f":"BN32*SUM(BO25:BO30)","v":935019.04421244957},{"$f":"$F$32","v":0.05},{"$f":"BP32*SUM(BQ25:BQ30)","v":793239.53637573356},{"$f":"$F$32","v":0.05},{"$f":"BR32*SUM(BS25:BS30)","v":1046181.5903341644},{"$f":"$F$32","v":0.05},{"$f":"BT32*SUM(BU25:BU30)","v":632776.55258280644},{"$f":"$F$32","v":0.05},{"$f":"BV32*SUM(BW25:BW30)","v":750261.67441487859},{"$f":"$F$32","v":0.05},{"$f":"BX32*SUM(BY25:BY30)","v":1052013.1740486675},{"$f":"$F$32","v":0.05},{"$f":"BZ32*SUM(CA25:CA30)","v":1281360.3959882658},{"$f":"$F$32","v":0.05},{"$f":"CB32*SUM(CC25:CC30)","v":712838.72325660288},{"$f":"$F$32","v":0.05},{"$f":"CD32*SUM(CE25:CE30)","v":1240728.7552980424},{"$f":"$F$32","v":0.05},{"$f":"CF32*SUM(CG25:CG30)","v":818973.9404038986},{"$f":"$F$32","v":0.05},{"$f":"CH32*SUM(CI25:CI30)","v":732985.54767061817},{"$f":"$F$32","v":0.05},{"$f":"CJ32*SUM(CK25:CK30)","v":583152.27287689492},{"$f":"$F$32","v":0.05},{"$f":"CL32*SUM(CM25:CM30)","v":991467.47121843137},{"$f":"$F$32","v":0.05},{"$f":"CN32*SUM(CO25:CO30)","v":750647.74815699831},{"$f":"$F$32","v":0.05},{"$f":"CP32*SUM(CQ25:CQ30)","v":905049.093758406},{"$f":"$F$32","v":0.05},{"$f":"CR32*SUM(CS25:CS30)","v":891648.51176861662},{"$f":"$F$32","v":0.05},{"$f":"CT32*SUM(CU25:CU30)","v":1684312.6755184387},{"$f":"$F$32","v":0.05},{"$f":"CV32*SUM(CW25:CW30)","v":1009796.9424333029},{"$f":"$F$32","v":0.05},{"$f":"CX32*SUM(CY25:CY30)","v":788016.61413139221},{"$f":"$F$32","v":0.05},{"$f":"CZ32*SUM(DA25:DA30)","v":966880.17169765069},{"$f":"$F$32","v":0.05},{"$f":"DB32*SUM(DC25:DC30)","v":833820.10265454731},{"$f":"$F$32","v":0.05},{"$f":"DD32*SUM(DE25:DE30)","v":807402.09132138244},27122173.196670201,{"$f":"$F$32","v":0.05},{"$f":"DG32*SUM(DH25:DH30)","v":880061.87626041926},{"$f":"$F$32","v":0.05},{"$f":"DI32*SUM(DJ25:DJ30)","v":794039.51931186882},{"$f":"$F$32","v":0.05},{"$f":"DK32*SUM(DL25:DL30)","v":1396827.4325841048},{"$f":"$F$32","v":0.05},{"$f":"DM32*SUM(DN25:DN30)","v":970783.38172960025},{"$f":"$F$32","v":0.05},{"$f":"DO32*SUM(DP25:DP30)","v":880822.15782073},{"$f":"$F$32","v":0.05},{"$f":"DQ32*SUM(DR25:DR30)","v":803557.75391609909},{"$f":"$F$32","v":0.05},{"$f":"DS32*SUM(DT25:DT30)","v":1302303.077294891},{"$f":"$F$32","v":0.05},{"$f":"DU32*SUM(DV25:DV30)","v":1110877.7000703772},{"$f":"$F$32","v":0.05},{"$f":"DW32*SUM(DX25:DX30)","v":991877.11857028911},{"$f":"$F$32","v":0.05},{"$f":"DY32*SUM(DZ25:DZ30)","v":634458.15620503912},9765608.1737634186,{"$f":"$F$32","v":0.05},{"$f":"EB32*SUM(EC25:EC30)","v":1063358.7694077771},{"$f":"$F$32","v":0.05},{"$f":"ED32*SUM(EE25:EE30)","v":805098.05771121231},{"$f":"$F$32","v":0.05},{"$f":"EF32*SUM(EG25:EG30)","v":1058606.5904127194},{"$f":"$F$32","v":0.05},{"$f":"EH32*SUM(EI25:EI30)","v":1054731.4818562116},{"$f":"$F$32","v":0.05},{"$f":"EJ32*SUM(EK25:EK30)","v":909246.18547107524},{"$f":"$F$32","v":0.05},{"$f":"EL32*SUM(EM25:EM30)","v":590160.72361993778},{"$f":"$F$32","v":0.05},{"$f":"EN32*SUM(EO25:EO30)","v":1292016.9801525653},{"$f":"$F$32","v":0.05},{"$f":"EP32*SUM(EQ25:EQ30)","v":1025717.2185959911},{"$f":"$F$32","v":0.05},{"$f":"ER32*SUM(ES25:ES30)","v":977539.53880267579},{"$f":"$F$32","v":0.05},{"$f":"ET32*SUM(EU25:EU30)","v":894039.37838006159},{"$f":"$F$32","v":0.05},{"$f":"EV32*SUM(EW25:EW30)","v":1329242.4747500196},{"$f":"$F$32","v":0.05},{"$f":"EX32*SUM(EY25:EY30)","v":1015994.9761048778},{"$f":"$F$32","v":0.05},{"$f":"EZ32*SUM(FA25:FA30)","v":827258.89236423536},{"$f":"$F$32","v":0.05},{"$f":"FB32*SUM(FC25:FC30)","v":793569.95463319088},{"$f":"$F$32","v":0.05},{"$f":"FD32*SUM(FE25:FE30)","v":646373.12625513121},{"$f":"$F$32","v":0.05},{"$f":"FF32*SUM(FG25:FG30)","v":808057.48456799646},{"$f":"$F$32","v":0.05},{"$f":"FH32*SUM(FI25:FI30)","v":640876.67900066916},{"$f":"$F$32","v":0.05},{"$f":"FJ32*SUM(FK25:FK30)","v":1071618.0784327553},{"$f":"$F$32","v":0.05},{"$f":"FL32*SUM(FM25:FM30)","v":1153947.6930350573},{"$f":"$F$32","v":0.05},{"$f":"FN32*SUM(FO25:FO30)","v":997277.69647392374},{"$f":"$F$32","v":0.05},{"$f":"FP32*SUM(FQ25:FQ30)","v":1529321.0458251233},{"$f":"$F$32","v":0.05},{"$f":"FR32*SUM(FS25:FS30)","v":715839.25537020445},{"$f":"$F$32","v":0.05},{"$f":"FT32*SUM(FU25:FU30)","v":870423.81691480195},{"$f":"$F$32","v":0.05},{"$f":"FV32*SUM(FW25:FW30)","v":922494.16149318207},{"$f":"$F$32","v":0.05},{"$f":"FX32*SUM(FY25:FY30)","v":829359.39261141466},{"$f":"$F$32","v":0.05},{"$f":"FZ32*SUM(GA25:GA30)","v":1065748.9536465625},{"$f":"$F$32","v":0.05},{"$f":"GB32*SUM(GC25:GC30)","v":1406378.7665633499},{"$f":"$F$32","v":0.05},{"$f":"GD32*SUM(GE25:GE30)","v":1233828.9636269289},{"$f":"$F$32","v":0.05},{"$f":"GF32*SUM(GG25:GG30)","v":1778162.1251963479},{"$f":"$F$32","v":0.05},{"$f":"GH32*SUM(GI25:GI30)","v":914339.91258289502},{"$f":"$F$32","v":0.05},{"$f":"GJ32*SUM(GK25:GK30)","v":1028278.2691471507},{"$f":"$F$32","v":0.05},{"$f":"GL32*SUM(GM25:GM30)","v":1009825.8084085416},{"$f":"$F$32","v":0.05},{"$f":"GN32*SUM(GO25:GO30)","v":1053249.3542452264},{"$f":"$F$32","v":0.05},{"$f":"GP32*SUM(GQ25:GQ30)","v":834433.68566655752},{"$f":"$F$32","v":0.05},{"$f":"GR32*SUM(GS25:GS30)","v":865448.40524016134},35011863.89656654]
[null,null,null,{"$f":"\"Sous-total \"&C25","v":"Sous-total Génie Civil"},null,null,null,{"$f":"SUM(H25:H32)","v":51224701.164969876},null,{"$f":"SUM(J25:J32)","v":16443875.717385214},null,{"$f":"SUM(L25:L32)","v":21652666.417396422},null,{"$f":"SUM(N25:N32)","v":26723537.051663935},null,{"$f":"SUM(P25:P32)","v":13752702.117374316},null,{"$f":"SUM(R25:R32)","v":32912274.593760021},null,{"$f":"SUM(T25:T32)","v":38075447.615721919},null,{"$f":"SUM(V25:V32)","v":35953720.693433918},null,{"$f":"SUM(X25:X32)","v":29124705.109854419},null,{"$f":"SUM(Z25:Z32)","v":20716487.09313063},{"$f":"SUM(AA25:AA32)","v":286580117.57469064},null,{"$f":"SUM(AC25:AC32)","v":28469279.921728767},null,{"$f":"SUM(AE25:AE32)","v":31709099.966194328},{"$f":"SUM(AF25:AF32)","v":60178379.887923099},null,{"$f":"SUM(AH25:AH32)","v":16507054.560287099},{"$f":"SUM(AI25:AI32)","v":16507054.560287099},null,{"$f":"SUM(AK25:AK32)","v":21337559.237813588},null,{"$f":"SUM(AM25:AM32)","v":16895618.288997248},null,{"$f":"SUM(AO25:AO32)","v":19982684.540483333},null,{"$f":"SUM(AQ25:AQ32)","v":34672949.515064359},null,{"$f":"SUM(AS25:AS32)","v":21687795.481488049},null,{"$f":"SUM(AU25:AU32)","v":21137348.663026247},{"$f":"SUM(AV25:AV32)","v":135713955.7268728},null,{"$f":"SUM(AX25:AX32)","v":19918498.116921611},{"$f":"SUM(AY25:AY32)","v":19918498.116921611},null,{"$f":"SUM(BA25:BA32)","v":29361481.310590953},null,{"$f":"SUM(BC25:BC32)","v":31528254.410482362},null,{"$f":"SUM(BE25:BE32)","v":43883659.39561367},null,{"$f":"SUM(BG25:BG32)","v":24140625.895774372},null,{"$f":"SUM(BI25:BI32)","v":18438106.573843427},null,{"$f":"SUM(BK25:BK32)","v":20133698.338153515},null,{"$f":"SUM(BM25:BM32)","v":16456133.628462112},null,{"$f":"SUM(BO25:BO32)","v":22440457.061098788},null,{"$f":"SUM(BQ25:BQ32)","v":19037748.873017605},null,{"$f":"SUM(BS25:BS32)","v":25108358.168019947},null,{"$f":"SUM(BU25:BU32)","v":15186637.261987355},null,{"$f":"SUM(BW25:BW32)","v":18006280.185957082},null,{"$f":"SUM(BY25:BY32)","v":25248316.177168015},null,{"$f":"SUM(CA25:CA32)","v":30752649.503718376},null,{"$f":"SUM(CC25:CC32)","v":17108129.358158469},null,{"$f":"SUM(CE25:CE32)","v":29777490.127153017},null,{"$f":"SUM(CG25:CG32)","v":19655374.569693562},null,{"$f":"SUM(CI25:CI32)","v":17591653.144094832},null,{"$f":"SUM(CK25:CK32)","v":13995654.549045475},null,{"$f":"SUM(CM25:CM32)","v":23795219.309242353},null,{"$f":"SUM(CO25:CO32)","v":18015545.955767959},null,{"$f":"SUM(CQ25:CQ32)","v":21721178.250201739},null,{"$f":"SUM(CS25:CS32)","v":21399564.282446798},null,{"$f":"SUM(CU25:CU32)","v":40423504.212442525},null,{"$f":"SUM(CW25:CW32)","v":24235126.618399266},null,{"$f":"SUM(CY25:CY32)","v":18912398.739153411},null,{"$f":"SUM(DA25:DA32)","v":23205124.120743614},null,{"$f":"SUM(DC25:DC32)","v":20011682.463709135},null,{"$f":"SUM(DE25:DE32)","v":19377650.191713177},{"$f":"SUM(DF25:DF32)","v":650932156.72008502},null,{"$f":"SUM(DH25:DH32)","v":21121485.030250061},null,{"$f":"SUM(DJ25:DJ32)","v":19056948.46348485},null,{"$f":"SUM(DL25:DL32)","v":33523858.38201851},null,{"$f":"SUM(DN25:DN32)","v":23298801.161510404},null,{"$f":"SUM(DP25:DP32)","v":21139731.78769752},null,{"$f":"SUM(DR25:DR32)","v":19285386.093986377},null,{"$f":"SUM(DT25:DT32)","v":31255273.855077382},null,{"$f":"SUM(DV25:DV32)","v":26661064.801689051},null,{"$f":"SUM(DX25:DX32)","v":23805050.845686939},null,{"$f":"SUM(DZ25:DZ32)","v":15226995.748920938},{"$f":"SUM(EA25:EA32)","v":234374596.17032203},null,{"$f":"SUM(EC25:EC32)","v":25520610.465786651},null,{"$f":"SUM(EE25:EE32)","v":19322353.385069095},null,{"$f":"SUM(EG25:EG32)","v":25406558.169905268},null,{"$f":"SUM(EI25:EI32)","v":25313555.564549074},null,{"$f":"SUM(EK25:EK32)","v":21821908.451305807},null,{"$f":"SUM(EM25:EM32)","v":14163857.366878506},null,{"$f":"SUM(EO25:EO32)","v":31008407.523661565},null,{"$f":"SUM(EQ25:EQ32)","v":24617213.246303789},null,{"$f":"SUM(ES25:ES32)","v":23460948.931264218},null,{"$f":"SUM(EU25:EU32)","v":21456945.081121475},null,{"$f":"SUM(EW25:EW32)","v":31901819.394000471},null,{"$f":"SUM(EY25:EY32)","v":24383879.426517066},null,{"$f":"SUM(FA25:FA32)","v":19854213.416741647},null,{"$f":"SUM(FC25:FC32)","v":19045678.911196582},null,{"$f":"SUM(FE25:FE32)","v":15512955.030123146},null,{"$f":"SUM(FG25:FG32)","v":19393379.629631914},null,{"$f":"SUM(FI25:FI32)","v":15381040.296016056},null,{"$f":"SUM(FK25:FK32)","v":25718833.882386122},null,{"$f":"SUM(FM25:FM32)","v":27694744.632841375},null,{"$f":"SUM(FO25:FO32)","v":23934664.715374168},null,{"$f":"SUM(FQ25:FQ32)","v":36703705.099802956},null,{"$f":"SUM(FS25:FS32)","v":17180142.128884904},null,{"$f":"SUM(FU25:FU32)","v":20890171.605955243},null,{"$f":"SUM(FW25:FW32)","v":22139859.875836369},null,{"$f":"SUM(FY25:FY32)","v":19904625.422673948},null,{"$f":"SUM(GA25:GA32)","v":25577974.887517497},null,{"$f":"SUM(GC25:GC32)","v":33753090.397520393},null,{"$f":"SUM(GE25:GE32)","v":29611895.127046291},null,{"$f":"SUM(GG25:GG32)","v":42675891.004712343},null,{"$f":"SUM(GI25:GI32)","v":21944157.901989482},null,{"$f":"SUM(GK25:GK32)","v":24678678.459531613},null,{"$f":"SUM(GM25:GM32)","v":24235819.401804999},null,{"$f":"SUM(GO25:GO32)","v":25277984.501885433},null,{"$f":"SUM(GQ25:GQ32)","v":20026408.455997381},null,{"$f":"SUM(GS25:GS32)","v":20770761.725763872},{"$f":"SUM(GT25:GT32)","v":840284733.51759672}]
[null,null,"Réseau BT\n(2,5 km/village en moyenne)","Etat des lieux, Etude de réseau & établissement des plans",{"$f":"VLOOKUP(D34,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ff"},{"$f":"VLOOKUP(D34,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":431979.75},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*G34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*I34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*K34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*M34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*O34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*Q34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*S34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*U34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*W34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*Y34","v":1079949.375},10799493.75,{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AB34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AD34","v":1079949.375},2159898.75,{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AG34","v":1079949.375},1079949.375,{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AJ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AL34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AN34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AP34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AR34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AT34","v":1079949.375},6479696.25,{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AW34","v":1079949.375},1079949.375,{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AZ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BB34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BD34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BF34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BH34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BJ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BL34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BN34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BP34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BR34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BT34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BV34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BX34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BZ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CB34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CD34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CF34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CH34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CJ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CL34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CN34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CP34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CR34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CT34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CV34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CX34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CZ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DB34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DD34","v":1079949.375},30238582.5,{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DG34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DI34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DK34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DM34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DO34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DQ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DS34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DU34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DW34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DY34","v":1079949.375},10799493.75,{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EB34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*ED34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EF34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EH34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EJ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EL34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EN34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EP34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*ER34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*ET34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EV34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EX34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EZ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FB34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FD34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FF34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FH34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FJ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FL34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FN34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FP34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FR34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FT34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FV34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FX34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FZ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GB34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GD34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GF34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GH34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GJ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GL34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GN34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GP34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GR34","v":1079949.375},37798228.125,{"$f":"+GT65+GT48+EA48+EA65+DF65+DF48+AY48+AY65+AV65+AV48+AI48+AI65+AF65+AF48+AA48+AA65+AA77+AF77+AI77+AV77+AY77+DF77+EA77+GT77","v":2421677812.7992516}]
[null,null,null,"Piquetage du réseau",{"$f":"VLOOKUP(D35,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ml"},{"$f":"VLOOKUP(D35,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":67},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*G35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*I35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*K35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*M35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*O35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*Q35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*S35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*U35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*W35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*Y35","v":167500},1675000,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AB35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AD35","v":167500},335000,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AG35","v":167500},167500,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AJ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AL35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AN35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AP35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AR35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AT35","v":167500},1005000,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AW35","v":167500},167500,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AZ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BB35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BD35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BF35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BH35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BJ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BL35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BN35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BP35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BR35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BT35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BV35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BX35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BZ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CB35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CD35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CF35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CH35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CJ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CL35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CN35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CP35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CR35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CT35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CV35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CX35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CZ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DB35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DD35","v":167500},4690000,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DG35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DI35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DK35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DM35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DO35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DQ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DS35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DU35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DW35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DY35","v":167500},1675000,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EB35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*ED35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EF35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EH35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EJ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EL35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EN35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EP35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*ER35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*ET35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EV35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EX35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EZ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FB35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FD35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FF35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FH35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FJ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FL35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FN35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FP35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FR35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FT35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FV35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FX35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FZ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GB35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GD35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GF35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GH35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GJ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GL35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GN35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GP35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GR35","v":167500},5862500]
[null,null,null,"Poteau Béton  9 AR 150 ( alignement) ",{"$f":"VLOOKUP(D36,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D36,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":98705.533335714281},43.25,2961166.0000714283,18.5,2665049.4000642854,25.75,2319580.0333892857,30,3578075.5834196429,15.25,4269014.3167696428,36.5,2442961.9500589282,43.5,2813107.7000678568,36,2936489.6167374998,33,2442961.9500589282,24.5,2961166.0000714283,29389572.550708927,31.25,2665049.4000642854,36,2319580.0333892857,4984629.4334535711,19.75,3578075.5834196429,3578075.5834196429,24.75,4269014.3167696428,19.5,2442961.9500589282,22,2813107.7000678568,40.5,2936489.6167374998,24.5,2442961.9500589282,24,1702670.4500410713,16607205.983733926,25,3528722.8167517856,3528722.8167517856,27,1924757.9000464284,36.25,2739078.5500660711,45.5,1826052.3667107143,29,2714402.1667321427,21.25,4491101.7667749999,24,2862460.4667357141,19,2097492.5833839285,25.5,2368932.800057143,21.75,2467638.3333928571,29,2640373.016730357,19.5,3232606.2167446427,16.75,2887136.8500696425,29.25,2344256.4167232141,36.25,2344256.4167232141,20.5,2220874.5000535715,29.25,1875405.1333785714,22.25,1875405.1333785714,21,2516991.1000607139,18,2368932.800057143,25.5,2146845.3500517858,20.5,1850728.7500446427,24.75,2985842.3834053571,24,2862460.4667357141,41.75,1949434.2833803571,27.25,3948221.333428571,22.75,3232606.2167446427,27,2813107.7000678568,24.25,2467638.3333928571,23.25,2245550.8833875,72449861.468414292,25,2541667.4833946428,23.75,1924757.9000464284,40,2714402.1667321427,28.5,1653317.6833732142,25,3133900.6834089286,22.75,2961166.0000714283,37.25,1998787.0500482142,31.75,2344256.4167232141,28,2887136.8500696425,19,1505259.3833696428,23664651.617237501,30,3578075.5834196429,23.5,2171521.7333857142,28.5,2615696.6333964285,29.75,2023463.4333821428,24.75,2887136.8500696425,17.25,2344256.4167232141,35.75,2196198.1167196427,27.75,3035195.150073214,27.5,3602751.9667535713,26.75,2072816.2000499999,32.75,3676781.116755357,29.25,4293690.7001035716,23.75,3084547.9167410713,22.5,3084547.9167410713,19,3306635.3667464284,24,1776699.600042857,18.75,2516991.1000607139,30.25,3133900.6834089286,32.75,2023463.4333821428,27.5,3553399.200085714,31.75,3257282.6000785711,20.25,3997574.1000964283,23.75,4787218.3667821428,26.5,2516991.1000607139,23.75,2418285.5667249998,30.75,2739078.5500660711,31.25,2813107.7000678568,33.5,2418285.5667249998,48.5,2763754.9334,25.5,2442961.9500589282,27.75,2368932.800057143,28.5,3553399.200085714,28,2418285.5667249998,24.5,2368932.800057143,25,4120956.0167660713,101962815.93579285]
[null,null,null,"Poteau Béton  9 AR 400 ( angle) ",{"$f":"VLOOKUP(D37,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D37,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":158695.92708571424},{"$f":"G36/3","v":14.416666666666666},{"$f":"$F$37*G37","v":2287866.2821523803},{"$f":"I36/3","v":6.166666666666667},{"$f":"$F$37*I37","v":978624.8836952378},{"$f":"K36/3","v":8.5833333333333339},{"$f":"$F$37*K37","v":1362140.0408190473},{"$f":"M36/3","v":10},{"$f":"$F$37*M37","v":1586959.2708571423},{"$f":"O36/3","v":5.083333333333333},{"$f":"$F$37*O37","v":806704.29601904738},{"$f":"Q36/3","v":12.166666666666666},{"$f":"$F$37*Q37","v":1930800.4462095231},{"$f":"S36/3","v":14.5},{"$f":"$F$37*S37","v":2301090.9427428567},{"$f":"U36/3","v":12},{"$f":"$F$37*U37","v":1904351.1250285709},{"$f":"W36/3","v":11},{"$f":"$F$37*W37","v":1745655.1979428567},{"$f":"Y36/3","v":8.1666666666666661},{"$f":"$F$37*Y37","v":1296016.7378666662},16200209.223333329,{"$f":"AB36/3","v":10.416666666666666},{"$f":"$F$37*AB37","v":1653082.5738095231},{"$f":"AD36/3","v":12},{"$f":"$F$37*AD37","v":1904351.1250285709},3557433.6988380942,{"$f":"AG36/3","v":6.583333333333333},{"$f":"$F$37*AG37","v":1044748.1866476187},1044748.1866476187,{"$f":"AJ36/3","v":8.25},{"$f":"$F$37*AJ37","v":1309241.3984571425},{"$f":"AL36/3","v":6.5},{"$f":"$F$37*AL37","v":1031523.5260571425},{"$f":"AN36/3","v":7.333333333333333},{"$f":"$F$37*AN37","v":1163770.1319619045},{"$f":"AP36/3","v":13.5},{"$f":"$F$37*AP37","v":2142395.0156571423},{"$f":"AR36/3","v":8.1666666666666661},{"$f":"$F$37*AR37","v":1296016.7378666662},{"$f":"AT36/3","v":8},{"$f":"$F$37*AT37","v":1269567.4166857139},8212514.2266857121,{"$f":"AW36/3","v":8.3333333333333339},{"$f":"$F$37*AW37","v":1322466.0590476186},1322466.0590476186,{"$f":"AZ36/3","v":9},{"$f":"$F$37*AZ37","v":1428263.3437714281},{"$f":"BB36/3","v":12.083333333333334},{"$f":"$F$37*BB37","v":1917575.7856190472},{"$f":"BD36/3","v":15.166666666666666},{"$f":"$F$37*BD37","v":2406888.2274666657},{"$f":"BF36/3","v":9.6666666666666661},{"$f":"$F$37*BF37","v":1534060.6284952376},{"$f":"BH36/3","v":7.083333333333333},{"$f":"$F$37*BH37","v":1124096.1501904759},{"$f":"BJ36/3","v":8},{"$f":"$F$37*BJ37","v":1269567.4166857139},{"$f":"BL36/3","v":6.333333333333333},{"$f":"$F$37*BL37","v":1005074.2048761902},{"$f":"BN36/3","v":8.5},{"$f":"$F$37*BN37","v":1348915.3802285711},{"$f":"BP36/3","v":7.25},{"$f":"$F$37*BP37","v":1150545.4713714283},{"$f":"BR36/3","v":9.6666666666666661},{"$f":"$F$37*BR37","v":1534060.6284952376},{"$f":"BT36/3","v":6.5},{"$f":"$F$37*BT37","v":1031523.5260571425},{"$f":"BV36/3","v":5.583333333333333},{"$f":"$F$37*BV37","v":886052.25956190447},{"$f":"BX36/3","v":9.75},{"$f":"$F$37*BX37","v":1547285.2890857139},{"$f":"BZ36/3","v":12.083333333333334},{"$f":"$F$37*BZ37","v":1917575.7856190472},{"$f":"CB36/3","v":6.833333333333333},{"$f":"$F$37*CB37","v":1084422.1684190473},{"$f":"CD36/3","v":9.75},{"$f":"$F$37*CD37","v":1547285.2890857139},{"$f":"CF36/3","v":7.416666666666667},{"$f":"$F$37*CF37","v":1176994.7925523806},{"$f":"CH36/3","v":7},{"$f":"$F$37*CH37","v":1110871.4895999997},{"$f":"CJ36/3","v":6},{"$f":"$F$37*CJ37","v":952175.56251428544},{"$f":"CL36/3","v":8.5},{"$f":"$F$37*CL37","v":1348915.3802285711},{"$f":"CN36/3","v":6.833333333333333},{"$f":"$F$37*CN37","v":1084422.1684190473},{"$f":"CP36/3","v":8.25},{"$f":"$F$37*CP37","v":1309241.3984571425},{"$f":"CR36/3","v":8},{"$f":"$F$37*CR37","v":1269567.4166857139},{"$f":"CT36/3","v":13.916666666666666},{"$f":"$F$37*CT37","v":2208518.3186095231},{"$f":"CV36/3","v":9.0833333333333339},{"$f":"$F$37*CV37","v":1441488.0043619045},{"$f":"CX36/3","v":7.583333333333333},{"$f":"$F$37*CX37","v":1203444.1137333328},{"$f":"CZ36/3","v":9},{"$f":"$F$37*CZ37","v":1428263.3437714281},{"$f":"DB36/3","v":8.0833333333333339},{"$f":"$F$37*DB37","v":1282792.0772761903},{"$f":"DD36/3","v":7.75},{"$f":"$F$37*DD37","v":1229893.4349142853},38695356.887733325,{"$f":"DG36/3","v":8.3333333333333339},{"$f":"$F$37*DG37","v":1322466.0590476186},{"$f":"DI36/3","v":7.916666666666667},{"$f":"$F$37*DI37","v":1256342.7560952378},{"$f":"DK36/3","v":13.333333333333334},{"$f":"$F$37*DK37","v":2115945.69447619},{"$f":"DM36/3","v":9.5},{"$f":"$F$37*DM37","v":1507611.3073142853},{"$f":"DO36/3","v":8.3333333333333339},{"$f":"$F$37*DO37","v":1322466.0590476186},{"$f":"DQ36/3","v":7.583333333333333},{"$f":"$F$37*DQ37","v":1203444.1137333328},{"$f":"DS36/3","v":12.416666666666666},{"$f":"$F$37*DS37","v":1970474.4279809517},{"$f":"DU36/3","v":10.583333333333334},{"$f":"$F$37*DU37","v":1679531.8949904758},{"$f":"DW36/3","v":9.3333333333333339},{"$f":"$F$37*DW37","v":1481161.9861333331},{"$f":"DY36/3","v":6.333333333333333},{"$f":"$F$37*DY37","v":1005074.2048761902},14864518.503695235,{"$f":"EB36/3","v":10},{"$f":"$F$37*EB37","v":1586959.2708571423},{"$f":"ED36/3","v":7.833333333333333},{"$f":"$F$37*ED37","v":1243118.0955047614},{"$f":"EF36/3","v":9.5},{"$f":"$F$37*EF37","v":1507611.3073142853},{"$f":"EH36/3","v":9.9166666666666661},{"$f":"$F$37*EH37","v":1573734.6102666662},{"$f":"EJ36/3","v":8.25},{"$f":"$F$37*EJ37","v":1309241.3984571425},{"$f":"EL36/3","v":5.75},{"$f":"$F$37*EL37","v":912501.58074285684},{"$f":"EN36/3","v":11.916666666666666},{"$f":"$F$37*EN37","v":1891126.4644380945},{"$f":"EP36/3","v":9.25},{"$f":"$F$37*EP37","v":1467937.3255428567},{"$f":"ER36/3","v":9.1666666666666661},{"$f":"$F$37*ER37","v":1454712.6649523803},{"$f":"ET36/3","v":8.9166666666666661},{"$f":"$F$37*ET37","v":1415038.683180952},{"$f":"EV36/3","v":10.916666666666666},{"$f":"$F$37*EV37","v":1732430.5373523803},{"$f":"EX36/3","v":9.75},{"$f":"$F$37*EX37","v":1547285.2890857139},{"$f":"EZ36/3","v":7.916666666666667},{"$f":"$F$37*EZ37","v":1256342.7560952378},{"$f":"FB36/3","v":7.5},{"$f":"$F$37*FB37","v":1190219.4531428567},{"$f":"FD36/3","v":6.333333333333333},{"$f":"$F$37*FD37","v":1005074.2048761902},{"$f":"FF36/3","v":8},{"$f":"$F$37*FF37","v":1269567.4166857139},{"$f":"FH36/3","v":6.25},{"$f":"$F$37*FH37","v":991849.54428571404},{"$f":"FJ36/3","v":10.083333333333334},{"$f":"$F$37*FJ37","v":1600183.9314476186},{"$f":"FL36/3","v":10.916666666666666},{"$f":"$F$37*FL37","v":1732430.5373523803},{"$f":"FN36/3","v":9.1666666666666661},{"$f":"$F$37*FN37","v":1454712.6649523803},{"$f":"FP36/3","v":10.583333333333334},{"$f":"$F$37*FP37","v":1679531.8949904758},{"$f":"FR36/3","v":6.75},{"$f":"$F$37*FR37","v":1071197.5078285711},{"$f":"FT36/3","v":7.916666666666667},{"$f":"$F$37*FT37","v":1256342.7560952378},{"$f":"FV36/3","v":8.8333333333333339},{"$f":"$F$37*FV37","v":1401814.0225904759},{"$f":"FX36/3","v":7.916666666666667},{"$f":"$F$37*FX37","v":1256342.7560952378},{"$f":"FZ36/3","v":10.25},{"$f":"$F$37*FZ37","v":1626633.2526285709},{"$f":"GB36/3","v":10.416666666666666},{"$f":"$F$37*GB37","v":1653082.5738095231},{"$f":"GD36/3","v":11.166666666666666},{"$f":"$F$37*GD37","v":1772104.5191238089},{"$f":"GF36/3","v":16.166666666666668},{"$f":"$F$37*GF37","v":2565584.1545523806},{"$f":"GH36/3","v":8.5},{"$f":"$F$37*GH37","v":1348915.3802285711},{"$f":"GJ36/3","v":9.25},{"$f":"$F$37*GJ37","v":1467937.3255428567},{"$f":"GL36/3","v":9.5},{"$f":"$F$37*GL37","v":1507611.3073142853},{"$f":"GN36/3","v":9.3333333333333339},{"$f":"$F$37*GN37","v":1481161.9861333331},{"$f":"GP36/3","v":8.1666666666666661},{"$f":"$F$37*GP37","v":1296016.7378666662},{"$f":"GR36/3","v":8.3333333333333339},{"$f":"$F$37*GR37","v":1322466.0590476186},50848819.97038094]
[null,null,null,"Poteau Béton  9 AR 650 ( arrét ) ",{"$f":"VLOOKUP(D38,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D38,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":189784.11648571424},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*G38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*I38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*K38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*M38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*O38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*Q38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*S38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*U38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*W38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*Y38","v":1518272.9318857139},15182729.318857139,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AB38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AD38","v":1518272.9318857139},3036545.8637714279,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AG38","v":1518272.9318857139},1518272.9318857139,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AJ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AL38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AN38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AP38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AR38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AT38","v":1518272.9318857139},9109637.5913142841,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AW38","v":1518272.9318857139},1518272.9318857139,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AZ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BB38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BD38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BF38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BH38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BJ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BL38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BN38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BP38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BR38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BT38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BV38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BX38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BZ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CB38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CD38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CF38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CH38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CJ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CL38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CN38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CP38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CR38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CT38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CV38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CX38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CZ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DB38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DD38","v":1518272.9318857139},42511642.092799999,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DG38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DI38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DK38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DM38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DO38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DQ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DS38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DU38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DW38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DY38","v":1518272.9318857139},15182729.318857139,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EB38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*ED38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EF38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EH38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EJ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EL38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EN38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EP38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*ER38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*ET38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EV38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EX38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EZ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FB38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FD38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FF38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FH38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FJ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FL38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FN38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FP38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FR38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FT38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FV38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FX38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FZ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GB38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GD38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GF38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GH38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GJ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GL38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GN38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GP38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GR38","v":1518272.9318857139},53139552.615999982]
[null,null,null,"Poteau Béton  10 B 1250  (remonté cable)",{"$f":"VLOOKUP(D39,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D39,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":417355.83958571428},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*G39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*I39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*K39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*M39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*O39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*Q39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*S39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*U39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*W39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*Y39","v":834711.67917142855},8347116.7917142846,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AB39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AD39","v":834711.67917142855},1669423.3583428571,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AG39","v":834711.67917142855},834711.67917142855,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AJ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AL39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AN39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AP39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AR39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AT39","v":834711.67917142855},5008270.0750285713,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AW39","v":834711.67917142855},834711.67917142855,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AZ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BB39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BD39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BF39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BH39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BJ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BL39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BN39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BP39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BR39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BT39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BV39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BX39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BZ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CB39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CD39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CF39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CH39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CJ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CL39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CN39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CP39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CR39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CT39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CV39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CX39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CZ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DB39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DD39","v":834711.67917142855},23371927.01679999,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DG39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DI39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DK39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DM39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DO39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DQ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DS39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DU39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DW39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DY39","v":834711.67917142855},8347116.7917142846,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EB39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*ED39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EF39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EH39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EJ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EL39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EN39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EP39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*ER39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*ET39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EV39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EX39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EZ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FB39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FD39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FF39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FH39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FJ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FL39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FN39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FP39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FR39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FT39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FV39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FX39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FZ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GB39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GD39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GF39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GH39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GJ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GL39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GN39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GP39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GR39","v":834711.67917142855},29214908.770999987]
[null,null,null,"Câble préassemblé 3x70+54,6+25",{"$f":"VLOOKUP(D40,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ml"},{"$f":"VLOOKUP(D40,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":2621.75},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*G40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*I40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*K40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*M40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*O40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*Q40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*S40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*U40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*W40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*Y40","v":2359575},23595750,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AB40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AD40","v":2359575},4719150,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AG40","v":2359575},2359575,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AJ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AL40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AN40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AP40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AR40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AT40","v":2359575},14157450,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AW40","v":2359575},2359575,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AZ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BB40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BD40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BF40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BH40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BJ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BL40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BN40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BP40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BR40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BT40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BV40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BX40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BZ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CB40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CD40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CF40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CH40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CJ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CL40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CN40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CP40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CR40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CT40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CV40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CX40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CZ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DB40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DD40","v":2359575},66068100,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DG40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DI40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DK40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DM40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DO40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DQ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DS40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DU40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DW40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DY40","v":2359575},23595750,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EB40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*ED40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EF40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EH40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EJ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EL40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EN40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EP40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*ER40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*ET40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EV40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EX40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EZ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FB40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FD40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FF40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FH40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FJ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FL40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FN40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FP40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FR40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FT40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FV40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FX40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FZ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GB40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GD40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GF40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GH40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GJ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GL40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GN40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GP40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GR40","v":2359575},82585125]
[null,null,null,"Câble préassemblé 3x35+54,6+16",{"$f":"VLOOKUP(D41,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ml"},{"$f":"VLOOKUP(D41,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":1700.6666666666667},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*G41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*I41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*K41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*M41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*O41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*Q41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*S41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*U41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*W41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*Y41","v":2551000},25510000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AB41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AD41","v":2551000},5102000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AG41","v":2551000},2551000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AJ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AL41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AN41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AP41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AR41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AT41","v":2551000},15306000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AW41","v":2551000},2551000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AZ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BB41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BD41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BF41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BH41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BJ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BL41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BN41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BP41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BR41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BT41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BV41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BX41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BZ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CB41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CD41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CF41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CH41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CJ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CL41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CN41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CP41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CR41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CT41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CV41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CX41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CZ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DB41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DD41","v":2551000},71428000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DG41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DI41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DK41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DM41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DO41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DQ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DS41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DU41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DW41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DY41","v":2551000},25510000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EB41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*ED41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EF41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EH41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EJ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EL41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EN41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EP41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*ER41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*ET41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EV41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EX41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EZ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FB41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FD41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FF41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FH41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FJ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FL41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FN41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FP41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FR41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FT41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FV41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FX41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FZ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GB41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GD41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GF41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GH41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GJ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GL41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GN41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GP41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GR41","v":2551000},89285000]
[null,null,null,"Ens. suspension 54-14",{"$f":"VLOOKUP(D42,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D42,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":4108.0802014999999},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*G42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*I42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*K42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*M42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*O42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*Q42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*S42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*U42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*W42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*Y42","v":205404.010075},2054040.1007500002,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AB42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AD42","v":205404.010075},410808.02015,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AG42","v":205404.010075},205404.010075,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AJ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AL42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AN42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AP42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AR42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AT42","v":205404.010075},1232424.06045,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AW42","v":205404.010075},205404.010075,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AZ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BB42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BD42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BF42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BH42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BJ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BL42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BN42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BP42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BR42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BT42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BV42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BX42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BZ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CB42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CD42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CF42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CH42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CJ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CL42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CN42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CP42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CR42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CT42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CV42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CX42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CZ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DB42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DD42","v":205404.010075},5751312.2821000023,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DG42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DI42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DK42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DM42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DO42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DQ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DS42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DU42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DW42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DY42","v":205404.010075},2054040.1007500002,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EB42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*ED42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EF42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EH42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EJ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EL42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EN42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EP42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*ER42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*ET42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EV42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EX42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EZ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FB42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FD42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FF42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FH42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FJ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FL42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FN42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FP42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FR42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FT42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FV42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FX42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FZ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GB42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GD42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GF42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GH42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GJ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GL42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GN42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GP42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GR42","v":205404.010075},7189140.3526250031]
[null,null,null,"Ens.ancrage simple 54-10",{"$f":"VLOOKUP(D43,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D43,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":6089.9179805000003},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*G43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*I43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*K43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*M43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*O43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*Q43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*S43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*U43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*W43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*Y43","v":121798.35961000001},1217983.5961000002,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AB43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AD43","v":121798.35961000001},243596.71922000003,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AG43","v":121798.35961000001},121798.35961000001,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AJ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AL43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AN43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AP43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AR43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AT43","v":121798.35961000001},730790.15766000014,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AW43","v":121798.35961000001},121798.35961000001,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AZ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BB43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BD43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BF43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BH43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BJ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BL43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BN43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BP43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BR43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BT43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BV43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BX43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BZ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CB43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CD43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CF43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CH43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CJ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CL43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CN43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CP43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CR43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CT43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CV43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CX43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CZ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DB43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DD43","v":121798.35961000001},3410354.0690800012,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DG43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DI43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DK43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DM43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DO43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DQ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DS43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DU43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DW43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DY43","v":121798.35961000001},1217983.5961000002,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EB43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*ED43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EF43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EH43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EJ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EL43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EN43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EP43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*ER43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*ET43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EV43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EX43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EZ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FB43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FD43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FF43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FH43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FJ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FL43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FN43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FP43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FR43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FT43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FV43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FX43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FZ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GB43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GD43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GF43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GH43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GJ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GL43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GN43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GP43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GR43","v":121798.35961000001},4262942.5863500023]
[null,null,null,"Ens. ancrage double 54-10",{"$f":"VLOOKUP(D44,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D44,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":12637.362542999999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*G44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*I44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*K44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*M44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*O44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*Q44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*S44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*U44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*W44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*Y44","v":189560.43814499999},1895604.38145,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AB44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AD44","v":189560.43814499999},379120.87628999999,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AG44","v":189560.43814499999},189560.43814499999,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AJ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AL44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AN44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AP44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AR44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AT44","v":189560.43814499999},1137362.6288699999,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AW44","v":189560.43814499999},189560.43814499999,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AZ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BB44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BD44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BF44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BH44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BJ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BL44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BN44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BP44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BR44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BT44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BV44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BX44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BZ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CB44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CD44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CF44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CH44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CJ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CL44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CN44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CP44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CR44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CT44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CV44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CX44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CZ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DB44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DD44","v":189560.43814499999},5307692.2680599978,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DG44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DI44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DK44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DM44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DO44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DQ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DS44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DU44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DW44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DY44","v":189560.43814499999},1895604.38145,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EB44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*ED44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EF44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EH44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EJ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EL44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EN44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EP44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*ER44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*ET44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EV44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EX44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EZ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FB44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FD44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FF44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FH44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FJ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FL44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FN44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FP44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FR44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FT44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FV44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FX44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FZ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GB44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GD44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GF44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GH44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GJ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GL44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GN44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GP44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GR44","v":189560.43814499999},6634615.3350749947]
[null,null,null,"Lanterne EPA 125",{"$f":"VLOOKUP(D45,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D45,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":49492.649474599995},21.625,1070278.5448882249,9.25,457807.00764004997,12.875,637217.86198547494,15,742389.74211899994,7.625,377381.45224382496,18.25,903240.85291144997,21.75,1076465.12607255,18,890867.69054279989,16.5,816628.71633089997,12.25,606284.95606384997,7578561.950798125,15.625,773322.64804062492,18,890867.69054279989,1664190.3385834247,9.875,488739.91356167494,488739.91356167494,12.375,612471.53724817489,9.75,482553.33237734996,11,544419.1442205999,20.25,1002226.1518606499,12.25,606284.95606384997,12,593911.7936952,3841866.9154658243,12.5,618658.11843249993,618658.11843249993,13.5,668150.76790709991,18.125,897054.27172712493,22.75,1125957.7755471498,14.5,717643.4173816999,10.625,525859.4006676249,12,593911.7936952,9.5,470180.17000869993,12.75,631031.2808011499,10.875,538232.56303627498,14.5,717643.4173816999,9.75,482553.33237734996,8.375,414500.93934977497,14.625,723829.99856602494,18.125,897054.27172712493,10.25,507299.65711464995,14.625,723829.99856602494,11.125,550605.72540492495,10.5,519672.81948329997,9,445433.84527139994,12.75,631031.2808011499,10.25,507299.65711464995,12.375,612471.53724817489,12,593911.7936952,20.875,1033159.0577822749,13.625,674337.34909142496,11.375,562978.88777357491,13.5,668150.76790709991,12.125,600098.37487952493,11.625,575352.05014222499,18101936.54533495,12.5,618658.11843249993,11.875,587725.21251087496,20,989852.98949199985,14.25,705270.25501304993,12.5,618658.11843249993,11.375,562978.88777357491,18.625,921800.59646442486,15.875,785695.81040927488,14,692897.09264439996,9.5,470180.17000869993,6953717.2511812998,15,742389.74211899994,11.75,581538.63132654992,14.25,705270.25501304993,14.875,736203.1609346749,12.375,612471.53724817489,8.625,426874.10171842494,17.875,884681.10935847496,13.875,686710.51146007492,13.75,680523.93027574988,13.375,661964.18672277499,16.375,810442.13514657493,14.625,723829.99856602494,11.875,587725.21251087496,11.25,556792.30658924999,9.5,470180.17000869993,12,593911.7936952,9.375,463993.58882437495,15.125,748576.32330332499,16.375,810442.13514657493,13.75,680523.93027574988,15.875,785695.81040927488,10.125,501113.07593032497,11.875,587725.21251087496,13.25,655777.60553844995,11.875,587725.21251087496,15.375,760949.48567197495,15.625,773322.64804062492,16.75,829001.87869954994,24.25,1200196.7497590499,12.75,631031.2808011499,13.875,686710.51146007492,14.25,705270.25501304993,14,692897.09264439996,12.25,606284.95606384997,12.5,618658.11843249993,23787404.653729618]
[null,null,null,"Mise à la terre du neutre",{"$f":"VLOOKUP(D46,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D46,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":41546.810279568614},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*G46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*I46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*K46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*M46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*O46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*Q46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*S46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*U46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*W46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*Y46","v":429317.03955554235},4293170.3955554226,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AB46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AD46","v":429317.03955554235},858634.07911108469,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AG46","v":429317.03955554235},429317.03955554235,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AJ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AL46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AN46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AP46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AR46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AT46","v":429317.03955554235},2575902.237333254,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AW46","v":429317.03955554235},429317.03955554235,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AZ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BB46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BD46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BF46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BH46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BJ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BL46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BN46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BP46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BR46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BT46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BV46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BX46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BZ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CB46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CD46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CF46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CH46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CJ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CL46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CN46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CP46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CR46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CT46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CV46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CX46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CZ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DB46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DD46","v":429317.03955554235},12020877.107555183,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DG46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DI46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DK46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DM46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DO46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DQ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DS46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DU46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DW46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DY46","v":429317.03955554235},4293170.3955554226,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EB46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*ED46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EF46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EH46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EJ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EL46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EN46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EP46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*ER46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*ET46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EV46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EX46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EZ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FB46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FD46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FF46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FH46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FJ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FL46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FN46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FP46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FR46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FT46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FV46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FX46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FZ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GB46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GD46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GF46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GH46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GJ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GL46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GN46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GP46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GR46","v":429317.03955554235},15026096.384443978]
[null,null,null,"Accessoires de raccordement et divers",{"$f":"VLOOKUP(D47,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ens."},{"$f":"VLOOKUP(D47,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":281719.87879634375},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*G47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*I47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*K47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*M47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*O47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*Q47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*S47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*U47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*W47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*Y47","v":563439.7575926875},5634397.5759268748,{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AB47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AD47","v":563439.7575926875},1126879.515185375,{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AG47","v":563439.7575926875},563439.7575926875,{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AJ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AL47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AN47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AP47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AR47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AT47","v":563439.7575926875},3380638.5455561248,{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AW47","v":563439.7575926875},563439.7575926875,{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AZ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BB47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BD47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BF47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BH47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BJ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BL47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BN47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BP47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BR47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BT47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BV47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BX47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BZ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CB47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CD47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CF47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CH47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CJ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CL47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CN47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CP47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CR47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CT47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CV47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CX47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CZ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DB47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DD47","v":563439.7575926875},15776313.212595249,{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DG47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DI47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DK47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DM47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DO47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DQ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DS47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DU47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DW47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DY47","v":563439.7575926875},5634397.5759268748,{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EB47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*ED47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EF47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EH47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EJ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EL47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EN47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EP47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*ER47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*ET47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EV47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EX47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EZ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FB47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FD47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FF47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FH47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FJ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FL47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FN47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FP47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FR47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FT47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FV47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FX47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FZ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GB47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GD47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GF47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GH47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GJ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GL47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GN47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GP47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GR47","v":563439.7575926875},19720391.515744071]
[null,null,null,{"$f":"\"Sous-total \"&C34","v":"Sous-total Réseau BT\n(2,5 km/village en moyenne)"},null,null,null,{"$f":"SUM(H34:H47)","v":16339839.418147406},null,{"$f":"SUM(J34:J47)","v":14122009.882434946},null,{"$f":"SUM(L34:L47)","v":14339466.527229181},null,{"$f":"SUM(N34:N47)","v":15927953.187431157},null,{"$f":"SUM(P34:P47)","v":15473628.656067887},null,{"$f":"SUM(R34:R47)","v":15297531.840215273},null,{"$f":"SUM(T34:T47)","v":16211192.359918635},null,{"$f":"SUM(V34:V47)","v":15752237.023344243},null,{"$f":"SUM(X34:X47)","v":15025774.455368057},null,{"$f":"SUM(Z34:Z47)","v":14883996.285037316},{"$f":"SUM(AA34:AA47)","v":153373629.63519412},null,{"$f":"SUM(AC34:AC47)","v":15111983.212949805},null,{"$f":"SUM(AE34:AE47)","v":15135327.439996028},{"$f":"SUM(AF34:AF47)","v":30247310.652945835},null,{"$f":"SUM(AH34:AH47)","v":15132092.274664309},{"$f":"SUM(AI34:AI47)","v":15132092.274664309},null,{"$f":"SUM(AK34:AK47)","v":16211255.843510333},null,{"$f":"SUM(AM34:AM47)","v":13977567.399528792},null,{"$f":"SUM(AO34:AO47)","v":14541825.567285733},null,{"$f":"SUM(AQ34:AQ47)","v":16101639.375290664},null,{"$f":"SUM(AS34:AS47)","v":14365792.235024815},null,{"$f":"SUM(AU34:AU47)","v":13586678.251457358},{"$f":"SUM(AV34:AV47)","v":88784758.672097698},null,{"$f":"SUM(AX34:AX47)","v":15490375.585267276},{"$f":"SUM(AY34:AY47)","v":15490375.585267276},null,{"$f":"SUM(BA34:BA47)","v":14041700.602760328},null,{"$f":"SUM(BC34:BC47)","v":15574237.198447615},null,{"$f":"SUM(BE34:BE47)","v":15379426.960759902},null,{"$f":"SUM(BG34:BG47)","v":14986634.803644452},null,{"$f":"SUM(BI34:BI47)","v":16161585.908668472},null,{"$f":"SUM(BK34:BK47)","v":14746468.268152},null,{"$f":"SUM(BM34:BM47)","v":13593275.549304191},null,{"$f":"SUM(BO34:BO47)","v":14369408.052122235},null,{"$f":"SUM(BQ34:BQ47)","v":14176944.958835931},null,{"$f":"SUM(BS34:BS47)","v":14912605.653642667},null,{"$f":"SUM(BU34:BU47)","v":14767211.666214507},null,{"$f":"SUM(BW34:BW47)","v":14208218.640016694},null,{"$f":"SUM(BY34:BY47)","v":14635900.295410326},null,{"$f":"SUM(CA34:CA47)","v":15179415.065104758},null,{"$f":"SUM(CC34:CC47)","v":13833124.916622641},null,{"$f":"SUM(CE34:CE47)","v":14167049.012065681},null,{"$f":"SUM(CG34:CG47)","v":13623534.24237125},null,{"$f":"SUM(CI34:CI47)","v":14168064.000179386},null,{"$f":"SUM(CK34:CK47)","v":13787070.7988782},null,{"$f":"SUM(CM34:CM47)","v":14147320.602116877},null,{"$f":"SUM(CO34:CO47)","v":13462979.166613711},null,{"$f":"SUM(CQ34:CQ47)","v":14928083.910146048},null,{"$f":"SUM(CS34:CS47)","v":14746468.268152},null,{"$f":"SUM(CU34:CU47)","v":15211640.250807527},null,{"$f":"SUM(CW34:CW47)","v":16084575.277917273},null,{"$f":"SUM(CY34:CY47)","v":15019557.809286922},null,{"$f":"SUM(DA34:DA47)","v":14930050.402781757},null,{"$f":"SUM(DC34:DC47)","v":14371057.376583943},null,{"$f":"SUM(DE34:DE47)","v":14071324.959479382},{"$f":"SUM(DF34:DF47)","v":409821955.45047295},null,{"$f":"SUM(DH34:DH47)","v":14503320.251910133},null,{"$f":"SUM(DJ34:DJ47)","v":13789354.459687913},null,{"$f":"SUM(DL34:DL47)","v":15840729.441735703},null,{"$f":"SUM(DN34:DN47)","v":13886727.836735923},null,{"$f":"SUM(DP34:DP47)","v":15095553.451924419},null,{"$f":"SUM(DR34:DR47)","v":14748117.592613708},null,{"$f":"SUM(DT34:DT47)","v":14911590.665528964},null,{"$f":"SUM(DV34:DV47)","v":14830012.713158337},null,{"$f":"SUM(DX34:DX47)","v":15081724.519882748},null,{"$f":"SUM(DZ34:DZ47)","v":13001042.349289905},{"$f":"SUM(EA34:EA47)","v":145688173.28246775},null,{"$f":"SUM(EC34:EC47)","v":15927953.187431157},null,{"$f":"SUM(EE34:EE47)","v":14016707.051252399},null,{"$f":"SUM(EG34:EG47)","v":14849106.786759136},null,{"$f":"SUM(EI34:EI47)","v":14353929.795618856},null,{"$f":"SUM(EK34:EK47)","v":14829378.376810333},null,{"$f":"SUM(EM34:EM47)","v":13704160.690219868},null,{"$f":"SUM(EO34:EO47)","v":14992534.281551585},null,{"$f":"SUM(EQ34:EQ47)","v":15210371.578111518},null,{"$f":"SUM(ES34:ES47)","v":15758517.153017074},null,{"$f":"SUM(EU34:EU47)","v":14170347.6609891},null,{"$f":"SUM(EW34:EW47)","v":16240182.380289685},null,{"$f":"SUM(EY34:EY47)","v":16585334.578790681},null,{"$f":"SUM(FA34:FA47)","v":14949144.476382555},null,{"$f":"SUM(FC34:FC47)","v":14852088.26750855},null,{"$f":"SUM(FE34:FE47)","v":14802418.332666691},null,{"$f":"SUM(FG34:FG47)","v":13660707.401459143},null,{"$f":"SUM(FI34:FI47)","v":13993362.824206175},null,{"$f":"SUM(FK34:FK47)","v":15503189.529195245},null,{"$f":"SUM(FM34:FM47)","v":14586864.69691647},null,{"$f":"SUM(FO34:FO47)","v":15709164.386349216},null,{"$f":"SUM(FQ34:FQ47)","v":15743038.896513695},null,{"$f":"SUM(FS34:FS47)","v":15590413.274890697},null,{"$f":"SUM(FU34:FU47)","v":16651814.926423628},null,{"$f":"SUM(FW34:FW47)","v":14595111.319225011},null,{"$f":"SUM(FY34:FY47)","v":14282882.126366485},null,{"$f":"SUM(GA34:GA47)","v":15147189.879401989},null,{"$f":"SUM(GC34:GC47)","v":15260041.512953376},null,{"$f":"SUM(GE34:GE47)","v":15039920.55558373},null,{"$f":"SUM(GG34:GG47)","v":16550064.428746803},null,{"$f":"SUM(GI34:GI47)","v":14443437.20212402},null,{"$f":"SUM(GK34:GK47)","v":14544109.228095448},null,{"$f":"SUM(GM34:GM47)","v":15786809.353448423},null,{"$f":"SUM(GO34:GO47)","v":14612873.236538107},null,{"$f":"SUM(GQ34:GQ47)","v":14291763.085023031},null,{"$f":"SUM(GS34:GS47)","v":16082608.785281561},{"$f":"SUM(GT34:GT47)","v":527317541.24614149}]
[null,null,"Branchements BT","Pince d'ancrage","u",{"$f":"VLOOKUP(D49,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":500},{"$f":"G62+1","v":120},{"$f":"$F$49*G49","v":60000},{"$f":"I62+1","v":36},{"$f":"$F$49*I49","v":18000},{"$f":"K62+1","v":57},{"$f":"$F$49*K49","v":28500},{"$f":"M62+1","v":74},{"$f":"$F$49*M49","v":37000},{"$f":"O62+1","v":25},{"$f":"$F$49*O49","v":12500},{"$f":"Q62+1","v":95},{"$f":"$F$49*Q49","v":47500},{"$f":"S62+1","v":117},{"$f":"$F$49*S49","v":58500},{"$f":"U62+1","v":96},{"$f":"$F$49*U49","v":48000},{"$f":"W62+1","v":84},{"$f":"$F$49*W49","v":42000},{"$f":"Y62+1","v":53},{"$f":"$F$49*Y49","v":26500},378500,{"$f":"AB62+1","v":81},{"$f":"$F$49*AB49","v":40500},{"$f":"AD62+1","v":93},{"$f":"$F$49*AD49","v":46500},87000,{"$f":"AG62+1","v":41},{"$f":"$F$49*AG49","v":20500},20500,{"$f":"AJ62+1","v":55},{"$f":"$F$49*AJ49","v":27500},{"$f":"AL62+1","v":38},{"$f":"$F$49*AL49","v":19000},{"$f":"AN62+1","v":47},{"$f":"$F$49*AN49","v":23500},{"$f":"AP62+1","v":109},{"$f":"$F$49*AP49","v":54500},{"$f":"AR62+1","v":56},{"$f":"$F$49*AR49","v":28000},{"$f":"AT62+1","v":53},{"$f":"$F$49*AT49","v":26500},179000,{"$f":"AW62+1","v":55},{"$f":"$F$49*AW49","v":27500},27500,{"$f":"AZ62+1","v":69},{"$f":"$F$49*AZ49","v":34500},{"$f":"BB62+1","v":94},{"$f":"$F$49*BB49","v":47000},{"$f":"BD62+1","v":130},{"$f":"$F$49*BD49","v":65000},{"$f":"BF62+1","v":69},{"$f":"$F$49*BF49","v":34500},{"$f":"BH62+1","v":45},{"$f":"$F$49*BH49","v":22500},{"$f":"BJ62+1","v":53},{"$f":"$F$49*BJ49","v":26500},{"$f":"BL62+1","v":39},{"$f":"$F$49*BL49","v":19500},{"$f":"BN62+1","v":60},{"$f":"$F$49*BN49","v":30000},{"$f":"BP62+1","v":49},{"$f":"$F$49*BP49","v":24500},{"$f":"BR62+1","v":70},{"$f":"$F$49*BR49","v":35000},{"$f":"BT62+1","v":37},{"$f":"$F$49*BT49","v":18500},{"$f":"BV62+1","v":31},{"$f":"$F$49*BV49","v":15500},{"$f":"BX62+1","v":71},{"$f":"$F$49*BX49","v":35500},{"$f":"BZ62+1","v":93},{"$f":"$F$49*BZ49","v":46500},{"$f":"CB62+1","v":43},{"$f":"$F$49*CB49","v":21500},{"$f":"CD62+1","v":73},{"$f":"$F$49*CD49","v":36500},{"$f":"CF62+1","v":48},{"$f":"$F$49*CF49","v":24000},{"$f":"CH62+1","v":43},{"$f":"$F$49*CH49","v":21500},{"$f":"CJ62+1","v":32},{"$f":"$F$49*CJ49","v":16000},{"$f":"CL62+1","v":59},{"$f":"$F$49*CL49","v":29500},{"$f":"CN62+1","v":44},{"$f":"$F$49*CN49","v":22000},{"$f":"CP62+1","v":58},{"$f":"$F$49*CP49","v":29000},{"$f":"CR62+1","v":54},{"$f":"$F$49*CR49","v":27000},{"$f":"CT62+1","v":115},{"$f":"$F$49*CT49","v":57500},{"$f":"CV62+1","v":66},{"$f":"$F$49*CV49","v":33000},{"$f":"CX62+1","v":48},{"$f":"$F$49*CX49","v":24000},{"$f":"CZ62+1","v":65},{"$f":"$F$49*CZ49","v":32500},{"$f":"DB62+1","v":54},{"$f":"$F$49*DB49","v":27000},{"$f":"DD62+1","v":52},{"$f":"$F$49*DD49","v":26000},860000,{"$f":"DG62+1","v":59},{"$f":"$F$49*DG49","v":29500},{"$f":"DI62+1","v":53},{"$f":"$F$49*DI49","v":26500},{"$f":"DK62+1","v":106},{"$f":"$F$49*DK49","v":53000},{"$f":"DM62+1","v":68},{"$f":"$F$49*DM49","v":34000},{"$f":"DO62+1","v":56},{"$f":"$F$49*DO49","v":28000},{"$f":"DQ62+1","v":49},{"$f":"$F$49*DQ49","v":24500},{"$f":"DS62+1","v":96},{"$f":"$F$49*DS49","v":48000},{"$f":"DU62+1","v":82},{"$f":"$F$49*DU49","v":41000},{"$f":"DW62+1","v":65},{"$f":"$F$49*DW49","v":32500},{"$f":"DY62+1","v":38},{"$f":"$F$49*DY49","v":19000},336000,{"$f":"EB62+1","v":73},{"$f":"$F$49*EB49","v":36500},{"$f":"ED62+1","v":51},{"$f":"$F$49*ED49","v":25500},{"$f":"EF62+1","v":69},{"$f":"$F$49*EF49","v":34500},{"$f":"EH62+1","v":73},{"$f":"$F$49*EH49","v":36500},{"$f":"EJ62+1","v":56},{"$f":"$F$49*EJ49","v":28000},{"$f":"EL62+1","v":30},{"$f":"$F$49*EL49","v":15000},{"$f":"EN62+1","v":92},{"$f":"$F$49*EN49","v":46000},{"$f":"EP62+1","v":67},{"$f":"$F$49*EP49","v":33500},{"$f":"ER62+1","v":65},{"$f":"$F$49*ER49","v":32500},{"$f":"ET62+1","v":62},{"$f":"$F$49*ET49","v":31000},{"$f":"EV62+1","v":83},{"$f":"$F$49*EV49","v":41500},{"$f":"EX62+1","v":69},{"$f":"$F$49*EX49","v":34500},{"$f":"EZ62+1","v":54},{"$f":"$F$49*EZ49","v":27000},{"$f":"FB62+1","v":50},{"$f":"$F$49*FB49","v":25000},{"$f":"FD62+1","v":36},{"$f":"$F$49*FD49","v":18000},{"$f":"FF62+1","v":52},{"$f":"$F$49*FF49","v":26000},{"$f":"FH62+1","v":36},{"$f":"$F$49*FH49","v":18000},{"$f":"FJ62+1","v":74},{"$f":"$F$49*FJ49","v":37000},{"$f":"FL62+1","v":84},{"$f":"$F$49*FL49","v":42000},{"$f":"FN62+1","v":65},{"$f":"$F$49*FN49","v":32500},{"$f":"FP62+1","v":81},{"$f":"$F$49*FP49","v":40500},{"$f":"FR62+1","v":42},{"$f":"$F$49*FR49","v":21000},{"$f":"FT62+1","v":53},{"$f":"$F$49*FT49","v":26500},{"$f":"FV62+1","v":61},{"$f":"$F$49*FV49","v":30500},{"$f":"FX62+1","v":53},{"$f":"$F$49*FX49","v":26500},{"$f":"FZ62+1","v":75},{"$f":"$F$49*FZ49","v":37500},{"$f":"GB62+1","v":80},{"$f":"$F$49*GB49","v":40000},{"$f":"GD62+1","v":87},{"$f":"$F$49*GD49","v":43500},{"$f":"GF62+1","v":134},{"$f":"$F$49*GF49","v":67000},{"$f":"GH62+1","v":57},{"$f":"$F$49*GH49","v":28500},{"$f":"GJ62+1","v":65},{"$f":"$F$49*GJ49","v":32500},{"$f":"GL62+1","v":67},{"$f":"$F$49*GL49","v":33500},{"$f":"GN62+1","v":66},{"$f":"$F$49*GN49","v":33000},{"$f":"GP62+1","v":54},{"$f":"$F$49*GP49","v":27000},{"$f":"GR62+1","v":55},{"$f":"$F$49*GR49","v":27500},1135500]
[null,null,null,"Connecteurs de branchement pour monophasé","u",{"$f":"VLOOKUP(D50,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":1400},{"$f":"G62*'[1]Hypo Cables'!$X$30","v":238},{"$f":"$F$50*G50","v":333200},{"$f":"I62*'[1]Hypo Cables'!$X$30","v":70},{"$f":"$F$50*I50","v":98000},{"$f":"K62*'[1]Hypo Cables'!$X$30","v":112},{"$f":"$F$50*K50","v":156800},{"$f":"M62*'[1]Hypo Cables'!$X$30","v":146},{"$f":"$F$50*M50","v":204400},{"$f":"O62*'[1]Hypo Cables'!$X$30","v":48},{"$f":"$F$50*O50","v":67200},{"$f":"Q62*'[1]Hypo Cables'!$X$30","v":188},{"$f":"$F$50*Q50","v":263200},{"$f":"S62*'[1]Hypo Cables'!$X$30","v":232},{"$f":"$F$50*S50","v":324800},{"$f":"U62*'[1]Hypo Cables'!$X$30","v":190},{"$f":"$F$50*U50","v":266000},{"$f":"W62*'[1]Hypo Cables'!$X$30","v":166},{"$f":"$F$50*W50","v":232400},{"$f":"Y62*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$F$50*Y50","v":145600},2091600,{"$f":"AB62*'[1]Hypo Cables'!$X$30","v":160},{"$f":"$F$50*AB50","v":224000},{"$f":"AD62*'[1]Hypo Cables'!$X$30","v":184},{"$f":"$F$50*AD50","v":257600},481600,{"$f":"AG62*'[1]Hypo Cables'!$X$30","v":80},{"$f":"$F$50*AG50","v":112000},112000,{"$f":"AJ62*'[1]Hypo Cables'!$X$30","v":108},{"$f":"$F$50*AJ50","v":151200},{"$f":"AL62*'[1]Hypo Cables'!$X$30","v":74},{"$f":"$F$50*AL50","v":103600},{"$f":"AN62*'[1]Hypo Cables'!$X$30","v":92},{"$f":"$F$50*AN50","v":128800},{"$f":"AP62*'[1]Hypo Cables'!$X$30","v":216},{"$f":"$F$50*AP50","v":302400},{"$f":"AR62*'[1]Hypo Cables'!$X$30","v":110},{"$f":"$F$50*AR50","v":154000},{"$f":"AT62*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$F$50*AT50","v":145600},985600,{"$f":"AW62*'[1]Hypo Cables'!$X$30","v":108},{"$f":"$F$50*AW50","v":151200},151200,{"$f":"AZ62*'[1]Hypo Cables'!$X$30","v":136},{"$f":"$F$50*AZ50","v":190400},{"$f":"BB62*'[1]Hypo Cables'!$X$30","v":186},{"$f":"$F$50*BB50","v":260400},{"$f":"BD62*'[1]Hypo Cables'!$X$30","v":258},{"$f":"$F$50*BD50","v":361200},{"$f":"BF62*'[1]Hypo Cables'!$X$30","v":136},{"$f":"$F$50*BF50","v":190400},{"$f":"BH62*'[1]Hypo Cables'!$X$30","v":88},{"$f":"$F$50*BH50","v":123200},{"$f":"BJ62*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$F$50*BJ50","v":145600},{"$f":"BL62*'[1]Hypo Cables'!$X$30","v":76},{"$f":"$F$50*BL50","v":106400},{"$f":"BN62*'[1]Hypo Cables'!$X$30","v":118},{"$f":"$F$50*BN50","v":165200},{"$f":"BP62*'[1]Hypo Cables'!$X$30","v":96},{"$f":"$F$50*BP50","v":134400},{"$f":"BR62*'[1]Hypo Cables'!$X$30","v":138},{"$f":"$F$50*BR50","v":193200},{"$f":"BT62*'[1]Hypo Cables'!$X$30","v":72},{"$f":"$F$50*BT50","v":100800},{"$f":"BV62*'[1]Hypo Cables'!$X$30","v":60},{"$f":"$F$50*BV50","v":84000},{"$f":"BX62*'[1]Hypo Cables'!$X$30","v":140},{"$f":"$F$50*BX50","v":196000},{"$f":"BZ62*'[1]Hypo Cables'!$X$30","v":184},{"$f":"$F$50*BZ50","v":257600},{"$f":"CB62*'[1]Hypo Cables'!$X$30","v":84},{"$f":"$F$50*CB50","v":117600},{"$f":"CD62*'[1]Hypo Cables'!$X$30","v":144},{"$f":"$F$50*CD50","v":201600},{"$f":"CF62*'[1]Hypo Cables'!$X$30","v":94},{"$f":"$F$50*CF50","v":131600},{"$f":"CH62*'[1]Hypo Cables'!$X$30","v":84},{"$f":"$F$50*CH50","v":117600},{"$f":"CJ62*'[1]Hypo Cables'!$X$30","v":62},{"$f":"$F$50*CJ50","v":86800},{"$f":"CL62*'[1]Hypo Cables'!$X$30","v":116},{"$f":"$F$50*CL50","v":162400},{"$f":"CN62*'[1]Hypo Cables'!$X$30","v":86},{"$f":"$F$50*CN50","v":120400},{"$f":"CP62*'[1]Hypo Cables'!$X$30","v":114},{"$f":"$F$50*CP50","v":159600},{"$f":"CR62*'[1]Hypo Cables'!$X$30","v":106},{"$f":"$F$50*CR50","v":148400},{"$f":"CT62*'[1]Hypo Cables'!$X$30","v":228},{"$f":"$F$50*CT50","v":319200},{"$f":"CV62*'[1]Hypo Cables'!$X$30","v":130},{"$f":"$F$50*CV50","v":182000},{"$f":"CX62*'[1]Hypo Cables'!$X$30","v":94},{"$f":"$F$50*CX50","v":131600},{"$f":"CZ62*'[1]Hypo Cables'!$X$30","v":128},{"$f":"$F$50*CZ50","v":179200},{"$f":"DB62*'[1]Hypo Cables'!$X$30","v":106},{"$f":"$F$50*DB50","v":148400},{"$f":"DD62*'[1]Hypo Cables'!$X$30","v":102},{"$f":"$F$50*DD50","v":142800},4737600,{"$f":"DG62*'[1]Hypo Cables'!$X$30","v":116},{"$f":"$F$50*DG50","v":162400},{"$f":"DI62*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$F$50*DI50","v":145600},{"$f":"DK62*'[1]Hypo Cables'!$X$30","v":210},{"$f":"$F$50*DK50","v":294000},{"$f":"DM62*'[1]Hypo Cables'!$X$30","v":134},{"$f":"$F$50*DM50","v":187600},{"$f":"DO62*'[1]Hypo Cables'!$X$30","v":110},{"$f":"$F$50*DO50","v":154000},{"$f":"DQ62*'[1]Hypo Cables'!$X$30","v":96},{"$f":"$F$50*DQ50","v":134400},{"$f":"DS62*'[1]Hypo Cables'!$X$30","v":190},{"$f":"$F$50*DS50","v":266000},{"$f":"DU62*'[1]Hypo Cables'!$X$30","v":162},{"$f":"$F$50*DU50","v":226800},{"$f":"DW62*'[1]Hypo Cables'!$X$30","v":128},{"$f":"$F$50*DW50","v":179200},{"$f":"DY62*'[1]Hypo Cables'!$X$30","v":74},{"$f":"$F$50*DY50","v":103600},1853600,{"$f":"EB62*'[1]Hypo Cables'!$X$30","v":144},{"$f":"$F$50*EB50","v":201600},{"$f":"ED62*'[1]Hypo Cables'!$X$30","v":100},{"$f":"$F$50*ED50","v":140000},{"$f":"EF62*'[1]Hypo Cables'!$X$30","v":136},{"$f":"$F$50*EF50","v":190400},{"$f":"EH62*'[1]Hypo Cables'!$X$30","v":144},{"$f":"$F$50*EH50","v":201600},{"$f":"EJ62*'[1]Hypo Cables'!$X$30","v":110},{"$f":"$F$50*EJ50","v":154000},{"$f":"EL62*'[1]Hypo Cables'!$X$30","v":58},{"$f":"$F$50*EL50","v":81200},{"$f":"EN62*'[1]Hypo Cables'!$X$30","v":182},{"$f":"$F$50*EN50","v":254800},{"$f":"EP62*'[1]Hypo Cables'!$X$30","v":132},{"$f":"$F$50*EP50","v":184800},{"$f":"ER62*'[1]Hypo Cables'!$X$30","v":128},{"$f":"$F$50*ER50","v":179200},{"$f":"ET62*'[1]Hypo Cables'!$X$30","v":122},{"$f":"$F$50*ET50","v":170800},{"$f":"EV62*'[1]Hypo Cables'!$X$30","v":164},{"$f":"$F$50*EV50","v":229600},{"$f":"EX62*'[1]Hypo Cables'!$X$30","v":136},{"$f":"$F$50*EX50","v":190400},{"$f":"EZ62*'[1]Hypo Cables'!$X$30","v":106},{"$f":"$F$50*EZ50","v":148400},{"$f":"FB62*'[1]Hypo Cables'!$X$30","v":98},{"$f":"$F$50*FB50","v":137200},{"$f":"FD62*'[1]Hypo Cables'!$X$30","v":70},{"$f":"$F$50*FD50","v":98000},{"$f":"FF62*'[1]Hypo Cables'!$X$30","v":102},{"$f":"$F$50*FF50","v":142800},{"$f":"FH62*'[1]Hypo Cables'!$X$30","v":70},{"$f":"$F$50*FH50","v":98000},{"$f":"FJ62*'[1]Hypo Cables'!$X$30","v":146},{"$f":"$F$50*FJ50","v":204400},{"$f":"FL62*'[1]Hypo Cables'!$X$30","v":166},{"$f":"$F$50*FL50","v":232400},{"$f":"FN62*'[1]Hypo Cables'!$X$30","v":128},{"$f":"$F$50*FN50","v":179200},{"$f":"FP62*'[1]Hypo Cables'!$X$30","v":160},{"$f":"$F$50*FP50","v":224000},{"$f":"FR62*'[1]Hypo Cables'!$X$30","v":82},{"$f":"$F$50*FR50","v":114800},{"$f":"FT62*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$F$50*FT50","v":145600},{"$f":"FV62*'[1]Hypo Cables'!$X$30","v":120},{"$f":"$F$50*FV50","v":168000},{"$f":"FX62*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$F$50*FX50","v":145600},{"$f":"FZ62*'[1]Hypo Cables'!$X$30","v":148},{"$f":"$F$50*FZ50","v":207200},{"$f":"GB62*'[1]Hypo Cables'!$X$30","v":158},{"$f":"$F$50*GB50","v":221200},{"$f":"GD62*'[1]Hypo Cables'!$X$30","v":172},{"$f":"$F$50*GD50","v":240800},{"$f":"GF62*'[1]Hypo Cables'!$X$30","v":266},{"$f":"$F$50*GF50","v":372400},{"$f":"GH62*'[1]Hypo Cables'!$X$30","v":112},{"$f":"$F$50*GH50","v":156800},{"$f":"GJ62*'[1]Hypo Cables'!$X$30","v":128},{"$f":"$F$50*GJ50","v":179200},{"$f":"GL62*'[1]Hypo Cables'!$X$30","v":132},{"$f":"$F$50*GL50","v":184800},{"$f":"GN62*'[1]Hypo Cables'!$X$30","v":130},{"$f":"$F$50*GN50","v":182000},{"$f":"GP62*'[1]Hypo Cables'!$X$30","v":106},{"$f":"$F$50*GP50","v":148400},{"$f":"GR62*'[1]Hypo Cables'!$X$30","v":108},{"$f":"$F$50*GR50","v":151200},6260800]
[null,null,null,"Connecteurs de branchement pour triphasé","u",{"$f":"VLOOKUP(D51,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":2028},{"$f":"G63*'[1]Hypo Cables'!$X$31","v":32},{"$f":"$F$51*G51","v":64896},{"$f":"I63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*I51","v":16224},{"$f":"K63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*K51","v":16224},{"$f":"M63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*M51","v":16224},{"$f":"O63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*O51","v":16224},{"$f":"Q63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*Q51","v":16224},{"$f":"S63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*S51","v":16224},{"$f":"U63*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$F$51*U51","v":32448},{"$f":"W63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*W51","v":16224},{"$f":"Y63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*Y51","v":16224},227136,{"$f":"AB63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*AB51","v":16224},{"$f":"AD63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*AD51","v":16224},32448,{"$f":"AG63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*AG51","v":16224},16224,{"$f":"AJ63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*AJ51","v":16224},{"$f":"AL63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*AL51","v":16224},{"$f":"AN63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*AN51","v":16224},{"$f":"AP63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*AP51","v":16224},{"$f":"AR63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*AR51","v":16224},{"$f":"AT63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*AT51","v":16224},97344,{"$f":"AW63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*AW51","v":16224},16224,{"$f":"AZ63*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$F$51*AZ51","v":32448},{"$f":"BB63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*BB51","v":16224},{"$f":"BD63*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$F$51*BD51","v":32448},{"$f":"BF63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*BF51","v":16224},{"$f":"BH63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*BH51","v":16224},{"$f":"BJ63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*BJ51","v":16224},{"$f":"BL63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*BL51","v":16224},{"$f":"BN63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*BN51","v":16224},{"$f":"BP63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*BP51","v":16224},{"$f":"BR63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*BR51","v":16224},{"$f":"BT63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*BT51","v":16224},{"$f":"BV63*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$F$51*BV51","v":32448},{"$f":"BX63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*BX51","v":16224},{"$f":"BZ63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*BZ51","v":16224},{"$f":"CB63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*CB51","v":16224},{"$f":"CD63*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$F$51*CD51","v":32448},{"$f":"CF63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*CF51","v":16224},{"$f":"CH63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*CH51","v":16224},{"$f":"CJ63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*CJ51","v":16224},{"$f":"CL63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*CL51","v":16224},{"$f":"CN63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*CN51","v":16224},{"$f":"CP63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*CP51","v":16224},{"$f":"CR63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*CR51","v":16224},{"$f":"CT63*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$F$51*CT51","v":32448},{"$f":"CV63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*CV51","v":16224},{"$f":"CX63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*CX51","v":16224},{"$f":"CZ63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*CZ51","v":16224},{"$f":"DB63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*DB51","v":16224},{"$f":"DD63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*DD51","v":16224},535392,{"$f":"DG63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*DG51","v":16224},{"$f":"DI63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*DI51","v":16224},{"$f":"DK63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*DK51","v":16224},{"$f":"DM63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*DM51","v":16224},{"$f":"DO63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*DO51","v":16224},{"$f":"DQ63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*DQ51","v":16224},{"$f":"DS63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*DS51","v":16224},{"$f":"DU63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*DU51","v":16224},{"$f":"DW63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*DW51","v":16224},{"$f":"DY63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*DY51","v":16224},162240,{"$f":"EB63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*EB51","v":16224},{"$f":"ED63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*ED51","v":16224},{"$f":"EF63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*EF51","v":16224},{"$f":"EH63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*EH51","v":16224},{"$f":"EJ63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*EJ51","v":16224},{"$f":"EL63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*EL51","v":16224},{"$f":"EN63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*EN51","v":16224},{"$f":"EP63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*EP51","v":16224},{"$f":"ER63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*ER51","v":16224},{"$f":"ET63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*ET51","v":16224},{"$f":"EV63*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$F$51*EV51","v":32448},{"$f":"EX63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*EX51","v":16224},{"$f":"EZ63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*EZ51","v":16224},{"$f":"FB63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*FB51","v":16224},{"$f":"FD63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*FD51","v":16224},{"$f":"FF63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*FF51","v":16224},{"$f":"FH63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*FH51","v":16224},{"$f":"FJ63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*FJ51","v":16224},{"$f":"FL63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*FL51","v":16224},{"$f":"FN63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*FN51","v":16224},{"$f":"FP63*'[1]Hypo Cables'!$X$31","v":24},{"$f":"$F$51*FP51","v":48672},{"$f":"FR63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*FR51","v":16224},{"$f":"FT63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*FT51","v":16224},{"$f":"FV63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*FV51","v":16224},{"$f":"FX63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*FX51","v":16224},{"$f":"FZ63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*FZ51","v":16224},{"$f":"GB63*'[1]Hypo Cables'!$X$31","v":16},{"$f":"$F$51*GB51","v":32448},{"$f":"GD63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*GD51","v":16224},{"$f":"GF63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*GF51","v":16224},{"$f":"GH63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*GH51","v":16224},{"$f":"GJ63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*GJ51","v":16224},{"$f":"GL63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*GL51","v":16224},{"$f":"GN63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*GN51","v":16224},{"$f":"GP63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*GP51","v":16224},{"$f":"GR63*'[1]Hypo Cables'!$X$31","v":8},{"$f":"$F$51*GR51","v":16224},632736]
[null,null,null,"Cable de Branchement PA 2x16 mm² (monophasé)","mL",{"$f":"VLOOKUP(D52,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":400},{"$f":"G62*'[1]Hypo Cables'!$X$32","v":4165},{"$f":"$F$52*G52","v":1666000},{"$f":"I62*'[1]Hypo Cables'!$X$32","v":1225},{"$f":"$F$52*I52","v":490000},{"$f":"K62*'[1]Hypo Cables'!$X$32","v":1960},{"$f":"$F$52*K52","v":784000},{"$f":"M62*'[1]Hypo Cables'!$X$32","v":2555},{"$f":"$F$52*M52","v":1022000},{"$f":"O62*'[1]Hypo Cables'!$X$32","v":840},{"$f":"$F$52*O52","v":336000},{"$f":"Q62*'[1]Hypo Cables'!$X$32","v":3290},{"$f":"$F$52*Q52","v":1316000},{"$f":"S62*'[1]Hypo Cables'!$X$32","v":4060},{"$f":"$F$52*S52","v":1624000},{"$f":"U62*'[1]Hypo Cables'!$X$32","v":3325},{"$f":"$F$52*U52","v":1330000},{"$f":"W62*'[1]Hypo Cables'!$X$32","v":2905},{"$f":"$F$52*W52","v":1162000},{"$f":"Y62*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$F$52*Y52","v":728000},10458000,{"$f":"AB62*'[1]Hypo Cables'!$X$32","v":2800},{"$f":"$F$52*AB52","v":1120000},{"$f":"AD62*'[1]Hypo Cables'!$X$32","v":3220},{"$f":"$F$52*AD52","v":1288000},2408000,{"$f":"AG62*'[1]Hypo Cables'!$X$32","v":1400},{"$f":"$F$52*AG52","v":560000},560000,{"$f":"AJ62*'[1]Hypo Cables'!$X$32","v":1890},{"$f":"$F$52*AJ52","v":756000},{"$f":"AL62*'[1]Hypo Cables'!$X$32","v":1295},{"$f":"$F$52*AL52","v":518000},{"$f":"AN62*'[1]Hypo Cables'!$X$32","v":1610},{"$f":"$F$52*AN52","v":644000},{"$f":"AP62*'[1]Hypo Cables'!$X$32","v":3780},{"$f":"$F$52*AP52","v":1512000},{"$f":"AR62*'[1]Hypo Cables'!$X$32","v":1925},{"$f":"$F$52*AR52","v":770000},{"$f":"AT62*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$F$52*AT52","v":728000},4928000,{"$f":"AW62*'[1]Hypo Cables'!$X$32","v":1890},{"$f":"$F$52*AW52","v":756000},756000,{"$f":"AZ62*'[1]Hypo Cables'!$X$32","v":2380},{"$f":"$F$52*AZ52","v":952000},{"$f":"BB62*'[1]Hypo Cables'!$X$32","v":3255},{"$f":"$F$52*BB52","v":1302000},{"$f":"BD62*'[1]Hypo Cables'!$X$32","v":4515},{"$f":"$F$52*BD52","v":1806000},{"$f":"BF62*'[1]Hypo Cables'!$X$32","v":2380},{"$f":"$F$52*BF52","v":952000},{"$f":"BH62*'[1]Hypo Cables'!$X$32","v":1540},{"$f":"$F$52*BH52","v":616000},{"$f":"BJ62*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$F$52*BJ52","v":728000},{"$f":"BL62*'[1]Hypo Cables'!$X$32","v":1330},{"$f":"$F$52*BL52","v":532000},{"$f":"BN62*'[1]Hypo Cables'!$X$32","v":2065},{"$f":"$F$52*BN52","v":826000},{"$f":"BP62*'[1]Hypo Cables'!$X$32","v":1680},{"$f":"$F$52*BP52","v":672000},{"$f":"BR62*'[1]Hypo Cables'!$X$32","v":2415},{"$f":"$F$52*BR52","v":966000},{"$f":"BT62*'[1]Hypo Cables'!$X$32","v":1260},{"$f":"$F$52*BT52","v":504000},{"$f":"BV62*'[1]Hypo Cables'!$X$32","v":1050},{"$f":"$F$52*BV52","v":420000},{"$f":"BX62*'[1]Hypo Cables'!$X$32","v":2450},{"$f":"$F$52*BX52","v":980000},{"$f":"BZ62*'[1]Hypo Cables'!$X$32","v":3220},{"$f":"$F$52*BZ52","v":1288000},{"$f":"CB62*'[1]Hypo Cables'!$X$32","v":1470},{"$f":"$F$52*CB52","v":588000},{"$f":"CD62*'[1]Hypo Cables'!$X$32","v":2520},{"$f":"$F$52*CD52","v":1008000},{"$f":"CF62*'[1]Hypo Cables'!$X$32","v":1645},{"$f":"$F$52*CF52","v":658000},{"$f":"CH62*'[1]Hypo Cables'!$X$32","v":1470},{"$f":"$F$52*CH52","v":588000},{"$f":"CJ62*'[1]Hypo Cables'!$X$32","v":1085},{"$f":"$F$52*CJ52","v":434000},{"$f":"CL62*'[1]Hypo Cables'!$X$32","v":2030},{"$f":"$F$52*CL52","v":812000},{"$f":"CN62*'[1]Hypo Cables'!$X$32","v":1505},{"$f":"$F$52*CN52","v":602000},{"$f":"CP62*'[1]Hypo Cables'!$X$32","v":1995},{"$f":"$F$52*CP52","v":798000},{"$f":"CR62*'[1]Hypo Cables'!$X$32","v":1855},{"$f":"$F$52*CR52","v":742000},{"$f":"CT62*'[1]Hypo Cables'!$X$32","v":3990},{"$f":"$F$52*CT52","v":1596000},{"$f":"CV62*'[1]Hypo Cables'!$X$32","v":2275},{"$f":"$F$52*CV52","v":910000},{"$f":"CX62*'[1]Hypo Cables'!$X$32","v":1645},{"$f":"$F$52*CX52","v":658000},{"$f":"CZ62*'[1]Hypo Cables'!$X$32","v":2240},{"$f":"$F$52*CZ52","v":896000},{"$f":"DB62*'[1]Hypo Cables'!$X$32","v":1855},{"$f":"$F$52*DB52","v":742000},{"$f":"DD62*'[1]Hypo Cables'!$X$32","v":1785},{"$f":"$F$52*DD52","v":714000},23688000,{"$f":"DG62*'[1]Hypo Cables'!$X$32","v":2030},{"$f":"$F$52*DG52","v":812000},{"$f":"DI62*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$F$52*DI52","v":728000},{"$f":"DK62*'[1]Hypo Cables'!$X$32","v":3675},{"$f":"$F$52*DK52","v":1470000},{"$f":"DM62*'[1]Hypo Cables'!$X$32","v":2345},{"$f":"$F$52*DM52","v":938000},{"$f":"DO62*'[1]Hypo Cables'!$X$32","v":1925},{"$f":"$F$52*DO52","v":770000},{"$f":"DQ62*'[1]Hypo Cables'!$X$32","v":1680},{"$f":"$F$52*DQ52","v":672000},{"$f":"DS62*'[1]Hypo Cables'!$X$32","v":3325},{"$f":"$F$52*DS52","v":1330000},{"$f":"DU62*'[1]Hypo Cables'!$X$32","v":2835},{"$f":"$F$52*DU52","v":1134000},{"$f":"DW62*'[1]Hypo Cables'!$X$32","v":2240},{"$f":"$F$52*DW52","v":896000},{"$f":"DY62*'[1]Hypo Cables'!$X$32","v":1295},{"$f":"$F$52*DY52","v":518000},9268000,{"$f":"EB62*'[1]Hypo Cables'!$X$32","v":2520},{"$f":"$F$52*EB52","v":1008000},{"$f":"ED62*'[1]Hypo Cables'!$X$32","v":1750},{"$f":"$F$52*ED52","v":700000},{"$f":"EF62*'[1]Hypo Cables'!$X$32","v":2380},{"$f":"$F$52*EF52","v":952000},{"$f":"EH62*'[1]Hypo Cables'!$X$32","v":2520},{"$f":"$F$52*EH52","v":1008000},{"$f":"EJ62*'[1]Hypo Cables'!$X$32","v":1925},{"$f":"$F$52*EJ52","v":770000},{"$f":"EL62*'[1]Hypo Cables'!$X$32","v":1015},{"$f":"$F$52*EL52","v":406000},{"$f":"EN62*'[1]Hypo Cables'!$X$32","v":3185},{"$f":"$F$52*EN52","v":1274000},{"$f":"EP62*'[1]Hypo Cables'!$X$32","v":2310},{"$f":"$F$52*EP52","v":924000},{"$f":"ER62*'[1]Hypo Cables'!$X$32","v":2240},{"$f":"$F$52*ER52","v":896000},{"$f":"ET62*'[1]Hypo Cables'!$X$32","v":2135},{"$f":"$F$52*ET52","v":854000},{"$f":"EV62*'[1]Hypo Cables'!$X$32","v":2870},{"$f":"$F$52*EV52","v":1148000},{"$f":"EX62*'[1]Hypo Cables'!$X$32","v":2380},{"$f":"$F$52*EX52","v":952000},{"$f":"EZ62*'[1]Hypo Cables'!$X$32","v":1855},{"$f":"$F$52*EZ52","v":742000},{"$f":"FB62*'[1]Hypo Cables'!$X$32","v":1715},{"$f":"$F$52*FB52","v":686000},{"$f":"FD62*'[1]Hypo Cables'!$X$32","v":1225},{"$f":"$F$52*FD52","v":490000},{"$f":"FF62*'[1]Hypo Cables'!$X$32","v":1785},{"$f":"$F$52*FF52","v":714000},{"$f":"FH62*'[1]Hypo Cables'!$X$32","v":1225},{"$f":"$F$52*FH52","v":490000},{"$f":"FJ62*'[1]Hypo Cables'!$X$32","v":2555},{"$f":"$F$52*FJ52","v":1022000},{"$f":"FL62*'[1]Hypo Cables'!$X$32","v":2905},{"$f":"$F$52*FL52","v":1162000},{"$f":"FN62*'[1]Hypo Cables'!$X$32","v":2240},{"$f":"$F$52*FN52","v":896000},{"$f":"FP62*'[1]Hypo Cables'!$X$32","v":2800},{"$f":"$F$52*FP52","v":1120000},{"$f":"FR62*'[1]Hypo Cables'!$X$32","v":1435},{"$f":"$F$52*FR52","v":574000},{"$f":"FT62*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$F$52*FT52","v":728000},{"$f":"FV62*'[1]Hypo Cables'!$X$32","v":2100},{"$f":"$F$52*FV52","v":840000},{"$f":"FX62*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$F$52*FX52","v":728000},{"$f":"FZ62*'[1]Hypo Cables'!$X$32","v":2590},{"$f":"$F$52*FZ52","v":1036000},{"$f":"GB62*'[1]Hypo Cables'!$X$32","v":2765},{"$f":"$F$52*GB52","v":1106000},{"$f":"GD62*'[1]Hypo Cables'!$X$32","v":3010},{"$f":"$F$52*GD52","v":1204000},{"$f":"GF62*'[1]Hypo Cables'!$X$32","v":4655},{"$f":"$F$52*GF52","v":1862000},{"$f":"GH62*'[1]Hypo Cables'!$X$32","v":1960},{"$f":"$F$52*GH52","v":784000},{"$f":"GJ62*'[1]Hypo Cables'!$X$32","v":2240},{"$f":"$F$52*GJ52","v":896000},{"$f":"GL62*'[1]Hypo Cables'!$X$32","v":2310},{"$f":"$F$52*GL52","v":924000},{"$f":"GN62*'[1]Hypo Cables'!$X$32","v":2275},{"$f":"$F$52*GN52","v":910000},{"$f":"GP62*'[1]Hypo Cables'!$X$32","v":1855},{"$f":"$F$52*GP52","v":742000},{"$f":"GR62*'[1]Hypo Cables'!$X$32","v":1890},{"$f":"$F$52*GR52","v":756000},31304000,null,"ERA","NEANT"]
[null,null,null,"Cable de Branchement PA 4x16 mm² (triphasé)","mL",{"$f":"VLOOKUP(D53,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":1984},{"$f":"G63*'[1]Hypo Cables'!$X$33","v":280},{"$f":"$F$53*G53","v":555520},{"$f":"I63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*I53","v":138880},{"$f":"K63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*K53","v":138880},{"$f":"M63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*M53","v":138880},{"$f":"O63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*O53","v":138880},{"$f":"Q63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*Q53","v":138880},{"$f":"S63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*S53","v":138880},{"$f":"U63*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$F$53*U53","v":277760},{"$f":"W63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*W53","v":138880},{"$f":"Y63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*Y53","v":138880},1944320,{"$f":"AB63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*AB53","v":138880},{"$f":"AD63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*AD53","v":138880},277760,{"$f":"AG63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*AG53","v":138880},138880,{"$f":"AJ63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*AJ53","v":138880},{"$f":"AL63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*AL53","v":138880},{"$f":"AN63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*AN53","v":138880},{"$f":"AP63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*AP53","v":138880},{"$f":"AR63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*AR53","v":138880},{"$f":"AT63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*AT53","v":138880},833280,{"$f":"AW63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*AW53","v":138880},138880,{"$f":"AZ63*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$F$53*AZ53","v":277760},{"$f":"BB63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*BB53","v":138880},{"$f":"BD63*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$F$53*BD53","v":277760},{"$f":"BF63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*BF53","v":138880},{"$f":"BH63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*BH53","v":138880},{"$f":"BJ63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*BJ53","v":138880},{"$f":"BL63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*BL53","v":138880},{"$f":"BN63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*BN53","v":138880},{"$f":"BP63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*BP53","v":138880},{"$f":"BR63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*BR53","v":138880},{"$f":"BT63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*BT53","v":138880},{"$f":"BV63*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$F$53*BV53","v":277760},{"$f":"BX63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*BX53","v":138880},{"$f":"BZ63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*BZ53","v":138880},{"$f":"CB63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*CB53","v":138880},{"$f":"CD63*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$F$53*CD53","v":277760},{"$f":"CF63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*CF53","v":138880},{"$f":"CH63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*CH53","v":138880},{"$f":"CJ63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*CJ53","v":138880},{"$f":"CL63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*CL53","v":138880},{"$f":"CN63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*CN53","v":138880},{"$f":"CP63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*CP53","v":138880},{"$f":"CR63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*CR53","v":138880},{"$f":"CT63*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$F$53*CT53","v":277760},{"$f":"CV63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*CV53","v":138880},{"$f":"CX63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*CX53","v":138880},{"$f":"CZ63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*CZ53","v":138880},{"$f":"DB63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*DB53","v":138880},{"$f":"DD63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*DD53","v":138880},4583040,{"$f":"DG63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*DG53","v":138880},{"$f":"DI63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*DI53","v":138880},{"$f":"DK63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*DK53","v":138880},{"$f":"DM63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*DM53","v":138880},{"$f":"DO63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*DO53","v":138880},{"$f":"DQ63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*DQ53","v":138880},{"$f":"DS63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*DS53","v":138880},{"$f":"DU63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*DU53","v":138880},{"$f":"DW63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*DW53","v":138880},{"$f":"DY63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*DY53","v":138880},1388800,{"$f":"EB63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*EB53","v":138880},{"$f":"ED63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*ED53","v":138880},{"$f":"EF63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*EF53","v":138880},{"$f":"EH63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*EH53","v":138880},{"$f":"EJ63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*EJ53","v":138880},{"$f":"EL63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*EL53","v":138880},{"$f":"EN63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*EN53","v":138880},{"$f":"EP63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*EP53","v":138880},{"$f":"ER63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*ER53","v":138880},{"$f":"ET63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*ET53","v":138880},{"$f":"EV63*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$F$53*EV53","v":277760},{"$f":"EX63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*EX53","v":138880},{"$f":"EZ63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*EZ53","v":138880},{"$f":"FB63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*FB53","v":138880},{"$f":"FD63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*FD53","v":138880},{"$f":"FF63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*FF53","v":138880},{"$f":"FH63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*FH53","v":138880},{"$f":"FJ63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*FJ53","v":138880},{"$f":"FL63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*FL53","v":138880},{"$f":"FN63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*FN53","v":138880},{"$f":"FP63*'[1]Hypo Cables'!$X$33","v":210},{"$f":"$F$53*FP53","v":416640},{"$f":"FR63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*FR53","v":138880},{"$f":"FT63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*FT53","v":138880},{"$f":"FV63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*FV53","v":138880},{"$f":"FX63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*FX53","v":138880},{"$f":"FZ63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*FZ53","v":138880},{"$f":"GB63*'[1]Hypo Cables'!$X$33","v":140},{"$f":"$F$53*GB53","v":277760},{"$f":"GD63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*GD53","v":138880},{"$f":"GF63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*GF53","v":138880},{"$f":"GH63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*GH53","v":138880},{"$f":"GJ63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*GJ53","v":138880},{"$f":"GL63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*GL53","v":138880},{"$f":"GN63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*GN53","v":138880},{"$f":"GP63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*GP53","v":138880},{"$f":"GR63*'[1]Hypo Cables'!$X$33","v":70},{"$f":"$F$53*GR53","v":138880},5416320]
[null,null,null,"Potelet 4 m Acier Galvanisé de 45 X 45","u",{"$f":"VLOOKUP(D54,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":13225},{"$f":"'[1]Hypo Cables'!$X$34*G49","v":120},{"$f":"$F$54*G54","v":1587000},{"$f":"'[1]Hypo Cables'!$X$34*I49","v":36},{"$f":"$F$54*I54","v":476100},{"$f":"'[1]Hypo Cables'!$X$34*K49","v":57},{"$f":"$F$54*K54","v":753825},{"$f":"'[1]Hypo Cables'!$X$34*M49","v":74},{"$f":"$F$54*M54","v":978650},{"$f":"'[1]Hypo Cables'!$X$34*O49","v":25},{"$f":"$F$54*O54","v":330625},{"$f":"'[1]Hypo Cables'!$X$34*Q49","v":95},{"$f":"$F$54*Q54","v":1256375},{"$f":"'[1]Hypo Cables'!$X$34*S49","v":117},{"$f":"$F$54*S54","v":1547325},{"$f":"'[1]Hypo Cables'!$X$34*U49","v":96},{"$f":"$F$54*U54","v":1269600},{"$f":"'[1]Hypo Cables'!$X$34*W49","v":84},{"$f":"$F$54*W54","v":1110900},{"$f":"'[1]Hypo Cables'!$X$34*Y49","v":53},{"$f":"$F$54*Y54","v":700925},10011325,{"$f":"'[1]Hypo Cables'!$X$34*AB49","v":81},{"$f":"$F$54*AB54","v":1071225},{"$f":"'[1]Hypo Cables'!$X$34*AD49","v":93},{"$f":"$F$54*AD54","v":1229925},2301150,{"$f":"'[1]Hypo Cables'!$X$34*AG49","v":41},{"$f":"$F$54*AG54","v":542225},542225,{"$f":"'[1]Hypo Cables'!$X$34*AJ49","v":55},{"$f":"$F$54*AJ54","v":727375},{"$f":"'[1]Hypo Cables'!$X$34*AL49","v":38},{"$f":"$F$54*AL54","v":502550},{"$f":"'[1]Hypo Cables'!$X$34*AN49","v":47},{"$f":"$F$54*AN54","v":621575},{"$f":"'[1]Hypo Cables'!$X$34*AP49","v":109},{"$f":"$F$54*AP54","v":1441525},{"$f":"'[1]Hypo Cables'!$X$34*AR49","v":56},{"$f":"$F$54*AR54","v":740600},{"$f":"'[1]Hypo Cables'!$X$34*AT49","v":53},{"$f":"$F$54*AT54","v":700925},4734550,{"$f":"'[1]Hypo Cables'!$X$34*AW49","v":55},{"$f":"$F$54*AW54","v":727375},727375,{"$f":"'[1]Hypo Cables'!$X$34*AZ49","v":69},{"$f":"$F$54*AZ54","v":912525},{"$f":"'[1]Hypo Cables'!$X$34*BB49","v":94},{"$f":"$F$54*BB54","v":1243150},{"$f":"'[1]Hypo Cables'!$X$34*BD49","v":130},{"$f":"$F$54*BD54","v":1719250},{"$f":"'[1]Hypo Cables'!$X$34*BF49","v":69},{"$f":"$F$54*BF54","v":912525},{"$f":"'[1]Hypo Cables'!$X$34*BH49","v":45},{"$f":"$F$54*BH54","v":595125},{"$f":"'[1]Hypo Cables'!$X$34*BJ49","v":53},{"$f":"$F$54*BJ54","v":700925},{"$f":"'[1]Hypo Cables'!$X$34*BL49","v":39},{"$f":"$F$54*BL54","v":515775},{"$f":"'[1]Hypo Cables'!$X$34*BN49","v":60},{"$f":"$F$54*BN54","v":793500},{"$f":"'[1]Hypo Cables'!$X$34*BP49","v":49},{"$f":"$F$54*BP54","v":648025},{"$f":"'[1]Hypo Cables'!$X$34*BR49","v":70},{"$f":"$F$54*BR54","v":925750},{"$f":"'[1]Hypo Cables'!$X$34*BT49","v":37},{"$f":"$F$54*BT54","v":489325},{"$f":"'[1]Hypo Cables'!$X$34*BV49","v":31},{"$f":"$F$54*BV54","v":409975},{"$f":"'[1]Hypo Cables'!$X$34*BX49","v":71},{"$f":"$F$54*BX54","v":938975},{"$f":"'[1]Hypo Cables'!$X$34*BZ49","v":93},{"$f":"$F$54*BZ54","v":1229925},{"$f":"'[1]Hypo Cables'!$X$34*CB49","v":43},{"$f":"$F$54*CB54","v":568675},{"$f":"'[1]Hypo Cables'!$X$34*CD49","v":73},{"$f":"$F$54*CD54","v":965425},{"$f":"'[1]Hypo Cables'!$X$34*CF49","v":48},{"$f":"$F$54*CF54","v":634800},{"$f":"'[1]Hypo Cables'!$X$34*CH49","v":43},{"$f":"$F$54*CH54","v":568675},{"$f":"'[1]Hypo Cables'!$X$34*CJ49","v":32},{"$f":"$F$54*CJ54","v":423200},{"$f":"'[1]Hypo Cables'!$X$34*CL49","v":59},{"$f":"$F$54*CL54","v":780275},{"$f":"'[1]Hypo Cables'!$X$34*CN49","v":44},{"$f":"$F$54*CN54","v":581900},{"$f":"'[1]Hypo Cables'!$X$34*CP49","v":58},{"$f":"$F$54*CP54","v":767050},{"$f":"'[1]Hypo Cables'!$X$34*CR49","v":54},{"$f":"$F$54*CR54","v":714150},{"$f":"'[1]Hypo Cables'!$X$34*CT49","v":115},{"$f":"$F$54*CT54","v":1520875},{"$f":"'[1]Hypo Cables'!$X$34*CV49","v":66},{"$f":"$F$54*CV54","v":872850},{"$f":"'[1]Hypo Cables'!$X$34*CX49","v":48},{"$f":"$F$54*CX54","v":634800},{"$f":"'[1]Hypo Cables'!$X$34*CZ49","v":65},{"$f":"$F$54*CZ54","v":859625},{"$f":"'[1]Hypo Cables'!$X$34*DB49","v":54},{"$f":"$F$54*DB54","v":714150},{"$f":"'[1]Hypo Cables'!$X$34*DD49","v":52},{"$f":"$F$54*DD54","v":687700},22747000,{"$f":"'[1]Hypo Cables'!$X$34*DG49","v":59},{"$f":"$F$54*DG54","v":780275},{"$f":"'[1]Hypo Cables'!$X$34*DI49","v":53},{"$f":"$F$54*DI54","v":700925},{"$f":"'[1]Hypo Cables'!$X$34*DK49","v":106},{"$f":"$F$54*DK54","v":1401850},{"$f":"'[1]Hypo Cables'!$X$34*DM49","v":68},{"$f":"$F$54*DM54","v":899300},{"$f":"'[1]Hypo Cables'!$X$34*DO49","v":56},{"$f":"$F$54*DO54","v":740600},{"$f":"'[1]Hypo Cables'!$X$34*DQ49","v":49},{"$f":"$F$54*DQ54","v":648025},{"$f":"'[1]Hypo Cables'!$X$34*DS49","v":96},{"$f":"$F$54*DS54","v":1269600},{"$f":"'[1]Hypo Cables'!$X$34*DU49","v":82},{"$f":"$F$54*DU54","v":1084450},{"$f":"'[1]Hypo Cables'!$X$34*DW49","v":65},{"$f":"$F$54*DW54","v":859625},{"$f":"'[1]Hypo Cables'!$X$34*DY49","v":38},{"$f":"$F$54*DY54","v":502550},8887200,{"$f":"'[1]Hypo Cables'!$X$34*EB49","v":73},{"$f":"$F$54*EB54","v":965425},{"$f":"'[1]Hypo Cables'!$X$34*ED49","v":51},{"$f":"$F$54*ED54","v":674475},{"$f":"'[1]Hypo Cables'!$X$34*EF49","v":69},{"$f":"$F$54*EF54","v":912525},{"$f":"'[1]Hypo Cables'!$X$34*EH49","v":73},{"$f":"$F$54*EH54","v":965425},{"$f":"'[1]Hypo Cables'!$X$34*EJ49","v":56},{"$f":"$F$54*EJ54","v":740600},{"$f":"'[1]Hypo Cables'!$X$34*EL49","v":30},{"$f":"$F$54*EL54","v":396750},{"$f":"'[1]Hypo Cables'!$X$34*EN49","v":92},{"$f":"$F$54*EN54","v":1216700},{"$f":"'[1]Hypo Cables'!$X$34*EP49","v":67},{"$f":"$F$54*EP54","v":886075},{"$f":"'[1]Hypo Cables'!$X$34*ER49","v":65},{"$f":"$F$54*ER54","v":859625},{"$f":"'[1]Hypo Cables'!$X$34*ET49","v":62},{"$f":"$F$54*ET54","v":819950},{"$f":"'[1]Hypo Cables'!$X$34*EV49","v":83},{"$f":"$F$54*EV54","v":1097675},{"$f":"'[1]Hypo Cables'!$X$34*EX49","v":69},{"$f":"$F$54*EX54","v":912525},{"$f":"'[1]Hypo Cables'!$X$34*EZ49","v":54},{"$f":"$F$54*EZ54","v":714150},{"$f":"'[1]Hypo Cables'!$X$34*FB49","v":50},{"$f":"$F$54*FB54","v":661250},{"$f":"'[1]Hypo Cables'!$X$34*FD49","v":36},{"$f":"$F$54*FD54","v":476100},{"$f":"'[1]Hypo Cables'!$X$34*FF49","v":52},{"$f":"$F$54*FF54","v":687700},{"$f":"'[1]Hypo Cables'!$X$34*FH49","v":36},{"$f":"$F$54*FH54","v":476100},{"$f":"'[1]Hypo Cables'!$X$34*FJ49","v":74},{"$f":"$F$54*FJ54","v":978650},{"$f":"'[1]Hypo Cables'!$X$34*FL49","v":84},{"$f":"$F$54*FL54","v":1110900},{"$f":"'[1]Hypo Cables'!$X$34*FN49","v":65},{"$f":"$F$54*FN54","v":859625},{"$f":"'[1]Hypo Cables'!$X$34*FP49","v":81},{"$f":"$F$54*FP54","v":1071225},{"$f":"'[1]Hypo Cables'!$X$34*FR49","v":42},{"$f":"$F$54*FR54","v":555450},{"$f":"'[1]Hypo Cables'!$X$34*FT49","v":53},{"$f":"$F$54*FT54","v":700925},{"$f":"'[1]Hypo Cables'!$X$34*FV49","v":61},{"$f":"$F$54*FV54","v":806725},{"$f":"'[1]Hypo Cables'!$X$34*FX49","v":53},{"$f":"$F$54*FX54","v":700925},{"$f":"'[1]Hypo Cables'!$X$34*FZ49","v":75},{"$f":"$F$54*FZ54","v":991875},{"$f":"'[1]Hypo Cables'!$X$34*GB49","v":80},{"$f":"$F$54*GB54","v":1058000},{"$f":"'[1]Hypo Cables'!$X$34*GD49","v":87},{"$f":"$F$54*GD54","v":1150575},{"$f":"'[1]Hypo Cables'!$X$34*GF49","v":134},{"$f":"$F$54*GF54","v":1772150},{"$f":"'[1]Hypo Cables'!$X$34*GH49","v":57},{"$f":"$F$54*GH54","v":753825},{"$f":"'[1]Hypo Cables'!$X$34*GJ49","v":65},{"$f":"$F$54*GJ54","v":859625},{"$f":"'[1]Hypo Cables'!$X$34*GL49","v":67},{"$f":"$F$54*GL54","v":886075},{"$f":"'[1]Hypo Cables'!$X$34*GN49","v":66},{"$f":"$F$54*GN54","v":872850},{"$f":"'[1]Hypo Cables'!$X$34*GP49","v":54},{"$f":"$F$54*GP54","v":714150},{"$f":"'[1]Hypo Cables'!$X$34*GR49","v":55},{"$f":"$F$54*GR54","v":727375},30033975,null,{"$f":"+AI48+AI65+AI77","v":22204363.274664309},{"$f":"+AY48+AY65+AY77","v":24901556.585267276}]
[null,null,null,"Queue de Conchon","u",{"$f":"VLOOKUP(D55,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":1200},{"$f":"'[1]Hypo Cables'!$X$35*G49","v":120},{"$f":"$F$55*G55","v":144000},{"$f":"'[1]Hypo Cables'!$X$35*I49","v":36},{"$f":"$F$55*I55","v":43200},{"$f":"'[1]Hypo Cables'!$X$35*K49","v":57},{"$f":"$F$55*K55","v":68400},{"$f":"'[1]Hypo Cables'!$X$35*M49","v":74},{"$f":"$F$55*M55","v":88800},{"$f":"'[1]Hypo Cables'!$X$35*O49","v":25},{"$f":"$F$55*O55","v":30000},{"$f":"'[1]Hypo Cables'!$X$35*Q49","v":95},{"$f":"$F$55*Q55","v":114000},{"$f":"'[1]Hypo Cables'!$X$35*S49","v":117},{"$f":"$F$55*S55","v":140400},{"$f":"'[1]Hypo Cables'!$X$35*U49","v":96},{"$f":"$F$55*U55","v":115200},{"$f":"'[1]Hypo Cables'!$X$35*W49","v":84},{"$f":"$F$55*W55","v":100800},{"$f":"'[1]Hypo Cables'!$X$35*Y49","v":53},{"$f":"$F$55*Y55","v":63600},908400,{"$f":"'[1]Hypo Cables'!$X$35*AB49","v":81},{"$f":"$F$55*AB55","v":97200},{"$f":"'[1]Hypo Cables'!$X$35*AD49","v":93},{"$f":"$F$55*AD55","v":111600},208800,{"$f":"'[1]Hypo Cables'!$X$35*AG49","v":41},{"$f":"$F$55*AG55","v":49200},49200,{"$f":"'[1]Hypo Cables'!$X$35*AJ49","v":55},{"$f":"$F$55*AJ55","v":66000},{"$f":"'[1]Hypo Cables'!$X$35*AL49","v":38},{"$f":"$F$55*AL55","v":45600},{"$f":"'[1]Hypo Cables'!$X$35*AN49","v":47},{"$f":"$F$55*AN55","v":56400},{"$f":"'[1]Hypo Cables'!$X$35*AP49","v":109},{"$f":"$F$55*AP55","v":130800},{"$f":"'[1]Hypo Cables'!$X$35*AR49","v":56},{"$f":"$F$55*AR55","v":67200},{"$f":"'[1]Hypo Cables'!$X$35*AT49","v":53},{"$f":"$F$55*AT55","v":63600},429600,{"$f":"'[1]Hypo Cables'!$X$35*AW49","v":55},{"$f":"$F$55*AW55","v":66000},66000,{"$f":"'[1]Hypo Cables'!$X$35*AZ49","v":69},{"$f":"$F$55*AZ55","v":82800},{"$f":"'[1]Hypo Cables'!$X$35*BB49","v":94},{"$f":"$F$55*BB55","v":112800},{"$f":"'[1]Hypo Cables'!$X$35*BD49","v":130},{"$f":"$F$55*BD55","v":156000},{"$f":"'[1]Hypo Cables'!$X$35*BF49","v":69},{"$f":"$F$55*BF55","v":82800},{"$f":"'[1]Hypo Cables'!$X$35*BH49","v":45},{"$f":"$F$55*BH55","v":54000},{"$f":"'[1]Hypo Cables'!$X$35*BJ49","v":53},{"$f":"$F$55*BJ55","v":63600},{"$f":"'[1]Hypo Cables'!$X$35*BL49","v":39},{"$f":"$F$55*BL55","v":46800},{"$f":"'[1]Hypo Cables'!$X$35*BN49","v":60},{"$f":"$F$55*BN55","v":72000},{"$f":"'[1]Hypo Cables'!$X$35*BP49","v":49},{"$f":"$F$55*BP55","v":58800},{"$f":"'[1]Hypo Cables'!$X$35*BR49","v":70},{"$f":"$F$55*BR55","v":84000},{"$f":"'[1]Hypo Cables'!$X$35*BT49","v":37},{"$f":"$F$55*BT55","v":44400},{"$f":"'[1]Hypo Cables'!$X$35*BV49","v":31},{"$f":"$F$55*BV55","v":37200},{"$f":"'[1]Hypo Cables'!$X$35*BX49","v":71},{"$f":"$F$55*BX55","v":85200},{"$f":"'[1]Hypo Cables'!$X$35*BZ49","v":93},{"$f":"$F$55*BZ55","v":111600},{"$f":"'[1]Hypo Cables'!$X$35*CB49","v":43},{"$f":"$F$55*CB55","v":51600},{"$f":"'[1]Hypo Cables'!$X$35*CD49","v":73},{"$f":"$F$55*CD55","v":87600},{"$f":"'[1]Hypo Cables'!$X$35*CF49","v":48},{"$f":"$F$55*CF55","v":57600},{"$f":"'[1]Hypo Cables'!$X$35*CH49","v":43},{"$f":"$F$55*CH55","v":51600},{"$f":"'[1]Hypo Cables'!$X$35*CJ49","v":32},{"$f":"$F$55*CJ55","v":38400},{"$f":"'[1]Hypo Cables'!$X$35*CL49","v":59},{"$f":"$F$55*CL55","v":70800},{"$f":"'[1]Hypo Cables'!$X$35*CN49","v":44},{"$f":"$F$55*CN55","v":52800},{"$f":"'[1]Hypo Cables'!$X$35*CP49","v":58},{"$f":"$F$55*CP55","v":69600},{"$f":"'[1]Hypo Cables'!$X$35*CR49","v":54},{"$f":"$F$55*CR55","v":64800},{"$f":"'[1]Hypo Cables'!$X$35*CT49","v":115},{"$f":"$F$55*CT55","v":138000},{"$f":"'[1]Hypo Cables'!$X$35*CV49","v":66},{"$f":"$F$55*CV55","v":79200},{"$f":"'[1]Hypo Cables'!$X$35*CX49","v":48},{"$f":"$F$55*CX55","v":57600},{"$f":"'[1]Hypo Cables'!$X$35*CZ49","v":65},{"$f":"$F$55*CZ55","v":78000},{"$f":"'[1]Hypo Cables'!$X$35*DB49","v":54},{"$f":"$F$55*DB55","v":64800},{"$f":"'[1]Hypo Cables'!$X$35*DD49","v":52},{"$f":"$F$55*DD55","v":62400},2064000,{"$f":"'[1]Hypo Cables'!$X$35*DG49","v":59},{"$f":"$F$55*DG55","v":70800},{"$f":"'[1]Hypo Cables'!$X$35*DI49","v":53},{"$f":"$F$55*DI55","v":63600},{"$f":"'[1]Hypo Cables'!$X$35*DK49","v":106},{"$f":"$F$55*DK55","v":127200},{"$f":"'[1]Hypo Cables'!$X$35*DM49","v":68},{"$f":"$F$55*DM55","v":81600},{"$f":"'[1]Hypo Cables'!$X$35*DO49","v":56},{"$f":"$F$55*DO55","v":67200},{"$f":"'[1]Hypo Cables'!$X$35*DQ49","v":49},{"$f":"$F$55*DQ55","v":58800},{"$f":"'[1]Hypo Cables'!$X$35*DS49","v":96},{"$f":"$F$55*DS55","v":115200},{"$f":"'[1]Hypo Cables'!$X$35*DU49","v":82},{"$f":"$F$55*DU55","v":98400},{"$f":"'[1]Hypo Cables'!$X$35*DW49","v":65},{"$f":"$F$55*DW55","v":78000},{"$f":"'[1]Hypo Cables'!$X$35*DY49","v":38},{"$f":"$F$55*DY55","v":45600},806400,{"$f":"'[1]Hypo Cables'!$X$35*EB49","v":73},{"$f":"$F$55*EB55","v":87600},{"$f":"'[1]Hypo Cables'!$X$35*ED49","v":51},{"$f":"$F$55*ED55","v":61200},{"$f":"'[1]Hypo Cables'!$X$35*EF49","v":69},{"$f":"$F$55*EF55","v":82800},{"$f":"'[1]Hypo Cables'!$X$35*EH49","v":73},{"$f":"$F$55*EH55","v":87600},{"$f":"'[1]Hypo Cables'!$X$35*EJ49","v":56},{"$f":"$F$55*EJ55","v":67200},{"$f":"'[1]Hypo Cables'!$X$35*EL49","v":30},{"$f":"$F$55*EL55","v":36000},{"$f":"'[1]Hypo Cables'!$X$35*EN49","v":92},{"$f":"$F$55*EN55","v":110400},{"$f":"'[1]Hypo Cables'!$X$35*EP49","v":67},{"$f":"$F$55*EP55","v":80400},{"$f":"'[1]Hypo Cables'!$X$35*ER49","v":65},{"$f":"$F$55*ER55","v":78000},{"$f":"'[1]Hypo Cables'!$X$35*ET49","v":62},{"$f":"$F$55*ET55","v":74400},{"$f":"'[1]Hypo Cables'!$X$35*EV49","v":83},{"$f":"$F$55*EV55","v":99600},{"$f":"'[1]Hypo Cables'!$X$35*EX49","v":69},{"$f":"$F$55*EX55","v":82800},{"$f":"'[1]Hypo Cables'!$X$35*EZ49","v":54},{"$f":"$F$55*EZ55","v":64800},{"$f":"'[1]Hypo Cables'!$X$35*FB49","v":50},{"$f":"$F$55*FB55","v":60000},{"$f":"'[1]Hypo Cables'!$X$35*FD49","v":36},{"$f":"$F$55*FD55","v":43200},{"$f":"'[1]Hypo Cables'!$X$35*FF49","v":52},{"$f":"$F$55*FF55","v":62400},{"$f":"'[1]Hypo Cables'!$X$35*FH49","v":36},{"$f":"$F$55*FH55","v":43200},{"$f":"'[1]Hypo Cables'!$X$35*FJ49","v":74},{"$f":"$F$55*FJ55","v":88800},{"$f":"'[1]Hypo Cables'!$X$35*FL49","v":84},{"$f":"$F$55*FL55","v":100800},{"$f":"'[1]Hypo Cables'!$X$35*FN49","v":65},{"$f":"$F$55*FN55","v":78000},{"$f":"'[1]Hypo Cables'!$X$35*FP49","v":81},{"$f":"$F$55*FP55","v":97200},{"$f":"'[1]Hypo Cables'!$X$35*FR49","v":42},{"$f":"$F$55*FR55","v":50400},{"$f":"'[1]Hypo Cables'!$X$35*FT49","v":53},{"$f":"$F$55*FT55","v":63600},{"$f":"'[1]Hypo Cables'!$X$35*FV49","v":61},{"$f":"$F$55*FV55","v":73200},{"$f":"'[1]Hypo Cables'!$X$35*FX49","v":53},{"$f":"$F$55*FX55","v":63600},{"$f":"'[1]Hypo Cables'!$X$35*FZ49","v":75},{"$f":"$F$55*FZ55","v":90000},{"$f":"'[1]Hypo Cables'!$X$35*GB49","v":80},{"$f":"$F$55*GB55","v":96000},{"$f":"'[1]Hypo Cables'!$X$35*GD49","v":87},{"$f":"$F$55*GD55","v":104400},{"$f":"'[1]Hypo Cables'!$X$35*GF49","v":134},{"$f":"$F$55*GF55","v":160800},{"$f":"'[1]Hypo Cables'!$X$35*GH49","v":57},{"$f":"$F$55*GH55","v":68400},{"$f":"'[1]Hypo Cables'!$X$35*GJ49","v":65},{"$f":"$F$55*GJ55","v":78000},{"$f":"'[1]Hypo Cables'!$X$35*GL49","v":67},{"$f":"$F$55*GL55","v":80400},{"$f":"'[1]Hypo Cables'!$X$35*GN49","v":66},{"$f":"$F$55*GN55","v":79200},{"$f":"'[1]Hypo Cables'!$X$35*GP49","v":54},{"$f":"$F$55*GP55","v":64800},{"$f":"'[1]Hypo Cables'!$X$35*GR49","v":55},{"$f":"$F$55*GR55","v":66000},2725200]
[null,null,null,"Tube PVC  Ø 25 mm","mL",{"$f":"VLOOKUP(D56,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":300},{"$f":"G49*'[1]Hypo Cables'!$X$36","v":720},{"$f":"$F$56*G56","v":216000},{"$f":"I49*'[1]Hypo Cables'!$X$36","v":216},{"$f":"$F$56*I56","v":64800},{"$f":"K49*'[1]Hypo Cables'!$X$36","v":342},{"$f":"$F$56*K56","v":102600},{"$f":"M49*'[1]Hypo Cables'!$X$36","v":444},{"$f":"$F$56*M56","v":133200},{"$f":"O49*'[1]Hypo Cables'!$X$36","v":150},{"$f":"$F$56*O56","v":45000},{"$f":"Q49*'[1]Hypo Cables'!$X$36","v":570},{"$f":"$F$56*Q56","v":171000},{"$f":"S49*'[1]Hypo Cables'!$X$36","v":702},{"$f":"$F$56*S56","v":210600},{"$f":"U49*'[1]Hypo Cables'!$X$36","v":576},{"$f":"$F$56*U56","v":172800},{"$f":"W49*'[1]Hypo Cables'!$X$36","v":504},{"$f":"$F$56*W56","v":151200},{"$f":"Y49*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$F$56*Y56","v":95400},1362600,{"$f":"AB49*'[1]Hypo Cables'!$X$36","v":486},{"$f":"$F$56*AB56","v":145800},{"$f":"AD49*'[1]Hypo Cables'!$X$36","v":558},{"$f":"$F$56*AD56","v":167400},313200,{"$f":"AG49*'[1]Hypo Cables'!$X$36","v":246},{"$f":"$F$56*AG56","v":73800},73800,{"$f":"AJ49*'[1]Hypo Cables'!$X$36","v":330},{"$f":"$F$56*AJ56","v":99000},{"$f":"AL49*'[1]Hypo Cables'!$X$36","v":228},{"$f":"$F$56*AL56","v":68400},{"$f":"AN49*'[1]Hypo Cables'!$X$36","v":282},{"$f":"$F$56*AN56","v":84600},{"$f":"AP49*'[1]Hypo Cables'!$X$36","v":654},{"$f":"$F$56*AP56","v":196200},{"$f":"AR49*'[1]Hypo Cables'!$X$36","v":336},{"$f":"$F$56*AR56","v":100800},{"$f":"AT49*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$F$56*AT56","v":95400},644400,{"$f":"AW49*'[1]Hypo Cables'!$X$36","v":330},{"$f":"$F$56*AW56","v":99000},99000,{"$f":"AZ49*'[1]Hypo Cables'!$X$36","v":414},{"$f":"$F$56*AZ56","v":124200},{"$f":"BB49*'[1]Hypo Cables'!$X$36","v":564},{"$f":"$F$56*BB56","v":169200},{"$f":"BD49*'[1]Hypo Cables'!$X$36","v":780},{"$f":"$F$56*BD56","v":234000},{"$f":"BF49*'[1]Hypo Cables'!$X$36","v":414},{"$f":"$F$56*BF56","v":124200},{"$f":"BH49*'[1]Hypo Cables'!$X$36","v":270},{"$f":"$F$56*BH56","v":81000},{"$f":"BJ49*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$F$56*BJ56","v":95400},{"$f":"BL49*'[1]Hypo Cables'!$X$36","v":234},{"$f":"$F$56*BL56","v":70200},{"$f":"BN49*'[1]Hypo Cables'!$X$36","v":360},{"$f":"$F$56*BN56","v":108000},{"$f":"BP49*'[1]Hypo Cables'!$X$36","v":294},{"$f":"$F$56*BP56","v":88200},{"$f":"BR49*'[1]Hypo Cables'!$X$36","v":420},{"$f":"$F$56*BR56","v":126000},{"$f":"BT49*'[1]Hypo Cables'!$X$36","v":222},{"$f":"$F$56*BT56","v":66600},{"$f":"BV49*'[1]Hypo Cables'!$X$36","v":186},{"$f":"$F$56*BV56","v":55800},{"$f":"BX49*'[1]Hypo Cables'!$X$36","v":426},{"$f":"$F$56*BX56","v":127800},{"$f":"BZ49*'[1]Hypo Cables'!$X$36","v":558},{"$f":"$F$56*BZ56","v":167400},{"$f":"CB49*'[1]Hypo Cables'!$X$36","v":258},{"$f":"$F$56*CB56","v":77400},{"$f":"CD49*'[1]Hypo Cables'!$X$36","v":438},{"$f":"$F$56*CD56","v":131400},{"$f":"CF49*'[1]Hypo Cables'!$X$36","v":288},{"$f":"$F$56*CF56","v":86400},{"$f":"CH49*'[1]Hypo Cables'!$X$36","v":258},{"$f":"$F$56*CH56","v":77400},{"$f":"CJ49*'[1]Hypo Cables'!$X$36","v":192},{"$f":"$F$56*CJ56","v":57600},{"$f":"CL49*'[1]Hypo Cables'!$X$36","v":354},{"$f":"$F$56*CL56","v":106200},{"$f":"CN49*'[1]Hypo Cables'!$X$36","v":264},{"$f":"$F$56*CN56","v":79200},{"$f":"CP49*'[1]Hypo Cables'!$X$36","v":348},{"$f":"$F$56*CP56","v":104400},{"$f":"CR49*'[1]Hypo Cables'!$X$36","v":324},{"$f":"$F$56*CR56","v":97200},{"$f":"CT49*'[1]Hypo Cables'!$X$36","v":690},{"$f":"$F$56*CT56","v":207000},{"$f":"CV49*'[1]Hypo Cables'!$X$36","v":396},{"$f":"$F$56*CV56","v":118800},{"$f":"CX49*'[1]Hypo Cables'!$X$36","v":288},{"$f":"$F$56*CX56","v":86400},{"$f":"CZ49*'[1]Hypo Cables'!$X$36","v":390},{"$f":"$F$56*CZ56","v":117000},{"$f":"DB49*'[1]Hypo Cables'!$X$36","v":324},{"$f":"$F$56*DB56","v":97200},{"$f":"DD49*'[1]Hypo Cables'!$X$36","v":312},{"$f":"$F$56*DD56","v":93600},3096000,{"$f":"DG49*'[1]Hypo Cables'!$X$36","v":354},{"$f":"$F$56*DG56","v":106200},{"$f":"DI49*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$F$56*DI56","v":95400},{"$f":"DK49*'[1]Hypo Cables'!$X$36","v":636},{"$f":"$F$56*DK56","v":190800},{"$f":"DM49*'[1]Hypo Cables'!$X$36","v":408},{"$f":"$F$56*DM56","v":122400},{"$f":"DO49*'[1]Hypo Cables'!$X$36","v":336},{"$f":"$F$56*DO56","v":100800},{"$f":"DQ49*'[1]Hypo Cables'!$X$36","v":294},{"$f":"$F$56*DQ56","v":88200},{"$f":"DS49*'[1]Hypo Cables'!$X$36","v":576},{"$f":"$F$56*DS56","v":172800},{"$f":"DU49*'[1]Hypo Cables'!$X$36","v":492},{"$f":"$F$56*DU56","v":147600},{"$f":"DW49*'[1]Hypo Cables'!$X$36","v":390},{"$f":"$F$56*DW56","v":117000},{"$f":"DY49*'[1]Hypo Cables'!$X$36","v":228},{"$f":"$F$56*DY56","v":68400},1209600,{"$f":"EB49*'[1]Hypo Cables'!$X$36","v":438},{"$f":"$F$56*EB56","v":131400},{"$f":"ED49*'[1]Hypo Cables'!$X$36","v":306},{"$f":"$F$56*ED56","v":91800},{"$f":"EF49*'[1]Hypo Cables'!$X$36","v":414},{"$f":"$F$56*EF56","v":124200},{"$f":"EH49*'[1]Hypo Cables'!$X$36","v":438},{"$f":"$F$56*EH56","v":131400},{"$f":"EJ49*'[1]Hypo Cables'!$X$36","v":336},{"$f":"$F$56*EJ56","v":100800},{"$f":"EL49*'[1]Hypo Cables'!$X$36","v":180},{"$f":"$F$56*EL56","v":54000},{"$f":"EN49*'[1]Hypo Cables'!$X$36","v":552},{"$f":"$F$56*EN56","v":165600},{"$f":"EP49*'[1]Hypo Cables'!$X$36","v":402},{"$f":"$F$56*EP56","v":120600},{"$f":"ER49*'[1]Hypo Cables'!$X$36","v":390},{"$f":"$F$56*ER56","v":117000},{"$f":"ET49*'[1]Hypo Cables'!$X$36","v":372},{"$f":"$F$56*ET56","v":111600},{"$f":"EV49*'[1]Hypo Cables'!$X$36","v":498},{"$f":"$F$56*EV56","v":149400},{"$f":"EX49*'[1]Hypo Cables'!$X$36","v":414},{"$f":"$F$56*EX56","v":124200},{"$f":"EZ49*'[1]Hypo Cables'!$X$36","v":324},{"$f":"$F$56*EZ56","v":97200},{"$f":"FB49*'[1]Hypo Cables'!$X$36","v":300},{"$f":"$F$56*FB56","v":90000},{"$f":"FD49*'[1]Hypo Cables'!$X$36","v":216},{"$f":"$F$56*FD56","v":64800},{"$f":"FF49*'[1]Hypo Cables'!$X$36","v":312},{"$f":"$F$56*FF56","v":93600},{"$f":"FH49*'[1]Hypo Cables'!$X$36","v":216},{"$f":"$F$56*FH56","v":64800},{"$f":"FJ49*'[1]Hypo Cables'!$X$36","v":444},{"$f":"$F$56*FJ56","v":133200},{"$f":"FL49*'[1]Hypo Cables'!$X$36","v":504},{"$f":"$F$56*FL56","v":151200},{"$f":"FN49*'[1]Hypo Cables'!$X$36","v":390},{"$f":"$F$56*FN56","v":117000},{"$f":"FP49*'[1]Hypo Cables'!$X$36","v":486},{"$f":"$F$56*FP56","v":145800},{"$f":"FR49*'[1]Hypo Cables'!$X$36","v":252},{"$f":"$F$56*FR56","v":75600},{"$f":"FT49*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$F$56*FT56","v":95400},{"$f":"FV49*'[1]Hypo Cables'!$X$36","v":366},{"$f":"$F$56*FV56","v":109800},{"$f":"FX49*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$F$56*FX56","v":95400},{"$f":"FZ49*'[1]Hypo Cables'!$X$36","v":450},{"$f":"$F$56*FZ56","v":135000},{"$f":"GB49*'[1]Hypo Cables'!$X$36","v":480},{"$f":"$F$56*GB56","v":144000},{"$f":"GD49*'[1]Hypo Cables'!$X$36","v":522},{"$f":"$F$56*GD56","v":156600},{"$f":"GF49*'[1]Hypo Cables'!$X$36","v":804},{"$f":"$F$56*GF56","v":241200},{"$f":"GH49*'[1]Hypo Cables'!$X$36","v":342},{"$f":"$F$56*GH56","v":102600},{"$f":"GJ49*'[1]Hypo Cables'!$X$36","v":390},{"$f":"$F$56*GJ56","v":117000},{"$f":"GL49*'[1]Hypo Cables'!$X$36","v":402},{"$f":"$F$56*GL56","v":120600},{"$f":"GN49*'[1]Hypo Cables'!$X$36","v":396},{"$f":"$F$56*GN56","v":118800},{"$f":"GP49*'[1]Hypo Cables'!$X$36","v":324},{"$f":"$F$56*GP56","v":97200},{"$f":"GR49*'[1]Hypo Cables'!$X$36","v":330},{"$f":"$F$56*GR56","v":99000},4087800,null,{"$f":"+GU34-GV54-GW54","v":2374571892.9393201}]
[null,null,null,"Coude PVC Ø 25 mm","u",{"$f":"VLOOKUP(D57,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":500},{"$f":"G49*'[1]Hypo Cables'!$X$37","v":480},{"$f":"$F$57*G57","v":240000},{"$f":"I49*'[1]Hypo Cables'!$X$37","v":144},{"$f":"$F$57*I57","v":72000},{"$f":"K49*'[1]Hypo Cables'!$X$37","v":228},{"$f":"$F$57*K57","v":114000},{"$f":"M49*'[1]Hypo Cables'!$X$37","v":296},{"$f":"$F$57*M57","v":148000},{"$f":"O49*'[1]Hypo Cables'!$X$37","v":100},{"$f":"$F$57*O57","v":50000},{"$f":"Q49*'[1]Hypo Cables'!$X$37","v":380},{"$f":"$F$57*Q57","v":190000},{"$f":"S49*'[1]Hypo Cables'!$X$37","v":468},{"$f":"$F$57*S57","v":234000},{"$f":"U49*'[1]Hypo Cables'!$X$37","v":384},{"$f":"$F$57*U57","v":192000},{"$f":"W49*'[1]Hypo Cables'!$X$37","v":336},{"$f":"$F$57*W57","v":168000},{"$f":"Y49*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$F$57*Y57","v":106000},1514000,{"$f":"AB49*'[1]Hypo Cables'!$X$37","v":324},{"$f":"$F$57*AB57","v":162000},{"$f":"AD49*'[1]Hypo Cables'!$X$37","v":372},{"$f":"$F$57*AD57","v":186000},348000,{"$f":"AG49*'[1]Hypo Cables'!$X$37","v":164},{"$f":"$F$57*AG57","v":82000},82000,{"$f":"AJ49*'[1]Hypo Cables'!$X$37","v":220},{"$f":"$F$57*AJ57","v":110000},{"$f":"AL49*'[1]Hypo Cables'!$X$37","v":152},{"$f":"$F$57*AL57","v":76000},{"$f":"AN49*'[1]Hypo Cables'!$X$37","v":188},{"$f":"$F$57*AN57","v":94000},{"$f":"AP49*'[1]Hypo Cables'!$X$37","v":436},{"$f":"$F$57*AP57","v":218000},{"$f":"AR49*'[1]Hypo Cables'!$X$37","v":224},{"$f":"$F$57*AR57","v":112000},{"$f":"AT49*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$F$57*AT57","v":106000},716000,{"$f":"AW49*'[1]Hypo Cables'!$X$37","v":220},{"$f":"$F$57*AW57","v":110000},110000,{"$f":"AZ49*'[1]Hypo Cables'!$X$37","v":276},{"$f":"$F$57*AZ57","v":138000},{"$f":"BB49*'[1]Hypo Cables'!$X$37","v":376},{"$f":"$F$57*BB57","v":188000},{"$f":"BD49*'[1]Hypo Cables'!$X$37","v":520},{"$f":"$F$57*BD57","v":260000},{"$f":"BF49*'[1]Hypo Cables'!$X$37","v":276},{"$f":"$F$57*BF57","v":138000},{"$f":"BH49*'[1]Hypo Cables'!$X$37","v":180},{"$f":"$F$57*BH57","v":90000},{"$f":"BJ49*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$F$57*BJ57","v":106000},{"$f":"BL49*'[1]Hypo Cables'!$X$37","v":156},{"$f":"$F$57*BL57","v":78000},{"$f":"BN49*'[1]Hypo Cables'!$X$37","v":240},{"$f":"$F$57*BN57","v":120000},{"$f":"BP49*'[1]Hypo Cables'!$X$37","v":196},{"$f":"$F$57*BP57","v":98000},{"$f":"BR49*'[1]Hypo Cables'!$X$37","v":280},{"$f":"$F$57*BR57","v":140000},{"$f":"BT49*'[1]Hypo Cables'!$X$37","v":148},{"$f":"$F$57*BT57","v":74000},{"$f":"BV49*'[1]Hypo Cables'!$X$37","v":124},{"$f":"$F$57*BV57","v":62000},{"$f":"BX49*'[1]Hypo Cables'!$X$37","v":284},{"$f":"$F$57*BX57","v":142000},{"$f":"BZ49*'[1]Hypo Cables'!$X$37","v":372},{"$f":"$F$57*BZ57","v":186000},{"$f":"CB49*'[1]Hypo Cables'!$X$37","v":172},{"$f":"$F$57*CB57","v":86000},{"$f":"CD49*'[1]Hypo Cables'!$X$37","v":292},{"$f":"$F$57*CD57","v":146000},{"$f":"CF49*'[1]Hypo Cables'!$X$37","v":192},{"$f":"$F$57*CF57","v":96000},{"$f":"CH49*'[1]Hypo Cables'!$X$37","v":172},{"$f":"$F$57*CH57","v":86000},{"$f":"CJ49*'[1]Hypo Cables'!$X$37","v":128},{"$f":"$F$57*CJ57","v":64000},{"$f":"CL49*'[1]Hypo Cables'!$X$37","v":236},{"$f":"$F$57*CL57","v":118000},{"$f":"CN49*'[1]Hypo Cables'!$X$37","v":176},{"$f":"$F$57*CN57","v":88000},{"$f":"CP49*'[1]Hypo Cables'!$X$37","v":232},{"$f":"$F$57*CP57","v":116000},{"$f":"CR49*'[1]Hypo Cables'!$X$37","v":216},{"$f":"$F$57*CR57","v":108000},{"$f":"CT49*'[1]Hypo Cables'!$X$37","v":460},{"$f":"$F$57*CT57","v":230000},{"$f":"CV49*'[1]Hypo Cables'!$X$37","v":264},{"$f":"$F$57*CV57","v":132000},{"$f":"CX49*'[1]Hypo Cables'!$X$37","v":192},{"$f":"$F$57*CX57","v":96000},{"$f":"CZ49*'[1]Hypo Cables'!$X$37","v":260},{"$f":"$F$57*CZ57","v":130000},{"$f":"DB49*'[1]Hypo Cables'!$X$37","v":216},{"$f":"$F$57*DB57","v":108000},{"$f":"DD49*'[1]Hypo Cables'!$X$37","v":208},{"$f":"$F$57*DD57","v":104000},3440000,{"$f":"DG49*'[1]Hypo Cables'!$X$37","v":236},{"$f":"$F$57*DG57","v":118000},{"$f":"DI49*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$F$57*DI57","v":106000},{"$f":"DK49*'[1]Hypo Cables'!$X$37","v":424},{"$f":"$F$57*DK57","v":212000},{"$f":"DM49*'[1]Hypo Cables'!$X$37","v":272},{"$f":"$F$57*DM57","v":136000},{"$f":"DO49*'[1]Hypo Cables'!$X$37","v":224},{"$f":"$F$57*DO57","v":112000},{"$f":"DQ49*'[1]Hypo Cables'!$X$37","v":196},{"$f":"$F$57*DQ57","v":98000},{"$f":"DS49*'[1]Hypo Cables'!$X$37","v":384},{"$f":"$F$57*DS57","v":192000},{"$f":"DU49*'[1]Hypo Cables'!$X$37","v":328},{"$f":"$F$57*DU57","v":164000},{"$f":"DW49*'[1]Hypo Cables'!$X$37","v":260},{"$f":"$F$57*DW57","v":130000},{"$f":"DY49*'[1]Hypo Cables'!$X$37","v":152},{"$f":"$F$57*DY57","v":76000},1344000,{"$f":"EB49*'[1]Hypo Cables'!$X$37","v":292},{"$f":"$F$57*EB57","v":146000},{"$f":"ED49*'[1]Hypo Cables'!$X$37","v":204},{"$f":"$F$57*ED57","v":102000},{"$f":"EF49*'[1]Hypo Cables'!$X$37","v":276},{"$f":"$F$57*EF57","v":138000},{"$f":"EH49*'[1]Hypo Cables'!$X$37","v":292},{"$f":"$F$57*EH57","v":146000},{"$f":"EJ49*'[1]Hypo Cables'!$X$37","v":224},{"$f":"$F$57*EJ57","v":112000},{"$f":"EL49*'[1]Hypo Cables'!$X$37","v":120},{"$f":"$F$57*EL57","v":60000},{"$f":"EN49*'[1]Hypo Cables'!$X$37","v":368},{"$f":"$F$57*EN57","v":184000},{"$f":"EP49*'[1]Hypo Cables'!$X$37","v":268},{"$f":"$F$57*EP57","v":134000},{"$f":"ER49*'[1]Hypo Cables'!$X$37","v":260},{"$f":"$F$57*ER57","v":130000},{"$f":"ET49*'[1]Hypo Cables'!$X$37","v":248},{"$f":"$F$57*ET57","v":124000},{"$f":"EV49*'[1]Hypo Cables'!$X$37","v":332},{"$f":"$F$57*EV57","v":166000},{"$f":"EX49*'[1]Hypo Cables'!$X$37","v":276},{"$f":"$F$57*EX57","v":138000},{"$f":"EZ49*'[1]Hypo Cables'!$X$37","v":216},{"$f":"$F$57*EZ57","v":108000},{"$f":"FB49*'[1]Hypo Cables'!$X$37","v":200},{"$f":"$F$57*FB57","v":100000},{"$f":"FD49*'[1]Hypo Cables'!$X$37","v":144},{"$f":"$F$57*FD57","v":72000},{"$f":"FF49*'[1]Hypo Cables'!$X$37","v":208},{"$f":"$F$57*FF57","v":104000},{"$f":"FH49*'[1]Hypo Cables'!$X$37","v":144},{"$f":"$F$57*FH57","v":72000},{"$f":"FJ49*'[1]Hypo Cables'!$X$37","v":296},{"$f":"$F$57*FJ57","v":148000},{"$f":"FL49*'[1]Hypo Cables'!$X$37","v":336},{"$f":"$F$57*FL57","v":168000},{"$f":"FN49*'[1]Hypo Cables'!$X$37","v":260},{"$f":"$F$57*FN57","v":130000},{"$f":"FP49*'[1]Hypo Cables'!$X$37","v":324},{"$f":"$F$57*FP57","v":162000},{"$f":"FR49*'[1]Hypo Cables'!$X$37","v":168},{"$f":"$F$57*FR57","v":84000},{"$f":"FT49*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$F$57*FT57","v":106000},{"$f":"FV49*'[1]Hypo Cables'!$X$37","v":244},{"$f":"$F$57*FV57","v":122000},{"$f":"FX49*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$F$57*FX57","v":106000},{"$f":"FZ49*'[1]Hypo Cables'!$X$37","v":300},{"$f":"$F$57*FZ57","v":150000},{"$f":"GB49*'[1]Hypo Cables'!$X$37","v":320},{"$f":"$F$57*GB57","v":160000},{"$f":"GD49*'[1]Hypo Cables'!$X$37","v":348},{"$f":"$F$57*GD57","v":174000},{"$f":"GF49*'[1]Hypo Cables'!$X$37","v":536},{"$f":"$F$57*GF57","v":268000},{"$f":"GH49*'[1]Hypo Cables'!$X$37","v":228},{"$f":"$F$57*GH57","v":114000},{"$f":"GJ49*'[1]Hypo Cables'!$X$37","v":260},{"$f":"$F$57*GJ57","v":130000},{"$f":"GL49*'[1]Hypo Cables'!$X$37","v":268},{"$f":"$F$57*GL57","v":134000},{"$f":"GN49*'[1]Hypo Cables'!$X$37","v":264},{"$f":"$F$57*GN57","v":132000},{"$f":"GP49*'[1]Hypo Cables'!$X$37","v":216},{"$f":"$F$57*GP57","v":108000},{"$f":"GR49*'[1]Hypo Cables'!$X$37","v":220},{"$f":"$F$57*GR57","v":110000},4542000]
[null,null,null,"Collier Atlas simple","u",{"$f":"VLOOKUP(D58,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":300},{"$f":"G49*'[1]Hypo Cables'!$X$38","v":960},{"$f":"$F$58*G58","v":288000},{"$f":"I49*'[1]Hypo Cables'!$X$38","v":288},{"$f":"$F$58*I58","v":86400},{"$f":"K49*'[1]Hypo Cables'!$X$38","v":456},{"$f":"$F$58*K58","v":136800},{"$f":"M49*'[1]Hypo Cables'!$X$38","v":592},{"$f":"$F$58*M58","v":177600},{"$f":"O49*'[1]Hypo Cables'!$X$38","v":200},{"$f":"$F$58*O58","v":60000},{"$f":"Q49*'[1]Hypo Cables'!$X$38","v":760},{"$f":"$F$58*Q58","v":228000},{"$f":"S49*'[1]Hypo Cables'!$X$38","v":936},{"$f":"$F$58*S58","v":280800},{"$f":"U49*'[1]Hypo Cables'!$X$38","v":768},{"$f":"$F$58*U58","v":230400},{"$f":"W49*'[1]Hypo Cables'!$X$38","v":672},{"$f":"$F$58*W58","v":201600},{"$f":"Y49*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$F$58*Y58","v":127200},1816800,{"$f":"AB49*'[1]Hypo Cables'!$X$38","v":648},{"$f":"$F$58*AB58","v":194400},{"$f":"AD49*'[1]Hypo Cables'!$X$38","v":744},{"$f":"$F$58*AD58","v":223200},417600,{"$f":"AG49*'[1]Hypo Cables'!$X$38","v":328},{"$f":"$F$58*AG58","v":98400},98400,{"$f":"AJ49*'[1]Hypo Cables'!$X$38","v":440},{"$f":"$F$58*AJ58","v":132000},{"$f":"AL49*'[1]Hypo Cables'!$X$38","v":304},{"$f":"$F$58*AL58","v":91200},{"$f":"AN49*'[1]Hypo Cables'!$X$38","v":376},{"$f":"$F$58*AN58","v":112800},{"$f":"AP49*'[1]Hypo Cables'!$X$38","v":872},{"$f":"$F$58*AP58","v":261600},{"$f":"AR49*'[1]Hypo Cables'!$X$38","v":448},{"$f":"$F$58*AR58","v":134400},{"$f":"AT49*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$F$58*AT58","v":127200},859200,{"$f":"AW49*'[1]Hypo Cables'!$X$38","v":440},{"$f":"$F$58*AW58","v":132000},132000,{"$f":"AZ49*'[1]Hypo Cables'!$X$38","v":552},{"$f":"$F$58*AZ58","v":165600},{"$f":"BB49*'[1]Hypo Cables'!$X$38","v":752},{"$f":"$F$58*BB58","v":225600},{"$f":"BD49*'[1]Hypo Cables'!$X$38","v":1040},{"$f":"$F$58*BD58","v":312000},{"$f":"BF49*'[1]Hypo Cables'!$X$38","v":552},{"$f":"$F$58*BF58","v":165600},{"$f":"BH49*'[1]Hypo Cables'!$X$38","v":360},{"$f":"$F$58*BH58","v":108000},{"$f":"BJ49*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$F$58*BJ58","v":127200},{"$f":"BL49*'[1]Hypo Cables'!$X$38","v":312},{"$f":"$F$58*BL58","v":93600},{"$f":"BN49*'[1]Hypo Cables'!$X$38","v":480},{"$f":"$F$58*BN58","v":144000},{"$f":"BP49*'[1]Hypo Cables'!$X$38","v":392},{"$f":"$F$58*BP58","v":117600},{"$f":"BR49*'[1]Hypo Cables'!$X$38","v":560},{"$f":"$F$58*BR58","v":168000},{"$f":"BT49*'[1]Hypo Cables'!$X$38","v":296},{"$f":"$F$58*BT58","v":88800},{"$f":"BV49*'[1]Hypo Cables'!$X$38","v":248},{"$f":"$F$58*BV58","v":74400},{"$f":"BX49*'[1]Hypo Cables'!$X$38","v":568},{"$f":"$F$58*BX58","v":170400},{"$f":"BZ49*'[1]Hypo Cables'!$X$38","v":744},{"$f":"$F$58*BZ58","v":223200},{"$f":"CB49*'[1]Hypo Cables'!$X$38","v":344},{"$f":"$F$58*CB58","v":103200},{"$f":"CD49*'[1]Hypo Cables'!$X$38","v":584},{"$f":"$F$58*CD58","v":175200},{"$f":"CF49*'[1]Hypo Cables'!$X$38","v":384},{"$f":"$F$58*CF58","v":115200},{"$f":"CH49*'[1]Hypo Cables'!$X$38","v":344},{"$f":"$F$58*CH58","v":103200},{"$f":"CJ49*'[1]Hypo Cables'!$X$38","v":256},{"$f":"$F$58*CJ58","v":76800},{"$f":"CL49*'[1]Hypo Cables'!$X$38","v":472},{"$f":"$F$58*CL58","v":141600},{"$f":"CN49*'[1]Hypo Cables'!$X$38","v":352},{"$f":"$F$58*CN58","v":105600},{"$f":"CP49*'[1]Hypo Cables'!$X$38","v":464},{"$f":"$F$58*CP58","v":139200},{"$f":"CR49*'[1]Hypo Cables'!$X$38","v":432},{"$f":"$F$58*CR58","v":129600},{"$f":"CT49*'[1]Hypo Cables'!$X$38","v":920},{"$f":"$F$58*CT58","v":276000},{"$f":"CV49*'[1]Hypo Cables'!$X$38","v":528},{"$f":"$F$58*CV58","v":158400},{"$f":"CX49*'[1]Hypo Cables'!$X$38","v":384},{"$f":"$F$58*CX58","v":115200},{"$f":"CZ49*'[1]Hypo Cables'!$X$38","v":520},{"$f":"$F$58*CZ58","v":156000},{"$f":"DB49*'[1]Hypo Cables'!$X$38","v":432},{"$f":"$F$58*DB58","v":129600},{"$f":"DD49*'[1]Hypo Cables'!$X$38","v":416},{"$f":"$F$58*DD58","v":124800},4128000,{"$f":"DG49*'[1]Hypo Cables'!$X$38","v":472},{"$f":"$F$58*DG58","v":141600},{"$f":"DI49*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$F$58*DI58","v":127200},{"$f":"DK49*'[1]Hypo Cables'!$X$38","v":848},{"$f":"$F$58*DK58","v":254400},{"$f":"DM49*'[1]Hypo Cables'!$X$38","v":544},{"$f":"$F$58*DM58","v":163200},{"$f":"DO49*'[1]Hypo Cables'!$X$38","v":448},{"$f":"$F$58*DO58","v":134400},{"$f":"DQ49*'[1]Hypo Cables'!$X$38","v":392},{"$f":"$F$58*DQ58","v":117600},{"$f":"DS49*'[1]Hypo Cables'!$X$38","v":768},{"$f":"$F$58*DS58","v":230400},{"$f":"DU49*'[1]Hypo Cables'!$X$38","v":656},{"$f":"$F$58*DU58","v":196800},{"$f":"DW49*'[1]Hypo Cables'!$X$38","v":520},{"$f":"$F$58*DW58","v":156000},{"$f":"DY49*'[1]Hypo Cables'!$X$38","v":304},{"$f":"$F$58*DY58","v":91200},1612800,{"$f":"EB49*'[1]Hypo Cables'!$X$38","v":584},{"$f":"$F$58*EB58","v":175200},{"$f":"ED49*'[1]Hypo Cables'!$X$38","v":408},{"$f":"$F$58*ED58","v":122400},{"$f":"EF49*'[1]Hypo Cables'!$X$38","v":552},{"$f":"$F$58*EF58","v":165600},{"$f":"EH49*'[1]Hypo Cables'!$X$38","v":584},{"$f":"$F$58*EH58","v":175200},{"$f":"EJ49*'[1]Hypo Cables'!$X$38","v":448},{"$f":"$F$58*EJ58","v":134400},{"$f":"EL49*'[1]Hypo Cables'!$X$38","v":240},{"$f":"$F$58*EL58","v":72000},{"$f":"EN49*'[1]Hypo Cables'!$X$38","v":736},{"$f":"$F$58*EN58","v":220800},{"$f":"EP49*'[1]Hypo Cables'!$X$38","v":536},{"$f":"$F$58*EP58","v":160800},{"$f":"ER49*'[1]Hypo Cables'!$X$38","v":520},{"$f":"$F$58*ER58","v":156000},{"$f":"ET49*'[1]Hypo Cables'!$X$38","v":496},{"$f":"$F$58*ET58","v":148800},{"$f":"EV49*'[1]Hypo Cables'!$X$38","v":664},{"$f":"$F$58*EV58","v":199200},{"$f":"EX49*'[1]Hypo Cables'!$X$38","v":552},{"$f":"$F$58*EX58","v":165600},{"$f":"EZ49*'[1]Hypo Cables'!$X$38","v":432},{"$f":"$F$58*EZ58","v":129600},{"$f":"FB49*'[1]Hypo Cables'!$X$38","v":400},{"$f":"$F$58*FB58","v":120000},{"$f":"FD49*'[1]Hypo Cables'!$X$38","v":288},{"$f":"$F$58*FD58","v":86400},{"$f":"FF49*'[1]Hypo Cables'!$X$38","v":416},{"$f":"$F$58*FF58","v":124800},{"$f":"FH49*'[1]Hypo Cables'!$X$38","v":288},{"$f":"$F$58*FH58","v":86400},{"$f":"FJ49*'[1]Hypo Cables'!$X$38","v":592},{"$f":"$F$58*FJ58","v":177600},{"$f":"FL49*'[1]Hypo Cables'!$X$38","v":672},{"$f":"$F$58*FL58","v":201600},{"$f":"FN49*'[1]Hypo Cables'!$X$38","v":520},{"$f":"$F$58*FN58","v":156000},{"$f":"FP49*'[1]Hypo Cables'!$X$38","v":648},{"$f":"$F$58*FP58","v":194400},{"$f":"FR49*'[1]Hypo Cables'!$X$38","v":336},{"$f":"$F$58*FR58","v":100800},{"$f":"FT49*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$F$58*FT58","v":127200},{"$f":"FV49*'[1]Hypo Cables'!$X$38","v":488},{"$f":"$F$58*FV58","v":146400},{"$f":"FX49*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$F$58*FX58","v":127200},{"$f":"FZ49*'[1]Hypo Cables'!$X$38","v":600},{"$f":"$F$58*FZ58","v":180000},{"$f":"GB49*'[1]Hypo Cables'!$X$38","v":640},{"$f":"$F$58*GB58","v":192000},{"$f":"GD49*'[1]Hypo Cables'!$X$38","v":696},{"$f":"$F$58*GD58","v":208800},{"$f":"GF49*'[1]Hypo Cables'!$X$38","v":1072},{"$f":"$F$58*GF58","v":321600},{"$f":"GH49*'[1]Hypo Cables'!$X$38","v":456},{"$f":"$F$58*GH58","v":136800},{"$f":"GJ49*'[1]Hypo Cables'!$X$38","v":520},{"$f":"$F$58*GJ58","v":156000},{"$f":"GL49*'[1]Hypo Cables'!$X$38","v":536},{"$f":"$F$58*GL58","v":160800},{"$f":"GN49*'[1]Hypo Cables'!$X$38","v":528},{"$f":"$F$58*GN58","v":158400},{"$f":"GP49*'[1]Hypo Cables'!$X$38","v":432},{"$f":"$F$58*GP58","v":129600},{"$f":"GR49*'[1]Hypo Cables'!$X$38","v":440},{"$f":"$F$58*GR58","v":132000},5450400]
[null,null,null,"Bride de scellement","u",{"$f":"VLOOKUP(D59,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":800},{"$f":"G49*'[1]Hypo Cables'!$X$39","v":480},{"$f":"$F$59*G59","v":384000},{"$f":"I49*'[1]Hypo Cables'!$X$39","v":144},{"$f":"$F$59*I59","v":115200},{"$f":"K49*'[1]Hypo Cables'!$X$39","v":228},{"$f":"$F$59*K59","v":182400},{"$f":"M49*'[1]Hypo Cables'!$X$39","v":296},{"$f":"$F$59*M59","v":236800},{"$f":"O49*'[1]Hypo Cables'!$X$39","v":100},{"$f":"$F$59*O59","v":80000},{"$f":"Q49*'[1]Hypo Cables'!$X$39","v":380},{"$f":"$F$59*Q59","v":304000},{"$f":"S49*'[1]Hypo Cables'!$X$39","v":468},{"$f":"$F$59*S59","v":374400},{"$f":"U49*'[1]Hypo Cables'!$X$39","v":384},{"$f":"$F$59*U59","v":307200},{"$f":"W49*'[1]Hypo Cables'!$X$39","v":336},{"$f":"$F$59*W59","v":268800},{"$f":"Y49*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$F$59*Y59","v":169600},2422400,{"$f":"AB49*'[1]Hypo Cables'!$X$39","v":324},{"$f":"$F$59*AB59","v":259200},{"$f":"AD49*'[1]Hypo Cables'!$X$39","v":372},{"$f":"$F$59*AD59","v":297600},556800,{"$f":"AG49*'[1]Hypo Cables'!$X$39","v":164},{"$f":"$F$59*AG59","v":131200},131200,{"$f":"AJ49*'[1]Hypo Cables'!$X$39","v":220},{"$f":"$F$59*AJ59","v":176000},{"$f":"AL49*'[1]Hypo Cables'!$X$39","v":152},{"$f":"$F$59*AL59","v":121600},{"$f":"AN49*'[1]Hypo Cables'!$X$39","v":188},{"$f":"$F$59*AN59","v":150400},{"$f":"AP49*'[1]Hypo Cables'!$X$39","v":436},{"$f":"$F$59*AP59","v":348800},{"$f":"AR49*'[1]Hypo Cables'!$X$39","v":224},{"$f":"$F$59*AR59","v":179200},{"$f":"AT49*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$F$59*AT59","v":169600},1145600,{"$f":"AW49*'[1]Hypo Cables'!$X$39","v":220},{"$f":"$F$59*AW59","v":176000},176000,{"$f":"AZ49*'[1]Hypo Cables'!$X$39","v":276},{"$f":"$F$59*AZ59","v":220800},{"$f":"BB49*'[1]Hypo Cables'!$X$39","v":376},{"$f":"$F$59*BB59","v":300800},{"$f":"BD49*'[1]Hypo Cables'!$X$39","v":520},{"$f":"$F$59*BD59","v":416000},{"$f":"BF49*'[1]Hypo Cables'!$X$39","v":276},{"$f":"$F$59*BF59","v":220800},{"$f":"BH49*'[1]Hypo Cables'!$X$39","v":180},{"$f":"$F$59*BH59","v":144000},{"$f":"BJ49*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$F$59*BJ59","v":169600},{"$f":"BL49*'[1]Hypo Cables'!$X$39","v":156},{"$f":"$F$59*BL59","v":124800},{"$f":"BN49*'[1]Hypo Cables'!$X$39","v":240},{"$f":"$F$59*BN59","v":192000},{"$f":"BP49*'[1]Hypo Cables'!$X$39","v":196},{"$f":"$F$59*BP59","v":156800},{"$f":"BR49*'[1]Hypo Cables'!$X$39","v":280},{"$f":"$F$59*BR59","v":224000},{"$f":"BT49*'[1]Hypo Cables'!$X$39","v":148},{"$f":"$F$59*BT59","v":118400},{"$f":"BV49*'[1]Hypo Cables'!$X$39","v":124},{"$f":"$F$59*BV59","v":99200},{"$f":"BX49*'[1]Hypo Cables'!$X$39","v":284},{"$f":"$F$59*BX59","v":227200},{"$f":"BZ49*'[1]Hypo Cables'!$X$39","v":372},{"$f":"$F$59*BZ59","v":297600},{"$f":"CB49*'[1]Hypo Cables'!$X$39","v":172},{"$f":"$F$59*CB59","v":137600},{"$f":"CD49*'[1]Hypo Cables'!$X$39","v":292},{"$f":"$F$59*CD59","v":233600},{"$f":"CF49*'[1]Hypo Cables'!$X$39","v":192},{"$f":"$F$59*CF59","v":153600},{"$f":"CH49*'[1]Hypo Cables'!$X$39","v":172},{"$f":"$F$59*CH59","v":137600},{"$f":"CJ49*'[1]Hypo Cables'!$X$39","v":128},{"$f":"$F$59*CJ59","v":102400},{"$f":"CL49*'[1]Hypo Cables'!$X$39","v":236},{"$f":"$F$59*CL59","v":188800},{"$f":"CN49*'[1]Hypo Cables'!$X$39","v":176},{"$f":"$F$59*CN59","v":140800},{"$f":"CP49*'[1]Hypo Cables'!$X$39","v":232},{"$f":"$F$59*CP59","v":185600},{"$f":"CR49*'[1]Hypo Cables'!$X$39","v":216},{"$f":"$F$59*CR59","v":172800},{"$f":"CT49*'[1]Hypo Cables'!$X$39","v":460},{"$f":"$F$59*CT59","v":368000},{"$f":"CV49*'[1]Hypo Cables'!$X$39","v":264},{"$f":"$F$59*CV59","v":211200},{"$f":"CX49*'[1]Hypo Cables'!$X$39","v":192},{"$f":"$F$59*CX59","v":153600},{"$f":"CZ49*'[1]Hypo Cables'!$X$39","v":260},{"$f":"$F$59*CZ59","v":208000},{"$f":"DB49*'[1]Hypo Cables'!$X$39","v":216},{"$f":"$F$59*DB59","v":172800},{"$f":"DD49*'[1]Hypo Cables'!$X$39","v":208},{"$f":"$F$59*DD59","v":166400},5504000,{"$f":"DG49*'[1]Hypo Cables'!$X$39","v":236},{"$f":"$F$59*DG59","v":188800},{"$f":"DI49*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$F$59*DI59","v":169600},{"$f":"DK49*'[1]Hypo Cables'!$X$39","v":424},{"$f":"$F$59*DK59","v":339200},{"$f":"DM49*'[1]Hypo Cables'!$X$39","v":272},{"$f":"$F$59*DM59","v":217600},{"$f":"DO49*'[1]Hypo Cables'!$X$39","v":224},{"$f":"$F$59*DO59","v":179200},{"$f":"DQ49*'[1]Hypo Cables'!$X$39","v":196},{"$f":"$F$59*DQ59","v":156800},{"$f":"DS49*'[1]Hypo Cables'!$X$39","v":384},{"$f":"$F$59*DS59","v":307200},{"$f":"DU49*'[1]Hypo Cables'!$X$39","v":328},{"$f":"$F$59*DU59","v":262400},{"$f":"DW49*'[1]Hypo Cables'!$X$39","v":260},{"$f":"$F$59*DW59","v":208000},{"$f":"DY49*'[1]Hypo Cables'!$X$39","v":152},{"$f":"$F$59*DY59","v":121600},2150400,{"$f":"EB49*'[1]Hypo Cables'!$X$39","v":292},{"$f":"$F$59*EB59","v":233600},{"$f":"ED49*'[1]Hypo Cables'!$X$39","v":204},{"$f":"$F$59*ED59","v":163200},{"$f":"EF49*'[1]Hypo Cables'!$X$39","v":276},{"$f":"$F$59*EF59","v":220800},{"$f":"EH49*'[1]Hypo Cables'!$X$39","v":292},{"$f":"$F$59*EH59","v":233600},{"$f":"EJ49*'[1]Hypo Cables'!$X$39","v":224},{"$f":"$F$59*EJ59","v":179200},{"$f":"EL49*'[1]Hypo Cables'!$X$39","v":120},{"$f":"$F$59*EL59","v":96000},{"$f":"EN49*'[1]Hypo Cables'!$X$39","v":368},{"$f":"$F$59*EN59","v":294400},{"$f":"EP49*'[1]Hypo Cables'!$X$39","v":268},{"$f":"$F$59*EP59","v":214400},{"$f":"ER49*'[1]Hypo Cables'!$X$39","v":260},{"$f":"$F$59*ER59","v":208000},{"$f":"ET49*'[1]Hypo Cables'!$X$39","v":248},{"$f":"$F$59*ET59","v":198400},{"$f":"EV49*'[1]Hypo Cables'!$X$39","v":332},{"$f":"$F$59*EV59","v":265600},{"$f":"EX49*'[1]Hypo Cables'!$X$39","v":276},{"$f":"$F$59*EX59","v":220800},{"$f":"EZ49*'[1]Hypo Cables'!$X$39","v":216},{"$f":"$F$59*EZ59","v":172800},{"$f":"FB49*'[1]Hypo Cables'!$X$39","v":200},{"$f":"$F$59*FB59","v":160000},{"$f":"FD49*'[1]Hypo Cables'!$X$39","v":144},{"$f":"$F$59*FD59","v":115200},{"$f":"FF49*'[1]Hypo Cables'!$X$39","v":208},{"$f":"$F$59*FF59","v":166400},{"$f":"FH49*'[1]Hypo Cables'!$X$39","v":144},{"$f":"$F$59*FH59","v":115200},{"$f":"FJ49*'[1]Hypo Cables'!$X$39","v":296},{"$f":"$F$59*FJ59","v":236800},{"$f":"FL49*'[1]Hypo Cables'!$X$39","v":336},{"$f":"$F$59*FL59","v":268800},{"$f":"FN49*'[1]Hypo Cables'!$X$39","v":260},{"$f":"$F$59*FN59","v":208000},{"$f":"FP49*'[1]Hypo Cables'!$X$39","v":324},{"$f":"$F$59*FP59","v":259200},{"$f":"FR49*'[1]Hypo Cables'!$X$39","v":168},{"$f":"$F$59*FR59","v":134400},{"$f":"FT49*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$F$59*FT59","v":169600},{"$f":"FV49*'[1]Hypo Cables'!$X$39","v":244},{"$f":"$F$59*FV59","v":195200},{"$f":"FX49*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$F$59*FX59","v":169600},{"$f":"FZ49*'[1]Hypo Cables'!$X$39","v":300},{"$f":"$F$59*FZ59","v":240000},{"$f":"GB49*'[1]Hypo Cables'!$X$39","v":320},{"$f":"$F$59*GB59","v":256000},{"$f":"GD49*'[1]Hypo Cables'!$X$39","v":348},{"$f":"$F$59*GD59","v":278400},{"$f":"GF49*'[1]Hypo Cables'!$X$39","v":536},{"$f":"$F$59*GF59","v":428800},{"$f":"GH49*'[1]Hypo Cables'!$X$39","v":228},{"$f":"$F$59*GH59","v":182400},{"$f":"GJ49*'[1]Hypo Cables'!$X$39","v":260},{"$f":"$F$59*GJ59","v":208000},{"$f":"GL49*'[1]Hypo Cables'!$X$39","v":268},{"$f":"$F$59*GL59","v":214400},{"$f":"GN49*'[1]Hypo Cables'!$X$39","v":264},{"$f":"$F$59*GN59","v":211200},{"$f":"GP49*'[1]Hypo Cables'!$X$39","v":216},{"$f":"$F$59*GP59","v":172800},{"$f":"GR49*'[1]Hypo Cables'!$X$39","v":220},{"$f":"$F$59*GR59","v":176000},7267200]
[null,null,null,"Coffret comptage monophasé","u",{"$f":"VLOOKUP(D60,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":8000},{"$f":"G62","v":119},{"$f":"$F$60*G60","v":952000},{"$f":"I62","v":35},{"$f":"$F$60*I60","v":280000},{"$f":"K62","v":56},{"$f":"$F$60*K60","v":448000},{"$f":"M62","v":73},{"$f":"$F$60*M60","v":584000},{"$f":"O62","v":24},{"$f":"$F$60*O60","v":192000},{"$f":"Q62","v":94},{"$f":"$F$60*Q60","v":752000},{"$f":"S62","v":116},{"$f":"$F$60*S60","v":928000},{"$f":"U62","v":95},{"$f":"$F$60*U60","v":760000},{"$f":"W62","v":83},{"$f":"$F$60*W60","v":664000},{"$f":"Y62","v":52},{"$f":"$F$60*Y60","v":416000},5976000,{"$f":"AB62","v":80},{"$f":"$F$60*AB60","v":640000},{"$f":"AD62","v":92},{"$f":"$F$60*AD60","v":736000},1376000,{"$f":"AG62","v":40},{"$f":"$F$60*AG60","v":320000},320000,{"$f":"AJ62","v":54},{"$f":"$F$60*AJ60","v":432000},{"$f":"AL62","v":37},{"$f":"$F$60*AL60","v":296000},{"$f":"AN62","v":46},{"$f":"$F$60*AN60","v":368000},{"$f":"AP62","v":108},{"$f":"$F$60*AP60","v":864000},{"$f":"AR62","v":55},{"$f":"$F$60*AR60","v":440000},{"$f":"AT62","v":52},{"$f":"$F$60*AT60","v":416000},2816000,{"$f":"AW62","v":54},{"$f":"$F$60*AW60","v":432000},432000,{"$f":"AZ62","v":68},{"$f":"$F$60*AZ60","v":544000},{"$f":"BB62","v":93},{"$f":"$F$60*BB60","v":744000},{"$f":"BD62","v":129},{"$f":"$F$60*BD60","v":1032000},{"$f":"BF62","v":68},{"$f":"$F$60*BF60","v":544000},{"$f":"BH62","v":44},{"$f":"$F$60*BH60","v":352000},{"$f":"BJ62","v":52},{"$f":"$F$60*BJ60","v":416000},{"$f":"BL62","v":38},{"$f":"$F$60*BL60","v":304000},{"$f":"BN62","v":59},{"$f":"$F$60*BN60","v":472000},{"$f":"BP62","v":48},{"$f":"$F$60*BP60","v":384000},{"$f":"BR62","v":69},{"$f":"$F$60*BR60","v":552000},{"$f":"BT62","v":36},{"$f":"$F$60*BT60","v":288000},{"$f":"BV62","v":30},{"$f":"$F$60*BV60","v":240000},{"$f":"BX62","v":70},{"$f":"$F$60*BX60","v":560000},{"$f":"BZ62","v":92},{"$f":"$F$60*BZ60","v":736000},{"$f":"CB62","v":42},{"$f":"$F$60*CB60","v":336000},{"$f":"CD62","v":72},{"$f":"$F$60*CD60","v":576000},{"$f":"CF62","v":47},{"$f":"$F$60*CF60","v":376000},{"$f":"CH62","v":42},{"$f":"$F$60*CH60","v":336000},{"$f":"CJ62","v":31},{"$f":"$F$60*CJ60","v":248000},{"$f":"CL62","v":58},{"$f":"$F$60*CL60","v":464000},{"$f":"CN62","v":43},{"$f":"$F$60*CN60","v":344000},{"$f":"CP62","v":57},{"$f":"$F$60*CP60","v":456000},{"$f":"CR62","v":53},{"$f":"$F$60*CR60","v":424000},{"$f":"CT62","v":114},{"$f":"$F$60*CT60","v":912000},{"$f":"CV62","v":65},{"$f":"$F$60*CV60","v":520000},{"$f":"CX62","v":47},{"$f":"$F$60*CX60","v":376000},{"$f":"CZ62","v":64},{"$f":"$F$60*CZ60","v":512000},{"$f":"DB62","v":53},{"$f":"$F$60*DB60","v":424000},{"$f":"DD62","v":51},{"$f":"$F$60*DD60","v":408000},13536000,{"$f":"DG62","v":58},{"$f":"$F$60*DG60","v":464000},{"$f":"DI62","v":52},{"$f":"$F$60*DI60","v":416000},{"$f":"DK62","v":105},{"$f":"$F$60*DK60","v":840000},{"$f":"DM62","v":67},{"$f":"$F$60*DM60","v":536000},{"$f":"DO62","v":55},{"$f":"$F$60*DO60","v":440000},{"$f":"DQ62","v":48},{"$f":"$F$60*DQ60","v":384000},{"$f":"DS62","v":95},{"$f":"$F$60*DS60","v":760000},{"$f":"DU62","v":81},{"$f":"$F$60*DU60","v":648000},{"$f":"DW62","v":64},{"$f":"$F$60*DW60","v":512000},{"$f":"DY62","v":37},{"$f":"$F$60*DY60","v":296000},5296000,{"$f":"EB62","v":72},{"$f":"$F$60*EB60","v":576000},{"$f":"ED62","v":50},{"$f":"$F$60*ED60","v":400000},{"$f":"EF62","v":68},{"$f":"$F$60*EF60","v":544000},{"$f":"EH62","v":72},{"$f":"$F$60*EH60","v":576000},{"$f":"EJ62","v":55},{"$f":"$F$60*EJ60","v":440000},{"$f":"EL62","v":29},{"$f":"$F$60*EL60","v":232000},{"$f":"EN62","v":91},{"$f":"$F$60*EN60","v":728000},{"$f":"EP62","v":66},{"$f":"$F$60*EP60","v":528000},{"$f":"ER62","v":64},{"$f":"$F$60*ER60","v":512000},{"$f":"ET62","v":61},{"$f":"$F$60*ET60","v":488000},{"$f":"EV62","v":82},{"$f":"$F$60*EV60","v":656000},{"$f":"EX62","v":68},{"$f":"$F$60*EX60","v":544000},{"$f":"EZ62","v":53},{"$f":"$F$60*EZ60","v":424000},{"$f":"FB62","v":49},{"$f":"$F$60*FB60","v":392000},{"$f":"FD62","v":35},{"$f":"$F$60*FD60","v":280000},{"$f":"FF62","v":51},{"$f":"$F$60*FF60","v":408000},{"$f":"FH62","v":35},{"$f":"$F$60*FH60","v":280000},{"$f":"FJ62","v":73},{"$f":"$F$60*FJ60","v":584000},{"$f":"FL62","v":83},{"$f":"$F$60*FL60","v":664000},{"$f":"FN62","v":64},{"$f":"$F$60*FN60","v":512000},{"$f":"FP62","v":80},{"$f":"$F$60*FP60","v":640000},{"$f":"FR62","v":41},{"$f":"$F$60*FR60","v":328000},{"$f":"FT62","v":52},{"$f":"$F$60*FT60","v":416000},{"$f":"FV62","v":60},{"$f":"$F$60*FV60","v":480000},{"$f":"FX62","v":52},{"$f":"$F$60*FX60","v":416000},{"$f":"FZ62","v":74},{"$f":"$F$60*FZ60","v":592000},{"$f":"GB62","v":79},{"$f":"$F$60*GB60","v":632000},{"$f":"GD62","v":86},{"$f":"$F$60*GD60","v":688000},{"$f":"GF62","v":133},{"$f":"$F$60*GF60","v":1064000},{"$f":"GH62","v":56},{"$f":"$F$60*GH60","v":448000},{"$f":"GJ62","v":64},{"$f":"$F$60*GJ60","v":512000},{"$f":"GL62","v":66},{"$f":"$F$60*GL60","v":528000},{"$f":"GN62","v":65},{"$f":"$F$60*GN60","v":520000},{"$f":"GP62","v":53},{"$f":"$F$60*GP60","v":424000},{"$f":"GR62","v":54},{"$f":"$F$60*GR60","v":432000},17888000]
[null,null,null,"Coffret comptage triphasé","u",{"$f":"VLOOKUP(D61,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":15000},{"$f":"G51","v":32},{"$f":"$F$61*G61","v":480000},{"$f":"I51","v":8},{"$f":"$F$61*I61","v":120000},{"$f":"K51","v":8},{"$f":"$F$61*K61","v":120000},{"$f":"M51","v":8},{"$f":"$F$61*M61","v":120000},{"$f":"O51","v":8},{"$f":"$F$61*O61","v":120000},{"$f":"Q51","v":8},{"$f":"$F$61*Q61","v":120000},{"$f":"S51","v":8},{"$f":"$F$61*S61","v":120000},{"$f":"U51","v":16},{"$f":"$F$61*U61","v":240000},{"$f":"W51","v":8},{"$f":"$F$61*W61","v":120000},{"$f":"Y51","v":8},{"$f":"$F$61*Y61","v":120000},1680000,{"$f":"AB51","v":8},{"$f":"$F$61*AB61","v":120000},{"$f":"AD51","v":8},{"$f":"$F$61*AD61","v":120000},240000,{"$f":"AG51","v":8},{"$f":"$F$61*AG61","v":120000},120000,{"$f":"AJ51","v":8},{"$f":"$F$61*AJ61","v":120000},{"$f":"AL51","v":8},{"$f":"$F$61*AL61","v":120000},{"$f":"AN51","v":8},{"$f":"$F$61*AN61","v":120000},{"$f":"AP51","v":8},{"$f":"$F$61*AP61","v":120000},{"$f":"AR51","v":8},{"$f":"$F$61*AR61","v":120000},{"$f":"AT51","v":8},{"$f":"$F$61*AT61","v":120000},720000,{"$f":"AW51","v":8},{"$f":"$F$61*AW61","v":120000},120000,{"$f":"AZ51","v":16},{"$f":"$F$61*AZ61","v":240000},{"$f":"BB51","v":8},{"$f":"$F$61*BB61","v":120000},{"$f":"BD51","v":16},{"$f":"$F$61*BD61","v":240000},{"$f":"BF51","v":8},{"$f":"$F$61*BF61","v":120000},{"$f":"BH51","v":8},{"$f":"$F$61*BH61","v":120000},{"$f":"BJ51","v":8},{"$f":"$F$61*BJ61","v":120000},{"$f":"BL51","v":8},{"$f":"$F$61*BL61","v":120000},{"$f":"BN51","v":8},{"$f":"$F$61*BN61","v":120000},{"$f":"BP51","v":8},{"$f":"$F$61*BP61","v":120000},{"$f":"BR51","v":8},{"$f":"$F$61*BR61","v":120000},{"$f":"BT51","v":8},{"$f":"$F$61*BT61","v":120000},{"$f":"BV51","v":16},{"$f":"$F$61*BV61","v":240000},{"$f":"BX51","v":8},{"$f":"$F$61*BX61","v":120000},{"$f":"BZ51","v":8},{"$f":"$F$61*BZ61","v":120000},{"$f":"CB51","v":8},{"$f":"$F$61*CB61","v":120000},{"$f":"CD51","v":16},{"$f":"$F$61*CD61","v":240000},{"$f":"CF51","v":8},{"$f":"$F$61*CF61","v":120000},{"$f":"CH51","v":8},{"$f":"$F$61*CH61","v":120000},{"$f":"CJ51","v":8},{"$f":"$F$61*CJ61","v":120000},{"$f":"CL51","v":8},{"$f":"$F$61*CL61","v":120000},{"$f":"CN51","v":8},{"$f":"$F$61*CN61","v":120000},{"$f":"CP51","v":8},{"$f":"$F$61*CP61","v":120000},{"$f":"CR51","v":8},{"$f":"$F$61*CR61","v":120000},{"$f":"CT51","v":16},{"$f":"$F$61*CT61","v":240000},{"$f":"CV51","v":8},{"$f":"$F$61*CV61","v":120000},{"$f":"CX51","v":8},{"$f":"$F$61*CX61","v":120000},{"$f":"CZ51","v":8},{"$f":"$F$61*CZ61","v":120000},{"$f":"DB51","v":8},{"$f":"$F$61*DB61","v":120000},{"$f":"DD51","v":8},{"$f":"$F$61*DD61","v":120000},3960000,{"$f":"DG51","v":8},{"$f":"$F$61*DG61","v":120000},{"$f":"DI51","v":8},{"$f":"$F$61*DI61","v":120000},{"$f":"DK51","v":8},{"$f":"$F$61*DK61","v":120000},{"$f":"DM51","v":8},{"$f":"$F$61*DM61","v":120000},{"$f":"DO51","v":8},{"$f":"$F$61*DO61","v":120000},{"$f":"DQ51","v":8},{"$f":"$F$61*DQ61","v":120000},{"$f":"DS51","v":8},{"$f":"$F$61*DS61","v":120000},{"$f":"DU51","v":8},{"$f":"$F$61*DU61","v":120000},{"$f":"DW51","v":8},{"$f":"$F$61*DW61","v":120000},{"$f":"DY51","v":8},{"$f":"$F$61*DY61","v":120000},1200000,{"$f":"EB51","v":8},{"$f":"$F$61*EB61","v":120000},{"$f":"ED51","v":8},{"$f":"$F$61*ED61","v":120000},{"$f":"EF51","v":8},{"$f":"$F$61*EF61","v":120000},{"$f":"EH51","v":8},{"$f":"$F$61*EH61","v":120000},{"$f":"EJ51","v":8},{"$f":"$F$61*EJ61","v":120000},{"$f":"EL51","v":8},{"$f":"$F$61*EL61","v":120000},{"$f":"EN51","v":8},{"$f":"$F$61*EN61","v":120000},{"$f":"EP51","v":8},{"$f":"$F$61*EP61","v":120000},{"$f":"ER51","v":8},{"$f":"$F$61*ER61","v":120000},{"$f":"ET51","v":8},{"$f":"$F$61*ET61","v":120000},{"$f":"EV51","v":16},{"$f":"$F$61*EV61","v":240000},{"$f":"EX51","v":8},{"$f":"$F$61*EX61","v":120000},{"$f":"EZ51","v":8},{"$f":"$F$61*EZ61","v":120000},{"$f":"FB51","v":8},{"$f":"$F$61*FB61","v":120000},{"$f":"FD51","v":8},{"$f":"$F$61*FD61","v":120000},{"$f":"FF51","v":8},{"$f":"$F$61*FF61","v":120000},{"$f":"FH51","v":8},{"$f":"$F$61*FH61","v":120000},{"$f":"FJ51","v":8},{"$f":"$F$61*FJ61","v":120000},{"$f":"FL51","v":8},{"$f":"$F$61*FL61","v":120000},{"$f":"FN51","v":8},{"$f":"$F$61*FN61","v":120000},{"$f":"FP51","v":24},{"$f":"$F$61*FP61","v":360000},{"$f":"FR51","v":8},{"$f":"$F$61*FR61","v":120000},{"$f":"FT51","v":8},{"$f":"$F$61*FT61","v":120000},{"$f":"FV51","v":8},{"$f":"$F$61*FV61","v":120000},{"$f":"FX51","v":8},{"$f":"$F$61*FX61","v":120000},{"$f":"FZ51","v":8},{"$f":"$F$61*FZ61","v":120000},{"$f":"GB51","v":16},{"$f":"$F$61*GB61","v":240000},{"$f":"GD51","v":8},{"$f":"$F$61*GD61","v":120000},{"$f":"GF51","v":8},{"$f":"$F$61*GF61","v":120000},{"$f":"GH51","v":8},{"$f":"$F$61*GH61","v":120000},{"$f":"GJ51","v":8},{"$f":"$F$61*GJ61","v":120000},{"$f":"GL51","v":8},{"$f":"$F$61*GL61","v":120000},{"$f":"GN51","v":8},{"$f":"$F$61*GN61","v":120000},{"$f":"GP51","v":8},{"$f":"$F$61*GP61","v":120000},{"$f":"GR51","v":8},{"$f":"$F$61*GR61","v":120000},4680000]
[null,null,null,"Compteur monophasé","u",{"$f":"VLOOKUP(D62,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":14000},119,1666000,35,490000,56,784000,73,1022000,24,336000,94,1316000,116,1624000,95,1330000,83,1162000,52,728000,10458000,80,1120000,92,1288000,2408000,40,560000,560000,54,756000,37,518000,46,644000,108,1512000,55,770000,52,728000,4928000,54,756000,756000,68,952000,93,1302000,129,1806000,68,952000,44,616000,52,728000,38,532000,59,826000,48,672000,69,966000,36,504000,30,420000,70,980000,92,1288000,42,588000,72,1008000,47,658000,42,588000,31,434000,58,812000,43,602000,57,798000,53,742000,114,1596000,65,910000,47,658000,64,896000,53,742000,51,714000,23688000,58,812000,52,728000,105,1470000,67,938000,55,770000,48,672000,95,1330000,81,1134000,64,896000,37,518000,9268000,72,1008000,50,700000,68,952000,72,1008000,55,770000,29,406000,91,1274000,66,924000,64,896000,61,854000,82,1148000,68,952000,53,742000,49,686000,35,490000,51,714000,35,490000,73,1022000,83,1162000,64,896000,80,1120000,41,574000,52,728000,60,840000,52,728000,74,1036000,79,1106000,86,1204000,133,1862000,56,784000,64,896000,66,924000,65,910000,53,742000,54,756000,31304000]
[null,null,null,"Compteur triphasé","u",{"$f":"VLOOKUP(D63,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":43621},8,348968,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,4,174484,2,87242,2,87242,1221388,2,87242,2,87242,174484,2,87242,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,523452,2,87242,87242,4,174484,2,87242,4,174484,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,4,174484,2,87242,2,87242,2,87242,4,174484,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,4,174484,2,87242,2,87242,2,87242,2,87242,2,87242,2878986,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,872420,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,4,174484,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,6,261726,2,87242,2,87242,2,87242,2,87242,2,87242,4,174484,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,2,87242,3402438,null,{"$f":"+GU34+GU6","v":14237343674.190701}]
[null,null,null,"Main d'œuvre","ff",{"$f":"VLOOKUP(D64,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":3000},{"$f":"G49*'[1]Hypo Cables'!$X$44","v":120},{"$f":"$F$64*G64","v":360000},{"$f":"I49*'[1]Hypo Cables'!$X$44","v":36},{"$f":"$F$64*I64","v":108000},{"$f":"K49*'[1]Hypo Cables'!$X$44","v":57},{"$f":"$F$64*K64","v":171000},{"$f":"M49*'[1]Hypo Cables'!$X$44","v":74},{"$f":"$F$64*M64","v":222000},{"$f":"O49*'[1]Hypo Cables'!$X$44","v":25},{"$f":"$F$64*O64","v":75000},{"$f":"Q49*'[1]Hypo Cables'!$X$44","v":95},{"$f":"$F$64*Q64","v":285000},{"$f":"S49*'[1]Hypo Cables'!$X$44","v":117},{"$f":"$F$64*S64","v":351000},{"$f":"U49*'[1]Hypo Cables'!$X$44","v":96},{"$f":"$F$64*U64","v":288000},{"$f":"W49*'[1]Hypo Cables'!$X$44","v":84},{"$f":"$F$64*W64","v":252000},{"$f":"Y49*'[1]Hypo Cables'!$X$44","v":53},{"$f":"$F$64*Y64","v":159000},2271000,{"$f":"AB49*'[1]Hypo Cables'!$X$44","v":81},{"$f":"$F$64*AB64","v":243000},{"$f":"AD49*'[1]Hypo Cables'!$X$44","v":93},{"$f":"$F$64*AD64","v":279000},522000,{"$f":"AG49*'[1]Hypo Cables'!$X$44","v":41},{"$f":"$F$64*AG64","v":123000},123000,{"$f":"AJ49*'[1]Hypo Cables'!$X$44","v":55},{"$f":"$F$64*AJ64","v":165000},{"$f":"AL49*'[1]Hypo Cables'!$X$44","v":38},{"$f":"$F$64*AL64","v":114000},{"$f":"AN49*'[1]Hypo Cables'!$X$44","v":47},{"$f":"$F$64*AN64","v":141000},{"$f":"AP49*'[1]Hypo Cables'!$X$44","v":109},{"$f":"$F$64*AP64","v":327000},{"$f":"AR49*'[1]Hypo Cables'!$X$44","v":56},{"$f":"$F$64*AR64","v":168000},{"$f":"AT49*'[1]Hypo Cables'!$X$44","v":53},{"$f":"$F$64*AT64","v":159000},1074000,{"$f":"AW49*'[1]Hypo Cables'!$X$44","v":55},{"$f":"$F$64*AW64","v":165000},165000,{"$f":"AZ49*'[1]Hypo Cables'!$X$44","v":69},{"$f":"$F$64*AZ64","v":207000},{"$f":"BB49*'[1]Hypo Cables'!$X$44","v":94},{"$f":"$F$64*BB64","v":282000},{"$f":"BD49*'[1]Hypo Cables'!$X$44","v":130},{"$f":"$F$64*BD64","v":390000},{"$f":"BF49*'[1]Hypo Cables'!$X$44","v":69},{"$f":"$F$64*BF64","v":207000},{"$f":"BH49*'[1]Hypo Cables'!$X$44","v":45},{"$f":"$F$64*BH64","v":135000},{"$f":"BJ49*'[1]Hypo Cables'!$X$44","v":53},{"$f":"$F$64*BJ64","v":159000},{"$f":"BL49*'[1]Hypo Cables'!$X$44","v":39},{"$f":"$F$64*BL64","v":117000},{"$f":"BN49*'[1]Hypo Cables'!$X$44","v":60},{"$f":"$F$64*BN64","v":180000},{"$f":"BP49*'[1]Hypo Cables'!$X$44","v":49},{"$f":"$F$64*BP64","v":147000},{"$f":"BR49*'[1]Hypo Cables'!$X$44","v":70},{"$f":"$F$64*BR64","v":210000},{"$f":"BT49*'[1]Hypo Cables'!$X$44","v":37},{"$f":"$F$64*BT64","v":111000},{"$f":"BV49*'[1]Hypo Cables'!$X$44","v":31},{"$f":"$F$64*BV64","v":93000},{"$f":"BX49*'[1]Hypo Cables'!$X$44","v":71},{"$f":"$F$64*BX64","v":213000},{"$f":"BZ49*'[1]Hypo Cables'!$X$44","v":93},{"$f":"$F$64*BZ64","v":279000},{"$f":"CB49*'[1]Hypo Cables'!$X$44","v":43},{"$f":"$F$64*CB64","v":129000},{"$f":"CD49*'[1]Hypo Cables'!$X$44","v":73},{"$f":"$F$64*CD64","v":219000},{"$f":"CF49*'[1]Hypo Cables'!$X$44","v":48},{"$f":"$F$64*CF64","v":144000},{"$f":"CH49*'[1]Hypo Cables'!$X$44","v":43},{"$f":"$F$64*CH64","v":129000},{"$f":"CJ49*'[1]Hypo Cables'!$X$44","v":32},{"$f":"$F$64*CJ64","v":96000},{"$f":"CL49*'[1]Hypo Cables'!$X$44","v":59},{"$f":"$F$64*CL64","v":177000},{"$f":"CN49*'[1]Hypo Cables'!$X$44","v":44},{"$f":"$F$64*CN64","v":132000},{"$f":"CP49*'[1]Hypo Cables'!$X$44","v":58},{"$f":"$F$64*CP64","v":174000},{"$f":"CR49*'[1]Hypo Cables'!$X$44","v":54},{"$f":"$F$64*CR64","v":162000},{"$f":"CT49*'[1]Hypo Cables'!$X$44","v":115},{"$f":"$F$64*CT64","v":345000},{"$f":"CV49*'[1]Hypo Cables'!$X$44","v":66},{"$f":"$F$64*CV64","v":198000},{"$f":"CX49*'[1]Hypo Cables'!$X$44","v":48},{"$f":"$F$64*CX64","v":144000},{"$f":"CZ49*'[1]Hypo Cables'!$X$44","v":65},{"$f":"$F$64*CZ64","v":195000},{"$f":"DB49*'[1]Hypo Cables'!$X$44","v":54},{"$f":"$F$64*DB64","v":162000},{"$f":"DD49*'[1]Hypo Cables'!$X$44","v":52},{"$f":"$F$64*DD64","v":156000},5160000,{"$f":"DG49*'[1]Hypo Cables'!$X$44","v":59},{"$f":"$F$64*DG64","v":177000},{"$f":"DI49*'[1]Hypo Cables'!$X$44","v":53},{"$f":"$F$64*DI64","v":159000},{"$f":"DK49*'[1]Hypo Cables'!$X$44","v":106},{"$f":"$F$64*DK64","v":318000},{"$f":"DM49*'[1]Hypo Cables'!$X$44","v":68},{"$f":"$F$64*DM64","v":204000},{"$f":"DO49*'[1]Hypo Cables'!$X$44","v":56},{"$f":"$F$64*DO64","v":168000},{"$f":"DQ49*'[1]Hypo Cables'!$X$44","v":49},{"$f":"$F$64*DQ64","v":147000},{"$f":"DS49*'[1]Hypo Cables'!$X$44","v":96},{"$f":"$F$64*DS64","v":288000},{"$f":"DU49*'[1]Hypo Cables'!$X$44","v":82},{"$f":"$F$64*DU64","v":246000},{"$f":"DW49*'[1]Hypo Cables'!$X$44","v":65},{"$f":"$F$64*DW64","v":195000},{"$f":"DY49*'[1]Hypo Cables'!$X$44","v":38},{"$f":"$F$64*DY64","v":114000},2016000,{"$f":"EB49*'[1]Hypo Cables'!$X$44","v":73},{"$f":"$F$64*EB64","v":219000},{"$f":"ED49*'[1]Hypo Cables'!$X$44","v":51},{"$f":"$F$64*ED64","v":153000},{"$f":"EF49*'[1]Hypo Cables'!$X$44","v":69},{"$f":"$F$64*EF64","v":207000},{"$f":"EH49*'[1]Hypo Cables'!$X$44","v":73},{"$f":"$F$64*EH64","v":219000},{"$f":"EJ49*'[1]Hypo Cables'!$X$44","v":56},{"$f":"$F$64*EJ64","v":168000},{"$f":"EL49*'[1]Hypo Cables'!$X$44","v":30},{"$f":"$F$64*EL64","v":90000},{"$f":"EN49*'[1]Hypo Cables'!$X$44","v":92},{"$f":"$F$64*EN64","v":276000},{"$f":"EP49*'[1]Hypo Cables'!$X$44","v":67},{"$f":"$F$64*EP64","v":201000},{"$f":"ER49*'[1]Hypo Cables'!$X$44","v":65},{"$f":"$F$64*ER64","v":195000},{"$f":"ET49*'[1]Hypo Cables'!$X$44","v":62},{"$f":"$F$64*ET64","v":186000},{"$f":"EV49*'[1]Hypo Cables'!$X$44","v":83},{"$f":"$F$64*EV64","v":249000},{"$f":"EX49*'[1]Hypo Cables'!$X$44","v":69},{"$f":"$F$64*EX64","v":207000},{"$f":"EZ49*'[1]Hypo Cables'!$X$44","v":54},{"$f":"$F$64*EZ64","v":162000},{"$f":"FB49*'[1]Hypo Cables'!$X$44","v":50},{"$f":"$F$64*FB64","v":150000},{"$f":"FD49*'[1]Hypo Cables'!$X$44","v":36},{"$f":"$F$64*FD64","v":108000},{"$f":"FF49*'[1]Hypo Cables'!$X$44","v":52},{"$f":"$F$64*FF64","v":156000},{"$f":"FH49*'[1]Hypo Cables'!$X$44","v":36},{"$f":"$F$64*FH64","v":108000},{"$f":"FJ49*'[1]Hypo Cables'!$X$44","v":74},{"$f":"$F$64*FJ64","v":222000},{"$f":"FL49*'[1]Hypo Cables'!$X$44","v":84},{"$f":"$F$64*FL64","v":252000},{"$f":"FN49*'[1]Hypo Cables'!$X$44","v":65},{"$f":"$F$64*FN64","v":195000},{"$f":"FP49*'[1]Hypo Cables'!$X$44","v":81},{"$f":"$F$64*FP64","v":243000},{"$f":"FR49*'[1]Hypo Cables'!$X$44","v":42},{"$f":"$F$64*FR64","v":126000},{"$f":"FT49*'[1]Hypo Cables'!$X$44","v":53},{"$f":"$F$64*FT64","v":159000},{"$f":"FV49*'[1]Hypo Cables'!$X$44","v":61},{"$f":"$F$64*FV64","v":183000},{"$f":"FX49*'[1]Hypo Cables'!$X$44","v":53},{"$f":"$F$64*FX64","v":159000},{"$f":"FZ49*'[1]Hypo Cables'!$X$44","v":75},{"$f":"$F$64*FZ64","v":225000},{"$f":"GB49*'[1]Hypo Cables'!$X$44","v":80},{"$f":"$F$64*GB64","v":240000},{"$f":"GD49*'[1]Hypo Cables'!$X$44","v":87},{"$f":"$F$64*GD64","v":261000},{"$f":"GF49*'[1]Hypo Cables'!$X$44","v":134},{"$f":"$F$64*GF64","v":402000},{"$f":"GH49*'[1]Hypo Cables'!$X$44","v":57},{"$f":"$F$64*GH64","v":171000},{"$f":"GJ49*'[1]Hypo Cables'!$X$44","v":65},{"$f":"$F$64*GJ64","v":195000},{"$f":"GL49*'[1]Hypo Cables'!$X$44","v":67},{"$f":"$F$64*GL64","v":201000},{"$f":"GN49*'[1]Hypo Cables'!$X$44","v":66},{"$f":"$F$64*GN64","v":198000},{"$f":"GP49*'[1]Hypo Cables'!$X$44","v":54},{"$f":"$F$64*GP64","v":162000},{"$f":"GR49*'[1]Hypo Cables'!$X$44","v":55},{"$f":"$F$64*GR64","v":165000},6813000]
[null,null,null,{"$f":"\"Sous-total \"&C49","v":"Sous-total Branchements BT"},null,null,null,{"$f":"SUM(H49:H64)","v":9345584},null,{"$f":"SUM(J49:J64)","v":2704046},null,{"$f":"SUM(L49:L64)","v":4092671},null,{"$f":"SUM(N49:N64)","v":5216796},null,{"$f":"SUM(P49:P64)","v":1976671},null,{"$f":"SUM(R49:R64)","v":6605421},null,{"$f":"SUM(T49:T64)","v":8060171},null,{"$f":"SUM(V49:V64)","v":7033892},null,{"$f":"SUM(X49:X64)","v":5878046},null,{"$f":"SUM(Z49:Z64)","v":3828171},{"$f":"SUM(AA49:AA64)","v":54741469},null,{"$f":"SUM(AC49:AC64)","v":5679671},null,{"$f":"SUM(AE49:AE64)","v":6473171},{"$f":"SUM(AF49:AF64)","v":12152842},null,{"$f":"SUM(AH49:AH64)","v":3034671},{"$f":"SUM(AI49:AI64)","v":3034671},null,{"$f":"SUM(AK49:AK64)","v":3960421},null,{"$f":"SUM(AM49:AM64)","v":2836296},null,{"$f":"SUM(AO49:AO64)","v":3431421},null,{"$f":"SUM(AQ49:AQ64)","v":7531171},null,{"$f":"SUM(AS49:AS64)","v":4026546},null,{"$f":"SUM(AU49:AU64)","v":3828171},{"$f":"SUM(AV49:AV64)","v":25614026},null,{"$f":"SUM(AX49:AX64)","v":3960421},{"$f":"SUM(AY49:AY64)","v":3960421},null,{"$f":"SUM(BA49:BA64)","v":5248517},null,{"$f":"SUM(BC49:BC64)","v":6539296},null,{"$f":"SUM(BE49:BE64)","v":9282142},null,{"$f":"SUM(BG49:BG64)","v":4886171},null,{"$f":"SUM(BI49:BI64)","v":3299171},null,{"$f":"SUM(BK49:BK64)","v":3828171},null,{"$f":"SUM(BM49:BM64)","v":2902421},null,{"$f":"SUM(BO49:BO64)","v":4291046},null,{"$f":"SUM(BQ49:BQ64)","v":3563671},null,{"$f":"SUM(BS49:BS64)","v":4952296},null,{"$f":"SUM(BU49:BU64)","v":2770171},null,{"$f":"SUM(BW49:BW64)","v":2735767},null,{"$f":"SUM(BY49:BY64)","v":5018421},null,{"$f":"SUM(CA49:CA64)","v":6473171},null,{"$f":"SUM(CC49:CC64)","v":3166921},null,{"$f":"SUM(CE49:CE64)","v":5513017},null,{"$f":"SUM(CG49:CG64)","v":3497546},null,{"$f":"SUM(CI49:CI64)","v":3166921},null,{"$f":"SUM(CK49:CK64)","v":2439546},null,{"$f":"SUM(CM49:CM64)","v":4224921},null,{"$f":"SUM(CO49:CO64)","v":3233046},null,{"$f":"SUM(CQ49:CQ64)","v":4158796},null,{"$f":"SUM(CS49:CS64)","v":3894296},null,{"$f":"SUM(CU49:CU64)","v":8290267},null,{"$f":"SUM(CW49:CW64)","v":4687796},null,{"$f":"SUM(CY49:CY64)","v":3497546},null,{"$f":"SUM(DA49:DA64)","v":4621671},null,{"$f":"SUM(DC49:DC64)","v":3894296},null,{"$f":"SUM(DE49:DE64)","v":3762046},{"$f":"SUM(DF49:DF64)","v":124606018},null,{"$f":"SUM(DH49:DH64)","v":4224921},null,{"$f":"SUM(DJ49:DJ64)","v":3828171},null,{"$f":"SUM(DL49:DL64)","v":7332796},null,{"$f":"SUM(DN49:DN64)","v":4820046},null,{"$f":"SUM(DP49:DP64)","v":4026546},null,{"$f":"SUM(DR49:DR64)","v":3563671},null,{"$f":"SUM(DT49:DT64)","v":6671546},null,{"$f":"SUM(DV49:DV64)","v":5745796},null,{"$f":"SUM(DX49:DX64)","v":4621671},null,{"$f":"SUM(DZ49:DZ64)","v":2836296},{"$f":"SUM(EA49:EA64)","v":47671460},null,{"$f":"SUM(EC49:EC64)","v":5150671},null,{"$f":"SUM(EE49:EE64)","v":3695921},null,{"$f":"SUM(EG49:EG64)","v":4886171},null,{"$f":"SUM(EI49:EI64)","v":5150671},null,{"$f":"SUM(EK49:EK64)","v":4026546},null,{"$f":"SUM(EM49:EM64)","v":2307296},null,{"$f":"SUM(EO49:EO64)","v":6407046},null,{"$f":"SUM(EQ49:EQ64)","v":4753921},null,{"$f":"SUM(ES49:ES64)","v":4621671},null,{"$f":"SUM(EU49:EU64)","v":4423296},null,{"$f":"SUM(EW49:EW64)","v":6174267},null,{"$f":"SUM(EY49:EY64)","v":4886171},null,{"$f":"SUM(FA49:FA64)","v":3894296},null,{"$f":"SUM(FC49:FC64)","v":3629796},null,{"$f":"SUM(FE49:FE64)","v":2704046},null,{"$f":"SUM(FG49:FG64)","v":3762046},null,{"$f":"SUM(FI49:FI64)","v":2704046},null,{"$f":"SUM(FK49:FK64)","v":5216796},null,{"$f":"SUM(FM49:FM64)","v":5878046},null,{"$f":"SUM(FO49:FO64)","v":4621671},null,{"$f":"SUM(FQ49:FQ64)","v":6404363},null,{"$f":"SUM(FS49:FS64)","v":3100796},null,{"$f":"SUM(FU49:FU64)","v":3828171},null,{"$f":"SUM(FW49:FW64)","v":4357171},null,{"$f":"SUM(FY49:FY64)","v":3828171},null,{"$f":"SUM(GA49:GA64)","v":5282921},null,{"$f":"SUM(GC49:GC64)","v":5975892},null,{"$f":"SUM(GE49:GE64)","v":6076421},null,{"$f":"SUM(GG49:GG64)","v":9184296},null,{"$f":"SUM(GI49:GI64)","v":4092671},null,{"$f":"SUM(GK49:GK64)","v":4621671},null,{"$f":"SUM(GM49:GM64)","v":4753921},null,{"$f":"SUM(GO49:GO64)","v":4687796},null,{"$f":"SUM(GQ49:GQ64)","v":3894296},null,{"$f":"SUM(GS49:GS64)","v":3960421},{"$f":"SUM(GT49:GT64)","v":162943369}]
[null,null,"Installations intérieures","Disjoncteur Monophasé Bipolaire 5 - 15 A","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D66,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":17240},{"$f":"G62*'[1]Hypo Cables'!$X$46","v":119},{"$f":"$F$66*G66","v":2051560},{"$f":"I62*'[1]Hypo Cables'!$X$46","v":35},{"$f":"$F$66*I66","v":603400},{"$f":"K62*'[1]Hypo Cables'!$X$46","v":56},{"$f":"$F$66*K66","v":965440},{"$f":"M62*'[1]Hypo Cables'!$X$46","v":73},{"$f":"$F$66*M66","v":1258520},{"$f":"O62*'[1]Hypo Cables'!$X$46","v":24},{"$f":"$F$66*O66","v":413760},{"$f":"Q62*'[1]Hypo Cables'!$X$46","v":94},{"$f":"$F$66*Q66","v":1620560},{"$f":"S62*'[1]Hypo Cables'!$X$46","v":116},{"$f":"$F$66*S66","v":1999840},{"$f":"U62*'[1]Hypo Cables'!$X$46","v":95},{"$f":"$F$66*U66","v":1637800},{"$f":"W62*'[1]Hypo Cables'!$X$46","v":83},{"$f":"$F$66*W66","v":1430920},{"$f":"Y62*'[1]Hypo Cables'!$X$46","v":52},{"$f":"$F$66*Y66","v":896480},12878280,{"$f":"AB62*'[1]Hypo Cables'!$X$46","v":80},{"$f":"$F$66*AB66","v":1379200},{"$f":"AD62*'[1]Hypo Cables'!$X$46","v":92},{"$f":"$F$66*AD66","v":1586080},2965280,{"$f":"AG62*'[1]Hypo Cables'!$X$46","v":40},{"$f":"$F$66*AG66","v":689600},689600,{"$f":"AJ62*'[1]Hypo Cables'!$X$46","v":54},{"$f":"$F$66*AJ66","v":930960},{"$f":"AL62*'[1]Hypo Cables'!$X$46","v":37},{"$f":"$F$66*AL66","v":637880},{"$f":"AN62*'[1]Hypo Cables'!$X$46","v":46},{"$f":"$F$66*AN66","v":793040},{"$f":"AP62*'[1]Hypo Cables'!$X$46","v":108},{"$f":"$F$66*AP66","v":1861920},{"$f":"AR62*'[1]Hypo Cables'!$X$46","v":55},{"$f":"$F$66*AR66","v":948200},{"$f":"AT62*'[1]Hypo Cables'!$X$46","v":52},{"$f":"$F$66*AT66","v":896480},6068480,{"$f":"AW62*'[1]Hypo Cables'!$X$46","v":54},{"$f":"$F$66*AW66","v":930960},930960,{"$f":"AZ62*'[1]Hypo Cables'!$X$46","v":68},{"$f":"$F$66*AZ66","v":1172320},{"$f":"BB62*'[1]Hypo Cables'!$X$46","v":93},{"$f":"$F$66*BB66","v":1603320},{"$f":"BD62*'[1]Hypo Cables'!$X$46","v":129},{"$f":"$F$66*BD66","v":2223960},{"$f":"BF62*'[1]Hypo Cables'!$X$46","v":68},{"$f":"$F$66*BF66","v":1172320},{"$f":"BH62*'[1]Hypo Cables'!$X$46","v":44},{"$f":"$F$66*BH66","v":758560},{"$f":"BJ62*'[1]Hypo Cables'!$X$46","v":52},{"$f":"$F$66*BJ66","v":896480},{"$f":"BL62*'[1]Hypo Cables'!$X$46","v":38},{"$f":"$F$66*BL66","v":655120},{"$f":"BN62*'[1]Hypo Cables'!$X$46","v":59},{"$f":"$F$66*BN66","v":1017160},{"$f":"BP62*'[1]Hypo Cables'!$X$46","v":48},{"$f":"$F$66*BP66","v":827520},{"$f":"BR62*'[1]Hypo Cables'!$X$46","v":69},{"$f":"$F$66*BR66","v":1189560},{"$f":"BT62*'[1]Hypo Cables'!$X$46","v":36},{"$f":"$F$66*BT66","v":620640},{"$f":"BV62*'[1]Hypo Cables'!$X$46","v":30},{"$f":"$F$66*BV66","v":517200},{"$f":"BX62*'[1]Hypo Cables'!$X$46","v":70},{"$f":"$F$66*BX66","v":1206800},{"$f":"BZ62*'[1]Hypo Cables'!$X$46","v":92},{"$f":"$F$66*BZ66","v":1586080},{"$f":"CB62*'[1]Hypo Cables'!$X$46","v":42},{"$f":"$F$66*CB66","v":724080},{"$f":"CD62*'[1]Hypo Cables'!$X$46","v":72},{"$f":"$F$66*CD66","v":1241280},{"$f":"CF62*'[1]Hypo Cables'!$X$46","v":47},{"$f":"$F$66*CF66","v":810280},{"$f":"CH62*'[1]Hypo Cables'!$X$46","v":42},{"$f":"$F$66*CH66","v":724080},{"$f":"CJ62*'[1]Hypo Cables'!$X$46","v":31},{"$f":"$F$66*CJ66","v":534440},{"$f":"CL62*'[1]Hypo Cables'!$X$46","v":58},{"$f":"$F$66*CL66","v":999920},{"$f":"CN62*'[1]Hypo Cables'!$X$46","v":43},{"$f":"$F$66*CN66","v":741320},{"$f":"CP62*'[1]Hypo Cables'!$X$46","v":57},{"$f":"$F$66*CP66","v":982680},{"$f":"CR62*'[1]Hypo Cables'!$X$46","v":53},{"$f":"$F$66*CR66","v":913720},{"$f":"CT62*'[1]Hypo Cables'!$X$46","v":114},{"$f":"$F$66*CT66","v":1965360},{"$f":"CV62*'[1]Hypo Cables'!$X$46","v":65},{"$f":"$F$66*CV66","v":1120600},{"$f":"CX62*'[1]Hypo Cables'!$X$46","v":47},{"$f":"$F$66*CX66","v":810280},{"$f":"CZ62*'[1]Hypo Cables'!$X$46","v":64},{"$f":"$F$66*CZ66","v":1103360},{"$f":"DB62*'[1]Hypo Cables'!$X$46","v":53},{"$f":"$F$66*DB66","v":913720},{"$f":"DD62*'[1]Hypo Cables'!$X$46","v":51},{"$f":"$F$66*DD66","v":879240},29170080,{"$f":"DG62*'[1]Hypo Cables'!$X$46","v":58},{"$f":"$F$66*DG66","v":999920},{"$f":"DI62*'[1]Hypo Cables'!$X$46","v":52},{"$f":"$F$66*DI66","v":896480},{"$f":"DK62*'[1]Hypo Cables'!$X$46","v":105},{"$f":"$F$66*DK66","v":1810200},{"$f":"DM62*'[1]Hypo Cables'!$X$46","v":67},{"$f":"$F$66*DM66","v":1155080},{"$f":"DO62*'[1]Hypo Cables'!$X$46","v":55},{"$f":"$F$66*DO66","v":948200},{"$f":"DQ62*'[1]Hypo Cables'!$X$46","v":48},{"$f":"$F$66*DQ66","v":827520},{"$f":"DS62*'[1]Hypo Cables'!$X$46","v":95},{"$f":"$F$66*DS66","v":1637800},{"$f":"DU62*'[1]Hypo Cables'!$X$46","v":81},{"$f":"$F$66*DU66","v":1396440},{"$f":"DW62*'[1]Hypo Cables'!$X$46","v":64},{"$f":"$F$66*DW66","v":1103360},{"$f":"DY62*'[1]Hypo Cables'!$X$46","v":37},{"$f":"$F$66*DY66","v":637880},11412880,{"$f":"EB62*'[1]Hypo Cables'!$X$46","v":72},{"$f":"$F$66*EB66","v":1241280},{"$f":"ED62*'[1]Hypo Cables'!$X$46","v":50},{"$f":"$F$66*ED66","v":862000},{"$f":"EF62*'[1]Hypo Cables'!$X$46","v":68},{"$f":"$F$66*EF66","v":1172320},{"$f":"EH62*'[1]Hypo Cables'!$X$46","v":72},{"$f":"$F$66*EH66","v":1241280},{"$f":"EJ62*'[1]Hypo Cables'!$X$46","v":55},{"$f":"$F$66*EJ66","v":948200},{"$f":"EL62*'[1]Hypo Cables'!$X$46","v":29},{"$f":"$F$66*EL66","v":499960},{"$f":"EN62*'[1]Hypo Cables'!$X$46","v":91},{"$f":"$F$66*EN66","v":1568840},{"$f":"EP62*'[1]Hypo Cables'!$X$46","v":66},{"$f":"$F$66*EP66","v":1137840},{"$f":"ER62*'[1]Hypo Cables'!$X$46","v":64},{"$f":"$F$66*ER66","v":1103360},{"$f":"ET62*'[1]Hypo Cables'!$X$46","v":61},{"$f":"$F$66*ET66","v":1051640},{"$f":"EV62*'[1]Hypo Cables'!$X$46","v":82},{"$f":"$F$66*EV66","v":1413680},{"$f":"EX62*'[1]Hypo Cables'!$X$46","v":68},{"$f":"$F$66*EX66","v":1172320},{"$f":"EZ62*'[1]Hypo Cables'!$X$46","v":53},{"$f":"$F$66*EZ66","v":913720},{"$f":"FB62*'[1]Hypo Cables'!$X$46","v":49},{"$f":"$F$66*FB66","v":844760},{"$f":"FD62*'[1]Hypo Cables'!$X$46","v":35},{"$f":"$F$66*FD66","v":603400},{"$f":"FF62*'[1]Hypo Cables'!$X$46","v":51},{"$f":"$F$66*FF66","v":879240},{"$f":"FH62*'[1]Hypo Cables'!$X$46","v":35},{"$f":"$F$66*FH66","v":603400},{"$f":"FJ62*'[1]Hypo Cables'!$X$46","v":73},{"$f":"$F$66*FJ66","v":1258520},{"$f":"FL62*'[1]Hypo Cables'!$X$46","v":83},{"$f":"$F$66*FL66","v":1430920},{"$f":"FN62*'[1]Hypo Cables'!$X$46","v":64},{"$f":"$F$66*FN66","v":1103360},{"$f":"FP62*'[1]Hypo Cables'!$X$46","v":80},{"$f":"$F$66*FP66","v":1379200},{"$f":"FR62*'[1]Hypo Cables'!$X$46","v":41},{"$f":"$F$66*FR66","v":706840},{"$f":"FT62*'[1]Hypo Cables'!$X$46","v":52},{"$f":"$F$66*FT66","v":896480},{"$f":"FV62*'[1]Hypo Cables'!$X$46","v":60},{"$f":"$F$66*FV66","v":1034400},{"$f":"FX62*'[1]Hypo Cables'!$X$46","v":52},{"$f":"$F$66*FX66","v":896480},{"$f":"FZ62*'[1]Hypo Cables'!$X$46","v":74},{"$f":"$F$66*FZ66","v":1275760},{"$f":"GB62*'[1]Hypo Cables'!$X$46","v":79},{"$f":"$F$66*GB66","v":1361960},{"$f":"GD62*'[1]Hypo Cables'!$X$46","v":86},{"$f":"$F$66*GD66","v":1482640},{"$f":"GF62*'[1]Hypo Cables'!$X$46","v":133},{"$f":"$F$66*GF66","v":2292920},{"$f":"GH62*'[1]Hypo Cables'!$X$46","v":56},{"$f":"$F$66*GH66","v":965440},{"$f":"GJ62*'[1]Hypo Cables'!$X$46","v":64},{"$f":"$F$66*GJ66","v":1103360},{"$f":"GL62*'[1]Hypo Cables'!$X$46","v":66},{"$f":"$F$66*GL66","v":1137840},{"$f":"GN62*'[1]Hypo Cables'!$X$46","v":65},{"$f":"$F$66*GN66","v":1120600},{"$f":"GP62*'[1]Hypo Cables'!$X$46","v":53},{"$f":"$F$66*GP66","v":913720},{"$f":"GR62*'[1]Hypo Cables'!$X$46","v":54},{"$f":"$F$66*GR66","v":930960},38548640]
[null,null,null,"Câble U 1000 RO2V  2x1,5mm²","mL",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D67,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":350},{"$f":"G62*'[1]Hypo Cables'!$X$47","v":3570},{"$f":"$F$67*G67","v":1249500},{"$f":"I62*'[1]Hypo Cables'!$X$47","v":1050},{"$f":"$F$67*I67","v":367500},{"$f":"K62*'[1]Hypo Cables'!$X$47","v":1680},{"$f":"$F$67*K67","v":588000},{"$f":"M62*'[1]Hypo Cables'!$X$47","v":2190},{"$f":"$F$67*M67","v":766500},{"$f":"O62*'[1]Hypo Cables'!$X$47","v":720},{"$f":"$F$67*O67","v":252000},{"$f":"Q62*'[1]Hypo Cables'!$X$47","v":2820},{"$f":"$F$67*Q67","v":987000},{"$f":"S62*'[1]Hypo Cables'!$X$47","v":3480},{"$f":"$F$67*S67","v":1218000},{"$f":"U62*'[1]Hypo Cables'!$X$47","v":2850},{"$f":"$F$67*U67","v":997500},{"$f":"W62*'[1]Hypo Cables'!$X$47","v":2490},{"$f":"$F$67*W67","v":871500},{"$f":"Y62*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$F$67*Y67","v":546000},7843500,{"$f":"AB62*'[1]Hypo Cables'!$X$47","v":2400},{"$f":"$F$67*AB67","v":840000},{"$f":"AD62*'[1]Hypo Cables'!$X$47","v":2760},{"$f":"$F$67*AD67","v":966000},1806000,{"$f":"AG62*'[1]Hypo Cables'!$X$47","v":1200},{"$f":"$F$67*AG67","v":420000},420000,{"$f":"AJ62*'[1]Hypo Cables'!$X$47","v":1620},{"$f":"$F$67*AJ67","v":567000},{"$f":"AL62*'[1]Hypo Cables'!$X$47","v":1110},{"$f":"$F$67*AL67","v":388500},{"$f":"AN62*'[1]Hypo Cables'!$X$47","v":1380},{"$f":"$F$67*AN67","v":483000},{"$f":"AP62*'[1]Hypo Cables'!$X$47","v":3240},{"$f":"$F$67*AP67","v":1134000},{"$f":"AR62*'[1]Hypo Cables'!$X$47","v":1650},{"$f":"$F$67*AR67","v":577500},{"$f":"AT62*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$F$67*AT67","v":546000},3696000,{"$f":"AW62*'[1]Hypo Cables'!$X$47","v":1620},{"$f":"$F$67*AW67","v":567000},567000,{"$f":"AZ62*'[1]Hypo Cables'!$X$47","v":2040},{"$f":"$F$67*AZ67","v":714000},{"$f":"BB62*'[1]Hypo Cables'!$X$47","v":2790},{"$f":"$F$67*BB67","v":976500},{"$f":"BD62*'[1]Hypo Cables'!$X$47","v":3870},{"$f":"$F$67*BD67","v":1354500},{"$f":"BF62*'[1]Hypo Cables'!$X$47","v":2040},{"$f":"$F$67*BF67","v":714000},{"$f":"BH62*'[1]Hypo Cables'!$X$47","v":1320},{"$f":"$F$67*BH67","v":462000},{"$f":"BJ62*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$F$67*BJ67","v":546000},{"$f":"BL62*'[1]Hypo Cables'!$X$47","v":1140},{"$f":"$F$67*BL67","v":399000},{"$f":"BN62*'[1]Hypo Cables'!$X$47","v":1770},{"$f":"$F$67*BN67","v":619500},{"$f":"BP62*'[1]Hypo Cables'!$X$47","v":1440},{"$f":"$F$67*BP67","v":504000},{"$f":"BR62*'[1]Hypo Cables'!$X$47","v":2070},{"$f":"$F$67*BR67","v":724500},{"$f":"BT62*'[1]Hypo Cables'!$X$47","v":1080},{"$f":"$F$67*BT67","v":378000},{"$f":"BV62*'[1]Hypo Cables'!$X$47","v":900},{"$f":"$F$67*BV67","v":315000},{"$f":"BX62*'[1]Hypo Cables'!$X$47","v":2100},{"$f":"$F$67*BX67","v":735000},{"$f":"BZ62*'[1]Hypo Cables'!$X$47","v":2760},{"$f":"$F$67*BZ67","v":966000},{"$f":"CB62*'[1]Hypo Cables'!$X$47","v":1260},{"$f":"$F$67*CB67","v":441000},{"$f":"CD62*'[1]Hypo Cables'!$X$47","v":2160},{"$f":"$F$67*CD67","v":756000},{"$f":"CF62*'[1]Hypo Cables'!$X$47","v":1410},{"$f":"$F$67*CF67","v":493500},{"$f":"CH62*'[1]Hypo Cables'!$X$47","v":1260},{"$f":"$F$67*CH67","v":441000},{"$f":"CJ62*'[1]Hypo Cables'!$X$47","v":930},{"$f":"$F$67*CJ67","v":325500},{"$f":"CL62*'[1]Hypo Cables'!$X$47","v":1740},{"$f":"$F$67*CL67","v":609000},{"$f":"CN62*'[1]Hypo Cables'!$X$47","v":1290},{"$f":"$F$67*CN67","v":451500},{"$f":"CP62*'[1]Hypo Cables'!$X$47","v":1710},{"$f":"$F$67*CP67","v":598500},{"$f":"CR62*'[1]Hypo Cables'!$X$47","v":1590},{"$f":"$F$67*CR67","v":556500},{"$f":"CT62*'[1]Hypo Cables'!$X$47","v":3420},{"$f":"$F$67*CT67","v":1197000},{"$f":"CV62*'[1]Hypo Cables'!$X$47","v":1950},{"$f":"$F$67*CV67","v":682500},{"$f":"CX62*'[1]Hypo Cables'!$X$47","v":1410},{"$f":"$F$67*CX67","v":493500},{"$f":"CZ62*'[1]Hypo Cables'!$X$47","v":1920},{"$f":"$F$67*CZ67","v":672000},{"$f":"DB62*'[1]Hypo Cables'!$X$47","v":1590},{"$f":"$F$67*DB67","v":556500},{"$f":"DD62*'[1]Hypo Cables'!$X$47","v":1530},{"$f":"$F$67*DD67","v":535500},17766000,{"$f":"DG62*'[1]Hypo Cables'!$X$47","v":1740},{"$f":"$F$67*DG67","v":609000},{"$f":"DI62*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$F$67*DI67","v":546000},{"$f":"DK62*'[1]Hypo Cables'!$X$47","v":3150},{"$f":"$F$67*DK67","v":1102500},{"$f":"DM62*'[1]Hypo Cables'!$X$47","v":2010},{"$f":"$F$67*DM67","v":703500},{"$f":"DO62*'[1]Hypo Cables'!$X$47","v":1650},{"$f":"$F$67*DO67","v":577500},{"$f":"DQ62*'[1]Hypo Cables'!$X$47","v":1440},{"$f":"$F$67*DQ67","v":504000},{"$f":"DS62*'[1]Hypo Cables'!$X$47","v":2850},{"$f":"$F$67*DS67","v":997500},{"$f":"DU62*'[1]Hypo Cables'!$X$47","v":2430},{"$f":"$F$67*DU67","v":850500},{"$f":"DW62*'[1]Hypo Cables'!$X$47","v":1920},{"$f":"$F$67*DW67","v":672000},{"$f":"DY62*'[1]Hypo Cables'!$X$47","v":1110},{"$f":"$F$67*DY67","v":388500},6951000,{"$f":"EB62*'[1]Hypo Cables'!$X$47","v":2160},{"$f":"$F$67*EB67","v":756000},{"$f":"ED62*'[1]Hypo Cables'!$X$47","v":1500},{"$f":"$F$67*ED67","v":525000},{"$f":"EF62*'[1]Hypo Cables'!$X$47","v":2040},{"$f":"$F$67*EF67","v":714000},{"$f":"EH62*'[1]Hypo Cables'!$X$47","v":2160},{"$f":"$F$67*EH67","v":756000},{"$f":"EJ62*'[1]Hypo Cables'!$X$47","v":1650},{"$f":"$F$67*EJ67","v":577500},{"$f":"EL62*'[1]Hypo Cables'!$X$47","v":870},{"$f":"$F$67*EL67","v":304500},{"$f":"EN62*'[1]Hypo Cables'!$X$47","v":2730},{"$f":"$F$67*EN67","v":955500},{"$f":"EP62*'[1]Hypo Cables'!$X$47","v":1980},{"$f":"$F$67*EP67","v":693000},{"$f":"ER62*'[1]Hypo Cables'!$X$47","v":1920},{"$f":"$F$67*ER67","v":672000},{"$f":"ET62*'[1]Hypo Cables'!$X$47","v":1830},{"$f":"$F$67*ET67","v":640500},{"$f":"EV62*'[1]Hypo Cables'!$X$47","v":2460},{"$f":"$F$67*EV67","v":861000},{"$f":"EX62*'[1]Hypo Cables'!$X$47","v":2040},{"$f":"$F$67*EX67","v":714000},{"$f":"EZ62*'[1]Hypo Cables'!$X$47","v":1590},{"$f":"$F$67*EZ67","v":556500},{"$f":"FB62*'[1]Hypo Cables'!$X$47","v":1470},{"$f":"$F$67*FB67","v":514500},{"$f":"FD62*'[1]Hypo Cables'!$X$47","v":1050},{"$f":"$F$67*FD67","v":367500},{"$f":"FF62*'[1]Hypo Cables'!$X$47","v":1530},{"$f":"$F$67*FF67","v":535500},{"$f":"FH62*'[1]Hypo Cables'!$X$47","v":1050},{"$f":"$F$67*FH67","v":367500},{"$f":"FJ62*'[1]Hypo Cables'!$X$47","v":2190},{"$f":"$F$67*FJ67","v":766500},{"$f":"FL62*'[1]Hypo Cables'!$X$47","v":2490},{"$f":"$F$67*FL67","v":871500},{"$f":"FN62*'[1]Hypo Cables'!$X$47","v":1920},{"$f":"$F$67*FN67","v":672000},{"$f":"FP62*'[1]Hypo Cables'!$X$47","v":2400},{"$f":"$F$67*FP67","v":840000},{"$f":"FR62*'[1]Hypo Cables'!$X$47","v":1230},{"$f":"$F$67*FR67","v":430500},{"$f":"FT62*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$F$67*FT67","v":546000},{"$f":"FV62*'[1]Hypo Cables'!$X$47","v":1800},{"$f":"$F$67*FV67","v":630000},{"$f":"FX62*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$F$67*FX67","v":546000},{"$f":"FZ62*'[1]Hypo Cables'!$X$47","v":2220},{"$f":"$F$67*FZ67","v":777000},{"$f":"GB62*'[1]Hypo Cables'!$X$47","v":2370},{"$f":"$F$67*GB67","v":829500},{"$f":"GD62*'[1]Hypo Cables'!$X$47","v":2580},{"$f":"$F$67*GD67","v":903000},{"$f":"GF62*'[1]Hypo Cables'!$X$47","v":3990},{"$f":"$F$67*GF67","v":1396500},{"$f":"GH62*'[1]Hypo Cables'!$X$47","v":1680},{"$f":"$F$67*GH67","v":588000},{"$f":"GJ62*'[1]Hypo Cables'!$X$47","v":1920},{"$f":"$F$67*GJ67","v":672000},{"$f":"GL62*'[1]Hypo Cables'!$X$47","v":1980},{"$f":"$F$67*GL67","v":693000},{"$f":"GN62*'[1]Hypo Cables'!$X$47","v":1950},{"$f":"$F$67*GN67","v":682500},{"$f":"GP62*'[1]Hypo Cables'!$X$47","v":1590},{"$f":"$F$67*GP67","v":556500},{"$f":"GR62*'[1]Hypo Cables'!$X$47","v":1620},{"$f":"$F$67*GR67","v":567000},23478000]
[null,null,null,"Câble U 1000 RO2V  2x2,5mm²","mL",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D68,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":550},{"$f":"G62*'[1]Hypo Cables'!$X$48","v":3570},{"$f":"$F$68*G68","v":1963500},{"$f":"I62*'[1]Hypo Cables'!$X$48","v":1050},{"$f":"$F$68*I68","v":577500},{"$f":"K62*'[1]Hypo Cables'!$X$48","v":1680},{"$f":"$F$68*K68","v":924000},{"$f":"M62*'[1]Hypo Cables'!$X$48","v":2190},{"$f":"$F$68*M68","v":1204500},{"$f":"O62*'[1]Hypo Cables'!$X$48","v":720},{"$f":"$F$68*O68","v":396000},{"$f":"Q62*'[1]Hypo Cables'!$X$48","v":2820},{"$f":"$F$68*Q68","v":1551000},{"$f":"S62*'[1]Hypo Cables'!$X$48","v":3480},{"$f":"$F$68*S68","v":1914000},{"$f":"U62*'[1]Hypo Cables'!$X$48","v":2850},{"$f":"$F$68*U68","v":1567500},{"$f":"W62*'[1]Hypo Cables'!$X$48","v":2490},{"$f":"$F$68*W68","v":1369500},{"$f":"Y62*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$F$68*Y68","v":858000},12325500,{"$f":"AB62*'[1]Hypo Cables'!$X$48","v":2400},{"$f":"$F$68*AB68","v":1320000},{"$f":"AD62*'[1]Hypo Cables'!$X$48","v":2760},{"$f":"$F$68*AD68","v":1518000},2838000,{"$f":"AG62*'[1]Hypo Cables'!$X$48","v":1200},{"$f":"$F$68*AG68","v":660000},660000,{"$f":"AJ62*'[1]Hypo Cables'!$X$48","v":1620},{"$f":"$F$68*AJ68","v":891000},{"$f":"AL62*'[1]Hypo Cables'!$X$48","v":1110},{"$f":"$F$68*AL68","v":610500},{"$f":"AN62*'[1]Hypo Cables'!$X$48","v":1380},{"$f":"$F$68*AN68","v":759000},{"$f":"AP62*'[1]Hypo Cables'!$X$48","v":3240},{"$f":"$F$68*AP68","v":1782000},{"$f":"AR62*'[1]Hypo Cables'!$X$48","v":1650},{"$f":"$F$68*AR68","v":907500},{"$f":"AT62*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$F$68*AT68","v":858000},5808000,{"$f":"AW62*'[1]Hypo Cables'!$X$48","v":1620},{"$f":"$F$68*AW68","v":891000},891000,{"$f":"AZ62*'[1]Hypo Cables'!$X$48","v":2040},{"$f":"$F$68*AZ68","v":1122000},{"$f":"BB62*'[1]Hypo Cables'!$X$48","v":2790},{"$f":"$F$68*BB68","v":1534500},{"$f":"BD62*'[1]Hypo Cables'!$X$48","v":3870},{"$f":"$F$68*BD68","v":2128500},{"$f":"BF62*'[1]Hypo Cables'!$X$48","v":2040},{"$f":"$F$68*BF68","v":1122000},{"$f":"BH62*'[1]Hypo Cables'!$X$48","v":1320},{"$f":"$F$68*BH68","v":726000},{"$f":"BJ62*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$F$68*BJ68","v":858000},{"$f":"BL62*'[1]Hypo Cables'!$X$48","v":1140},{"$f":"$F$68*BL68","v":627000},{"$f":"BN62*'[1]Hypo Cables'!$X$48","v":1770},{"$f":"$F$68*BN68","v":973500},{"$f":"BP62*'[1]Hypo Cables'!$X$48","v":1440},{"$f":"$F$68*BP68","v":792000},{"$f":"BR62*'[1]Hypo Cables'!$X$48","v":2070},{"$f":"$F$68*BR68","v":1138500},{"$f":"BT62*'[1]Hypo Cables'!$X$48","v":1080},{"$f":"$F$68*BT68","v":594000},{"$f":"BV62*'[1]Hypo Cables'!$X$48","v":900},{"$f":"$F$68*BV68","v":495000},{"$f":"BX62*'[1]Hypo Cables'!$X$48","v":2100},{"$f":"$F$68*BX68","v":1155000},{"$f":"BZ62*'[1]Hypo Cables'!$X$48","v":2760},{"$f":"$F$68*BZ68","v":1518000},{"$f":"CB62*'[1]Hypo Cables'!$X$48","v":1260},{"$f":"$F$68*CB68","v":693000},{"$f":"CD62*'[1]Hypo Cables'!$X$48","v":2160},{"$f":"$F$68*CD68","v":1188000},{"$f":"CF62*'[1]Hypo Cables'!$X$48","v":1410},{"$f":"$F$68*CF68","v":775500},{"$f":"CH62*'[1]Hypo Cables'!$X$48","v":1260},{"$f":"$F$68*CH68","v":693000},{"$f":"CJ62*'[1]Hypo Cables'!$X$48","v":930},{"$f":"$F$68*CJ68","v":511500},{"$f":"CL62*'[1]Hypo Cables'!$X$48","v":1740},{"$f":"$F$68*CL68","v":957000},{"$f":"CN62*'[1]Hypo Cables'!$X$48","v":1290},{"$f":"$F$68*CN68","v":709500},{"$f":"CP62*'[1]Hypo Cables'!$X$48","v":1710},{"$f":"$F$68*CP68","v":940500},{"$f":"CR62*'[1]Hypo Cables'!$X$48","v":1590},{"$f":"$F$68*CR68","v":874500},{"$f":"CT62*'[1]Hypo Cables'!$X$48","v":3420},{"$f":"$F$68*CT68","v":1881000},{"$f":"CV62*'[1]Hypo Cables'!$X$48","v":1950},{"$f":"$F$68*CV68","v":1072500},{"$f":"CX62*'[1]Hypo Cables'!$X$48","v":1410},{"$f":"$F$68*CX68","v":775500},{"$f":"CZ62*'[1]Hypo Cables'!$X$48","v":1920},{"$f":"$F$68*CZ68","v":1056000},{"$f":"DB62*'[1]Hypo Cables'!$X$48","v":1590},{"$f":"$F$68*DB68","v":874500},{"$f":"DD62*'[1]Hypo Cables'!$X$48","v":1530},{"$f":"$F$68*DD68","v":841500},27918000,{"$f":"DG62*'[1]Hypo Cables'!$X$48","v":1740},{"$f":"$F$68*DG68","v":957000},{"$f":"DI62*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$F$68*DI68","v":858000},{"$f":"DK62*'[1]Hypo Cables'!$X$48","v":3150},{"$f":"$F$68*DK68","v":1732500},{"$f":"DM62*'[1]Hypo Cables'!$X$48","v":2010},{"$f":"$F$68*DM68","v":1105500},{"$f":"DO62*'[1]Hypo Cables'!$X$48","v":1650},{"$f":"$F$68*DO68","v":907500},{"$f":"DQ62*'[1]Hypo Cables'!$X$48","v":1440},{"$f":"$F$68*DQ68","v":792000},{"$f":"DS62*'[1]Hypo Cables'!$X$48","v":2850},{"$f":"$F$68*DS68","v":1567500},{"$f":"DU62*'[1]Hypo Cables'!$X$48","v":2430},{"$f":"$F$68*DU68","v":1336500},{"$f":"DW62*'[1]Hypo Cables'!$X$48","v":1920},{"$f":"$F$68*DW68","v":1056000},{"$f":"DY62*'[1]Hypo Cables'!$X$48","v":1110},{"$f":"$F$68*DY68","v":610500},10923000,{"$f":"EB62*'[1]Hypo Cables'!$X$48","v":2160},{"$f":"$F$68*EB68","v":1188000},{"$f":"ED62*'[1]Hypo Cables'!$X$48","v":1500},{"$f":"$F$68*ED68","v":825000},{"$f":"EF62*'[1]Hypo Cables'!$X$48","v":2040},{"$f":"$F$68*EF68","v":1122000},{"$f":"EH62*'[1]Hypo Cables'!$X$48","v":2160},{"$f":"$F$68*EH68","v":1188000},{"$f":"EJ62*'[1]Hypo Cables'!$X$48","v":1650},{"$f":"$F$68*EJ68","v":907500},{"$f":"EL62*'[1]Hypo Cables'!$X$48","v":870},{"$f":"$F$68*EL68","v":478500},{"$f":"EN62*'[1]Hypo Cables'!$X$48","v":2730},{"$f":"$F$68*EN68","v":1501500},{"$f":"EP62*'[1]Hypo Cables'!$X$48","v":1980},{"$f":"$F$68*EP68","v":1089000},{"$f":"ER62*'[1]Hypo Cables'!$X$48","v":1920},{"$f":"$F$68*ER68","v":1056000},{"$f":"ET62*'[1]Hypo Cables'!$X$48","v":1830},{"$f":"$F$68*ET68","v":1006500},{"$f":"EV62*'[1]Hypo Cables'!$X$48","v":2460},{"$f":"$F$68*EV68","v":1353000},{"$f":"EX62*'[1]Hypo Cables'!$X$48","v":2040},{"$f":"$F$68*EX68","v":1122000},{"$f":"EZ62*'[1]Hypo Cables'!$X$48","v":1590},{"$f":"$F$68*EZ68","v":874500},{"$f":"FB62*'[1]Hypo Cables'!$X$48","v":1470},{"$f":"$F$68*FB68","v":808500},{"$f":"FD62*'[1]Hypo Cables'!$X$48","v":1050},{"$f":"$F$68*FD68","v":577500},{"$f":"FF62*'[1]Hypo Cables'!$X$48","v":1530},{"$f":"$F$68*FF68","v":841500},{"$f":"FH62*'[1]Hypo Cables'!$X$48","v":1050},{"$f":"$F$68*FH68","v":577500},{"$f":"FJ62*'[1]Hypo Cables'!$X$48","v":2190},{"$f":"$F$68*FJ68","v":1204500},{"$f":"FL62*'[1]Hypo Cables'!$X$48","v":2490},{"$f":"$F$68*FL68","v":1369500},{"$f":"FN62*'[1]Hypo Cables'!$X$48","v":1920},{"$f":"$F$68*FN68","v":1056000},{"$f":"FP62*'[1]Hypo Cables'!$X$48","v":2400},{"$f":"$F$68*FP68","v":1320000},{"$f":"FR62*'[1]Hypo Cables'!$X$48","v":1230},{"$f":"$F$68*FR68","v":676500},{"$f":"FT62*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$F$68*FT68","v":858000},{"$f":"FV62*'[1]Hypo Cables'!$X$48","v":1800},{"$f":"$F$68*FV68","v":990000},{"$f":"FX62*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$F$68*FX68","v":858000},{"$f":"FZ62*'[1]Hypo Cables'!$X$48","v":2220},{"$f":"$F$68*FZ68","v":1221000},{"$f":"GB62*'[1]Hypo Cables'!$X$48","v":2370},{"$f":"$F$68*GB68","v":1303500},{"$f":"GD62*'[1]Hypo Cables'!$X$48","v":2580},{"$f":"$F$68*GD68","v":1419000},{"$f":"GF62*'[1]Hypo Cables'!$X$48","v":3990},{"$f":"$F$68*GF68","v":2194500},{"$f":"GH62*'[1]Hypo Cables'!$X$48","v":1680},{"$f":"$F$68*GH68","v":924000},{"$f":"GJ62*'[1]Hypo Cables'!$X$48","v":1920},{"$f":"$F$68*GJ68","v":1056000},{"$f":"GL62*'[1]Hypo Cables'!$X$48","v":1980},{"$f":"$F$68*GL68","v":1089000},{"$f":"GN62*'[1]Hypo Cables'!$X$48","v":1950},{"$f":"$F$68*GN68","v":1072500},{"$f":"GP62*'[1]Hypo Cables'!$X$48","v":1590},{"$f":"$F$68*GP68","v":874500},{"$f":"GR62*'[1]Hypo Cables'!$X$48","v":1620},{"$f":"$F$68*GR68","v":891000},36894000]
[null,null,null,"Interrupteurs simple Allumage","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D69,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":1200},{"$f":"G62*'[1]Hypo Cables'!$X$49","v":595},{"$f":"$F$69*G69","v":714000},{"$f":"I62*'[1]Hypo Cables'!$X$49","v":175},{"$f":"$F$69*I69","v":210000},{"$f":"K62*'[1]Hypo Cables'!$X$49","v":280},{"$f":"$F$69*K69","v":336000},{"$f":"M62*'[1]Hypo Cables'!$X$49","v":365},{"$f":"$F$69*M69","v":438000},{"$f":"O62*'[1]Hypo Cables'!$X$49","v":120},{"$f":"$F$69*O69","v":144000},{"$f":"Q62*'[1]Hypo Cables'!$X$49","v":470},{"$f":"$F$69*Q69","v":564000},{"$f":"S62*'[1]Hypo Cables'!$X$49","v":580},{"$f":"$F$69*S69","v":696000},{"$f":"U62*'[1]Hypo Cables'!$X$49","v":475},{"$f":"$F$69*U69","v":570000},{"$f":"W62*'[1]Hypo Cables'!$X$49","v":415},{"$f":"$F$69*W69","v":498000},{"$f":"Y62*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$F$69*Y69","v":312000},4482000,{"$f":"AB62*'[1]Hypo Cables'!$X$49","v":400},{"$f":"$F$69*AB69","v":480000},{"$f":"AD62*'[1]Hypo Cables'!$X$49","v":460},{"$f":"$F$69*AD69","v":552000},1032000,{"$f":"AG62*'[1]Hypo Cables'!$X$49","v":200},{"$f":"$F$69*AG69","v":240000},240000,{"$f":"AJ62*'[1]Hypo Cables'!$X$49","v":270},{"$f":"$F$69*AJ69","v":324000},{"$f":"AL62*'[1]Hypo Cables'!$X$49","v":185},{"$f":"$F$69*AL69","v":222000},{"$f":"AN62*'[1]Hypo Cables'!$X$49","v":230},{"$f":"$F$69*AN69","v":276000},{"$f":"AP62*'[1]Hypo Cables'!$X$49","v":540},{"$f":"$F$69*AP69","v":648000},{"$f":"AR62*'[1]Hypo Cables'!$X$49","v":275},{"$f":"$F$69*AR69","v":330000},{"$f":"AT62*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$F$69*AT69","v":312000},2112000,{"$f":"AW62*'[1]Hypo Cables'!$X$49","v":270},{"$f":"$F$69*AW69","v":324000},324000,{"$f":"AZ62*'[1]Hypo Cables'!$X$49","v":340},{"$f":"$F$69*AZ69","v":408000},{"$f":"BB62*'[1]Hypo Cables'!$X$49","v":465},{"$f":"$F$69*BB69","v":558000},{"$f":"BD62*'[1]Hypo Cables'!$X$49","v":645},{"$f":"$F$69*BD69","v":774000},{"$f":"BF62*'[1]Hypo Cables'!$X$49","v":340},{"$f":"$F$69*BF69","v":408000},{"$f":"BH62*'[1]Hypo Cables'!$X$49","v":220},{"$f":"$F$69*BH69","v":264000},{"$f":"BJ62*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$F$69*BJ69","v":312000},{"$f":"BL62*'[1]Hypo Cables'!$X$49","v":190},{"$f":"$F$69*BL69","v":228000},{"$f":"BN62*'[1]Hypo Cables'!$X$49","v":295},{"$f":"$F$69*BN69","v":354000},{"$f":"BP62*'[1]Hypo Cables'!$X$49","v":240},{"$f":"$F$69*BP69","v":288000},{"$f":"BR62*'[1]Hypo Cables'!$X$49","v":345},{"$f":"$F$69*BR69","v":414000},{"$f":"BT62*'[1]Hypo Cables'!$X$49","v":180},{"$f":"$F$69*BT69","v":216000},{"$f":"BV62*'[1]Hypo Cables'!$X$49","v":150},{"$f":"$F$69*BV69","v":180000},{"$f":"BX62*'[1]Hypo Cables'!$X$49","v":350},{"$f":"$F$69*BX69","v":420000},{"$f":"BZ62*'[1]Hypo Cables'!$X$49","v":460},{"$f":"$F$69*BZ69","v":552000},{"$f":"CB62*'[1]Hypo Cables'!$X$49","v":210},{"$f":"$F$69*CB69","v":252000},{"$f":"CD62*'[1]Hypo Cables'!$X$49","v":360},{"$f":"$F$69*CD69","v":432000},{"$f":"CF62*'[1]Hypo Cables'!$X$49","v":235},{"$f":"$F$69*CF69","v":282000},{"$f":"CH62*'[1]Hypo Cables'!$X$49","v":210},{"$f":"$F$69*CH69","v":252000},{"$f":"CJ62*'[1]Hypo Cables'!$X$49","v":155},{"$f":"$F$69*CJ69","v":186000},{"$f":"CL62*'[1]Hypo Cables'!$X$49","v":290},{"$f":"$F$69*CL69","v":348000},{"$f":"CN62*'[1]Hypo Cables'!$X$49","v":215},{"$f":"$F$69*CN69","v":258000},{"$f":"CP62*'[1]Hypo Cables'!$X$49","v":285},{"$f":"$F$69*CP69","v":342000},{"$f":"CR62*'[1]Hypo Cables'!$X$49","v":265},{"$f":"$F$69*CR69","v":318000},{"$f":"CT62*'[1]Hypo Cables'!$X$49","v":570},{"$f":"$F$69*CT69","v":684000},{"$f":"CV62*'[1]Hypo Cables'!$X$49","v":325},{"$f":"$F$69*CV69","v":390000},{"$f":"CX62*'[1]Hypo Cables'!$X$49","v":235},{"$f":"$F$69*CX69","v":282000},{"$f":"CZ62*'[1]Hypo Cables'!$X$49","v":320},{"$f":"$F$69*CZ69","v":384000},{"$f":"DB62*'[1]Hypo Cables'!$X$49","v":265},{"$f":"$F$69*DB69","v":318000},{"$f":"DD62*'[1]Hypo Cables'!$X$49","v":255},{"$f":"$F$69*DD69","v":306000},10152000,{"$f":"DG62*'[1]Hypo Cables'!$X$49","v":290},{"$f":"$F$69*DG69","v":348000},{"$f":"DI62*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$F$69*DI69","v":312000},{"$f":"DK62*'[1]Hypo Cables'!$X$49","v":525},{"$f":"$F$69*DK69","v":630000},{"$f":"DM62*'[1]Hypo Cables'!$X$49","v":335},{"$f":"$F$69*DM69","v":402000},{"$f":"DO62*'[1]Hypo Cables'!$X$49","v":275},{"$f":"$F$69*DO69","v":330000},{"$f":"DQ62*'[1]Hypo Cables'!$X$49","v":240},{"$f":"$F$69*DQ69","v":288000},{"$f":"DS62*'[1]Hypo Cables'!$X$49","v":475},{"$f":"$F$69*DS69","v":570000},{"$f":"DU62*'[1]Hypo Cables'!$X$49","v":405},{"$f":"$F$69*DU69","v":486000},{"$f":"DW62*'[1]Hypo Cables'!$X$49","v":320},{"$f":"$F$69*DW69","v":384000},{"$f":"DY62*'[1]Hypo Cables'!$X$49","v":185},{"$f":"$F$69*DY69","v":222000},3972000,{"$f":"EB62*'[1]Hypo Cables'!$X$49","v":360},{"$f":"$F$69*EB69","v":432000},{"$f":"ED62*'[1]Hypo Cables'!$X$49","v":250},{"$f":"$F$69*ED69","v":300000},{"$f":"EF62*'[1]Hypo Cables'!$X$49","v":340},{"$f":"$F$69*EF69","v":408000},{"$f":"EH62*'[1]Hypo Cables'!$X$49","v":360},{"$f":"$F$69*EH69","v":432000},{"$f":"EJ62*'[1]Hypo Cables'!$X$49","v":275},{"$f":"$F$69*EJ69","v":330000},{"$f":"EL62*'[1]Hypo Cables'!$X$49","v":145},{"$f":"$F$69*EL69","v":174000},{"$f":"EN62*'[1]Hypo Cables'!$X$49","v":455},{"$f":"$F$69*EN69","v":546000},{"$f":"EP62*'[1]Hypo Cables'!$X$49","v":330},{"$f":"$F$69*EP69","v":396000},{"$f":"ER62*'[1]Hypo Cables'!$X$49","v":320},{"$f":"$F$69*ER69","v":384000},{"$f":"ET62*'[1]Hypo Cables'!$X$49","v":305},{"$f":"$F$69*ET69","v":366000},{"$f":"EV62*'[1]Hypo Cables'!$X$49","v":410},{"$f":"$F$69*EV69","v":492000},{"$f":"EX62*'[1]Hypo Cables'!$X$49","v":340},{"$f":"$F$69*EX69","v":408000},{"$f":"EZ62*'[1]Hypo Cables'!$X$49","v":265},{"$f":"$F$69*EZ69","v":318000},{"$f":"FB62*'[1]Hypo Cables'!$X$49","v":245},{"$f":"$F$69*FB69","v":294000},{"$f":"FD62*'[1]Hypo Cables'!$X$49","v":175},{"$f":"$F$69*FD69","v":210000},{"$f":"FF62*'[1]Hypo Cables'!$X$49","v":255},{"$f":"$F$69*FF69","v":306000},{"$f":"FH62*'[1]Hypo Cables'!$X$49","v":175},{"$f":"$F$69*FH69","v":210000},{"$f":"FJ62*'[1]Hypo Cables'!$X$49","v":365},{"$f":"$F$69*FJ69","v":438000},{"$f":"FL62*'[1]Hypo Cables'!$X$49","v":415},{"$f":"$F$69*FL69","v":498000},{"$f":"FN62*'[1]Hypo Cables'!$X$49","v":320},{"$f":"$F$69*FN69","v":384000},{"$f":"FP62*'[1]Hypo Cables'!$X$49","v":400},{"$f":"$F$69*FP69","v":480000},{"$f":"FR62*'[1]Hypo Cables'!$X$49","v":205},{"$f":"$F$69*FR69","v":246000},{"$f":"FT62*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$F$69*FT69","v":312000},{"$f":"FV62*'[1]Hypo Cables'!$X$49","v":300},{"$f":"$F$69*FV69","v":360000},{"$f":"FX62*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$F$69*FX69","v":312000},{"$f":"FZ62*'[1]Hypo Cables'!$X$49","v":370},{"$f":"$F$69*FZ69","v":444000},{"$f":"GB62*'[1]Hypo Cables'!$X$49","v":395},{"$f":"$F$69*GB69","v":474000},{"$f":"GD62*'[1]Hypo Cables'!$X$49","v":430},{"$f":"$F$69*GD69","v":516000},{"$f":"GF62*'[1]Hypo Cables'!$X$49","v":665},{"$f":"$F$69*GF69","v":798000},{"$f":"GH62*'[1]Hypo Cables'!$X$49","v":280},{"$f":"$F$69*GH69","v":336000},{"$f":"GJ62*'[1]Hypo Cables'!$X$49","v":320},{"$f":"$F$69*GJ69","v":384000},{"$f":"GL62*'[1]Hypo Cables'!$X$49","v":330},{"$f":"$F$69*GL69","v":396000},{"$f":"GN62*'[1]Hypo Cables'!$X$49","v":325},{"$f":"$F$69*GN69","v":390000},{"$f":"GP62*'[1]Hypo Cables'!$X$49","v":265},{"$f":"$F$69*GP69","v":318000},{"$f":"GR62*'[1]Hypo Cables'!$X$49","v":270},{"$f":"$F$69*GR69","v":324000},13416000]
[null,null,null,"Douilles","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D70,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":1000},{"$f":"G62*'[1]Hypo Cables'!$X$50","v":595},{"$f":"$F$70*G70","v":595000},{"$f":"I62*'[1]Hypo Cables'!$X$50","v":175},{"$f":"$F$70*I70","v":175000},{"$f":"K62*'[1]Hypo Cables'!$X$50","v":280},{"$f":"$F$70*K70","v":280000},{"$f":"M62*'[1]Hypo Cables'!$X$50","v":365},{"$f":"$F$70*M70","v":365000},{"$f":"O62*'[1]Hypo Cables'!$X$50","v":120},{"$f":"$F$70*O70","v":120000},{"$f":"Q62*'[1]Hypo Cables'!$X$50","v":470},{"$f":"$F$70*Q70","v":470000},{"$f":"S62*'[1]Hypo Cables'!$X$50","v":580},{"$f":"$F$70*S70","v":580000},{"$f":"U62*'[1]Hypo Cables'!$X$50","v":475},{"$f":"$F$70*U70","v":475000},{"$f":"W62*'[1]Hypo Cables'!$X$50","v":415},{"$f":"$F$70*W70","v":415000},{"$f":"Y62*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$F$70*Y70","v":260000},3735000,{"$f":"AB62*'[1]Hypo Cables'!$X$50","v":400},{"$f":"$F$70*AB70","v":400000},{"$f":"AD62*'[1]Hypo Cables'!$X$50","v":460},{"$f":"$F$70*AD70","v":460000},860000,{"$f":"AG62*'[1]Hypo Cables'!$X$50","v":200},{"$f":"$F$70*AG70","v":200000},200000,{"$f":"AJ62*'[1]Hypo Cables'!$X$50","v":270},{"$f":"$F$70*AJ70","v":270000},{"$f":"AL62*'[1]Hypo Cables'!$X$50","v":185},{"$f":"$F$70*AL70","v":185000},{"$f":"AN62*'[1]Hypo Cables'!$X$50","v":230},{"$f":"$F$70*AN70","v":230000},{"$f":"AP62*'[1]Hypo Cables'!$X$50","v":540},{"$f":"$F$70*AP70","v":540000},{"$f":"AR62*'[1]Hypo Cables'!$X$50","v":275},{"$f":"$F$70*AR70","v":275000},{"$f":"AT62*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$F$70*AT70","v":260000},1760000,{"$f":"AW62*'[1]Hypo Cables'!$X$50","v":270},{"$f":"$F$70*AW70","v":270000},270000,{"$f":"AZ62*'[1]Hypo Cables'!$X$50","v":340},{"$f":"$F$70*AZ70","v":340000},{"$f":"BB62*'[1]Hypo Cables'!$X$50","v":465},{"$f":"$F$70*BB70","v":465000},{"$f":"BD62*'[1]Hypo Cables'!$X$50","v":645},{"$f":"$F$70*BD70","v":645000},{"$f":"BF62*'[1]Hypo Cables'!$X$50","v":340},{"$f":"$F$70*BF70","v":340000},{"$f":"BH62*'[1]Hypo Cables'!$X$50","v":220},{"$f":"$F$70*BH70","v":220000},{"$f":"BJ62*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$F$70*BJ70","v":260000},{"$f":"BL62*'[1]Hypo Cables'!$X$50","v":190},{"$f":"$F$70*BL70","v":190000},{"$f":"BN62*'[1]Hypo Cables'!$X$50","v":295},{"$f":"$F$70*BN70","v":295000},{"$f":"BP62*'[1]Hypo Cables'!$X$50","v":240},{"$f":"$F$70*BP70","v":240000},{"$f":"BR62*'[1]Hypo Cables'!$X$50","v":345},{"$f":"$F$70*BR70","v":345000},{"$f":"BT62*'[1]Hypo Cables'!$X$50","v":180},{"$f":"$F$70*BT70","v":180000},{"$f":"BV62*'[1]Hypo Cables'!$X$50","v":150},{"$f":"$F$70*BV70","v":150000},{"$f":"BX62*'[1]Hypo Cables'!$X$50","v":350},{"$f":"$F$70*BX70","v":350000},{"$f":"BZ62*'[1]Hypo Cables'!$X$50","v":460},{"$f":"$F$70*BZ70","v":460000},{"$f":"CB62*'[1]Hypo Cables'!$X$50","v":210},{"$f":"$F$70*CB70","v":210000},{"$f":"CD62*'[1]Hypo Cables'!$X$50","v":360},{"$f":"$F$70*CD70","v":360000},{"$f":"CF62*'[1]Hypo Cables'!$X$50","v":235},{"$f":"$F$70*CF70","v":235000},{"$f":"CH62*'[1]Hypo Cables'!$X$50","v":210},{"$f":"$F$70*CH70","v":210000},{"$f":"CJ62*'[1]Hypo Cables'!$X$50","v":155},{"$f":"$F$70*CJ70","v":155000},{"$f":"CL62*'[1]Hypo Cables'!$X$50","v":290},{"$f":"$F$70*CL70","v":290000},{"$f":"CN62*'[1]Hypo Cables'!$X$50","v":215},{"$f":"$F$70*CN70","v":215000},{"$f":"CP62*'[1]Hypo Cables'!$X$50","v":285},{"$f":"$F$70*CP70","v":285000},{"$f":"CR62*'[1]Hypo Cables'!$X$50","v":265},{"$f":"$F$70*CR70","v":265000},{"$f":"CT62*'[1]Hypo Cables'!$X$50","v":570},{"$f":"$F$70*CT70","v":570000},{"$f":"CV62*'[1]Hypo Cables'!$X$50","v":325},{"$f":"$F$70*CV70","v":325000},{"$f":"CX62*'[1]Hypo Cables'!$X$50","v":235},{"$f":"$F$70*CX70","v":235000},{"$f":"CZ62*'[1]Hypo Cables'!$X$50","v":320},{"$f":"$F$70*CZ70","v":320000},{"$f":"DB62*'[1]Hypo Cables'!$X$50","v":265},{"$f":"$F$70*DB70","v":265000},{"$f":"DD62*'[1]Hypo Cables'!$X$50","v":255},{"$f":"$F$70*DD70","v":255000},8460000,{"$f":"DG62*'[1]Hypo Cables'!$X$50","v":290},{"$f":"$F$70*DG70","v":290000},{"$f":"DI62*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$F$70*DI70","v":260000},{"$f":"DK62*'[1]Hypo Cables'!$X$50","v":525},{"$f":"$F$70*DK70","v":525000},{"$f":"DM62*'[1]Hypo Cables'!$X$50","v":335},{"$f":"$F$70*DM70","v":335000},{"$f":"DO62*'[1]Hypo Cables'!$X$50","v":275},{"$f":"$F$70*DO70","v":275000},{"$f":"DQ62*'[1]Hypo Cables'!$X$50","v":240},{"$f":"$F$70*DQ70","v":240000},{"$f":"DS62*'[1]Hypo Cables'!$X$50","v":475},{"$f":"$F$70*DS70","v":475000},{"$f":"DU62*'[1]Hypo Cables'!$X$50","v":405},{"$f":"$F$70*DU70","v":405000},{"$f":"DW62*'[1]Hypo Cables'!$X$50","v":320},{"$f":"$F$70*DW70","v":320000},{"$f":"DY62*'[1]Hypo Cables'!$X$50","v":185},{"$f":"$F$70*DY70","v":185000},3310000,{"$f":"EB62*'[1]Hypo Cables'!$X$50","v":360},{"$f":"$F$70*EB70","v":360000},{"$f":"ED62*'[1]Hypo Cables'!$X$50","v":250},{"$f":"$F$70*ED70","v":250000},{"$f":"EF62*'[1]Hypo Cables'!$X$50","v":340},{"$f":"$F$70*EF70","v":340000},{"$f":"EH62*'[1]Hypo Cables'!$X$50","v":360},{"$f":"$F$70*EH70","v":360000},{"$f":"EJ62*'[1]Hypo Cables'!$X$50","v":275},{"$f":"$F$70*EJ70","v":275000},{"$f":"EL62*'[1]Hypo Cables'!$X$50","v":145},{"$f":"$F$70*EL70","v":145000},{"$f":"EN62*'[1]Hypo Cables'!$X$50","v":455},{"$f":"$F$70*EN70","v":455000},{"$f":"EP62*'[1]Hypo Cables'!$X$50","v":330},{"$f":"$F$70*EP70","v":330000},{"$f":"ER62*'[1]Hypo Cables'!$X$50","v":320},{"$f":"$F$70*ER70","v":320000},{"$f":"ET62*'[1]Hypo Cables'!$X$50","v":305},{"$f":"$F$70*ET70","v":305000},{"$f":"EV62*'[1]Hypo Cables'!$X$50","v":410},{"$f":"$F$70*EV70","v":410000},{"$f":"EX62*'[1]Hypo Cables'!$X$50","v":340},{"$f":"$F$70*EX70","v":340000},{"$f":"EZ62*'[1]Hypo Cables'!$X$50","v":265},{"$f":"$F$70*EZ70","v":265000},{"$f":"FB62*'[1]Hypo Cables'!$X$50","v":245},{"$f":"$F$70*FB70","v":245000},{"$f":"FD62*'[1]Hypo Cables'!$X$50","v":175},{"$f":"$F$70*FD70","v":175000},{"$f":"FF62*'[1]Hypo Cables'!$X$50","v":255},{"$f":"$F$70*FF70","v":255000},{"$f":"FH62*'[1]Hypo Cables'!$X$50","v":175},{"$f":"$F$70*FH70","v":175000},{"$f":"FJ62*'[1]Hypo Cables'!$X$50","v":365},{"$f":"$F$70*FJ70","v":365000},{"$f":"FL62*'[1]Hypo Cables'!$X$50","v":415},{"$f":"$F$70*FL70","v":415000},{"$f":"FN62*'[1]Hypo Cables'!$X$50","v":320},{"$f":"$F$70*FN70","v":320000},{"$f":"FP62*'[1]Hypo Cables'!$X$50","v":400},{"$f":"$F$70*FP70","v":400000},{"$f":"FR62*'[1]Hypo Cables'!$X$50","v":205},{"$f":"$F$70*FR70","v":205000},{"$f":"FT62*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$F$70*FT70","v":260000},{"$f":"FV62*'[1]Hypo Cables'!$X$50","v":300},{"$f":"$F$70*FV70","v":300000},{"$f":"FX62*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$F$70*FX70","v":260000},{"$f":"FZ62*'[1]Hypo Cables'!$X$50","v":370},{"$f":"$F$70*FZ70","v":370000},{"$f":"GB62*'[1]Hypo Cables'!$X$50","v":395},{"$f":"$F$70*GB70","v":395000},{"$f":"GD62*'[1]Hypo Cables'!$X$50","v":430},{"$f":"$F$70*GD70","v":430000},{"$f":"GF62*'[1]Hypo Cables'!$X$50","v":665},{"$f":"$F$70*GF70","v":665000},{"$f":"GH62*'[1]Hypo Cables'!$X$50","v":280},{"$f":"$F$70*GH70","v":280000},{"$f":"GJ62*'[1]Hypo Cables'!$X$50","v":320},{"$f":"$F$70*GJ70","v":320000},{"$f":"GL62*'[1]Hypo Cables'!$X$50","v":330},{"$f":"$F$70*GL70","v":330000},{"$f":"GN62*'[1]Hypo Cables'!$X$50","v":325},{"$f":"$F$70*GN70","v":325000},{"$f":"GP62*'[1]Hypo Cables'!$X$50","v":265},{"$f":"$F$70*GP70","v":265000},{"$f":"GR62*'[1]Hypo Cables'!$X$50","v":270},{"$f":"$F$70*GR70","v":270000},11180000]
[null,null,null,"Lampe LED 5 W","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D71,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":2000},{"$f":"G62*'[1]Hypo Cables'!$X$51","v":595},{"$f":"$F$71*G71","v":1190000},{"$f":"I62*'[1]Hypo Cables'!$X$51","v":175},{"$f":"$F$71*I71","v":350000},{"$f":"K62*'[1]Hypo Cables'!$X$51","v":280},{"$f":"$F$71*K71","v":560000},{"$f":"M62*'[1]Hypo Cables'!$X$51","v":365},{"$f":"$F$71*M71","v":730000},{"$f":"O62*'[1]Hypo Cables'!$X$51","v":120},{"$f":"$F$71*O71","v":240000},{"$f":"Q62*'[1]Hypo Cables'!$X$51","v":470},{"$f":"$F$71*Q71","v":940000},{"$f":"S62*'[1]Hypo Cables'!$X$51","v":580},{"$f":"$F$71*S71","v":1160000},{"$f":"U62*'[1]Hypo Cables'!$X$51","v":475},{"$f":"$F$71*U71","v":950000},{"$f":"W62*'[1]Hypo Cables'!$X$51","v":415},{"$f":"$F$71*W71","v":830000},{"$f":"Y62*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$F$71*Y71","v":520000},{"$f":"+H71+J71+L71+N71+P71+R71+T71+V71+X71+Z71","v":7470000},{"$f":"AB62*'[1]Hypo Cables'!$X$51","v":400},{"$f":"$F$71*AB71","v":800000},{"$f":"AD62*'[1]Hypo Cables'!$X$51","v":460},{"$f":"$F$71*AD71","v":920000},{"$f":"+AC71+AE71","v":1720000},{"$f":"AG62*'[1]Hypo Cables'!$X$51","v":200},{"$f":"$F$71*AG71","v":400000},{"$f":"+AH71","v":400000},{"$f":"AJ62*'[1]Hypo Cables'!$X$51","v":270},{"$f":"$F$71*AJ71","v":540000},{"$f":"AL62*'[1]Hypo Cables'!$X$51","v":185},{"$f":"$F$71*AL71","v":370000},{"$f":"AN62*'[1]Hypo Cables'!$X$51","v":230},{"$f":"$F$71*AN71","v":460000},{"$f":"AP62*'[1]Hypo Cables'!$X$51","v":540},{"$f":"$F$71*AP71","v":1080000},{"$f":"AR62*'[1]Hypo Cables'!$X$51","v":275},{"$f":"$F$71*AR71","v":550000},{"$f":"AT62*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$F$71*AT71","v":520000},{"$f":"+AK71+AM71+AO71+AQ71+AS71+AU71","v":3520000},{"$f":"AW62*'[1]Hypo Cables'!$X$51","v":270},{"$f":"$F$71*AW71","v":540000},{"$f":"+AX71","v":540000},{"$f":"AZ62*'[1]Hypo Cables'!$X$51","v":340},{"$f":"$F$71*AZ71","v":680000},{"$f":"BB62*'[1]Hypo Cables'!$X$51","v":465},{"$f":"$F$71*BB71","v":930000},{"$f":"BD62*'[1]Hypo Cables'!$X$51","v":645},{"$f":"$F$71*BD71","v":1290000},{"$f":"BF62*'[1]Hypo Cables'!$X$51","v":340},{"$f":"$F$71*BF71","v":680000},{"$f":"BH62*'[1]Hypo Cables'!$X$51","v":220},{"$f":"$F$71*BH71","v":440000},{"$f":"BJ62*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$F$71*BJ71","v":520000},{"$f":"BL62*'[1]Hypo Cables'!$X$51","v":190},{"$f":"$F$71*BL71","v":380000},{"$f":"BN62*'[1]Hypo Cables'!$X$51","v":295},{"$f":"$F$71*BN71","v":590000},{"$f":"BP62*'[1]Hypo Cables'!$X$51","v":240},{"$f":"$F$71*BP71","v":480000},{"$f":"BR62*'[1]Hypo Cables'!$X$51","v":345},{"$f":"$F$71*BR71","v":690000},{"$f":"BT62*'[1]Hypo Cables'!$X$51","v":180},{"$f":"$F$71*BT71","v":360000},{"$f":"BV62*'[1]Hypo Cables'!$X$51","v":150},{"$f":"$F$71*BV71","v":300000},{"$f":"BX62*'[1]Hypo Cables'!$X$51","v":350},{"$f":"$F$71*BX71","v":700000},{"$f":"BZ62*'[1]Hypo Cables'!$X$51","v":460},{"$f":"$F$71*BZ71","v":920000},{"$f":"CB62*'[1]Hypo Cables'!$X$51","v":210},{"$f":"$F$71*CB71","v":420000},{"$f":"CD62*'[1]Hypo Cables'!$X$51","v":360},{"$f":"$F$71*CD71","v":720000},{"$f":"CF62*'[1]Hypo Cables'!$X$51","v":235},{"$f":"$F$71*CF71","v":470000},{"$f":"CH62*'[1]Hypo Cables'!$X$51","v":210},{"$f":"$F$71*CH71","v":420000},{"$f":"CJ62*'[1]Hypo Cables'!$X$51","v":155},{"$f":"$F$71*CJ71","v":310000},{"$f":"CL62*'[1]Hypo Cables'!$X$51","v":290},{"$f":"$F$71*CL71","v":580000},{"$f":"CN62*'[1]Hypo Cables'!$X$51","v":215},{"$f":"$F$71*CN71","v":430000},{"$f":"CP62*'[1]Hypo Cables'!$X$51","v":285},{"$f":"$F$71*CP71","v":570000},{"$f":"CR62*'[1]Hypo Cables'!$X$51","v":265},{"$f":"$F$71*CR71","v":530000},{"$f":"CT62*'[1]Hypo Cables'!$X$51","v":570},{"$f":"$F$71*CT71","v":1140000},{"$f":"CV62*'[1]Hypo Cables'!$X$51","v":325},{"$f":"$F$71*CV71","v":650000},{"$f":"CX62*'[1]Hypo Cables'!$X$51","v":235},{"$f":"$F$71*CX71","v":470000},{"$f":"CZ62*'[1]Hypo Cables'!$X$51","v":320},{"$f":"$F$71*CZ71","v":640000},{"$f":"DB62*'[1]Hypo Cables'!$X$51","v":265},{"$f":"$F$71*DB71","v":530000},{"$f":"DD62*'[1]Hypo Cables'!$X$51","v":255},{"$f":"$F$71*DD71","v":510000},{"$f":"+BA71+BC71+BE71+BG71+BI71+BK71+BM71+BO71+BQ71+BS71+BU71+BW71+BY71+CA71+CC71+CE71+CG71+CI71+CK71+CM71+CQ71+CS71+CU71+CW71+CY71+DA71+DC71+DE71","v":16920000},{"$f":"DG62*'[1]Hypo Cables'!$X$51","v":290},{"$f":"$F$71*DG71","v":580000},{"$f":"DI62*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$F$71*DI71","v":520000},{"$f":"DK62*'[1]Hypo Cables'!$X$51","v":525},{"$f":"$F$71*DK71","v":1050000},{"$f":"DM62*'[1]Hypo Cables'!$X$51","v":335},{"$f":"$F$71*DM71","v":670000},{"$f":"DO62*'[1]Hypo Cables'!$X$51","v":275},{"$f":"$F$71*DO71","v":550000},{"$f":"DQ62*'[1]Hypo Cables'!$X$51","v":240},{"$f":"$F$71*DQ71","v":480000},{"$f":"DS62*'[1]Hypo Cables'!$X$51","v":475},{"$f":"$F$71*DS71","v":950000},{"$f":"DU62*'[1]Hypo Cables'!$X$51","v":405},{"$f":"$F$71*DU71","v":810000},{"$f":"DW62*'[1]Hypo Cables'!$X$51","v":320},{"$f":"$F$71*DW71","v":640000},{"$f":"DY62*'[1]Hypo Cables'!$X$51","v":185},{"$f":"$F$71*DY71","v":370000},{"$f":"+DH71+DJ71+DL71+DN71+DP71+DR71+DT71+DV71+DX71+DZ71","v":6620000},{"$f":"EB62*'[1]Hypo Cables'!$X$51","v":360},{"$f":"$F$71*EB71","v":720000},{"$f":"ED62*'[1]Hypo Cables'!$X$51","v":250},{"$f":"$F$71*ED71","v":500000},{"$f":"EF62*'[1]Hypo Cables'!$X$51","v":340},{"$f":"$F$71*EF71","v":680000},{"$f":"EH62*'[1]Hypo Cables'!$X$51","v":360},{"$f":"$F$71*EH71","v":720000},{"$f":"EJ62*'[1]Hypo Cables'!$X$51","v":275},{"$f":"$F$71*EJ71","v":550000},{"$f":"EL62*'[1]Hypo Cables'!$X$51","v":145},{"$f":"$F$71*EL71","v":290000},{"$f":"EN62*'[1]Hypo Cables'!$X$51","v":455},{"$f":"$F$71*EN71","v":910000},{"$f":"EP62*'[1]Hypo Cables'!$X$51","v":330},{"$f":"$F$71*EP71","v":660000},{"$f":"ER62*'[1]Hypo Cables'!$X$51","v":320},{"$f":"$F$71*ER71","v":640000},{"$f":"ET62*'[1]Hypo Cables'!$X$51","v":305},{"$f":"$F$71*ET71","v":610000},{"$f":"EV62*'[1]Hypo Cables'!$X$51","v":410},{"$f":"$F$71*EV71","v":820000},{"$f":"EX62*'[1]Hypo Cables'!$X$51","v":340},{"$f":"$F$71*EX71","v":680000},{"$f":"EZ62*'[1]Hypo Cables'!$X$51","v":265},{"$f":"$F$71*EZ71","v":530000},{"$f":"FB62*'[1]Hypo Cables'!$X$51","v":245},{"$f":"$F$71*FB71","v":490000},{"$f":"FD62*'[1]Hypo Cables'!$X$51","v":175},{"$f":"$F$71*FD71","v":350000},{"$f":"FF62*'[1]Hypo Cables'!$X$51","v":255},{"$f":"$F$71*FF71","v":510000},{"$f":"FH62*'[1]Hypo Cables'!$X$51","v":175},{"$f":"$F$71*FH71","v":350000},{"$f":"FJ62*'[1]Hypo Cables'!$X$51","v":365},{"$f":"$F$71*FJ71","v":730000},{"$f":"FL62*'[1]Hypo Cables'!$X$51","v":415},{"$f":"$F$71*FL71","v":830000},{"$f":"FN62*'[1]Hypo Cables'!$X$51","v":320},{"$f":"$F$71*FN71","v":640000},{"$f":"FP62*'[1]Hypo Cables'!$X$51","v":400},{"$f":"$F$71*FP71","v":800000},{"$f":"FR62*'[1]Hypo Cables'!$X$51","v":205},{"$f":"$F$71*FR71","v":410000},{"$f":"FT62*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$F$71*FT71","v":520000},{"$f":"FV62*'[1]Hypo Cables'!$X$51","v":300},{"$f":"$F$71*FV71","v":600000},{"$f":"FX62*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$F$71*FX71","v":520000},{"$f":"FZ62*'[1]Hypo Cables'!$X$51","v":370},{"$f":"$F$71*FZ71","v":740000},{"$f":"GB62*'[1]Hypo Cables'!$X$51","v":395},{"$f":"$F$71*GB71","v":790000},{"$f":"GD62*'[1]Hypo Cables'!$X$51","v":430},{"$f":"$F$71*GD71","v":860000},{"$f":"GF62*'[1]Hypo Cables'!$X$51","v":665},{"$f":"$F$71*GF71","v":1330000},{"$f":"GH62*'[1]Hypo Cables'!$X$51","v":280},{"$f":"$F$71*GH71","v":560000},{"$f":"GJ62*'[1]Hypo Cables'!$X$51","v":320},{"$f":"$F$71*GJ71","v":640000},{"$f":"GL62*'[1]Hypo Cables'!$X$51","v":330},{"$f":"$F$71*GL71","v":660000},{"$f":"GN62*'[1]Hypo Cables'!$X$51","v":325},{"$f":"$F$71*GN71","v":650000},{"$f":"GP62*'[1]Hypo Cables'!$X$51","v":265},{"$f":"$F$71*GP71","v":530000},{"$f":"GR62*'[1]Hypo Cables'!$X$51","v":270},{"$f":"$F$71*GR71","v":540000},{"$f":"+GS71+GQ71+GO71+GM71+GK71+GI71+GG71+GE71+GC71+GA71+FY71+FW71+FU71+FS71+FQ71+FO71+FM71+FK71+FI71+FG71+FE71+FC71+FA71+EY71+EW71+EU71+ES71+EQ71+EO71+EM71+EK71+EI71+EG71+EE71+EC71","v":22360000}]
[null,null,null,"Pater en bois","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D72,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":500},{"$f":"G62*'[1]Hypo Cables'!$X$52","v":119},{"$f":"$F$72*G72","v":59500},{"$f":"I62*'[1]Hypo Cables'!$X$52","v":35},{"$f":"$F$72*I72","v":17500},{"$f":"K62*'[1]Hypo Cables'!$X$52","v":56},{"$f":"$F$72*K72","v":28000},{"$f":"M62*'[1]Hypo Cables'!$X$52","v":73},{"$f":"$F$72*M72","v":36500},{"$f":"O62*'[1]Hypo Cables'!$X$52","v":24},{"$f":"$F$72*O72","v":12000},{"$f":"Q62*'[1]Hypo Cables'!$X$52","v":94},{"$f":"$F$72*Q72","v":47000},{"$f":"S62*'[1]Hypo Cables'!$X$52","v":116},{"$f":"$F$72*S72","v":58000},{"$f":"U62*'[1]Hypo Cables'!$X$52","v":95},{"$f":"$F$72*U72","v":47500},{"$f":"W62*'[1]Hypo Cables'!$X$52","v":83},{"$f":"$F$72*W72","v":41500},{"$f":"Y62*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$F$72*Y72","v":26000},373500,{"$f":"AB62*'[1]Hypo Cables'!$X$52","v":80},{"$f":"$F$72*AB72","v":40000},{"$f":"AD62*'[1]Hypo Cables'!$X$52","v":92},{"$f":"$F$72*AD72","v":46000},86000,{"$f":"AG62*'[1]Hypo Cables'!$X$52","v":40},{"$f":"$F$72*AG72","v":20000},20000,{"$f":"AJ62*'[1]Hypo Cables'!$X$52","v":54},{"$f":"$F$72*AJ72","v":27000},{"$f":"AL62*'[1]Hypo Cables'!$X$52","v":37},{"$f":"$F$72*AL72","v":18500},{"$f":"AN62*'[1]Hypo Cables'!$X$52","v":46},{"$f":"$F$72*AN72","v":23000},{"$f":"AP62*'[1]Hypo Cables'!$X$52","v":108},{"$f":"$F$72*AP72","v":54000},{"$f":"AR62*'[1]Hypo Cables'!$X$52","v":55},{"$f":"$F$72*AR72","v":27500},{"$f":"AT62*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$F$72*AT72","v":26000},176000,{"$f":"AW62*'[1]Hypo Cables'!$X$52","v":54},{"$f":"$F$72*AW72","v":27000},27000,{"$f":"AZ62*'[1]Hypo Cables'!$X$52","v":68},{"$f":"$F$72*AZ72","v":34000},{"$f":"BB62*'[1]Hypo Cables'!$X$52","v":93},{"$f":"$F$72*BB72","v":46500},{"$f":"BD62*'[1]Hypo Cables'!$X$52","v":129},{"$f":"$F$72*BD72","v":64500},{"$f":"BF62*'[1]Hypo Cables'!$X$52","v":68},{"$f":"$F$72*BF72","v":34000},{"$f":"BH62*'[1]Hypo Cables'!$X$52","v":44},{"$f":"$F$72*BH72","v":22000},{"$f":"BJ62*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$F$72*BJ72","v":26000},{"$f":"BL62*'[1]Hypo Cables'!$X$52","v":38},{"$f":"$F$72*BL72","v":19000},{"$f":"BN62*'[1]Hypo Cables'!$X$52","v":59},{"$f":"$F$72*BN72","v":29500},{"$f":"BP62*'[1]Hypo Cables'!$X$52","v":48},{"$f":"$F$72*BP72","v":24000},{"$f":"BR62*'[1]Hypo Cables'!$X$52","v":69},{"$f":"$F$72*BR72","v":34500},{"$f":"BT62*'[1]Hypo Cables'!$X$52","v":36},{"$f":"$F$72*BT72","v":18000},{"$f":"BV62*'[1]Hypo Cables'!$X$52","v":30},{"$f":"$F$72*BV72","v":15000},{"$f":"BX62*'[1]Hypo Cables'!$X$52","v":70},{"$f":"$F$72*BX72","v":35000},{"$f":"BZ62*'[1]Hypo Cables'!$X$52","v":92},{"$f":"$F$72*BZ72","v":46000},{"$f":"CB62*'[1]Hypo Cables'!$X$52","v":42},{"$f":"$F$72*CB72","v":21000},{"$f":"CD62*'[1]Hypo Cables'!$X$52","v":72},{"$f":"$F$72*CD72","v":36000},{"$f":"CF62*'[1]Hypo Cables'!$X$52","v":47},{"$f":"$F$72*CF72","v":23500},{"$f":"CH62*'[1]Hypo Cables'!$X$52","v":42},{"$f":"$F$72*CH72","v":21000},{"$f":"CJ62*'[1]Hypo Cables'!$X$52","v":31},{"$f":"$F$72*CJ72","v":15500},{"$f":"CL62*'[1]Hypo Cables'!$X$52","v":58},{"$f":"$F$72*CL72","v":29000},{"$f":"CN62*'[1]Hypo Cables'!$X$52","v":43},{"$f":"$F$72*CN72","v":21500},{"$f":"CP62*'[1]Hypo Cables'!$X$52","v":57},{"$f":"$F$72*CP72","v":28500},{"$f":"CR62*'[1]Hypo Cables'!$X$52","v":53},{"$f":"$F$72*CR72","v":26500},{"$f":"CT62*'[1]Hypo Cables'!$X$52","v":114},{"$f":"$F$72*CT72","v":57000},{"$f":"CV62*'[1]Hypo Cables'!$X$52","v":65},{"$f":"$F$72*CV72","v":32500},{"$f":"CX62*'[1]Hypo Cables'!$X$52","v":47},{"$f":"$F$72*CX72","v":23500},{"$f":"CZ62*'[1]Hypo Cables'!$X$52","v":64},{"$f":"$F$72*CZ72","v":32000},{"$f":"DB62*'[1]Hypo Cables'!$X$52","v":53},{"$f":"$F$72*DB72","v":26500},{"$f":"DD62*'[1]Hypo Cables'!$X$52","v":51},{"$f":"$F$72*DD72","v":25500},846000,{"$f":"DG62*'[1]Hypo Cables'!$X$52","v":58},{"$f":"$F$72*DG72","v":29000},{"$f":"DI62*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$F$72*DI72","v":26000},{"$f":"DK62*'[1]Hypo Cables'!$X$52","v":105},{"$f":"$F$72*DK72","v":52500},{"$f":"DM62*'[1]Hypo Cables'!$X$52","v":67},{"$f":"$F$72*DM72","v":33500},{"$f":"DO62*'[1]Hypo Cables'!$X$52","v":55},{"$f":"$F$72*DO72","v":27500},{"$f":"DQ62*'[1]Hypo Cables'!$X$52","v":48},{"$f":"$F$72*DQ72","v":24000},{"$f":"DS62*'[1]Hypo Cables'!$X$52","v":95},{"$f":"$F$72*DS72","v":47500},{"$f":"DU62*'[1]Hypo Cables'!$X$52","v":81},{"$f":"$F$72*DU72","v":40500},{"$f":"DW62*'[1]Hypo Cables'!$X$52","v":64},{"$f":"$F$72*DW72","v":32000},{"$f":"DY62*'[1]Hypo Cables'!$X$52","v":37},{"$f":"$F$72*DY72","v":18500},331000,{"$f":"EB62*'[1]Hypo Cables'!$X$52","v":72},{"$f":"$F$72*EB72","v":36000},{"$f":"ED62*'[1]Hypo Cables'!$X$52","v":50},{"$f":"$F$72*ED72","v":25000},{"$f":"EF62*'[1]Hypo Cables'!$X$52","v":68},{"$f":"$F$72*EF72","v":34000},{"$f":"EH62*'[1]Hypo Cables'!$X$52","v":72},{"$f":"$F$72*EH72","v":36000},{"$f":"EJ62*'[1]Hypo Cables'!$X$52","v":55},{"$f":"$F$72*EJ72","v":27500},{"$f":"EL62*'[1]Hypo Cables'!$X$52","v":29},{"$f":"$F$72*EL72","v":14500},{"$f":"EN62*'[1]Hypo Cables'!$X$52","v":91},{"$f":"$F$72*EN72","v":45500},{"$f":"EP62*'[1]Hypo Cables'!$X$52","v":66},{"$f":"$F$72*EP72","v":33000},{"$f":"ER62*'[1]Hypo Cables'!$X$52","v":64},{"$f":"$F$72*ER72","v":32000},{"$f":"ET62*'[1]Hypo Cables'!$X$52","v":61},{"$f":"$F$72*ET72","v":30500},{"$f":"EV62*'[1]Hypo Cables'!$X$52","v":82},{"$f":"$F$72*EV72","v":41000},{"$f":"EX62*'[1]Hypo Cables'!$X$52","v":68},{"$f":"$F$72*EX72","v":34000},{"$f":"EZ62*'[1]Hypo Cables'!$X$52","v":53},{"$f":"$F$72*EZ72","v":26500},{"$f":"FB62*'[1]Hypo Cables'!$X$52","v":49},{"$f":"$F$72*FB72","v":24500},{"$f":"FD62*'[1]Hypo Cables'!$X$52","v":35},{"$f":"$F$72*FD72","v":17500},{"$f":"FF62*'[1]Hypo Cables'!$X$52","v":51},{"$f":"$F$72*FF72","v":25500},{"$f":"FH62*'[1]Hypo Cables'!$X$52","v":35},{"$f":"$F$72*FH72","v":17500},{"$f":"FJ62*'[1]Hypo Cables'!$X$52","v":73},{"$f":"$F$72*FJ72","v":36500},{"$f":"FL62*'[1]Hypo Cables'!$X$52","v":83},{"$f":"$F$72*FL72","v":41500},{"$f":"FN62*'[1]Hypo Cables'!$X$52","v":64},{"$f":"$F$72*FN72","v":32000},{"$f":"FP62*'[1]Hypo Cables'!$X$52","v":80},{"$f":"$F$72*FP72","v":40000},{"$f":"FR62*'[1]Hypo Cables'!$X$52","v":41},{"$f":"$F$72*FR72","v":20500},{"$f":"FT62*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$F$72*FT72","v":26000},{"$f":"FV62*'[1]Hypo Cables'!$X$52","v":60},{"$f":"$F$72*FV72","v":30000},{"$f":"FX62*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$F$72*FX72","v":26000},{"$f":"FZ62*'[1]Hypo Cables'!$X$52","v":74},{"$f":"$F$72*FZ72","v":37000},{"$f":"GB62*'[1]Hypo Cables'!$X$52","v":79},{"$f":"$F$72*GB72","v":39500},{"$f":"GD62*'[1]Hypo Cables'!$X$52","v":86},{"$f":"$F$72*GD72","v":43000},{"$f":"GF62*'[1]Hypo Cables'!$X$52","v":133},{"$f":"$F$72*GF72","v":66500},{"$f":"GH62*'[1]Hypo Cables'!$X$52","v":56},{"$f":"$F$72*GH72","v":28000},{"$f":"GJ62*'[1]Hypo Cables'!$X$52","v":64},{"$f":"$F$72*GJ72","v":32000},{"$f":"GL62*'[1]Hypo Cables'!$X$52","v":66},{"$f":"$F$72*GL72","v":33000},{"$f":"GN62*'[1]Hypo Cables'!$X$52","v":65},{"$f":"$F$72*GN72","v":32500},{"$f":"GP62*'[1]Hypo Cables'!$X$52","v":53},{"$f":"$F$72*GP72","v":26500},{"$f":"GR62*'[1]Hypo Cables'!$X$52","v":54},{"$f":"$F$72*GR72","v":27000},1118000]
[null,null,null,"Prise de Courant","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D73,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":1000},{"$f":"G62*'[1]Hypo Cables'!$X$53","v":952},{"$f":"$F$73*G73","v":952000},{"$f":"I62*'[1]Hypo Cables'!$X$53","v":280},{"$f":"$F$73*I73","v":280000},{"$f":"K62*'[1]Hypo Cables'!$X$53","v":448},{"$f":"$F$73*K73","v":448000},{"$f":"M62*'[1]Hypo Cables'!$X$53","v":584},{"$f":"$F$73*M73","v":584000},{"$f":"O62*'[1]Hypo Cables'!$X$53","v":192},{"$f":"$F$73*O73","v":192000},{"$f":"Q62*'[1]Hypo Cables'!$X$53","v":752},{"$f":"$F$73*Q73","v":752000},{"$f":"S62*'[1]Hypo Cables'!$X$53","v":928},{"$f":"$F$73*S73","v":928000},{"$f":"U62*'[1]Hypo Cables'!$X$53","v":760},{"$f":"$F$73*U73","v":760000},{"$f":"W62*'[1]Hypo Cables'!$X$53","v":664},{"$f":"$F$73*W73","v":664000},{"$f":"Y62*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$F$73*Y73","v":416000},5976000,{"$f":"AB62*'[1]Hypo Cables'!$X$53","v":640},{"$f":"$F$73*AB73","v":640000},{"$f":"AD62*'[1]Hypo Cables'!$X$53","v":736},{"$f":"$F$73*AD73","v":736000},1376000,{"$f":"AG62*'[1]Hypo Cables'!$X$53","v":320},{"$f":"$F$73*AG73","v":320000},320000,{"$f":"AJ62*'[1]Hypo Cables'!$X$53","v":432},{"$f":"$F$73*AJ73","v":432000},{"$f":"AL62*'[1]Hypo Cables'!$X$53","v":296},{"$f":"$F$73*AL73","v":296000},{"$f":"AN62*'[1]Hypo Cables'!$X$53","v":368},{"$f":"$F$73*AN73","v":368000},{"$f":"AP62*'[1]Hypo Cables'!$X$53","v":864},{"$f":"$F$73*AP73","v":864000},{"$f":"AR62*'[1]Hypo Cables'!$X$53","v":440},{"$f":"$F$73*AR73","v":440000},{"$f":"AT62*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$F$73*AT73","v":416000},2816000,{"$f":"AW62*'[1]Hypo Cables'!$X$53","v":432},{"$f":"$F$73*AW73","v":432000},432000,{"$f":"AZ62*'[1]Hypo Cables'!$X$53","v":544},{"$f":"$F$73*AZ73","v":544000},{"$f":"BB62*'[1]Hypo Cables'!$X$53","v":744},{"$f":"$F$73*BB73","v":744000},{"$f":"BD62*'[1]Hypo Cables'!$X$53","v":1032},{"$f":"$F$73*BD73","v":1032000},{"$f":"BF62*'[1]Hypo Cables'!$X$53","v":544},{"$f":"$F$73*BF73","v":544000},{"$f":"BH62*'[1]Hypo Cables'!$X$53","v":352},{"$f":"$F$73*BH73","v":352000},{"$f":"BJ62*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$F$73*BJ73","v":416000},{"$f":"BL62*'[1]Hypo Cables'!$X$53","v":304},{"$f":"$F$73*BL73","v":304000},{"$f":"BN62*'[1]Hypo Cables'!$X$53","v":472},{"$f":"$F$73*BN73","v":472000},{"$f":"BP62*'[1]Hypo Cables'!$X$53","v":384},{"$f":"$F$73*BP73","v":384000},{"$f":"BR62*'[1]Hypo Cables'!$X$53","v":552},{"$f":"$F$73*BR73","v":552000},{"$f":"BT62*'[1]Hypo Cables'!$X$53","v":288},{"$f":"$F$73*BT73","v":288000},{"$f":"BV62*'[1]Hypo Cables'!$X$53","v":240},{"$f":"$F$73*BV73","v":240000},{"$f":"BX62*'[1]Hypo Cables'!$X$53","v":560},{"$f":"$F$73*BX73","v":560000},{"$f":"BZ62*'[1]Hypo Cables'!$X$53","v":736},{"$f":"$F$73*BZ73","v":736000},{"$f":"CB62*'[1]Hypo Cables'!$X$53","v":336},{"$f":"$F$73*CB73","v":336000},{"$f":"CD62*'[1]Hypo Cables'!$X$53","v":576},{"$f":"$F$73*CD73","v":576000},{"$f":"CF62*'[1]Hypo Cables'!$X$53","v":376},{"$f":"$F$73*CF73","v":376000},{"$f":"CH62*'[1]Hypo Cables'!$X$53","v":336},{"$f":"$F$73*CH73","v":336000},{"$f":"CJ62*'[1]Hypo Cables'!$X$53","v":248},{"$f":"$F$73*CJ73","v":248000},{"$f":"CL62*'[1]Hypo Cables'!$X$53","v":464},{"$f":"$F$73*CL73","v":464000},{"$f":"CN62*'[1]Hypo Cables'!$X$53","v":344},{"$f":"$F$73*CN73","v":344000},{"$f":"CP62*'[1]Hypo Cables'!$X$53","v":456},{"$f":"$F$73*CP73","v":456000},{"$f":"CR62*'[1]Hypo Cables'!$X$53","v":424},{"$f":"$F$73*CR73","v":424000},{"$f":"CT62*'[1]Hypo Cables'!$X$53","v":912},{"$f":"$F$73*CT73","v":912000},{"$f":"CV62*'[1]Hypo Cables'!$X$53","v":520},{"$f":"$F$73*CV73","v":520000},{"$f":"CX62*'[1]Hypo Cables'!$X$53","v":376},{"$f":"$F$73*CX73","v":376000},{"$f":"CZ62*'[1]Hypo Cables'!$X$53","v":512},{"$f":"$F$73*CZ73","v":512000},{"$f":"DB62*'[1]Hypo Cables'!$X$53","v":424},{"$f":"$F$73*DB73","v":424000},{"$f":"DD62*'[1]Hypo Cables'!$X$53","v":408},{"$f":"$F$73*DD73","v":408000},13536000,{"$f":"DG62*'[1]Hypo Cables'!$X$53","v":464},{"$f":"$F$73*DG73","v":464000},{"$f":"DI62*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$F$73*DI73","v":416000},{"$f":"DK62*'[1]Hypo Cables'!$X$53","v":840},{"$f":"$F$73*DK73","v":840000},{"$f":"DM62*'[1]Hypo Cables'!$X$53","v":536},{"$f":"$F$73*DM73","v":536000},{"$f":"DO62*'[1]Hypo Cables'!$X$53","v":440},{"$f":"$F$73*DO73","v":440000},{"$f":"DQ62*'[1]Hypo Cables'!$X$53","v":384},{"$f":"$F$73*DQ73","v":384000},{"$f":"DS62*'[1]Hypo Cables'!$X$53","v":760},{"$f":"$F$73*DS73","v":760000},{"$f":"DU62*'[1]Hypo Cables'!$X$53","v":648},{"$f":"$F$73*DU73","v":648000},{"$f":"DW62*'[1]Hypo Cables'!$X$53","v":512},{"$f":"$F$73*DW73","v":512000},{"$f":"DY62*'[1]Hypo Cables'!$X$53","v":296},{"$f":"$F$73*DY73","v":296000},5296000,{"$f":"EB62*'[1]Hypo Cables'!$X$53","v":576},{"$f":"$F$73*EB73","v":576000},{"$f":"ED62*'[1]Hypo Cables'!$X$53","v":400},{"$f":"$F$73*ED73","v":400000},{"$f":"EF62*'[1]Hypo Cables'!$X$53","v":544},{"$f":"$F$73*EF73","v":544000},{"$f":"EH62*'[1]Hypo Cables'!$X$53","v":576},{"$f":"$F$73*EH73","v":576000},{"$f":"EJ62*'[1]Hypo Cables'!$X$53","v":440},{"$f":"$F$73*EJ73","v":440000},{"$f":"EL62*'[1]Hypo Cables'!$X$53","v":232},{"$f":"$F$73*EL73","v":232000},{"$f":"EN62*'[1]Hypo Cables'!$X$53","v":728},{"$f":"$F$73*EN73","v":728000},{"$f":"EP62*'[1]Hypo Cables'!$X$53","v":528},{"$f":"$F$73*EP73","v":528000},{"$f":"ER62*'[1]Hypo Cables'!$X$53","v":512},{"$f":"$F$73*ER73","v":512000},{"$f":"ET62*'[1]Hypo Cables'!$X$53","v":488},{"$f":"$F$73*ET73","v":488000},{"$f":"EV62*'[1]Hypo Cables'!$X$53","v":656},{"$f":"$F$73*EV73","v":656000},{"$f":"EX62*'[1]Hypo Cables'!$X$53","v":544},{"$f":"$F$73*EX73","v":544000},{"$f":"EZ62*'[1]Hypo Cables'!$X$53","v":424},{"$f":"$F$73*EZ73","v":424000},{"$f":"FB62*'[1]Hypo Cables'!$X$53","v":392},{"$f":"$F$73*FB73","v":392000},{"$f":"FD62*'[1]Hypo Cables'!$X$53","v":280},{"$f":"$F$73*FD73","v":280000},{"$f":"FF62*'[1]Hypo Cables'!$X$53","v":408},{"$f":"$F$73*FF73","v":408000},{"$f":"FH62*'[1]Hypo Cables'!$X$53","v":280},{"$f":"$F$73*FH73","v":280000},{"$f":"FJ62*'[1]Hypo Cables'!$X$53","v":584},{"$f":"$F$73*FJ73","v":584000},{"$f":"FL62*'[1]Hypo Cables'!$X$53","v":664},{"$f":"$F$73*FL73","v":664000},{"$f":"FN62*'[1]Hypo Cables'!$X$53","v":512},{"$f":"$F$73*FN73","v":512000},{"$f":"FP62*'[1]Hypo Cables'!$X$53","v":640},{"$f":"$F$73*FP73","v":640000},{"$f":"FR62*'[1]Hypo Cables'!$X$53","v":328},{"$f":"$F$73*FR73","v":328000},{"$f":"FT62*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$F$73*FT73","v":416000},{"$f":"FV62*'[1]Hypo Cables'!$X$53","v":480},{"$f":"$F$73*FV73","v":480000},{"$f":"FX62*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$F$73*FX73","v":416000},{"$f":"FZ62*'[1]Hypo Cables'!$X$53","v":592},{"$f":"$F$73*FZ73","v":592000},{"$f":"GB62*'[1]Hypo Cables'!$X$53","v":632},{"$f":"$F$73*GB73","v":632000},{"$f":"GD62*'[1]Hypo Cables'!$X$53","v":688},{"$f":"$F$73*GD73","v":688000},{"$f":"GF62*'[1]Hypo Cables'!$X$53","v":1064},{"$f":"$F$73*GF73","v":1064000},{"$f":"GH62*'[1]Hypo Cables'!$X$53","v":448},{"$f":"$F$73*GH73","v":448000},{"$f":"GJ62*'[1]Hypo Cables'!$X$53","v":512},{"$f":"$F$73*GJ73","v":512000},{"$f":"GL62*'[1]Hypo Cables'!$X$53","v":528},{"$f":"$F$73*GL73","v":528000},{"$f":"GN62*'[1]Hypo Cables'!$X$53","v":520},{"$f":"$F$73*GN73","v":520000},{"$f":"GP62*'[1]Hypo Cables'!$X$53","v":424},{"$f":"$F$73*GP73","v":424000},{"$f":"GR62*'[1]Hypo Cables'!$X$53","v":432},{"$f":"$F$73*GR73","v":432000},17888000]
[null,null,null,"Boite de dérivation","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D74,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":1200},{"$f":"G62*'[1]Hypo Cables'!$X$54","v":714},{"$f":"$F$74*G74","v":856800},{"$f":"I62*'[1]Hypo Cables'!$X$54","v":210},{"$f":"$F$74*I74","v":252000},{"$f":"K62*'[1]Hypo Cables'!$X$54","v":336},{"$f":"$F$74*K74","v":403200},{"$f":"M62*'[1]Hypo Cables'!$X$54","v":438},{"$f":"$F$74*M74","v":525600},{"$f":"O62*'[1]Hypo Cables'!$X$54","v":144},{"$f":"$F$74*O74","v":172800},{"$f":"Q62*'[1]Hypo Cables'!$X$54","v":564},{"$f":"$F$74*Q74","v":676800},{"$f":"S62*'[1]Hypo Cables'!$X$54","v":696},{"$f":"$F$74*S74","v":835200},{"$f":"U62*'[1]Hypo Cables'!$X$54","v":570},{"$f":"$F$74*U74","v":684000},{"$f":"W62*'[1]Hypo Cables'!$X$54","v":498},{"$f":"$F$74*W74","v":597600},{"$f":"Y62*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$F$74*Y74","v":374400},5378400,{"$f":"AB62*'[1]Hypo Cables'!$X$54","v":480},{"$f":"$F$74*AB74","v":576000},{"$f":"AD62*'[1]Hypo Cables'!$X$54","v":552},{"$f":"$F$74*AD74","v":662400},1238400,{"$f":"AG62*'[1]Hypo Cables'!$X$54","v":240},{"$f":"$F$74*AG74","v":288000},288000,{"$f":"AJ62*'[1]Hypo Cables'!$X$54","v":324},{"$f":"$F$74*AJ74","v":388800},{"$f":"AL62*'[1]Hypo Cables'!$X$54","v":222},{"$f":"$F$74*AL74","v":266400},{"$f":"AN62*'[1]Hypo Cables'!$X$54","v":276},{"$f":"$F$74*AN74","v":331200},{"$f":"AP62*'[1]Hypo Cables'!$X$54","v":648},{"$f":"$F$74*AP74","v":777600},{"$f":"AR62*'[1]Hypo Cables'!$X$54","v":330},{"$f":"$F$74*AR74","v":396000},{"$f":"AT62*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$F$74*AT74","v":374400},2534400,{"$f":"AW62*'[1]Hypo Cables'!$X$54","v":324},{"$f":"$F$74*AW74","v":388800},388800,{"$f":"AZ62*'[1]Hypo Cables'!$X$54","v":408},{"$f":"$F$74*AZ74","v":489600},{"$f":"BB62*'[1]Hypo Cables'!$X$54","v":558},{"$f":"$F$74*BB74","v":669600},{"$f":"BD62*'[1]Hypo Cables'!$X$54","v":774},{"$f":"$F$74*BD74","v":928800},{"$f":"BF62*'[1]Hypo Cables'!$X$54","v":408},{"$f":"$F$74*BF74","v":489600},{"$f":"BH62*'[1]Hypo Cables'!$X$54","v":264},{"$f":"$F$74*BH74","v":316800},{"$f":"BJ62*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$F$74*BJ74","v":374400},{"$f":"BL62*'[1]Hypo Cables'!$X$54","v":228},{"$f":"$F$74*BL74","v":273600},{"$f":"BN62*'[1]Hypo Cables'!$X$54","v":354},{"$f":"$F$74*BN74","v":424800},{"$f":"BP62*'[1]Hypo Cables'!$X$54","v":288},{"$f":"$F$74*BP74","v":345600},{"$f":"BR62*'[1]Hypo Cables'!$X$54","v":414},{"$f":"$F$74*BR74","v":496800},{"$f":"BT62*'[1]Hypo Cables'!$X$54","v":216},{"$f":"$F$74*BT74","v":259200},{"$f":"BV62*'[1]Hypo Cables'!$X$54","v":180},{"$f":"$F$74*BV74","v":216000},{"$f":"BX62*'[1]Hypo Cables'!$X$54","v":420},{"$f":"$F$74*BX74","v":504000},{"$f":"BZ62*'[1]Hypo Cables'!$X$54","v":552},{"$f":"$F$74*BZ74","v":662400},{"$f":"CB62*'[1]Hypo Cables'!$X$54","v":252},{"$f":"$F$74*CB74","v":302400},{"$f":"CD62*'[1]Hypo Cables'!$X$54","v":432},{"$f":"$F$74*CD74","v":518400},{"$f":"CF62*'[1]Hypo Cables'!$X$54","v":282},{"$f":"$F$74*CF74","v":338400},{"$f":"CH62*'[1]Hypo Cables'!$X$54","v":252},{"$f":"$F$74*CH74","v":302400},{"$f":"CJ62*'[1]Hypo Cables'!$X$54","v":186},{"$f":"$F$74*CJ74","v":223200},{"$f":"CL62*'[1]Hypo Cables'!$X$54","v":348},{"$f":"$F$74*CL74","v":417600},{"$f":"CN62*'[1]Hypo Cables'!$X$54","v":258},{"$f":"$F$74*CN74","v":309600},{"$f":"CP62*'[1]Hypo Cables'!$X$54","v":342},{"$f":"$F$74*CP74","v":410400},{"$f":"CR62*'[1]Hypo Cables'!$X$54","v":318},{"$f":"$F$74*CR74","v":381600},{"$f":"CT62*'[1]Hypo Cables'!$X$54","v":684},{"$f":"$F$74*CT74","v":820800},{"$f":"CV62*'[1]Hypo Cables'!$X$54","v":390},{"$f":"$F$74*CV74","v":468000},{"$f":"CX62*'[1]Hypo Cables'!$X$54","v":282},{"$f":"$F$74*CX74","v":338400},{"$f":"CZ62*'[1]Hypo Cables'!$X$54","v":384},{"$f":"$F$74*CZ74","v":460800},{"$f":"DB62*'[1]Hypo Cables'!$X$54","v":318},{"$f":"$F$74*DB74","v":381600},{"$f":"DD62*'[1]Hypo Cables'!$X$54","v":306},{"$f":"$F$74*DD74","v":367200},12182400,{"$f":"DG62*'[1]Hypo Cables'!$X$54","v":348},{"$f":"$F$74*DG74","v":417600},{"$f":"DI62*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$F$74*DI74","v":374400},{"$f":"DK62*'[1]Hypo Cables'!$X$54","v":630},{"$f":"$F$74*DK74","v":756000},{"$f":"DM62*'[1]Hypo Cables'!$X$54","v":402},{"$f":"$F$74*DM74","v":482400},{"$f":"DO62*'[1]Hypo Cables'!$X$54","v":330},{"$f":"$F$74*DO74","v":396000},{"$f":"DQ62*'[1]Hypo Cables'!$X$54","v":288},{"$f":"$F$74*DQ74","v":345600},{"$f":"DS62*'[1]Hypo Cables'!$X$54","v":570},{"$f":"$F$74*DS74","v":684000},{"$f":"DU62*'[1]Hypo Cables'!$X$54","v":486},{"$f":"$F$74*DU74","v":583200},{"$f":"DW62*'[1]Hypo Cables'!$X$54","v":384},{"$f":"$F$74*DW74","v":460800},{"$f":"DY62*'[1]Hypo Cables'!$X$54","v":222},{"$f":"$F$74*DY74","v":266400},4766400,{"$f":"EB62*'[1]Hypo Cables'!$X$54","v":432},{"$f":"$F$74*EB74","v":518400},{"$f":"ED62*'[1]Hypo Cables'!$X$54","v":300},{"$f":"$F$74*ED74","v":360000},{"$f":"EF62*'[1]Hypo Cables'!$X$54","v":408},{"$f":"$F$74*EF74","v":489600},{"$f":"EH62*'[1]Hypo Cables'!$X$54","v":432},{"$f":"$F$74*EH74","v":518400},{"$f":"EJ62*'[1]Hypo Cables'!$X$54","v":330},{"$f":"$F$74*EJ74","v":396000},{"$f":"EL62*'[1]Hypo Cables'!$X$54","v":174},{"$f":"$F$74*EL74","v":208800},{"$f":"EN62*'[1]Hypo Cables'!$X$54","v":546},{"$f":"$F$74*EN74","v":655200},{"$f":"EP62*'[1]Hypo Cables'!$X$54","v":396},{"$f":"$F$74*EP74","v":475200},{"$f":"ER62*'[1]Hypo Cables'!$X$54","v":384},{"$f":"$F$74*ER74","v":460800},{"$f":"ET62*'[1]Hypo Cables'!$X$54","v":366},{"$f":"$F$74*ET74","v":439200},{"$f":"EV62*'[1]Hypo Cables'!$X$54","v":492},{"$f":"$F$74*EV74","v":590400},{"$f":"EX62*'[1]Hypo Cables'!$X$54","v":408},{"$f":"$F$74*EX74","v":489600},{"$f":"EZ62*'[1]Hypo Cables'!$X$54","v":318},{"$f":"$F$74*EZ74","v":381600},{"$f":"FB62*'[1]Hypo Cables'!$X$54","v":294},{"$f":"$F$74*FB74","v":352800},{"$f":"FD62*'[1]Hypo Cables'!$X$54","v":210},{"$f":"$F$74*FD74","v":252000},{"$f":"FF62*'[1]Hypo Cables'!$X$54","v":306},{"$f":"$F$74*FF74","v":367200},{"$f":"FH62*'[1]Hypo Cables'!$X$54","v":210},{"$f":"$F$74*FH74","v":252000},{"$f":"FJ62*'[1]Hypo Cables'!$X$54","v":438},{"$f":"$F$74*FJ74","v":525600},{"$f":"FL62*'[1]Hypo Cables'!$X$54","v":498},{"$f":"$F$74*FL74","v":597600},{"$f":"FN62*'[1]Hypo Cables'!$X$54","v":384},{"$f":"$F$74*FN74","v":460800},{"$f":"FP62*'[1]Hypo Cables'!$X$54","v":480},{"$f":"$F$74*FP74","v":576000},{"$f":"FR62*'[1]Hypo Cables'!$X$54","v":246},{"$f":"$F$74*FR74","v":295200},{"$f":"FT62*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$F$74*FT74","v":374400},{"$f":"FV62*'[1]Hypo Cables'!$X$54","v":360},{"$f":"$F$74*FV74","v":432000},{"$f":"FX62*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$F$74*FX74","v":374400},{"$f":"FZ62*'[1]Hypo Cables'!$X$54","v":444},{"$f":"$F$74*FZ74","v":532800},{"$f":"GB62*'[1]Hypo Cables'!$X$54","v":474},{"$f":"$F$74*GB74","v":568800},{"$f":"GD62*'[1]Hypo Cables'!$X$54","v":516},{"$f":"$F$74*GD74","v":619200},{"$f":"GF62*'[1]Hypo Cables'!$X$54","v":798},{"$f":"$F$74*GF74","v":957600},{"$f":"GH62*'[1]Hypo Cables'!$X$54","v":336},{"$f":"$F$74*GH74","v":403200},{"$f":"GJ62*'[1]Hypo Cables'!$X$54","v":384},{"$f":"$F$74*GJ74","v":460800},{"$f":"GL62*'[1]Hypo Cables'!$X$54","v":396},{"$f":"$F$74*GL74","v":475200},{"$f":"GN62*'[1]Hypo Cables'!$X$54","v":390},{"$f":"$F$74*GN74","v":468000},{"$f":"GP62*'[1]Hypo Cables'!$X$54","v":318},{"$f":"$F$74*GP74","v":381600},{"$f":"GR62*'[1]Hypo Cables'!$X$54","v":324},{"$f":"$F$74*GR74","v":388800},16099200]
[null,null,null,"Accessoires divers (Colliers, attaches, chevilles, etc )","Ens.",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D75,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":5000},{"$f":"G62*'[1]Hypo Cables'!$X$55","v":119},{"$f":"$F$75*G75","v":595000},{"$f":"I62*'[1]Hypo Cables'!$X$55","v":35},{"$f":"$F$75*I75","v":175000},{"$f":"K62*'[1]Hypo Cables'!$X$55","v":56},{"$f":"$F$75*K75","v":280000},{"$f":"M62*'[1]Hypo Cables'!$X$55","v":73},{"$f":"$F$75*M75","v":365000},{"$f":"O62*'[1]Hypo Cables'!$X$55","v":24},{"$f":"$F$75*O75","v":120000},{"$f":"Q62*'[1]Hypo Cables'!$X$55","v":94},{"$f":"$F$75*Q75","v":470000},{"$f":"S62*'[1]Hypo Cables'!$X$55","v":116},{"$f":"$F$75*S75","v":580000},{"$f":"U62*'[1]Hypo Cables'!$X$55","v":95},{"$f":"$F$75*U75","v":475000},{"$f":"W62*'[1]Hypo Cables'!$X$55","v":83},{"$f":"$F$75*W75","v":415000},{"$f":"Y62*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$F$75*Y75","v":260000},3735000,{"$f":"AB62*'[1]Hypo Cables'!$X$55","v":80},{"$f":"$F$75*AB75","v":400000},{"$f":"AD62*'[1]Hypo Cables'!$X$55","v":92},{"$f":"$F$75*AD75","v":460000},860000,{"$f":"AG62*'[1]Hypo Cables'!$X$55","v":40},{"$f":"$F$75*AG75","v":200000},200000,{"$f":"AJ62*'[1]Hypo Cables'!$X$55","v":54},{"$f":"$F$75*AJ75","v":270000},{"$f":"AL62*'[1]Hypo Cables'!$X$55","v":37},{"$f":"$F$75*AL75","v":185000},{"$f":"AN62*'[1]Hypo Cables'!$X$55","v":46},{"$f":"$F$75*AN75","v":230000},{"$f":"AP62*'[1]Hypo Cables'!$X$55","v":108},{"$f":"$F$75*AP75","v":540000},{"$f":"AR62*'[1]Hypo Cables'!$X$55","v":55},{"$f":"$F$75*AR75","v":275000},{"$f":"AT62*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$F$75*AT75","v":260000},1760000,{"$f":"AW62*'[1]Hypo Cables'!$X$55","v":54},{"$f":"$F$75*AW75","v":270000},270000,{"$f":"AZ62*'[1]Hypo Cables'!$X$55","v":68},{"$f":"$F$75*AZ75","v":340000},{"$f":"BB62*'[1]Hypo Cables'!$X$55","v":93},{"$f":"$F$75*BB75","v":465000},{"$f":"BD62*'[1]Hypo Cables'!$X$55","v":129},{"$f":"$F$75*BD75","v":645000},{"$f":"BF62*'[1]Hypo Cables'!$X$55","v":68},{"$f":"$F$75*BF75","v":340000},{"$f":"BH62*'[1]Hypo Cables'!$X$55","v":44},{"$f":"$F$75*BH75","v":220000},{"$f":"BJ62*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$F$75*BJ75","v":260000},{"$f":"BL62*'[1]Hypo Cables'!$X$55","v":38},{"$f":"$F$75*BL75","v":190000},{"$f":"BN62*'[1]Hypo Cables'!$X$55","v":59},{"$f":"$F$75*BN75","v":295000},{"$f":"BP62*'[1]Hypo Cables'!$X$55","v":48},{"$f":"$F$75*BP75","v":240000},{"$f":"BR62*'[1]Hypo Cables'!$X$55","v":69},{"$f":"$F$75*BR75","v":345000},{"$f":"BT62*'[1]Hypo Cables'!$X$55","v":36},{"$f":"$F$75*BT75","v":180000},{"$f":"BV62*'[1]Hypo Cables'!$X$55","v":30},{"$f":"$F$75*BV75","v":150000},{"$f":"BX62*'[1]Hypo Cables'!$X$55","v":70},{"$f":"$F$75*BX75","v":350000},{"$f":"BZ62*'[1]Hypo Cables'!$X$55","v":92},{"$f":"$F$75*BZ75","v":460000},{"$f":"CB62*'[1]Hypo Cables'!$X$55","v":42},{"$f":"$F$75*CB75","v":210000},{"$f":"CD62*'[1]Hypo Cables'!$X$55","v":72},{"$f":"$F$75*CD75","v":360000},{"$f":"CF62*'[1]Hypo Cables'!$X$55","v":47},{"$f":"$F$75*CF75","v":235000},{"$f":"CH62*'[1]Hypo Cables'!$X$55","v":42},{"$f":"$F$75*CH75","v":210000},{"$f":"CJ62*'[1]Hypo Cables'!$X$55","v":31},{"$f":"$F$75*CJ75","v":155000},{"$f":"CL62*'[1]Hypo Cables'!$X$55","v":58},{"$f":"$F$75*CL75","v":290000},{"$f":"CN62*'[1]Hypo Cables'!$X$55","v":43},{"$f":"$F$75*CN75","v":215000},{"$f":"CP62*'[1]Hypo Cables'!$X$55","v":57},{"$f":"$F$75*CP75","v":285000},{"$f":"CR62*'[1]Hypo Cables'!$X$55","v":53},{"$f":"$F$75*CR75","v":265000},{"$f":"CT62*'[1]Hypo Cables'!$X$55","v":114},{"$f":"$F$75*CT75","v":570000},{"$f":"CV62*'[1]Hypo Cables'!$X$55","v":65},{"$f":"$F$75*CV75","v":325000},{"$f":"CX62*'[1]Hypo Cables'!$X$55","v":47},{"$f":"$F$75*CX75","v":235000},{"$f":"CZ62*'[1]Hypo Cables'!$X$55","v":64},{"$f":"$F$75*CZ75","v":320000},{"$f":"DB62*'[1]Hypo Cables'!$X$55","v":53},{"$f":"$F$75*DB75","v":265000},{"$f":"DD62*'[1]Hypo Cables'!$X$55","v":51},{"$f":"$F$75*DD75","v":255000},8460000,{"$f":"DG62*'[1]Hypo Cables'!$X$55","v":58},{"$f":"$F$75*DG75","v":290000},{"$f":"DI62*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$F$75*DI75","v":260000},{"$f":"DK62*'[1]Hypo Cables'!$X$55","v":105},{"$f":"$F$75*DK75","v":525000},{"$f":"DM62*'[1]Hypo Cables'!$X$55","v":67},{"$f":"$F$75*DM75","v":335000},{"$f":"DO62*'[1]Hypo Cables'!$X$55","v":55},{"$f":"$F$75*DO75","v":275000},{"$f":"DQ62*'[1]Hypo Cables'!$X$55","v":48},{"$f":"$F$75*DQ75","v":240000},{"$f":"DS62*'[1]Hypo Cables'!$X$55","v":95},{"$f":"$F$75*DS75","v":475000},{"$f":"DU62*'[1]Hypo Cables'!$X$55","v":81},{"$f":"$F$75*DU75","v":405000},{"$f":"DW62*'[1]Hypo Cables'!$X$55","v":64},{"$f":"$F$75*DW75","v":320000},{"$f":"DY62*'[1]Hypo Cables'!$X$55","v":37},{"$f":"$F$75*DY75","v":185000},3310000,{"$f":"EB62*'[1]Hypo Cables'!$X$55","v":72},{"$f":"$F$75*EB75","v":360000},{"$f":"ED62*'[1]Hypo Cables'!$X$55","v":50},{"$f":"$F$75*ED75","v":250000},{"$f":"EF62*'[1]Hypo Cables'!$X$55","v":68},{"$f":"$F$75*EF75","v":340000},{"$f":"EH62*'[1]Hypo Cables'!$X$55","v":72},{"$f":"$F$75*EH75","v":360000},{"$f":"EJ62*'[1]Hypo Cables'!$X$55","v":55},{"$f":"$F$75*EJ75","v":275000},{"$f":"EL62*'[1]Hypo Cables'!$X$55","v":29},{"$f":"$F$75*EL75","v":145000},{"$f":"EN62*'[1]Hypo Cables'!$X$55","v":91},{"$f":"$F$75*EN75","v":455000},{"$f":"EP62*'[1]Hypo Cables'!$X$55","v":66},{"$f":"$F$75*EP75","v":330000},{"$f":"ER62*'[1]Hypo Cables'!$X$55","v":64},{"$f":"$F$75*ER75","v":320000},{"$f":"ET62*'[1]Hypo Cables'!$X$55","v":61},{"$f":"$F$75*ET75","v":305000},{"$f":"EV62*'[1]Hypo Cables'!$X$55","v":82},{"$f":"$F$75*EV75","v":410000},{"$f":"EX62*'[1]Hypo Cables'!$X$55","v":68},{"$f":"$F$75*EX75","v":340000},{"$f":"EZ62*'[1]Hypo Cables'!$X$55","v":53},{"$f":"$F$75*EZ75","v":265000},{"$f":"FB62*'[1]Hypo Cables'!$X$55","v":49},{"$f":"$F$75*FB75","v":245000},{"$f":"FD62*'[1]Hypo Cables'!$X$55","v":35},{"$f":"$F$75*FD75","v":175000},{"$f":"FF62*'[1]Hypo Cables'!$X$55","v":51},{"$f":"$F$75*FF75","v":255000},{"$f":"FH62*'[1]Hypo Cables'!$X$55","v":35},{"$f":"$F$75*FH75","v":175000},{"$f":"FJ62*'[1]Hypo Cables'!$X$55","v":73},{"$f":"$F$75*FJ75","v":365000},{"$f":"FL62*'[1]Hypo Cables'!$X$55","v":83},{"$f":"$F$75*FL75","v":415000},{"$f":"FN62*'[1]Hypo Cables'!$X$55","v":64},{"$f":"$F$75*FN75","v":320000},{"$f":"FP62*'[1]Hypo Cables'!$X$55","v":80},{"$f":"$F$75*FP75","v":400000},{"$f":"FR62*'[1]Hypo Cables'!$X$55","v":41},{"$f":"$F$75*FR75","v":205000},{"$f":"FT62*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$F$75*FT75","v":260000},{"$f":"FV62*'[1]Hypo Cables'!$X$55","v":60},{"$f":"$F$75*FV75","v":300000},{"$f":"FX62*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$F$75*FX75","v":260000},{"$f":"FZ62*'[1]Hypo Cables'!$X$55","v":74},{"$f":"$F$75*FZ75","v":370000},{"$f":"GB62*'[1]Hypo Cables'!$X$55","v":79},{"$f":"$F$75*GB75","v":395000},{"$f":"GD62*'[1]Hypo Cables'!$X$55","v":86},{"$f":"$F$75*GD75","v":430000},{"$f":"GF62*'[1]Hypo Cables'!$X$55","v":133},{"$f":"$F$75*GF75","v":665000},{"$f":"GH62*'[1]Hypo Cables'!$X$55","v":56},{"$f":"$F$75*GH75","v":280000},{"$f":"GJ62*'[1]Hypo Cables'!$X$55","v":64},{"$f":"$F$75*GJ75","v":320000},{"$f":"GL62*'[1]Hypo Cables'!$X$55","v":66},{"$f":"$F$75*GL75","v":330000},{"$f":"GN62*'[1]Hypo Cables'!$X$55","v":65},{"$f":"$F$75*GN75","v":325000},{"$f":"GP62*'[1]Hypo Cables'!$X$55","v":53},{"$f":"$F$75*GP75","v":265000},{"$f":"GR62*'[1]Hypo Cables'!$X$55","v":54},{"$f":"$F$75*GR75","v":270000},11180000]
[null,null,null,"Main d'œuvre","ff",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D76,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":15000},{"$f":"G62*'[1]Hypo Cables'!$X$56","v":119},{"$f":"$F$76*G76","v":1785000},{"$f":"I62*'[1]Hypo Cables'!$X$56","v":35},{"$f":"$F$76*I76","v":525000},{"$f":"K62*'[1]Hypo Cables'!$X$56","v":56},{"$f":"$F$76*K76","v":840000},{"$f":"M62*'[1]Hypo Cables'!$X$56","v":73},{"$f":"$F$76*M76","v":1095000},{"$f":"O62*'[1]Hypo Cables'!$X$56","v":24},{"$f":"$F$76*O76","v":360000},{"$f":"Q62*'[1]Hypo Cables'!$X$56","v":94},{"$f":"$F$76*Q76","v":1410000},{"$f":"S62*'[1]Hypo Cables'!$X$56","v":116},{"$f":"$F$76*S76","v":1740000},{"$f":"U62*'[1]Hypo Cables'!$X$56","v":95},{"$f":"$F$76*U76","v":1425000},{"$f":"W62*'[1]Hypo Cables'!$X$56","v":83},{"$f":"$F$76*W76","v":1245000},{"$f":"Y62*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$F$76*Y76","v":780000},11205000,{"$f":"AB62*'[1]Hypo Cables'!$X$56","v":80},{"$f":"$F$76*AB76","v":1200000},{"$f":"AD62*'[1]Hypo Cables'!$X$56","v":92},{"$f":"$F$76*AD76","v":1380000},2580000,{"$f":"AG62*'[1]Hypo Cables'!$X$56","v":40},{"$f":"$F$76*AG76","v":600000},600000,{"$f":"AJ62*'[1]Hypo Cables'!$X$56","v":54},{"$f":"$F$76*AJ76","v":810000},{"$f":"AL62*'[1]Hypo Cables'!$X$56","v":37},{"$f":"$F$76*AL76","v":555000},{"$f":"AN62*'[1]Hypo Cables'!$X$56","v":46},{"$f":"$F$76*AN76","v":690000},{"$f":"AP62*'[1]Hypo Cables'!$X$56","v":108},{"$f":"$F$76*AP76","v":1620000},{"$f":"AR62*'[1]Hypo Cables'!$X$56","v":55},{"$f":"$F$76*AR76","v":825000},{"$f":"AT62*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$F$76*AT76","v":780000},5280000,{"$f":"AW62*'[1]Hypo Cables'!$X$56","v":54},{"$f":"$F$76*AW76","v":810000},810000,{"$f":"AZ62*'[1]Hypo Cables'!$X$56","v":68},{"$f":"$F$76*AZ76","v":1020000},{"$f":"BB62*'[1]Hypo Cables'!$X$56","v":93},{"$f":"$F$76*BB76","v":1395000},{"$f":"BD62*'[1]Hypo Cables'!$X$56","v":129},{"$f":"$F$76*BD76","v":1935000},{"$f":"BF62*'[1]Hypo Cables'!$X$56","v":68},{"$f":"$F$76*BF76","v":1020000},{"$f":"BH62*'[1]Hypo Cables'!$X$56","v":44},{"$f":"$F$76*BH76","v":660000},{"$f":"BJ62*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$F$76*BJ76","v":780000},{"$f":"BL62*'[1]Hypo Cables'!$X$56","v":38},{"$f":"$F$76*BL76","v":570000},{"$f":"BN62*'[1]Hypo Cables'!$X$56","v":59},{"$f":"$F$76*BN76","v":885000},{"$f":"BP62*'[1]Hypo Cables'!$X$56","v":48},{"$f":"$F$76*BP76","v":720000},{"$f":"BR62*'[1]Hypo Cables'!$X$56","v":69},{"$f":"$F$76*BR76","v":1035000},{"$f":"BT62*'[1]Hypo Cables'!$X$56","v":36},{"$f":"$F$76*BT76","v":540000},{"$f":"BV62*'[1]Hypo Cables'!$X$56","v":30},{"$f":"$F$76*BV76","v":450000},{"$f":"BX62*'[1]Hypo Cables'!$X$56","v":70},{"$f":"$F$76*BX76","v":1050000},{"$f":"BZ62*'[1]Hypo Cables'!$X$56","v":92},{"$f":"$F$76*BZ76","v":1380000},{"$f":"CB62*'[1]Hypo Cables'!$X$56","v":42},{"$f":"$F$76*CB76","v":630000},{"$f":"CD62*'[1]Hypo Cables'!$X$56","v":72},{"$f":"$F$76*CD76","v":1080000},{"$f":"CF62*'[1]Hypo Cables'!$X$56","v":47},{"$f":"$F$76*CF76","v":705000},{"$f":"CH62*'[1]Hypo Cables'!$X$56","v":42},{"$f":"$F$76*CH76","v":630000},{"$f":"CJ62*'[1]Hypo Cables'!$X$56","v":31},{"$f":"$F$76*CJ76","v":465000},{"$f":"CL62*'[1]Hypo Cables'!$X$56","v":58},{"$f":"$F$76*CL76","v":870000},{"$f":"CN62*'[1]Hypo Cables'!$X$56","v":43},{"$f":"$F$76*CN76","v":645000},{"$f":"CP62*'[1]Hypo Cables'!$X$56","v":57},{"$f":"$F$76*CP76","v":855000},{"$f":"CR62*'[1]Hypo Cables'!$X$56","v":53},{"$f":"$F$76*CR76","v":795000},{"$f":"CT62*'[1]Hypo Cables'!$X$56","v":114},{"$f":"$F$76*CT76","v":1710000},{"$f":"CV62*'[1]Hypo Cables'!$X$56","v":65},{"$f":"$F$76*CV76","v":975000},{"$f":"CX62*'[1]Hypo Cables'!$X$56","v":47},{"$f":"$F$76*CX76","v":705000},{"$f":"CZ62*'[1]Hypo Cables'!$X$56","v":64},{"$f":"$F$76*CZ76","v":960000},{"$f":"DB62*'[1]Hypo Cables'!$X$56","v":53},{"$f":"$F$76*DB76","v":795000},{"$f":"DD62*'[1]Hypo Cables'!$X$56","v":51},{"$f":"$F$76*DD76","v":765000},25380000,{"$f":"DG62*'[1]Hypo Cables'!$X$56","v":58},{"$f":"$F$76*DG76","v":870000},{"$f":"DI62*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$F$76*DI76","v":780000},{"$f":"DK62*'[1]Hypo Cables'!$X$56","v":105},{"$f":"$F$76*DK76","v":1575000},{"$f":"DM62*'[1]Hypo Cables'!$X$56","v":67},{"$f":"$F$76*DM76","v":1005000},{"$f":"DO62*'[1]Hypo Cables'!$X$56","v":55},{"$f":"$F$76*DO76","v":825000},{"$f":"DQ62*'[1]Hypo Cables'!$X$56","v":48},{"$f":"$F$76*DQ76","v":720000},{"$f":"DS62*'[1]Hypo Cables'!$X$56","v":95},{"$f":"$F$76*DS76","v":1425000},{"$f":"DU62*'[1]Hypo Cables'!$X$56","v":81},{"$f":"$F$76*DU76","v":1215000},{"$f":"DW62*'[1]Hypo Cables'!$X$56","v":64},{"$f":"$F$76*DW76","v":960000},{"$f":"DY62*'[1]Hypo Cables'!$X$56","v":37},{"$f":"$F$76*DY76","v":555000},9930000,{"$f":"EB62*'[1]Hypo Cables'!$X$56","v":72},{"$f":"$F$76*EB76","v":1080000},{"$f":"ED62*'[1]Hypo Cables'!$X$56","v":50},{"$f":"$F$76*ED76","v":750000},{"$f":"EF62*'[1]Hypo Cables'!$X$56","v":68},{"$f":"$F$76*EF76","v":1020000},{"$f":"EH62*'[1]Hypo Cables'!$X$56","v":72},{"$f":"$F$76*EH76","v":1080000},{"$f":"EJ62*'[1]Hypo Cables'!$X$56","v":55},{"$f":"$F$76*EJ76","v":825000},{"$f":"EL62*'[1]Hypo Cables'!$X$56","v":29},{"$f":"$F$76*EL76","v":435000},{"$f":"EN62*'[1]Hypo Cables'!$X$56","v":91},{"$f":"$F$76*EN76","v":1365000},{"$f":"EP62*'[1]Hypo Cables'!$X$56","v":66},{"$f":"$F$76*EP76","v":990000},{"$f":"ER62*'[1]Hypo Cables'!$X$56","v":64},{"$f":"$F$76*ER76","v":960000},{"$f":"ET62*'[1]Hypo Cables'!$X$56","v":61},{"$f":"$F$76*ET76","v":915000},{"$f":"EV62*'[1]Hypo Cables'!$X$56","v":82},{"$f":"$F$76*EV76","v":1230000},{"$f":"EX62*'[1]Hypo Cables'!$X$56","v":68},{"$f":"$F$76*EX76","v":1020000},{"$f":"EZ62*'[1]Hypo Cables'!$X$56","v":53},{"$f":"$F$76*EZ76","v":795000},{"$f":"FB62*'[1]Hypo Cables'!$X$56","v":49},{"$f":"$F$76*FB76","v":735000},{"$f":"FD62*'[1]Hypo Cables'!$X$56","v":35},{"$f":"$F$76*FD76","v":525000},{"$f":"FF62*'[1]Hypo Cables'!$X$56","v":51},{"$f":"$F$76*FF76","v":765000},{"$f":"FH62*'[1]Hypo Cables'!$X$56","v":35},{"$f":"$F$76*FH76","v":525000},{"$f":"FJ62*'[1]Hypo Cables'!$X$56","v":73},{"$f":"$F$76*FJ76","v":1095000},{"$f":"FL62*'[1]Hypo Cables'!$X$56","v":83},{"$f":"$F$76*FL76","v":1245000},{"$f":"FN62*'[1]Hypo Cables'!$X$56","v":64},{"$f":"$F$76*FN76","v":960000},{"$f":"FP62*'[1]Hypo Cables'!$X$56","v":80},{"$f":"$F$76*FP76","v":1200000},{"$f":"FR62*'[1]Hypo Cables'!$X$56","v":41},{"$f":"$F$76*FR76","v":615000},{"$f":"FT62*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$F$76*FT76","v":780000},{"$f":"FV62*'[1]Hypo Cables'!$X$56","v":60},{"$f":"$F$76*FV76","v":900000},{"$f":"FX62*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$F$76*FX76","v":780000},{"$f":"FZ62*'[1]Hypo Cables'!$X$56","v":74},{"$f":"$F$76*FZ76","v":1110000},{"$f":"GB62*'[1]Hypo Cables'!$X$56","v":79},{"$f":"$F$76*GB76","v":1185000},{"$f":"GD62*'[1]Hypo Cables'!$X$56","v":86},{"$f":"$F$76*GD76","v":1290000},{"$f":"GF62*'[1]Hypo Cables'!$X$56","v":133},{"$f":"$F$76*GF76","v":1995000},{"$f":"GH62*'[1]Hypo Cables'!$X$56","v":56},{"$f":"$F$76*GH76","v":840000},{"$f":"GJ62*'[1]Hypo Cables'!$X$56","v":64},{"$f":"$F$76*GJ76","v":960000},{"$f":"GL62*'[1]Hypo Cables'!$X$56","v":66},{"$f":"$F$76*GL76","v":990000},{"$f":"GN62*'[1]Hypo Cables'!$X$56","v":65},{"$f":"$F$76*GN76","v":975000},{"$f":"GP62*'[1]Hypo Cables'!$X$56","v":53},{"$f":"$F$76*GP76","v":795000},{"$f":"GR62*'[1]Hypo Cables'!$X$56","v":54},{"$f":"$F$76*GR76","v":810000},33540000]
[null,null,null,{"$f":"\"Sous-total \"&C66","v":"Sous-total Installations intérieures"},null,null,null,{"$f":"SUM(H66:H76)","v":12011860},null,{"$f":"SUM(J66:J76)","v":3532900},null,{"$f":"SUM(L66:L76)","v":5652640},null,{"$f":"SUM(N66:N76)","v":7368620},null,{"$f":"SUM(P66:P76)","v":2422560},null,{"$f":"SUM(R66:R76)","v":9488360},null,{"$f":"SUM(T66:T76)","v":11709040},null,{"$f":"SUM(V66:V76)","v":9589300},null,{"$f":"SUM(X66:X76)","v":8378020},null,{"$f":"SUM(Z66:Z76)","v":5248880},{"$f":"SUM(AA66:AA76)","v":75402180},null,{"$f":"SUM(AC66:AC76)","v":8075200},null,{"$f":"SUM(AE66:AE76)","v":9286480},{"$f":"SUM(AF66:AF76)","v":17361680},null,{"$f":"SUM(AH66:AH76)","v":4037600},{"$f":"SUM(AI66:AI76)","v":4037600},null,{"$f":"SUM(AK66:AK76)","v":5450760},null,{"$f":"SUM(AM66:AM76)","v":3734780},null,{"$f":"SUM(AO66:AO76)","v":4643240},null,{"$f":"SUM(AQ66:AQ76)","v":10901520},null,{"$f":"SUM(AS66:AS76)","v":5551700},null,{"$f":"SUM(AU66:AU76)","v":5248880},{"$f":"SUM(AV66:AV76)","v":35530880},null,{"$f":"SUM(AX66:AX76)","v":5450760},{"$f":"SUM(AY66:AY76)","v":5450760},null,{"$f":"SUM(BA66:BA76)","v":6863920},null,{"$f":"SUM(BC66:BC76)","v":9387420},null,{"$f":"SUM(BE66:BE76)","v":13021260},null,{"$f":"SUM(BG66:BG76)","v":6863920},null,{"$f":"SUM(BI66:BI76)","v":4441360},null,{"$f":"SUM(BK66:BK76)","v":5248880},null,{"$f":"SUM(BM66:BM76)","v":3835720},null,{"$f":"SUM(BO66:BO76)","v":5955460},null,{"$f":"SUM(BQ66:BQ76)","v":4845120},null,{"$f":"SUM(BS66:BS76)","v":6964860},null,{"$f":"SUM(BU66:BU76)","v":3633840},null,{"$f":"SUM(BW66:BW76)","v":3028200},null,{"$f":"SUM(BY66:BY76)","v":7065800},null,{"$f":"SUM(CA66:CA76)","v":9286480},null,{"$f":"SUM(CC66:CC76)","v":4239480},null,{"$f":"SUM(CE66:CE76)","v":7267680},null,{"$f":"SUM(CG66:CG76)","v":4744180},null,{"$f":"SUM(CI66:CI76)","v":4239480},null,{"$f":"SUM(CK66:CK76)","v":3129140},null,{"$f":"SUM(CM66:CM76)","v":5854520},null,{"$f":"SUM(CO66:CO76)","v":4340420},null,{"$f":"SUM(CQ66:CQ76)","v":5753580},null,{"$f":"SUM(CS66:CS76)","v":5349820},null,{"$f":"SUM(CU66:CU76)","v":11507160},null,{"$f":"SUM(CW66:CW76)","v":6561100},null,{"$f":"SUM(CY66:CY76)","v":4744180},null,{"$f":"SUM(DA66:DA76)","v":6460160},null,{"$f":"SUM(DC66:DC76)","v":5349820},null,{"$f":"SUM(DE66:DE76)","v":5147940},{"$f":"SUM(DF66:DF76)","v":170790480},null,{"$f":"SUM(DH66:DH76)","v":5854520},null,{"$f":"SUM(DJ66:DJ76)","v":5248880},null,{"$f":"SUM(DL66:DL76)","v":10598700},null,{"$f":"SUM(DN66:DN76)","v":6762980},null,{"$f":"SUM(DP66:DP76)","v":5551700},null,{"$f":"SUM(DR66:DR76)","v":4845120},null,{"$f":"SUM(DT66:DT76)","v":9589300},null,{"$f":"SUM(DV66:DV76)","v":8176140},null,{"$f":"SUM(DX66:DX76)","v":6460160},null,{"$f":"SUM(DZ66:DZ76)","v":3734780},{"$f":"SUM(EA66:EA76)","v":66822280},null,{"$f":"SUM(EC66:EC76)","v":7267680},null,{"$f":"SUM(EE66:EE76)","v":5047000},null,{"$f":"SUM(EG66:EG76)","v":6863920},null,{"$f":"SUM(EI66:EI76)","v":7267680},null,{"$f":"SUM(EK66:EK76)","v":5551700},null,{"$f":"SUM(EM66:EM76)","v":2927260},null,{"$f":"SUM(EO66:EO76)","v":9185540},null,{"$f":"SUM(EQ66:EQ76)","v":6662040},null,{"$f":"SUM(ES66:ES76)","v":6460160},null,{"$f":"SUM(EU66:EU76)","v":6157340},null,{"$f":"SUM(EW66:EW76)","v":8277080},null,{"$f":"SUM(EY66:EY76)","v":6863920},null,{"$f":"SUM(FA66:FA76)","v":5349820},null,{"$f":"SUM(FC66:FC76)","v":4946060},null,{"$f":"SUM(FE66:FE76)","v":3532900},null,{"$f":"SUM(FG66:FG76)","v":5147940},null,{"$f":"SUM(FI66:FI76)","v":3532900},null,{"$f":"SUM(FK66:FK76)","v":7368620},null,{"$f":"SUM(FM66:FM76)","v":8378020},null,{"$f":"SUM(FO66:FO76)","v":6460160},null,{"$f":"SUM(FQ66:FQ76)","v":8075200},null,{"$f":"SUM(FS66:FS76)","v":4138540},null,{"$f":"SUM(FU66:FU76)","v":5248880},null,{"$f":"SUM(FW66:FW76)","v":6056400},null,{"$f":"SUM(FY66:FY76)","v":5248880},null,{"$f":"SUM(GA66:GA76)","v":7469560},null,{"$f":"SUM(GC66:GC76)","v":7974260},null,{"$f":"SUM(GE66:GE76)","v":8680840},null,{"$f":"SUM(GG66:GG76)","v":13425020},null,{"$f":"SUM(GI66:GI76)","v":5652640},null,{"$f":"SUM(GK66:GK76)","v":6460160},null,{"$f":"SUM(GM66:GM76)","v":6662040},null,{"$f":"SUM(GO66:GO76)","v":6561100},null,{"$f":"SUM(GQ66:GQ76)","v":5349820},null,{"$f":"SUM(GS66:GS76)","v":5450760},{"$f":"SUM(GT66:GT76)","v":225701840}]
[null,null,null,"Coût Total",null,null,null,{"$f":"H18+H24+H33+H48+H65+H77","v":319512738.93322229},null,{"$f":"J18+J24+J33+J48+J65+J77","v":105679493.84719799},null,{"$f":"L18+L24+L33+L48+L65+L77","v":137300699.23417154},null,{"$f":"N18+N24+N33+N48+N65+N77","v":169086696.59800953},null,{"$f":"P18+P24+P33+P48+P65+P77","v":91113460.220915884},null,{"$f":"R18+R24+R33+R48+R65+R77","v":206000262.63862792},null,{"$f":"T18+T24+T33+T48+T65+T77","v":238493877.45125976},null,{"$f":"V18+V24+V33+V48+V65+V77","v":225814144.79739231},null,{"$f":"X18+X24+X33+X48+X65+X77","v":182820153.42832845},null,{"$f":"Z18+Z24+Z33+Z48+Z65+Z77","v":132234770.49989918},{"$f":"AA18+AA24+AA33+AA48+AA65+AA77","v":1808056297.6490247},null,{"$f":"AC18+AC24+AC33+AC48+AC65+AC77","v":180141443.05916676},null,{"$f":"AE18+AE24+AE33+AE48+AE65+AE77","v":200160089.5737161},{"$f":"AF18+AF24+AF33+AF48+AF65+AF77","v":380301532.63288283},null,{"$f":"AH18+AH24+AH33+AH48+AH65+AH77","v":107635026.96901004},{"$f":"AI18+AI24+AI33+AI48+AI65+AI77","v":107635026.96901004},null,{"$f":"AK18+AK24+AK33+AK48+AK65+AK77","v":137070920.94609344},null,{"$f":"AM18+AM24+AM33+AM48+AM65+AM77","v":108164490.25095394},null,{"$f":"AO18+AO24+AO33+AO48+AO65+AO77","v":127027480.02664335},null,{"$f":"AQ18+AQ24+AQ33+AQ48+AQ65+AQ77","v":218107314.90285897},null,{"$f":"AS18+AS24+AS33+AS48+AS65+AS77","v":137314336.86149731},null,{"$f":"AU18+AU24+AU33+AU48+AU65+AU77","v":133123289.64706419},{"$f":"AV18+AV24+AV33+AV48+AV65+AV77","v":860807832.63511121},null,{"$f":"AX18+AX24+AX33+AX48+AX65+AX77","v":126914035.30554},{"$f":"AY18+AY24+AY33+AY48+AY65+AY77","v":126914035.30554},null,{"$f":"BA18+BA24+BA33+BA48+BA65+BA77","v":183660628.28471351},null,{"$f":"BC18+BC24+BC33+BC48+BC65+BC77","v":198293775.26858959},null,{"$f":"BE18+BE24+BE33+BE48+BE65+BE77","v":274282328.77841532},null,{"$f":"BG18+BG24+BG33+BG48+BG65+BG77","v":153294446.85510018},null,{"$f":"BI18+BI24+BI33+BI48+BI65+BI77","v":119954381.8992366},null,{"$f":"BK18+BK24+BK33+BK48+BK65+BK77","v":128915002.95281236},null,{"$f":"BM18+BM24+BM33+BM48+BM65+BM77","v":105708695.53536943},null,{"$f":"BO18+BO24+BO33+BO48+BO65+BO77","v":142117536.94194412},null,{"$f":"BQ18+BQ24+BQ33+BQ48+BQ65+BQ77","v":121789582.27854653},null,{"$f":"BS18+BS24+BS33+BS48+BS65+BS77","v":158740463.17686322},null,{"$f":"BU18+BU24+BU33+BU48+BU65+BU77","v":99614073.19866237},null,{"$f":"BW18+BW24+BW33+BW48+BW65+BW77","v":116220819.72866897},null,{"$f":"BY18+BY24+BY33+BY48+BY65+BY77","v":159189709.76530397},null,{"$f":"CA18+CA24+CA33+CA48+CA65+CA77","v":193451172.46788055},null,{"$f":"CC18+CC24+CC33+CC48+CC65+CC77","v":109947161.41200769},null,{"$f":"CE18+CE24+CE33+CE48+CE65+CE77","v":186446269.51354325},null,{"$f":"CG18+CG24+CG33+CG48+CG65+CG77","v":124342022.46392192},null,{"$f":"CI18+CI24+CI33+CI48+CI65+CI77","v":113060037.88958752},null,{"$f":"CK18+CK24+CK33+CK48+CK65+CK77","v":91564348.750824928},null,{"$f":"CM18+CM24+CM33+CM48+CM65+CM77","v":149576222.44002479},null,{"$f":"CO18+CO24+CO33+CO48+CO65+CO77","v":114776687.22537816},null,{"$f":"CQ18+CQ24+CQ33+CQ48+CQ65+CQ77","v":138378403.31851077},null,{"$f":"CS18+CS24+CS33+CS48+CS65+CS77","v":135879657.57884943},null,{"$f":"CU18+CU24+CU33+CU48+CU65+CU77","v":252483810.35341287},null,{"$f":"CW18+CW24+CW33+CW48+CW65+CW77","v":154530736.85488603},null,{"$f":"CY18+CY24+CY33+CY48+CY65+CY77","v":121645249.3454674},null,{"$f":"DA18+DA24+DA33+DA48+DA65+DA77","v":147582076.03483322},null,{"$f":"DC18+DC24+DC33+DC48+DC65+DC77","v":127932564.95721509},null,{"$f":"DE18+DE24+DE33+DE48+DE65+DE77","v":123824550.58209933},{"$f":"DF18+DF24+DF33+DF48+DF65+DF77","v":4132425728.6272912},null,{"$f":"DH18+DH24+DH33+DH48+DH65+DH77","v":134708631.95587215},null,{"$f":"DJ18+DJ24+DJ33+DJ48+DJ65+DJ77","v":121857011.09407014},null,{"$f":"DL18+DL24+DL33+DL48+DL65+DL77","v":211116938.05217212},null,{"$f":"DN18+DN24+DN33+DN48+DN65+DN77","v":147212939.00773391},null,{"$f":"DP18+DP24+DP33+DP48+DP65+DP77","v":135003947.70749912},null,{"$f":"DR18+DR24+DR33+DR48+DR65+DR77","v":123499832.34755704},null,{"$f":"DT18+DT24+DT33+DT48+DT65+DT77","v":196056135.09343582},null,{"$f":"DV18+DV24+DV33+DV48+DV65+DV77","v":168833196.87357789},null,{"$f":"DX18+DX24+DX33+DX48+DX65+DX77","v":150444421.25789681},null,{"$f":"DZ18+DZ24+DZ33+DZ48+DZ65+DZ77","v":98118611.147765189},{"$f":"EA18+EA24+EA33+EA48+EA65+EA77","v":1486851664.5375803},null,{"$f":"EC18+EC24+EC33+EC48+EC65+EC77","v":162302133.58222684},null,{"$f":"EE18+EE24+EE33+EE48+EE65+EE77","v":123324008.10466072},null,{"$f":"EG18+EG24+EG33+EG48+EG65+EG77","v":160084464.48891506},null,{"$f":"EI18+EI24+EI33+EI48+EI65+EI77","v":159452057.13606322},null,{"$f":"EK18+EK24+EK33+EK48+EK65+EK77","v":138685420.31512403},null,{"$f":"EM18+EM24+EM33+EM48+EM65+EM77","v":92070065.591633767},null,{"$f":"EO18+EO24+EO33+EO48+EO65+EO77","v":194374768.65684134},null,{"$f":"EQ18+EQ24+EQ33+EQ48+EQ65+EQ77","v":155865676.21995097},null,{"$f":"ES18+ES24+ES33+ES48+ES65+ES77","v":149793776.23610431},null,{"$f":"EU18+EU24+EU33+EU48+EU65+EU77","v":137330919.84333125},null,{"$f":"EW18+EW24+EW33+EW48+EW65+EW77","v":201760556.01358688},null,{"$f":"EY18+EY24+EY33+EY48+EY65+EY77","v":155883252.90344548},null,{"$f":"FA18+FA24+FA33+FA48+FA65+FA77","v":127526459.3562758},null,{"$f":"FC18+FC24+FC33+FC48+FC65+FC77","v":122559894.20060082},null,{"$f":"FE18+FE24+FE33+FE48+FE65+FE77","v":101282689.27840441},null,{"$f":"FG18+FG24+FG33+FG48+FG65+FG77","v":123383632.49682771},null,{"$f":"FI18+FI24+FI33+FI48+FI65+FI77","v":99836951.752298757},null,{"$f":"FK18+FK24+FK33+FK48+FK65+FK77","v":163134075.69295034},null,{"$f":"FM18+FM24+FM33+FM48+FM65+FM77","v":174455344.31551096},null,{"$f":"FO18+FO24+FO33+FO48+FO65+FO77","v":152479517.79321504},null,{"$f":"FQ18+FQ24+FQ33+FQ48+FQ65+FQ77","v":229866976.18050599},null,{"$f":"FS18+FS24+FS33+FS48+FS65+FS77","v":112024513.6908786},null,{"$f":"FU18+FU24+FU33+FU48+FU65+FU77","v":134936210.60412374},null,{"$f":"FW18+FW24+FW33+FW48+FW65+FW77","v":140744404.35912916},null,{"$f":"FY18+FY24+FY33+FY48+FY65+FY77","v":126901782.82315536},null,{"$f":"GA18+GA24+GA33+GA48+GA65+GA77","v":162157890.6809777},null,{"$f":"GC18+GC24+GC33+GC48+GC65+GC77","v":210453632.54851171},null,{"$f":"GE18+GE24+GE33+GE48+GE65+GE77","v":185506874.70047832},null,{"$f":"GG18+GG24+GG33+GG48+GG65+GG77","v":266124516.40046784},null,{"$f":"GI18+GI24+GI33+GI48+GI65+GI77","v":138955071.46009916},null,{"$f":"GK18+GK24+GK33+GK48+GK65+GK77","v":156202550.77294445},null,{"$f":"GM18+GM24+GM33+GM48+GM65+GM77","v":154281986.9381851},null,{"$f":"GO18+GO24+GO33+GO48+GO65+GO77","v":158798586.57518882},null,{"$f":"GQ18+GQ24+GQ33+GQ48+GQ65+GQ77","v":127906205.17215908},null,{"$f":"GS18+GS24+GS33+GS48+GS65+GS77","v":133904688.94948357},{"$f":"GT18+GT24+GT33+GT48+GT65+GT77","v":5334351555.8342562}]
[null,null,null,"Total général",{"$f":"SUM(G78:GS78)","v":23255112479.772511}]
[null,null,"Tableau de visualisation des résultats",null,"Puissance (kW)",{"$nulls":197},{"$f":"+GT78+EA78+DF78+AY78+AV78+AI78+AF78+AA78","v":14237343674.190697}]
[{"$nulls":4},"Taux de charge"]
[{"$nulls":4},"Population (2023)",null,3634,null,1061,null,637,null,1252,null,1273,null,1416,null,1189,null,1549,null,1273,null,1061,null,null,1263,null,1498,null,null,584,null,null,955,null,849,null,1380,null,1046,null,1098,null,1111,null,null,326,null,null,2255,null,1486,null,2128,null,849,null,1061,null,934,null,960,null,1179,null,1061,null,1166,null,424,null,1507,null,996,null,1273,null,673,null,1701,null,1029,null,648,null,531,null,1444,null,1061,null,1067,null,1223,null,1836,null,1327,null,690,null,1058,null,718,null,637,null,null,902,null,560,null,1182,null,637,null,1051,null,1047,null,987,null,1086,null,622,null,531,null,null,881,null,637,null,1273,null,998,null,1302,null,700,null,1267,null,1289,null,983,null,398,null,1564,null,775,null,637,null,853,null,622,null,446,null,743,null,955,null,991,null,1380,null,2510,null,861,null,1167,null,796,null,828,null,836,null,2339,null,955,null,1459,null,1004,null,1093,null,955,null,1499,null,723,null,827]
[{"$nulls":4},"Ménage (2023)",null,133,null,34,null,63,null,80,null,21,null,106,null,134,null,104,null,92,null,58,null,null,85,null,104,null,null,39,null,null,59,null,38,null,48,null,122,null,58,null,56,null,null,60,null,null,68,null,105,null,142,null,76,null,45,null,56,null,36,null,62,null,47,null,76,null,38,null,27,null,77,null,105,null,42,null,77,null,49,null,44,null,32,null,62,null,42,null,59,null,56,null,127,null,69,null,51,null,68,null,57,null,53,null,null,60,null,55,null,120,null,74,null,60,null,51,null,109,null,87,null,72,null,36,null,null,80,null,54,null,74,null,79,null,59,null,29,null,103,null,71,null,70,null,67,null,91,null,77,null,55,null,50,null,36,null,56,null,35,null,81,null,91,null,70,null,87,null,41,null,55,null,66,null,55,null,83,null,85,null,94,null,154,null,62,null,71,null,74,null,72,null,58,null,60]
[{"$nulls":4},"Clients monophasées",null,{"$f":"G62","v":119},null,{"$f":"I62","v":35},null,{"$f":"K62","v":56},null,{"$f":"M62","v":73},null,{"$f":"O62","v":24},null,{"$f":"Q62","v":94},null,{"$f":"S62","v":116},null,{"$f":"U62","v":95},null,{"$f":"W62","v":83},null,{"$f":"Y62","v":52},null,null,{"$f":"AB62","v":80},null,{"$f":"AD62","v":92},null,null,{"$f":"AG62","v":40},null,null,{"$f":"AJ62","v":54},null,{"$f":"AL62","v":37},null,{"$f":"AN62","v":46},null,{"$f":"AP62","v":108},null,{"$f":"AR62","v":55},null,{"$f":"AT62","v":52},null,null,{"$f":"AW62","v":54},null,null,{"$f":"AZ62","v":68},null,{"$f":"BB62","v":93},null,{"$f":"BD62","v":129},null,{"$f":"BF62","v":68},null,{"$f":"BH62","v":44},null,{"$f":"BJ62","v":52},null,{"$f":"BL62","v":38},null,{"$f":"BN62","v":59},null,{"$f":"BP62","v":48},null,{"$f":"BR62","v":69},null,{"$f":"BT62","v":36},null,{"$f":"BV62","v":30},null,{"$f":"BX62","v":70},null,{"$f":"BZ62","v":92},null,{"$f":"CB62","v":42},null,{"$f":"CD62","v":72},null,{"$f":"CF62","v":47},null,{"$f":"CH62","v":42},null,{"$f":"CJ62","v":31},null,{"$f":"CL62","v":58},null,{"$f":"CN62","v":43},null,{"$f":"CP62","v":57},null,{"$f":"CR62","v":53},null,{"$f":"CT62","v":114},null,{"$f":"CV62","v":65},null,{"$f":"CX62","v":47},null,{"$f":"CZ62","v":64},null,{"$f":"DB62","v":53},null,{"$f":"DD62","v":51},null,null,{"$f":"DG62","v":58},null,{"$f":"DI62","v":52},null,{"$f":"DK62","v":105},null,{"$f":"DM62","v":67},null,{"$f":"DO62","v":55},null,{"$f":"DQ62","v":48},null,{"$f":"DS62","v":95},null,{"$f":"DU62","v":81},null,{"$f":"DW62","v":64},null,{"$f":"DY62","v":37},null,null,{"$f":"EB62","v":72},null,{"$f":"ED62","v":50},null,{"$f":"EF62","v":68},null,{"$f":"EH62","v":72},null,{"$f":"EJ62","v":55},null,{"$f":"EL62","v":29},null,{"$f":"EN62","v":91},null,{"$f":"EP62","v":66},null,{"$f":"ER62","v":64},null,{"$f":"ET62","v":61},null,{"$f":"EV62","v":82},null,{"$f":"EX62","v":68},null,{"$f":"EZ62","v":53},null,{"$f":"FB62","v":49},null,{"$f":"FD62","v":35},null,{"$f":"FF62","v":51},null,{"$f":"FH62","v":35},null,{"$f":"FJ62","v":73},null,{"$f":"FL62","v":83},null,{"$f":"FN62","v":64},null,{"$f":"FP62","v":80},null,{"$f":"FR62","v":41},null,{"$f":"FT62","v":52},null,{"$f":"FV62","v":60},null,{"$f":"FX62","v":52},null,{"$f":"FZ62","v":74},null,{"$f":"GB62","v":79},null,{"$f":"GD62","v":86},null,{"$f":"GF62","v":133},null,{"$f":"GH62","v":56},null,{"$f":"GJ62","v":64},null,{"$f":"GL62","v":66},null,{"$f":"GN62","v":65},null,{"$f":"GP62","v":53},null,{"$f":"GR62","v":54}]
[{"$nulls":4},"Clients Triphasées",null,{"$f":"G63","v":8},null,{"$f":"I63","v":2},null,{"$f":"K63","v":2},null,{"$f":"M63","v":2},null,{"$f":"O63","v":2},null,{"$f":"Q63","v":2},null,{"$f":"S63","v":2},null,{"$f":"U63","v":4},null,{"$f":"W63","v":2},null,{"$f":"Y63","v":2},null,null,{"$f":"AB63","v":2},null,{"$f":"AD63","v":2},null,null,{"$f":"AG63","v":2},null,null,{"$f":"AJ63","v":2},null,{"$f":"AL63","v":2},null,{"$f":"AN63","v":2},null,{"$f":"AP63","v":2},null,{"$f":"AR63","v":2},null,{"$f":"AT63","v":2},null,null,{"$f":"AW63","v":2},null,null,{"$f":"AZ63","v":4},null,{"$f":"BB63","v":2},null,{"$f":"BD63","v":4},null,{"$f":"BF63","v":2},null,{"$f":"BH63","v":2},null,{"$f":"BJ63","v":2},null,{"$f":"BL63","v":2},null,{"$f":"BN63","v":2},null,{"$f":"BP63","v":2},null,{"$f":"BR63","v":2},null,{"$f":"BT63","v":2},null,{"$f":"BV63","v":4},null,{"$f":"BX63","v":2},null,{"$f":"BZ63","v":2},null,{"$f":"CB63","v":2},null,{"$f":"CD63","v":4},null,{"$f":"CF63","v":2},null,{"$f":"CH63","v":2},null,{"$f":"CJ63","v":2},null,{"$f":"CL63","v":2},null,{"$f":"CN63","v":2},null,{"$f":"CP63","v":2},null,{"$f":"CR63","v":2},null,{"$f":"CT63","v":4},null,{"$f":"CV63","v":2},null,{"$f":"CX63","v":2},null,{"$f":"CZ63","v":2},null,{"$f":"DB63","v":2},null,{"$f":"DD63","v":2},null,null,{"$f":"DG63","v":2},null,{"$f":"DI63","v":2},null,{"$f":"DK63","v":2},null,{"$f":"DM63","v":2},null,{"$f":"DO63","v":2},null,{"$f":"DQ63","v":2},null,{"$f":"DS63","v":2},null,{"$f":"DU63","v":2},null,{"$f":"DW63","v":2},null,{"$f":"DY63","v":2},null,null,{"$f":"EB63","v":2},null,{"$f":"ED63","v":2},null,{"$f":"EF63","v":2},null,{"$f":"EH63","v":2},null,{"$f":"EJ63","v":2},null,{"$f":"EL63","v":2},null,{"$f":"EN63","v":2},null,{"$f":"EP63","v":2},null,{"$f":"ER63","v":2},null,{"$f":"ET63","v":2},null,{"$f":"EV63","v":4},null,{"$f":"EX63","v":2},null,{"$f":"EZ63","v":2},null,{"$f":"FB63","v":2},null,{"$f":"FD63","v":2},null,{"$f":"FF63","v":2},null,{"$f":"FH63","v":2},null,{"$f":"FJ63","v":2},null,{"$f":"FL63","v":2},null,{"$f":"FN63","v":2},null,{"$f":"FP63","v":6},null,{"$f":"FR63","v":2},null,{"$f":"FT63","v":2},null,{"$f":"FV63","v":2},null,{"$f":"FX63","v":2},null,{"$f":"FZ63","v":2},null,{"$f":"GB63","v":4},null,{"$f":"GD63","v":2},null,{"$f":"GF63","v":2},null,{"$f":"GH63","v":2},null,{"$f":"GJ63","v":2},null,{"$f":"GL63","v":2},null,{"$f":"GN63","v":2},null,{"$f":"GP63","v":2},null,{"$f":"GR63","v":2}]
[]
[{"$nulls":4},"Groupe électrogène 25 kVA"]
[{"$nulls":4},"Groupe électrogène 50 kVA"]
[{"$nulls":4},"Groupe électrogène 75 kVA"]
[{"$nulls":4},"Groupe électrogène 100 kVA"]
[{"$nulls":4},"Puissance GE (KVA)"]
[{"$nulls":4},"Code village"]

{"sheet":"Demandes Act-Sans FM","index":14,"n_rows":122,"n_cols":77,"rows_kept":122,"cut":false,"hidden":false,"merged":[[113,3,113,7],[15,3,15,7],[19,3,19,7],[3,12,3,16],[3,25,3,38],[22,3,22,7],[30,3,30,7],[33,3,33,7],[64,3,64,7],[76,3,76,7],[3,51,3,52],[3,53,3,54],[3,55,3,56],[3,41,3,42],[3,43,3,44],[3,45,3,46],[3,47,3,48],[3,49,3,50]]}
[]
[]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service cas 1.2 du rapport",{"$nulls":12},"Projection des abonnés sociocommunauatires cas 1.2 du rapport",{"$nulls":15},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",null,"Vulcanisateur ",null,"Atelier de Réparation",null,"Autres usage moteur",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Poste de santé par village","Energie poste de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre ","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)[ens moy]","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","BAMBADALA",3424,125,{"$f":"ROUND(I6*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":3634},{"$f":"ROUND(J6*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":133},41,{"$f":"ROUND((L6*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M6)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M6*[1]Hypothèses!$G$25,0)","v":10},{"$f":"ROUND((L6*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M6)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M6*[1]Hypothèses!$H$25,0)","v":20},{"$f":"ROUND((L6*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M6)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M6*[1]Hypothèses!$I$25,0)","v":14},{"$f":"ROUND((L6*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M6)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M6*[1]Hypothèses!$J$25,0)","v":62},{"$f":"N6+O6+P6+Q6","v":106},{"$f":"N6*[1]Hypothèses!$H$21","v":1800},{"$f":"O6*[1]Hypothèses!$J$21","v":9600},{"$f":"P6*[1]Hypothèses!$L$21","v":10934},{"$f":"Q6*[1]Hypothèses!$N$21","v":197222},{"$f":"S6+T6+U6+V6","v":219556},{"$f":"(N6*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O6*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P6*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q6*[1]Hypothèses!$M$22)/1000","v":32.72},null,2,{"$f":"Z6*[1]Hypothèses!$J$21","v":960},1,{"$f":"AB6*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD6*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH6*[1]Hypothèses!$J$21","v":0},15,{"$f":"AJ6*[1]Hypothèses!$F$21","v":5400},{"$f":"AA6+AC6+AE6+AG6+AI6+AK6","v":6840},{"$f":"(Z6*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB6*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD6+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH6*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ6*[1]Hypothèses!$F$21)/1000","v":5.85},{"$f":"R6+AB6+AD6+AH6+Z6","v":109},null,{"$f":"(VLOOKUP(E6,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K6)/([1]Hypothèses!$Z$26*1000)","v":51603.80944444445},{"$f":"AP6/[1]Hypothèses!$AC$26","v":12900.952361111113},{"$f":"(AS6*[1]Hypothèses!$I$37)*1000","v":48000},{"$f":"ROUND(IF(K6<[1]Hypothèses!$J$53,1,K6/[1]Hypothèses!$J$53),0)","v":4},{"$f":"(AU6*[1]Hypothèses!$I$38)*1000","v":48000},{"$f":"ROUND(IF(K6<[1]Hypothèses!$J$54,1,K6/[1]Hypothèses!$J$54),0)","v":4},{"$f":"(AW6*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY6*[1]Hypothèses!$I$40)*1000","v":11200.000000000002},{"$f":"ROUND(IF(K6<[1]Hypothèses!$J$56,1,K6/[1]Hypothèses!$J$56),0)","v":7},{"$nulls":6},{"$f":"AP6+AR6+AT6+AV6+AX6+AZ6+BB6+BD6","v":168403.80944444446},{"$f":"AQ6/1000+AS6*[1]Hypothèses!$G$37+AU6*[1]Hypothèses!$G$38+AW6*[1]Hypothèses!$G$39+AY6*[1]Hypothèses!$G$40","v":47.500952361111111},{"$f":"0","v":0},{"$f":"W6+AL6","v":226396},{"$f":"(BI6/(VLOOKUP(E6,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":48.739986651380178},{"$f":"(BI6/(VLOOKUP(E6,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":59.833752133539562},{"$f":"X6+AM6","v":38.57},{"$f":"BL6*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":36.42722222222222},{"$f":"BL6*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":39.3414},{"$f":"BJ6*[1]Hypothèses!$X$8","v":53.613985316518203},{"$f":"(BI6/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":679.45978391356539},{"$f":"BP6/[1]Hypothèses!$AB$8","v":113.24329731892756},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL6*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.43047400448382628},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL6*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.80062939566282276},null,null,{"$f":"BQ6*[1]Hypothèses!$AC$8","v":37.747765772975853},{"$f":"4*SQRT(BJ6*[1]Hypothèses!$AF$3)","v":189.56533796643726},{"$f":"BX6/4","v":47.391334491609314}]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","BISSARY KANSOYE",1000,32,{"$f":"ROUND(I7*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J7*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":34},39,{"$f":"ROUND((L7*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M7)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M7*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L7*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M7)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M7*[1]Hypothèses!$H$25,0)","v":3},{"$f":"ROUND((L7*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M7)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M7*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L7*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M7)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M7*[1]Hypothèses!$J$25,0)","v":18},{"$f":"N7+O7+P7+Q7","v":27},{"$f":"N7*[1]Hypothèses!$H$21","v":360},{"$f":"O7*[1]Hypothèses!$J$21","v":1440},{"$f":"P7*[1]Hypothèses!$L$21","v":3124},{"$f":"Q7*[1]Hypothèses!$N$21","v":57258},{"$f":"S7+T7+U7+V7","v":62182},{"$f":"(N7*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O7*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P7*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q7*[1]Hypothèses!$M$22)/1000","v":9.19},null,3,{"$f":"Z7*[1]Hypothèses!$J$21","v":1440},2,{"$f":"AB7*[1]Hypothèses!$J$21","v":960},1,{"$f":"AD7*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH7*[1]Hypothèses!$J$21","v":0},13.5,{"$f":"AJ7*[1]Hypothèses!$F$21","v":4860},{"$f":"AA7+AC7+AE7+AG7+AI7+AK7","v":7740},{"$f":"(Z7*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB7*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD7+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH7*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ7*[1]Hypothèses!$F$21)/1000","v":5.4909999999999997},{"$f":"R7+AB7+AD7+AH7+Z7","v":33},null,{"$f":"(VLOOKUP(E7,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K7)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP7/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS7*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K7<[1]Hypothèses!$J$53,1,K7/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU7*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K7<[1]Hypothèses!$J$54,1,K7/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW7*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY7*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K7<[1]Hypothèses!$J$56,1,K7/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},{"$f":"AP7+AR7+AT7+AV7+AX7+AZ7+BB7+BD7","v":51866.494722222225},{"$f":"AQ7/1000+AS7*[1]Hypothèses!$G$37+AU7*[1]Hypothèses!$G$38+AW7*[1]Hypothèses!$G$39+AY7*[1]Hypothèses!$G$40","v":13.366623680555557},{"$f":"0","v":0},{"$f":"W7+AL7","v":69922},{"$f":"(BI7/(VLOOKUP(E7,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":15.053257772389109},{"$f":"(BI7/(VLOOKUP(E7,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":18.479547415508019},{"$f":"X7+AM7","v":14.680999999999999},{"$f":"BL7*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":13.865388888888887},{"$f":"BL7*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":14.974619999999996},{"$f":"BJ7*[1]Hypothèses!$X$8","v":16.558583549628022},{"$f":"(BI7/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":209.8499399759904},{"$f":"BP7/[1]Hypothèses!$AB$8","v":34.974989995998399},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL7*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":1.130943556497594},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL7*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":2.1034177365789168},null,null,{"$f":"BQ7*[1]Hypothèses!$AC$8","v":11.658329998666133},{"$f":"4*SQRT(BJ7*[1]Hypothèses!$AF$3)","v":105.34925671511424},{"$f":"BX7/4","v":26.337314178778559}]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","KEUR NDONGO",600,59,{"$f":"ROUND(I8*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J8*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":63},31,{"$f":"ROUND((L8*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M8)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M8*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L8*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M8)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M8*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L8*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M8)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M8*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L8*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M8)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M8*[1]Hypothèses!$J$25,0)","v":30},50,{"$f":"N8*[1]Hypothèses!$H$21","v":720},{"$f":"O8*[1]Hypothèses!$J$21","v":4320},{"$f":"P8*[1]Hypothèses!$L$21","v":5467},{"$f":"Q8*[1]Hypothèses!$N$21","v":95430},105937,{"$f":"(N8*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O8*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P8*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q8*[1]Hypothèses!$M$22)/1000","v":15.77},null,1,{"$f":"Z8*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB8*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD8*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH8*[1]Hypothèses!$J$21","v":0},11.75,{"$f":"AJ8*[1]Hypothèses!$F$21","v":4230},5190,{"$f":"(Z8*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB8*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD8+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH8*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ8*[1]Hypothèses!$F$21)/1000","v":4.59},52,null,{"$f":"(VLOOKUP(E8,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K8)/([1]Hypothèses!$Z$26*1000)","v":13028.330972222224},{"$f":"AP8/[1]Hypothèses!$AC$26","v":3257.082743055556},{"$f":"(AS8*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K8<[1]Hypothèses!$J$53,1,K8/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU8*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K8<[1]Hypothèses!$J$54,1,K8/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW8*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY8*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K8<[1]Hypothèses!$J$56,1,K8/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},48228.330972222226,{"$f":"AQ8/1000+AS8*[1]Hypothèses!$G$37+AU8*[1]Hypothèses!$G$38+AW8*[1]Hypothèses!$G$39+AY8*[1]Hypothèses!$G$40","v":12.657082743055554},{"$f":"0","v":0},111127,{"$f":"(BI8/(VLOOKUP(E8,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.924135128747526},{"$f":"(BI8/(VLOOKUP(E8,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.042347162932764},20.36,{"$f":"BL8*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":19.228888888888886},{"$f":"BL8*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":20.767199999999999},{"$f":"BJ8*[1]Hypothèses!$X$8","v":26.31654864162228},{"$f":"(BI8/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":333.51440576230493},{"$f":"BP8/[1]Hypothèses!$AB$8","v":55.585734293717486},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL8*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.8154902923841445},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL8*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.516712956321959},null,null,{"$f":"BQ8*[1]Hypothèses!$AC$8","v":18.528578097905829},{"$f":"4*SQRT(BJ8*[1]Hypothèses!$AF$3)","v":132.8110927133836},33.2027731783459]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","KOHEL MOUNKOUTALLA",1180,75,{"$f":"ROUND(I9*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1252},{"$f":"ROUND(J9*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":80},43,{"$f":"ROUND((L9*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M9)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M9*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L9*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M9)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M9*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L9*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M9)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M9*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L9*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M9)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M9*[1]Hypothèses!$J$25,0)","v":39},65,{"$f":"N9*[1]Hypothèses!$H$21","v":1080},{"$f":"O9*[1]Hypothèses!$J$21","v":5280},{"$f":"P9*[1]Hypothèses!$L$21","v":7029},{"$f":"Q9*[1]Hypothèses!$N$21","v":124059},137448,{"$f":"(N9*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O9*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P9*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q9*[1]Hypothèses!$M$22)/1000","v":20.46},null,1,{"$f":"Z9*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB9*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD9*[1]Hypothèses!$J$21","v":480},null,null,1,{"$f":"AH9*[1]Hypothèses!$J$21","v":480},18.125,{"$f":"AJ9*[1]Hypothèses!$F$21","v":6525},8445,{"$f":"(Z9*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB9*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD9+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH9*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ9*[1]Hypothèses!$F$21)/1000","v":6.976},69,null,{"$f":"(VLOOKUP(E9,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K9)/([1]Hypothèses!$Z$26*1000)","v":17778.747777777779},{"$f":"AP9/[1]Hypothèses!$AC$26","v":4444.6869444444446},{"$f":"(AS9*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K9<[1]Hypothèses!$J$53,1,K9/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU9*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K9<[1]Hypothèses!$J$54,1,K9/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW9*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY9*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K9<[1]Hypothèses!$J$56,1,K9/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},56178.747777777782,{"$f":"AQ9/1000+AS9*[1]Hypothèses!$G$37+AU9*[1]Hypothèses!$G$38+AW9*[1]Hypothèses!$G$39+AY9*[1]Hypothèses!$G$40","v":14.244686944444444},{"$f":"0","v":0},145893,{"$f":"(BI9/(VLOOKUP(E9,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.408783161053236},{"$f":"(BI9/(VLOOKUP(E9,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.557773105613563},27.436,{"$f":"BL9*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":25.911777777777775},{"$f":"BL9*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":27.984719999999999},{"$f":"BJ9*[1]Hypothèses!$X$8","v":34.549661477158566},{"$f":"(BI9/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":437.85414165666265},{"$f":"BP9/[1]Hypothèses!$AB$8","v":72.975690276110441},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL9*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.60516774868571144},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL9*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1255385548445502},null,null,{"$f":"BQ9*[1]Hypothèses!$AC$8","v":24.325230092036811},{"$f":"4*SQRT(BJ9*[1]Hypothèses!$AF$3)","v":152.17446451024998},38.043616127562494]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","MAGNORA",1200,20,{"$f":"ROUND(I10*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1273},{"$f":"ROUND(J10*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":21},19,{"$f":"ROUND((L10*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M10)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M10*[1]Hypothèses!$G$25,0)","v":1},{"$f":"ROUND((L10*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M10)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M10*[1]Hypothèses!$H$25,0)","v":2},{"$f":"ROUND((L10*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M10)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M10*[1]Hypothèses!$I$25,0)","v":2},{"$f":"ROUND((L10*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M10)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M10*[1]Hypothèses!$J$25,0)","v":11},16,{"$f":"N10*[1]Hypothèses!$H$21","v":180},{"$f":"O10*[1]Hypothèses!$J$21","v":960},{"$f":"P10*[1]Hypothèses!$L$21","v":1562},{"$f":"Q10*[1]Hypothèses!$N$21","v":34991},37693,{"$f":"(N10*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O10*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P10*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q10*[1]Hypothèses!$M$22)/1000","v":5.54},null,1,{"$f":"Z10*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB10*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD10*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH10*[1]Hypothèses!$J$21","v":0},21.625,{"$f":"AJ10*[1]Hypothèses!$F$21","v":7785},9225,{"$f":"(Z10*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB10*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD10+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH10*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ10*[1]Hypothèses!$F$21)/1000","v":8.1460000000000008},19,null,{"$f":"(VLOOKUP(E10,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K10)/([1]Hypothèses!$Z$26*1000)","v":18076.953611111112},{"$f":"AP10/[1]Hypothèses!$AC$26","v":4519.238402777778},{"$f":"(AS10*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K10<[1]Hypothèses!$J$53,1,K10/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU10*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K10<[1]Hypothèses!$J$54,1,K10/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW10*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY10*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K10<[1]Hypothèses!$J$56,1,K10/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},56476.953611111108,{"$f":"AQ10/1000+AS10*[1]Hypothèses!$G$37+AU10*[1]Hypothèses!$G$38+AW10*[1]Hypothèses!$G$39+AY10*[1]Hypothèses!$G$40","v":14.319238402777776},{"$f":"0","v":0},46918,{"$f":"(BI10/(VLOOKUP(E10,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":10.100808732086501},{"$f":"(BI10/(VLOOKUP(E10,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":12.399865645158966},13.686,{"$f":"BL10*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":12.925666666666665},{"$f":"BL10*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":13.959719999999997},{"$f":"BJ10*[1]Hypothèses!$X$8","v":11.110889605295151},{"$f":"(BI10/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":140.81032412965186},{"$f":"BP10/[1]Hypothèses!$AB$8","v":23.468387354941978},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL10*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":1.2131654503098919},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL10*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":2.25634047864351},null,null,{"$f":"BQ10*[1]Hypothèses!$AC$8","v":7.8227957849806593},{"$f":"4*SQRT(BJ10*[1]Hypothèses!$AF$3)","v":86.296722197269673},21.574180549317418]
[null,null,null,"Energie R","KAOLACK","GUINGUINEO","NDIAGO","NDELLE",1334,100,{"$f":"ROUND(I11*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1416},{"$f":"ROUND(J11*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":106},28,{"$f":"ROUND((L11*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M11)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M11*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L11*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M11)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M11*[1]Hypothèses!$H$25,0)","v":16},{"$f":"ROUND((L11*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M11)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M11*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L11*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M11)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M11*[1]Hypothèses!$J$25,0)","v":49},84,{"$f":"N11*[1]Hypothèses!$H$21","v":1440},{"$f":"O11*[1]Hypothèses!$J$21","v":7680},{"$f":"P11*[1]Hypothèses!$L$21","v":8591},{"$f":"Q11*[1]Hypothèses!$N$21","v":155869},173580,{"$f":"(N11*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O11*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P11*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q11*[1]Hypothèses!$M$22)/1000","v":25.87},null,1,{"$f":"Z11*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB11*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD11*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH11*[1]Hypothèses!$J$21","v":0},12.375,{"$f":"AJ11*[1]Hypothèses!$F$21","v":4455},5415,{"$f":"(Z11*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB11*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD11+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH11*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ11*[1]Hypothèses!$F$21)/1000","v":4.8150000000000004},86,null,{"$f":"(VLOOKUP(E11,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K11)/([1]Hypothèses!$Z$26*1000)","v":28960.936666666672},{"$f":"AP11/[1]Hypothèses!$AC$26","v":7240.234166666668},{"$f":"(AS11*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K11<[1]Hypothèses!$J$53,1,K11/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU11*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K11<[1]Hypothèses!$J$54,1,K11/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW11*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY11*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K11<[1]Hypothèses!$J$56,1,K11/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},67360.936666666676,{"$f":"AQ11/1000+AS11*[1]Hypothèses!$G$37+AU11*[1]Hypothèses!$G$38+AW11*[1]Hypothèses!$G$39+AY11*[1]Hypothèses!$G$40","v":17.040234166666668},{"$f":"0","v":0},178995,{"$f":"(BI11/(VLOOKUP(E11,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.535194573507461},{"$f":"(BI11/(VLOOKUP(E11,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":41.947050945577132},30.685000000000002,{"$f":"BL11*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":28.980277777777779},{"$f":"BL11*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":31.2987},{"$f":"BJ11*[1]Hypothèses!$X$8","v":42.38871403085821},{"$f":"(BI11/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":537.19987995198085},{"$f":"BP11/[1]Hypothèses!$AB$8","v":89.533313325330141},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL11*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.54109116353075382},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL11*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0063638843315976},null,null,{"$f":"BQ11*[1]Hypothèses!$AC$8","v":29.844437775110045},{"$f":"4*SQRT(BJ11*[1]Hypothèses!$AF$3)","v":168.55630588962129},42.139076472405321]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","NDIMBA",1120,126,{"$f":"ROUND(I12*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1189},{"$f":"ROUND(J12*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":134},37,{"$f":"ROUND((L12*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M12)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M12*[1]Hypothèses!$G$25,0)","v":10},{"$f":"ROUND((L12*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M12)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M12*[1]Hypothèses!$H$25,0)","v":20},{"$f":"ROUND((L12*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M12)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M12*[1]Hypothèses!$I$25,0)","v":14},{"$f":"ROUND((L12*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M12)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M12*[1]Hypothèses!$J$25,0)","v":62},106,{"$f":"N12*[1]Hypothèses!$H$21","v":1800},{"$f":"O12*[1]Hypothèses!$J$21","v":9600},{"$f":"P12*[1]Hypothèses!$L$21","v":10934},{"$f":"Q12*[1]Hypothèses!$N$21","v":197222},219556,{"$f":"(N12*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O12*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P12*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q12*[1]Hypothèses!$M$22)/1000","v":32.72},null,2,{"$f":"Z12*[1]Hypothèses!$J$21","v":960},1,{"$f":"AB12*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD12*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH12*[1]Hypothèses!$J$21","v":0},14.25,{"$f":"AJ12*[1]Hypothèses!$F$21","v":5130},6570,{"$f":"(Z12*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB12*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD12+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH12*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ12*[1]Hypothèses!$F$21)/1000","v":5.58},109,null,{"$f":"(VLOOKUP(E12,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K12)/([1]Hypothèses!$Z$26*1000)","v":24318.187638888892},{"$f":"AP12/[1]Hypothèses!$AC$26","v":6079.5469097222231},{"$f":"(AS12*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K12<[1]Hypothèses!$J$53,1,K12/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU12*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K12<[1]Hypothèses!$J$54,1,K12/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW12*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY12*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K12<[1]Hypothèses!$J$56,1,K12/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},61118.187638888892,{"$f":"AQ12/1000+AS12*[1]Hypothèses!$G$37+AU12*[1]Hypothèses!$G$38+AW12*[1]Hypothèses!$G$39+AY12*[1]Hypothèses!$G$40","v":15.679546909722225},{"$f":"0","v":0},226126,{"$f":"(BI12/(VLOOKUP(E12,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":48.68185931522639},{"$f":"(BI12/(VLOOKUP(E12,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":52.992088282463612},38.299999999999997,{"$f":"BL12*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":36.172222222222224},{"$f":"BL12*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":39.065999999999995},{"$f":"BJ12*[1]Hypothèses!$X$8","v":53.550045246749036},{"$f":"(BI12/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":678.64945978391358},{"$f":"BP12/[1]Hypothèses!$AB$8","v":113.10824329731894},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL12*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.43350867762248507},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL12*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.80627351933981928},null,null,{"$f":"BQ12*[1]Hypothèses!$AC$8","v":37.702747765772976},{"$f":"4*SQRT(BJ12*[1]Hypothèses!$AF$3)","v":189.45226637844721},47.363066594611801]
[null,null,null,"Energie R","KAOLACK","NIORO","KAYEMOR","PADAF",1460,98,{"$f":"ROUND(I13*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1549},{"$f":"ROUND(J13*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":104},30,{"$f":"ROUND((L13*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M13)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M13*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L13*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M13)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M13*[1]Hypothèses!$H$25,0)","v":16},{"$f":"ROUND((L13*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M13)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M13*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L13*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M13)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M13*[1]Hypothèses!$J$25,0)","v":48},83,{"$f":"N13*[1]Hypothèses!$H$21","v":1440},{"$f":"O13*[1]Hypothèses!$J$21","v":7680},{"$f":"P13*[1]Hypothèses!$L$21","v":8591},{"$f":"Q13*[1]Hypothèses!$N$21","v":152688},170399,{"$f":"(N13*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O13*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P13*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q13*[1]Hypothèses!$M$22)/1000","v":25.42},null,1,{"$f":"Z13*[1]Hypothèses!$J$21","v":480},2,{"$f":"AB13*[1]Hypothèses!$J$21","v":960},1,{"$f":"AD13*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH13*[1]Hypothèses!$J$21","v":0},14.875,{"$f":"AJ13*[1]Hypothèses!$F$21","v":5355},7275,{"$f":"(Z13*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB13*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD13+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH13*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ13*[1]Hypothèses!$F$21)/1000","v":5.806},87,null,{"$f":"(VLOOKUP(E13,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K13)/([1]Hypothèses!$Z$26*1000)","v":31681.137638888897},{"$f":"AP13/[1]Hypothèses!$AC$26","v":7920.2844097222242},{"$f":"(AS13*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K13<[1]Hypothèses!$J$53,1,K13/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU13*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K13<[1]Hypothèses!$J$54,1,K13/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW13*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY13*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K13<[1]Hypothèses!$J$56,1,K13/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},94081.137638888904,{"$f":"AQ13/1000+AS13*[1]Hypothèses!$G$37+AU13*[1]Hypothèses!$G$38+AW13*[1]Hypothèses!$G$39+AY13*[1]Hypothèses!$G$40","v":25.720284409722225},{"$f":"0","v":0},177674,{"$f":"(BI13/(VLOOKUP(E13,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.250801199214308},{"$f":"(BI13/(VLOOKUP(E13,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":41.637477749124116},31.226000000000003,{"$f":"BL13*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":29.491222222222223},{"$f":"BL13*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":31.850520000000003},{"$f":"BJ13*[1]Hypothèses!$X$8","v":42.075881319135739},{"$f":"(BI13/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":533.23529411764707},{"$f":"BP13/[1]Hypothèses!$AB$8","v":88.872549019607845},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL13*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.53171659363803181},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL13*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.98892832225437366},null,null,{"$f":"BQ13*[1]Hypothèses!$AC$8","v":29.624183006535947},{"$f":"4*SQRT(BJ13*[1]Hypothèses!$AF$3)","v":167.93317334034012},41.98329333508503]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SACITA FARYMBOURE",1200,87,{"$f":"ROUND(I14*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1273},{"$f":"ROUND(J14*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":92},40,{"$f":"ROUND((L14*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M14)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M14*[1]Hypothèses!$G$25,0)","v":7},{"$f":"ROUND((L14*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M14)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M14*[1]Hypothèses!$H$25,0)","v":13},{"$f":"ROUND((L14*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M14)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M14*[1]Hypothèses!$I$25,0)","v":10},{"$f":"ROUND((L14*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M14)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M14*[1]Hypothèses!$J$25,0)","v":44},74,{"$f":"N14*[1]Hypothèses!$H$21","v":1260},{"$f":"O14*[1]Hypothèses!$J$21","v":6240},{"$f":"P14*[1]Hypothèses!$L$21","v":7810},{"$f":"Q14*[1]Hypothèses!$N$21","v":139964},155274,{"$f":"(N14*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O14*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P14*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q14*[1]Hypothèses!$M$22)/1000","v":23.12},null,1,{"$f":"Z14*[1]Hypothèses!$J$21","v":480},2,{"$f":"AB14*[1]Hypothèses!$J$21","v":960},0,{"$f":"AD14*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH14*[1]Hypothèses!$J$21","v":0},12.375,{"$f":"AJ14*[1]Hypothèses!$F$21","v":4455},5895,{"$f":"(Z14*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB14*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD14+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH14*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ14*[1]Hypothèses!$F$21)/1000","v":4.9050000000000002},77,null,{"$f":"(VLOOKUP(E14,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K14)/([1]Hypothèses!$Z$26*1000)","v":18076.953611111112},{"$f":"AP14/[1]Hypothèses!$AC$26","v":4519.238402777778},{"$f":"(AS14*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K14<[1]Hypothèses!$J$53,1,K14/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU14*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K14<[1]Hypothèses!$J$54,1,K14/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW14*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY14*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K14<[1]Hypothèses!$J$56,1,K14/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},56476.953611111108,{"$f":"AQ14/1000+AS14*[1]Hypothèses!$G$37+AU14*[1]Hypothèses!$G$38+AW14*[1]Hypothèses!$G$39+AY14*[1]Hypothèses!$G$40","v":14.319238402777776},{"$f":"0","v":0},161169,{"$f":"(BI14/(VLOOKUP(E14,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.697498668776362},{"$f":"(BI14/(VLOOKUP(E14,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":42.595037004233461},28.025000000000002,{"$f":"BL14*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":26.468055555555559},{"$f":"BL14*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":28.5855},{"$f":"BJ14*[1]Hypothèses!$X$8","v":38.167248535654004},{"$f":"(BI14/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":483.7004801920769},{"$f":"BP14/[1]Hypothèses!$AB$8","v":80.616746698679478},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL14*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.59244896888282517},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL14*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.101883168268156},null,null,{"$f":"BQ14*[1]Hypothèses!$AC$8","v":26.872248899559825},{"$f":"4*SQRT(BJ14*[1]Hypothèses!$AF$3)","v":159.94302678927716},39.985756697319289]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SARRE BOCAR",1000,55,{"$f":"ROUND(I15*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J15*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":58},24,{"$f":"ROUND((L15*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M15)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M15*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L15*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M15)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M15*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L15*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M15)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M15*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L15*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M15)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M15*[1]Hypothèses!$J$25,0)","v":27},45,{"$f":"N15*[1]Hypothèses!$H$21","v":720},{"$f":"O15*[1]Hypothèses!$J$21","v":3840},{"$f":"P15*[1]Hypothèses!$L$21","v":4686},{"$f":"Q15*[1]Hypothèses!$N$21","v":85887},95133,{"$f":"(N15*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O15*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P15*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q15*[1]Hypothèses!$M$22)/1000","v":14.15},null,1,{"$f":"Z15*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB15*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD15*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH15*[1]Hypothèses!$J$21","v":0},15,{"$f":"AJ15*[1]Hypothèses!$F$21","v":5400},6360,{"$f":"(Z15*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB15*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD15+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH15*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ15*[1]Hypothèses!$F$21)/1000","v":5.76},47,null,{"$f":"(VLOOKUP(E15,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K15)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP15/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS15*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K15<[1]Hypothèses!$J$53,1,K15/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU15*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K15<[1]Hypothèses!$J$54,1,K15/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW15*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY15*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K15<[1]Hypothèses!$J$56,1,K15/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51866.494722222225,{"$f":"AQ15/1000+AS15*[1]Hypothèses!$G$37+AU15*[1]Hypothèses!$G$38+AW15*[1]Hypothèses!$G$39+AY15*[1]Hypothèses!$G$40","v":13.366623680555557},{"$f":"0","v":0},101493,{"$f":"(BI15/(VLOOKUP(E15,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":21.850065660208344},{"$f":"(BI15/(VLOOKUP(E15,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.823384712138601},19.91,{"$f":"BL15*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":18.803888888888888},{"$f":"BL15*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":20.308199999999999},{"$f":"BJ15*[1]Hypothèses!$X$8","v":24.035072226229179},{"$f":"(BI15/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":304.60084033613447},{"$f":"BP15/[1]Hypothèses!$AB$8","v":50.766806722689076},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL15*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.83392176559222397},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL15*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.5509932592021634},null,null,{"$f":"BQ15*[1]Hypothèses!$AC$8","v":16.922268907563023},{"$f":"4*SQRT(BJ15*[1]Hypothèses!$AF$3)","v":126.92366371153335},31.730915927883338]
[null,null,null,"SOUS TOTAL ENERGIE R",{"$nulls":8},{"$f":"SUM(M6:M15)","v":332},{"$nulls":12},{"$f":"SUM(Z6:Z15)","v":14},null,{"$f":"SUM(AB6:AB15)","v":13},null,4,null,0,0,1,null,148.875,null,null,null,{"$f":"SUM(AN6:AN15)","v":688}]
[]
[null,null,null,"ENERSA","THIES","TIVAOUANE","MEOUANE","NDOMBIL",1190,80,{"$f":"ROUND(I18*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1263},{"$f":"ROUND(J18*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":85},69,{"$f":"ROUND((L18*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M16)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M16*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L18*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M16)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M16*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L18*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M16)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M16*[1]Hypothèses!$I$25,0)","v":10},{"$f":"ROUND((L18*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M16)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M16*[1]Hypothèses!$J$25,0)","v":43},68,{"$f":"N18*[1]Hypothèses!$H$21","v":900},{"$f":"O18*[1]Hypothèses!$J$21","v":4800},{"$f":"P18*[1]Hypothèses!$L$21","v":7810},{"$f":"Q18*[1]Hypothèses!$N$21","v":136783},150293,{"$f":"(N18*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O16*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P16*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q16*[1]Hypothèses!$M$22)/1000","v":22.3},null,1,{"$f":"Z18*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB18*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD18*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH18*[1]Hypothèses!$J$21","v":0},13.5,{"$f":"AJ18*[1]Hypothèses!$F$21","v":4860},6300,{"$f":"(Z18*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB16*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD16+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH16*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ16*[1]Hypothèses!$F$21)/1000","v":5.2210000000000001},71,null,{"$f":"(VLOOKUP(E18,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K18)/([1]Hypothèses!$Z$26*1000)","v":20681.407483333336},{"$f":"AP18/[1]Hypothèses!$AC$26","v":5170.351870833334},{"$f":"(AS18*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K18<[1]Hypothèses!$J$53,1,K18/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU18*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K18<[1]Hypothèses!$J$54,1,K18/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW18*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY18*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K18<[1]Hypothèses!$J$56,1,K18/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},59081.407483333336,{"$f":"AQ18/1000+AS18*[1]Hypothèses!$G$37+AU18*[1]Hypothèses!$G$38+AW18*[1]Hypothèses!$G$39+AY18*[1]Hypothèses!$G$40","v":14.970351870833335},{"$f":"0","v":0},156593,{"$f":"(BI18/(VLOOKUP(E18,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":32.902789007926479},{"$f":"(BI18/(VLOOKUP(E18,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.173163850599899},27.521000000000001,{"$f":"BL18*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":25.992055555555552},{"$f":"BL18*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":28.071419999999996},{"$f":"BJ18*[1]Hypothèses!$X$8","v":36.193067908719129},{"$f":"(BI18/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":469.96698679471785},{"$f":"BP18/[1]Hypothèses!$AB$8","v":78.327831132452971},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL18*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.60329865749577349},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL18*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1220622721091196},null,null,{"$f":"BQ18*[1]Hypothèses!$AC$8","v":26.109277044150989},{"$f":"4*SQRT(BJ18*[1]Hypothèses!$AF$3)","v":155.75162368259291},38.937905920648227]
[null,null,null,"ENERSA","THIES","TIVAOUANE","MEOUANE","SINE MOUSSE ABDOU",1412,98,{"$f":"ROUND(I19*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1498},{"$f":"ROUND(J19*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":104},42,{"$f":"ROUND((L19*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M17)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M17*[1]Hypothèses!$G$25,0)","v":7},{"$f":"ROUND((L19*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M17)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M17*[1]Hypothèses!$H$25,0)","v":15},{"$f":"ROUND((L19*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M17)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M17*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L19*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M17)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M17*[1]Hypothèses!$J$25,0)","v":49},82,{"$f":"N19*[1]Hypothèses!$H$21","v":1260},{"$f":"O19*[1]Hypothèses!$J$21","v":7200},{"$f":"P19*[1]Hypothèses!$L$21","v":8591},{"$f":"Q19*[1]Hypothèses!$N$21","v":155869},172920,{"$f":"(N19*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O17*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P17*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q17*[1]Hypothèses!$M$22)/1000","v":25.73},null,1,{"$f":"Z19*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB19*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD19*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH19*[1]Hypothèses!$J$21","v":0},11.75,{"$f":"AJ19*[1]Hypothèses!$F$21","v":4230},5190,{"$f":"(Z19*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB17*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD17+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH17*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ17*[1]Hypothèses!$F$21)/1000","v":4.59},84,null,{"$f":"(VLOOKUP(E19,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K19)/([1]Hypothèses!$Z$26*1000)","v":24529.492011111117},{"$f":"AP19/[1]Hypothèses!$AC$26","v":6132.3730027777792},{"$f":"(AS19*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K19<[1]Hypothèses!$J$53,1,K19/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU19*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K19<[1]Hypothèses!$J$54,1,K19/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW19*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY19*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K19<[1]Hypothèses!$J$56,1,K19/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},62929.492011111113,{"$f":"AQ19/1000+AS19*[1]Hypothèses!$G$37+AU19*[1]Hypothèses!$G$38+AW19*[1]Hypothèses!$G$39+AY19*[1]Hypothèses!$G$40","v":15.932373002777778},{"$f":"0","v":0},178110,{"$f":"(BI19/(VLOOKUP(E19,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.423867926419348},{"$f":"(BI19/(VLOOKUP(E19,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":42.28102286456194},30.32,{"$f":"BL19*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":28.635555555555552},{"$f":"BL19*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":30.926400000000001},{"$f":"BJ19*[1]Hypothèses!$X$8","v":41.166254719061286},{"$f":"(BI19/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":534.5438175270109},{"$f":"BP19/[1]Hypothèses!$AB$8","v":89.090636254501817},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL19*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.54760495887009164},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL19*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0184787529919219},null,null,{"$f":"BQ19*[1]Hypothèses!$AC$8","v":29.696878751500606},{"$f":"4*SQRT(BJ19*[1]Hypothèses!$AF$3)","v":166.10800505933017},41.527001264832542]
[null,null,null,"SOUS TOTAL ENERSA",{"$nulls":8},{"$f":"SUM(M18:M19)","v":111},{"$nulls":26},{"$f":"SUM(AN18:AN19)","v":155}]
[]
[null,null,null,"ERA","KAFFRINE","KOUNGHEUL","Diokoul","KATHIALE",550,37,{"$f":"ROUND(I22*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":584},{"$f":"ROUND(J22*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":39},38,{"$f":"ROUND((L22*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M18)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M18*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L22*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M18)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M18*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L22*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M18)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M18*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L22*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M18)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M18*[1]Hypothèses!$J$25,0)","v":20},30,{"$f":"N22*[1]Hypothèses!$H$21","v":360},{"$f":"O22*[1]Hypothèses!$J$21","v":1920},{"$f":"P22*[1]Hypothèses!$L$21","v":3124},{"$f":"Q22*[1]Hypothèses!$N$21","v":63620},69024,{"$f":"(N22*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O18*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P18*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q18*[1]Hypothèses!$M$22)/1000","v":10.18},null,1,{"$f":"Z22*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB22*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD22*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH22*[1]Hypothèses!$J$21","v":0},18.125,{"$f":"AJ22*[1]Hypothèses!$F$21","v":6525},7965,{"$f":"(Z22*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB18*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD18+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH18*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ18*[1]Hypothèses!$F$21)/1000","v":6.8860000000000001},33,null,{"$f":"(VLOOKUP(E22,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K22)/([1]Hypothèses!$Z$26*1000)","v":8653.1490888888893},{"$f":"AP22/[1]Hypothèses!$AC$26","v":2163.2872722222223},{"$f":"(AS22*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K22<[1]Hypothèses!$J$53,1,K22/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU22*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K22<[1]Hypothèses!$J$54,1,K22/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW22*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY22*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K22<[1]Hypothèses!$J$56,1,K22/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},43853.149088888887,{"$f":"AQ22/1000+AS22*[1]Hypothèses!$G$37+AU22*[1]Hypothèses!$G$38+AW22*[1]Hypothèses!$G$39+AY22*[1]Hypothèses!$G$40","v":11.563287272222222},{"$f":"0","v":0},76989,{"$f":"(BI22/(VLOOKUP(E22,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":16.574686974606919},{"$f":"(BI22/(VLOOKUP(E22,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":18.042188358607994},17.065999999999999,{"$f":"BL22*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":16.117888888888885},{"$f":"BL22*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":17.407319999999999},{"$f":"BJ22*[1]Hypothèses!$X$8","v":18.232155672067613},{"$f":"(BI22/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":231.05942376950782},{"$f":"BP22/[1]Hypothèses!$AB$8","v":38.509903961584634},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL22*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.97289243835352046},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL22*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.8094618417154038},null,null,{"$f":"BQ22*[1]Hypothèses!$AC$8","v":12.836634653861545},{"$f":"4*SQRT(BJ22*[1]Hypothèses!$AF$3)","v":110.54494657214408},27.636236643036021]
[null,null,null,"SOUS TOTAL ERA",{"$nulls":8},{"$f":"SUM(M22)","v":38},{"$nulls":26},{"$f":"SUM(AN22)","v":33}]
[]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","NIAGHA","BAMBADALA 1",900,56,{"$f":"ROUND(I25*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":955},{"$f":"ROUND(J25*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":59},36,{"$f":"ROUND((L25*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M19)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M19*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L25*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M19)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M19*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L25*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M19)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M19*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L25*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M19)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M19*[1]Hypothèses!$J$25,0)","v":29},47,{"$f":"N25*[1]Hypothèses!$H$21","v":720},{"$f":"O25*[1]Hypothèses!$J$21","v":3840},{"$f":"P25*[1]Hypothèses!$L$21","v":4686},{"$f":"Q25*[1]Hypothèses!$N$21","v":92249},101495,{"$f":"(N25*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O19*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P19*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q19*[1]Hypothèses!$M$22)/1000","v":15.05},null,1,{"$f":"Z25*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB25*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD25*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH25*[1]Hypothèses!$J$21","v":0},21.625,{"$f":"AJ25*[1]Hypothèses!$F$21","v":7785},9225,{"$f":"(Z25*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB19*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD19+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH19*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ19*[1]Hypothèses!$F$21)/1000","v":8.1460000000000008},50,null,{"$f":"(VLOOKUP(E25,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K25)/([1]Hypothèses!$Z$26*1000)","v":13561.26527777778},{"$f":"AP25/[1]Hypothèses!$AC$26","v":3390.3163194444451},{"$f":"(AS25*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K25<[1]Hypothèses!$J$53,1,K25/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU25*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K25<[1]Hypothèses!$J$54,1,K25/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW25*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY25*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K25<[1]Hypothèses!$J$56,1,K25/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},50361.265277777784,{"$f":"AQ25/1000+AS25*[1]Hypothèses!$G$37+AU25*[1]Hypothèses!$G$38+AW25*[1]Hypothèses!$G$39+AY25*[1]Hypothèses!$G$40","v":12.990316319444444},{"$f":"0","v":0},110720,{"$f":"(BI25/(VLOOKUP(E25,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.836513551656449},{"$f":"(BI25/(VLOOKUP(E25,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.261970336160978},23.196000000000002,{"$f":"BL25*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":21.907333333333334},{"$f":"BL25*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":23.65992},{"$f":"BJ25*[1]Hypothèses!$X$8","v":26.220164906822095},{"$f":"(BI25/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":332.29291716686674},{"$f":"BP25/[1]Hypothèses!$AB$8","v":55.382152861144455},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL25*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.71578644391020774},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL25*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.3312759006171355},null,null,{"$f":"BQ25*[1]Hypothèses!$AC$8","v":18.460717620381484},{"$f":"4*SQRT(BJ25*[1]Hypothèses!$AF$3)","v":132.56766088064339},33.141915220160847]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","BISSARY",800,36,{"$f":"ROUND(I26*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":849},{"$f":"ROUND(J26*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":38},41,{"$f":"ROUND((L26*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M20)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M20*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L26*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M20)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M20*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L26*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M20)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M20*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L26*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M20)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M20*[1]Hypothèses!$J$25,0)","v":20},30,{"$f":"N26*[1]Hypothèses!$H$21","v":360},{"$f":"O26*[1]Hypothèses!$J$21","v":1920},{"$f":"P26*[1]Hypothèses!$L$21","v":3124},{"$f":"Q26*[1]Hypothèses!$N$21","v":63620},69024,{"$f":"(N26*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O20*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P20*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q20*[1]Hypothèses!$M$22)/1000","v":10.18},null,1,{"$f":"Z26*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB26*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD26*[1]Hypothèses!$J$21","v":0},null,null,1,{"$f":"AH26*[1]Hypothèses!$J$21","v":480},12.375,{"$f":"AJ26*[1]Hypothèses!$F$21","v":4455},5895,{"$f":"(Z26*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB20*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD20+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH20*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ20*[1]Hypothèses!$F$21)/1000","v":4.9050000000000002},33,null,{"$f":"(VLOOKUP(E26,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K26)/([1]Hypothèses!$Z$26*1000)","v":12056.035833333335},{"$f":"AP26/[1]Hypothèses!$AC$26","v":3014.0089583333338},{"$f":"(AS26*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K26<[1]Hypothèses!$J$53,1,K26/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU26*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K26<[1]Hypothèses!$J$54,1,K26/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW26*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY26*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K26<[1]Hypothèses!$J$56,1,K26/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},48856.035833333335,{"$f":"AQ26/1000+AS26*[1]Hypothèses!$G$37+AU26*[1]Hypothèses!$G$38+AW26*[1]Hypothèses!$G$39+AY26*[1]Hypothèses!$G$40","v":12.614008958333335},{"$f":"0","v":0},74919,{"$f":"(BI26/(VLOOKUP(E26,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":16.129044064094558},{"$f":"(BI26/(VLOOKUP(E26,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":19.800194685827712},15.085000000000001,{"$f":"BL26*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":14.246944444444445},{"$f":"BL26*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":15.386699999999999},{"$f":"BJ26*[1]Hypothèses!$X$8","v":17.741948470504013},{"$f":"(BI26/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":224.84693877551021},{"$f":"BP26/[1]Hypothèses!$AB$8","v":37.474489795918366},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL26*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":1.1006551112324281},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL26*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":2.0470849049197928},null,null,{"$f":"BQ26*[1]Hypothèses!$AC$8","v":12.491496598639454},{"$f":"4*SQRT(BJ26*[1]Hypothèses!$AF$3)","v":109.04871208581802},27.262178021454506]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","MALANDIANKUNDA",1300,45,{"$f":"ROUND(I27*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1380},{"$f":"ROUND(J27*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":48},38,{"$f":"ROUND((L27*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M21)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M21*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L27*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M21)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M21*[1]Hypothèses!$H$25,0)","v":6},{"$f":"ROUND((L27*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M21)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M21*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L27*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M21)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M21*[1]Hypothèses!$J$25,0)","v":24},38,{"$f":"N27*[1]Hypothèses!$H$21","v":540},{"$f":"O27*[1]Hypothèses!$J$21","v":2880},{"$f":"P27*[1]Hypothèses!$L$21","v":3905},{"$f":"Q27*[1]Hypothèses!$N$21","v":76344},83669,{"$f":"(N27*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O21*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P21*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q21*[1]Hypothèses!$M$22)/1000","v":12.39},null,5,{"$f":"Z27*[1]Hypothèses!$J$21","v":2400},3,{"$f":"AB27*[1]Hypothèses!$J$21","v":1440},1,{"$f":"AD27*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH27*[1]Hypothèses!$J$21","v":0},14.25,{"$f":"AJ27*[1]Hypothèses!$F$21","v":5130},9450,{"$f":"(Z27*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB21*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD21+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH21*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ21*[1]Hypothèses!$F$21)/1000","v":6.0309999999999997},47,null,{"$f":"(VLOOKUP(E27,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K27)/([1]Hypothèses!$Z$26*1000)","v":19596.383333333339},{"$f":"AP27/[1]Hypothèses!$AC$26","v":4899.0958333333347},{"$f":"(AS27*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K27<[1]Hypothèses!$J$53,1,K27/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU27*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K27<[1]Hypothèses!$J$54,1,K27/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW27*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY27*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K27<[1]Hypothèses!$J$56,1,K27/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},57996.383333333339,{"$f":"AQ27/1000+AS27*[1]Hypothèses!$G$37+AU27*[1]Hypothèses!$G$38+AW27*[1]Hypothèses!$G$39+AY27*[1]Hypothèses!$G$40","v":14.699095833333333},{"$f":"0","v":0},93119,{"$f":"(BI27/(VLOOKUP(E27,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":20.047257093720166},{"$f":"(BI27/(VLOOKUP(E27,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":24.610236775044928},18.420999999999999,{"$f":"BL27*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":17.397611111111111},{"$f":"BL27*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":18.78942},{"$f":"BJ27*[1]Hypothèses!$X$8","v":22.051982803092184},{"$f":"(BI27/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":279.468787515006},{"$f":"BP27/[1]Hypothèses!$AB$8","v":46.578131252501002},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL27*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.90132904581408047},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL27*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.676362618246299},null,null,{"$f":"BQ27*[1]Hypothèses!$AC$8","v":15.526043750833667},{"$f":"4*SQRT(BJ27*[1]Hypothèses!$AF$3)","v":121.57483995489363},30.393709988723408]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","SIMBADI BALANTE","SAFANE",986,115,{"$f":"ROUND(I28*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1046},{"$f":"ROUND(J28*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":122},41,{"$f":"ROUND((L28*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M22)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M22*[1]Hypothèses!$G$25,0)","v":9},{"$f":"ROUND((L28*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M22)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M22*[1]Hypothèses!$H$25,0)","v":18},{"$f":"ROUND((L28*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M22)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M22*[1]Hypothèses!$I$25,0)","v":13},{"$f":"ROUND((L28*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M22)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M22*[1]Hypothèses!$J$25,0)","v":57},97,{"$f":"N28*[1]Hypothèses!$H$21","v":1620},{"$f":"O28*[1]Hypothèses!$J$21","v":8640},{"$f":"P28*[1]Hypothèses!$L$21","v":10153},{"$f":"Q28*[1]Hypothèses!$N$21","v":181317},201730,{"$f":"(N28*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O22*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P22*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q22*[1]Hypothèses!$M$22)/1000","v":30.06},null,2,{"$f":"Z28*[1]Hypothèses!$J$21","v":960},1,{"$f":"AB28*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD28*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH28*[1]Hypothèses!$J$21","v":0},14.875,{"$f":"AJ28*[1]Hypothèses!$F$21","v":5355},6795,{"$f":"(Z28*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB22*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD22+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH22*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ22*[1]Hypothèses!$F$21)/1000","v":5.8049999999999997},100,null,{"$f":"(VLOOKUP(E28,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K28)/([1]Hypothèses!$Z$26*1000)","v":14853.490555555558},{"$f":"AP28/[1]Hypothèses!$AC$26","v":3713.3726388888895},{"$f":"(AS28*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K28<[1]Hypothèses!$J$53,1,K28/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU28*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K28<[1]Hypothèses!$J$54,1,K28/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW28*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY28*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K28<[1]Hypothèses!$J$56,1,K28/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51653.49055555556,{"$f":"AQ28/1000+AS28*[1]Hypothèses!$G$37+AU28*[1]Hypothèses!$G$38+AW28*[1]Hypothèses!$G$39+AY28*[1]Hypothèses!$G$40","v":13.313372638888891},{"$f":"0","v":0},208525,{"$f":"(BI28/(VLOOKUP(E28,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":44.892602857290115},{"$f":"(BI28/(VLOOKUP(E28,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":55.110660805165899},35.864999999999995,{"$f":"BL28*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":33.872499999999995},{"$f":"BL28*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":36.582299999999989},{"$f":"BJ28*[1]Hypothèses!$X$8","v":49.381863143019132},{"$f":"(BI28/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":625.82533013205284},{"$f":"BP28/[1]Hypothèses!$AB$8","v":104.30422168867547},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL28*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.46294109446371623},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL28*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.86101424203861943},null,null,{"$f":"BQ28*[1]Hypothèses!$AC$8","v":34.768073896225154},{"$f":"4*SQRT(BJ28*[1]Hypothèses!$AF$3)","v":181.92970685026361},45.482426712565903]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","SANOUFILY",1035,55,{"$f":"ROUND(I29*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1098},{"$f":"ROUND(J29*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":58},49,{"$f":"ROUND((L29*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M23)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M23*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L29*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M23)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M23*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L29*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M23)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M23*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L29*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M23)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M23*[1]Hypothèses!$J$25,0)","v":29},47,{"$f":"N29*[1]Hypothèses!$H$21","v":720},{"$f":"O29*[1]Hypothèses!$J$21","v":3360},{"$f":"P29*[1]Hypothèses!$L$21","v":5467},{"$f":"Q29*[1]Hypothèses!$N$21","v":92249},101796,{"$f":"(N29*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O23*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P23*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q23*[1]Hypothèses!$M$22)/1000","v":15.14},null,2,{"$f":"Z29*[1]Hypothèses!$J$21","v":960},1,{"$f":"AB29*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD29*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH29*[1]Hypothèses!$J$21","v":0},12.375,{"$f":"AJ29*[1]Hypothèses!$F$21","v":4455},5895,{"$f":"(Z29*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB23*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD23+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH23*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ23*[1]Hypothèses!$F$21)/1000","v":4.9050000000000002},50,null,{"$f":"(VLOOKUP(E29,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K29)/([1]Hypothèses!$Z$26*1000)","v":15591.905000000002},{"$f":"AP29/[1]Hypothèses!$AC$26","v":3897.9762500000006},{"$f":"(AS29*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K29<[1]Hypothèses!$J$53,1,K29/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU29*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K29<[1]Hypothèses!$J$54,1,K29/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW29*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY29*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K29<[1]Hypothèses!$J$56,1,K29/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},52391.904999999999,{"$f":"AQ29/1000+AS29*[1]Hypothèses!$G$37+AU29*[1]Hypothèses!$G$38+AW29*[1]Hypothèses!$G$39+AY29*[1]Hypothèses!$G$40","v":13.497976250000002},{"$f":"0","v":0},107691,{"$f":"(BI29/(VLOOKUP(E29,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.184410954583043},{"$f":"(BI29/(VLOOKUP(E29,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":28.461441902741257},20.045000000000002,{"$f":"BL29*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":18.93138888888889},{"$f":"BL29*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":20.445900000000002},{"$f":"BJ29*[1]Hypothèses!$X$8","v":25.502852050041351},{"$f":"(BI29/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":323.20228091236498},{"$f":"BP29/[1]Hypothèses!$AB$8","v":53.867046818727495},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL29*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.8283054304285945},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL29*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.5405475575313083},null,null,{"$f":"BQ29*[1]Hypothèses!$AC$8","v":17.955682272909165},{"$f":"4*SQRT(BJ29*[1]Hypothèses!$AF$3)","v":130.74173973370168},32.68543493342542]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","YARANG BALANTE","SINA",1047,53,{"$f":"ROUND(I30*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1111},{"$f":"ROUND(J30*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":56},40,{"$f":"ROUND((L30*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M24)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M24*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L30*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M24)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M24*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L30*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M24)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M24*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L30*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M24)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M24*[1]Hypothèses!$J$25,0)","v":28},45,{"$f":"N30*[1]Hypothèses!$H$21","v":720},{"$f":"O30*[1]Hypothèses!$J$21","v":3360},{"$f":"P30*[1]Hypothèses!$L$21","v":4686},{"$f":"Q30*[1]Hypothèses!$N$21","v":89068},97834,{"$f":"(N30*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O24*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P24*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q24*[1]Hypothèses!$M$22)/1000","v":14.51},null,1,{"$f":"Z30*[1]Hypothèses!$J$21","v":480},2,{"$f":"AB30*[1]Hypothèses!$J$21","v":960},0,{"$f":"AD30*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH30*[1]Hypothèses!$J$21","v":0},8.625,{"$f":"AJ30*[1]Hypothèses!$F$21","v":3105},4545,{"$f":"(Z30*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB24*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD24+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH24*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ24*[1]Hypothèses!$F$21)/1000","v":3.5550000000000002},48,null,{"$f":"(VLOOKUP(E30,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K30)/([1]Hypothèses!$Z$26*1000)","v":15776.508611111114},{"$f":"AP30/[1]Hypothèses!$AC$26","v":3944.1271527777785},{"$f":"(AS30*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K30<[1]Hypothèses!$J$53,1,K30/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU30*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K30<[1]Hypothèses!$J$54,1,K30/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW30*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY30*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K30<[1]Hypothèses!$J$56,1,K30/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},52576.508611111116,{"$f":"AQ30/1000+AS30*[1]Hypothèses!$G$37+AU30*[1]Hypothèses!$G$38+AW30*[1]Hypothèses!$G$39+AY30*[1]Hypothèses!$G$40","v":13.544127152777778},{"$f":"0","v":0},102379,{"$f":"(BI30/(VLOOKUP(E30,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":22.040809437364846},{"$f":"(BI30/(VLOOKUP(E30,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":27.057543903954343},18.065000000000001,{"$f":"BL30*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":17.061388888888889},{"$f":"BL30*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":18.426300000000001},{"$f":"BJ30*[1]Hypothèses!$X$8","v":24.244890381101332},{"$f":"(BI30/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":307.25990396158466},{"$f":"BP30/[1]Hypothèses!$AB$8","v":51.20998399359744},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL30*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.91909119030950337},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL30*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.7093980509667905},null,null,{"$f":"BQ30*[1]Hypothèses!$AC$8","v":17.06999466453248},{"$f":"4*SQRT(BJ30*[1]Hypothèses!$AF$3)","v":127.47646050146024},31.86911512536506]
[null,null,null,"SOUS TOTAL FAYE SOLAIRE-SUD ENERGIE",{"$nulls":8},{"$f":"SUM(M25:M30)","v":245},{"$nulls":26},{"$f":"SUM(AN25:AN30)","v":328}]
[]
[null,null,null,"NEANT","MATAM","RANEROU","OUDALAYE","WOPPA",307,57,{"$f":"ROUND(I33*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":326},{"$f":"ROUND(J33*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":60},0,{"$f":"ROUND((L33*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M25)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M25*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L33*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M25)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M25*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L33*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M25)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M25*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L33*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M25)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M25*[1]Hypothèses!$J$25,0)","v":26},47,{"$f":"N33*[1]Hypothèses!$H$21","v":900},{"$f":"O33*[1]Hypothèses!$J$21","v":4800},{"$f":"P33*[1]Hypothèses!$L$21","v":4686},{"$f":"Q33*[1]Hypothèses!$N$21","v":82706},93092,{"$f":"(N33*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O25*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P25*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q25*[1]Hypothèses!$M$22)/1000","v":13.93},null,0,{"$f":"Z33*[1]Hypothèses!$J$21","v":0},3,{"$f":"AB33*[1]Hypothèses!$J$21","v":1440},1,{"$f":"AD33*[1]Hypothèses!$J$21","v":480},null,null,1,{"$f":"AH33*[1]Hypothèses!$J$21","v":480},17.875,{"$f":"AJ33*[1]Hypothèses!$F$21","v":6435},8835,{"$f":"(Z33*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB25*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD25+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH25*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ25*[1]Hypothèses!$F$21)/1000","v":6.976},52,null,{"$f":"(VLOOKUP(E33,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K33)/([1]Hypothèses!$Z$26*1000)","v":6494.825555555557},{"$f":"AP33/[1]Hypothèses!$AC$26","v":1623.7063888888893},{"$f":"(AS33*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K33<[1]Hypothèses!$J$53,1,K33/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU33*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K33<[1]Hypothèses!$J$54,1,K33/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW33*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY33*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K33<[1]Hypothèses!$J$56,1,K33/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},41694.825555555559,{"$f":"AQ33/1000+AS33*[1]Hypothèses!$G$37+AU33*[1]Hypothèses!$G$38+AW33*[1]Hypothèses!$G$39+AY33*[1]Hypothèses!$G$40","v":11.02370638888889},{"$f":"0","v":0},101927,{"$f":"(BI33/(VLOOKUP(E33,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.036626353229749},{"$f":"(BI33/(VLOOKUP(E33,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":25.551028560203292},20.905999999999999,{"$f":"BL33*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":19.744555555555554},{"$f":"BL33*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":21.324119999999997},{"$f":"BJ33*[1]Hypothèses!$X$8","v":25.340288988552725},{"$f":"(BI33/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":305.90336134453781},{"$f":"BP33/[1]Hypothèses!$AB$8","v":50.983893557422967},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL33*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.79419221051091449},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL33*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.4771011092851369},null,null,{"$f":"BQ33*[1]Hypothèses!$AC$8","v":16.994631185807656},{"$f":"4*SQRT(BJ33*[1]Hypothèses!$AF$3)","v":130.32437944494202},32.581094861235506]
[null,null,null,"SOUS TOTAL NEANT",{"$nulls":8},{"$f":"SUM(M33)","v":0},{"$nulls":26},{"$f":"SUM(AN33)","v":52}]
[]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","BADIARY",2125,64,{"$f":"ROUND(I36*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":2255},{"$f":"ROUND(J36*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":68},37,{"$f":"ROUND((L36*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M26)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M26*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L36*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M26)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M26*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L36*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M26)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M26*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L36*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M26)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M26*[1]Hypothèses!$J$25,0)","v":33},54,{"$f":"N36*[1]Hypothèses!$H$21","v":900},{"$f":"O36*[1]Hypothèses!$J$21","v":4320},{"$f":"P36*[1]Hypothèses!$L$21","v":5467},{"$f":"Q36*[1]Hypothèses!$N$21","v":104973},115660,{"$f":"(N36*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O26*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P26*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q26*[1]Hypothèses!$M$22)/1000","v":17.170000000000002},null,2,{"$f":"Z36*[1]Hypothèses!$J$21","v":960},1,{"$f":"AB36*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD36*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH36*[1]Hypothèses!$J$21","v":0},9.75,{"$f":"AJ36*[1]Hypothèses!$F$21","v":3510},5430,{"$f":"(Z36*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB26*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD26+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH26*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ26*[1]Hypothèses!$F$21)/1000","v":3.9609999999999999},58,null,{"$f":"(VLOOKUP(E36,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K36)/([1]Hypothèses!$Z$26*1000)","v":32021.626388888893},{"$f":"AP36/[1]Hypothèses!$AC$26","v":8005.4065972222234},{"$f":"(AS36*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K36<[1]Hypothèses!$J$53,1,K36/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU36*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K36<[1]Hypothèses!$J$54,1,K36/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW36*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY36*[1]Hypothèses!$I$40)*1000","v":8000},{"$f":"ROUND(IF(K36<[1]Hypothèses!$J$56,1,K36/[1]Hypothèses!$J$56),0)","v":5},{"$nulls":6},97621.626388888893,{"$f":"AQ36/1000+AS36*[1]Hypothèses!$G$37+AU36*[1]Hypothèses!$G$38+AW36*[1]Hypothèses!$G$39+AY36*[1]Hypothèses!$G$40","v":26.205406597222222},{"$f":"0","v":0},121090,{"$f":"(BI36/(VLOOKUP(E36,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.06903383282225},{"$f":"(BI36/(VLOOKUP(E36,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":32.002637174907271},21.131,{"$f":"BL36*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":19.957055555555556},{"$f":"BL36*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":21.553619999999999},{"$f":"BJ36*[1]Hypothèses!$X$8","v":28.675937216104476},{"$f":"(BI36/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":363.41536614645861},{"$f":"BP36/[1]Hypothèses!$AB$8","v":60.569227691076435},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL36*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.78573576039662951},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL36*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.4613731385507112},null,null,{"$f":"BQ36*[1]Hypothèses!$AC$8","v":20.189742563692143},{"$f":"4*SQRT(BJ36*[1]Hypothèses!$AF$3)","v":138.63685391793621},34.659213479484052]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","DJIBANAR","BAFATA BALANTE",1400,99,{"$f":"ROUND(I37*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1486},{"$f":"ROUND(J37*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":105},27,{"$f":"ROUND((L37*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M27)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M27*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L37*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M27)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M27*[1]Hypothèses!$H$25,0)","v":16},{"$f":"ROUND((L37*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M27)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M27*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L37*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M27)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M27*[1]Hypothèses!$J$25,0)","v":48},83,{"$f":"N37*[1]Hypothèses!$H$21","v":1440},{"$f":"O37*[1]Hypothèses!$J$21","v":7680},{"$f":"P37*[1]Hypothèses!$L$21","v":8591},{"$f":"Q37*[1]Hypothèses!$N$21","v":152688},170399,{"$f":"(N37*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O27*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P27*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q27*[1]Hypothèses!$M$22)/1000","v":25.42},null,2,{"$f":"Z37*[1]Hypothèses!$J$21","v":960},1,{"$f":"AB37*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD37*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH37*[1]Hypothèses!$J$21","v":0},13.875,{"$f":"AJ37*[1]Hypothèses!$F$21","v":4995},6435,{"$f":"(Z37*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB27*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD27+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH27*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ27*[1]Hypothèses!$F$21)/1000","v":5.4450000000000003},86,null,{"$f":"(VLOOKUP(E37,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K37)/([1]Hypothèses!$Z$26*1000)","v":21101.61277777778},{"$f":"AP37/[1]Hypothèses!$AC$26","v":5275.403194444445},{"$f":"(AS37*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K37<[1]Hypothèses!$J$53,1,K37/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU37*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K37<[1]Hypothèses!$J$54,1,K37/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW37*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY37*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K37<[1]Hypothèses!$J$56,1,K37/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},59501.61277777778,{"$f":"AQ37/1000+AS37*[1]Hypothèses!$G$37+AU37*[1]Hypothèses!$G$38+AW37*[1]Hypothèses!$G$39+AY37*[1]Hypothèses!$G$40","v":15.075403194444446},{"$f":"0","v":0},176834,{"$f":"(BI37/(VLOOKUP(E37,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":38.069960597846972},{"$f":"(BI37/(VLOOKUP(E37,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":46.735108945309705},30.865000000000002,{"$f":"BL37*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":29.150277777777777},{"$f":"BL37*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":31.482300000000002},{"$f":"BJ37*[1]Hypothèses!$X$8","v":41.876956657631673},{"$f":"(BI37/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":530.71428571428578},{"$f":"BP37/[1]Hypothèses!$AB$8","v":88.452380952380963},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL37*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.53793560190964451},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL37*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0004949227511768},null,null,{"$f":"BQ37*[1]Hypothèses!$AC$8","v":29.484126984126988},{"$f":"4*SQRT(BJ37*[1]Hypothèses!$AF$3)","v":167.53572917315464},41.883932293288659]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOTO",2005,134,{"$f":"ROUND(I38*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":2128},{"$f":"ROUND(J38*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":142},34,{"$f":"ROUND((L38*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M28)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M28*[1]Hypothèses!$G$25,0)","v":11},{"$f":"ROUND((L38*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M28)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M28*[1]Hypothèses!$H$25,0)","v":22},{"$f":"ROUND((L38*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M28)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M28*[1]Hypothèses!$I$25,0)","v":15},{"$f":"ROUND((L38*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M28)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M28*[1]Hypothèses!$J$25,0)","v":65},113,{"$f":"N38*[1]Hypothèses!$H$21","v":1980},{"$f":"O38*[1]Hypothèses!$J$21","v":10560},{"$f":"P38*[1]Hypothèses!$L$21","v":11715},{"$f":"Q38*[1]Hypothèses!$N$21","v":206765},231020,{"$f":"(N38*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O28*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P28*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q28*[1]Hypothèses!$M$22)/1000","v":34.479999999999997},null,1,{"$f":"Z38*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB38*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD38*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH38*[1]Hypothèses!$J$21","v":0},9.25,{"$f":"AJ38*[1]Hypothèses!$F$21","v":3330},4770,{"$f":"(Z38*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB28*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD28+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH28*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ28*[1]Hypothèses!$F$21)/1000","v":3.6909999999999998},116,null,{"$f":"(VLOOKUP(E38,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K38)/([1]Hypothèses!$Z$26*1000)","v":30218.191111111115},{"$f":"AP38/[1]Hypothèses!$AC$26","v":7554.5477777777787},{"$f":"(AS38*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K38<[1]Hypothèses!$J$53,1,K38/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU38*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K38<[1]Hypothèses!$J$54,1,K38/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW38*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY38*[1]Hypothèses!$I$40)*1000","v":6400},{"$f":"ROUND(IF(K38<[1]Hypothèses!$J$56,1,K38/[1]Hypothèses!$J$56),0)","v":4},{"$nulls":6},94218.191111111111,{"$f":"AQ38/1000+AS38*[1]Hypothèses!$G$37+AU38*[1]Hypothèses!$G$38+AW38*[1]Hypothèses!$G$39+AY38*[1]Hypothèses!$G$40","v":25.554547777777778},{"$f":"0","v":0},235790,{"$f":"(BI38/(VLOOKUP(E38,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":50.762387376671548},{"$f":"(BI38/(VLOOKUP(E38,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":62.316473858050912},38.170999999999999,{"$f":"BL38*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":36.050388888888882},{"$f":"BL38*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":38.934419999999996},{"$f":"BJ38*[1]Hypothèses!$X$8","v":55.838626114338709},{"$f":"(BI38/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":707.65306122448976},{"$f":"BP38/[1]Hypothèses!$AB$8","v":117.9421768707483},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL38*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.43497373275369206},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL38*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.8089983440495423},null,null,{"$f":"BQ38*[1]Hypothèses!$AC$8","v":39.314058956916099},{"$f":"4*SQRT(BJ38*[1]Hypothèses!$AF$3)","v":193.45824605085303},48.364561512713259]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOUTOTO",800,72,{"$f":"ROUND(I39*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":849},{"$f":"ROUND(J39*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":76},23,{"$f":"ROUND((L39*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M29)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M29*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L39*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M29)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M29*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L39*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M29)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M29*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L39*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M29)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M29*[1]Hypothèses!$J$25,0)","v":35},60,{"$f":"N39*[1]Hypothèses!$H$21","v":1080},{"$f":"O39*[1]Hypothèses!$J$21","v":5280},{"$f":"P39*[1]Hypothèses!$L$21","v":6248},{"$f":"Q39*[1]Hypothèses!$N$21","v":111335},123943,{"$f":"(N39*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O29*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P29*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q29*[1]Hypothèses!$M$22)/1000","v":18.48},null,3,{"$f":"Z39*[1]Hypothèses!$J$21","v":1440},1,{"$f":"AB39*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD39*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH39*[1]Hypothèses!$J$21","v":0},13.75,{"$f":"AJ39*[1]Hypothèses!$F$21","v":4950},7350,{"$f":"(Z39*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB29*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD29+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH29*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ29*[1]Hypothèses!$F$21)/1000","v":5.4909999999999997},65,null,{"$f":"(VLOOKUP(E39,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K39)/([1]Hypothèses!$Z$26*1000)","v":12056.035833333335},{"$f":"AP39/[1]Hypothèses!$AC$26","v":3014.0089583333338},{"$f":"(AS39*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K39<[1]Hypothèses!$J$53,1,K39/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU39*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K39<[1]Hypothèses!$J$54,1,K39/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW39*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY39*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K39<[1]Hypothèses!$J$56,1,K39/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},48856.035833333335,{"$f":"AQ39/1000+AS39*[1]Hypothèses!$G$37+AU39*[1]Hypothèses!$G$38+AW39*[1]Hypothèses!$G$39+AY39*[1]Hypothèses!$G$40","v":12.614008958333335},{"$f":"0","v":0},131293,{"$f":"(BI39/(VLOOKUP(E39,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":28.265601280144779},{"$f":"(BI39/(VLOOKUP(E39,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.699167913164587},23.971,{"$f":"BL39*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":22.639277777777778},{"$f":"BL39*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":24.450420000000001},{"$f":"BJ39*[1]Hypothèses!$X$8","v":31.09216140815926},{"$f":"(BI39/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":394.03661464585838},{"$f":"BP39/[1]Hypothèses!$AB$8","v":65.672769107643063},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL39*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.69264454352931359},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL39*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.2882347749662122},null,null,{"$f":"BQ39*[1]Hypothèses!$AC$8","v":21.89092303588102},{"$f":"4*SQRT(BJ39*[1]Hypothèses!$AF$3)","v":144.35949054989473},36.089872637473682]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","DANDONE",1000,42,{"$f":"ROUND(I40*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J40*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":45},26,{"$f":"ROUND((L40*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M30)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M30*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L40*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M30)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M30*[1]Hypothèses!$H$25,0)","v":6},{"$f":"ROUND((L40*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M30)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M30*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L40*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M30)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M30*[1]Hypothèses!$J$25,0)","v":22},36,{"$f":"N40*[1]Hypothèses!$H$21","v":540},{"$f":"O40*[1]Hypothèses!$J$21","v":2880},{"$f":"P40*[1]Hypothèses!$L$21","v":3905},{"$f":"Q40*[1]Hypothèses!$N$21","v":69982},77307,{"$f":"(N40*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O30*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P30*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q30*[1]Hypothèses!$M$22)/1000","v":11.49},null,2,{"$f":"Z40*[1]Hypothèses!$J$21","v":960},1,{"$f":"AB40*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD40*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH40*[1]Hypothèses!$J$21","v":0},22.75,{"$f":"AJ40*[1]Hypothèses!$F$21","v":8190},10110,{"$f":"(Z40*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB30*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD30+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH30*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ30*[1]Hypothèses!$F$21)/1000","v":8.641},40,null,{"$f":"(VLOOKUP(E40,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K40)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP40/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS40*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K40<[1]Hypothèses!$J$53,1,K40/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU40*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K40<[1]Hypothèses!$J$54,1,K40/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW40*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY40*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K40<[1]Hypothèses!$J$56,1,K40/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51866.494722222225,{"$f":"AQ40/1000+AS40*[1]Hypothèses!$G$37+AU40*[1]Hypothèses!$G$38+AW40*[1]Hypothèses!$G$39+AY40*[1]Hypothèses!$G$40","v":13.366623680555557},{"$f":"0","v":0},87417,{"$f":"(BI40/(VLOOKUP(E40,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":18.819693868724276},{"$f":"(BI40/(VLOOKUP(E40,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.103266445774786},20.131,{"$f":"BL40*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":19.012611111111109},{"$f":"BL40*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":20.533619999999999},{"$f":"BJ40*[1]Hypothèses!$X$8","v":20.701663255596706},{"$f":"(BI40/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":262.35594237695079},{"$f":"BP40/[1]Hypothèses!$AB$8","v":43.725990396158466},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL40*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.82476689448816165},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL40*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.5339663102039183},null,null,{"$f":"BQ40*[1]Hypothèses!$AC$8","v":14.575330132052821},{"$f":"4*SQRT(BJ40*[1]Hypothèses!$AF$3)","v":117.79381942841073},29.448454857102682]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","DIAFILON DIOLA",880,53,{"$f":"ROUND(I41*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":934},{"$f":"ROUND(J41*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":56},20,{"$f":"ROUND((L41*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M31)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M31*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L41*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M31)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M31*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L41*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M31)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M31*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L41*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M31)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M31*[1]Hypothèses!$J$25,0)","v":26},44,{"$f":"N41*[1]Hypothèses!$H$21","v":720},{"$f":"O41*[1]Hypothèses!$J$21","v":3840},{"$f":"P41*[1]Hypothèses!$L$21","v":4686},{"$f":"Q41*[1]Hypothèses!$N$21","v":82706},91952,{"$f":"(N41*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O31*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P31*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q31*[1]Hypothèses!$M$22)/1000","v":13.7},null,1,{"$f":"Z41*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB41*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD41*[1]Hypothèses!$J$21","v":480},null,null,1,{"$f":"AH41*[1]Hypothèses!$J$21","v":480},14.5,{"$f":"AJ41*[1]Hypothèses!$F$21","v":5220},7140,{"$f":"(Z41*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB31*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD31+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH31*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ31*[1]Hypothèses!$F$21)/1000","v":5.6710000000000003},48,null,{"$f":"(VLOOKUP(E41,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K41)/([1]Hypothèses!$Z$26*1000)","v":13263.059444444447},{"$f":"AP41/[1]Hypothèses!$AC$26","v":3315.7648611111117},{"$f":"(AS41*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K41<[1]Hypothèses!$J$53,1,K41/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU41*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K41<[1]Hypothèses!$J$54,1,K41/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW41*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY41*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K41<[1]Hypothèses!$J$56,1,K41/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},50063.059444444443,{"$f":"AQ41/1000+AS41*[1]Hypothèses!$G$37+AU41*[1]Hypothèses!$G$38+AW41*[1]Hypothèses!$G$39+AY41*[1]Hypothèses!$G$40","v":12.915764861111112},{"$f":"0","v":0},99092,{"$f":"(BI41/(VLOOKUP(E41,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":21.333162941300046},{"$f":"(BI41/(VLOOKUP(E41,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.188829159599564},19.370999999999999,{"$f":"BL41*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":18.29483333333333},{"$f":"BL41*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":19.758419999999997},{"$f":"BJ41*[1]Hypothèses!$X$8","v":23.466479235430054},{"$f":"(BI41/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":297.39495798319325},{"$f":"BP41/[1]Hypothèses!$AB$8","v":49.565826330532211},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL41*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.85712572159109912},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL41*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.5941498007699695},null,null,{"$f":"BQ41*[1]Hypothèses!$AC$8","v":16.521942110177402},{"$f":"4*SQRT(BJ41*[1]Hypothèses!$AF$3)","v":125.41337398125327},31.353343495313318]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA BADJI COUNDA",905,34,{"$f":"ROUND(I42*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":960},{"$f":"ROUND(J42*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":36},27,{"$f":"ROUND((L42*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M32)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M32*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L42*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M32)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M32*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L42*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M32)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M32*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L42*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M32)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M32*[1]Hypothèses!$J$25,0)","v":18},28,{"$f":"N42*[1]Hypothèses!$H$21","v":360},{"$f":"O42*[1]Hypothèses!$J$21","v":1920},{"$f":"P42*[1]Hypothèses!$L$21","v":3124},{"$f":"Q42*[1]Hypothèses!$N$21","v":57258},62662,{"$f":"(N42*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O32*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P32*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q32*[1]Hypothèses!$M$22)/1000","v":9.2799999999999994},null,1,{"$f":"Z42*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB42*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD42*[1]Hypothèses!$J$21","v":0},null,null,1,{"$f":"AH42*[1]Hypothèses!$J$21","v":480},10.625,{"$f":"AJ42*[1]Hypothèses!$F$21","v":3825},5265,{"$f":"(Z42*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB32*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD32+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH32*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ32*[1]Hypothèses!$F$21)/1000","v":4.2750000000000004},31,null,{"$f":"(VLOOKUP(E42,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K42)/([1]Hypothèses!$Z$26*1000)","v":13632.266666666668},{"$f":"AP42/[1]Hypothèses!$AC$26","v":3408.0666666666671},{"$f":"(AS42*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K42<[1]Hypothèses!$J$53,1,K42/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU42*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K42<[1]Hypothèses!$J$54,1,K42/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW42*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY42*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K42<[1]Hypothèses!$J$56,1,K42/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},50432.26666666667,{"$f":"AQ42/1000+AS42*[1]Hypothèses!$G$37+AU42*[1]Hypothèses!$G$38+AW42*[1]Hypothèses!$G$39+AY42*[1]Hypothèses!$G$40","v":13.008066666666666},{"$f":"0","v":0},67927,{"$f":"(BI42/(VLOOKUP(E42,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":14.623761344141688},{"$f":"(BI42/(VLOOKUP(E42,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":17.952292801882287},13.555,{"$f":"BL42*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":12.801944444444443},{"$f":"BL42*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":13.826099999999999},{"$f":"BJ42*[1]Hypothèses!$X$8","v":16.086137478555859},{"$f":"(BI42/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":203.86254501800724},{"$f":"BP42/[1]Hypothèses!$AB$8","v":33.97709083633454},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL42*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":1.2248898821793568},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL42*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":2.2781464987617173},null,null,{"$f":"BQ42*[1]Hypothèses!$AC$8","v":11.325696945444847},{"$f":"4*SQRT(BJ42*[1]Hypothèses!$AF$3)","v":103.83547931130661},25.958869827826653]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA SARAKHOLE",1111,58,{"$f":"ROUND(I43*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1179},{"$f":"ROUND(J43*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":62},32,{"$f":"ROUND((L43*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M33)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M33*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L43*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M33)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M33*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L43*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M33)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M33*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L43*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M33)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M33*[1]Hypothèses!$J$25,0)","v":30},49,{"$f":"N43*[1]Hypothèses!$H$21","v":720},{"$f":"O43*[1]Hypothèses!$J$21","v":3840},{"$f":"P43*[1]Hypothèses!$L$21","v":5467},{"$f":"Q43*[1]Hypothèses!$N$21","v":95430},105457,{"$f":"(N43*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O33*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P33*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q33*[1]Hypothèses!$M$22)/1000","v":15.68},null,2,{"$f":"Z43*[1]Hypothèses!$J$21","v":960},2,{"$f":"AB43*[1]Hypothèses!$J$21","v":960},1,{"$f":"AD43*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH43*[1]Hypothèses!$J$21","v":0},12,{"$f":"AJ43*[1]Hypothèses!$F$21","v":4320},6720,{"$f":"(Z43*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB33*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD33+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH33*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ33*[1]Hypothèses!$F$21)/1000","v":4.8609999999999998},54,null,{"$f":"(VLOOKUP(E43,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K43)/([1]Hypothèses!$Z$26*1000)","v":16742.127500000002},{"$f":"AP43/[1]Hypothèses!$AC$26","v":4185.5318750000006},{"$f":"(AS43*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K43<[1]Hypothèses!$J$53,1,K43/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU43*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K43<[1]Hypothèses!$J$54,1,K43/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW43*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY43*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K43<[1]Hypothèses!$J$56,1,K43/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},53542.127500000002,{"$f":"AQ43/1000+AS43*[1]Hypothèses!$G$37+AU43*[1]Hypothèses!$G$38+AW43*[1]Hypothèses!$G$39+AY43*[1]Hypothèses!$G$40","v":13.785531875000002},{"$f":"0","v":0},112177,{"$f":"(BI43/(VLOOKUP(E43,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":24.150185880456696},{"$f":"(BI43/(VLOOKUP(E43,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.647037991325238},20.541,{"$f":"BL43*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":19.399833333333333},{"$f":"BL43*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":20.951820000000001},{"$f":"BJ43*[1]Hypothèses!$X$8","v":26.565204468502369},{"$f":"(BI43/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":336.66566626650661},{"$f":"BP43/[1]Hypothèses!$AB$8","v":56.110944377751103},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL43*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.8083044814245256},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL43*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.5033482201798878},null,null,{"$f":"BQ43*[1]Hypothèses!$AC$8","v":18.703648125917034},{"$f":"4*SQRT(BJ43*[1]Hypothèses!$AF$3)","v":133.43706024168515},33.359265060421286]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","KAMOYA",1000,44,{"$f":"ROUND(I44*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J44*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":47},23,{"$f":"ROUND((L44*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M34)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M34*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L44*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M34)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M34*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L44*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M34)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M34*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L44*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M34)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M34*[1]Hypothèses!$J$25,0)","v":23},38,{"$f":"N44*[1]Hypothèses!$H$21","v":540},{"$f":"O44*[1]Hypothèses!$J$21","v":3360},{"$f":"P44*[1]Hypothèses!$L$21","v":3905},{"$f":"Q44*[1]Hypothèses!$N$21","v":73163},80968,{"$f":"(N44*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O34*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P34*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q34*[1]Hypothèses!$M$22)/1000","v":12.03},null,2,{"$f":"Z44*[1]Hypothèses!$J$21","v":960},2,{"$f":"AB44*[1]Hypothèses!$J$21","v":960},1,{"$f":"AD44*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH44*[1]Hypothèses!$J$21","v":0},12.5,{"$f":"AJ44*[1]Hypothèses!$F$21","v":4500},6900,{"$f":"(Z44*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB34*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD34+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH34*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ34*[1]Hypothèses!$F$21)/1000","v":5.0410000000000004},43,null,{"$f":"(VLOOKUP(E44,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K44)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP44/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS44*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K44<[1]Hypothèses!$J$53,1,K44/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU44*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K44<[1]Hypothèses!$J$54,1,K44/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW44*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY44*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K44<[1]Hypothèses!$J$56,1,K44/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51866.494722222225,{"$f":"AQ44/1000+AS44*[1]Hypothèses!$G$37+AU44*[1]Hypothèses!$G$38+AW44*[1]Hypothèses!$G$39+AY44*[1]Hypothèses!$G$40","v":13.366623680555557},{"$f":"0","v":0},87868,{"$f":"(BI44/(VLOOKUP(E44,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":18.916788048744117},{"$f":"(BI44/(VLOOKUP(E44,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.222460345897698},17.070999999999998,{"$f":"BL44*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":16.122611111111109},{"$f":"BL44*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":17.412419999999997},{"$f":"BJ44*[1]Hypothèses!$X$8","v":20.80846685361853},{"$f":"(BI44/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":263.70948379351739},{"$f":"BP44/[1]Hypothèses!$AB$8","v":43.951580632252899},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL44*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.97260748362375848},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL44*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.8089318605070051},null,null,{"$f":"BQ44*[1]Hypothèses!$AC$8","v":14.650526877417633},{"$f":"4*SQRT(BJ44*[1]Hypothèses!$AF$3)","v":118.09728825243221},29.524322063108052]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","karantaba linketo",1099,72,{"$f":"ROUND(I45*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1166},{"$f":"ROUND(J45*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":76},29,{"$f":"ROUND((L45*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M35)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M35*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L45*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M35)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M35*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L45*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M35)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M35*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L45*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M35)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M35*[1]Hypothèses!$J$25,0)","v":36},61,{"$f":"N45*[1]Hypothèses!$H$21","v":1080},{"$f":"O45*[1]Hypothèses!$J$21","v":5280},{"$f":"P45*[1]Hypothèses!$L$21","v":6248},{"$f":"Q45*[1]Hypothèses!$N$21","v":114516},127124,{"$f":"(N45*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O35*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P35*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q35*[1]Hypothèses!$M$22)/1000","v":18.93},null,0,{"$f":"Z45*[1]Hypothèses!$J$21","v":0},2,{"$f":"AB45*[1]Hypothèses!$J$21","v":960},0,{"$f":"AD45*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH45*[1]Hypothèses!$J$21","v":0},13.375,{"$f":"AJ45*[1]Hypothèses!$F$21","v":4815},5775,{"$f":"(Z45*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB35*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD35+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH35*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ35*[1]Hypothèses!$F$21)/1000","v":5.1749999999999998},63,null,{"$f":"(VLOOKUP(E45,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K45)/([1]Hypothèses!$Z$26*1000)","v":16557.523888888893},{"$f":"AP45/[1]Hypothèses!$AC$26","v":4139.3809722222231},{"$f":"(AS45*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K45<[1]Hypothèses!$J$53,1,K45/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU45*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K45<[1]Hypothèses!$J$54,1,K45/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW45*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY45*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K45<[1]Hypothèses!$J$56,1,K45/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},53357.523888888893,{"$f":"AQ45/1000+AS45*[1]Hypothèses!$G$37+AU45*[1]Hypothèses!$G$38+AW45*[1]Hypothèses!$G$39+AY45*[1]Hypothèses!$G$40","v":13.739380972222223},{"$f":"0","v":0},132899,{"$f":"(BI45/(VLOOKUP(E45,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":28.611351287044712},{"$f":"(BI45/(VLOOKUP(E45,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":35.123614484333977},24.105,{"$f":"BL45*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":22.76583333333333},{"$f":"BL45*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":24.5871},{"$f":"BJ45*[1]Hypothèses!$X$8","v":31.472486415749188},{"$f":"(BI45/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":398.85654261704684},{"$f":"BP45/[1]Hypothèses!$AB$8","v":66.476090436174474},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL45*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.68879412374781923},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL45*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.2810734615521708},null,null,{"$f":"BQ45*[1]Hypothèses!$AC$8","v":22.158696812058157},{"$f":"4*SQRT(BJ45*[1]Hypothèses!$AF$3)","v":145.23972279274128},36.309930698185319]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIAROUME","KIMBOUTO",400,36,{"$f":"ROUND(I46*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":424},{"$f":"ROUND(J46*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":38},17,{"$f":"ROUND((L46*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M36)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M36*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L46*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M36)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M36*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L46*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M36)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M36*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L46*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M36)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M36*[1]Hypothèses!$J$25,0)","v":18},30,{"$f":"N46*[1]Hypothèses!$H$21","v":540},{"$f":"O46*[1]Hypothèses!$J$21","v":2400},{"$f":"P46*[1]Hypothèses!$L$21","v":3124},{"$f":"Q46*[1]Hypothèses!$N$21","v":57258},63322,{"$f":"(N46*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O36*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P36*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q36*[1]Hypothèses!$M$22)/1000","v":9.42},null,2,{"$f":"Z46*[1]Hypothèses!$J$21","v":960},2,{"$f":"AB46*[1]Hypothèses!$J$21","v":960},1,{"$f":"AD46*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH46*[1]Hypothèses!$J$21","v":0},16.375,{"$f":"AJ46*[1]Hypothèses!$F$21","v":5895},8295,{"$f":"(Z46*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB36*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD36+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH36*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ36*[1]Hypothèses!$F$21)/1000","v":6.4359999999999999},35,null,{"$f":"(VLOOKUP(E46,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K46)/([1]Hypothèses!$Z$26*1000)","v":6020.9177777777786},{"$f":"AP46/[1]Hypothèses!$AC$26","v":1505.2294444444447},{"$f":"(AS46*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K46<[1]Hypothèses!$J$53,1,K46/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU46*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K46<[1]Hypothèses!$J$54,1,K46/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW46*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY46*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K46<[1]Hypothèses!$J$56,1,K46/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},41220.91777777778,{"$f":"AQ46/1000+AS46*[1]Hypothèses!$G$37+AU46*[1]Hypothèses!$G$38+AW46*[1]Hypothèses!$G$39+AY46*[1]Hypothèses!$G$40","v":10.905229444444444},{"$f":"0","v":0},71617,{"$f":"(BI46/(VLOOKUP(E46,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":15.41816827157677},{"$f":"(BI46/(VLOOKUP(E46,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":18.92751562106973},15.856,{"$f":"BL46*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":14.97511111111111},{"$f":"BL46*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":16.173120000000001},{"$f":"BJ46*[1]Hypothèses!$X$8","v":16.95998509873445},{"$f":"(BI46/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":214.93697478991598},{"$f":"BP46/[1]Hypothèses!$AB$8","v":35.822829131652661},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL46*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":1.0471356176173801},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL46*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.9475451432085695},null,null,{"$f":"BQ46*[1]Hypothèses!$AC$8","v":11.94094304388422},{"$f":"4*SQRT(BJ46*[1]Hypothèses!$AF$3)","v":106.61851201019512},26.65462800254878]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","DJIBANAR","KLONYA",1420,25,{"$f":"ROUND(I47*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1507},{"$f":"ROUND(J47*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":27},7,{"$f":"ROUND((L47*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M37)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M37*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L47*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M37)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M37*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L47*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M37)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M37*[1]Hypothèses!$I$25,0)","v":3},{"$f":"ROUND((L47*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M37)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M37*[1]Hypothèses!$J$25,0)","v":12},21,{"$f":"N47*[1]Hypothèses!$H$21","v":360},{"$f":"O47*[1]Hypothèses!$J$21","v":1920},{"$f":"P47*[1]Hypothèses!$L$21","v":2343},{"$f":"Q47*[1]Hypothèses!$N$21","v":38172},42795,{"$f":"(N47*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O37*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P37*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q37*[1]Hypothèses!$M$22)/1000","v":6.4},null,1,{"$f":"Z47*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB47*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD47*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH47*[1]Hypothèses!$J$21","v":0},14.625,{"$f":"AJ47*[1]Hypothèses!$F$21","v":5265},6705,{"$f":"(Z47*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB37*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD37+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH37*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ37*[1]Hypothèses!$F$21)/1000","v":5.6260000000000003},24,null,{"$f":"(VLOOKUP(E47,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K47)/([1]Hypothèses!$Z$26*1000)","v":21399.818611111114},{"$f":"AP47/[1]Hypothèses!$AC$26","v":5349.9546527777784},{"$f":"(AS47*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K47<[1]Hypothèses!$J$53,1,K47/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU47*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K47<[1]Hypothèses!$J$54,1,K47/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW47*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY47*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K47<[1]Hypothèses!$J$56,1,K47/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},83799.818611111114,{"$f":"AQ47/1000+AS47*[1]Hypothèses!$G$37+AU47*[1]Hypothèses!$G$38+AW47*[1]Hypothèses!$G$39+AY47*[1]Hypothèses!$G$40","v":23.14995465277778},{"$f":"0","v":0},49500,{"$f":"(BI47/(VLOOKUP(E47,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":10.656678294860859},{"$f":"(BI47/(VLOOKUP(E47,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":13.0822573305633},12.026,{"$f":"BL47*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":11.357888888888889},{"$f":"BL47*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":12.266519999999998},{"$f":"BJ47*[1]Hypothèses!$X$8","v":11.722346124346945},{"$f":"(BI47/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":148.55942376950782},{"$f":"BP47/[1]Hypothèses!$AB$8","v":24.759903961584637},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL47*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":1.3806238444155312},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL47*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":2.5677927649023014},null,null,{"$f":"BQ47*[1]Hypothèses!$AC$8","v":8.2533013205282124},{"$f":"4*SQRT(BJ47*[1]Hypothèses!$AF$3)","v":88.639470740945953},22.159867685236488]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","MADINA LINKETO",939,73,{"$f":"ROUND(I48*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":996},{"$f":"ROUND(J48*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":77},36,{"$f":"ROUND((L48*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M38)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M38*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L48*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M38)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M38*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L48*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M38)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M38*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L48*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M38)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M38*[1]Hypothèses!$J$25,0)","v":37},61,{"$f":"N48*[1]Hypothèses!$H$21","v":900},{"$f":"O48*[1]Hypothèses!$J$21","v":5280},{"$f":"P48*[1]Hypothèses!$L$21","v":6248},{"$f":"Q48*[1]Hypothèses!$N$21","v":117697},130125,{"$f":"(N48*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O38*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P38*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q38*[1]Hypothèses!$M$22)/1000","v":19.329999999999998},null,1,{"$f":"Z48*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB48*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD48*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH48*[1]Hypothèses!$J$21","v":0},11.875,{"$f":"AJ48*[1]Hypothèses!$F$21","v":4275},5715,{"$f":"(Z48*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB38*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD38+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH38*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ38*[1]Hypothèses!$F$21)/1000","v":4.6360000000000001},64,null,{"$f":"(VLOOKUP(E48,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K48)/([1]Hypothèses!$Z$26*1000)","v":14143.476666666669},{"$f":"AP48/[1]Hypothèses!$AC$26","v":3535.8691666666673},{"$f":"(AS48*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K48<[1]Hypothèses!$J$53,1,K48/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU48*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K48<[1]Hypothèses!$J$54,1,K48/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW48*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY48*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K48<[1]Hypothèses!$J$56,1,K48/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},50943.476666666669,{"$f":"AQ48/1000+AS48*[1]Hypothèses!$G$37+AU48*[1]Hypothèses!$G$38+AW48*[1]Hypothèses!$G$39+AY48*[1]Hypothèses!$G$40","v":13.135869166666668},{"$f":"0","v":0},135840,{"$f":"(BI48/(VLOOKUP(E48,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.244508678260587},{"$f":"(BI48/(VLOOKUP(E48,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":35.900885571388251},23.965999999999998,{"$f":"BL48*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":22.634555555555554},{"$f":"BL48*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":24.445319999999995},{"$f":"BJ48*[1]Hypothèses!$X$8","v":32.168959546086647},{"$f":"(BI48/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":407.68307322929172},{"$f":"BP48/[1]Hypothèses!$AB$8","v":67.947178871548616},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL48*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.69278904919223816},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL48*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.2885035379585694},null,null,{"$f":"BQ48*[1]Hypothèses!$AC$8","v":22.649059623849539},{"$f":"4*SQRT(BJ48*[1]Hypothèses!$AF$3)","v":146.83797655343787},36.709494138359467]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","KOLIBANTANG","MAKA",1200,99,{"$f":"ROUND(I49*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1273},{"$f":"ROUND(J49*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":105},13,{"$f":"ROUND((L49*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M39)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M39*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L49*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M39)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M39*[1]Hypothèses!$H$25,0)","v":17},{"$f":"ROUND((L49*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M39)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M39*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L49*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M39)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M39*[1]Hypothèses!$J$25,0)","v":47},83,{"$f":"N49*[1]Hypothèses!$H$21","v":1440},{"$f":"O49*[1]Hypothèses!$J$21","v":8160},{"$f":"P49*[1]Hypothèses!$L$21","v":8591},{"$f":"Q49*[1]Hypothèses!$N$21","v":149507},167698,{"$f":"(N49*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O39*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P39*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q39*[1]Hypothèses!$M$22)/1000","v":25.06},null,1,{"$f":"Z49*[1]Hypothèses!$J$21","v":480},2,{"$f":"AB49*[1]Hypothèses!$J$21","v":960},0,{"$f":"AD49*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH49*[1]Hypothèses!$J$21","v":0},11.875,{"$f":"AJ49*[1]Hypothèses!$F$21","v":4275},5715,{"$f":"(Z49*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB39*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD39+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH39*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ39*[1]Hypothèses!$F$21)/1000","v":4.7249999999999996},86,null,{"$f":"(VLOOKUP(E49,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K49)/([1]Hypothèses!$Z$26*1000)","v":18076.953611111112},{"$f":"AP49/[1]Hypothèses!$AC$26","v":4519.238402777778},{"$f":"(AS49*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K49<[1]Hypothèses!$J$53,1,K49/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU49*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K49<[1]Hypothèses!$J$54,1,K49/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW49*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY49*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K49<[1]Hypothèses!$J$56,1,K49/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},56476.953611111108,{"$f":"AQ49/1000+AS49*[1]Hypothèses!$G$37+AU49*[1]Hypothèses!$G$38+AW49*[1]Hypothèses!$G$39+AY49*[1]Hypothèses!$G$40","v":14.319238402777776},{"$f":"0","v":0},173413,{"$f":"(BI49/(VLOOKUP(E49,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.333465720135479},{"$f":"(BI49/(VLOOKUP(E49,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":45.830979605352994},29.784999999999997,{"$f":"BL49*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":28.130277777777774},{"$f":"BL49*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":30.380699999999997},{"$f":"BJ49*[1]Hypothèses!$X$8","v":41.066812292149031},{"$f":"(BI49/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":520.44717887154866},{"$f":"BP49/[1]Hypothèses!$AB$8","v":86.741196478591448},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL49*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.55744107278634147},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL49*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0367727309288259},null,null,{"$f":"BQ49*[1]Hypothèses!$AC$8","v":28.913732159530483},{"$f":"4*SQRT(BJ49*[1]Hypothèses!$AF$3)","v":165.90725603825013},41.476814009562531]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MARON COUNDA",634,40,{"$f":"ROUND(I50*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":673},{"$f":"ROUND(J50*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":42},27,{"$f":"ROUND((L50*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M40)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M40*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L50*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M40)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M40*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L50*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M40)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M40*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L50*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M40)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M40*[1]Hypothèses!$J$25,0)","v":21},34,{"$f":"N50*[1]Hypothèses!$H$21","v":540},{"$f":"O50*[1]Hypothèses!$J$21","v":2400},{"$f":"P50*[1]Hypothèses!$L$21","v":3905},{"$f":"Q50*[1]Hypothèses!$N$21","v":66801},73646,{"$f":"(N50*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O40*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P40*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q40*[1]Hypothèses!$M$22)/1000","v":10.95},null,3,{"$f":"Z50*[1]Hypothèses!$J$21","v":1440},2,{"$f":"AB50*[1]Hypothèses!$J$21","v":960},1,{"$f":"AD50*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH50*[1]Hypothèses!$J$21","v":0},11.25,{"$f":"AJ50*[1]Hypothèses!$F$21","v":4050},6930,{"$f":"(Z50*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB40*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD40+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH40*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ40*[1]Hypothèses!$F$21)/1000","v":4.681},40,null,{"$f":"(VLOOKUP(E50,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K50)/([1]Hypothèses!$Z$26*1000)","v":9556.7869444444459},{"$f":"AP50/[1]Hypothèses!$AC$26","v":2389.1967361111115},{"$f":"(AS50*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K50<[1]Hypothèses!$J$53,1,K50/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU50*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K50<[1]Hypothèses!$J$54,1,K50/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW50*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY50*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K50<[1]Hypothèses!$J$56,1,K50/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},44756.786944444444,{"$f":"AQ50/1000+AS50*[1]Hypothèses!$G$37+AU50*[1]Hypothèses!$G$38+AW50*[1]Hypothèses!$G$39+AY50*[1]Hypothèses!$G$40","v":11.789196736111112},{"$f":"0","v":0},80576,{"$f":"(BI50/(VLOOKUP(E50,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":17.346919399731483},{"$f":"(BI50/(VLOOKUP(E50,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":21.295272053888251},15.631,{"$f":"BL50*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":14.762611111111111},{"$f":"BL50*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":15.943620000000001},{"$f":"BJ50*[1]Hypothèses!$X$8","v":19.081611339704633},{"$f":"(BI50/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":241.82472989195676},{"$f":"BP50/[1]Hypothèses!$AB$8","v":40.304121648659461},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL50*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":1.0622085824925582},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL50*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.9755790282589132},null,null,{"$f":"BQ50*[1]Hypothèses!$AC$8","v":13.43470721621982},{"$f":"4*SQRT(BJ50*[1]Hypothèses!$AF$3)","v":113.09083400096591},28.272708500241478]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MASSARIA",1603,73,{"$f":"ROUND(I51*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1701},{"$f":"ROUND(J51*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":77},35,{"$f":"ROUND((L51*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M41)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M41*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L51*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M41)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M41*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L51*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M41)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M41*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L51*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M41)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M41*[1]Hypothèses!$J$25,0)","v":37},61,{"$f":"N51*[1]Hypothèses!$H$21","v":900},{"$f":"O51*[1]Hypothèses!$J$21","v":5280},{"$f":"P51*[1]Hypothèses!$L$21","v":6248},{"$f":"Q51*[1]Hypothèses!$N$21","v":117697},130125,{"$f":"(N51*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O41*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P41*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q41*[1]Hypothèses!$M$22)/1000","v":19.329999999999998},null,2,{"$f":"Z51*[1]Hypothèses!$J$21","v":960},2,{"$f":"AB51*[1]Hypothèses!$J$21","v":960},0,{"$f":"AD51*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH51*[1]Hypothèses!$J$21","v":0},9.5,{"$f":"AJ51*[1]Hypothèses!$F$21","v":3420},5340,{"$f":"(Z51*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB41*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD41+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH41*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ41*[1]Hypothèses!$F$21)/1000","v":3.96},65,null,{"$f":"(VLOOKUP(E51,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K51)/([1]Hypothèses!$Z$26*1000)","v":24154.672500000004},{"$f":"AP51/[1]Hypothèses!$AC$26","v":6038.6681250000011},{"$f":"(AS51*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K51<[1]Hypothèses!$J$53,1,K51/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU51*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K51<[1]Hypothèses!$J$54,1,K51/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW51*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY51*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K51<[1]Hypothèses!$J$56,1,K51/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},86554.672500000001,{"$f":"AQ51/1000+AS51*[1]Hypothèses!$G$37+AU51*[1]Hypothèses!$G$38+AW51*[1]Hypothèses!$G$39+AY51*[1]Hypothèses!$G$40","v":23.838668125000002},{"$f":"0","v":0},135465,{"$f":"(BI51/(VLOOKUP(E51,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.16377626693588},{"$f":"(BI51/(VLOOKUP(E51,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":35.801777561308228},23.29,{"$f":"BL51*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":21.996111111111109},{"$f":"BL51*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":23.755799999999997},{"$f":"BJ51*[1]Hypothèses!$X$8","v":32.080153893629472},{"$f":"(BI51/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":406.55762304921973},{"$f":"BP51/[1]Hypothèses!$AB$8","v":67.759603841536617},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL51*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.71289748187810997},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL51*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.3259027819113385},null,null,{"$f":"BQ51*[1]Hypothèses!$AC$8","v":22.586534613845537},{"$f":"4*SQRT(BJ51*[1]Hypothèses!$AF$3)","v":146.63515596911432},36.658788992278581]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MISSIRA ",970,46,{"$f":"ROUND(I52*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1029},{"$f":"ROUND(J52*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":49},46,{"$f":"ROUND((L52*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M42)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M42*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L52*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M42)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M42*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L52*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M42)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M42*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L52*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M42)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M42*[1]Hypothèses!$J$25,0)","v":25},39,{"$f":"N52*[1]Hypothèses!$H$21","v":540},{"$f":"O52*[1]Hypothèses!$J$21","v":2400},{"$f":"P52*[1]Hypothèses!$L$21","v":4686},{"$f":"Q52*[1]Hypothèses!$N$21","v":79525},87151,{"$f":"(N52*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O42*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P42*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q42*[1]Hypothèses!$M$22)/1000","v":12.93},null,2,{"$f":"Z52*[1]Hypothèses!$J$21","v":960},3,{"$f":"AB52*[1]Hypothèses!$J$21","v":1440},0,{"$f":"AD52*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH52*[1]Hypothèses!$J$21","v":0},9.5,{"$f":"AJ52*[1]Hypothèses!$F$21","v":3420},5820,{"$f":"(Z52*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB42*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD42+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH42*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ42*[1]Hypothèses!$F$21)/1000","v":4.05},44,null,{"$f":"(VLOOKUP(E52,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K52)/([1]Hypothèses!$Z$26*1000)","v":14612.085833333336},{"$f":"AP52/[1]Hypothèses!$AC$26","v":3653.0214583333341},{"$f":"(AS52*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K52<[1]Hypothèses!$J$53,1,K52/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU52*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K52<[1]Hypothèses!$J$54,1,K52/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW52*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY52*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K52<[1]Hypothèses!$J$56,1,K52/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51412.085833333338,{"$f":"AQ52/1000+AS52*[1]Hypothèses!$G$37+AU52*[1]Hypothèses!$G$38+AW52*[1]Hypothèses!$G$39+AY52*[1]Hypothèses!$G$40","v":13.253021458333334},{"$f":"0","v":0},92971,{"$f":"(BI52/(VLOOKUP(E52,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":20.015394702050681},{"$f":"(BI52/(VLOOKUP(E52,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":24.571122147066674},16.98,{"$f":"BL52*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":16.036666666666665},{"$f":"BL52*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":17.319600000000001},{"$f":"BJ52*[1]Hypothèses!$X$8","v":22.016934172255752},{"$f":"(BI52/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":279.02460984393758},{"$f":"BP52/[1]Hypothèses!$AB$8","v":46.504101640656266},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL52*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.97781992655719541},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL52*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.8186263716557758},null,null,{"$f":"BQ52*[1]Hypothèses!$AC$8","v":15.501367213552088},{"$f":"4*SQRT(BJ52*[1]Hypothèses!$AF$3)","v":121.47818819001182},30.369547047502955]
[null,null,null,"NS RESIF","KAOLACK","GUINGUINEO","NDIAGO","NDIAGNE KAHONE",611,41,{"$f":"ROUND(I53*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":648},{"$f":"ROUND(J53*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":44},26,{"$f":"ROUND((L53*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M43)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M43*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L53*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M43)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M43*[1]Hypothèses!$H$25,0)","v":6},{"$f":"ROUND((L53*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M43)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M43*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L53*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M43)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M43*[1]Hypothèses!$J$25,0)","v":21},35,{"$f":"N53*[1]Hypothèses!$H$21","v":540},{"$f":"O53*[1]Hypothèses!$J$21","v":2880},{"$f":"P53*[1]Hypothèses!$L$21","v":3905},{"$f":"Q53*[1]Hypothèses!$N$21","v":66801},74126,{"$f":"(N53*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O43*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P43*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q43*[1]Hypothèses!$M$22)/1000","v":11.04},null,2,{"$f":"Z53*[1]Hypothèses!$J$21","v":960},1,{"$f":"AB53*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD53*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH53*[1]Hypothèses!$J$21","v":0},12.75,{"$f":"AJ53*[1]Hypothèses!$F$21","v":4590},6510,{"$f":"(Z53*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB43*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD43+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH43*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ43*[1]Hypothèses!$F$21)/1000","v":5.0410000000000004},39,null,{"$f":"(VLOOKUP(E53,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K53)/([1]Hypothèses!$Z$26*1000)","v":13253.310000000001},{"$f":"AP53/[1]Hypothèses!$AC$26","v":3313.3275000000003},{"$f":"(AS53*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K53<[1]Hypothèses!$J$53,1,K53/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU53*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K53<[1]Hypothèses!$J$54,1,K53/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW53*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY53*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K53<[1]Hypothèses!$J$56,1,K53/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},48453.31,{"$f":"AQ53/1000+AS53*[1]Hypothèses!$G$37+AU53*[1]Hypothèses!$G$38+AW53*[1]Hypothèses!$G$39+AY53*[1]Hypothèses!$G$40","v":12.713327499999998},{"$f":"0","v":0},80636,{"$f":"(BI53/(VLOOKUP(E53,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":17.359836585543437},{"$f":"(BI53/(VLOOKUP(E53,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":18.896854102335581},16.081,{"$f":"BL53*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":15.18761111111111},{"$f":"BL53*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":16.402619999999999},{"$f":"BJ53*[1]Hypothèses!$X$8","v":19.095820244097784},{"$f":"(BI53/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":242.0048019207683},{"$f":"BP53/[1]Hypothèses!$AB$8","v":40.334133653461386},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL53*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":1.0324844445582475},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL53*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.9202957397372722},null,null,{"$f":"BQ53*[1]Hypothèses!$AC$8","v":13.444711217820462},{"$f":"4*SQRT(BJ53*[1]Hypothèses!$AF$3)","v":113.13293206573171},28.283233016432927]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","NEMA DIAOUR",500,30,{"$f":"ROUND(I54*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":531},{"$f":"ROUND(J54*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":32},15,{"$f":"ROUND((L54*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M44)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M44*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L54*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M44)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M44*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L54*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M44)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M44*[1]Hypothèses!$I$25,0)","v":3},{"$f":"ROUND((L54*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M44)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M44*[1]Hypothèses!$J$25,0)","v":15},24,{"$f":"N54*[1]Hypothèses!$H$21","v":360},{"$f":"O54*[1]Hypothèses!$J$21","v":1920},{"$f":"P54*[1]Hypothèses!$L$21","v":2343},{"$f":"Q54*[1]Hypothèses!$N$21","v":47715},52338,{"$f":"(N54*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O44*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P44*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q44*[1]Hypothèses!$M$22)/1000","v":7.75},null,1,{"$f":"Z54*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB54*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD54*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH54*[1]Hypothèses!$J$21","v":0},12,{"$f":"AJ54*[1]Hypothèses!$F$21","v":4320},5280,{"$f":"(Z54*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB44*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD44+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH44*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ44*[1]Hypothèses!$F$21)/1000","v":4.68},26,null,{"$f":"(VLOOKUP(E54,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K54)/([1]Hypothèses!$Z$26*1000)","v":7540.3475000000008},{"$f":"AP54/[1]Hypothèses!$AC$26","v":1885.0868750000002},{"$f":"(AS54*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K54<[1]Hypothèses!$J$53,1,K54/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU54*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K54<[1]Hypothèses!$J$54,1,K54/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW54*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY54*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K54<[1]Hypothèses!$J$56,1,K54/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},42740.347500000003,{"$f":"AQ54/1000+AS54*[1]Hypothèses!$G$37+AU54*[1]Hypothèses!$G$38+AW54*[1]Hypothèses!$G$39+AY54*[1]Hypothèses!$G$40","v":11.285086875000001},{"$f":"0","v":0},57618,{"$f":"(BI54/(VLOOKUP(E54,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":12.404373535218038},{"$f":"(BI54/(VLOOKUP(E54,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":15.22774753277568},12.43,{"$f":"BL54*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":11.739444444444445},{"$f":"BL54*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":12.678599999999998},{"$f":"BJ54*[1]Hypothèses!$X$8","v":13.644810888739844},{"$f":"(BI54/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":172.9231692677071},{"$f":"BP54/[1]Hypothèses!$AB$8","v":28.820528211284515},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL54*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":1.33575079267427},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL54*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":2.4843343355362086},null,null,{"$f":"BQ54*[1]Hypothèses!$AC$8","v":9.606842737094837},{"$f":"4*SQRT(BJ54*[1]Hypothèses!$AF$3)","v":95.632089384502919},23.90802234612573]
[null,null,null,"NS RESIF","KAOLACK","GUINGUINEO","NDIAGO","NGARE KEUR AMADOU YACINE",1361,58,{"$f":"ROUND(I55*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1444},{"$f":"ROUND(J55*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":62},26,{"$f":"ROUND((L55*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M45)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M45*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L55*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M45)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M45*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L55*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M45)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M45*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L55*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M45)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M45*[1]Hypothèses!$J$25,0)","v":29},49,{"$f":"N55*[1]Hypothèses!$H$21","v":720},{"$f":"O55*[1]Hypothèses!$J$21","v":4320},{"$f":"P55*[1]Hypothèses!$L$21","v":5467},{"$f":"Q55*[1]Hypothèses!$N$21","v":92249},102756,{"$f":"(N55*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O45*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P45*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q45*[1]Hypothèses!$M$22)/1000","v":15.32},null,1,{"$f":"Z55*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB55*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD55*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH55*[1]Hypothèses!$J$21","v":0},10.875,{"$f":"AJ55*[1]Hypothèses!$F$21","v":3915},5355,{"$f":"(Z55*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB45*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD45+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH45*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ45*[1]Hypothèses!$F$21)/1000","v":4.2759999999999998},52,null,{"$f":"(VLOOKUP(E55,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K55)/([1]Hypothèses!$Z$26*1000)","v":29533.610555555559},{"$f":"AP55/[1]Hypothèses!$AC$26","v":7383.4026388888897},{"$f":"(AS55*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K55<[1]Hypothèses!$J$53,1,K55/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU55*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K55<[1]Hypothèses!$J$54,1,K55/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW55*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY55*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K55<[1]Hypothèses!$J$56,1,K55/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},67933.610555555555,{"$f":"AQ55/1000+AS55*[1]Hypothèses!$G$37+AU55*[1]Hypothèses!$G$38+AW55*[1]Hypothèses!$G$39+AY55*[1]Hypothèses!$G$40","v":17.183402638888889},{"$f":"0","v":0},108111,{"$f":"(BI55/(VLOOKUP(E55,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.274831255266712},{"$f":"(BI55/(VLOOKUP(E55,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":25.335554762855327},19.596,{"$f":"BL55*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":18.507333333333335},{"$f":"BL55*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":19.987919999999999},{"$f":"BJ55*[1]Hypothèses!$X$8","v":25.602314380793384},{"$f":"(BI55/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":324.46278511404563},{"$f":"BP55/[1]Hypothèses!$AB$8","v":54.077130852340936},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL55*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.84728425969285459},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL55*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.5758458762357153},null,null,{"$f":"BQ55*[1]Hypothèses!$AC$8","v":18.025710284113643},{"$f":"4*SQRT(BJ55*[1]Hypothèses!$AF$3)","v":130.99644112678422},32.749110281696055]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIACOUNDA","NIOROKI",1000,40,{"$f":"ROUND(I56*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1061},{"$f":"ROUND(J56*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":42},29,{"$f":"ROUND((L56*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M46)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M46*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L56*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M46)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M46*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L56*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M46)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M46*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L56*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M46)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M46*[1]Hypothèses!$J$25,0)","v":21},34,{"$f":"N56*[1]Hypothèses!$H$21","v":540},{"$f":"O56*[1]Hypothèses!$J$21","v":2400},{"$f":"P56*[1]Hypothèses!$L$21","v":3905},{"$f":"Q56*[1]Hypothèses!$N$21","v":66801},73646,{"$f":"(N56*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O46*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P46*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q46*[1]Hypothèses!$M$22)/1000","v":10.95},null,1,{"$f":"Z56*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB56*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD56*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH56*[1]Hypothèses!$J$21","v":0},9.375,{"$f":"AJ56*[1]Hypothèses!$F$21","v":3375},4335,{"$f":"(Z56*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB46*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD46+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH46*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ46*[1]Hypothèses!$F$21)/1000","v":3.7349999999999999},36,null,{"$f":"(VLOOKUP(E56,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K56)/([1]Hypothèses!$Z$26*1000)","v":15066.494722222224},{"$f":"AP56/[1]Hypothèses!$AC$26","v":3766.6236805555559},{"$f":"(AS56*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K56<[1]Hypothèses!$J$53,1,K56/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU56*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K56<[1]Hypothèses!$J$54,1,K56/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW56*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY56*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K56<[1]Hypothèses!$J$56,1,K56/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51866.494722222225,{"$f":"AQ56/1000+AS56*[1]Hypothèses!$G$37+AU56*[1]Hypothèses!$G$38+AW56*[1]Hypothèses!$G$39+AY56*[1]Hypothèses!$G$40","v":13.366623680555557},{"$f":"0","v":0},77981,{"$f":"(BI56/(VLOOKUP(E56,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":16.788251113364538},{"$f":"(BI56/(VLOOKUP(E56,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":20.609444624134479},14.684999999999999,{"$f":"BL56*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":13.869166666666665},{"$f":"BL56*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":14.978699999999996},{"$f":"BJ56*[1]Hypothèses!$X$8","v":18.467076224700993},{"$f":"(BI56/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":234.03661464585832},{"$f":"BP56/[1]Hypothèses!$AB$8","v":39.006102440976385},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL56*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":1.1306355024134276},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL56*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":2.1028447933752181},null,null,{"$f":"BQ56*[1]Hypothèses!$AC$8","v":13.002034146992127},{"$f":"4*SQRT(BJ56*[1]Hypothèses!$AF$3)","v":111.25485059475567},27.813712648688917]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","sibikoroto 2",1005,56,{"$f":"ROUND(I57*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1067},{"$f":"ROUND(J57*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":59},33,{"$f":"ROUND((L57*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M47)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M47*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L57*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M47)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M47*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L57*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M47)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M47*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L57*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M47)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M47*[1]Hypothèses!$J$25,0)","v":29},47,{"$f":"N57*[1]Hypothèses!$H$21","v":720},{"$f":"O57*[1]Hypothèses!$J$21","v":3840},{"$f":"P57*[1]Hypothèses!$L$21","v":4686},{"$f":"Q57*[1]Hypothèses!$N$21","v":92249},101495,{"$f":"(N57*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O47*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P47*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q47*[1]Hypothèses!$M$22)/1000","v":15.05},null,1,{"$f":"Z57*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB57*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD57*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH57*[1]Hypothèses!$J$21","v":0},15.125,{"$f":"AJ57*[1]Hypothèses!$F$21","v":5445},6405,{"$f":"(Z57*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB47*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD47+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH47*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ47*[1]Hypothèses!$F$21)/1000","v":5.8049999999999997},49,null,{"$f":"(VLOOKUP(E57,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K57)/([1]Hypothèses!$Z$26*1000)","v":15151.696388888891},{"$f":"AP57/[1]Hypothèses!$AC$26","v":3787.9240972222228},{"$f":"(AS57*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K57<[1]Hypothèses!$J$53,1,K57/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU57*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K57<[1]Hypothèses!$J$54,1,K57/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW57*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY57*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K57<[1]Hypothèses!$J$56,1,K57/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51951.696388888893,{"$f":"AQ57/1000+AS57*[1]Hypothèses!$G$37+AU57*[1]Hypothèses!$G$38+AW57*[1]Hypothèses!$G$39+AY57*[1]Hypothèses!$G$40","v":13.387924097222223},{"$f":"0","v":0},107900,{"$f":"(BI57/(VLOOKUP(E57,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.229405818494676},{"$f":"(BI57/(VLOOKUP(E57,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":28.51667810035919},20.855,{"$f":"BL57*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":19.696388888888887},{"$f":"BL57*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":21.272099999999998},{"$f":"BJ57*[1]Hypothèses!$X$8","v":25.552346400344145},{"$f":"(BI57/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":323.82953181272512},{"$f":"BP57/[1]Hypothèses!$AB$8","v":53.971588635454189},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL57*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.7961343731930558},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL57*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.4807132961263521},null,null,{"$f":"BQ57*[1]Hypothèses!$AC$8","v":17.990529545151396},{"$f":"4*SQRT(BJ57*[1]Hypothèses!$AF$3)","v":130.86854596066908},32.71713649016727]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE BAYNOUCK",1152,53,{"$f":"ROUND(I58*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1223},{"$f":"ROUND(J58*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":56},36,{"$f":"ROUND((L58*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M48)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M48*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L58*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M48)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M48*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L58*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M48)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M48*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L58*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M48)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M48*[1]Hypothèses!$J$25,0)","v":28},45,{"$f":"N58*[1]Hypothèses!$H$21","v":720},{"$f":"O58*[1]Hypothèses!$J$21","v":3360},{"$f":"P58*[1]Hypothèses!$L$21","v":4686},{"$f":"Q58*[1]Hypothèses!$N$21","v":89068},97834,{"$f":"(N58*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O48*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P48*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q48*[1]Hypothèses!$M$22)/1000","v":14.51},null,1,{"$f":"Z58*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB58*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD58*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH58*[1]Hypothèses!$J$21","v":0},14.5,{"$f":"AJ58*[1]Hypothèses!$F$21","v":5220},6660,{"$f":"(Z58*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB48*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD48+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH48*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ48*[1]Hypothèses!$F$21)/1000","v":5.5810000000000004},48,null,{"$f":"(VLOOKUP(E58,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K58)/([1]Hypothèses!$Z$26*1000)","v":17366.939722222225},{"$f":"AP58/[1]Hypothèses!$AC$26","v":4341.7349305555563},{"$f":"(AS58*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K58<[1]Hypothèses!$J$53,1,K58/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU58*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K58<[1]Hypothèses!$J$54,1,K58/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW58*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY58*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K58<[1]Hypothèses!$J$56,1,K58/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},54166.939722222225,{"$f":"AQ58/1000+AS58*[1]Hypothèses!$G$37+AU58*[1]Hypothèses!$G$38+AW58*[1]Hypothèses!$G$39+AY58*[1]Hypothèses!$G$40","v":13.941734930555556},{"$f":"0","v":0},104494,{"$f":"(BI58/(VLOOKUP(E58,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":22.496140237236173},{"$f":"(BI58/(VLOOKUP(E58,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":27.616513080805682},20.091000000000001,{"$f":"BL58*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":18.974833333333333},{"$f":"BL58*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":20.492820000000002},{"$f":"BJ58*[1]Hypothèses!$X$8","v":24.745754260959792},{"$f":"(BI58/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":313.60744297719089},{"$f":"BP58/[1]Hypothèses!$AB$8","v":52.26790716286515},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL58*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.82640895689319482},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL58*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.5370203469570991},null,null,{"$f":"BQ58*[1]Hypothèses!$AC$8","v":17.42263572095505},{"$f":"4*SQRT(BJ58*[1]Hypothèses!$AF$3)","v":128.78646774451687},32.196616936129217]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE MANDING",1730,120,{"$f":"ROUND(I59*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1836},{"$f":"ROUND(J59*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":127},38,{"$f":"ROUND((L59*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M49)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M49*[1]Hypothèses!$G$25,0)","v":9},{"$f":"ROUND((L59*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M49)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M49*[1]Hypothèses!$H$25,0)","v":19},{"$f":"ROUND((L59*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M49)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M49*[1]Hypothèses!$I$25,0)","v":14},{"$f":"ROUND((L59*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M49)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M49*[1]Hypothèses!$J$25,0)","v":59},101,{"$f":"N59*[1]Hypothèses!$H$21","v":1620},{"$f":"O59*[1]Hypothèses!$J$21","v":9120},{"$f":"P59*[1]Hypothèses!$L$21","v":10934},{"$f":"Q59*[1]Hypothèses!$N$21","v":187679},209353,{"$f":"(N59*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O49*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P49*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q49*[1]Hypothèses!$M$22)/1000","v":31.23},null,1,{"$f":"Z59*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB59*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD59*[1]Hypothèses!$J$21","v":0},null,null,1,{"$f":"AH59*[1]Hypothèses!$J$21","v":480},9.875,{"$f":"AJ59*[1]Hypothèses!$F$21","v":3555},4995,{"$f":"(Z59*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB49*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD49+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH49*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ49*[1]Hypothèses!$F$21)/1000","v":4.0049999999999999},104,null,{"$f":"(VLOOKUP(E59,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K59)/([1]Hypothèses!$Z$26*1000)","v":26071.710000000003},{"$f":"AP59/[1]Hypothèses!$AC$26","v":6517.9275000000007},{"$f":"(AS59*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K59<[1]Hypothèses!$J$53,1,K59/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU59*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K59<[1]Hypothèses!$J$54,1,K59/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW59*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY59*[1]Hypothèses!$I$40)*1000","v":6400},{"$f":"ROUND(IF(K59<[1]Hypothèses!$J$56,1,K59/[1]Hypothèses!$J$56),0)","v":4},{"$nulls":6},90071.71,{"$f":"AQ59/1000+AS59*[1]Hypothèses!$G$37+AU59*[1]Hypothèses!$G$38+AW59*[1]Hypothèses!$G$39+AY59*[1]Hypothèses!$G$40","v":24.517927499999999},{"$f":"0","v":0},214348,{"$f":"(BI59/(VLOOKUP(E59,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":46.146215740340104},{"$f":"(BI59/(VLOOKUP(E59,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":56.649609985688528},35.234999999999999,{"$f":"BL59*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":33.277499999999996},{"$f":"BL59*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":35.939699999999995},{"$f":"BJ59*[1]Hypothèses!$X$8","v":50.760837314374115},{"$f":"(BI59/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":643.30132052821136},{"$f":"BP59/[1]Hypothèses!$AB$8","v":107.21688675470189},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL59*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.47121845758311848},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL59*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.87640913270086784},null,null,{"$f":"BQ59*[1]Hypothèses!$AC$8","v":35.738962251567294},{"$f":"4*SQRT(BJ59*[1]Hypothèses!$AF$3)","v":184.45238393969854},46.113095984924634]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","SONKO KOUNDA",1250,65,{"$f":"ROUND(I60*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1327},{"$f":"ROUND(J60*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":69},32,{"$f":"ROUND((L60*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M50)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M50*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L60*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M50)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M50*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L60*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M50)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M50*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L60*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M50)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M50*[1]Hypothèses!$J$25,0)","v":33},55,{"$f":"N60*[1]Hypothèses!$H$21","v":900},{"$f":"O60*[1]Hypothèses!$J$21","v":4800},{"$f":"P60*[1]Hypothèses!$L$21","v":5467},{"$f":"Q60*[1]Hypothèses!$N$21","v":104973},116140,{"$f":"(N60*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O50*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P50*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q50*[1]Hypothèses!$M$22)/1000","v":17.260000000000002},null,1,{"$f":"Z60*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB60*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD60*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH60*[1]Hypothèses!$J$21","v":0},20,{"$f":"AJ60*[1]Hypothèses!$F$21","v":7200},8640,{"$f":"(Z60*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB50*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD50+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH50*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ50*[1]Hypothèses!$F$21)/1000","v":7.5609999999999999},58,null,{"$f":"(VLOOKUP(E60,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K60)/([1]Hypothèses!$Z$26*1000)","v":18843.768611111114},{"$f":"AP60/[1]Hypothèses!$AC$26","v":4710.9421527777786},{"$f":"(AS60*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K60<[1]Hypothèses!$J$53,1,K60/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU60*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K60<[1]Hypothèses!$J$54,1,K60/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW60*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY60*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K60<[1]Hypothèses!$J$56,1,K60/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},57243.768611111111,{"$f":"AQ60/1000+AS60*[1]Hypothèses!$G$37+AU60*[1]Hypothèses!$G$38+AW60*[1]Hypothèses!$G$39+AY60*[1]Hypothèses!$G$40","v":14.510942152777778},{"$f":"0","v":0},124780,{"$f":"(BI60/(VLOOKUP(E60,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.86344076025733},{"$f":"(BI60/(VLOOKUP(E60,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":32.977859994094715},24.821000000000002,{"$f":"BL60*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":23.442055555555555},{"$f":"BL60*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":25.317419999999998},{"$f":"BJ60*[1]Hypothèses!$X$8","v":29.549784836283067},{"$f":"(BI60/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":374.48979591836735},{"$f":"BP60/[1]Hypothèses!$AB$8","v":62.414965986394556},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL60*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.66892479565453355},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL60*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.2441189231181289},null,null,{"$f":"BQ60*[1]Hypothèses!$AC$8","v":20.804988662131517},{"$f":"4*SQRT(BJ60*[1]Hypothèses!$AF$3)","v":140.73335640040182},35.183339100100454]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","SORANGE",650,48,{"$f":"ROUND(I61*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":690},{"$f":"ROUND(J61*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":51},33,{"$f":"ROUND((L61*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M51)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M51*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L61*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M51)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M51*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L61*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M51)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M51*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L61*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M51)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M51*[1]Hypothèses!$J$25,0)","v":25},41,{"$f":"N61*[1]Hypothèses!$H$21","v":540},{"$f":"O61*[1]Hypothèses!$J$21","v":3360},{"$f":"P61*[1]Hypothèses!$L$21","v":4686},{"$f":"Q61*[1]Hypothèses!$N$21","v":79525},88111,{"$f":"(N61*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O51*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P51*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q51*[1]Hypothèses!$M$22)/1000","v":13.11},null,1,{"$f":"Z61*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB61*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD61*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH61*[1]Hypothèses!$J$21","v":0},16.375,{"$f":"AJ61*[1]Hypothèses!$F$21","v":5895},6855,{"$f":"(Z61*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB51*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD51+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH51*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ51*[1]Hypothèses!$F$21)/1000","v":6.2549999999999999},43,null,{"$f":"(VLOOKUP(E61,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K61)/([1]Hypothèses!$Z$26*1000)","v":9798.1916666666693},{"$f":"AP61/[1]Hypothèses!$AC$26","v":2449.5479166666673},{"$f":"(AS61*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K61<[1]Hypothèses!$J$53,1,K61/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU61*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K61<[1]Hypothèses!$J$54,1,K61/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW61*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY61*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K61<[1]Hypothèses!$J$56,1,K61/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},44998.191666666666,{"$f":"AQ61/1000+AS61*[1]Hypothèses!$G$37+AU61*[1]Hypothèses!$G$38+AW61*[1]Hypothèses!$G$39+AY61*[1]Hypothèses!$G$40","v":11.849547916666666},{"$f":"0","v":0},94966,{"$f":"(BI61/(VLOOKUP(E61,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":20.444891130298107},{"$f":"(BI61/(VLOOKUP(E61,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":25.098376760692407},19.364999999999998,{"$f":"BL61*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":18.289166666666663},{"$f":"BL61*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":19.752299999999995},{"$f":"BJ61*[1]Hypothèses!$X$8","v":22.489380243327918},{"$f":"(BI61/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":285.01200480192074},{"$f":"BP61/[1]Hypothèses!$AB$8","v":47.502000800320126},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL61*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.85739129114077872},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL61*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.5946437278964667},null,null,{"$f":"BQ61*[1]Hypothèses!$AC$8","v":15.834000266773375},{"$f":"4*SQRT(BJ61*[1]Hypothèses!$AF$3)","v":122.77462821180193},30.693657052950481]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIAROUME","SOUAKI",997,64,{"$f":"ROUND(I62*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1058},{"$f":"ROUND(J62*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":68},29,{"$f":"ROUND((L62*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M52)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M52*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L62*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M52)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M52*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L62*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M52)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M52*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L62*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M52)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M52*[1]Hypothèses!$J$25,0)","v":32},54,{"$f":"N62*[1]Hypothèses!$H$21","v":900},{"$f":"O62*[1]Hypothèses!$J$21","v":4800},{"$f":"P62*[1]Hypothèses!$L$21","v":5467},{"$f":"Q62*[1]Hypothèses!$N$21","v":101792},112959,{"$f":"(N62*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O52*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P52*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q52*[1]Hypothèses!$M$22)/1000","v":16.809999999999999},null,1,{"$f":"Z62*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB62*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD62*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH62*[1]Hypothèses!$J$21","v":0},14.25,{"$f":"AJ62*[1]Hypothèses!$F$21","v":5130},6570,{"$f":"(Z62*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB52*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD52+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH52*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ52*[1]Hypothèses!$F$21)/1000","v":5.4909999999999997},57,null,{"$f":"(VLOOKUP(E62,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K62)/([1]Hypothèses!$Z$26*1000)","v":15023.893888888892},{"$f":"AP62/[1]Hypothèses!$AC$26","v":3755.9734722222229},{"$f":"(AS62*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K62<[1]Hypothèses!$J$53,1,K62/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU62*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K62<[1]Hypothèses!$J$54,1,K62/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW62*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY62*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K62<[1]Hypothèses!$J$56,1,K62/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51823.893888888895,{"$f":"AQ62/1000+AS62*[1]Hypothèses!$G$37+AU62*[1]Hypothèses!$G$38+AW62*[1]Hypothèses!$G$39+AY62*[1]Hypothèses!$G$40","v":13.355973472222223},{"$f":"0","v":0},119529,{"$f":"(BI62/(VLOOKUP(E62,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":25.732971715281284},{"$f":"(BI62/(VLOOKUP(E62,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.590083564947488},22.300999999999998,{"$f":"BL62*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":21.062055555555553},{"$f":"BL62*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":22.747019999999999},{"$f":"BJ62*[1]Hypothèses!$X$8","v":28.306268886809416},{"$f":"(BI62/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":358.73049219687874},{"$f":"BP62/[1]Hypothèses!$AB$8","v":59.788415366146459},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL62*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.74451290762482314},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL62*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.3847036361918783},null,null,{"$f":"BQ62*[1]Hypothèses!$AC$8","v":19.929471788715485},{"$f":"4*SQRT(BJ62*[1]Hypothèses!$AF$3)","v":137.74035496630094},34.435088741575235]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","YACINE MANDINA",677,54,{"$f":"ROUND(I63*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":718},{"$f":"ROUND(J63*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":57},28,{"$f":"ROUND((L63*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M53)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M53*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L63*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M53)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M53*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L63*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M53)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M53*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L63*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M53)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M53*[1]Hypothèses!$J$25,0)","v":27},45,{"$f":"N63*[1]Hypothèses!$H$21","v":720},{"$f":"O63*[1]Hypothèses!$J$21","v":3840},{"$f":"P63*[1]Hypothèses!$L$21","v":4686},{"$f":"Q63*[1]Hypothèses!$N$21","v":85887},95133,{"$f":"(N63*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O53*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P53*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q53*[1]Hypothèses!$M$22)/1000","v":14.15},null,1,{"$f":"Z63*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB63*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD63*[1]Hypothèses!$J$21","v":0},null,null,1,{"$f":"AH63*[1]Hypothèses!$J$21","v":480},12.5,{"$f":"AJ63*[1]Hypothèses!$F$21","v":4500},5940,{"$f":"(Z63*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB53*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD53+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH53*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ53*[1]Hypothèses!$F$21)/1000","v":4.95},48,null,{"$f":"(VLOOKUP(E63,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K63)/([1]Hypothèses!$Z$26*1000)","v":10195.799444444447},{"$f":"AP63/[1]Hypothèses!$AC$26","v":2548.9498611111117},{"$f":"(AS63*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K63<[1]Hypothèses!$J$53,1,K63/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU63*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K63<[1]Hypothèses!$J$54,1,K63/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW63*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY63*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K63<[1]Hypothèses!$J$56,1,K63/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},45395.799444444448,{"$f":"AQ63/1000+AS63*[1]Hypothèses!$G$37+AU63*[1]Hypothèses!$G$38+AW63*[1]Hypothèses!$G$39+AY63*[1]Hypothèses!$G$40","v":11.94894986111111},{"$f":"0","v":0},101073,{"$f":"(BI63/(VLOOKUP(E63,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":21.759645359524679},{"$f":"(BI63/(VLOOKUP(E63,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.712383740848974},19.100000000000001,{"$f":"BL63*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":18.038888888888888},{"$f":"BL63*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":19.481999999999999},{"$f":"BJ63*[1]Hypothèses!$X$8","v":23.93560989547715},{"$f":"(BI63/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":303.34033613445376},{"$f":"BP63/[1]Hypothèses!$AB$8","v":50.556722689075627},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL63*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.8692870341854021},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL63*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.6167683660060248},null,null,{"$f":"BQ63*[1]Hypothèses!$AC$8","v":16.852240896358541},{"$f":"4*SQRT(BJ63*[1]Hypothèses!$AF$3)","v":126.66077265937689},31.665193164844222]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","YACINE TAMBANA",600,50,{"$f":"ROUND(I64*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J64*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":53},33,{"$f":"ROUND((L64*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M54)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M54*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L64*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M54)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M54*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L64*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M54)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M54*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L64*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M54)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M54*[1]Hypothèses!$J$25,0)","v":26},43,{"$f":"N64*[1]Hypothèses!$H$21","v":720},{"$f":"O64*[1]Hypothèses!$J$21","v":3360},{"$f":"P64*[1]Hypothèses!$L$21","v":4686},{"$f":"Q64*[1]Hypothèses!$N$21","v":82706},91472,{"$f":"(N64*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O54*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P54*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q54*[1]Hypothèses!$M$22)/1000","v":13.61},null,2,{"$f":"Z64*[1]Hypothèses!$J$21","v":960},1,{"$f":"AB64*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD64*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH64*[1]Hypothèses!$J$21","v":0},11.375,{"$f":"AJ64*[1]Hypothèses!$F$21","v":4095},6015,{"$f":"(Z64*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB54*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD54+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH54*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ54*[1]Hypothèses!$F$21)/1000","v":4.5460000000000003},47,null,{"$f":"(VLOOKUP(E64,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K64)/([1]Hypothèses!$Z$26*1000)","v":9045.576944444445},{"$f":"AP64/[1]Hypothèses!$AC$26","v":2261.3942361111112},{"$f":"(AS64*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K64<[1]Hypothèses!$J$53,1,K64/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU64*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K64<[1]Hypothèses!$J$54,1,K64/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW64*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY64*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K64<[1]Hypothèses!$J$56,1,K64/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},44245.576944444445,{"$f":"AQ64/1000+AS64*[1]Hypothèses!$G$37+AU64*[1]Hypothèses!$G$38+AW64*[1]Hypothèses!$G$39+AY64*[1]Hypothèses!$G$40","v":11.661394236111111},{"$f":"0","v":0},97487,{"$f":"(BI64/(VLOOKUP(E64,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":20.987628220830313},{"$f":"(BI64/(VLOOKUP(E64,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":25.764646876457057},18.155999999999999,{"$f":"BL64*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":17.147333333333332},{"$f":"BL64*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":18.519119999999997},{"$f":"BJ64*[1]Hypothèses!$X$8","v":23.086391042913345},{"$f":"(BI64/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":292.57803121248497},{"$f":"BP64/[1]Hypothèses!$AB$8","v":48.763005202080826},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL64*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.91448459754027211},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL64*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.700830347582897},null,null,{"$f":"BQ64*[1]Hypothèses!$AC$8","v":16.254335067360273},{"$f":"4*SQRT(BJ64*[1]Hypothèses!$AF$3)","v":124.39356307564219},31.098390768910548]
[null,null,null,"SOUS TOTAL NS RESIF",{"$nulls":8},{"$f":"SUM(M36:M64)","v":817},{"$nulls":26},{"$f":"SUM(AN36:AN64)","v":1569}]
[]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","DIAGANE SADER",850,57,{"$f":"ROUND(I67*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":902},{"$f":"ROUND(J67*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":60},37,{"$f":"ROUND((L67*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M55)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M55*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L67*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M55)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M55*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L67*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M55)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M55*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L67*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M55)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M55*[1]Hypothèses!$J$25,0)","v":29},48,{"$f":"N67*[1]Hypothèses!$H$21","v":720},{"$f":"O67*[1]Hypothèses!$J$21","v":3840},{"$f":"P67*[1]Hypothèses!$L$21","v":5467},{"$f":"Q67*[1]Hypothèses!$N$21","v":92249},102276,{"$f":"(N67*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O55*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P55*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q55*[1]Hypothèses!$M$22)/1000","v":15.23},null,0,{"$f":"Z67*[1]Hypothèses!$J$21","v":0},2,{"$f":"AB67*[1]Hypothèses!$J$21","v":960},0,{"$f":"AD67*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH67*[1]Hypothèses!$J$21","v":0},12.875,{"$f":"AJ67*[1]Hypothèses!$F$21","v":4635},5595,{"$f":"(Z67*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB55*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD55+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH55*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ55*[1]Hypothèses!$F$21)/1000","v":4.9950000000000001},50,null,{"$f":"(VLOOKUP(E67,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K67)/([1]Hypothèses!$Z$26*1000)","v":9589.2822666666671},{"$f":"AP67/[1]Hypothèses!$AC$26","v":2397.3205666666668},{"$f":"(AS67*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K67<[1]Hypothèses!$J$53,1,K67/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU67*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K67<[1]Hypothèses!$J$54,1,K67/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW67*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY67*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K67<[1]Hypothèses!$J$56,1,K67/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},46389.282266666669,{"$f":"AQ67/1000+AS67*[1]Hypothèses!$G$37+AU67*[1]Hypothèses!$G$38+AW67*[1]Hypothèses!$G$39+AY67*[1]Hypothèses!$G$40","v":11.997320566666668},{"$f":"0","v":0},107871,{"$f":"(BI67/(VLOOKUP(E67,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.223162512018902},{"$f":"(BI67/(VLOOKUP(E67,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":25.279311335793462},20.225000000000001,{"$f":"BL67*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":19.101388888888888},{"$f":"BL67*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":20.6295},{"$f":"BJ67*[1]Hypothèses!$X$8","v":25.545478763220796},{"$f":"(BI67/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":323.74249699879948},{"$f":"BP67/[1]Hypothèses!$AB$8","v":53.957082833133249},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL67*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.82093361448411273},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL67*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.5268368746954302},null,null,{"$f":"BQ67*[1]Hypothèses!$AC$8","v":17.985694277711083},{"$f":"4*SQRT(BJ67*[1]Hypothèses!$AF$3)","v":130.85095818090633},32.712739545226583]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","DRAME IBRA",528,52,{"$f":"ROUND(I68*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":560},{"$f":"ROUND(J68*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":55},28,{"$f":"ROUND((L68*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M56)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M56*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L68*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M56)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M56*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L68*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M56)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M56*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L68*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M56)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M56*[1]Hypothèses!$J$25,0)","v":26},44,{"$f":"N68*[1]Hypothèses!$H$21","v":720},{"$f":"O68*[1]Hypothèses!$J$21","v":3840},{"$f":"P68*[1]Hypothèses!$L$21","v":4686},{"$f":"Q68*[1]Hypothèses!$N$21","v":82706},91952,{"$f":"(N68*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O56*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P56*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q56*[1]Hypothèses!$M$22)/1000","v":13.7},null,1,{"$f":"Z68*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB68*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD68*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH68*[1]Hypothèses!$J$21","v":0},9.75,{"$f":"AJ68*[1]Hypothèses!$F$21","v":3510},4950,{"$f":"(Z68*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB56*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD56+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH56*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ56*[1]Hypothèses!$F$21)/1000","v":3.871},47,null,{"$f":"(VLOOKUP(E68,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K68)/([1]Hypothèses!$Z$26*1000)","v":5953.434666666667},{"$f":"AP68/[1]Hypothèses!$AC$26","v":1488.3586666666667},{"$f":"(AS68*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K68<[1]Hypothèses!$J$53,1,K68/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU68*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K68<[1]Hypothèses!$J$54,1,K68/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW68*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY68*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K68<[1]Hypothèses!$J$56,1,K68/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},41153.434666666668,{"$f":"AQ68/1000+AS68*[1]Hypothèses!$G$37+AU68*[1]Hypothèses!$G$38+AW68*[1]Hypothèses!$G$39+AY68*[1]Hypothèses!$G$40","v":10.888358666666665},{"$f":"0","v":0},96902,{"$f":"(BI68/(VLOOKUP(E68,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":20.861685659163776},{"$f":"(BI68/(VLOOKUP(E68,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":22.708752371453478},17.570999999999998,{"$f":"BL68*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":16.59483333333333},{"$f":"BL68*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":17.922419999999995},{"$f":"BJ68*[1]Hypothèses!$X$8","v":22.947854225080157},{"$f":"(BI68/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":290.82232893157266},{"$f":"BP68/[1]Hypothèses!$AB$8","v":48.470388155262107},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL68*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.94493098588248714},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL68*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.757456934193562},null,null,{"$f":"BQ68*[1]Hypothèses!$AC$8","v":16.156796051754036},{"$f":"4*SQRT(BJ68*[1]Hypothèses!$AF$3)","v":124.01977101570648},31.00494275392662]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","KERE",1114,113,{"$f":"ROUND(I69*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1182},{"$f":"ROUND(J69*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":120},27,{"$f":"ROUND((L69*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M57)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M57*[1]Hypothèses!$G$25,0)","v":9},{"$f":"ROUND((L69*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M57)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M57*[1]Hypothèses!$H$25,0)","v":19},{"$f":"ROUND((L69*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M57)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M57*[1]Hypothèses!$I$25,0)","v":13},{"$f":"ROUND((L69*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M57)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M57*[1]Hypothèses!$J$25,0)","v":55},96,{"$f":"N69*[1]Hypothèses!$H$21","v":1620},{"$f":"O69*[1]Hypothèses!$J$21","v":9120},{"$f":"P69*[1]Hypothèses!$L$21","v":10153},{"$f":"Q69*[1]Hypothèses!$N$21","v":174955},195848,{"$f":"(N69*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O57*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P57*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q57*[1]Hypothèses!$M$22)/1000","v":29.25},null,1,{"$f":"Z69*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB69*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD69*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH69*[1]Hypothèses!$J$21","v":0},13.75,{"$f":"AJ69*[1]Hypothèses!$F$21","v":4950},5910,{"$f":"(Z69*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB57*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD57+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH57*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ57*[1]Hypothèses!$F$21)/1000","v":5.31},98,null,{"$f":"(VLOOKUP(E69,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K69)/([1]Hypothèses!$Z$26*1000)","v":12565.999600000001},{"$f":"AP69/[1]Hypothèses!$AC$26","v":3141.4999000000003},{"$f":"(AS69*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K69<[1]Hypothèses!$J$53,1,K69/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU69*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K69<[1]Hypothèses!$J$54,1,K69/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW69*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY69*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K69<[1]Hypothèses!$J$56,1,K69/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},49365.999600000003,{"$f":"AQ69/1000+AS69*[1]Hypothèses!$G$37+AU69*[1]Hypothèses!$G$38+AW69*[1]Hypothèses!$G$39+AY69*[1]Hypothèses!$G$40","v":12.741499899999999},{"$f":"0","v":0},201758,{"$f":"(BI69/(VLOOKUP(E69,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":43.435759584132057},{"$f":"(BI69/(VLOOKUP(E69,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":47.281505654782258},34.56,{"$f":"BL69*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":32.64},{"$f":"BL69*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":35.251199999999997},{"$f":"BJ69*[1]Hypothèses!$X$8","v":47.779335542545269},{"$f":"(BI69/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":605.51620648259302},{"$f":"BP69/[1]Hypothèses!$AB$8","v":100.91936774709883},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL69*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.48042194308278868},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL69*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.89352649857393163},null,null,{"$f":"BQ69*[1]Hypothèses!$AC$8","v":33.639789249032944},{"$f":"4*SQRT(BJ69*[1]Hypothèses!$AF$3)","v":178.9533928881732},44.7383482220433]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","KEUR AMATH SEUNE",600,70,{"$f":"ROUND(I70*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J70*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":74},28,{"$f":"ROUND((L70*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M58)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M58*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L70*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M58)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M58*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L70*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M58)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M58*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L70*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M58)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M58*[1]Hypothèses!$J$25,0)","v":35},59,{"$f":"N70*[1]Hypothèses!$H$21","v":900},{"$f":"O70*[1]Hypothèses!$J$21","v":5280},{"$f":"P70*[1]Hypothèses!$L$21","v":6248},{"$f":"Q70*[1]Hypothèses!$N$21","v":111335},123763,{"$f":"(N70*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O58*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P58*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q58*[1]Hypothèses!$M$22)/1000","v":18.43},null,1,{"$f":"Z70*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB70*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD70*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH70*[1]Hypothèses!$J$21","v":0},8.375,{"$f":"AJ70*[1]Hypothèses!$F$21","v":3015},3975,{"$f":"(Z70*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB58*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD58+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH58*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ58*[1]Hypothèses!$F$21)/1000","v":3.375},61,null,{"$f":"(VLOOKUP(E70,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K70)/([1]Hypothèses!$Z$26*1000)","v":6772.0319333333337},{"$f":"AP70/[1]Hypothèses!$AC$26","v":1693.0079833333334},{"$f":"(AS70*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K70<[1]Hypothèses!$J$53,1,K70/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU70*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K70<[1]Hypothèses!$J$54,1,K70/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW70*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY70*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K70<[1]Hypothèses!$J$56,1,K70/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},41972.031933333332,{"$f":"AQ70/1000+AS70*[1]Hypothèses!$G$37+AU70*[1]Hypothèses!$G$38+AW70*[1]Hypothèses!$G$39+AY70*[1]Hypothèses!$G$40","v":11.093007983333333},{"$f":"0","v":0},127738,{"$f":"(BI70/(VLOOKUP(E70,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":27.500258020786589},{"$f":"(BI70/(VLOOKUP(E70,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.935095358452092},21.805,{"$f":"BL70*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":20.593611111111112},{"$f":"BL70*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":22.241099999999999},{"$f":"BJ70*[1]Hypothèses!$X$8","v":30.250283822865249},{"$f":"(BI70/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":383.36734693877554},{"$f":"BP70/[1]Hypothèses!$AB$8","v":63.894557823129254},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL70*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.76144839958455302},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL70*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.4162015955384122},null,null,{"$f":"BQ70*[1]Hypothèses!$AC$8","v":21.298185941043084},{"$f":"4*SQRT(BJ70*[1]Hypothèses!$AF$3)","v":142.39167894777256},35.59791973694314]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","Keur S. Diané","KEUR BABOU NDITY",990,57,{"$f":"ROUND(I71*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1051},{"$f":"ROUND(J71*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":60},28,{"$f":"ROUND((L71*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M59)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M59*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L71*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M59)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M59*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L71*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M59)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M59*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L71*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M59)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M59*[1]Hypothèses!$J$25,0)","v":29},48,{"$f":"N71*[1]Hypothèses!$H$21","v":720},{"$f":"O71*[1]Hypothèses!$J$21","v":3840},{"$f":"P71*[1]Hypothèses!$L$21","v":5467},{"$f":"Q71*[1]Hypothèses!$N$21","v":92249},102276,{"$f":"(N71*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O59*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P59*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q59*[1]Hypothèses!$M$22)/1000","v":15.23},null,2,{"$f":"Z71*[1]Hypothèses!$J$21","v":960},1,{"$f":"AB71*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD71*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH71*[1]Hypothèses!$J$21","v":0},15.875,{"$f":"AJ71*[1]Hypothèses!$F$21","v":5715},7635,{"$f":"(Z71*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB59*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD59+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH59*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ59*[1]Hypothèses!$F$21)/1000","v":6.1660000000000004},52,null,{"$f":"(VLOOKUP(E71,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K71)/([1]Hypothèses!$Z$26*1000)","v":11173.321133333333},{"$f":"AP71/[1]Hypothèses!$AC$26","v":2793.3302833333332},{"$f":"(AS71*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K71<[1]Hypothèses!$J$53,1,K71/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU71*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K71<[1]Hypothèses!$J$54,1,K71/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW71*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY71*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K71<[1]Hypothèses!$J$56,1,K71/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},47973.321133333331,{"$f":"AQ71/1000+AS71*[1]Hypothèses!$G$37+AU71*[1]Hypothèses!$G$38+AW71*[1]Hypothèses!$G$39+AY71*[1]Hypothèses!$G$40","v":12.393330283333333},{"$f":"0","v":0},109911,{"$f":"(BI71/(VLOOKUP(E71,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.662346829625289},{"$f":"(BI71/(VLOOKUP(E71,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":25.757380465819313},21.396000000000001,{"$f":"BL71*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":20.207333333333331},{"$f":"BL71*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":21.823920000000001},{"$f":"BJ71*[1]Hypothèses!$X$8","v":26.02858151258782},{"$f":"(BI71/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":329.86494597839135},{"$f":"BP71/[1]Hypothèses!$AB$8","v":54.977490996398558},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL71*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.77600403593854828},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL71*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.4432733123347858},null,null,{"$f":"BQ71*[1]Hypothèses!$AC$8","v":18.325830332132853},{"$f":"4*SQRT(BJ71*[1]Hypothèses!$AF$3)","v":132.08245557433483},33.020613893583707]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","KEUR MOUDIAYE FATIM",987,48,{"$f":"ROUND(I72*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1047},{"$f":"ROUND(J72*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":51},38,{"$f":"ROUND((L72*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M60)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M60*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L72*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M60)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M60*[1]Hypothèses!$H$25,0)","v":6},{"$f":"ROUND((L72*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M60)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M60*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L72*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M60)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M60*[1]Hypothèses!$J$25,0)","v":25},40,{"$f":"N72*[1]Hypothèses!$H$21","v":540},{"$f":"O72*[1]Hypothèses!$J$21","v":2880},{"$f":"P72*[1]Hypothèses!$L$21","v":4686},{"$f":"Q72*[1]Hypothèses!$N$21","v":79525},87631,{"$f":"(N72*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O60*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P60*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q60*[1]Hypothèses!$M$22)/1000","v":13.02},null,2,{"$f":"Z72*[1]Hypothèses!$J$21","v":960},2,{"$f":"AB72*[1]Hypothèses!$J$21","v":960},1,{"$f":"AD72*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH72*[1]Hypothèses!$J$21","v":0},15,{"$f":"AJ72*[1]Hypothèses!$F$21","v":5400},7800,{"$f":"(Z72*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB60*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD60+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH60*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ60*[1]Hypothèses!$F$21)/1000","v":5.9409999999999998},45,null,{"$f":"(VLOOKUP(E72,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K72)/([1]Hypothèses!$Z$26*1000)","v":11130.796600000001},{"$f":"AP72/[1]Hypothèses!$AC$26","v":2782.6991500000004},{"$f":"(AS72*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K72<[1]Hypothèses!$J$53,1,K72/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU72*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K72<[1]Hypothèses!$J$54,1,K72/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW72*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY72*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K72<[1]Hypothèses!$J$56,1,K72/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},47930.796600000001,{"$f":"AQ72/1000+AS72*[1]Hypothèses!$G$37+AU72*[1]Hypothèses!$G$38+AW72*[1]Hypothèses!$G$39+AY72*[1]Hypothèses!$G$40","v":12.382699150000002},{"$f":"0","v":0},95431,{"$f":"(BI72/(VLOOKUP(E72,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":20.54499932034074},{"$f":"(BI72/(VLOOKUP(E72,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":22.364027033086796},18.960999999999999,{"$f":"BL72*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":17.907611111111109},{"$f":"BL72*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":19.340219999999995},{"$f":"BJ72*[1]Hypothèses!$X$8","v":22.599499252374816},{"$f":"(BI72/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":286.4075630252101},{"$f":"BP72/[1]Hypothèses!$AB$8","v":47.734593837535016},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL72*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.87565963572286154},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL72*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.6286206313335307},null,null,{"$f":"BQ72*[1]Hypothèses!$AC$8","v":15.911531279178337},{"$f":"4*SQRT(BJ72*[1]Hypothèses!$AF$3)","v":123.07484348517701},30.768710871294253]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","NDIAYENE KADE",930,103,{"$f":"ROUND(I73*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":987},{"$f":"ROUND(J73*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":109},32,{"$f":"ROUND((L73*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M61)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M61*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L73*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M61)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M61*[1]Hypothèses!$H$25,0)","v":16},{"$f":"ROUND((L73*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M61)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M61*[1]Hypothèses!$I$25,0)","v":12},{"$f":"ROUND((L73*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M61)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M61*[1]Hypothèses!$J$25,0)","v":51},87,{"$f":"N73*[1]Hypothèses!$H$21","v":1440},{"$f":"O73*[1]Hypothèses!$J$21","v":7680},{"$f":"P73*[1]Hypothèses!$L$21","v":9372},{"$f":"Q73*[1]Hypothèses!$N$21","v":162231},180723,{"$f":"(N73*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O61*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P61*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q61*[1]Hypothèses!$M$22)/1000","v":26.95},null,1,{"$f":"Z73*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB73*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD73*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH73*[1]Hypothèses!$J$21","v":0},10.125,{"$f":"AJ73*[1]Hypothèses!$F$21","v":3645},5085,{"$f":"(Z73*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB61*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD61+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH61*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ61*[1]Hypothèses!$F$21)/1000","v":4.0060000000000002},90,null,{"$f":"(VLOOKUP(E73,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K73)/([1]Hypothèses!$Z$26*1000)","v":10492.928600000001},{"$f":"AP73/[1]Hypothèses!$AC$26","v":2623.2321500000003},{"$f":"(AS73*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K73<[1]Hypothèses!$J$53,1,K73/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU73*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K73<[1]Hypothèses!$J$54,1,K73/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW73*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY73*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K73<[1]Hypothèses!$J$56,1,K73/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},47292.928599999999,{"$f":"AQ73/1000+AS73*[1]Hypothèses!$G$37+AU73*[1]Hypothèses!$G$38+AW73*[1]Hypothèses!$G$39+AY73*[1]Hypothèses!$G$40","v":12.223232149999999},{"$f":"0","v":0},185808,{"$f":"(BI73/(VLOOKUP(E73,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.001941022454673},{"$f":"(BI73/(VLOOKUP(E73,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":43.543661231295822},30.956,{"$f":"BL73*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":29.236222222222221},{"$f":"BL73*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":31.575119999999998},{"$f":"BJ73*[1]Hypothèses!$X$8","v":44.002135124700146},{"$f":"(BI73/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":557.64705882352939},{"$f":"BP73/[1]Hypothèses!$AB$8","v":92.941176470588232},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL73*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.53635425613584364},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL73*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.99755381156205825},null,null,{"$f":"BQ73*[1]Hypothèses!$AC$8","v":30.980392156862742},{"$f":"4*SQRT(BJ73*[1]Hypothèses!$AF$3)","v":171.73418726926616},42.93354681731654]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","NIASSENE",1023,82,{"$f":"ROUND(I74*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1086},{"$f":"ROUND(J74*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":87},24,{"$f":"ROUND((L74*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M62)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M62*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L74*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M62)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M62*[1]Hypothèses!$H$25,0)","v":13},{"$f":"ROUND((L74*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M62)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M62*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L74*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M62)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M62*[1]Hypothèses!$J$25,0)","v":40},68,{"$f":"N74*[1]Hypothèses!$H$21","v":1080},{"$f":"O74*[1]Hypothèses!$J$21","v":6240},{"$f":"P74*[1]Hypothèses!$L$21","v":7029},{"$f":"Q74*[1]Hypothèses!$N$21","v":127240},141589,{"$f":"(N74*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O62*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P62*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q62*[1]Hypothèses!$M$22)/1000","v":21.09},null,2,{"$f":"Z74*[1]Hypothèses!$J$21","v":960},1,{"$f":"AB74*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD74*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH74*[1]Hypothèses!$J$21","v":0},11.875,{"$f":"AJ74*[1]Hypothèses!$F$21","v":4275},5715,{"$f":"(Z74*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB62*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD62+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH62*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ62*[1]Hypothèses!$F$21)/1000","v":4.7249999999999996},71,null,{"$f":"(VLOOKUP(E74,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K74)/([1]Hypothèses!$Z$26*1000)","v":11545.410800000001},{"$f":"AP74/[1]Hypothèses!$AC$26","v":2886.3527000000004},{"$f":"(AS74*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K74<[1]Hypothèses!$J$53,1,K74/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU74*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K74<[1]Hypothèses!$J$54,1,K74/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW74*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY74*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K74<[1]Hypothèses!$J$56,1,K74/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},48345.410799999998,{"$f":"AQ74/1000+AS74*[1]Hypothèses!$G$37+AU74*[1]Hypothèses!$G$38+AW74*[1]Hypothèses!$G$39+AY74*[1]Hypothèses!$G$40","v":12.486352699999999},{"$f":"0","v":0},147304,{"$f":"(BI74/(VLOOKUP(E74,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.712552314064318},{"$f":"(BI74/(VLOOKUP(E74,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.52034074967063},25.814999999999998,{"$f":"BL74*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":24.380833333333328},{"$f":"BL74*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":26.331299999999995},{"$f":"BJ74*[1]Hypothèses!$X$8","v":34.883807545470752},{"$f":"(BI74/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":442.08883553421367},{"$f":"BP74/[1]Hypothèses!$AB$8","v":73.681472589035607},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL74*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.6431680167709154},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL74*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1962144408566755},null,null,{"$f":"BQ74*[1]Hypothèses!$AC$8","v":24.560490863011868},{"$f":"4*SQRT(BJ74*[1]Hypothèses!$AF$3)","v":152.9085693155009},38.227142328875225]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE DIOGO",586,68,{"$f":"ROUND(I75*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":622},{"$f":"ROUND(J75*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":72},68,{"$f":"ROUND((L75*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M63)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M63*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L75*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M63)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M63*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L75*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M63)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M63*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L75*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M63)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M63*[1]Hypothèses!$J$25,0)","v":37},57,{"$f":"N75*[1]Hypothèses!$H$21","v":720},{"$f":"O75*[1]Hypothèses!$J$21","v":3840},{"$f":"P75*[1]Hypothèses!$L$21","v":6248},{"$f":"Q75*[1]Hypothèses!$N$21","v":117697},128505,{"$f":"(N75*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O63*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P63*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q63*[1]Hypothèses!$M$22)/1000","v":19.010000000000002},null,1,{"$f":"Z75*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB75*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD75*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH75*[1]Hypothèses!$J$21","v":0},14.625,{"$f":"AJ75*[1]Hypothèses!$F$21","v":5265},6705,{"$f":"(Z75*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB63*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD63+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH63*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ63*[1]Hypothèses!$F$21)/1000","v":5.6260000000000003},60,null,{"$f":"(VLOOKUP(E75,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K75)/([1]Hypothèses!$Z$26*1000)","v":6612.564933333334},{"$f":"AP75/[1]Hypothèses!$AC$26","v":1653.1412333333335},{"$f":"(AS75*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K75<[1]Hypothèses!$J$53,1,K75/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU75*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K75<[1]Hypothèses!$J$54,1,K75/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW75*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY75*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K75<[1]Hypothèses!$J$56,1,K75/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},41812.564933333335,{"$f":"AQ75/1000+AS75*[1]Hypothèses!$G$37+AU75*[1]Hypothèses!$G$38+AW75*[1]Hypothèses!$G$39+AY75*[1]Hypothèses!$G$40","v":11.053141233333331},{"$f":"0","v":0},135210,{"$f":"(BI75/(VLOOKUP(E75,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.108878227235085},{"$f":"(BI75/(VLOOKUP(E75,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.686140720978152},24.636000000000003,{"$f":"BL75*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":23.267333333333337},{"$f":"BL75*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":25.128720000000001},{"$f":"BJ75*[1]Hypothèses!$X$8","v":32.019766049958598},{"$f":"(BI75/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":405.79231692677075},{"$f":"BP75/[1]Hypothèses!$AB$8","v":67.632052821128454},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL75*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.67394797665778439},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL75*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.2534614300501328},null,null,{"$f":"BQ75*[1]Hypothèses!$AC$8","v":22.544017607042818},{"$f":"4*SQRT(BJ75*[1]Hypothèses!$AF$3)","v":146.49707757964279},36.624269394910698]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE KEUR SOULEYMANE",500,34,{"$f":"ROUND(I76*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":531},{"$f":"ROUND(J76*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":36},31,{"$f":"ROUND((L76*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M64)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M64*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L76*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M64)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M64*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L76*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M64)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M64*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L76*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M64)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M64*[1]Hypothèses!$J$25,0)","v":18},28,{"$f":"N76*[1]Hypothèses!$H$21","v":360},{"$f":"O76*[1]Hypothèses!$J$21","v":1920},{"$f":"P76*[1]Hypothèses!$L$21","v":3124},{"$f":"Q76*[1]Hypothèses!$N$21","v":57258},62662,{"$f":"(N76*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O64*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P64*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q64*[1]Hypothèses!$M$22)/1000","v":9.2799999999999994},null,1,{"$f":"Z76*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB76*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD76*[1]Hypothèses!$J$21","v":480},null,null,1,{"$f":"AH76*[1]Hypothèses!$J$21","v":480},7.625,{"$f":"AJ76*[1]Hypothèses!$F$21","v":2745},4665,{"$f":"(Z76*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB64*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD64+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH64*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ64*[1]Hypothèses!$F$21)/1000","v":3.1960000000000002},32,null,{"$f":"(VLOOKUP(E76,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K76)/([1]Hypothèses!$Z$26*1000)","v":5645.1318000000001},{"$f":"AP76/[1]Hypothèses!$AC$26","v":1411.28295},{"$f":"(AS76*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K76<[1]Hypothèses!$J$53,1,K76/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU76*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K76<[1]Hypothèses!$J$54,1,K76/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW76*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY76*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K76<[1]Hypothèses!$J$56,1,K76/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},40845.131800000003,{"$f":"AQ76/1000+AS76*[1]Hypothèses!$G$37+AU76*[1]Hypothèses!$G$38+AW76*[1]Hypothèses!$G$39+AY76*[1]Hypothèses!$G$40","v":10.811282949999999},{"$f":"0","v":0},67327,{"$f":"(BI76/(VLOOKUP(E76,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":14.494589486022161},{"$f":"(BI76/(VLOOKUP(E76,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":15.777921724142416},12.475999999999999,{"$f":"BL76*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":11.782888888888888},{"$f":"BL76*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":12.725519999999998},{"$f":"BJ76*[1]Hypothèses!$X$8","v":15.944048434624378},{"$f":"(BI76/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":202.06182472989195},{"$f":"BP76/[1]Hypothèses!$AB$8","v":33.676970788315323},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL76*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":1.3308257737208382},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL76*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":2.475174398101561},null,null,{"$f":"BQ76*[1]Hypothèses!$AC$8","v":11.22565692943844},{"$f":"4*SQRT(BJ76*[1]Hypothèses!$AF$3)","v":103.37587211847075},25.843968029617688]
[null,null,null,"SOUS TOTAL SALENSOL",{"$nulls":8},{"$f":"SUM(M67:M76)","v":341},{"$nulls":26},{"$f":"SUM(AN67:AN76)","v":606}]
[]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BABADI",830,75,{"$f":"ROUND(I79*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":881},{"$f":"ROUND(J79*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":80},33,{"$f":"ROUND((L79*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M65)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M65*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L79*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M65)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M65*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L79*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M65)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M65*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L79*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M65)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M65*[1]Hypothèses!$J$25,0)","v":38},64,{"$f":"N79*[1]Hypothèses!$H$21","v":1080},{"$f":"O79*[1]Hypothèses!$J$21","v":5280},{"$f":"P79*[1]Hypothèses!$L$21","v":7029},{"$f":"Q79*[1]Hypothèses!$N$21","v":120878},134267,{"$f":"(N79*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O65*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P65*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q65*[1]Hypothèses!$M$22)/1000","v":20.010000000000002},null,1,{"$f":"Z79*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB79*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD79*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH79*[1]Hypothèses!$J$21","v":0},18.125,{"$f":"AJ79*[1]Hypothèses!$F$21","v":6525},7965,{"$f":"(Z79*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB65*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD65+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH65*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ65*[1]Hypothèses!$F$21)/1000","v":6.8860000000000001},67,null,{"$f":"(VLOOKUP(E79,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K79)/([1]Hypothèses!$Z$26*1000)","v":12510.444722222224},{"$f":"AP79/[1]Hypothèses!$AC$26","v":3127.6111805555561},{"$f":"(AS79*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K79<[1]Hypothèses!$J$53,1,K79/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU79*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K79<[1]Hypothèses!$J$54,1,K79/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW79*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY79*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K79<[1]Hypothèses!$J$56,1,K79/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},49310.444722222222,{"$f":"AQ79/1000+AS79*[1]Hypothèses!$G$37+AU79*[1]Hypothèses!$G$38+AW79*[1]Hypothèses!$G$39+AY79*[1]Hypothèses!$G$40","v":12.727611180555558},{"$f":"0","v":0},142232,{"$f":"(BI79/(VLOOKUP(E79,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":30.620619540093934},{"$f":"(BI79/(VLOOKUP(E79,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.590214639205641},26.896000000000001,{"$f":"BL79*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":25.401777777777777},{"$f":"BL79*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":27.433919999999997},{"$f":"BJ79*[1]Hypothèses!$X$8","v":33.682681494103328},{"$f":"(BI79/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":426.86674669867949},{"$f":"BP79/[1]Hypothèses!$AB$8","v":71.144457783113253},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL79*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.61731790425866961},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL79*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1481363693751887},null,null,{"$f":"BQ79*[1]Hypothèses!$AC$8","v":23.71481926103775},{"$f":"4*SQRT(BJ79*[1]Hypothèses!$AF$3)","v":150.25302118267192},37.563255295667979]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","BADIOCOUNDA",600,51,{"$f":"ROUND(I80*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J80*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":54},23,{"$f":"ROUND((L80*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M66)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M66*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L80*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M66)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M66*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L80*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M66)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M66*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L80*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M66)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M66*[1]Hypothèses!$J$25,0)","v":26},44,{"$f":"N80*[1]Hypothèses!$H$21","v":720},{"$f":"O80*[1]Hypothèses!$J$21","v":3840},{"$f":"P80*[1]Hypothèses!$L$21","v":4686},{"$f":"Q80*[1]Hypothèses!$N$21","v":82706},91952,{"$f":"(N80*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O66*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P66*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q66*[1]Hypothèses!$M$22)/1000","v":13.7},null,2,{"$f":"Z80*[1]Hypothèses!$J$21","v":960},1,{"$f":"AB80*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD80*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH80*[1]Hypothèses!$J$21","v":0},11,{"$f":"AJ80*[1]Hypothèses!$F$21","v":3960},5400,{"$f":"(Z80*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB66*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD66+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH66*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ66*[1]Hypothèses!$F$21)/1000","v":4.41},47,null,{"$f":"(VLOOKUP(E80,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K80)/([1]Hypothèses!$Z$26*1000)","v":9045.576944444445},{"$f":"AP80/[1]Hypothèses!$AC$26","v":2261.3942361111112},{"$f":"(AS80*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K80<[1]Hypothèses!$J$53,1,K80/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU80*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K80<[1]Hypothèses!$J$54,1,K80/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW80*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY80*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K80<[1]Hypothèses!$J$56,1,K80/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},44245.576944444445,{"$f":"AQ80/1000+AS80*[1]Hypothèses!$G$37+AU80*[1]Hypothèses!$G$38+AW80*[1]Hypothèses!$G$39+AY80*[1]Hypothèses!$G$40","v":11.661394236111111},{"$f":"0","v":0},97352,{"$f":"(BI80/(VLOOKUP(E80,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":20.958564552753419},{"$f":"(BI80/(VLOOKUP(E80,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":25.728967992828249},18.11,{"$f":"BL80*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":17.103888888888889},{"$f":"BL80*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":18.472199999999997},{"$f":"BJ80*[1]Hypothèses!$X$8","v":23.054421008028761},{"$f":"(BI80/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":292.17286914765907},{"$f":"BP80/[1]Hypothèses!$AB$8","v":48.695478191276514},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL80*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.91680741871569182},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL80*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.7051505130157414},null,null,{"$f":"BQ80*[1]Hypothèses!$AC$8","v":16.231826063758838},{"$f":"4*SQRT(BJ80*[1]Hypothèses!$AF$3)","v":124.30740313213063},31.076850783032658]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BANDOUGA",1200,70,{"$f":"ROUND(I81*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1273},{"$f":"ROUND(J81*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":74},46,{"$f":"ROUND((L81*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M67)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M67*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L81*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M67)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M67*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L81*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M67)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M67*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L81*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M67)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M67*[1]Hypothèses!$J$25,0)","v":36},59,{"$f":"N81*[1]Hypothèses!$H$21","v":900},{"$f":"O81*[1]Hypothèses!$J$21","v":4800},{"$f":"P81*[1]Hypothèses!$L$21","v":6248},{"$f":"Q81*[1]Hypothèses!$N$21","v":114516},126464,{"$f":"(N81*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O67*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P67*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q67*[1]Hypothèses!$M$22)/1000","v":18.79},null,2,{"$f":"Z81*[1]Hypothèses!$J$21","v":960},2,{"$f":"AB81*[1]Hypothèses!$J$21","v":960},1,{"$f":"AD81*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH81*[1]Hypothèses!$J$21","v":0},13.25,{"$f":"AJ81*[1]Hypothèses!$F$21","v":4770},7170,{"$f":"(Z81*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB67*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD67+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH67*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ67*[1]Hypothèses!$F$21)/1000","v":5.3109999999999999},64,null,{"$f":"(VLOOKUP(E81,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K81)/([1]Hypothèses!$Z$26*1000)","v":18076.953611111112},{"$f":"AP81/[1]Hypothèses!$AC$26","v":4519.238402777778},{"$f":"(AS81*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K81<[1]Hypothèses!$J$53,1,K81/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU81*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K81<[1]Hypothèses!$J$54,1,K81/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW81*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY81*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K81<[1]Hypothèses!$J$56,1,K81/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},56476.953611111108,{"$f":"AQ81/1000+AS81*[1]Hypothèses!$G$37+AU81*[1]Hypothèses!$G$38+AW81*[1]Hypothèses!$G$39+AY81*[1]Hypothèses!$G$40","v":14.319238402777776},{"$f":"0","v":0},133634,{"$f":"(BI81/(VLOOKUP(E81,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":28.76958681324113},{"$f":"(BI81/(VLOOKUP(E81,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":35.317866184090825},24.100999999999999,{"$f":"BL81*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":22.762055555555555},{"$f":"BL81*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":24.583019999999998},{"$f":"BJ81*[1]Hypothèses!$X$8","v":31.646545494565245},{"$f":"(BI81/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":401.06242496998794},{"$f":"BP81/[1]Hypothèses!$AB$8","v":66.843737494997995},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL81*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.68890844168047716},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL81*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.2812860790305414},null,null,{"$f":"BQ81*[1]Hypothèses!$AC$8","v":22.281245831665998},{"$f":"4*SQRT(BJ81*[1]Hypothèses!$AF$3)","v":145.64079430457122},36.410198576142804]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","DJILOR","BANGALERE",940,74,{"$f":"ROUND(I82*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":998},{"$f":"ROUND(J82*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":79},42,{"$f":"ROUND((L82*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M68)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M68*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L82*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M68)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M68*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L82*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M68)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M68*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L82*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M68)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M68*[1]Hypothèses!$J$25,0)","v":38},63,{"$f":"N82*[1]Hypothèses!$H$21","v":900},{"$f":"O82*[1]Hypothèses!$J$21","v":5280},{"$f":"P82*[1]Hypothèses!$L$21","v":7029},{"$f":"Q82*[1]Hypothèses!$N$21","v":120878},134087,{"$f":"(N82*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O68*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P68*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q68*[1]Hypothèses!$M$22)/1000","v":19.96},null,1,{"$f":"Z82*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB82*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD82*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH82*[1]Hypothèses!$J$21","v":0},10.25,{"$f":"AJ82*[1]Hypothèses!$F$21","v":3690},5130,{"$f":"(Z82*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB68*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD68+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH68*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ68*[1]Hypothèses!$F$21)/1000","v":4.0510000000000002},66,null,{"$f":"(VLOOKUP(E82,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K82)/([1]Hypothèses!$Z$26*1000)","v":10609.871066666668},{"$f":"AP82/[1]Hypothèses!$AC$26","v":2652.4677666666671},{"$f":"(AS82*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K82<[1]Hypothèses!$J$53,1,K82/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU82*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K82<[1]Hypothèses!$J$54,1,K82/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW82*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY82*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K82<[1]Hypothèses!$J$56,1,K82/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},47409.871066666667,{"$f":"AQ82/1000+AS82*[1]Hypothèses!$G$37+AU82*[1]Hypothèses!$G$38+AW82*[1]Hypothèses!$G$39+AY82*[1]Hypothèses!$G$40","v":12.252467766666667},{"$f":"0","v":0},139217,{"$f":"(BI82/(VLOOKUP(E82,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.971530953043317},{"$f":"(BI82/(VLOOKUP(E82,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":32.62517160529854},24.011000000000003,{"$f":"BL82*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":22.677055555555558},{"$f":"BL82*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":24.491220000000002},{"$f":"BJ82*[1]Hypothèses!$X$8","v":32.968684048347654},{"$f":"(BI82/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":417.81812725090043},{"$f":"BP82/[1]Hypothèses!$AB$8","v":69.636354541816743},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL82*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.69149066481784072},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL82*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.2860887006253412},null,null,{"$f":"BQ82*[1]Hypothèses!$AC$8","v":23.212118180605579},{"$f":"4*SQRT(BJ82*[1]Hypothèses!$AF$3)","v":148.65197725243945},37.162994313109863]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BANY",1227,56,{"$f":"ROUND(I83*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1302},{"$f":"ROUND(J83*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":59},30,{"$f":"ROUND((L83*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M69)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M69*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L83*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M69)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M69*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L83*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M69)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M69*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L83*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M69)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M69*[1]Hypothèses!$J$25,0)","v":28},46,{"$f":"N83*[1]Hypothèses!$H$21","v":720},{"$f":"O83*[1]Hypothèses!$J$21","v":3840},{"$f":"P83*[1]Hypothèses!$L$21","v":4686},{"$f":"Q83*[1]Hypothèses!$N$21","v":89068},98314,{"$f":"(N83*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O69*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P69*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q69*[1]Hypothèses!$M$22)/1000","v":14.6},null,2,{"$f":"Z83*[1]Hypothèses!$J$21","v":960},3,{"$f":"AB83*[1]Hypothèses!$J$21","v":1440},1,{"$f":"AD83*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH83*[1]Hypothèses!$J$21","v":0},14.625,{"$f":"AJ83*[1]Hypothèses!$F$21","v":5265},8145,{"$f":"(Z83*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB69*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD69+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH69*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ69*[1]Hypothèses!$F$21)/1000","v":5.8959999999999999},52,null,{"$f":"(VLOOKUP(E83,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K83)/([1]Hypothèses!$Z$26*1000)","v":18488.761666666669},{"$f":"AP83/[1]Hypothèses!$AC$26","v":4622.1904166666673},{"$f":"(AS83*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K83<[1]Hypothèses!$J$53,1,K83/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU83*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K83<[1]Hypothèses!$J$54,1,K83/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW83*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY83*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K83<[1]Hypothèses!$J$56,1,K83/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},56888.761666666673,{"$f":"AQ83/1000+AS83*[1]Hypothèses!$G$37+AU83*[1]Hypothèses!$G$38+AW83*[1]Hypothèses!$G$39+AY83*[1]Hypothèses!$G$40","v":14.422190416666668},{"$f":"0","v":0},106459,{"$f":"(BI83/(VLOOKUP(E83,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":22.919178072577619},{"$f":"(BI83/(VLOOKUP(E83,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":28.135839053625016},20.495999999999999,{"$f":"BL83*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":19.35733333333333},{"$f":"BL83*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":20.905919999999998},{"$f":"BJ83*[1]Hypothèses!$X$8","v":25.211095879835383},{"$f":"(BI83/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":319.50480192076833},{"$f":"BP83/[1]Hypothèses!$AB$8","v":53.250800320128057},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL83*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.81007915461266489},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL83*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.5066488968928122},null,null,{"$f":"BQ83*[1]Hypothèses!$AC$8","v":17.750266773376019},{"$f":"4*SQRT(BJ83*[1]Hypothèses!$AF$3)","v":129.99173669641476},32.49793417410369]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","KOUSSY","BARY",660,27,{"$f":"ROUND(I84*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":700},{"$f":"ROUND(J84*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":29},28,{"$f":"ROUND((L84*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M70)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M70*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L84*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M70)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M70*[1]Hypothèses!$H$25,0)","v":3},{"$f":"ROUND((L84*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M70)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M70*[1]Hypothèses!$I$25,0)","v":3},{"$f":"ROUND((L84*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M70)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M70*[1]Hypothèses!$J$25,0)","v":15},23,{"$f":"N84*[1]Hypothèses!$H$21","v":360},{"$f":"O84*[1]Hypothèses!$J$21","v":1440},{"$f":"P84*[1]Hypothèses!$L$21","v":2343},{"$f":"Q84*[1]Hypothèses!$N$21","v":47715},51858,{"$f":"(N84*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O70*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P70*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q70*[1]Hypothèses!$M$22)/1000","v":7.66},null,3,{"$f":"Z84*[1]Hypothèses!$J$21","v":1440},1,{"$f":"AB84*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD84*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH84*[1]Hypothèses!$J$21","v":0},11.875,{"$f":"AJ84*[1]Hypothèses!$F$21","v":4275},6675,{"$f":"(Z84*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB70*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD70+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH70*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ70*[1]Hypothèses!$F$21)/1000","v":4.8159999999999998},28,null,{"$f":"(VLOOKUP(E84,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K84)/([1]Hypothèses!$Z$26*1000)","v":9940.1944444444471},{"$f":"AP84/[1]Hypothèses!$AC$26","v":2485.0486111111118},{"$f":"(AS84*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K84<[1]Hypothèses!$J$53,1,K84/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU84*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K84<[1]Hypothèses!$J$54,1,K84/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW84*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY84*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K84<[1]Hypothèses!$J$56,1,K84/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},45140.194444444445,{"$f":"AQ84/1000+AS84*[1]Hypothèses!$G$37+AU84*[1]Hypothèses!$G$38+AW84*[1]Hypothèses!$G$39+AY84*[1]Hypothèses!$G$40","v":11.88504861111111},{"$f":"0","v":0},58533,{"$f":"(BI84/(VLOOKUP(E84,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":12.601360618850316},{"$f":"(BI84/(VLOOKUP(E84,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":15.469571077370942},12.475999999999999,{"$f":"BL84*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":11.782888888888888},{"$f":"BL84*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":12.725519999999998},{"$f":"BJ84*[1]Hypothèses!$X$8","v":13.86149668073535},{"$f":"(BI84/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":175.66926770708284},{"$f":"BP84/[1]Hypothèses!$AB$8","v":29.278211284513805},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL84*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":1.3308257737208382},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL84*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":2.475174398101561},null,null,{"$f":"BQ84*[1]Hypothèses!$AC$8","v":9.7594037615046005},{"$f":"4*SQRT(BJ84*[1]Hypothèses!$AF$3)","v":96.388438918087886},24.097109729521971]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSADOU SANTO",1194,97,{"$f":"ROUND(I85*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1267},{"$f":"ROUND(J85*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":103},37,{"$f":"ROUND((L85*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M71)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M71*[1]Hypothèses!$G$25,0)","v":8},{"$f":"ROUND((L85*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M71)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M71*[1]Hypothèses!$H$25,0)","v":15},{"$f":"ROUND((L85*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M71)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M71*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L85*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M71)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M71*[1]Hypothèses!$J$25,0)","v":48},{"$f":"N85+O85+P85+Q85","v":82},{"$f":"N85*[1]Hypothèses!$H$21","v":1440},{"$f":"O85*[1]Hypothèses!$J$21","v":7200},{"$f":"P85*[1]Hypothèses!$L$21","v":8591},{"$f":"Q85*[1]Hypothèses!$N$21","v":152688},{"$f":"S85+T85+U85+V85","v":169919},{"$f":"(N85*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O71*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P71*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q71*[1]Hypothèses!$M$22)/1000","v":25.33},null,1,{"$f":"Z85*[1]Hypothèses!$J$21","v":480},2,{"$f":"AB85*[1]Hypothèses!$J$21","v":960},0,{"$f":"AD85*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH85*[1]Hypothèses!$J$21","v":0},11.125,{"$f":"AJ85*[1]Hypothèses!$F$21","v":4005},{"$f":"AA85+AC85+AE85+AG85+AI85+AK85","v":5445},{"$f":"(Z85*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB71*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD71+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH71*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ71*[1]Hypothèses!$F$21)/1000","v":4.4550000000000001},{"$f":"R85+AB85+AD85+AH85+Z85","v":85},null,{"$f":"(VLOOKUP(E85,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K85)/([1]Hypothèses!$Z$26*1000)","v":17991.751944444448},{"$f":"AP85/[1]Hypothèses!$AC$26","v":4497.937986111112},{"$f":"(AS85*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K85<[1]Hypothèses!$J$53,1,K85/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU85*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K85<[1]Hypothèses!$J$54,1,K85/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW85*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY85*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K85<[1]Hypothèses!$J$56,1,K85/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},{"$f":"AP85+AR85+AT85+AV85+AX85+AZ85+BB85+BD85","v":56391.751944444448},{"$f":"AQ85/1000+AS85*[1]Hypothèses!$G$37+AU85*[1]Hypothèses!$G$38+AW85*[1]Hypothèses!$G$39+AY85*[1]Hypothèses!$G$40","v":14.29793798611111},{"$f":"0","v":0},{"$f":"W85+AL85","v":175364},{"$f":"(BI85/(VLOOKUP(E85,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.75348954545413},{"$f":"(BI85/(VLOOKUP(E85,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":46.34660554579601},{"$f":"X85+AM85","v":29.784999999999997},{"$f":"BL85*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":28.130277777777774},{"$f":"BL85*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":30.380699999999997},{"$f":"BJ85*[1]Hypothèses!$X$8","v":41.528838499999544},{"$f":"(BI85/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":526.30252100840335},{"$f":"BP85/[1]Hypothèses!$AB$8","v":87.717086834733891},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL85*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.55744107278634147},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL85*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0367727309288259},null,null,{"$f":"BQ85*[1]Hypothèses!$AC$8","v":29.239028944911297},{"$f":"4*SQRT(BJ85*[1]Hypothèses!$AF$3)","v":166.83792366267454},{"$f":"BX85/4","v":41.709480915668635}]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","BISSARY DIOUNKOUA",1215,67,{"$f":"ROUND(I86*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1289},{"$f":"ROUND(J86*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":71},40,{"$f":"ROUND((L86*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M72)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M72*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L86*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M72)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M72*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L86*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M72)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M72*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L86*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M72)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M72*[1]Hypothèses!$J$25,0)","v":34},57,{"$f":"N86*[1]Hypothèses!$H$21","v":900},{"$f":"O86*[1]Hypothèses!$J$21","v":4800},{"$f":"P86*[1]Hypothèses!$L$21","v":6248},{"$f":"Q86*[1]Hypothèses!$N$21","v":108154},120102,{"$f":"(N86*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O72*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P72*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q72*[1]Hypothèses!$M$22)/1000","v":17.89},null,1,{"$f":"Z86*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB86*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD86*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH86*[1]Hypothèses!$J$21","v":0},15.375,{"$f":"AJ86*[1]Hypothèses!$F$21","v":5535},6975,{"$f":"(Z86*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB72*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD72+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH72*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ72*[1]Hypothèses!$F$21)/1000","v":5.8959999999999999},60,null,{"$f":"(VLOOKUP(E86,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K86)/([1]Hypothèses!$Z$26*1000)","v":18304.158055555559},{"$f":"AP86/[1]Hypothèses!$AC$26","v":4576.0395138888898},{"$f":"(AS86*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K86<[1]Hypothèses!$J$53,1,K86/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU86*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K86<[1]Hypothèses!$J$54,1,K86/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW86*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY86*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K86<[1]Hypothèses!$J$56,1,K86/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},56704.158055555556,{"$f":"AQ86/1000+AS86*[1]Hypothèses!$G$37+AU86*[1]Hypothèses!$G$38+AW86*[1]Hypothèses!$G$39+AY86*[1]Hypothèses!$G$40","v":14.376039513888889},{"$f":"0","v":0},127077,{"$f":"(BI86/(VLOOKUP(E86,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":27.357953690424914},{"$f":"(BI86/(VLOOKUP(E86,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":33.584929591838225},23.786000000000001,{"$f":"BL86*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":22.464555555555556},{"$f":"BL86*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":24.26172},{"$f":"BJ86*[1]Hypothèses!$X$8","v":30.093749059467406},{"$f":"(BI86/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":381.38355342136856},{"$f":"BP86/[1]Hypothèses!$AB$8","v":63.563925570228093},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL86*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.69803171415711673},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL86*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.2982542584173495},null,null,{"$f":"BQ86*[1]Hypothèses!$AC$8","v":21.187975190076031},{"$f":"4*SQRT(BJ86*[1]Hypothèses!$AF$3)","v":142.0227872451336},35.5056968112834]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSASSOU DOUMA",926,66,{"$f":"ROUND(I87*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":983},{"$f":"ROUND(J87*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":70},27,{"$f":"ROUND((L87*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M73)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M73*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L87*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M73)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M73*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L87*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M73)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M73*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L87*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M73)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M73*[1]Hypothèses!$J$25,0)","v":33},56,{"$f":"N87*[1]Hypothèses!$H$21","v":900},{"$f":"O87*[1]Hypothèses!$J$21","v":4800},{"$f":"P87*[1]Hypothèses!$L$21","v":6248},{"$f":"Q87*[1]Hypothèses!$N$21","v":104973},116921,{"$f":"(N87*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O73*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P73*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q73*[1]Hypothèses!$M$22)/1000","v":17.440000000000001},null,3,{"$f":"Z87*[1]Hypothèses!$J$21","v":1440},3,{"$f":"AB87*[1]Hypothèses!$J$21","v":1440},1,{"$f":"AD87*[1]Hypothèses!$J$21","v":480},null,null,1,{"$f":"AH87*[1]Hypothèses!$J$21","v":480},18.25,{"$f":"AJ87*[1]Hypothèses!$F$21","v":6570},10410,{"$f":"(Z87*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB73*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD73+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH73*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ73*[1]Hypothèses!$F$21)/1000","v":7.3810000000000002},64,null,{"$f":"(VLOOKUP(E87,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K87)/([1]Hypothèses!$Z$26*1000)","v":13958.873055555558},{"$f":"AP87/[1]Hypothèses!$AC$26","v":3489.7182638888894},{"$f":"(AS87*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K87<[1]Hypothèses!$J$53,1,K87/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU87*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K87<[1]Hypothèses!$J$54,1,K87/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW87*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY87*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K87<[1]Hypothèses!$J$56,1,K87/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},50758.873055555559,{"$f":"AQ87/1000+AS87*[1]Hypothèses!$G$37+AU87*[1]Hypothèses!$G$38+AW87*[1]Hypothèses!$G$39+AY87*[1]Hypothèses!$G$40","v":13.089718263888889},{"$f":"0","v":0},127331,{"$f":"(BI87/(VLOOKUP(E87,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":27.412636443695515},{"$f":"(BI87/(VLOOKUP(E87,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":33.652058750665766},24.821000000000002,{"$f":"BL87*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":23.442055555555555},{"$f":"BL87*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":25.317419999999998},{"$f":"BJ87*[1]Hypothèses!$X$8","v":30.153900088065068},{"$f":"(BI87/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":382.14585834333735},{"$f":"BP87/[1]Hypothèses!$AB$8","v":63.690976390556223},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL87*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.66892479565453355},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL87*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.2441189231181289},null,null,{"$f":"BQ87*[1]Hypothèses!$AC$8","v":21.230325463518739},{"$f":"4*SQRT(BJ87*[1]Hypothèses!$AF$3)","v":142.1646531216808},35.5411632804202]
[null,null,null,"Sud Solar System","KOLDA","KOLDA","THIETTY","DIASSINA",375,63,{"$f":"ROUND(I88*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":398},{"$f":"ROUND(J88*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":67},17,{"$f":"ROUND((L88*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M74)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M74*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L88*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M74)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M74*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L88*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M74)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M74*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L88*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M74)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M74*[1]Hypothèses!$J$25,0)","v":31},53,{"$f":"N88*[1]Hypothèses!$H$21","v":900},{"$f":"O88*[1]Hypothèses!$J$21","v":4800},{"$f":"P88*[1]Hypothèses!$L$21","v":5467},{"$f":"Q88*[1]Hypothèses!$N$21","v":98611},109778,{"$f":"(N88*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O74*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P74*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q74*[1]Hypothèses!$M$22)/1000","v":16.36},null,2,{"$f":"Z88*[1]Hypothèses!$J$21","v":960},1,{"$f":"AB88*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD88*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH88*[1]Hypothèses!$J$21","v":0},10.5,{"$f":"AJ88*[1]Hypothèses!$F$21","v":3780},5700,{"$f":"(Z88*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB74*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD74+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH74*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ74*[1]Hypothèses!$F$21)/1000","v":4.2309999999999999},57,null,{"$f":"(VLOOKUP(E88,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K88)/([1]Hypothèses!$Z$26*1000)","v":8403.3344111111128},{"$f":"AP88/[1]Hypothèses!$AC$26","v":2100.8336027777782},{"$f":"(AS88*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K88<[1]Hypothèses!$J$53,1,K88/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU88*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K88<[1]Hypothèses!$J$54,1,K88/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW88*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY88*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K88<[1]Hypothèses!$J$56,1,K88/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},43603.334411111115,{"$f":"AQ88/1000+AS88*[1]Hypothèses!$G$37+AU88*[1]Hypothèses!$G$38+AW88*[1]Hypothèses!$G$39+AY88*[1]Hypothèses!$G$40","v":11.500833602777778},{"$f":"0","v":0},115478,{"$f":"(BI88/(VLOOKUP(E88,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":24.473739781909515},{"$f":"(BI88/(VLOOKUP(E88,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.663528554606465},20.591000000000001,{"$f":"BL88*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":19.447055555555554},{"$f":"BL88*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":21.00282},{"$f":"BJ88*[1]Hypothèses!$X$8","v":26.921113760100468},{"$f":"(BI88/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":346.57262905162065},{"$f":"BP88/[1]Hypothèses!$AB$8","v":57.762104841936775},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL88*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.80634171982619485},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL88*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.4996977218549405},null,null,{"$f":"BQ88*[1]Hypothèses!$AC$8","v":19.254034947312256},{"$f":"4*SQRT(BJ88*[1]Hypothèses!$AF$3)","v":134.32795266215535},33.581988165538839]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","DIATOUMA",1474,86,{"$f":"ROUND(I89*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1564},{"$f":"ROUND(J89*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":91},26,{"$f":"ROUND((L89*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M75)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M75*[1]Hypothèses!$G$25,0)","v":7},{"$f":"ROUND((L89*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M75)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M75*[1]Hypothèses!$H$25,0)","v":14},{"$f":"ROUND((L89*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M75)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M75*[1]Hypothèses!$I$25,0)","v":10},{"$f":"ROUND((L89*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M75)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M75*[1]Hypothèses!$J$25,0)","v":42},73,{"$f":"N89*[1]Hypothèses!$H$21","v":1260},{"$f":"O89*[1]Hypothèses!$J$21","v":6720},{"$f":"P89*[1]Hypothèses!$L$21","v":7810},{"$f":"Q89*[1]Hypothèses!$N$21","v":133602},149392,{"$f":"(N89*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O75*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P75*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q75*[1]Hypothèses!$M$22)/1000","v":22.31},null,1,{"$f":"Z89*[1]Hypothèses!$J$21","v":480},4,{"$f":"AB89*[1]Hypothèses!$J$21","v":1920},1,{"$f":"AD89*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH89*[1]Hypothèses!$J$21","v":0},18.625,{"$f":"AJ89*[1]Hypothèses!$F$21","v":6705},9585,{"$f":"(Z89*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB75*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD75+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH75*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ75*[1]Hypothèses!$F$21)/1000","v":7.3360000000000003},79,null,{"$f":"(VLOOKUP(E89,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K89)/([1]Hypothèses!$Z$26*1000)","v":22209.23444444445},{"$f":"AP89/[1]Hypothèses!$AC$26","v":5552.3086111111124},{"$f":"(AS89*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K89<[1]Hypothèses!$J$53,1,K89/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU89*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K89<[1]Hypothèses!$J$54,1,K89/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW89*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY89*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K89<[1]Hypothèses!$J$56,1,K89/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},84609.234444444446,{"$f":"AQ89/1000+AS89*[1]Hypothèses!$G$37+AU89*[1]Hypothèses!$G$38+AW89*[1]Hypothèses!$G$39+AY89*[1]Hypothèses!$G$40","v":23.352308611111113},{"$f":"0","v":0},158977,{"$f":"(BI89/(VLOOKUP(E89,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.225590813779689},{"$f":"(BI89/(VLOOKUP(E89,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":42.015717649312357},29.646000000000001,{"$f":"BL89*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":27.999000000000002},{"$f":"BL89*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":30.23892},{"$f":"BJ89*[1]Hypothèses!$X$8","v":37.648149895157658},{"$f":"(BI89/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":477.12184873949582},{"$f":"BP89/[1]Hypothèses!$AB$8","v":79.520308123249308},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL89*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.56005472417665714},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL89*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.041633805259228},null,null,{"$f":"BQ89*[1]Hypothèses!$AC$8","v":26.506769374416436},{"$f":"4*SQRT(BJ89*[1]Hypothèses!$AF$3)","v":158.85164020300039},39.712910050750097]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","DJIDA",730,73,{"$f":"ROUND(I90*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":775},{"$f":"ROUND(J90*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":77},45,{"$f":"ROUND((L90*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M76)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M76*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L90*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M76)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M76*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L90*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M76)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M76*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L90*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M76)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M76*[1]Hypothèses!$J$25,0)","v":37},60,{"$f":"N90*[1]Hypothèses!$H$21","v":900},{"$f":"O90*[1]Hypothèses!$J$21","v":4800},{"$f":"P90*[1]Hypothèses!$L$21","v":6248},{"$f":"Q90*[1]Hypothèses!$N$21","v":117697},129645,{"$f":"(N90*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O76*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P76*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q76*[1]Hypothèses!$M$22)/1000","v":19.239999999999998},null,1,{"$f":"Z90*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB90*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD90*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH90*[1]Hypothèses!$J$21","v":0},21.75,{"$f":"AJ90*[1]Hypothèses!$F$21","v":7830},9270,{"$f":"(Z90*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB76*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD76+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH76*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ76*[1]Hypothèses!$F$21)/1000","v":8.1910000000000007},63,null,{"$f":"(VLOOKUP(E90,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K90)/([1]Hypothèses!$Z$26*1000)","v":8239.128333333334},{"$f":"AP90/[1]Hypothèses!$AC$26","v":2059.7820833333335},{"$f":"(AS90*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K90<[1]Hypothèses!$J$53,1,K90/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU90*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K90<[1]Hypothèses!$J$54,1,K90/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW90*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY90*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K90<[1]Hypothèses!$J$56,1,K90/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},45039.128333333334,{"$f":"AQ90/1000+AS90*[1]Hypothèses!$G$37+AU90*[1]Hypothèses!$G$38+AW90*[1]Hypothèses!$G$39+AY90*[1]Hypothèses!$G$40","v":11.659782083333335},{"$f":"0","v":0},138915,{"$f":"(BI90/(VLOOKUP(E90,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.906514451123154},{"$f":"(BI90/(VLOOKUP(E90,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":32.554398626245693},27.430999999999997,{"$f":"BL90*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":25.907055555555552},{"$f":"BL90*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":27.979619999999993},{"$f":"BJ90*[1]Hypothèses!$X$8","v":32.897165896235471},{"$f":"(BI90/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":416.91176470588232},{"$f":"BP90/[1]Hypothèses!$AB$8","v":69.485294117647058},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL90*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.60527805595644268},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL90*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1257437129785675},null,null,{"$f":"BQ90*[1]Hypothèses!$AC$8","v":23.161764705882351},{"$f":"4*SQRT(BJ90*[1]Hypothèses!$AF$3)","v":148.49065618591655},37.122664046479137]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","DJINANI",600,52,{"$f":"ROUND(I91*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":637},{"$f":"ROUND(J91*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":55},30,{"$f":"ROUND((L91*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M77)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M77*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L91*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M77)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M77*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L91*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M77)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M77*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L91*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M77)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M77*[1]Hypothèses!$J$25,0)","v":27},44,{"$f":"N91*[1]Hypothèses!$H$21","v":720},{"$f":"O91*[1]Hypothèses!$J$21","v":3360},{"$f":"P91*[1]Hypothèses!$L$21","v":4686},{"$f":"Q91*[1]Hypothèses!$N$21","v":85887},94653,{"$f":"(N91*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O77*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P77*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q77*[1]Hypothèses!$M$22)/1000","v":14.06},null,3,{"$f":"Z91*[1]Hypothèses!$J$21","v":1440},2,{"$f":"AB91*[1]Hypothèses!$J$21","v":960},1,{"$f":"AD91*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH91*[1]Hypothèses!$J$21","v":0},15.625,{"$f":"AJ91*[1]Hypothèses!$F$21","v":5625},8505,{"$f":"(Z91*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB77*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD77+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH77*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ77*[1]Hypothèses!$F$21)/1000","v":6.2560000000000002},50,null,{"$f":"(VLOOKUP(E91,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K91)/([1]Hypothèses!$Z$26*1000)","v":9045.576944444445},{"$f":"AP91/[1]Hypothèses!$AC$26","v":2261.3942361111112},{"$f":"(AS91*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K91<[1]Hypothèses!$J$53,1,K91/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU91*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K91<[1]Hypothèses!$J$54,1,K91/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW91*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY91*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K91<[1]Hypothèses!$J$56,1,K91/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},44245.576944444445,{"$f":"AQ91/1000+AS91*[1]Hypothèses!$G$37+AU91*[1]Hypothèses!$G$38+AW91*[1]Hypothèses!$G$39+AY91*[1]Hypothèses!$G$40","v":11.661394236111111},{"$f":"0","v":0},103158,{"$f":"(BI91/(VLOOKUP(E91,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":22.208517566490027},{"$f":"(BI91/(VLOOKUP(E91,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":27.263424276893915},20.316000000000003,{"$f":"BL91*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":19.187333333333335},{"$f":"BL91*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":20.72232},{"$f":"BJ91*[1]Hypothèses!$X$8","v":24.429369323139031},{"$f":"(BI91/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":309.59783913565428},{"$f":"BP91/[1]Hypothèses!$AB$8","v":51.599639855942378},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL91*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.8172564654922807},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL91*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.5199978239178515},null,null,{"$f":"BQ91*[1]Hypothèses!$AC$8","v":17.19987995198079},{"$f":"4*SQRT(BJ91*[1]Hypothèses!$AF$3)","v":127.96052450432425},31.990131126081064]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","FADIOUNGHAR",804,47,{"$f":"ROUND(I92*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":853},{"$f":"ROUND(J92*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":50},22,{"$f":"ROUND((L92*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M78)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M78*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L92*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M78)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M78*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L92*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M78)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M78*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L92*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M78)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M78*[1]Hypothèses!$J$25,0)","v":24},40,{"$f":"N92*[1]Hypothèses!$H$21","v":720},{"$f":"O92*[1]Hypothèses!$J$21","v":3360},{"$f":"P92*[1]Hypothèses!$L$21","v":3905},{"$f":"Q92*[1]Hypothèses!$N$21","v":76344},84329,{"$f":"(N92*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O78*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P78*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q78*[1]Hypothèses!$M$22)/1000","v":12.53},null,1,{"$f":"Z92*[1]Hypothèses!$J$21","v":480},2,{"$f":"AB92*[1]Hypothèses!$J$21","v":960},1,{"$f":"AD92*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH92*[1]Hypothèses!$J$21","v":0},15.625,{"$f":"AJ92*[1]Hypothèses!$F$21","v":5625},7545,{"$f":"(Z92*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB78*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD78+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH78*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ78*[1]Hypothèses!$F$21)/1000","v":6.0759999999999996},44,null,{"$f":"(VLOOKUP(E92,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K92)/([1]Hypothèses!$Z$26*1000)","v":12112.836944444447},{"$f":"AP92/[1]Hypothèses!$AC$26","v":3028.2092361111117},{"$f":"(AS92*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K92<[1]Hypothèses!$J$53,1,K92/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU92*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K92<[1]Hypothèses!$J$54,1,K92/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW92*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY92*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K92<[1]Hypothèses!$J$56,1,K92/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},48912.836944444447,{"$f":"AQ92/1000+AS92*[1]Hypothèses!$G$37+AU92*[1]Hypothèses!$G$38+AW92*[1]Hypothèses!$G$39+AY92*[1]Hypothèses!$G$40","v":12.628209236111113},{"$f":"0","v":0},91874,{"$f":"(BI92/(VLOOKUP(E92,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":19.779225488122151},{"$f":"(BI92/(VLOOKUP(E92,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":24.281198181579242},18.605999999999998,{"$f":"BL92*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":17.572333333333329},{"$f":"BL92*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":18.978119999999997},{"$f":"BJ92*[1]Hypothèses!$X$8","v":21.757148036934367},{"$f":"(BI92/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":275.73229291716683},{"$f":"BP92/[1]Hypothèses!$AB$8","v":45.955382152861141},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL92*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.89236710485548631},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL92*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.6596944958999826},null,null,{"$f":"BQ92*[1]Hypothèses!$AC$8","v":15.318460717620379},{"$f":"4*SQRT(BJ92*[1]Hypothèses!$AF$3)","v":120.75937797075099},30.189844492687747]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","FRANCOUNDA",586,34,{"$f":"ROUND(I93*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":622},{"$f":"ROUND(J93*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":36},33,{"$f":"ROUND((L93*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M79)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M79*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L93*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M79)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M79*[1]Hypothèses!$H$25,0)","v":4},{"$f":"ROUND((L93*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M79)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M79*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L93*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M79)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M79*[1]Hypothèses!$J$25,0)","v":18},28,{"$f":"N93*[1]Hypothèses!$H$21","v":360},{"$f":"O93*[1]Hypothèses!$J$21","v":1920},{"$f":"P93*[1]Hypothèses!$L$21","v":3124},{"$f":"Q93*[1]Hypothèses!$N$21","v":57258},62662,{"$f":"(N93*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O79*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P79*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q79*[1]Hypothèses!$M$22)/1000","v":9.2799999999999994},null,1,{"$f":"Z93*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB93*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD93*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH93*[1]Hypothèses!$J$21","v":0},16.75,{"$f":"AJ93*[1]Hypothèses!$F$21","v":6030},6990,{"$f":"(Z93*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB79*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD79+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH79*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ79*[1]Hypothèses!$F$21)/1000","v":6.39},30,null,{"$f":"(VLOOKUP(E93,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K93)/([1]Hypothèses!$Z$26*1000)","v":8832.5727777777793},{"$f":"AP93/[1]Hypothèses!$AC$26","v":2208.1431944444448},{"$f":"(AS93*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K93<[1]Hypothèses!$J$53,1,K93/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU93*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K93<[1]Hypothèses!$J$54,1,K93/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW93*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY93*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K93<[1]Hypothèses!$J$56,1,K93/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},44032.572777777779,{"$f":"AQ93/1000+AS93*[1]Hypothèses!$G$37+AU93*[1]Hypothèses!$G$38+AW93*[1]Hypothèses!$G$39+AY93*[1]Hypothèses!$G$40","v":11.608143194444445},{"$f":"0","v":0},69652,{"$f":"(BI93/(VLOOKUP(E93,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":14.995130436235325},{"$f":"(BI93/(VLOOKUP(E93,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":18.408189648250403},15.669999999999998,{"$f":"BL93*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":14.799444444444442},{"$f":"BL93*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":15.983399999999998},{"$f":"BJ93*[1]Hypothèses!$X$8","v":16.494643479858858},{"$f":"(BI93/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":209.03961584633853},{"$f":"BP93/[1]Hypothèses!$AB$8","v":34.839935974389753},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL93*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":1.0595649236082438},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL93*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.9706621436321046},null,null,{"$f":"BQ93*[1]Hypothèses!$AC$8","v":11.613311991463251},{"$f":"4*SQRT(BJ93*[1]Hypothèses!$AF$3)","v":105.14565976790283},26.286414941975707]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","GASSEKOU",420,53,{"$f":"ROUND(I94*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":446},{"$f":"ROUND(J94*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":56},29,{"$f":"ROUND((L94*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M80)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M80*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L94*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M80)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M80*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L94*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M80)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M80*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L94*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M80)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M80*[1]Hypothèses!$J$25,0)","v":27},45,{"$f":"N94*[1]Hypothèses!$H$21","v":720},{"$f":"O94*[1]Hypothèses!$J$21","v":3840},{"$f":"P94*[1]Hypothèses!$L$21","v":4686},{"$f":"Q94*[1]Hypothèses!$N$21","v":85887},95133,{"$f":"(N94*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O80*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P80*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q80*[1]Hypothèses!$M$22)/1000","v":14.15},null,1,{"$f":"Z94*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB94*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD94*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH94*[1]Hypothèses!$J$21","v":0},9,{"$f":"AJ94*[1]Hypothèses!$F$21","v":3240},4680,{"$f":"(Z94*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB80*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD80+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH80*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ80*[1]Hypothèses!$F$21)/1000","v":3.601},48,null,{"$f":"(VLOOKUP(E94,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K94)/([1]Hypothèses!$Z$26*1000)","v":6333.32388888889},{"$f":"AP94/[1]Hypothèses!$AC$26","v":1583.3309722222225},{"$f":"(AS94*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K94<[1]Hypothèses!$J$53,1,K94/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU94*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K94<[1]Hypothèses!$J$54,1,K94/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW94*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY94*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K94<[1]Hypothèses!$J$56,1,K94/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},41533.323888888888,{"$f":"AQ94/1000+AS94*[1]Hypothèses!$G$37+AU94*[1]Hypothèses!$G$38+AW94*[1]Hypothèses!$G$39+AY94*[1]Hypothèses!$G$40","v":10.983330972222223},{"$f":"0","v":0},99813,{"$f":"(BI94/(VLOOKUP(E94,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":21.488384457473671},{"$f":"(BI94/(VLOOKUP(E94,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.379380826980089},17.751000000000001,{"$f":"BL94*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":16.764833333333332},{"$f":"BL94*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":18.106020000000001},{"$f":"BJ94*[1]Hypothèses!$X$8","v":23.637222903221041},{"$f":"(BI94/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":299.55882352941177},{"$f":"BP94/[1]Hypothèses!$AB$8","v":49.926470588235297},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL94*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.93534912697544803},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL94*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.7396358397112879},null,null,{"$f":"BQ94*[1]Hypothèses!$AC$8","v":16.642156862745097},{"$f":"4*SQRT(BJ94*[1]Hypothèses!$AF$3)","v":125.86880508214173},31.467201270535433]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","KANDION MANGANA","KANDION MANGANA",700,33,{"$f":"ROUND(I95*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":743},{"$f":"ROUND(J95*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":35},23,{"$f":"ROUND((L95*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M81)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M81*[1]Hypothèses!$G$25,0)","v":2},{"$f":"ROUND((L95*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M81)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M81*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L95*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M81)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M81*[1]Hypothèses!$I$25,0)","v":4},{"$f":"ROUND((L95*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M81)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M81*[1]Hypothèses!$J$25,0)","v":17},28,{"$f":"N95*[1]Hypothèses!$H$21","v":360},{"$f":"O95*[1]Hypothèses!$J$21","v":2400},{"$f":"P95*[1]Hypothèses!$L$21","v":3124},{"$f":"Q95*[1]Hypothèses!$N$21","v":54077},59961,{"$f":"(N95*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O81*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P81*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q81*[1]Hypothèses!$M$22)/1000","v":8.92},null,1,{"$f":"Z95*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB95*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD95*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH95*[1]Hypothèses!$J$21","v":0},12.75,{"$f":"AJ95*[1]Hypothèses!$F$21","v":4590},5550,{"$f":"(Z95*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB81*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD81+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH81*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ81*[1]Hypothèses!$F$21)/1000","v":4.95},30,null,{"$f":"(VLOOKUP(E95,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K95)/([1]Hypothèses!$Z$26*1000)","v":10550.80638888889},{"$f":"AP95/[1]Hypothèses!$AC$26","v":2637.7015972222225},{"$f":"(AS95*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K95<[1]Hypothèses!$J$53,1,K95/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU95*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K95<[1]Hypothèses!$J$54,1,K95/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW95*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY95*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K95<[1]Hypothèses!$J$56,1,K95/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},45750.806388888886,{"$f":"AQ95/1000+AS95*[1]Hypothèses!$G$37+AU95*[1]Hypothèses!$G$38+AW95*[1]Hypothèses!$G$39+AY95*[1]Hypothèses!$G$40","v":12.03770159722222},{"$f":"0","v":0},65511,{"$f":"(BI95/(VLOOKUP(E95,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":14.103629328780398},{"$f":"(BI95/(VLOOKUP(E95,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":17.313772928940043},13.870000000000001,{"$f":"BL95*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":13.099444444444444},{"$f":"BL95*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":14.147400000000001},{"$f":"BJ95*[1]Hypothèses!$X$8","v":15.513992261658439},{"$f":"(BI95/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":196.61164465786314},{"$f":"BP95/[1]Hypothèses!$AB$8","v":32.768607442977192},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL95*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":1.1970715467152977},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL95*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":2.2264077715007264},null,null,{"$f":"BQ95*[1]Hypothèses!$AC$8","v":10.922869147659064},{"$f":"4*SQRT(BJ95*[1]Hypothèses!$AF$3)","v":101.97217184861374},25.493042962153435]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","KANICOUNDA",900,76,{"$f":"ROUND(I96*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":955},{"$f":"ROUND(J96*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":81},32,{"$f":"ROUND((L96*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M82)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M82*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L96*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M82)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M82*[1]Hypothèses!$H$25,0)","v":12},{"$f":"ROUND((L96*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M82)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M82*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L96*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M82)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M82*[1]Hypothèses!$J$25,0)","v":38},65,{"$f":"N96*[1]Hypothèses!$H$21","v":1080},{"$f":"O96*[1]Hypothèses!$J$21","v":5760},{"$f":"P96*[1]Hypothèses!$L$21","v":7029},{"$f":"Q96*[1]Hypothèses!$N$21","v":120878},134747,{"$f":"(N96*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O82*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P82*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q82*[1]Hypothèses!$M$22)/1000","v":20.100000000000001},null,1,{"$f":"Z96*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB96*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD96*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH96*[1]Hypothèses!$J$21","v":0},15.875,{"$f":"AJ96*[1]Hypothèses!$F$21","v":5715},6675,{"$f":"(Z96*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB82*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD82+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH82*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ82*[1]Hypothèses!$F$21)/1000","v":6.0750000000000002},67,null,{"$f":"(VLOOKUP(E96,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K96)/([1]Hypothèses!$Z$26*1000)","v":13561.26527777778},{"$f":"AP96/[1]Hypothèses!$AC$26","v":3390.3163194444451},{"$f":"(AS96*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K96<[1]Hypothèses!$J$53,1,K96/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU96*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K96<[1]Hypothèses!$J$54,1,K96/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW96*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY96*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K96<[1]Hypothèses!$J$56,1,K96/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},50361.265277777784,{"$f":"AQ96/1000+AS96*[1]Hypothèses!$G$37+AU96*[1]Hypothèses!$G$38+AW96*[1]Hypothèses!$G$39+AY96*[1]Hypothèses!$G$40","v":12.990316319444444},{"$f":"0","v":0},141422,{"$f":"(BI96/(VLOOKUP(E96,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":30.446237531632569},{"$f":"(BI96/(VLOOKUP(E96,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.376141337432784},26.175000000000001,{"$f":"BL96*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":24.720833333333335},{"$f":"BL96*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":26.698499999999999},{"$f":"BJ96*[1]Hypothèses!$X$8","v":33.490861284795827},{"$f":"(BI96/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":424.43577430972391},{"$f":"BP96/[1]Hypothèses!$AB$8","v":70.739295718287323},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL96*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.63432215292993988},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL96*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1797622078592196},null,null,{"$f":"BQ96*[1]Hypothèses!$AC$8","v":23.579765239429108},{"$f":"4*SQRT(BJ96*[1]Hypothèses!$AF$3)","v":149.82457077302794},37.456142693256986]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","KEUR ALLASSANE DIALLO",934,86,{"$f":"ROUND(I97*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":991},{"$f":"ROUND(J97*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":91},34,{"$f":"ROUND((L97*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M83)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M83*[1]Hypothèses!$G$25,0)","v":7},{"$f":"ROUND((L97*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M83)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M83*[1]Hypothèses!$H$25,0)","v":13},{"$f":"ROUND((L97*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M83)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M83*[1]Hypothèses!$I$25,0)","v":10},{"$f":"ROUND((L97*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M83)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M83*[1]Hypothèses!$J$25,0)","v":43},73,{"$f":"N97*[1]Hypothèses!$H$21","v":1260},{"$f":"O97*[1]Hypothèses!$J$21","v":6240},{"$f":"P97*[1]Hypothèses!$L$21","v":7810},{"$f":"Q97*[1]Hypothèses!$N$21","v":136783},152093,{"$f":"(N97*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O83*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P83*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q83*[1]Hypothèses!$M$22)/1000","v":22.67},null,1,{"$f":"Z97*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB97*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD97*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH97*[1]Hypothèses!$J$21","v":0},10.25,{"$f":"AJ97*[1]Hypothèses!$F$21","v":3690},4650,{"$f":"(Z97*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB83*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD83+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH83*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ83*[1]Hypothèses!$F$21)/1000","v":4.05},75,null,{"$f":"(VLOOKUP(E97,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K97)/([1]Hypothèses!$Z$26*1000)","v":10535.453133333334},{"$f":"AP97/[1]Hypothèses!$AC$26","v":2633.8632833333336},{"$f":"(AS97*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K97<[1]Hypothèses!$J$53,1,K97/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU97*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K97<[1]Hypothèses!$J$54,1,K97/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW97*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY97*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K97<[1]Hypothèses!$J$56,1,K97/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},47335.453133333336,{"$f":"AQ97/1000+AS97*[1]Hypothèses!$G$37+AU97*[1]Hypothèses!$G$38+AW97*[1]Hypothèses!$G$39+AY97*[1]Hypothèses!$G$40","v":12.233863283333333},{"$f":"0","v":0},156743,{"$f":"(BI97/(VLOOKUP(E97,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":33.744640928714659},{"$f":"(BI97/(VLOOKUP(E97,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":36.732347866491224},26.720000000000002,{"$f":"BL97*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":25.235555555555553},{"$f":"BL97*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":27.2544},{"$f":"BJ97*[1]Hypothèses!$X$8","v":37.11910502158613},{"$f":"(BI97/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":470.4171668667467},{"$f":"BP97/[1]Hypothèses!$AB$8","v":78.402861144457788},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL97*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.62138407009510399},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL97*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1556989442632888},null,null,{"$f":"BQ97*[1]Hypothèses!$AC$8","v":26.134287048152594},{"$f":"4*SQRT(BJ97*[1]Hypothèses!$AF$3)","v":157.73157218490769},39.432893046226923]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","NIAGHA","KITIM",1300,66,{"$f":"ROUND(I98*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1380},{"$f":"ROUND(J98*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":70},10,{"$f":"ROUND((L98*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M84)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M84*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L98*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M84)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M84*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L98*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M84)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M84*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L98*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M84)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M84*[1]Hypothèses!$J$25,0)","v":32},55,{"$f":"N98*[1]Hypothèses!$H$21","v":900},{"$f":"O98*[1]Hypothèses!$J$21","v":5280},{"$f":"P98*[1]Hypothèses!$L$21","v":5467},{"$f":"Q98*[1]Hypothèses!$N$21","v":101792},113439,{"$f":"(N98*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O84*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P84*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q84*[1]Hypothèses!$M$22)/1000","v":16.899999999999999},null,1,{"$f":"Z98*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB98*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD98*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH98*[1]Hypothèses!$J$21","v":0},18,{"$f":"AJ98*[1]Hypothèses!$F$21","v":6480},7440,{"$f":"(Z98*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB84*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD84+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH84*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ84*[1]Hypothèses!$F$21)/1000","v":6.84},57,null,{"$f":"(VLOOKUP(E98,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K98)/([1]Hypothèses!$Z$26*1000)","v":19596.383333333339},{"$f":"AP98/[1]Hypothèses!$AC$26","v":4899.0958333333347},{"$f":"(AS98*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K98<[1]Hypothèses!$J$53,1,K98/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU98*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K98<[1]Hypothèses!$J$54,1,K98/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW98*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY98*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K98<[1]Hypothèses!$J$56,1,K98/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},57996.383333333339,{"$f":"AQ98/1000+AS98*[1]Hypothèses!$G$37+AU98*[1]Hypothèses!$G$38+AW98*[1]Hypothèses!$G$39+AY98*[1]Hypothèses!$G$40","v":14.699095833333333},{"$f":"0","v":0},120879,{"$f":"(BI98/(VLOOKUP(E98,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.023608396050214},{"$f":"(BI98/(VLOOKUP(E98,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":31.946872401235574},23.74,{"$f":"BL98*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":22.421111111111109},{"$f":"BL98*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":24.214799999999997},{"$f":"BJ98*[1]Hypothèses!$X$8","v":28.625969235655237},{"$f":"(BI98/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":362.7821128451381},{"$f":"BP98/[1]Hypothèses!$AB$8","v":60.463685474189681},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL98*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.69938426086525607},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL98*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.3007698311168945},null,null,{"$f":"BQ98*[1]Hypothèses!$AC$8","v":20.154561824729893},{"$f":"4*SQRT(BJ98*[1]Hypothèses!$AF$3)","v":138.51601350833016},34.62900337708254]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","Mangarounkou","KOGNARA",2365,82,{"$f":"ROUND(I99*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":2510},{"$f":"ROUND(J99*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":87},41,{"$f":"ROUND((L99*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M85)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M85*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L99*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M85)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M85*[1]Hypothèses!$H$25,0)","v":12},{"$f":"ROUND((L99*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M85)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M85*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L99*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M85)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M85*[1]Hypothèses!$J$25,0)","v":42},69,{"$f":"N99*[1]Hypothèses!$H$21","v":1080},{"$f":"O99*[1]Hypothèses!$J$21","v":5760},{"$f":"P99*[1]Hypothèses!$L$21","v":7029},{"$f":"Q99*[1]Hypothèses!$N$21","v":133602},147471,{"$f":"(N99*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O85*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P85*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q85*[1]Hypothèses!$M$22)/1000","v":21.9},null,2,{"$f":"Z99*[1]Hypothèses!$J$21","v":960},2,{"$f":"AB99*[1]Hypothèses!$J$21","v":960},1,{"$f":"AD99*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH99*[1]Hypothèses!$J$21","v":0},16.5,{"$f":"AJ99*[1]Hypothèses!$F$21","v":5940},8340,{"$f":"(Z99*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB85*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD85+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH85*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ85*[1]Hypothèses!$F$21)/1000","v":6.4809999999999999},74,null,{"$f":"(VLOOKUP(E99,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K99)/([1]Hypothèses!$Z$26*1000)","v":35642.697222222225},{"$f":"AP99/[1]Hypothèses!$AC$26","v":8910.6743055555562},{"$f":"(AS99*[1]Hypothèses!$I$37)*1000","v":36000},{"$f":"ROUND(IF(K99<[1]Hypothèses!$J$53,1,K99/[1]Hypothèses!$J$53),0)","v":3},{"$f":"(AU99*[1]Hypothèses!$I$38)*1000","v":36000},{"$f":"ROUND(IF(K99<[1]Hypothèses!$J$54,1,K99/[1]Hypothèses!$J$54),0)","v":3},{"$f":"(AW99*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY99*[1]Hypothèses!$I$40)*1000","v":8000},{"$f":"ROUND(IF(K99<[1]Hypothèses!$J$56,1,K99/[1]Hypothèses!$J$56),0)","v":5},{"$nulls":6},125242.69722222222,{"$f":"AQ99/1000+AS99*[1]Hypothèses!$G$37+AU99*[1]Hypothèses!$G$38+AW99*[1]Hypothèses!$G$39+AY99*[1]Hypothèses!$G$40","v":35.110674305555563},{"$f":"0","v":0},155811,{"$f":"(BI99/(VLOOKUP(E99,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":33.543993975768991},{"$f":"(BI99/(VLOOKUP(E99,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":41.178981756210064},28.381,{"$f":"BL99*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":26.804277777777777},{"$f":"BL99*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":28.948620000000002},{"$f":"BJ99*[1]Hypothèses!$X$8","v":36.898393373345897},{"$f":"(BI99/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":467.62004801920773},{"$f":"BP99/[1]Hypothèses!$AB$8","v":77.936674669867955},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL99*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.5850175241514104},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL99*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0880615831265661},null,null,{"$f":"BQ99*[1]Hypothèses!$AC$8","v":25.978891556622649},{"$f":"4*SQRT(BJ99*[1]Hypothèses!$AF$3)","v":157.26193397785417},39.315483494463543]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SANSAMBA","KOOLING",811,39,{"$f":"ROUND(I100*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":861},{"$f":"ROUND(J100*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":41},27,{"$f":"ROUND((L100*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M86)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M86*[1]Hypothèses!$G$25,0)","v":3},{"$f":"ROUND((L100*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M86)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M86*[1]Hypothèses!$H$25,0)","v":5},{"$f":"ROUND((L100*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M86)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M86*[1]Hypothèses!$I$25,0)","v":5},{"$f":"ROUND((L100*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M86)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M86*[1]Hypothèses!$J$25,0)","v":20},33,{"$f":"N100*[1]Hypothèses!$H$21","v":540},{"$f":"O100*[1]Hypothèses!$J$21","v":2400},{"$f":"P100*[1]Hypothèses!$L$21","v":3905},{"$f":"Q100*[1]Hypothèses!$N$21","v":63620},70465,{"$f":"(N100*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O86*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P86*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q86*[1]Hypothèses!$M$22)/1000","v":10.5},null,1,{"$f":"Z100*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB100*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD100*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH100*[1]Hypothèses!$J$21","v":0},20.25,{"$f":"AJ100*[1]Hypothèses!$F$21","v":7290},8250,{"$f":"(Z100*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB86*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD86+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH86*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ86*[1]Hypothèses!$F$21)/1000","v":7.65},35,null,{"$f":"(VLOOKUP(E100,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K100)/([1]Hypothèses!$Z$26*1000)","v":12226.439166666669},{"$f":"AP100/[1]Hypothèses!$AC$26","v":3056.6097916666672},{"$f":"(AS100*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K100<[1]Hypothèses!$J$53,1,K100/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU100*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K100<[1]Hypothèses!$J$54,1,K100/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW100*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY100*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K100<[1]Hypothèses!$J$56,1,K100/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},49026.439166666671,{"$f":"AQ100/1000+AS100*[1]Hypothèses!$G$37+AU100*[1]Hypothèses!$G$38+AW100*[1]Hypothèses!$G$39+AY100*[1]Hypothèses!$G$40","v":12.656609791666666},{"$f":"0","v":0},78715,{"$f":"(BI100/(VLOOKUP(E100,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":16.946271353130758},{"$f":"(BI100/(VLOOKUP(E100,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":20.803432035864446},18.149999999999999,{"$f":"BL100*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":17.141666666666666},{"$f":"BL100*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":18.512999999999998},{"$f":"BJ100*[1]Hypothèses!$X$8","v":18.640898488443835},{"$f":"(BI100/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":236.23949579831935},{"$f":"BP100/[1]Hypothèses!$AB$8","v":39.373249299719895},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL100*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.91478690649813665},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL100*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.70139260554904},null,null,{"$f":"BQ100*[1]Hypothèses!$AC$8","v":13.124416433239965},{"$f":"4*SQRT(BJ100*[1]Hypothèses!$AF$3)","v":111.77722014451891},27.944305036129727]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","LAMEL",1100,52,{"$f":"ROUND(I101*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1167},{"$f":"ROUND(J101*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":55},38,{"$f":"ROUND((L101*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M87)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M87*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L101*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M87)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M87*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L101*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M87)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M87*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L101*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M87)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M87*[1]Hypothèses!$J$25,0)","v":27},44,{"$f":"N101*[1]Hypothèses!$H$21","v":720},{"$f":"O101*[1]Hypothèses!$J$21","v":3360},{"$f":"P101*[1]Hypothèses!$L$21","v":4686},{"$f":"Q101*[1]Hypothèses!$N$21","v":85887},94653,{"$f":"(N101*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O87*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P87*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q87*[1]Hypothèses!$M$22)/1000","v":14.06},null,2,{"$f":"Z101*[1]Hypothèses!$J$21","v":960},1,{"$f":"AB101*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD101*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH101*[1]Hypothèses!$J$21","v":0},24.25,{"$f":"AJ101*[1]Hypothèses!$F$21","v":8730},10650,{"$f":"(Z101*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB87*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD87+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH87*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ87*[1]Hypothèses!$F$21)/1000","v":9.1809999999999992},48,null,{"$f":"(VLOOKUP(E101,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K101)/([1]Hypothèses!$Z$26*1000)","v":16571.72416666667},{"$f":"AP101/[1]Hypothèses!$AC$26","v":4142.9310416666676},{"$f":"(AS101*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K101<[1]Hypothèses!$J$53,1,K101/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU101*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K101<[1]Hypothèses!$J$54,1,K101/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW101*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY101*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K101<[1]Hypothèses!$J$56,1,K101/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},53371.724166666667,{"$f":"AQ101/1000+AS101*[1]Hypothèses!$G$37+AU101*[1]Hypothèses!$G$38+AW101*[1]Hypothèses!$G$39+AY101*[1]Hypothèses!$G$40","v":13.742931041666667},{"$f":"0","v":0},105303,{"$f":"(BI101/(VLOOKUP(E101,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":22.670306959267332},{"$f":"(BI101/(VLOOKUP(E101,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":27.830322094551658},23.241,{"$f":"BL101*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":21.949833333333331},{"$f":"BL101*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":23.705819999999999},{"$f":"BJ101*[1]Hypothèses!$X$8","v":24.937337655194067},{"$f":"(BI101/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":316.03541416566628},{"$f":"BP101/[1]Hypothèses!$AB$8","v":52.672569027611047},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL101*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.71440051430408247},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL101*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.328698239779488},null,null,{"$f":"BQ101*[1]Hypothèses!$AC$8","v":17.557523009203681},{"$f":"4*SQRT(BJ101*[1]Hypothèses!$AF$3)","v":129.2840435433879},32.321010885846974]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","MANSABANG",750,62,{"$f":"ROUND(I102*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":796},{"$f":"ROUND(J102*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":66},23,{"$f":"ROUND((L102*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M88)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M88*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L102*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M88)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M88*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L102*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M88)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M88*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L102*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M88)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M88*[1]Hypothèses!$J$25,0)","v":31},53,{"$f":"N102*[1]Hypothèses!$H$21","v":900},{"$f":"O102*[1]Hypothèses!$J$21","v":4800},{"$f":"P102*[1]Hypothèses!$L$21","v":5467},{"$f":"Q102*[1]Hypothèses!$N$21","v":98611},109778,{"$f":"(N102*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O88*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P88*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q88*[1]Hypothèses!$M$22)/1000","v":16.36},null,1,{"$f":"Z102*[1]Hypothèses!$J$21","v":480},2,{"$f":"AB102*[1]Hypothèses!$J$21","v":960},1,{"$f":"AD102*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH102*[1]Hypothèses!$J$21","v":0},12.75,{"$f":"AJ102*[1]Hypothèses!$F$21","v":4590},6510,{"$f":"(Z102*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB88*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD88+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH88*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ88*[1]Hypothèses!$F$21)/1000","v":5.0410000000000004},57,null,{"$f":"(VLOOKUP(E102,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K102)/([1]Hypothèses!$Z$26*1000)","v":11303.421111111113},{"$f":"AP102/[1]Hypothèses!$AC$26","v":2825.8552777777782},{"$f":"(AS102*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K102<[1]Hypothèses!$J$53,1,K102/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU102*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K102<[1]Hypothèses!$J$54,1,K102/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW102*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY102*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K102<[1]Hypothèses!$J$56,1,K102/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},48103.421111111114,{"$f":"AQ102/1000+AS102*[1]Hypothèses!$G$37+AU102*[1]Hypothèses!$G$38+AW102*[1]Hypothèses!$G$39+AY102*[1]Hypothèses!$G$40","v":12.42585527777778},{"$f":"0","v":0},116288,{"$f":"(BI102/(VLOOKUP(E102,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":25.035228395005646},{"$f":"(BI102/(VLOOKUP(E102,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":30.733526069829189},21.401,{"$f":"BL102*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":20.212055555555555},{"$f":"BL102*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":21.82902},{"$f":"BJ102*[1]Hypothèses!$X$8","v":27.538751234506211},{"$f":"(BI102/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":349.00360144057623},{"$f":"BP102/[1]Hypothèses!$AB$8","v":58.167266906762706},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL102*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.77582273505636079},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL102*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.4429361147009521},null,null,{"$f":"BQ102*[1]Hypothèses!$AC$8","v":19.389088968920902},{"$f":"4*SQRT(BJ102*[1]Hypothèses!$AF$3)","v":135.86012362378361},33.965030905945902]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","MEDINA DIOGOYE",780,52,{"$f":"ROUND(I103*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":828},{"$f":"ROUND(J103*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":55},34,{"$f":"ROUND((L103*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M89)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M89*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L103*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M89)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M89*[1]Hypothèses!$H$25,0)","v":7},{"$f":"ROUND((L103*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M89)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M89*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L103*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M89)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M89*[1]Hypothèses!$J$25,0)","v":27},44,{"$f":"N103*[1]Hypothèses!$H$21","v":720},{"$f":"O103*[1]Hypothèses!$J$21","v":3360},{"$f":"P103*[1]Hypothèses!$L$21","v":4686},{"$f":"Q103*[1]Hypothèses!$N$21","v":85887},94653,{"$f":"(N103*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O89*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P89*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q89*[1]Hypothèses!$M$22)/1000","v":14.06},null,1,{"$f":"Z103*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB103*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD103*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH103*[1]Hypothèses!$J$21","v":0},12.25,{"$f":"AJ103*[1]Hypothèses!$F$21","v":4410},5850,{"$f":"(Z103*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB89*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD89+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH89*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ89*[1]Hypothèses!$F$21)/1000","v":4.7709999999999999},47,null,{"$f":"(VLOOKUP(E103,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K103)/([1]Hypothèses!$Z$26*1000)","v":8802.5784000000003},{"$f":"AP103/[1]Hypothèses!$AC$26","v":2200.6446000000001},{"$f":"(AS103*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K103<[1]Hypothèses!$J$53,1,K103/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU103*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K103<[1]Hypothèses!$J$54,1,K103/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW103*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY103*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K103<[1]Hypothèses!$J$56,1,K103/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},45602.578399999999,{"$f":"AQ103/1000+AS103*[1]Hypothèses!$G$37+AU103*[1]Hypothèses!$G$38+AW103*[1]Hypothèses!$G$39+AY103*[1]Hypothèses!$G$40","v":11.8006446},{"$f":"0","v":0},100503,{"$f":"(BI103/(VLOOKUP(E103,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":21.636932094311128},{"$f":"(BI103/(VLOOKUP(E103,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.552638124994211},18.831,{"$f":"BL103*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":17.784833333333331},{"$f":"BL103*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":19.207619999999999},{"$f":"BJ103*[1]Hypothèses!$X$8","v":23.800625303742244},{"$f":"(BI103/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":301.62965186074427},{"$f":"BP103/[1]Hypothèses!$AB$8","v":50.271608643457377},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL103*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.88170476092300898},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL103*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.6398638304240389},null,null,{"$f":"BQ103*[1]Hypothèses!$AC$8","v":16.757202881152459},{"$f":"4*SQRT(BJ103*[1]Hypothèses!$AF$3)","v":126.30311672517708},31.575779181294269]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","MISSIRA KABADA",788,78,{"$f":"ROUND(I104*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":836},{"$f":"ROUND(J104*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":83},20,{"$f":"ROUND((L104*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M90)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M90*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L104*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M90)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M90*[1]Hypothèses!$H$25,0)","v":13},{"$f":"ROUND((L104*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M90)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M90*[1]Hypothèses!$I$25,0)","v":9},{"$f":"ROUND((L104*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M90)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M90*[1]Hypothèses!$J$25,0)","v":38},66,{"$f":"N104*[1]Hypothèses!$H$21","v":1080},{"$f":"O104*[1]Hypothèses!$J$21","v":6240},{"$f":"P104*[1]Hypothèses!$L$21","v":7029},{"$f":"Q104*[1]Hypothèses!$N$21","v":120878},135227,{"$f":"(N104*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O90*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P90*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q90*[1]Hypothèses!$M$22)/1000","v":20.190000000000001},null,1,{"$f":"Z104*[1]Hypothèses!$J$21","v":480},4,{"$f":"AB104*[1]Hypothèses!$J$21","v":1920},1,{"$f":"AD104*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH104*[1]Hypothèses!$J$21","v":0},13.875,{"$f":"AJ104*[1]Hypothèses!$F$21","v":4995},7875,{"$f":"(Z104*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB90*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD90+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH90*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ90*[1]Hypothèses!$F$21)/1000","v":5.6260000000000003},72,null,{"$f":"(VLOOKUP(E104,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K104)/([1]Hypothèses!$Z$26*1000)","v":11871.432222222224},{"$f":"AP104/[1]Hypothèses!$AC$26","v":2967.8580555555559},{"$f":"(AS104*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K104<[1]Hypothèses!$J$53,1,K104/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU104*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K104<[1]Hypothèses!$J$54,1,K104/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW104*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY104*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K104<[1]Hypothèses!$J$56,1,K104/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},48671.432222222225,{"$f":"AQ104/1000+AS104*[1]Hypothèses!$G$37+AU104*[1]Hypothèses!$G$38+AW104*[1]Hypothèses!$G$39+AY104*[1]Hypothèses!$G$40","v":12.567858055555556},{"$f":"0","v":0},143102,{"$f":"(BI104/(VLOOKUP(E104,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":30.807918734367242},{"$f":"(BI104/(VLOOKUP(E104,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.820145222591293},25.816000000000003,{"$f":"BL104*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":24.381777777777778},{"$f":"BL104*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":26.332320000000003},{"$f":"BJ104*[1]Hypothèses!$X$8","v":33.888710607803965},{"$f":"(BI104/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":429.47779111644661},{"$f":"BP104/[1]Hypothèses!$AB$8","v":71.579631852741102},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL104*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.64314310322827628},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL104*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1961681046914732},null,null,{"$f":"BQ104*[1]Hypothèses!$AC$8","v":23.859877284247034},{"$f":"4*SQRT(BJ104*[1]Hypothèses!$AF$3)","v":150.71185197081974},37.677962992704934]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","BOGHAL","NDIOLOFENE",2204,80,{"$f":"ROUND(I105*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":2339},{"$f":"ROUND(J105*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":85},69,{"$f":"ROUND((L105*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M91)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M91*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L105*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M91)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M91*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L105*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M91)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M91*[1]Hypothèses!$I$25,0)","v":10},{"$f":"ROUND((L105*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M91)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M91*[1]Hypothèses!$J$25,0)","v":43},68,{"$f":"N105*[1]Hypothèses!$H$21","v":900},{"$f":"O105*[1]Hypothèses!$J$21","v":4800},{"$f":"P105*[1]Hypothèses!$L$21","v":7810},{"$f":"Q105*[1]Hypothèses!$N$21","v":136783},150293,{"$f":"(N105*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O91*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P91*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q91*[1]Hypothèses!$M$22)/1000","v":22.3},null,1,{"$f":"Z105*[1]Hypothèses!$J$21","v":480},2,{"$f":"AB105*[1]Hypothèses!$J$21","v":960},1,{"$f":"AD105*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH105*[1]Hypothèses!$J$21","v":0},14.25,{"$f":"AJ105*[1]Hypothèses!$F$21","v":5130},7050,{"$f":"(Z105*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB91*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD91+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH91*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ91*[1]Hypothèses!$F$21)/1000","v":5.5810000000000004},72,null,{"$f":"(VLOOKUP(E105,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K105)/([1]Hypothèses!$Z$26*1000)","v":33214.449722222227},{"$f":"AP105/[1]Hypothèses!$AC$26","v":8303.6124305555568},{"$f":"(AS105*[1]Hypothèses!$I$37)*1000","v":24000},{"$f":"ROUND(IF(K105<[1]Hypothèses!$J$53,1,K105/[1]Hypothèses!$J$53),0)","v":2},{"$f":"(AU105*[1]Hypothèses!$I$38)*1000","v":24000},{"$f":"ROUND(IF(K105<[1]Hypothèses!$J$54,1,K105/[1]Hypothèses!$J$54),0)","v":2},{"$f":"(AW105*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY105*[1]Hypothèses!$I$40)*1000","v":8000},{"$f":"ROUND(IF(K105<[1]Hypothèses!$J$56,1,K105/[1]Hypothèses!$J$56),0)","v":5},{"$nulls":6},98814.449722222227,{"$f":"AQ105/1000+AS105*[1]Hypothèses!$G$37+AU105*[1]Hypothèses!$G$38+AW105*[1]Hypothèses!$G$39+AY105*[1]Hypothèses!$G$40","v":26.503612430555556},{"$f":"0","v":0},157343,{"$f":"(BI105/(VLOOKUP(E105,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":33.873812786834186},{"$f":"(BI105/(VLOOKUP(E105,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":41.583871013390322},27.881,{"$f":"BL105*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":26.332055555555556},{"$f":"BL105*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":28.43862},{"$f":"BJ105*[1]Hypothèses!$X$8","v":37.261194065517607},{"$f":"(BI105/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":472.2178871548619},{"$f":"BP105/[1]Hypothèses!$AB$8","v":78.702981192476983},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL105*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.59550885380514251},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL105*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.1075741828024488},null,null,{"$f":"BQ105*[1]Hypothèses!$AC$8","v":26.234327064158993},{"$f":"4*SQRT(BJ105*[1]Hypothèses!$AF$3)","v":158.03317592036524},39.50829398009131]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","DIOSSONG","NDORONG SERERE",900,89,{"$f":"ROUND(I106*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":955},{"$f":"ROUND(J106*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":94},78,{"$f":"ROUND((L106*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M92)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M92*[1]Hypothèses!$G$25,0)","v":6},{"$f":"ROUND((L106*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M92)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M92*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L106*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M92)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M92*[1]Hypothèses!$I$25,0)","v":11},{"$f":"ROUND((L106*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M92)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M92*[1]Hypothèses!$J$25,0)","v":48},76,{"$f":"N106*[1]Hypothèses!$H$21","v":1080},{"$f":"O106*[1]Hypothèses!$J$21","v":5280},{"$f":"P106*[1]Hypothèses!$L$21","v":8591},{"$f":"Q106*[1]Hypothèses!$N$21","v":152688},167639,{"$f":"(N106*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O92*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P92*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q92*[1]Hypothèses!$M$22)/1000","v":24.87},null,1,{"$f":"Z106*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB106*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD106*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH106*[1]Hypothèses!$J$21","v":0},12.25,{"$f":"AJ106*[1]Hypothèses!$F$21","v":4410},5370,{"$f":"(Z106*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB92*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD92+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH92*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ92*[1]Hypothèses!$F$21)/1000","v":4.7699999999999996},78,null,{"$f":"(VLOOKUP(E106,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K106)/([1]Hypothèses!$Z$26*1000)","v":10152.732333333333},{"$f":"AP106/[1]Hypothèses!$AC$26","v":2538.1830833333333},{"$f":"(AS106*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K106<[1]Hypothèses!$J$53,1,K106/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU106*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K106<[1]Hypothèses!$J$54,1,K106/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW106*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY106*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K106<[1]Hypothèses!$J$56,1,K106/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},46952.732333333333,{"$f":"AQ106/1000+AS106*[1]Hypothèses!$G$37+AU106*[1]Hypothèses!$G$38+AW106*[1]Hypothèses!$G$39+AY106*[1]Hypothèses!$G$40","v":12.138183083333333},{"$f":"0","v":0},173009,{"$f":"(BI106/(VLOOKUP(E106,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":37.246490002334994},{"$f":"(BI106/(VLOOKUP(E106,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":40.544246135609114},29.64,{"$f":"BL106*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":27.993333333333332},{"$f":"BL106*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":30.232799999999997},{"$f":"BJ106*[1]Hypothèses!$X$8","v":40.971139002568499},{"$f":"(BI106/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":519.23469387755097},{"$f":"BP106/[1]Hypothèses!$AB$8","v":86.539115646258495},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL106*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.56016809557831249},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL106*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.0418446623048272},null,null,{"$f":"BQ106*[1]Hypothèses!$AC$8","v":28.846371882086164},{"$f":"4*SQRT(BJ106*[1]Hypothèses!$AF$3)","v":165.7138864094423},41.428471602360574]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","Loule Séssene","SAKHOR",1375,145,{"$f":"ROUND(I107*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1459},{"$f":"ROUND(J107*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":154},90,{"$f":"ROUND((L107*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M93)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M93*[1]Hypothèses!$G$25,0)","v":11},{"$f":"ROUND((L107*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M93)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M93*[1]Hypothèses!$H$25,0)","v":20},{"$f":"ROUND((L107*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M93)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M93*[1]Hypothèses!$I$25,0)","v":17},{"$f":"ROUND((L107*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M93)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M93*[1]Hypothèses!$J$25,0)","v":75},123,{"$f":"N107*[1]Hypothèses!$H$21","v":1980},{"$f":"O107*[1]Hypothèses!$J$21","v":9600},{"$f":"P107*[1]Hypothèses!$L$21","v":13277},{"$f":"Q107*[1]Hypothèses!$N$21","v":238575},263432,{"$f":"(N107*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O93*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P93*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q93*[1]Hypothèses!$M$22)/1000","v":39.159999999999997},null,2,{"$f":"Z107*[1]Hypothèses!$J$21","v":960},2,{"$f":"AB107*[1]Hypothèses!$J$21","v":960},1,{"$f":"AD107*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH107*[1]Hypothèses!$J$21","v":0},14,{"$f":"AJ107*[1]Hypothèses!$F$21","v":5040},7440,{"$f":"(Z107*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB93*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD93+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH93*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ93*[1]Hypothèses!$F$21)/1000","v":5.5810000000000004},128,null,{"$f":"(VLOOKUP(E107,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K107)/([1]Hypothèses!$Z$26*1000)","v":15510.823533333336},{"$f":"AP107/[1]Hypothèses!$AC$26","v":3877.705883333334},{"$f":"(AS107*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K107<[1]Hypothèses!$J$53,1,K107/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU107*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K107<[1]Hypothèses!$J$54,1,K107/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW107*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY107*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K107<[1]Hypothèses!$J$56,1,K107/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},53910.823533333336,{"$f":"AQ107/1000+AS107*[1]Hypothèses!$G$37+AU107*[1]Hypothèses!$G$38+AW107*[1]Hypothèses!$G$39+AY107*[1]Hypothèses!$G$40","v":13.677705883333333},{"$f":"0","v":0},270872,{"$f":"(BI107/(VLOOKUP(E107,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":58.315065920920212},{"$f":"(BI107/(VLOOKUP(E107,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":63.478206562922814},44.741,{"$f":"BL107*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":42.255388888888881},{"$f":"BL107*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":45.635819999999995},{"$f":"BJ107*[1]Hypothèses!$X$8","v":64.146572513012245},{"$f":"(BI107/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":812.94117647058829},{"$f":"BP107/[1]Hypothèses!$AB$8","v":135.49019607843138},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL107*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.37109993860086227},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL107*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":0.6902008401849552},null,null,{"$f":"BQ107*[1]Hypothèses!$AC$8","v":45.16339869281046},{"$f":"4*SQRT(BJ107*[1]Hypothèses!$AF$3)","v":207.35122811832116},51.83780702958029]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","SALIKEGNE",946,58,{"$f":"ROUND(I108*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1004},{"$f":"ROUND(J108*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":62},40,{"$f":"ROUND((L108*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M94)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M94*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L108*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M94)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M94*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L108*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M94)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M94*[1]Hypothèses!$I$25,0)","v":7},{"$f":"ROUND((L108*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M94)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M94*[1]Hypothèses!$J$25,0)","v":30},49,{"$f":"N108*[1]Hypothèses!$H$21","v":720},{"$f":"O108*[1]Hypothèses!$J$21","v":3840},{"$f":"P108*[1]Hypothèses!$L$21","v":5467},{"$f":"Q108*[1]Hypothèses!$N$21","v":95430},105457,{"$f":"(N108*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O94*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P94*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q94*[1]Hypothèses!$M$22)/1000","v":15.68},null,1,{"$f":"Z108*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB108*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD108*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH108*[1]Hypothèses!$J$21","v":0},12.375,{"$f":"AJ108*[1]Hypothèses!$F$21","v":4455},5895,{"$f":"(Z108*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB94*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD94+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH94*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ94*[1]Hypothèses!$F$21)/1000","v":4.8159999999999998},52,null,{"$f":"(VLOOKUP(E108,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K108)/([1]Hypothèses!$Z$26*1000)","v":14257.078888888891},{"$f":"AP108/[1]Hypothèses!$AC$26","v":3564.2697222222228},{"$f":"(AS108*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K108<[1]Hypothèses!$J$53,1,K108/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU108*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K108<[1]Hypothèses!$J$54,1,K108/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW108*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY108*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K108<[1]Hypothèses!$J$56,1,K108/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},51057.078888888893,{"$f":"AQ108/1000+AS108*[1]Hypothèses!$G$37+AU108*[1]Hypothèses!$G$38+AW108*[1]Hypothèses!$G$39+AY108*[1]Hypothèses!$G$40","v":13.164269722222224},{"$f":"0","v":0},111352,{"$f":"(BI108/(VLOOKUP(E108,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.97257457554235},{"$f":"(BI108/(VLOOKUP(E108,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":29.429000369149179},20.495999999999999,{"$f":"BL108*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":19.35733333333333},{"$f":"BL108*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":20.905919999999998},{"$f":"BJ108*[1]Hypothèses!$X$8","v":26.369832033096586},{"$f":"(BI108/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":334.18967587034814},{"$f":"BP108/[1]Hypothèses!$AB$8","v":55.69827931172469},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL108*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.81007915461266489},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL108*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.5066488968928122},null,null,{"$f":"BQ108*[1]Hypothèses!$AC$8","v":18.56609310390823},{"$f":"4*SQRT(BJ108*[1]Hypothèses!$AF$3)","v":132.94547673033432},33.23636918258358]
[null,null,null,"Sud Solar System","KOLDA","KOLDA","MEDINA  EL HADJI","SARE KOUBE",1030,67,{"$f":"ROUND(I109*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1093},{"$f":"ROUND(J109*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":71},29,{"$f":"ROUND((L109*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M95)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M95*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L109*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M95)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M95*[1]Hypothèses!$H$25,0)","v":10},{"$f":"ROUND((L109*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M95)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M95*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L109*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M95)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M95*[1]Hypothèses!$J$25,0)","v":34},57,{"$f":"N109*[1]Hypothèses!$H$21","v":900},{"$f":"O109*[1]Hypothèses!$J$21","v":4800},{"$f":"P109*[1]Hypothèses!$L$21","v":6248},{"$f":"Q109*[1]Hypothèses!$N$21","v":108154},120102,{"$f":"(N109*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O95*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P95*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q95*[1]Hypothèses!$M$22)/1000","v":17.89},null,3,{"$f":"Z109*[1]Hypothèses!$J$21","v":1440},1,{"$f":"AB109*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD109*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH109*[1]Hypothèses!$J$21","v":0},12,{"$f":"AJ109*[1]Hypothèses!$F$21","v":4320},6720,{"$f":"(Z109*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB95*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD95+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH95*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ95*[1]Hypothèses!$F$21)/1000","v":4.8609999999999998},62,null,{"$f":"(VLOOKUP(E109,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K109)/([1]Hypothèses!$Z$26*1000)","v":23077.498772222225},{"$f":"AP109/[1]Hypothèses!$AC$26","v":5769.3746930555562},{"$f":"(AS109*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K109<[1]Hypothèses!$J$53,1,K109/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU109*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K109<[1]Hypothèses!$J$54,1,K109/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW109*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY109*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K109<[1]Hypothèses!$J$56,1,K109/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},59877.498772222229,{"$f":"AQ109/1000+AS109*[1]Hypothèses!$G$37+AU109*[1]Hypothèses!$G$38+AW109*[1]Hypothèses!$G$39+AY109*[1]Hypothèses!$G$40","v":15.369374693055557},{"$f":"0","v":0},126822,{"$f":"(BI109/(VLOOKUP(E109,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.877921566197273},{"$f":"(BI109/(VLOOKUP(E109,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":32.577530078043445},22.751000000000001,{"$f":"BL109*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":21.487055555555557},{"$f":"BL109*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":23.206020000000002},{"$f":"BJ109*[1]Hypothèses!$X$8","v":29.565713722817001},{"$f":"(BI109/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":380.61824729891958},{"$f":"BP109/[1]Hypothèses!$AB$8","v":63.436374549819931},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL109*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.72978692597868999},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL109*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.3573150978293294},null,null,{"$f":"BQ109*[1]Hypothèses!$AC$8","v":21.145458183273309},{"$f":"4*SQRT(BJ109*[1]Hypothèses!$AF$3)","v":140.77128262655677},35.192820656639192]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","SARRE BITEYE",900,70,{"$f":"ROUND(I110*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":955},{"$f":"ROUND(J110*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":74},31,{"$f":"ROUND((L110*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M96)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M96*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L110*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M96)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M96*[1]Hypothèses!$H$25,0)","v":11},{"$f":"ROUND((L110*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M96)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M96*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L110*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M96)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M96*[1]Hypothèses!$J$25,0)","v":35},59,{"$f":"N110*[1]Hypothèses!$H$21","v":900},{"$f":"O110*[1]Hypothèses!$J$21","v":5280},{"$f":"P110*[1]Hypothèses!$L$21","v":6248},{"$f":"Q110*[1]Hypothèses!$N$21","v":111335},123763,{"$f":"(N110*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O96*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P96*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q96*[1]Hypothèses!$M$22)/1000","v":18.43},null,1,{"$f":"Z110*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB110*[1]Hypothèses!$J$21","v":480},0,{"$f":"AD110*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH110*[1]Hypothèses!$J$21","v":0},18,{"$f":"AJ110*[1]Hypothèses!$F$21","v":6480},7440,{"$f":"(Z110*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB96*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD96+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH96*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ96*[1]Hypothèses!$F$21)/1000","v":6.84},61,null,{"$f":"(VLOOKUP(E110,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K110)/([1]Hypothèses!$Z$26*1000)","v":13561.26527777778},{"$f":"AP110/[1]Hypothèses!$AC$26","v":3390.3163194444451},{"$f":"(AS110*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K110<[1]Hypothèses!$J$53,1,K110/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU110*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K110<[1]Hypothèses!$J$54,1,K110/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW110*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY110*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K110<[1]Hypothèses!$J$56,1,K110/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},50361.265277777784,{"$f":"AQ110/1000+AS110*[1]Hypothèses!$G$37+AU110*[1]Hypothèses!$G$38+AW110*[1]Hypothèses!$G$39+AY110*[1]Hypothèses!$G$40","v":12.990316319444444},{"$f":"0","v":0},131203,{"$f":"(BI110/(VLOOKUP(E110,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":28.246225501426853},{"$f":"(BI110/(VLOOKUP(E110,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.675381990745386},25.27,{"$f":"BL110*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":23.86611111111111},{"$f":"BL110*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":25.775399999999998},{"$f":"BJ110*[1]Hypothèses!$X$8","v":31.070848051569541},{"$f":"(BI110/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":393.76650660264107},{"$f":"BP110/[1]Hypothèses!$AB$8","v":65.627751100440179},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL110*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.65703927000162954},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL110*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.2220132881169401},null,null,{"$f":"BQ110*[1]Hypothèses!$AC$8","v":21.875917033480057},{"$f":"4*SQRT(BJ110*[1]Hypothèses!$AF$3)","v":144.31000359535713},36.077500898839283]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","Mangarounkou","SEGAFOULA",1413,68,{"$f":"ROUND(I111*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":1499},{"$f":"ROUND(J111*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":72},45,{"$f":"ROUND((L111*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M97)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M97*[1]Hypothèses!$G$25,0)","v":5},{"$f":"ROUND((L111*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M97)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M97*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L111*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M97)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M97*[1]Hypothèses!$I$25,0)","v":8},{"$f":"ROUND((L111*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M97)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M97*[1]Hypothèses!$J$25,0)","v":35},57,{"$f":"N111*[1]Hypothèses!$H$21","v":900},{"$f":"O111*[1]Hypothèses!$J$21","v":4320},{"$f":"P111*[1]Hypothèses!$L$21","v":6248},{"$f":"Q111*[1]Hypothèses!$N$21","v":111335},122803,{"$f":"(N111*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O97*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P97*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q97*[1]Hypothèses!$M$22)/1000","v":18.25},null,1,{"$f":"Z111*[1]Hypothèses!$J$21","v":480},1,{"$f":"AB111*[1]Hypothèses!$J$21","v":480},1,{"$f":"AD111*[1]Hypothèses!$J$21","v":480},null,null,0,{"$f":"AH111*[1]Hypothèses!$J$21","v":0},12.25,{"$f":"AJ111*[1]Hypothèses!$F$21","v":4410},5850,{"$f":"(Z111*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB97*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD97+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH97*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ97*[1]Hypothèses!$F$21)/1000","v":4.7709999999999999},60,null,{"$f":"(VLOOKUP(E111,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K111)/([1]Hypothèses!$Z$26*1000)","v":21286.216388888894},{"$f":"AP111/[1]Hypothèses!$AC$26","v":5321.5540972222234},{"$f":"(AS111*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K111<[1]Hypothèses!$J$53,1,K111/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU111*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K111<[1]Hypothèses!$J$54,1,K111/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW111*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY111*[1]Hypothèses!$I$40)*1000","v":4800.0000000000009},{"$f":"ROUND(IF(K111<[1]Hypothèses!$J$56,1,K111/[1]Hypothèses!$J$56),0)","v":3},{"$nulls":6},59686.21638888889,{"$f":"AQ111/1000+AS111*[1]Hypothèses!$G$37+AU111*[1]Hypothèses!$G$38+AW111*[1]Hypothèses!$G$39+AY111*[1]Hypothèses!$G$40","v":15.121554097222221},{"$f":"0","v":0},128653,{"$f":"(BI111/(VLOOKUP(E111,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":27.697245104418869},{"$f":"(BI111/(VLOOKUP(E111,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":34.001447522201211},23.021000000000001,{"$f":"BL111*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":21.742055555555556},{"$f":"BL111*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":23.48142},{"$f":"BJ111*[1]Hypothèses!$X$8","v":30.466969614860758},{"$f":"(BI111/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":386.11344537815125},{"$f":"BP111/[1]Hypothèses!$AB$8","v":64.352240896358538},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL111*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.72122767703145718},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL111*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.3413959337437589},null,null,{"$f":"BQ111*[1]Hypothèses!$AC$8","v":21.450746965452844},{"$f":"4*SQRT(BJ111*[1]Hypothèses!$AF$3)","v":142.90075181952662},35.725187954881655]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","KAOUR","SINGHERE BAINOUCK",681,55,{"$f":"ROUND(I112*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":723},{"$f":"ROUND(J112*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":58},23,{"$f":"ROUND((L112*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M98)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M98*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L112*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M98)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M98*[1]Hypothèses!$H$25,0)","v":8},{"$f":"ROUND((L112*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M98)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M98*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L112*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M98)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M98*[1]Hypothèses!$J$25,0)","v":27},45,{"$f":"N112*[1]Hypothèses!$H$21","v":720},{"$f":"O112*[1]Hypothèses!$J$21","v":3840},{"$f":"P112*[1]Hypothèses!$L$21","v":4686},{"$f":"Q112*[1]Hypothèses!$N$21","v":85887},95133,{"$f":"(N112*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O98*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P98*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q98*[1]Hypothèses!$M$22)/1000","v":14.15},null,2,{"$f":"Z112*[1]Hypothèses!$J$21","v":960},2,{"$f":"AB112*[1]Hypothèses!$J$21","v":960},0,{"$f":"AD112*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH112*[1]Hypothèses!$J$21","v":0},12,{"$f":"AJ112*[1]Hypothèses!$F$21","v":4320},6240,{"$f":"(Z112*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB98*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD98+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH98*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ98*[1]Hypothèses!$F$21)/1000","v":4.8600000000000003},49,null,{"$f":"(VLOOKUP(E112,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K112)/([1]Hypothèses!$Z$26*1000)","v":10266.800833333335},{"$f":"AP112/[1]Hypothèses!$AC$26","v":2566.7002083333336},{"$f":"(AS112*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K112<[1]Hypothèses!$J$53,1,K112/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU112*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K112<[1]Hypothèses!$J$54,1,K112/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW112*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY112*[1]Hypothèses!$I$40)*1000","v":1600},{"$f":"ROUND(IF(K112<[1]Hypothèses!$J$56,1,K112/[1]Hypothèses!$J$56),0)","v":1},{"$nulls":6},45466.800833333335,{"$f":"AQ112/1000+AS112*[1]Hypothèses!$G$37+AU112*[1]Hypothèses!$G$38+AW112*[1]Hypothèses!$G$39+AY112*[1]Hypothèses!$G$40","v":11.966700208333332},{"$f":"0","v":0},101373,{"$f":"(BI112/(VLOOKUP(E112,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":21.824231288584439},{"$f":"(BI112/(VLOOKUP(E112,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":26.791670148912996},19.010000000000002,{"$f":"BL112*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":17.953888888888887},{"$f":"BL112*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":19.3902},{"$f":"BJ112*[1]Hypothèses!$X$8","v":24.006654417442885},{"$f":"(BI112/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":304.24069627851145},{"$f":"BP112/[1]Hypothèses!$AB$8","v":50.706782713085239},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL112*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.87340254355292879},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL112*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.6244227138724394},null,null,{"$f":"BQ112*[1]Hypothèses!$AC$8","v":16.902260904361746},{"$f":"4*SQRT(BJ112*[1]Hypothèses!$AF$3)","v":126.84860757788213},31.712151894470534]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","VELINGARA SARE YAYA 3",779,57,{"$f":"ROUND(I113*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":827},{"$f":"ROUND(J113*(1+[1]Hypothèses!$T$4)^([1]Hypothèses!$S$4-[1]Hypothèses!$R$4),0)","v":60},20,{"$f":"ROUND((L113*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M99)*[1]Hypothèses!$G$24+'[1]Fhypo DA sans FM'!M99*[1]Hypothèses!$G$25,0)","v":4},{"$f":"ROUND((L113*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M99)*[1]Hypothèses!$H$24+'[1]Fhypo DA sans FM'!M99*[1]Hypothèses!$H$25,0)","v":9},{"$f":"ROUND((L113*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M99)*[1]Hypothèses!$I$24+'[1]Fhypo DA sans FM'!M99*[1]Hypothèses!$I$25,0)","v":6},{"$f":"ROUND((L113*[1]Hypothèses!$U$4-'[1]Fhypo DA sans FM'!M99)*[1]Hypothèses!$J$24+'[1]Fhypo DA sans FM'!M99*[1]Hypothèses!$J$25,0)","v":28},47,{"$f":"N113*[1]Hypothèses!$H$21","v":720},{"$f":"O113*[1]Hypothèses!$J$21","v":4320},{"$f":"P113*[1]Hypothèses!$L$21","v":4686},{"$f":"Q113*[1]Hypothèses!$N$21","v":89068},98794,{"$f":"(N113*[1]Hypothèses!$G$21+'[1]Fhypo DA sans FM'!O99*[1]Hypothèses!$I$21+'[1]Fhypo DA sans FM'!P99*[1]Hypothèses!$K$21+'[1]Fhypo DA sans FM'!Q99*[1]Hypothèses!$M$22)/1000","v":14.69},null,2,{"$f":"Z113*[1]Hypothèses!$J$21","v":960},2,{"$f":"AB113*[1]Hypothèses!$J$21","v":960},0,{"$f":"AD113*[1]Hypothèses!$J$21","v":0},null,null,0,{"$f":"AH113*[1]Hypothèses!$J$21","v":0},20.875,{"$f":"AJ113*[1]Hypothèses!$F$21","v":7515},9435,{"$f":"(Z113*[1]Hypothèses!$L$29+'[1]Fhypo DA sans FM'!AB99*[1]Hypothèses!$L$32+'[1]Fhypo DA sans FM'!AD99+[1]Hypothèses!$L$31+'[1]Fhypo DA sans FM'!AH99*[1]Hypothèses!$L$33+'[1]Fhypo DA sans FM'!AJ99*[1]Hypothèses!$F$21)/1000","v":8.0549999999999997},51,null,{"$f":"(VLOOKUP(E113,[1]Hypothèses!$W$26:$X$32,2,FALSE)*[1]Hypothèses!$Y$26*[1]Hypothèses!$AB$26*K113)/([1]Hypothèses!$Z$26*1000)","v":11743.629722222224},{"$f":"AP113/[1]Hypothèses!$AC$26","v":2935.9074305555559},{"$f":"(AS113*[1]Hypothèses!$I$37)*1000","v":12000},{"$f":"ROUND(IF(K113<[1]Hypothèses!$J$53,1,K113/[1]Hypothèses!$J$53),0)","v":1},{"$f":"(AU113*[1]Hypothèses!$I$38)*1000","v":12000},{"$f":"ROUND(IF(K113<[1]Hypothèses!$J$54,1,K113/[1]Hypothèses!$J$54),0)","v":1},{"$f":"(AW113*[1]Hypothèses!$I$39)*1000","v":9600.0000000000018},{"$f":"[1]Hypothèses!$J$55","v":3},{"$f":"(AY113*[1]Hypothèses!$I$40)*1000","v":3200},{"$f":"ROUND(IF(K113<[1]Hypothèses!$J$56,1,K113/[1]Hypothèses!$J$56),0)","v":2},{"$nulls":6},48543.62972222222,{"$f":"AQ113/1000+AS113*[1]Hypothèses!$G$37+AU113*[1]Hypothèses!$G$38+AW113*[1]Hypothèses!$G$39+AY113*[1]Hypothèses!$G$40","v":12.535907430555556},{"$f":"0","v":0},108229,{"$f":"(BI113/(VLOOKUP(E113,[1]Hypothèses!$S$26:$U$32,2,FALSE)*[1]Hypothèses!$X$4))/1000","v":23.300235054030217},{"$f":"(BI113/(VLOOKUP(E113,[1]Hypothèses!$S$26:$U$32,3,FALSE)*[1]Hypothèses!$X$4))/1000","v":28.603628861202733},22.744999999999997,{"$f":"BL113*[1]Hypothèses!$X$12/[1]Hypothèses!$W$12","v":21.481388888888883},{"$f":"BL113*[1]Hypothèses!$W$8*[1]Hypothèses!$X$12","v":23.199899999999996},{"$f":"BJ113*[1]Hypothèses!$X$8","v":25.630258559433241},{"$f":"(BI113/1000)*[1]Hypothèses!$Z$4/([1]Hypothèses!$AA$4*[1]Hypothèses!$AB$4)","v":324.81692677070828},{"$f":"BP113/[1]Hypothèses!$AB$8","v":54.136154461784713},null,{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL113*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$24+'[1]Hypo Cables'!$M$25*'[1]Hypo Cables'!$J$14)))/1000","v":0.72997943956655009},{"$f":"(('[1]Hypo Cables'!$J$4*'[1]Hypo Cables'!$M$4)/(BL113*[1]Hypothèses!$X$12*('[1]Hypo Cables'!$M$27+'[1]Hypo Cables'!$M$28*'[1]Hypo Cables'!$J$14)))/1000","v":1.3576731497346706},null,null,{"$f":"BQ113*[1]Hypothèses!$AC$8","v":18.045384820594904},{"$f":"4*SQRT(BJ113*[1]Hypothèses!$AF$3)","v":131.06791102567934},32.766977756419834]
[null,null,null,"SOUS TOTAL SUD SOLAR SYSTEM",{"$nulls":8},{"$f":"SUM(M79:M113)","v":1215},{"$nulls":22},13.625,null,null,null,{"$f":"SUM(AN79:AN113)","v":2079},{"$nulls":29},"Max",{"$f":"MAX(BS6:BS113)","v":1.3806238444155312},{"$f":"MAX(BT6:BT113)","v":2.5677927649023014}]
[{"$nulls":35},11.375,{"$nulls":33},"Min",{"$f":"MIN(BS6:BS113)","v":0.37109993860086227},{"$f":"MIN(BT6:BT113)","v":0.6902008401849552}]
[{"$nulls":8},"TOTAL ABONNES 2020",null,null,null,{"$f":"+M114+M77+M65+M34+M31+M23+M20+M16","v":3099},{"$nulls":22},13.5]
[{"$nulls":8},"TOTAL SANS NEANT ET ERA",null,null,null,{"$f":"+M116-M34-M23","v":3061},{"$nulls":22},14]
[{"$nulls":35},9.5]
[{"$nulls":35},12.5]
[{"$nulls":35},12.5]
[{"$nulls":10},{"$f":"2*1000*5*6/(1370*2*0.8)","v":27.372262773722628},{"$nulls":24},12.125]
[{"$nulls":35},11.625]

{"sheet":"Bordereaux Act-Sans FM","index":15,"n_rows":92,"n_cols":205,"rows_kept":92,"cut":false,"hidden":false,"merged":[[91,189,91,190],[91,191,91,192],[91,193,91,194],[91,195,91,196],[91,197,91,198],[91,199,91,200],[91,177,91,178],[91,179,91,180],[91,181,91,182],[91,183,91,184],[91,185,91,186],[91,187,91,188],[91,165,91,166],[91,167,91,168],[91,169,91,170],[91,171,91,172],[91,173,91,174],[91,175,91,176],[91,153,91,154],[91,155,91,156],[91,157,91,158],[91,159,91,160],[91,161,91,162],[91,163,91,164],[91,141,91,142],[91,143,91,144],[91,145,91,146],[91,147,91,148],[91,149,91,150],[91,151,91,152],[91,128,91,129],[91,131,91,132],[91,133,91,134],[91,135,91,136],[91,137,91,138],[91,139,91,140],[91,116,91,117],[91,118,91,119],[91,120,91,121],[91,122,91,123],[91,124,91,125],[91,126,91,127],[91,103,91,104],[91,105,91,106],[91,107,91,108],[91,110,91,111],[91,112,91,113],[91,114,91,115],[91,91,91,92],[91,93,91,94],[91,95,91,96],[91,97,91,98],[91,99,91,100],[91,101,91,102],[91,79,91,80],[91,81,91,82],[91,83,91,84],[91,85,91,86],[91,87,91,88],[91,89,91,90],[91,67,91,68],[91,69,91,70],[91,71,91,72],[91,73,91,74],[91,75,91,76],[91,77,91,78],[91,55,91,56],[91,57,91,58],[91,59,91,60],[91,61,91,62],[91,63,91,64],[91,65,91,66],[91,41,91,42],[91,43,91,44],[91,45,91,46],[91,48,91,49],[91,51,91,52],[91,53,91,54],[91,27,91,28],[91,29,91,30],[91,32,91,33],[91,35,91,36],[91,37,91,38],[91,39,91,40],[91,14,91,15],[91,16,91,17],[91,18,91,19],[91,20,91,21],[91,22,91,23],[91,24,91,25],[90,191,90,192],[90,193,90,194],[90,195,90,196],[90,197,90,198],[90,199,90,200],[91,4,91,5],[91,6,91,7],[91,8,91,9],[91,10,91,11],[91,12,91,13],[90,179,90,180],[90,181,90,182],[90,183,90,184],[90,185,90,186],[90,187,90,188],[90,189,90,190],[90,167,90,168],[90,169,90,170],[90,171,90,172],[90,173,90,174],[90,175,90,176],[90,177,90,178],[90,155,90,156],[90,157,90,158],[90,159,90,160],[90,161,90,162],[90,163,90,164],[90,165,90,166],[90,143,90,144],[90,145,90,146],[90,147,90,148],[90,149,90,150],[90,151,90,152],[90,153,90,154],[90,131,90,132],[90,133,90,134],[90,135,90,136],[90,137,90,138],[90,139,90,140],[90,141,90,142],[90,118,90,119],[90,120,90,121],[90,122,90,123],[90,124,90,125],[90,126,90,127],[90,128,90,129],[90,105,90,106],[90,107,90,108],[90,110,90,111],[90,112,90,113],[90,114,90,115],[90,116,90,117],[90,93,90,94],[90,95,90,96],[90,97,90,98],[90,99,90,100],[90,101,90,102],[90,103,90,104],[90,81,90,82],[90,83,90,84],[90,85,90,86],[90,87,90,88],[90,89,90,90],[90,91,90,92],[90,69,90,70],[90,71,90,72],[90,73,90,74],[90,75,90,76],[90,77,90,78],[90,79,90,80],[90,57,90,58],[90,59,90,60],[90,61,90,62],[90,63,90,64],[90,65,90,66],[90,67,90,68],[90,43,90,44],[90,45,90,46],[90,48,90,49],[90,51,90,52],[90,53,90,54],[90,55,90,56],[90,29,90,30],[90,32,90,33],[90,35,90,36],[90,37,90,38],[90,39,90,40],[90,41,90,42],[90,16,90,17],[90,18,90,19],[90,20,90,21],[90,22,90,23],[90,24,90,25],[90,27,90,28],[89,193,89,194],[89,195,89,196],[89,197,89,198],[89,199,89,200],[90,4,90,5],[90,6,90,7],[90,8,90,9],[90,10,90,11],[90,12,90,13],[90,14,90,15],[89,181,89,182],[89,183,89,184],[89,185,89,186],[89,187,89,188],[89,189,89,190],[89,191,89,192],[89,169,89,170],[89,171,89,172],[89,173,89,174],[89,175,89,176],[89,177,89,178],[89,179,89,180],[89,157,89,158],[89,159,89,160],[89,161,89,162],[89,163,89,164],[89,165,89,166],[89,167,89,168],[89,145,89,146],[89,147,89,148],[89,149,89,150],[89,151,89,152],[89,153,89,154],[89,155,89,156],[89,133,89,134],[89,135,89,136],[89,137,89,138],[89,139,89,140],[89,141,89,142],[89,143,89,144],[89,120,89,121],[89,122,89,123],[89,124,89,125],[89,126,89,127],[89,128,89,129],[89,131,89,132],[89,107,89,108],[89,110,89,111],[89,112,89,113],[89,114,89,115],[89,116,89,117],[89,118,89,119],[89,95,89,96],[89,97,89,98],[89,99,89,100],[89,101,89,102],[89,103,89,104],[89,105,89,106],[89,83,89,84],[89,85,89,86],[89,87,89,88],[89,89,89,90],[89,91,89,92],[89,93,89,94],[89,71,89,72],[89,73,89,74],[89,75,89,76],[89,77,89,78],[89,79,89,80],[89,81,89,82],[89,59,89,60],[89,61,89,62],[89,63,89,64],[89,65,89,66],[89,67,89,68],[89,69,89,70],[89,45,89,46],[89,48,89,49],[89,51,89,52],[89,53,89,54],[89,55,89,56],[89,57,89,58],[89,32,89,33],[89,35,89,36],[89,37,89,38],[89,39,89,40],[89,41,89,42],[89,43,89,44],[89,18,89,19],[89,20,89,21],[89,22,89,23],[89,24,89,25],[89,27,89,28],[89,29,89,30],[89,6,89,7],[89,8,89,9],[89,10,89,11],[89,12,89,13],[89,14,89,15],[89,16,89,17],[88,189,88,190],[88,191,88,192],[88,193,88,194],[88,195,88,196],[88,197,88,198],[88,199,88,200],[88,177,88,178],[88,179,88,180],[88,181,88,182],[88,183,88,184],[88,185,88,186],[88,187,88,188],[88,165,88,166],[88,167,88,168],[88,169,88,170],[88,171,88,172],[88,173,88,174],[88,175,88,176],[88,153,88,154],[88,155,88,156],[88,157,88,158],[88,159,88,160],[88,161,88,162],[88,163,88,164],[88,141,88,142],[88,143,88,144],[88,145,88,146],[88,147,88,148],[88,149,88,150],[88,151,88,152],[88,128,88,129],[88,131,88,132],[88,133,88,134],[88,135,88,136],[88,137,88,138],[88,139,88,140],[88,116,88,117],[88,118,88,119],[88,120,88,121],[88,122,88,123],[88,124,88,125],[88,126,88,127],[88,103,88,104],[88,105,88,106],[88,107,88,108],[88,110,88,111],[88,112,88,113],[88,114,88,115],[88,91,88,92],[88,93,88,94],[88,95,88,96],[88,97,88,98],[88,99,88,100],[88,101,88,102],[88,79,88,80],[88,81,88,82],[88,83,88,84],[88,85,88,86],[88,87,88,88],[88,89,88,90],[88,67,88,68],[88,69,88,70],[88,71,88,72],[88,73,88,74],[88,75,88,76],[88,77,88,78],[88,55,88,56],[88,57,88,58],[88,59,88,60],[88,61,88,62],[88,63,88,64],[88,65,88,66],[88,41,88,42],[88,43,88,44],[88,45,88,46],[88,48,88,49],[88,51,88,52],[88,53,88,54],[88,27,88,28],[88,29,88,30],[88,32,88,33],[88,35,88,36],[88,37,88,38],[88,39,88,40],[88,14,88,15],[88,16,88,17],[88,18,88,19],[88,20,88,21],[88,22,88,23],[88,24,88,25],[87,191,87,192],[87,193,87,194],[87,195,87,196],[87,197,87,198],[87,199,87,200],[88,4,88,5],[88,6,88,7],[88,8,88,9],[88,10,88,11],[88,12,88,13],[87,179,87,180],[87,181,87,182],[87,183,87,184],[87,185,87,186],[87,187,87,188],[87,189,87,190],[87,167,87,168],[87,169,87,170],[87,171,87,172],[87,173,87,174],[87,175,87,176],[87,177,87,178],[87,155,87,156],[87,157,87,158],[87,159,87,160],[87,161,87,162],[87,163,87,164],[87,165,87,166],[87,143,87,144],[87,145,87,146],[87,147,87,148],[87,149,87,150],[87,151,87,152],[87,153,87,154],[87,131,87,132],[87,133,87,134],[87,135,87,136],[87,137,87,138],[87,139,87,140],[87,141,87,142],[87,118,87,119],[87,120,87,121],[87,122,87,123],[87,124,87,125],[87,126,87,127],[87,128,87,129],[87,105,87,106],[87,107,87,108],[87,110,87,111],[87,112,87,113],[87,114,87,115],[87,116,87,117],[87,93,87,94],[87,95,87,96],[87,97,87,98],[87,99,87,100],[87,101,87,102],[87,103,87,104],[87,81,87,82],[87,83,87,84],[87,85,87,86],[87,87,87,88],[87,89,87,90],[87,91,87,92],[87,69,87,70],[87,71,87,72],[87,73,87,74],[87,75,87,76],[87,77,87,78],[87,79,87,80],[87,57,87,58],[87,59,87,60],[87,61,87,62],[87,63,87,64],[87,65,87,66],[87,67,87,68],[87,43,87,44],[87,45,87,46],[87,48,87,49],[87,51,87,52],[87,53,87,54],[87,55,87,56],[87,29,87,30],[87,32,87,33],[87,35,87,36],[87,37,87,38],[87,39,87,40],[87,41,87,42],[87,16,87,17],[87,18,87,19],[87,20,87,21],[87,22,87,23],[87,24,87,25],[87,27,87,28],[86,193,86,194],[86,195,86,196],[86,197,86,198],[86,199,86,200],[87,4,87,5],[87,6,87,7],[87,8,87,9],[87,10,87,11],[87,12,87,13],[87,14,87,15],[86,181,86,182],[86,183,86,184],[86,185,86,186],[86,187,86,188],[86,189,86,190],[86,191,86,192],[86,169,86,170],[86,171,86,172],[86,173,86,174],[86,175,86,176],[86,177,86,178],[86,179,86,180],[86,157,86,158],[86,159,86,160],[86,161,86,162],[86,163,86,164],[86,165,86,166],[86,167,86,168],[86,145,86,146],[86,147,86,148],[86,149,86,150],[86,151,86,152],[86,153,86,154],[86,155,86,156],[86,133,86,134],[86,135,86,136],[86,137,86,138],[86,139,86,140],[86,141,86,142],[86,143,86,144],[86,120,86,121],[86,122,86,123],[86,124,86,125],[86,126,86,127],[86,128,86,129],[86,131,86,132],[86,107,86,108],[86,110,86,111],[86,112,86,113],[86,114,86,115],[86,116,86,117],[86,118,86,119],[86,95,86,96],[86,97,86,98],[86,99,86,100],[86,101,86,102],[86,103,86,104],[86,105,86,106],[86,83,86,84],[86,85,86,86],[86,87,86,88],[86,89,86,90],[86,91,86,92],[86,93,86,94],[86,71,86,72],[86,73,86,74],[86,75,86,76],[86,77,86,78],[86,79,86,80],[86,81,86,82],[86,59,86,60],[86,61,86,62],[86,63,86,64],[86,65,86,66],[86,67,86,68],[86,69,86,70],[86,45,86,46],[86,48,86,49],[86,51,86,52],[86,53,86,54],[86,55,86,56],[86,57,86,58],[86,32,86,33],[86,35,86,36],[86,37,86,38],[86,39,86,40],[86,41,86,42],[86,43,86,44],[86,18,86,19],[86,20,86,21],[86,22,86,23],[86,24,86,25],[86,27,86,28],[86,29,86,30],[86,6,86,7],[86,8,86,9],[86,10,86,11],[86,12,86,13],[86,14,86,15],[86,16,86,17],[84,189,84,190],[84,191,84,192],[84,193,84,194],[84,195,84,196],[84,197,84,198],[84,199,84,200],[84,177,84,178],[84,179,84,180],[84,181,84,182],[84,183,84,184],[84,185,84,186],[84,187,84,188],[84,165,84,166],[84,167,84,168],[84,169,84,170],[84,171,84,172],[84,173,84,174],[84,175,84,176],[84,153,84,154],[84,155,84,156],[84,157,84,158],[84,159,84,160],[84,161,84,162],[84,163,84,164],[84,141,84,142],[84,143,84,144],[84,145,84,146],[84,147,84,148],[84,149,84,150],[84,151,84,152],[84,128,84,129],[84,131,84,132],[84,133,84,134],[84,135,84,136],[84,137,84,138],[84,139,84,140],[84,116,84,117],[84,118,84,119],[84,120,84,121],[84,122,84,123],[84,124,84,125],[84,126,84,127],[84,103,84,104],[84,105,84,106],[84,107,84,108],[84,110,84,111],[84,112,84,113],[84,114,84,115],[84,91,84,92],[84,93,84,94],[84,95,84,96],[84,97,84,98],[84,99,84,100],[84,101,84,102],[84,79,84,80],[84,81,84,82],[84,83,84,84],[84,85,84,86],[84,87,84,88],[84,89,84,90],[84,67,84,68],[84,69,84,70],[84,71,84,72],[84,73,84,74],[84,75,84,76],[84,77,84,78],[84,55,84,56],[84,57,84,58],[84,59,84,60],[84,61,84,62],[84,63,84,64],[84,65,84,66],[84,41,84,42],[84,43,84,44],[84,45,84,46],[84,48,84,49],[84,51,84,52],[84,53,84,54],[84,27,84,28],[84,29,84,30],[84,32,84,33],[84,35,84,36],[84,37,84,38],[84,39,84,40],[84,14,84,15],[84,16,84,17],[84,18,84,19],[84,20,84,21],[84,22,84,23],[84,24,84,25],[83,191,83,192],[83,193,83,194],[83,195,83,196],[83,197,83,198],[83,199,83,200],[84,4,84,5],[84,6,84,7],[84,8,84,9],[84,10,84,11],[84,12,84,13],[83,179,83,180],[83,181,83,182],[83,183,83,184],[83,185,83,186],[83,187,83,188],[83,189,83,190],[83,167,83,168],[83,169,83,170],[83,171,83,172],[83,173,83,174],[83,175,83,176],[83,177,83,178],[83,155,83,156],[83,157,83,158],[83,159,83,160],[83,161,83,162],[83,163,83,164],[83,165,83,166],[83,143,83,144],[83,145,83,146],[83,147,83,148],[83,149,83,150],[83,151,83,152],[83,153,83,154],[83,131,83,132],[83,133,83,134],[83,135,83,136],[83,137,83,138],[83,139,83,140],[83,141,83,142],[83,118,83,119],[83,120,83,121],[83,122,83,123],[83,124,83,125],[83,126,83,127],[83,128,83,129],[83,105,83,106],[83,107,83,108],[83,110,83,111],[83,112,83,113],[83,114,83,115],[83,116,83,117],[83,93,83,94],[83,95,83,96],[83,97,83,98],[83,99,83,100],[83,101,83,102],[83,103,83,104],[83,81,83,82],[83,83,83,84],[83,85,83,86],[83,87,83,88],[83,89,83,90],[83,91,83,92],[83,69,83,70],[83,71,83,72],[83,73,83,74],[83,75,83,76],[83,77,83,78],[83,79,83,80],[83,57,83,58],[83,59,83,60],[83,61,83,62],[83,63,83,64],[83,65,83,66],[83,67,83,68],[83,43,83,44],[83,45,83,46],[83,48,83,49],[83,51,83,52],[83,53,83,54],[83,55,83,56],[83,29,83,30],[83,32,83,33],[83,35,83,36],[83,37,83,38],[83,39,83,40],[83,41,83,42],[83,16,83,17],[83,18,83,19],[83,20,83,21],[83,22,83,23],[83,24,83,25],[83,27,83,28],[82,193,82,194],[82,195,82,196],[82,197,82,198],[82,199,82,200],[83,4,83,5],[83,6,83,7],[83,8,83,9],[83,10,83,11],[83,12,83,13],[83,14,83,15],[82,181,82,182],[82,183,82,184],[82,185,82,186],[82,187,82,188],[82,189,82,190],[82,191,82,192],[82,169,82,170],[82,171,82,172],[82,173,82,174],[82,175,82,176],[82,177,82,178],[82,179,82,180],[82,157,82,158],[82,159,82,160],[82,161,82,162],[82,163,82,164],[82,165,82,166],[82,167,82,168],[82,145,82,146],[82,147,82,148],[82,149,82,150],[82,151,82,152],[82,153,82,154],[82,155,82,156],[82,133,82,134],[82,135,82,136],[82,137,82,138],[82,139,82,140],[82,141,82,142],[82,143,82,144],[82,120,82,121],[82,122,82,123],[82,124,82,125],[82,126,82,127],[82,128,82,129],[82,131,82,132],[82,107,82,108],[82,110,82,111],[82,112,82,113],[82,114,82,115],[82,116,82,117],[82,118,82,119],[82,95,82,96],[82,97,82,98],[82,99,82,100],[82,101,82,102],[82,103,82,104],[82,105,82,106],[82,83,82,84],[82,85,82,86],[82,87,82,88],[82,89,82,90],[82,91,82,92],[82,93,82,94],[82,71,82,72],[82,73,82,74],[82,75,82,76],[82,77,82,78],[82,79,82,80],[82,81,82,82],[82,59,82,60],[82,61,82,62],[82,63,82,64],[82,65,82,66],[82,67,82,68],[82,69,82,70],[82,45,82,46],[82,48,82,49],[82,51,82,52],[82,53,82,54],[82,55,82,56],[82,57,82,58],[82,32,82,33],[82,35,82,36],[82,37,82,38],[82,39,82,40],[82,41,82,42],[82,43,82,44],[82,18,82,19],[82,20,82,21],[82,22,82,23],[82,24,82,25],[82,27,82,28],[82,29,82,30],[82,6,82,7],[82,8,82,9],[82,10,82,11],[82,12,82,13],[82,14,82,15],[82,16,82,17],[81,189,81,190],[81,191,81,192],[81,193,81,194],[81,195,81,196],[81,197,81,198],[81,199,81,200],[81,177,81,178],[81,179,81,180],[81,181,81,182],[81,183,81,184],[81,185,81,186],[81,187,81,188],[81,165,81,166],[81,167,81,168],[81,169,81,170],[81,171,81,172],[81,173,81,174],[81,175,81,176],[81,153,81,154],[81,155,81,156],[81,157,81,158],[81,159,81,160],[81,161,81,162],[81,163,81,164],[81,141,81,142],[81,143,81,144],[81,145,81,146],[81,147,81,148],[81,149,81,150],[81,151,81,152],[81,128,81,129],[81,131,81,132],[81,133,81,134],[81,135,81,136],[81,137,81,138],[81,139,81,140],[81,116,81,117],[81,118,81,119],[81,120,81,121],[81,122,81,123],[81,124,81,125],[81,126,81,127],[81,103,81,104],[81,105,81,106],[81,107,81,108],[81,110,81,111],[81,112,81,113],[81,114,81,115],[81,91,81,92],[81,93,81,94],[81,95,81,96],[81,97,81,98],[81,99,81,100],[81,101,81,102],[81,79,81,80],[81,81,81,82],[81,83,81,84],[81,85,81,86],[81,87,81,88],[81,89,81,90],[81,67,81,68],[81,69,81,70],[81,71,81,72],[81,73,81,74],[81,75,81,76],[81,77,81,78],[81,55,81,56],[81,57,81,58],[81,59,81,60],[81,61,81,62],[81,63,81,64],[81,65,81,66],[81,41,81,42],[81,43,81,44],[81,45,81,46],[81,48,81,49],[81,51,81,52],[81,53,81,54],[81,27,81,28],[81,29,81,30],[81,32,81,33],[81,35,81,36],[81,37,81,38],[81,39,81,40],[81,14,81,15],[81,16,81,17],[81,18,81,19],[81,20,81,21],[81,22,81,23],[81,24,81,25],[80,191,80,192],[80,193,80,194],[80,195,80,196],[80,197,80,198],[80,199,80,200],[81,4,81,5],[81,6,81,7],[81,8,81,9],[81,10,81,11],[81,12,81,13],[80,179,80,180],[80,181,80,182],[80,183,80,184],[80,185,80,186],[80,187,80,188],[80,189,80,190],[80,167,80,168],[80,169,80,170],[80,171,80,172],[80,173,80,174],[80,175,80,176],[80,177,80,178],[80,155,80,156],[80,157,80,158],[80,159,80,160],[80,161,80,162],[80,163,80,164],[80,165,80,166],[80,143,80,144],[80,145,80,146],[80,147,80,148],[80,149,80,150],[80,151,80,152],[80,153,80,154],[80,131,80,132],[80,133,80,134],[80,135,80,136],[80,137,80,138],[80,139,80,140],[80,141,80,142],[80,118,80,119],[80,120,80,121],[80,122,80,123],[80,124,80,125],[80,126,80,127],[80,128,80,129],[80,105,80,106],[80,107,80,108],[80,110,80,111],[80,112,80,113],[80,114,80,115],[80,116,80,117],[80,93,80,94],[80,95,80,96],[80,97,80,98],[80,99,80,100],[80,101,80,102],[80,103,80,104]],"merged_total":1446,"flags":["merged_cut"]}
[]
[{"$nulls":6},"ENERGIE R",{"$nulls":20},"ENERSA",{"$nulls":4},"ERA",null,null,"FAYE SOLAR _ SUD ENERGIE",{"$nulls":12},"NEANT",null,null,"NS RESIF",{"$nulls":58},"SALENSOL",{"$nulls":20},"SUD SOLAR SYSTEM"]
[null,null,"Bordeau quantitatif du matériel prévu par village",null,null,null,"BAMBADALA",null,"BISSARY KANSOYE",null,"KEUR NDONGO",null,"KOHEL MOUNKOUTALLA",null,"MAGNORA",null,"NDELLE",null,"NDIMBA",null,"PADAF",null,"SACITA FARYMBOURE",null,"SARRE BOCAR",null,"ENERGIE R","NDOMBIL",null,"SINE MOUSSE ABDOU",null,"ENERSA","KATHIALE",null,"ERA","BAMBADALA 1",null,"BISSARY",null,"MALANDIANKUNDA",null,"SAFANE",null,"SANOUFILY",null,"SINA",null,"FAYE SOLAIR-SUD ENERGIE","WOPPA",null,"NEANT","BADIARY",null,"BAFATA BALANTE",null,"BOUMOUDA SOUCOTO",null,"BOUMOUDA SOUCOUTOTO",null,"DANDONE",null,"DIAFILON DIOLA",null,"FRANCOUNDA BADJI COUNDA",null,"FRANCOUNDA SARAKHOLE",null,"KAMOYA",null,"karantaba linketo",null,"KIMBOUTO",null,"KLONYA",null,"MADINA LINKETO",null,"MAKA",null,"MARON COUNDA",null,"MASSARIA",null,"MISSIRA ",null,"NDIAGNE KAHONE",null,"NEMA DIAOUR",null,"NGARE KEUR AMADOU YACINE",null,"NIOROKI",null,"sibikoroto 2",null,"SINGHERE BAYNOUCK",null,"SINGHERE MANDING",null,"SONKO KOUNDA",null,"SORANGE",null,"SOUAKI",null,"YACINE MANDINA",null,"YACINE TAMBANA",null,"NS RESIF","DIAGANE SADER",null,"DRAME IBRA",null,"KERE",null,"KEUR AMATH SEUNE",null,"KEUR BABOU NDITY",null,"KEUR MOUDIAYE FATIM",null,"NDIAYENE KADE",null,"NIASSENE",null,"THIAMENE DIOGO",null,"THIAMENE KEUR SOULEYMANE",null,"SALENSOL","BABADI",null,"BADIOCOUNDA",null,"BANDOUGA",null,"BANGALERE",null,"BANY",null,"BARY",null,"BISSADOU SANTO",null,"BISSARY DIOUNKOUA",null,"BISSASSOU DOUMA",null,"DIASSINA",null,"DIATOUMA",null,"DJIDA",null,"DJINANI",null,"FADIOUNGHAR",null,"FRANCOUNDA",null,"GASSEKOU",null,"KANDION MANGANA",null,"KANICOUNDA",null,"KEUR ALLASSANE DIALLO",null,"KITIM",null,"KOGNARA",null,"KOOLING",null,"LAMEL",null,"MANSABANG",null,"MEDINA DIOGOYE",null,"MISSIRA KABADA",null,"NDIOLOFENE",null,"NDORONG SERERE",null,"SAKHOR",null,"SALIKEGNE",null,"SARE KOUBE",null,"SARRE BITEYE",null,"SEGAFOULA",null,"SINGHERE BAINOUCK",null,"VELINGARA SARE YAYA 3",null,"SUD SOLAIR SYSTÈME"]
[null,null,"Rubrique","Détails des rubriques","Unité","PU HT HD","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","TOTAL GENERAL","quantité","montant en FCAF HT","quantité","montant en FCAF HT","TOTAL GENERAL","quantité","montant en FCAF HT","TOTAL GENERAL","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","TOTAL GENERAL","quantité","montant en FCAF HT","TOTAL GENERAL","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","TOTAL GENERAL","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","TOTAL GENERAL","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","quantité","montant en FCAF HT","TOTAL GENERAL"]
[]
[null,null,"Equipement de production énergétique","Champ photovoltaïque",{"$f":"VLOOKUP(D6,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"KWc"},500000,48.739986651380178,24369993.325690091,15.053257772389109,7526628.8861945551,23.924135128747526,11962067.564373763,31.408783161053236,15704391.580526618,10.100808732086501,5050404.3660432501,38.535194573507461,19267597.286753729,48.68185931522639,24340929.657613195,38.250801199214308,19125400.599607155,34.697498668776362,17348749.334388182,21.850065660208344,10925032.830104172,{"$f":"+Z6+X6+V6+T6+R6+P6+N6+L6+J6+H6","v":155621195.43129471},32.902789007926479,16451394.503963239,37.423867926419348,18711933.963209674,{"$f":"+AE6+AC6","v":35163328.467172913},16.574686974606919,8287343.48730346,{"$f":"+AH6","v":8287343.48730346},23.836513551656449,11918256.775828224,16.129044064094558,8064522.0320472792,20.047257093720166,10023628.546860082,44.892602857290115,22446301.428645056,23.184410954583043,11592205.477291523,22.040809437364846,11020404.718682423,{"$f":"+AU6+AS6+AQ6+AO6+AM6+AK6","v":75065318.97935459},23.036626353229749,11518313.176614875,{"$f":"+AX6","v":11518313.176614875},26.06903383282225,13034516.916411124,38.069960597846972,19034980.298923485,50.762387376671548,25381193.688335773,28.265601280144779,14132800.640072389,18.819693868724276,9409846.9343621377,21.333162941300046,10666581.470650023,14.623761344141688,7311880.6720708441,24.150185880456696,12075092.940228349,18.916788048744117,9458394.024372058,28.611351287044712,14305675.643522356,15.41816827157677,7709084.1357883848,10.656678294860859,5328339.1474304292,29.244508678260587,14622254.339130294,37.333465720135479,18666732.86006774,17.346919399731483,8673459.6998657417,29.16377626693588,14581888.133467941,20.015394702050681,10007697.351025341,17.359836585543437,8679918.2927717194,12.404373535218038,6202186.7676090188,23.274831255266712,11637415.627633356,16.788251113364538,8394125.5566822682,23.229405818494676,11614702.909247339,22.496140237236173,11248070.118618086,46.146215740340104,23073107.870170053,26.86344076025733,13431720.380128665,20.444891130298107,10222445.565149054,25.732971715281284,12866485.857640643,21.759645359524679,10879822.679762339,20.987628220830313,10493814.110415157,{"$f":"+BA6+BC6+BE6+BG6+BI6+BK6+BM6+BO6+BQ6+BS6+BU6+BW6+BY6+CA6+CC6+CE6+CG6+CI6+CK6+CM6+CO6+CQ6+CS6+CU6+CW6+CY6+DA6+DC6+DE6","v":353144234.6315521},23.223162512018902,11611581.256009452,20.861685659163776,10430842.829581888,43.435759584132057,21717879.79206603,27.500258020786589,13750129.010393294,23.662346829625289,11831173.414812645,20.54499932034074,10272499.660170369,40.001941022454673,20000970.511227336,31.712552314064318,15856276.157032158,29.108878227235085,14554439.113617543,14.494589486022161,7247294.7430110807,{"$f":"+DZ6+DX6+DV6+DT6+DR6+DP6+DN6+DL6+DJ6+DH6","v":137273086.48792177},30.620619540093934,15310309.770046966,20.958564552753419,10479282.276376709,28.76958681324113,14384793.406620566,29.971530953043317,14985765.476521658,22.919178072577619,11459589.036288809,12.601360618850316,6300680.3094251584,37.75348954545413,18876744.772727065,27.357953690424914,13678976.845212458,27.412636443695515,13706318.221847758,24.473739781909515,12236869.890954757,34.225590813779689,17112795.406889845,29.906514451123154,14953257.225561578,22.208517566490027,11104258.783245014,19.779225488122151,9889612.7440610752,14.995130436235325,7497565.2181176627,21.488384457473671,10744192.228736836,14.103629328780398,7051814.6643901989,30.446237531632569,15223118.765816284,33.744640928714659,16872320.464357331,26.023608396050214,13011804.198025107,33.543993975768991,16771996.987884495,16.946271353130758,8473135.6765653789,22.670306959267332,11335153.479633667,25.035228395005646,12517614.197502824,21.636932094311128,10818466.047155565,30.807918734367242,15403959.36718362,33.873812786834186,16936906.393417094,37.246490002334994,18623245.001167499,58.315065920920212,29157532.960460104,23.97257457554235,11986287.287771175,26.877921566197273,13438960.783098636,28.246225501426853,14123112.750713427,27.697245104418869,13848622.552209435,21.824231288584439,10912115.64429222,23.300235054030217,11650117.527015109,{"$f":"+GS6+GQ6+GO6+GM6+GK6+GI6+GG6+GE6+GC6+GA6+FY6+FW6+FU6+FS6+FQ6+FO6+FM6+FK6+FI6+FG6+FE6+FC6+FA6+EY6+EW6+EU6+ES6+EQ6+EO6+EM6+EK6+EI6+EG6+EE6+EC6","v":470877296.36129302},{"$f":"+AA18+AF18+AI18+AV18+AY18+DF18+EA18+AA24+AF24+AI24+AV24+AY24+DF24+EA24+GT18+GT24+AA33+AF33+AI33+AV33+AY33+DF33+EA33+GT33","v":8079817594.9273539}]
[null,null,null,"Onduleur chargeur",{"$f":"VLOOKUP(D7,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"kW"},{"$f":"VLOOKUP(D7,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":415711.32696320245},39.3414,16354665.598590132,14.974619999999996,6225119.1509697093,20.767199999999999,8633160.2693102174,27.984719999999999,11633565.08589367,13.959719999999997,5803213.7252347553,31.2987,13011224.109223185,39.065999999999995,16240178.699144464,31.850520000000003,13240621.933668019,28.5855,11883316.136906624,20.308199999999999,8442348.770234108,{"$f":"+Z7+X7+V7+T7+R7+P7+N7+L7+J7+H7","v":111467413.47917491},28.071419999999996,11669607.257941378,30.926400000000001,12856454.782194784,{"$f":"+AE7+AC7","v":24526062.040136162},17.407319999999999,7236420.0960730929,{"$f":"+AH7","v":7236420.0960730929},23.65992,9835696.7390432134,15.386699999999999,6396425.4745847071,18.78942,7810974.7210689355,36.582299999999989,15207676.476365956,20.445900000000002,8499592.2199569419,18.426300000000001,7660021.6240220573,{"$f":"+AU7+AS7+AQ7+AO7+AM7+AK7","v":55410387.255041808},21.324119999999997,8864678.2215225641,{"$f":"+AX7","v":8864678.2215225641},21.553619999999999,8960083.9710606188,31.482300000000002,13087548.708853628,38.934419999999996,16185479.402742647,24.450420000000001,10164316.543007625,20.533619999999999,8536058.4175581522,19.758419999999997,8213798.9968962772,13.826099999999999,5747666.3777259327,20.951820000000001,8709908.8944941647,17.412419999999997,7238540.2238406045,24.5871,10221135.967176955,16.173120000000001,6723349.1763351094,12.266519999999998,5099331.3064206615,24.445319999999995,10162196.415240111,30.380699999999997,12629601.111070963,15.943620000000001,6627943.4267970538,23.755799999999997,9875555.1410724428,17.319600000000001,7199953.8984718816,16.402619999999999,6818754.9258731632,12.678599999999998,5270637.6300356574,19.987919999999999,8309204.7464343328,14.978699999999996,6226815.2531837188,21.272099999999998,8843052.918293938,20.492820000000002,8519097.3954180554,35.939699999999995,14940540.377659405,25.317419999999998,10524738.26348472,19.752299999999995,8211254.8435752615,22.747019999999999,9456193.8686585054,19.481999999999999,8098888.07189711,18.519119999999997,7698607.9493907802,{"$f":"+BA7+BC7+BE7+BG7+BI7+BK7+BM7+BO7+BQ7+BS7+BU7+BW7+BY7+CA7+CC7+CE7+CG7+CI7+CK7+CM7+CO7+CQ7+CS7+CU7+CW7+CY7+DA7+DC7+DE7","v":258300254.22266954},20.6295,8575916.8195873853,17.922419999999995,7450553.0005918369,35.251199999999997,14654323.129045241,22.241099999999999,9245877.1941212825,21.823920000000001,9072450.742738774,19.340219999999995,8039948.5199602656,31.575119999999998,13126135.034222351,26.331299999999995,10946219.66366617,25.128720000000001,10446293.536086764,12.725519999999998,5290142.8054967709,{"$f":"+DZ7+DX7+DV7+DT7+DR7+DP7+DN7+DL7+DJ7+DH7","v":96847860.445516855},27.433919999999997,11404591.287002338,18.472199999999997,7679102.7739296667,24.583019999999998,10219439.864962945,24.491220000000002,10181277.565147724,20.905919999999998,8690827.7445865534,12.725519999999998,5290142.8054967709,30.380699999999997,12629601.111070963,24.26172,10085871.815609667,25.317419999999998,10524738.26348472,21.00282,8731110.1721692868,30.23892,12570661.559134122,27.979619999999993,11631444.958126156,20.72232,8614503.14495611,18.978119999999997,7889419.4484668905,15.983399999999998,6644480.4233836494,18.106020000000001,7526877.600222283,14.147400000000001,5881234.427079211,26.698499999999999,11098868.862927061,27.2544,11329962.789585905,24.214799999999997,10066366.640148554,28.948620000000002,12034269.233953502,18.512999999999998,7696063.7960697664,23.705819999999999,9854777.8889508229,21.82902,9074570.8705062848,19.207619999999999,7984825.1980049461,26.332320000000003,10946643.689219676,28.43862,11822256.457202269,30.232799999999997,12568117.405813105,45.635819999999995,18971327.289253853,20.905919999999998,8690827.7445865534,23.206020000000002,9647005.3677346166,25.775399999999998,10715125.737007327,23.48142,9761492.2671802808,19.3902,8060725.7720818883,23.199899999999996,9644461.2144135982,{"$f":"+GS7+GQ7+GO7+GM7+GK7+GI7+GG7+GE7+GC7+GA7+FY7+FW7+FU7+FS7+FQ7+FO7+FM7+FK7+FI7+FG7+FE7+FC7+FA7+EY7+EW7+EU7+ES7+EQ7+EO7+EM7+EK7+EI7+EG7+EE7+EC7","v":346163013.18946904}]
[null,null,null,"Onduleur réseau",{"$f":"VLOOKUP(D8,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"kW"},{"$f":"VLOOKUP(D8,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":98373.776307426393},53.613985316518203,5274210.1984768054,16.558583549628022,1628930.3940789376,26.31654864162228,2588858.2692544563,34.549661477158566,3398780.6696513034,11.110889605295151,1093020.1686078142,42.38871403085821,4169937.8720311122,53.550045246749036,5267920.1723562516,42.075881319135739,4139163.33682648,38.167248535654004,3754656.3697163747,24.035072226229179,2364420.8187159062,33679898.269715436,36.193067908719129,3560448.7663318282,41.166254719061286,4049679.9331474709,7610128.6994792987,18.232155672067613,1793566.0036861547,1793566.0036861547,26.220164906822095,2579376.6372875483,17.741948470504013,1745342.4700952477,22.051982803092184,2169336.8234066041,49.381863143019132,4857880.3584753079,25.502852050041351,2508811.8627721583,24.244890381101332,2385061.4229485365,16245809.574985402,25.340288988552725,2492819.920525426,2492819.920525426,28.675937216104476,2820960.2331028651,41.876956657631673,4119594.3666736488,55.838626114338709,5493056.5146859735,31.09216140815926,3058653.3312806548,20.701663255596706,2036500.7902977387,23.466479235430054,2308486.1790290624,16.086137478555859,1582454.0899659621,26.565204468502369,2613319.4819454961,20.80846685361853,2047007.4635583661,31.472486415749188,3096067.3385014264,16.95998509873445,1668417.7802801877,11.722346124346945,1153171.4554347331,32.168959546086647,3164582.0304293768,41.066812292149031,4039897.4060869375,19.081611339704633,1877130.1655173544,32.080153893629472,3155845.8830397194,22.016934172255752,2165888.9572368194,19.095820244097784,1878527.9490996997,13.644810888739844,1342291.5741260294,25.602314380793384,2518596.3478485742,18.467076224700993,1816676.0255809277,25.552346400344145,2513680.8089173269,24.745754260959792,2434333.2942262022,50.760837314374115,4993535.2551419018,29.549784836283067,2906923.9234170909,22.489380243327918,2212365.2613497954,28.306268886809416,2784594.5635688528,23.93560989547715,2354636.3336394909,23.086391042913345,2271095.4682013295,76428290.272183508,25.545478763220796,2513005.2135191942,22.947854225080157,2257467.0782734649,47.779335542545269,4700233.6667798152,30.250283822865249,2975834.6540267053,26.02858151258782,2560529.8553189281,22.599499252374816,2223198.0841129702,44.002135124700146,4328656.1978064021,34.883807545470752,3431651.8802294526,32.019766049958598,3149905.3028147533,15.944048434624378,1568476.2541425105,29708958.187024195,33.682681494103328,3313492.5747352112,23.054421008028761,2267950.4551410531,31.646545494565245,3113190.187385154,32.968684048347654,3243253.9497223687,25.211095879835383,2480110.7065480053,13.86149668073535,1363607.7737567928,41.528838499999544,4085348.6689061923,30.093749059467406,2960435.7382278698,30.153900088065068,2966353.0220597982,26.921113760100468,2648331.622982902,37.648149895157658,3703590.6761746979,32.897165896235471,3236218.4390245643,24.429369323139031,2403209.3131259838,21.757148036934367,2140332.8140729428,16.494643479858858,1622640.3679583846,23.637222903221041,2325282.8784102425,15.513992261658439,1526170.0043835314,33.490861284795827,3294622.4963735514,37.11910502158613,3651546.5341253816,28.625969235655237,2816044.6941716182,36.898393373345897,3629834.2958129537,18.640898488443835,1833775.5780716166,24.937337655194067,2453180.0761948223,27.538751234506211,2709090.9537291764,23.800625303742244,2341357.389607212,33.888710607803965,3333760.4366792152,37.261194065517607,3665524.3699488328,40.971139002568499,4030485.6632991466,64.146572513012245,6310340.5752831735,26.369832033096586,2594099.9576882506,29.565713722817001,2908490.9081378067,31.070848051569541,3056556.6559071373,30.466969614860758,2997150.8536574692,24.006654417442885,2361625.251551216,25.630258559433241,2521345.3222271861,101908351.20508146]
[null,null,null,"Groupe électrogène 25 kVA",{"$f":"VLOOKUP(D9,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(D9,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":4526100},0,{"$f":"$F$9*G9","v":0},0,{"$f":"$F$9*I9","v":0},0,{"$f":"$F$9*K9","v":0},0,{"$f":"$F$9*M9","v":0},0,{"$f":"$F$9*O9","v":0},0,{"$f":"$F$9*Q9","v":0},0,{"$f":"$F$9*S9","v":0},0,{"$f":"$F$9*U9","v":0},0,{"$f":"$F$9*W9","v":0},0,{"$f":"$F$9*Y9","v":0},0,0,{"$f":"$F$9*AB9","v":0},0,{"$f":"$F$9*AD9","v":0},0,0,{"$f":"$F$9*AG9","v":0},0,0,{"$f":"$F$9*AJ9","v":0},0,{"$f":"$F$9*AL9","v":0},0,{"$f":"$F$9*AN9","v":0},0,{"$f":"$F$9*AP9","v":0},0,{"$f":"$F$9*AR9","v":0},0,{"$f":"$F$9*AT9","v":0},0,0,{"$f":"$F$9*AW9","v":0},0,0,{"$f":"$F$9*AZ9","v":0},0,{"$f":"$F$9*BB9","v":0},0,{"$f":"$F$9*BD9","v":0},0,{"$f":"$F$9*BF9","v":0},0,{"$f":"$F$9*BH9","v":0},0,{"$f":"$F$9*BJ9","v":0},0,{"$f":"$F$9*BL9","v":0},0,{"$f":"$F$9*BN9","v":0},0,{"$f":"$F$9*BP9","v":0},0,{"$f":"$F$9*BR9","v":0},0,{"$f":"$F$9*BT9","v":0},0,{"$f":"$F$9*BV9","v":0},0,{"$f":"$F$9*BX9","v":0},0,{"$f":"$F$9*BZ9","v":0},0,{"$f":"$F$9*CB9","v":0},0,{"$f":"$F$9*CD9","v":0},0,{"$f":"$F$9*CF9","v":0},0,{"$f":"$F$9*CH9","v":0},0,{"$f":"$F$9*CJ9","v":0},0,{"$f":"$F$9*CL9","v":0},0,{"$f":"$F$9*CN9","v":0},0,{"$f":"$F$9*CP9","v":0},0,{"$f":"$F$9*CR9","v":0},0,{"$f":"$F$9*CT9","v":0},0,{"$f":"$F$9*CV9","v":0},0,{"$f":"$F$9*CX9","v":0},0,{"$f":"$F$9*CZ9","v":0},0,{"$f":"$F$9*DB9","v":0},0,{"$f":"$F$9*DD9","v":0},0,0,{"$f":"$F$9*DG9","v":0},0,{"$f":"$F$9*DI9","v":0},0,{"$f":"$F$9*DK9","v":0},0,{"$f":"$F$9*DM9","v":0},0,{"$f":"$F$9*DO9","v":0},0,{"$f":"$F$9*DQ9","v":0},0,{"$f":"$F$9*DS9","v":0},0,{"$f":"$F$9*DU9","v":0},0,{"$f":"$F$9*DW9","v":0},0,{"$f":"$F$9*DY9","v":0},0,0,{"$f":"$F$9*EB9","v":0},0,{"$f":"$F$9*ED9","v":0},0,{"$f":"$F$9*EF9","v":0},0,{"$f":"$F$9*EH9","v":0},0,{"$f":"$F$9*EJ9","v":0},0,{"$f":"$F$9*EL9","v":0},0,{"$f":"$F$9*EN9","v":0},0,{"$f":"$F$9*EP9","v":0},0,{"$f":"$F$9*ER9","v":0},0,{"$f":"$F$9*ET9","v":0},0,{"$f":"$F$9*EV9","v":0},0,{"$f":"$F$9*EX9","v":0},0,{"$f":"$F$9*EZ9","v":0},0,{"$f":"$F$9*FB9","v":0},0,{"$f":"$F$9*FD9","v":0},0,{"$f":"$F$9*FF9","v":0},0,{"$f":"$F$9*FH9","v":0},0,{"$f":"$F$9*FJ9","v":0},0,{"$f":"$F$9*FL9","v":0},0,{"$f":"$F$9*FN9","v":0},0,{"$f":"$F$9*FP9","v":0},0,{"$f":"$F$9*FR9","v":0},0,{"$f":"$F$9*FT9","v":0},0,{"$f":"$F$9*FV9","v":0},0,{"$f":"$F$9*FX9","v":0},0,{"$f":"$F$9*FZ9","v":0},0,{"$f":"$F$9*GB9","v":0},0,{"$f":"$F$9*GD9","v":0},0,{"$f":"$F$9*GF9","v":0},0,{"$f":"$F$9*GH9","v":0},0,{"$f":"$F$9*GJ9","v":0},0,{"$f":"$F$9*GL9","v":0},0,{"$f":"$F$9*GN9","v":0},0,{"$f":"$F$9*GP9","v":0},0,{"$f":"$F$9*GR9","v":0},0]
[null,null,null,"Groupe électrogène 50 kVA",{"$f":"VLOOKUP(D10,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(D10,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":6252226.5953059988},0,{"$f":"$F$10*G10","v":0},0,{"$f":"$F$10*I10","v":0},0,{"$f":"$F$10*K10","v":0},0,{"$f":"$F$10*M10","v":0},0,{"$f":"$F$10*O10","v":0},0,{"$f":"$F$10*Q10","v":0},0,{"$f":"$F$10*S10","v":0},0,{"$f":"$F$10*U10","v":0},0,{"$f":"$F$10*W10","v":0},0,{"$f":"$F$10*Y10","v":0},0,0,{"$f":"$F$10*AB10","v":0},0,{"$f":"$F$10*AD10","v":0},0,0,{"$f":"$F$10*AG10","v":0},0,0,{"$f":"$F$10*AJ10","v":0},0,{"$f":"$F$10*AL10","v":0},0,{"$f":"$F$10*AN10","v":0},0,{"$f":"$F$10*AP10","v":0},0,{"$f":"$F$10*AR10","v":0},0,{"$f":"$F$10*AT10","v":0},0,0,{"$f":"$F$10*AW10","v":0},0,0,{"$f":"$F$10*AZ10","v":0},0,{"$f":"$F$10*BB10","v":0},0,{"$f":"$F$10*BD10","v":0},0,{"$f":"$F$10*BF10","v":0},0,{"$f":"$F$10*BH10","v":0},0,{"$f":"$F$10*BJ10","v":0},0,{"$f":"$F$10*BL10","v":0},0,{"$f":"$F$10*BN10","v":0},0,{"$f":"$F$10*BP10","v":0},0,{"$f":"$F$10*BR10","v":0},0,{"$f":"$F$10*BT10","v":0},0,{"$f":"$F$10*BV10","v":0},0,{"$f":"$F$10*BX10","v":0},0,{"$f":"$F$10*BZ10","v":0},0,{"$f":"$F$10*CB10","v":0},0,{"$f":"$F$10*CD10","v":0},0,{"$f":"$F$10*CF10","v":0},0,{"$f":"$F$10*CH10","v":0},0,{"$f":"$F$10*CJ10","v":0},0,{"$f":"$F$10*CL10","v":0},0,{"$f":"$F$10*CN10","v":0},0,{"$f":"$F$10*CP10","v":0},0,{"$f":"$F$10*CR10","v":0},0,{"$f":"$F$10*CT10","v":0},0,{"$f":"$F$10*CV10","v":0},0,{"$f":"$F$10*CX10","v":0},0,{"$f":"$F$10*CZ10","v":0},0,{"$f":"$F$10*DB10","v":0},0,{"$f":"$F$10*DD10","v":0},0,0,{"$f":"$F$10*DG10","v":0},0,{"$f":"$F$10*DI10","v":0},0,{"$f":"$F$10*DK10","v":0},0,{"$f":"$F$10*DM10","v":0},0,{"$f":"$F$10*DO10","v":0},0,{"$f":"$F$10*DQ10","v":0},0,{"$f":"$F$10*DS10","v":0},0,{"$f":"$F$10*DU10","v":0},0,{"$f":"$F$10*DW10","v":0},0,{"$f":"$F$10*DY10","v":0},0,0,{"$f":"$F$10*EB10","v":0},0,{"$f":"$F$10*ED10","v":0},0,{"$f":"$F$10*EF10","v":0},0,{"$f":"$F$10*EH10","v":0},0,{"$f":"$F$10*EJ10","v":0},0,{"$f":"$F$10*EL10","v":0},0,{"$f":"$F$10*EN10","v":0},0,{"$f":"$F$10*EP10","v":0},0,{"$f":"$F$10*ER10","v":0},0,{"$f":"$F$10*ET10","v":0},0,{"$f":"$F$10*EV10","v":0},0,{"$f":"$F$10*EX10","v":0},0,{"$f":"$F$10*EZ10","v":0},0,{"$f":"$F$10*FB10","v":0},0,{"$f":"$F$10*FD10","v":0},0,{"$f":"$F$10*FF10","v":0},0,{"$f":"$F$10*FH10","v":0},0,{"$f":"$F$10*FJ10","v":0},0,{"$f":"$F$10*FL10","v":0},0,{"$f":"$F$10*FN10","v":0},0,{"$f":"$F$10*FP10","v":0},0,{"$f":"$F$10*FR10","v":0},0,{"$f":"$F$10*FT10","v":0},0,{"$f":"$F$10*FV10","v":0},0,{"$f":"$F$10*FX10","v":0},0,{"$f":"$F$10*FZ10","v":0},0,{"$f":"$F$10*GB10","v":0},0,{"$f":"$F$10*GD10","v":0},0,{"$f":"$F$10*GF10","v":0},0,{"$f":"$F$10*GH10","v":0},0,{"$f":"$F$10*GJ10","v":0},0,{"$f":"$F$10*GL10","v":0},0,{"$f":"$F$10*GN10","v":0},0,{"$f":"$F$10*GP10","v":0},0,{"$f":"$F$10*GR10","v":0},0]
[null,null,null,"Groupe électrogène 75 kVA",{"$f":"VLOOKUP(D11,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(D11,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":7170797.2921700012},0,{"$f":"$F$11*G11","v":0},0,{"$f":"$F$11*I11","v":0},0,{"$f":"$F$11*K11","v":0},0,{"$f":"$F$11*M11","v":0},0,{"$f":"$F$11*O11","v":0},0,{"$f":"$F$11*Q11","v":0},0,{"$f":"$F$11*S11","v":0},0,{"$f":"$F$11*U11","v":0},0,{"$f":"$F$11*W11","v":0},0,{"$f":"$F$11*Y11","v":0},0,0,{"$f":"$F$11*AB11","v":0},0,{"$f":"$F$11*AD11","v":0},0,0,{"$f":"$F$11*AG11","v":0},0,0,{"$f":"$F$11*AJ11","v":0},0,{"$f":"$F$11*AL11","v":0},0,{"$f":"$F$11*AN11","v":0},0,{"$f":"$F$11*AP11","v":0},0,{"$f":"$F$11*AR11","v":0},0,{"$f":"$F$11*AT11","v":0},0,0,{"$f":"$F$11*AW11","v":0},0,0,{"$f":"$F$11*AZ11","v":0},0,{"$f":"$F$11*BB11","v":0},0,{"$f":"$F$11*BD11","v":0},0,{"$f":"$F$11*BF11","v":0},0,{"$f":"$F$11*BH11","v":0},0,{"$f":"$F$11*BJ11","v":0},0,{"$f":"$F$11*BL11","v":0},0,{"$f":"$F$11*BN11","v":0},0,{"$f":"$F$11*BP11","v":0},0,{"$f":"$F$11*BR11","v":0},0,{"$f":"$F$11*BT11","v":0},0,{"$f":"$F$11*BV11","v":0},0,{"$f":"$F$11*BX11","v":0},0,{"$f":"$F$11*BZ11","v":0},0,{"$f":"$F$11*CB11","v":0},0,{"$f":"$F$11*CD11","v":0},0,{"$f":"$F$11*CF11","v":0},0,{"$f":"$F$11*CH11","v":0},0,{"$f":"$F$11*CJ11","v":0},0,{"$f":"$F$11*CL11","v":0},0,{"$f":"$F$11*CN11","v":0},0,{"$f":"$F$11*CP11","v":0},0,{"$f":"$F$11*CR11","v":0},0,{"$f":"$F$11*CT11","v":0},0,{"$f":"$F$11*CV11","v":0},0,{"$f":"$F$11*CX11","v":0},0,{"$f":"$F$11*CZ11","v":0},0,{"$f":"$F$11*DB11","v":0},0,{"$f":"$F$11*DD11","v":0},0,0,{"$f":"$F$11*DG11","v":0},0,{"$f":"$F$11*DI11","v":0},0,{"$f":"$F$11*DK11","v":0},0,{"$f":"$F$11*DM11","v":0},0,{"$f":"$F$11*DO11","v":0},0,{"$f":"$F$11*DQ11","v":0},0,{"$f":"$F$11*DS11","v":0},0,{"$f":"$F$11*DU11","v":0},0,{"$f":"$F$11*DW11","v":0},0,{"$f":"$F$11*DY11","v":0},0,0,{"$f":"$F$11*EB11","v":0},0,{"$f":"$F$11*ED11","v":0},0,{"$f":"$F$11*EF11","v":0},0,{"$f":"$F$11*EH11","v":0},0,{"$f":"$F$11*EJ11","v":0},0,{"$f":"$F$11*EL11","v":0},0,{"$f":"$F$11*EN11","v":0},0,{"$f":"$F$11*EP11","v":0},0,{"$f":"$F$11*ER11","v":0},0,{"$f":"$F$11*ET11","v":0},0,{"$f":"$F$11*EV11","v":0},0,{"$f":"$F$11*EX11","v":0},0,{"$f":"$F$11*EZ11","v":0},0,{"$f":"$F$11*FB11","v":0},0,{"$f":"$F$11*FD11","v":0},0,{"$f":"$F$11*FF11","v":0},0,{"$f":"$F$11*FH11","v":0},0,{"$f":"$F$11*FJ11","v":0},0,{"$f":"$F$11*FL11","v":0},0,{"$f":"$F$11*FN11","v":0},0,{"$f":"$F$11*FP11","v":0},0,{"$f":"$F$11*FR11","v":0},0,{"$f":"$F$11*FT11","v":0},0,{"$f":"$F$11*FV11","v":0},0,{"$f":"$F$11*FX11","v":0},0,{"$f":"$F$11*FZ11","v":0},0,{"$f":"$F$11*GB11","v":0},0,{"$f":"$F$11*GD11","v":0},0,{"$f":"$F$11*GF11","v":0},0,{"$f":"$F$11*GH11","v":0},0,{"$f":"$F$11*GJ11","v":0},0,{"$f":"$F$11*GL11","v":0},0,{"$f":"$F$11*GN11","v":0},0,{"$f":"$F$11*GP11","v":0},0,{"$f":"$F$11*GR11","v":0},0]
[null,null,null,"Groupe électrogène 100 kVA",{"$f":"VLOOKUP(D12,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(D12,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":10000000},0,{"$f":"$F$12*G12","v":0},0,{"$f":"$F$12*I12","v":0},0,{"$f":"$F$12*K12","v":0},0,{"$f":"$F$12*M12","v":0},0,{"$f":"$F$12*O12","v":0},0,{"$f":"$F$12*Q12","v":0},0,{"$f":"$F$12*S12","v":0},0,{"$f":"$F$12*U12","v":0},0,{"$f":"$F$12*W12","v":0},0,{"$f":"$F$12*Y12","v":0},0,0,{"$f":"$F$12*AB12","v":0},0,{"$f":"$F$12*AD12","v":0},0,0,{"$f":"$F$12*AG12","v":0},0,0,{"$f":"$F$12*AJ12","v":0},0,{"$f":"$F$12*AL12","v":0},0,{"$f":"$F$12*AN12","v":0},0,{"$f":"$F$12*AP12","v":0},0,{"$f":"$F$12*AR12","v":0},0,{"$f":"$F$12*AT12","v":0},0,0,{"$f":"$F$12*AW12","v":0},0,0,{"$f":"$F$12*AZ12","v":0},0,{"$f":"$F$12*BB12","v":0},0,{"$f":"$F$12*BD12","v":0},0,{"$f":"$F$12*BF12","v":0},0,{"$f":"$F$12*BH12","v":0},0,{"$f":"$F$12*BJ12","v":0},0,{"$f":"$F$12*BL12","v":0},0,{"$f":"$F$12*BN12","v":0},0,{"$f":"$F$12*BP12","v":0},0,{"$f":"$F$12*BR12","v":0},0,{"$f":"$F$12*BT12","v":0},0,{"$f":"$F$12*BV12","v":0},0,{"$f":"$F$12*BX12","v":0},0,{"$f":"$F$12*BZ12","v":0},0,{"$f":"$F$12*CB12","v":0},0,{"$f":"$F$12*CD12","v":0},0,{"$f":"$F$12*CF12","v":0},0,{"$f":"$F$12*CH12","v":0},0,{"$f":"$F$12*CJ12","v":0},0,{"$f":"$F$12*CL12","v":0},0,{"$f":"$F$12*CN12","v":0},0,{"$f":"$F$12*CP12","v":0},0,{"$f":"$F$12*CR12","v":0},0,{"$f":"$F$12*CT12","v":0},0,{"$f":"$F$12*CV12","v":0},0,{"$f":"$F$12*CX12","v":0},0,{"$f":"$F$12*CZ12","v":0},0,{"$f":"$F$12*DB12","v":0},0,{"$f":"$F$12*DD12","v":0},0,0,{"$f":"$F$12*DG12","v":0},0,{"$f":"$F$12*DI12","v":0},0,{"$f":"$F$12*DK12","v":0},0,{"$f":"$F$12*DM12","v":0},0,{"$f":"$F$12*DO12","v":0},0,{"$f":"$F$12*DQ12","v":0},0,{"$f":"$F$12*DS12","v":0},0,{"$f":"$F$12*DU12","v":0},0,{"$f":"$F$12*DW12","v":0},0,{"$f":"$F$12*DY12","v":0},0,0,{"$f":"$F$12*EB12","v":0},0,{"$f":"$F$12*ED12","v":0},0,{"$f":"$F$12*EF12","v":0},0,{"$f":"$F$12*EH12","v":0},0,{"$f":"$F$12*EJ12","v":0},0,{"$f":"$F$12*EL12","v":0},0,{"$f":"$F$12*EN12","v":0},0,{"$f":"$F$12*EP12","v":0},0,{"$f":"$F$12*ER12","v":0},0,{"$f":"$F$12*ET12","v":0},0,{"$f":"$F$12*EV12","v":0},0,{"$f":"$F$12*EX12","v":0},0,{"$f":"$F$12*EZ12","v":0},0,{"$f":"$F$12*FB12","v":0},0,{"$f":"$F$12*FD12","v":0},0,{"$f":"$F$12*FF12","v":0},0,{"$f":"$F$12*FH12","v":0},0,{"$f":"$F$12*FJ12","v":0},0,{"$f":"$F$12*FL12","v":0},0,{"$f":"$F$12*FN12","v":0},0,{"$f":"$F$12*FP12","v":0},0,{"$f":"$F$12*FR12","v":0},0,{"$f":"$F$12*FT12","v":0},0,{"$f":"$F$12*FV12","v":0},0,{"$f":"$F$12*FX12","v":0},0,{"$f":"$F$12*FZ12","v":0},0,{"$f":"$F$12*GB12","v":0},0,{"$f":"$F$12*GD12","v":0},0,{"$f":"$F$12*GF12","v":0},0,{"$f":"$F$12*GH12","v":0},0,{"$f":"$F$12*GJ12","v":0},0,{"$f":"$F$12*GL12","v":0},0,{"$f":"$F$12*GN12","v":0},0,{"$f":"$F$12*GP12","v":0},0,{"$f":"$F$12*GR12","v":0},0]
[null,null,null,"Cuve de stockage carburant groupe électrogène (500 litres)",{"$f":"VLOOKUP(D13,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(D13,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":129000},0,{"$f":"$F$13*G13","v":0},0,{"$f":"$F$13*I13","v":0},0,{"$f":"$F$13*K13","v":0},0,{"$f":"$F$13*M13","v":0},0,{"$f":"$F$13*O13","v":0},0,{"$f":"$F$13*Q13","v":0},0,{"$f":"$F$13*S13","v":0},0,{"$f":"$F$13*U13","v":0},0,{"$f":"$F$13*W13","v":0},0,{"$f":"$F$13*Y13","v":0},0,0,{"$f":"$F$13*AB13","v":0},0,{"$f":"$F$13*AD13","v":0},0,0,{"$f":"$F$13*AG13","v":0},0,0,{"$f":"$F$13*AJ13","v":0},0,{"$f":"$F$13*AL13","v":0},0,{"$f":"$F$13*AN13","v":0},0,{"$f":"$F$13*AP13","v":0},0,{"$f":"$F$13*AR13","v":0},0,{"$f":"$F$13*AT13","v":0},0,0,{"$f":"$F$13*AW13","v":0},0,0,{"$f":"$F$13*AZ13","v":0},0,{"$f":"$F$13*BB13","v":0},0,{"$f":"$F$13*BD13","v":0},0,{"$f":"$F$13*BF13","v":0},0,{"$f":"$F$13*BH13","v":0},0,{"$f":"$F$13*BJ13","v":0},0,{"$f":"$F$13*BL13","v":0},0,{"$f":"$F$13*BN13","v":0},0,{"$f":"$F$13*BP13","v":0},0,{"$f":"$F$13*BR13","v":0},0,{"$f":"$F$13*BT13","v":0},0,{"$f":"$F$13*BV13","v":0},0,{"$f":"$F$13*BX13","v":0},0,{"$f":"$F$13*BZ13","v":0},0,{"$f":"$F$13*CB13","v":0},0,{"$f":"$F$13*CD13","v":0},0,{"$f":"$F$13*CF13","v":0},0,{"$f":"$F$13*CH13","v":0},0,{"$f":"$F$13*CJ13","v":0},0,{"$f":"$F$13*CL13","v":0},0,{"$f":"$F$13*CN13","v":0},0,{"$f":"$F$13*CP13","v":0},0,{"$f":"$F$13*CR13","v":0},0,{"$f":"$F$13*CT13","v":0},0,{"$f":"$F$13*CV13","v":0},0,{"$f":"$F$13*CX13","v":0},0,{"$f":"$F$13*CZ13","v":0},0,{"$f":"$F$13*DB13","v":0},0,{"$f":"$F$13*DD13","v":0},0,0,{"$f":"$F$13*DG13","v":0},0,{"$f":"$F$13*DI13","v":0},0,{"$f":"$F$13*DK13","v":0},0,{"$f":"$F$13*DM13","v":0},0,{"$f":"$F$13*DO13","v":0},0,{"$f":"$F$13*DQ13","v":0},0,{"$f":"$F$13*DS13","v":0},0,{"$f":"$F$13*DU13","v":0},0,{"$f":"$F$13*DW13","v":0},0,{"$f":"$F$13*DY13","v":0},0,0,{"$f":"$F$13*EB13","v":0},0,{"$f":"$F$13*ED13","v":0},0,{"$f":"$F$13*EF13","v":0},0,{"$f":"$F$13*EH13","v":0},0,{"$f":"$F$13*EJ13","v":0},0,{"$f":"$F$13*EL13","v":0},0,{"$f":"$F$13*EN13","v":0},0,{"$f":"$F$13*EP13","v":0},0,{"$f":"$F$13*ER13","v":0},0,{"$f":"$F$13*ET13","v":0},0,{"$f":"$F$13*EV13","v":0},0,{"$f":"$F$13*EX13","v":0},0,{"$f":"$F$13*EZ13","v":0},0,{"$f":"$F$13*FB13","v":0},0,{"$f":"$F$13*FD13","v":0},0,{"$f":"$F$13*FF13","v":0},0,{"$f":"$F$13*FH13","v":0},0,{"$f":"$F$13*FJ13","v":0},0,{"$f":"$F$13*FL13","v":0},0,{"$f":"$F$13*FN13","v":0},0,{"$f":"$F$13*FP13","v":0},0,{"$f":"$F$13*FR13","v":0},0,{"$f":"$F$13*FT13","v":0},0,{"$f":"$F$13*FV13","v":0},0,{"$f":"$F$13*FX13","v":0},0,{"$f":"$F$13*FZ13","v":0},0,{"$f":"$F$13*GB13","v":0},0,{"$f":"$F$13*GD13","v":0},0,{"$f":"$F$13*GF13","v":0},0,{"$f":"$F$13*GH13","v":0},0,{"$f":"$F$13*GJ13","v":0},0,{"$f":"$F$13*GL13","v":0},0,{"$f":"$F$13*GN13","v":0},0,{"$f":"$F$13*GP13","v":0},0,{"$f":"$F$13*GR13","v":0},0]
[null,null,null,"Cuve de stockage carburant groupe électrogène (1000 litres)",{"$f":"VLOOKUP(D14,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(D14,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":162000},0,{"$f":"$F$14*G14","v":0},0,{"$f":"$F$14*I14","v":0},0,{"$f":"$F$14*K14","v":0},0,{"$f":"$F$14*M14","v":0},0,{"$f":"$F$14*O14","v":0},0,{"$f":"$F$14*Q14","v":0},0,{"$f":"$F$14*S14","v":0},0,{"$f":"$F$14*U14","v":0},0,{"$f":"$F$14*W14","v":0},0,{"$f":"$F$14*Y14","v":0},0,0,{"$f":"$F$14*AB14","v":0},0,{"$f":"$F$14*AD14","v":0},0,0,{"$f":"$F$14*AG14","v":0},0,0,{"$f":"$F$14*AJ14","v":0},0,{"$f":"$F$14*AL14","v":0},0,{"$f":"$F$14*AN14","v":0},0,{"$f":"$F$14*AP14","v":0},0,{"$f":"$F$14*AR14","v":0},0,{"$f":"$F$14*AT14","v":0},0,0,{"$f":"$F$14*AW14","v":0},0,0,{"$f":"$F$14*AZ14","v":0},0,{"$f":"$F$14*BB14","v":0},0,{"$f":"$F$14*BD14","v":0},0,{"$f":"$F$14*BF14","v":0},0,{"$f":"$F$14*BH14","v":0},0,{"$f":"$F$14*BJ14","v":0},0,{"$f":"$F$14*BL14","v":0},0,{"$f":"$F$14*BN14","v":0},0,{"$f":"$F$14*BP14","v":0},0,{"$f":"$F$14*BR14","v":0},0,{"$f":"$F$14*BT14","v":0},0,{"$f":"$F$14*BV14","v":0},0,{"$f":"$F$14*BX14","v":0},0,{"$f":"$F$14*BZ14","v":0},0,{"$f":"$F$14*CB14","v":0},0,{"$f":"$F$14*CD14","v":0},0,{"$f":"$F$14*CF14","v":0},0,{"$f":"$F$14*CH14","v":0},0,{"$f":"$F$14*CJ14","v":0},0,{"$f":"$F$14*CL14","v":0},0,{"$f":"$F$14*CN14","v":0},0,{"$f":"$F$14*CP14","v":0},0,{"$f":"$F$14*CR14","v":0},0,{"$f":"$F$14*CT14","v":0},0,{"$f":"$F$14*CV14","v":0},0,{"$f":"$F$14*CX14","v":0},0,{"$f":"$F$14*CZ14","v":0},0,{"$f":"$F$14*DB14","v":0},0,{"$f":"$F$14*DD14","v":0},0,0,{"$f":"$F$14*DG14","v":0},0,{"$f":"$F$14*DI14","v":0},0,{"$f":"$F$14*DK14","v":0},0,{"$f":"$F$14*DM14","v":0},0,{"$f":"$F$14*DO14","v":0},0,{"$f":"$F$14*DQ14","v":0},0,{"$f":"$F$14*DS14","v":0},0,{"$f":"$F$14*DU14","v":0},0,{"$f":"$F$14*DW14","v":0},0,{"$f":"$F$14*DY14","v":0},0,0,{"$f":"$F$14*EB14","v":0},0,{"$f":"$F$14*ED14","v":0},0,{"$f":"$F$14*EF14","v":0},0,{"$f":"$F$14*EH14","v":0},0,{"$f":"$F$14*EJ14","v":0},0,{"$f":"$F$14*EL14","v":0},0,{"$f":"$F$14*EN14","v":0},0,{"$f":"$F$14*EP14","v":0},0,{"$f":"$F$14*ER14","v":0},0,{"$f":"$F$14*ET14","v":0},0,{"$f":"$F$14*EV14","v":0},0,{"$f":"$F$14*EX14","v":0},0,{"$f":"$F$14*EZ14","v":0},0,{"$f":"$F$14*FB14","v":0},0,{"$f":"$F$14*FD14","v":0},0,{"$f":"$F$14*FF14","v":0},0,{"$f":"$F$14*FH14","v":0},0,{"$f":"$F$14*FJ14","v":0},0,{"$f":"$F$14*FL14","v":0},0,{"$f":"$F$14*FN14","v":0},0,{"$f":"$F$14*FP14","v":0},0,{"$f":"$F$14*FR14","v":0},0,{"$f":"$F$14*FT14","v":0},0,{"$f":"$F$14*FV14","v":0},0,{"$f":"$F$14*FX14","v":0},0,{"$f":"$F$14*FZ14","v":0},0,{"$f":"$F$14*GB14","v":0},0,{"$f":"$F$14*GD14","v":0},0,{"$f":"$F$14*GF14","v":0},0,{"$f":"$F$14*GH14","v":0},0,{"$f":"$F$14*GJ14","v":0},0,{"$f":"$F$14*GL14","v":0},0,{"$f":"$F$14*GN14","v":0},0,{"$f":"$F$14*GP14","v":0},0,{"$f":"$F$14*GR14","v":0},0]
[null,null,null,"Batterie 2 V /3000 Ah C10 (6 kWh)",{"$f":"VLOOKUP(D15,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"U"},{"$f":"VLOOKUP(D15,[2]HYPOTHESES!$C$80:$E$89,3,FALSE)","v":425000},113.24329731892756,48128401.360544212,34.974989995998399,14864370.748299319,55.585734293717486,23623937.074829932,72.975690276110441,31014668.367346939,23.468387354941978,9974064.6258503404,89.533313325330141,38051658.16326531,113.10824329731894,48071003.401360549,88.872549019607845,37770833.333333336,80.616746698679478,34262117.346938781,50.766806722689076,21575892.857142858,307336947.27891159,78.327831132452971,33289328.231292512,89.090636254501817,37863520.408163272,71152848.63945578,38.509903961584634,16366709.183673469,16366709.183673469,55.382152861144455,23537414.965986393,37.474489795918366,15926658.163265305,46.578131252501002,19795705.782312926,104.30422168867547,44329294.217687078,53.867046818727495,22893494.897959184,51.20998399359744,21764243.197278913,148246811.22448981,50.983893557422967,21668154.761904761,21668154.761904761,60.569227691076435,25741921.768707484,88.452380952380963,37592261.90476191,117.9421768707483,50125425.170068026,65.672769107643063,27910926.8707483,43.725990396158466,18583545.918367349,49.565826330532211,21065476.19047619,33.97709083633454,14440263.605442179,56.110944377751103,23847151.36054422,43.951580632252899,18679421.76870748,66.476090436174474,28252338.435374152,35.822829131652661,15224702.380952381,24.759903961584637,10522959.183673471,67.947178871548616,28877551.020408161,86.741196478591448,36865008.503401369,40.304121648659461,17129251.700680271,67.759603841536617,28797831.632653061,46.504101640656266,19764243.197278913,40.334133653461386,17142006.802721091,28.820528211284515,12248724.48979592,54.077130852340936,22982780.612244897,39.006102440976385,16577593.537414964,53.971588635454189,22937925.170068029,52.26790716286515,22213860.544217687,107.21688675470189,45567176.870748304,62.414965986394556,26526360.544217687,47.502000800320126,20188350.340136055,59.788415366146459,25410076.530612245,50.556722689075627,21486607.142857142,48.763005202080826,20724277.210884351,697426020.40816331,53.957082833133249,22931760.204081632,48.470388155262107,20599914.965986397,100.91936774709883,42890731.292517006,63.894557823129254,27155187.074829932,54.977490996398558,23365433.673469387,47.734593837535016,20287202.380952381,92.941176470588232,39500000,73.681472589035607,31314625.850340132,67.632052821128454,28743622.448979594,33.676970788315323,14312712.585034013,271101190.47619051,71.144457783113253,30236394.557823133,48.695478191276514,20695578.23129252,66.843737494997995,28408588.435374148,69.636354541816743,29595450.680272117,53.250800320128057,22631590.136054423,29.278211284513805,12443239.795918368,87.717086834733891,37279761.904761903,63.563925570228093,27014668.367346939,63.690976390556223,27068664.965986393,57.762104841936775,24548894.557823129,79.520308123249308,33796130.952380955,69.485294117647058,29531250,51.599639855942378,21929846.93877551,45.955382152861141,19531037.414965983,34.839935974389753,14806972.789115645,49.926470588235297,21218750,32.768607442977192,13926658.163265307,70.739295718287323,30064200.680272114,78.402861144457788,33321215.986394558,60.463685474189681,25697066.326530613,77.936674669867955,33123086.734693881,39.373249299719895,16733630.952380955,52.672569027611047,22385841.836734693,58.167266906762706,24721088.435374148,50.271608643457377,21365433.673469387,71.579631852741102,30421343.537414968,78.702981192476983,33448767.006802719,86.539115646258495,36779124.149659857,135.49019607843138,57583333.333333336,55.69827931172469,23671768.707482994,63.436374549819931,26960459.183673471,65.627751100440179,27891794.217687078,64.352240896358538,27349702.380952377,50.706782713085239,21550382.653061226,54.136154461784713,23007865.646258503,930739583.33333349]
[null,null,null,"Main d'œuvre (15% du coût des équipements)",{"$f":"VLOOKUP(D16,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(D16,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.15},{"$f":"$F$16","v":0.15},{"$f":"G16*SUM(H6:H15)","v":14119090.572495187},{"$f":"$F$16","v":0.15},{"$f":"I16*SUM(J6:J15)","v":4536757.3769313777},{"$f":"$F$16","v":0.15},{"$f":"K16*SUM(L6:L15)","v":7021203.4766652556},{"$f":"$F$16","v":0.15},{"$f":"M16*SUM(N6:N15)","v":9262710.8555127792},{"$f":"$F$16","v":0.15},{"$f":"O16*SUM(P6:P15)","v":3288105.4328604238},{"$f":"$F$16","v":0.15},{"$f":"Q16*SUM(R6:R15)","v":11175062.614691},{"$f":"$F$16","v":0.15},{"$f":"S16*SUM(T6:T15)","v":14088004.789571168},{"$f":"$F$16","v":0.15},{"$f":"U16*SUM(V6:V15)","v":11141402.880515248},{"$f":"$F$16","v":0.15},{"$f":"W16*SUM(X6:X15)","v":10087325.878192494},{"$f":"$F$16","v":0.15},{"$f":"Y16*SUM(Z6:Z15)","v":6496154.2914295569},91215818.168864504,{"$f":"$F$16","v":0.15},{"$f":"AB16*SUM(AC6:AC15)","v":9745616.8139293436},{"$f":"$F$16","v":0.15},{"$f":"AD16*SUM(AE6:AE15)","v":11022238.363007279},20767855.176936623,{"$f":"$F$16","v":0.15},{"$f":"AG16*SUM(AH6:AH15)","v":5052605.8156104265},5052605.8156104265,{"$f":"$F$16","v":0.15},{"$f":"AJ16*SUM(AK6:AK15)","v":7180611.7677218067},{"$f":"$F$16","v":0.15},{"$f":"AL16*SUM(AM6:AM15)","v":4819942.2209988805},{"$f":"$F$16","v":0.15},{"$f":"AN16*SUM(AO6:AO15)","v":5969946.8810472814},{"$f":"$F$16","v":0.15},{"$f":"AP16*SUM(AQ6:AQ15)","v":13026172.872176008},{"$f":"$F$16","v":0.15},{"$f":"AR16*SUM(AS6:AS15)","v":6824115.6686969716},{"$f":"$F$16","v":0.15},{"$f":"AT16*SUM(AU6:AU15)","v":6424459.6444397895},44245249.055080742,{"$f":"$F$16","v":0.15},{"$f":"AW16*SUM(AX6:AX15)","v":6681594.9120851438},6681594.9120851438,{"$f":"$F$16","v":0.15},{"$f":"AZ16*SUM(BA6:BA15)","v":7583622.4333923133},{"$f":"$F$16","v":0.15},{"$f":"BB16*SUM(BC6:BC15)","v":11075157.791881902},{"$f":"$F$16","v":0.15},{"$f":"BD16*SUM(BE6:BE15)","v":14577773.216374861},{"$f":"$F$16","v":0.15},{"$f":"BF16*SUM(BG6:BG15)","v":8290004.6077663451},{"$f":"$F$16","v":0.15},{"$f":"BH16*SUM(BI6:BI15)","v":5784892.8090878064},{"$f":"$F$16","v":0.15},{"$f":"BJ16*SUM(BK6:BK15)","v":6338151.4255577335},{"$f":"$F$16","v":0.15},{"$f":"BL16*SUM(BM6:BM15)","v":4362339.7117807372},{"$f":"$F$16","v":0.15},{"$f":"BN16*SUM(BO6:BO15)","v":7086820.9015818331},{"$f":"$F$16","v":0.15},{"$f":"BP16*SUM(BQ6:BQ15)","v":5613504.522071776},{"$f":"$F$16","v":0.15},{"$f":"BR16*SUM(BS6:BS15)","v":8381282.6076862328},{"$f":"$F$16","v":0.15},{"$f":"BT16*SUM(BU6:BU15)","v":4698833.0210034093},{"$f":"$F$16","v":0.15},{"$f":"BV16*SUM(BW6:BW15)","v":3315570.1639438942},{"$f":"$F$16","v":0.15},{"$f":"BX16*SUM(BY6:BY15)","v":8523987.5707811918},{"$f":"$F$16","v":0.15},{"$f":"BZ16*SUM(CA6:CA15)","v":10830185.982094051},{"$f":"$F$16","v":0.15},{"$f":"CB16*SUM(CC6:CC15)","v":5146167.7489290629},{"$f":"$F$16","v":0.15},{"$f":"CD16*SUM(CE6:CE15)","v":8461668.1185349748},{"$f":"$F$16","v":0.15},{"$f":"CF16*SUM(CG6:CG15)","v":5870667.5106019434},{"$f":"$F$16","v":0.15},{"$f":"CH16*SUM(CI6:CI15)","v":5177881.1955698514},{"$f":"$F$16","v":0.15},{"$f":"CJ16*SUM(CK6:CK15)","v":3759576.0692349938},{"$f":"$F$16","v":0.15},{"$f":"CL16*SUM(CM6:CM15)","v":6817199.6001241738},{"$f":"$F$16","v":0.15},{"$f":"CN16*SUM(CO6:CO15)","v":4952281.5559292817},{"$f":"$F$16","v":0.15},{"$f":"CP16*SUM(CQ6:CQ15)","v":6886404.2709789947},{"$f":"$F$16","v":0.15},{"$f":"CR16*SUM(CS6:CS15)","v":6662304.2028720044},{"$f":"$F$16","v":0.15},{"$f":"CT16*SUM(CU6:CU15)","v":13286154.056057949},{"$f":"$F$16","v":0.15},{"$f":"CV16*SUM(CW6:CW15)","v":8008461.4666872248},{"$f":"$F$16","v":0.15},{"$f":"CX16*SUM(CY6:CY15)","v":6125162.4015315259},{"$f":"$F$16","v":0.15},{"$f":"CZ16*SUM(DA6:DA15)","v":7577602.6230720356},{"$f":"$F$16","v":0.15},{"$f":"DB16*SUM(DC6:DC15)","v":6422993.1342234118},{"$f":"$F$16","v":0.15},{"$f":"DD16*SUM(DE6:DE15)","v":6178169.2108337423},207794819.93018523,{"$f":"$F$16","v":0.15},{"$f":"DG16*SUM(DH6:DH15)","v":6844839.5239796499},{"$f":"$F$16","v":0.15},{"$f":"DI16*SUM(DJ6:DJ15)","v":6110816.6811650377},{"$f":"$F$16","v":0.15},{"$f":"DK16*SUM(DL6:DL15)","v":12594475.182061214},{"$f":"$F$16","v":0.15},{"$f":"DM16*SUM(DN6:DN15)","v":7969054.1900056824},{"$f":"$F$16","v":0.15},{"$f":"DO16*SUM(DP6:DP15)","v":7024438.1529509602},{"$f":"$F$16","v":0.15},{"$f":"DQ16*SUM(DR6:DR15)","v":6123427.2967793969},{"$f":"$F$16","v":0.15},{"$f":"DS16*SUM(DT6:DT15)","v":11543364.261488413},{"$f":"$F$16","v":0.15},{"$f":"DU16*SUM(DV6:DV15)","v":9232316.0326901861},{"$f":"$F$16","v":0.15},{"$f":"DW16*SUM(DX6:DX15)","v":8534139.0602247976},{"$f":"$F$16","v":0.15},{"$f":"DY16*SUM(DZ6:DZ15)","v":4262793.9581526564},80239664.339497983,{"$f":"$F$16","v":0.15},{"$f":"EB16*SUM(EC6:EC15)","v":9039718.2284411471},{"$f":"$F$16","v":0.15},{"$f":"ED16*SUM(EE6:EE15)","v":6168287.0605109921},{"$f":"$F$16","v":0.15},{"$f":"EF16*SUM(EG6:EG15)","v":8418901.7841514219},{"$f":"$F$16","v":0.15},{"$f":"EH16*SUM(EI6:EI15)","v":8700862.1507495791},{"$f":"$F$16","v":0.15},{"$f":"EJ16*SUM(EK6:EK15)","v":6789317.6435216675},{"$f":"$F$16","v":0.15},{"$f":"EL16*SUM(EM6:EM15)","v":3809650.6026895633},{"$f":"$F$16","v":0.15},{"$f":"EN16*SUM(EO6:EO15)","v":10930718.468619918},{"$f":"$F$16","v":0.15},{"$f":"EP16*SUM(EQ6:EQ15)","v":8060992.9149595397},{"$f":"$F$16","v":0.15},{"$f":"ER16*SUM(ES6:ES15)","v":8139911.1710068006},{"$f":"$F$16","v":0.15},{"$f":"ET16*SUM(EU6:EU15)","v":7224780.9365895102},{"$f":"$F$16","v":0.15},{"$f":"EV16*SUM(EW6:EW15)","v":10077476.789186943},{"$f":"$F$16","v":0.15},{"$f":"EX16*SUM(EY6:EY15)","v":8902825.5934068449},{"$f":"$F$16","v":0.15},{"$f":"EZ16*SUM(FA6:FA15)","v":6607772.7270153919},{"$f":"$F$16","v":0.15},{"$f":"FB16*SUM(FC6:FC15)","v":5917560.3632350331},{"$f":"$F$16","v":0.15},{"$f":"FD16*SUM(FE6:FE15)","v":4585748.8197863009},{"$f":"$F$16","v":0.15},{"$f":"FF16*SUM(FG6:FG15)","v":6272265.4061054038},{"$f":"$F$16","v":0.15},{"$f":"FH16*SUM(FI6:FI15)","v":4257881.588867737},{"$f":"$F$16","v":0.15},{"$f":"FJ16*SUM(FK6:FK15)","v":8952121.6208083518},{"$f":"$F$16","v":0.15},{"$f":"FL16*SUM(FM6:FM15)","v":9776256.8661694769},{"$f":"$F$16","v":0.15},{"$f":"FN16*SUM(FO6:FO15)","v":7738692.2788313832},{"$f":"$F$16","v":0.15},{"$f":"FP16*SUM(FQ6:FQ15)","v":9833878.0878517237},{"$f":"$F$16","v":0.15},{"$f":"FR16*SUM(FS6:FS15)","v":5210490.9004631573},{"$f":"$F$16","v":0.15},{"$f":"FT16*SUM(FU6:FU15)","v":6904342.9922271008},{"$f":"$F$16","v":0.15},{"$f":"FV16*SUM(FW6:FW15)","v":7353354.6685668649},{"$f":"$F$16","v":0.15},{"$f":"FX16*SUM(FY6:FY15)","v":6376512.3462355668},{"$f":"$F$16","v":0.15},{"$f":"FZ16*SUM(GA6:GA15)","v":9015856.0545746218},{"$f":"$F$16","v":0.15},{"$f":"GB16*SUM(GC6:GC15)","v":9881018.1341056377},{"$f":"$F$16","v":0.15},{"$f":"GD16*SUM(GE6:GE15)","v":10800145.832990941},{"$f":"$F$16","v":0.15},{"$f":"GF16*SUM(GG6:GG15)","v":16803380.123749569},{"$f":"$F$16","v":0.15},{"$f":"GH16*SUM(GI6:GI15)","v":7041447.5546293454},{"$f":"$F$16","v":0.15},{"$f":"GJ16*SUM(GK6:GK15)","v":7943237.4363966798},{"$f":"$F$16","v":0.15},{"$f":"GL16*SUM(GM6:GM15)","v":8367988.4041972449},{"$f":"$F$16","v":0.15},{"$f":"GN16*SUM(GO6:GO15)","v":8093545.2080999333},{"$f":"$F$16","v":0.15},{"$f":"GP16*SUM(GQ6:GQ15)","v":6432727.3981479825},{"$f":"$F$16","v":0.15},{"$f":"GR16*SUM(GS6:GS15)","v":7023568.4564871602},277453236.61337656]
[null,null,null,"Transport sur site (5% du coût des équipements)",{"$f":"VLOOKUP(D17,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(D17,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$F$17","v":0.05},{"$f":"G17*SUM(H6:H15)","v":4706363.5241650632},{"$f":"$F$17","v":0.05},{"$f":"I17*SUM(J6:J15)","v":1512252.4589771261},{"$f":"$F$17","v":0.05},{"$f":"K17*SUM(L6:L15)","v":2340401.1588884187},{"$f":"$F$17","v":0.05},{"$f":"M17*SUM(N6:N15)","v":3087570.2851709267},{"$f":"$F$17","v":0.05},{"$f":"O17*SUM(P6:P15)","v":1096035.1442868081},{"$f":"$F$17","v":0.05},{"$f":"Q17*SUM(R6:R15)","v":3725020.8715636674},{"$f":"$F$17","v":0.05},{"$f":"S17*SUM(T6:T15)","v":4696001.5965237236},{"$f":"$F$17","v":0.05},{"$f":"U17*SUM(V6:V15)","v":3713800.9601717498},{"$f":"$F$17","v":0.05},{"$f":"W17*SUM(X6:X15)","v":3362441.9593974981},{"$f":"$F$17","v":0.05},{"$f":"Y17*SUM(Z6:Z15)","v":2165384.7638098523},30405272.722954832,{"$f":"$F$17","v":0.05},{"$f":"AB17*SUM(AC6:AC15)","v":3248538.9379764483},{"$f":"$F$17","v":0.05},{"$f":"AD17*SUM(AE6:AE15)","v":3674079.4543357599},6922618.3923122082,{"$f":"$F$17","v":0.05},{"$f":"AG17*SUM(AH6:AH15)","v":1684201.9385368091},1684201.9385368091,{"$f":"$F$17","v":0.05},{"$f":"AJ17*SUM(AK6:AK15)","v":2393537.2559072687},{"$f":"$F$17","v":0.05},{"$f":"AL17*SUM(AM6:AM15)","v":1606647.4069996269},{"$f":"$F$17","v":0.05},{"$f":"AN17*SUM(AO6:AO15)","v":1989982.2936824274},{"$f":"$F$17","v":0.05},{"$f":"AP17*SUM(AQ6:AQ15)","v":4342057.6240586704},{"$f":"$F$17","v":0.05},{"$f":"AR17*SUM(AS6:AS15)","v":2274705.2228989908},{"$f":"$F$17","v":0.05},{"$f":"AT17*SUM(AU6:AU15)","v":2141486.5481465966},14748416.351693584,{"$f":"$F$17","v":0.05},{"$f":"AW17*SUM(AX6:AX15)","v":2227198.3040283816},2227198.3040283816,{"$f":"$F$17","v":0.05},{"$f":"AZ17*SUM(BA6:BA15)","v":2527874.1444641049},{"$f":"$F$17","v":0.05},{"$f":"BB17*SUM(BC6:BC15)","v":3691719.2639606344},{"$f":"$F$17","v":0.05},{"$f":"BD17*SUM(BE6:BE15)","v":4859257.7387916213},{"$f":"$F$17","v":0.05},{"$f":"BF17*SUM(BG6:BG15)","v":2763334.8692554487},{"$f":"$F$17","v":0.05},{"$f":"BH17*SUM(BI6:BI15)","v":1928297.603029269},{"$f":"$F$17","v":0.05},{"$f":"BJ17*SUM(BK6:BK15)","v":2112717.1418525777},{"$f":"$F$17","v":0.05},{"$f":"BL17*SUM(BM6:BM15)","v":1454113.237260246},{"$f":"$F$17","v":0.05},{"$f":"BN17*SUM(BO6:BO15)","v":2362273.6338606114},{"$f":"$F$17","v":0.05},{"$f":"BP17*SUM(BQ6:BQ15)","v":1871168.1740239256},{"$f":"$F$17","v":0.05},{"$f":"BR17*SUM(BS6:BS15)","v":2793760.8692287449},{"$f":"$F$17","v":0.05},{"$f":"BT17*SUM(BU6:BU15)","v":1566277.6736678032},{"$f":"$F$17","v":0.05},{"$f":"BV17*SUM(BW6:BW15)","v":1105190.0546479649},{"$f":"$F$17","v":0.05},{"$f":"BX17*SUM(BY6:BY15)","v":2841329.1902603973},{"$f":"$F$17","v":0.05},{"$f":"BZ17*SUM(CA6:CA15)","v":3610061.9940313506},{"$f":"$F$17","v":0.05},{"$f":"CB17*SUM(CC6:CC15)","v":1715389.2496430213},{"$f":"$F$17","v":0.05},{"$f":"CD17*SUM(CE6:CE15)","v":2820556.0395116583},{"$f":"$F$17","v":0.05},{"$f":"CF17*SUM(CG6:CG15)","v":1956889.1702006478},{"$f":"$F$17","v":0.05},{"$f":"CH17*SUM(CI6:CI15)","v":1725960.3985232839},{"$f":"$F$17","v":0.05},{"$f":"CJ17*SUM(CK6:CK15)","v":1253192.0230783315},{"$f":"$F$17","v":0.05},{"$f":"CL17*SUM(CM6:CM15)","v":2272399.8667080584},{"$f":"$F$17","v":0.05},{"$f":"CN17*SUM(CO6:CO15)","v":1650760.518643094},{"$f":"$F$17","v":0.05},{"$f":"CP17*SUM(CQ6:CQ15)","v":2295468.0903263316},{"$f":"$F$17","v":0.05},{"$f":"CR17*SUM(CS6:CS15)","v":2220768.0676240018},{"$f":"$F$17","v":0.05},{"$f":"CT17*SUM(CU6:CU15)","v":4428718.0186859835},{"$f":"$F$17","v":0.05},{"$f":"CV17*SUM(CW6:CW15)","v":2669487.1555624083},{"$f":"$F$17","v":0.05},{"$f":"CX17*SUM(CY6:CY15)","v":2041720.8005105087},{"$f":"$F$17","v":0.05},{"$f":"CZ17*SUM(DA6:DA15)","v":2525867.5410240125},{"$f":"$F$17","v":0.05},{"$f":"DB17*SUM(DC6:DC15)","v":2140997.7114078044},{"$f":"$F$17","v":0.05},{"$f":"DD17*SUM(DE6:DE15)","v":2059389.7369445809},69264939.976728424,{"$f":"$F$17","v":0.05},{"$f":"DG17*SUM(DH6:DH15)","v":2281613.1746598831},{"$f":"$F$17","v":0.05},{"$f":"DI17*SUM(DJ6:DJ15)","v":2036938.8937216792},{"$f":"$F$17","v":0.05},{"$f":"DK17*SUM(DL6:DL15)","v":4198158.3940204047},{"$f":"$F$17","v":0.05},{"$f":"DM17*SUM(DN6:DN15)","v":2656351.3966685608},{"$f":"$F$17","v":0.05},{"$f":"DO17*SUM(DP6:DP15)","v":2341479.3843169869},{"$f":"$F$17","v":0.05},{"$f":"DQ17*SUM(DR6:DR15)","v":2041142.4322597992},{"$f":"$F$17","v":0.05},{"$f":"DS17*SUM(DT6:DT15)","v":3847788.0871628048},{"$f":"$F$17","v":0.05},{"$f":"DU17*SUM(DV6:DV15)","v":3077438.6775633954},{"$f":"$F$17","v":0.05},{"$f":"DW17*SUM(DX6:DX15)","v":2844713.0200749328},{"$f":"$F$17","v":0.05},{"$f":"DY17*SUM(DZ6:DZ15)","v":1420931.3193842189},26746554.779832665,{"$f":"$F$17","v":0.05},{"$f":"EB17*SUM(EC6:EC15)","v":3013239.4094803827},{"$f":"$F$17","v":0.05},{"$f":"ED17*SUM(EE6:EE15)","v":2056095.6868369975},{"$f":"$F$17","v":0.05},{"$f":"EF17*SUM(EG6:EG15)","v":2806300.5947171408},{"$f":"$F$17","v":0.05},{"$f":"EH17*SUM(EI6:EI15)","v":2900287.3835831936},{"$f":"$F$17","v":0.05},{"$f":"EJ17*SUM(EK6:EK15)","v":2263105.8811738896},{"$f":"$F$17","v":0.05},{"$f":"EL17*SUM(EM6:EM15)","v":1269883.5342298546},{"$f":"$F$17","v":0.05},{"$f":"EN17*SUM(EO6:EO15)","v":3643572.8228733065},{"$f":"$F$17","v":0.05},{"$f":"EP17*SUM(EQ6:EQ15)","v":2686997.6383198467},{"$f":"$F$17","v":0.05},{"$f":"ER17*SUM(ES6:ES15)","v":2713303.7236689338},{"$f":"$F$17","v":0.05},{"$f":"ET17*SUM(EU6:EU15)","v":2408260.3121965039},{"$f":"$F$17","v":0.05},{"$f":"EV17*SUM(EW6:EW15)","v":3359158.9297289811},{"$f":"$F$17","v":0.05},{"$f":"EX17*SUM(EY6:EY15)","v":2967608.531135615},{"$f":"$F$17","v":0.05},{"$f":"EZ17*SUM(FA6:FA15)","v":2202590.9090051311},{"$f":"$F$17","v":0.05},{"$f":"FB17*SUM(FC6:FC15)","v":1972520.1210783445},{"$f":"$F$17","v":0.05},{"$f":"FD17*SUM(FE6:FE15)","v":1528582.9399287673},{"$f":"$F$17","v":0.05},{"$f":"FF17*SUM(FG6:FG15)","v":2090755.135368468},{"$f":"$F$17","v":0.05},{"$f":"FH17*SUM(FI6:FI15)","v":1419293.8629559125},{"$f":"$F$17","v":0.05},{"$f":"FJ17*SUM(FK6:FK15)","v":2984040.5402694508},{"$f":"$F$17","v":0.05},{"$f":"FL17*SUM(FM6:FM15)","v":3258752.2887231591},{"$f":"$F$17","v":0.05},{"$f":"FN17*SUM(FO6:FO15)","v":2579564.092943795},{"$f":"$F$17","v":0.05},{"$f":"FP17*SUM(FQ6:FQ15)","v":3277959.3626172417},{"$f":"$F$17","v":0.05},{"$f":"FR17*SUM(FS6:FS15)","v":1736830.3001543859},{"$f":"$F$17","v":0.05},{"$f":"FT17*SUM(FU6:FU15)","v":2301447.6640757001},{"$f":"$F$17","v":0.05},{"$f":"FV17*SUM(FW6:FW15)","v":2451118.2228556215},{"$f":"$F$17","v":0.05},{"$f":"FX17*SUM(FY6:FY15)","v":2125504.1154118557},{"$f":"$F$17","v":0.05},{"$f":"FZ17*SUM(GA6:GA15)","v":3005285.3515248741},{"$f":"$F$17","v":0.05},{"$f":"GB17*SUM(GC6:GC15)","v":3293672.7113685459},{"$f":"$F$17","v":0.05},{"$f":"GD17*SUM(GE6:GE15)","v":3600048.6109969802},{"$f":"$F$17","v":0.05},{"$f":"GF17*SUM(GG6:GG15)","v":5601126.7079165243},{"$f":"$F$17","v":0.05},{"$f":"GH17*SUM(GI6:GI15)","v":2347149.1848764489},{"$f":"$F$17","v":0.05},{"$f":"GJ17*SUM(GK6:GK15)","v":2647745.8121322268},{"$f":"$F$17","v":0.05},{"$f":"GL17*SUM(GM6:GM15)","v":2789329.4680657485},{"$f":"$F$17","v":0.05},{"$f":"GN17*SUM(GO6:GO15)","v":2697848.4026999781},{"$f":"$F$17","v":0.05},{"$f":"GP17*SUM(GQ6:GQ15)","v":2144242.466049328},{"$f":"$F$17","v":0.05},{"$f":"GR17*SUM(GS6:GS15)","v":2341189.4854957201},92484412.204458877]
[null,null,null,{"$f":"\"Sous-total \"&C6","v":"Sous-total Equipement de production énergétique"},null,null,null,{"$f":"SUM(H6:H17)","v":112952724.57996151},null,{"$f":"SUM(J6:J17)","v":36294059.015451021},null,{"$f":"SUM(L6:L17)","v":56169627.813322052},null,{"$f":"SUM(N6:N17)","v":74101686.844102234},null,{"$f":"SUM(P6:P17)","v":26304843.46288339},null,{"$f":"SUM(R6:R17)","v":89400500.917528018},null,{"$f":"SUM(T6:T17)","v":112704038.31656934},null,{"$f":"SUM(V6:V17)","v":89131223.044121981},null,{"$f":"SUM(X6:X17)","v":80698607.02553995},null,{"$f":"SUM(Z6:Z17)","v":51969234.331436455},{"$f":"SUM(AA6:AA17)","v":729726545.35091603},null,{"$f":"SUM(AC6:AC17)","v":77964934.511434764},null,{"$f":"SUM(AE6:AE17)","v":88177906.904058233},{"$f":"SUM(AF6:AF17)","v":166142841.41549298},null,{"$f":"SUM(AH6:AH17)","v":40420846.524883412},{"$f":"SUM(AI6:AI17)","v":40420846.524883412},null,{"$f":"SUM(AK6:AK17)","v":57444894.141774453},null,{"$f":"SUM(AM6:AM17)","v":38559537.767991044},null,{"$f":"SUM(AO6:AO17)","v":47759575.048378251},null,{"$f":"SUM(AQ6:AQ17)","v":104209382.97740807},null,{"$f":"SUM(AS6:AS17)","v":54592925.349575773},null,{"$f":"SUM(AU6:AU17)","v":51395677.155518316},{"$f":"SUM(AV6:AV17)","v":353961992.44064599},null,{"$f":"SUM(AX6:AX17)","v":53452759.296681158},{"$f":"SUM(AY6:AY17)","v":53452759.296681158},null,{"$f":"SUM(BA6:BA17)","v":60668979.467138514},null,{"$f":"SUM(BC6:BC17)","v":88601262.335055217},null,{"$f":"SUM(BE6:BE17)","v":116622185.73099889},null,{"$f":"SUM(BG6:BG17)","v":66320036.862130761},null,{"$f":"SUM(BI6:BI17)","v":46279142.472702451},null,{"$f":"SUM(BK6:BK17)","v":50705211.404461868},null,{"$f":"SUM(BM6:BM17)","v":34898717.694245905},null,{"$f":"SUM(BO6:BO17)","v":56694567.212654665},null,{"$f":"SUM(BQ6:BQ17)","v":44908036.176574215},null,{"$f":"SUM(BS6:BS17)","v":67050260.86148987},null,{"$f":"SUM(BU6:BU17)","v":37590664.168027274},null,{"$f":"SUM(BW6:BW17)","v":26524561.311551154},null,{"$f":"SUM(BY6:BY17)","v":68191900.566249534},null,{"$f":"SUM(CA6:CA17)","v":86641487.856752411},null,{"$f":"SUM(CC6:CC17)","v":41169341.991432503},null,{"$f":"SUM(CE6:CE17)","v":67693344.948279798},null,{"$f":"SUM(CG6:CG17)","v":46965340.084815547},null,{"$f":"SUM(CI6:CI17)","v":41423049.564558811},null,{"$f":"SUM(CK6:CK17)","v":30076608.55387995},null,{"$f":"SUM(CM6:CM17)","v":54537596.80099339},null,{"$f":"SUM(CO6:CO17)","v":39618252.447434254},null,{"$f":"SUM(CQ6:CQ17)","v":55091234.167831957},null,{"$f":"SUM(CS6:CS17)","v":53298433.622976035},null,{"$f":"SUM(CU6:CU17)","v":106289232.44846359},null,{"$f":"SUM(CW6:CW17)","v":64067691.733497798},null,{"$f":"SUM(CY6:CY17)","v":49001299.212252207},null,{"$f":"SUM(DA6:DA17)","v":60620820.984576292},null,{"$f":"SUM(DC6:DC17)","v":51383945.073787294},null,{"$f":"SUM(DE6:DE17)","v":49425353.686669938},{"$f":"SUM(DF6:DF17)","v":1662358559.4414821},null,{"$f":"SUM(DH6:DH17)","v":54758716.191837199},null,{"$f":"SUM(DJ6:DJ17)","v":48886533.449320301},null,{"$f":"SUM(DL6:DL17)","v":100755801.45648971},null,{"$f":"SUM(DN6:DN17)","v":63752433.520045459},null,{"$f":"SUM(DP6:DP17)","v":56195505.223607682},null,{"$f":"SUM(DR6:DR17)","v":48987418.374235176},null,{"$f":"SUM(DT6:DT17)","v":92346914.091907308},null,{"$f":"SUM(DV6:DV17)","v":73858528.261521488},null,{"$f":"SUM(DX6:DX17)","v":68273112.481798381},null,{"$f":"SUM(DZ6:DZ17)","v":34102351.665221252},{"$f":"SUM(EA6:EA17)","v":641917314.71598399},null,{"$f":"SUM(EC6:EC17)","v":72317745.827529177},null,{"$f":"SUM(EE6:EE17)","v":49346296.484087937},null,{"$f":"SUM(EG6:EG17)","v":67351214.273211375},null,{"$f":"SUM(EI6:EI17)","v":69606897.205996633},null,{"$f":"SUM(EK6:EK17)","v":54314541.14817334},null,{"$f":"SUM(EM6:EM17)","v":30477204.82151651},null,{"$f":"SUM(EO6:EO17)","v":87445747.748959348},null,{"$f":"SUM(EQ6:EQ17)","v":64487943.319676325},null,{"$f":"SUM(ES6:ES17)","v":65119289.368054405},null,{"$f":"SUM(EU6:EU17)","v":57798247.492716081},null,{"$f":"SUM(EW6:EW17)","v":80619814.313495547},null,{"$f":"SUM(EY6:EY17)","v":71222604.747254759},null,{"$f":"SUM(FA6:FA17)","v":52862181.816123135},null,{"$f":"SUM(FC6:FC17)","v":47340482.905880265},null,{"$f":"SUM(FE6:FE17)","v":36685990.558290415},null,{"$f":"SUM(FG6:FG17)","v":50178123.24884323},null,{"$f":"SUM(FI6:FI17)","v":34063052.710941896},null,{"$f":"SUM(FK6:FK17)","v":71616972.966466814},null,{"$f":"SUM(FM6:FM17)","v":78210054.929355815},null,{"$f":"SUM(FO6:FO17)","v":61909538.230651073},null,{"$f":"SUM(FQ6:FQ17)","v":78671024.702813789},null,{"$f":"SUM(FS6:FS17)","v":41683927.203705259},null,{"$f":"SUM(FU6:FU17)","v":55234743.937816806},null,{"$f":"SUM(FW6:FW17)","v":58826837.348534919},null,{"$f":"SUM(FY6:FY17)","v":51012098.769884534},null,{"$f":"SUM(GA6:GA17)","v":72126848.436596975},null,{"$f":"SUM(GC6:GC17)","v":79048145.072845101},null,{"$f":"SUM(GE6:GE17)","v":86401166.663927525},null,{"$f":"SUM(GG6:GG17)","v":134427040.98999655},null,{"$f":"SUM(GI6:GI17)","v":56331580.437034771},null,{"$f":"SUM(GK6:GK17)","v":63545899.491173439},null,{"$f":"SUM(GM6:GM17)","v":66943907.233577959},null,{"$f":"SUM(GO6:GO17)","v":64748361.664799467},null,{"$f":"SUM(GQ6:GQ17)","v":51461819.185183868},null,{"$f":"SUM(GS6:GS17)","v":56188547.651897281},{"$f":"SUM(GT6:GT17)","v":2219625892.9070125}]
[null,null,"Equipement de commande et synchronisation","Câblage et accessoire (5% du coût PV)",{"$f":"VLOOKUP(D19,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(D19,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.02},{"$f":"$F$19","v":0.02},{"$f":"G19*H6","v":487399.8665138018},{"$f":"$F$19","v":0.02},{"$f":"I19*J6","v":150532.5777238911},{"$f":"$F$19","v":0.02},{"$f":"K19*L6","v":239241.35128747526},{"$f":"$F$19","v":0.02},{"$f":"M19*N6","v":314087.83161053236},{"$f":"$F$19","v":0.02},{"$f":"O19*P6","v":101008.087320865},{"$f":"$F$19","v":0.02},{"$f":"Q19*R6","v":385351.94573507458},{"$f":"$F$19","v":0.02},{"$f":"S19*T6","v":486818.5931522639},{"$f":"$F$19","v":0.02},{"$f":"U19*V6","v":382508.01199214312},{"$f":"$F$19","v":0.02},{"$f":"W19*X6","v":346974.98668776365},{"$f":"$F$19","v":0.02},{"$f":"Y19*Z6","v":218500.65660208344},3112423.9086258938,{"$f":"$F$19","v":0.02},{"$f":"AB19*AC6","v":329027.89007926482},{"$f":"$F$19","v":0.02},{"$f":"AD19*AE6","v":374238.67926419346},703266.56934345828,{"$f":"$F$19","v":0.02},{"$f":"AG19*AH6","v":165746.86974606919},165746.86974606919,{"$f":"$F$19","v":0.02},{"$f":"AJ19*AK6","v":238365.13551656448},{"$f":"$F$19","v":0.02},{"$f":"AL19*AM6","v":161290.4406409456},{"$f":"$F$19","v":0.02},{"$f":"AN19*AO6","v":200472.57093720164},{"$f":"$F$19","v":0.02},{"$f":"AP19*AQ6","v":448926.02857290115},{"$f":"$F$19","v":0.02},{"$f":"AR19*AS6","v":231844.10954583046},{"$f":"$F$19","v":0.02},{"$f":"AT19*AU6","v":220408.09437364846},1501306.379587092,{"$f":"$F$19","v":0.02},{"$f":"AW19*AX6","v":230366.26353229751},230366.26353229751,{"$f":"$F$19","v":0.02},{"$f":"AZ19*BA6","v":260690.33832822248},{"$f":"$F$19","v":0.02},{"$f":"BB19*BC6","v":380699.60597846971},{"$f":"$F$19","v":0.02},{"$f":"BD19*BE6","v":507623.87376671546},{"$f":"$F$19","v":0.02},{"$f":"BF19*BG6","v":282656.01280144777},{"$f":"$F$19","v":0.02},{"$f":"BH19*BI6","v":188196.93868724277},{"$f":"$F$19","v":0.02},{"$f":"BJ19*BK6","v":213331.62941300045},{"$f":"$F$19","v":0.02},{"$f":"BL19*BM6","v":146237.61344141688},{"$f":"$F$19","v":0.02},{"$f":"BN19*BO6","v":241501.85880456699},{"$f":"$F$19","v":0.02},{"$f":"BP19*BQ6","v":189167.88048744117},{"$f":"$F$19","v":0.02},{"$f":"BR19*BS6","v":286113.51287044713},{"$f":"$F$19","v":0.02},{"$f":"BT19*BU6","v":154181.6827157677},{"$f":"$F$19","v":0.02},{"$f":"BV19*BW6","v":106566.78294860858},{"$f":"$F$19","v":0.02},{"$f":"BX19*BY6","v":292445.08678260585},{"$f":"$F$19","v":0.02},{"$f":"BZ19*CA6","v":373334.6572013548},{"$f":"$F$19","v":0.02},{"$f":"CB19*CC6","v":173469.19399731484},{"$f":"$F$19","v":0.02},{"$f":"CD19*CE6","v":291637.76266935881},{"$f":"$F$19","v":0.02},{"$f":"CF19*CG6","v":200153.94702050684},{"$f":"$F$19","v":0.02},{"$f":"CH19*CI6","v":173598.36585543439},{"$f":"$F$19","v":0.02},{"$f":"CJ19*CK6","v":124043.73535218037},{"$f":"$F$19","v":0.02},{"$f":"CL19*CM6","v":232748.31255266711},{"$f":"$F$19","v":0.02},{"$f":"CN19*CO6","v":167882.51113364537},{"$f":"$F$19","v":0.02},{"$f":"CP19*CQ6","v":232294.05818494677},{"$f":"$F$19","v":0.02},{"$f":"CR19*CS6","v":224961.40237236171},{"$f":"$F$19","v":0.02},{"$f":"CT19*CU6","v":461462.1574034011},{"$f":"$F$19","v":0.02},{"$f":"CV19*CW6","v":268634.40760257328},{"$f":"$F$19","v":0.02},{"$f":"CX19*CY6","v":204448.91130298108},{"$f":"$F$19","v":0.02},{"$f":"CZ19*DA6","v":257329.71715281287},{"$f":"$F$19","v":0.02},{"$f":"DB19*DC6","v":217596.4535952468},{"$f":"$F$19","v":0.02},{"$f":"DD19*DE6","v":209876.28220830314},7062884.6926310416,{"$f":"$F$19","v":0.02},{"$f":"DG19*DH6","v":232231.62512018904},{"$f":"$F$19","v":0.02},{"$f":"DI19*DJ6","v":208616.85659163777},{"$f":"$F$19","v":0.02},{"$f":"DK19*DL6","v":434357.59584132064},{"$f":"$F$19","v":0.02},{"$f":"DM19*DN6","v":275002.58020786586},{"$f":"$F$19","v":0.02},{"$f":"DO19*DP6","v":236623.46829625289},{"$f":"$F$19","v":0.02},{"$f":"DQ19*DR6","v":205449.99320340739},{"$f":"$F$19","v":0.02},{"$f":"DS19*DT6","v":400019.41022454674},{"$f":"$F$19","v":0.02},{"$f":"DU19*DV6","v":317125.5231406432},{"$f":"$F$19","v":0.02},{"$f":"DW19*DX6","v":291088.78227235086},{"$f":"$F$19","v":0.02},{"$f":"DY19*DZ6","v":144945.89486022163},2745461.7297584359,{"$f":"$F$19","v":0.02},{"$f":"EB19*EC6","v":306206.19540093932},{"$f":"$F$19","v":0.02},{"$f":"ED19*EE6","v":209585.64552753419},{"$f":"$F$19","v":0.02},{"$f":"EF19*EG6","v":287695.86813241133},{"$f":"$F$19","v":0.02},{"$f":"EH19*EI6","v":299715.30953043315},{"$f":"$F$19","v":0.02},{"$f":"EJ19*EK6","v":229191.78072577619},{"$f":"$F$19","v":0.02},{"$f":"EL19*EM6","v":126013.60618850317},{"$f":"$F$19","v":0.02},{"$f":"EN19*EO6","v":377534.89545454131},{"$f":"$F$19","v":0.02},{"$f":"EP19*EQ6","v":273579.53690424917},{"$f":"$F$19","v":0.02},{"$f":"ER19*ES6","v":274126.36443695513},{"$f":"$F$19","v":0.02},{"$f":"ET19*EU6","v":244737.39781909515},{"$f":"$F$19","v":0.02},{"$f":"EV19*EW6","v":342255.90813779691},{"$f":"$F$19","v":0.02},{"$f":"EX19*EY6","v":299065.14451123157},{"$f":"$F$19","v":0.02},{"$f":"EZ19*FA6","v":222085.17566490028},{"$f":"$F$19","v":0.02},{"$f":"FB19*FC6","v":197792.25488122151},{"$f":"$F$19","v":0.02},{"$f":"FD19*FE6","v":149951.30436235326},{"$f":"$F$19","v":0.02},{"$f":"FF19*FG6","v":214883.84457473672},{"$f":"$F$19","v":0.02},{"$f":"FH19*FI6","v":141036.29328780397},{"$f":"$F$19","v":0.02},{"$f":"FJ19*FK6","v":304462.37531632569},{"$f":"$F$19","v":0.02},{"$f":"FL19*FM6","v":337446.40928714664},{"$f":"$F$19","v":0.02},{"$f":"FN19*FO6","v":260236.08396050215},{"$f":"$F$19","v":0.02},{"$f":"FP19*FQ6","v":335439.93975768989},{"$f":"$F$19","v":0.02},{"$f":"FR19*FS6","v":169462.71353130759},{"$f":"$F$19","v":0.02},{"$f":"FT19*FU6","v":226703.06959267333},{"$f":"$F$19","v":0.02},{"$f":"FV19*FW6","v":250352.28395005647},{"$f":"$F$19","v":0.02},{"$f":"FX19*FY6","v":216369.32094311129},{"$f":"$F$19","v":0.02},{"$f":"FZ19*GA6","v":308079.18734367238},{"$f":"$F$19","v":0.02},{"$f":"GB19*GC6","v":338738.12786834186},{"$f":"$F$19","v":0.02},{"$f":"GD19*GE6","v":372464.90002334997},{"$f":"$F$19","v":0.02},{"$f":"GF19*GG6","v":583150.65920920204},{"$f":"$F$19","v":0.02},{"$f":"GH19*GI6","v":239725.7457554235},{"$f":"$F$19","v":0.02},{"$f":"GJ19*GK6","v":268779.2156619727},{"$f":"$F$19","v":0.02},{"$f":"GL19*GM6","v":282462.25501426856},{"$f":"$F$19","v":0.02},{"$f":"GN19*GO6","v":276972.4510441887},{"$f":"$F$19","v":0.02},{"$f":"GP19*GQ6","v":218242.31288584441},{"$f":"$F$19","v":0.02},{"$f":"GR19*GS6","v":233002.35054030217},9417545.927225858,null,"ERA","NEANT"]
[null,null,null,"Equipement de synchronisatation (5% PV + Onduleur +Batterie)",{"$f":"VLOOKUP(D20,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(D20,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$F$20","v":0.05},{"$f":"G20*(H6+H7+H8+H15)","v":4706363.5241650632},{"$f":"$F$20","v":0.05},{"$f":"I20*(J6+J7+J8+J15)","v":1512252.4589771261},{"$f":"$F$20","v":0.05},{"$f":"K20*(L6+L7+L8+L15)","v":2340401.1588884187},{"$f":"$F$20","v":0.05},{"$f":"M20*(N6+N7+N8+N15)","v":3087570.2851709267},{"$f":"$F$20","v":0.05},{"$f":"O20*(P6+P7+P8+P15)","v":1096035.1442868081},{"$f":"$F$20","v":0.05},{"$f":"Q20*(R6+R7+R8+R15)","v":3725020.8715636674},{"$f":"$F$20","v":0.05},{"$f":"S20*(T6+T7+T8+T15)","v":4696001.5965237236},{"$f":"$F$20","v":0.05},{"$f":"U20*(V6+V7+V8+V15)","v":3713800.9601717498},{"$f":"$F$20","v":0.05},{"$f":"W20*(X6+X7+X8+X15)","v":3362441.9593974981},{"$f":"$F$20","v":0.05},{"$f":"Y20*(Z6+Z7+Z8+Z15)","v":2165384.7638098523},30405272.722954832,{"$f":"$F$20","v":0.05},{"$f":"AB20*(AC6+AC7+AC8+AC15)","v":3248538.9379764483},{"$f":"$F$20","v":0.05},{"$f":"AD20*(AE6+AE7+AE8+AE15)","v":3674079.4543357599},6922618.3923122082,{"$f":"$F$20","v":0.05},{"$f":"AG20*(AH6+AH7+AH8+AH15)","v":1684201.9385368091},1684201.9385368091,{"$f":"$F$20","v":0.05},{"$f":"AJ20*(AK6+AK7+AK8+AK15)","v":2393537.2559072687},{"$f":"$F$20","v":0.05},{"$f":"AL20*(AM6+AM7+AM8+AM15)","v":1606647.4069996269},{"$f":"$F$20","v":0.05},{"$f":"AN20*(AO6+AO7+AO8+AO15)","v":1989982.2936824274},{"$f":"$F$20","v":0.05},{"$f":"AP20*(AQ6+AQ7+AQ8+AQ15)","v":4342057.6240586704},{"$f":"$F$20","v":0.05},{"$f":"AR20*(AS6+AS7+AS8+AS15)","v":2274705.2228989908},{"$f":"$F$20","v":0.05},{"$f":"AT20*(AU6+AU7+AU8+AU15)","v":2141486.5481465966},14748416.351693584,{"$f":"$F$20","v":0.05},{"$f":"AW20*(AX6+AX7+AX8+AX15)","v":2227198.3040283816},2227198.3040283816,{"$f":"$F$20","v":0.05},{"$f":"AZ20*(BA6+BA7+BA8+BA15)","v":2527874.1444641049},{"$f":"$F$20","v":0.05},{"$f":"BB20*(BC6+BC7+BC8+BC15)","v":3691719.2639606344},{"$f":"$F$20","v":0.05},{"$f":"BD20*(BE6+BE7+BE8+BE15)","v":4859257.7387916213},{"$f":"$F$20","v":0.05},{"$f":"BF20*(BG6+BG7+BG8+BG15)","v":2763334.8692554487},{"$f":"$F$20","v":0.05},{"$f":"BH20*(BI6+BI7+BI8+BI15)","v":1928297.603029269},{"$f":"$F$20","v":0.05},{"$f":"BJ20*(BK6+BK7+BK8+BK15)","v":2112717.1418525777},{"$f":"$F$20","v":0.05},{"$f":"BL20*(BM6+BM7+BM8+BM15)","v":1454113.237260246},{"$f":"$F$20","v":0.05},{"$f":"BN20*(BO6+BO7+BO8+BO15)","v":2362273.6338606114},{"$f":"$F$20","v":0.05},{"$f":"BP20*(BQ6+BQ7+BQ8+BQ15)","v":1871168.1740239256},{"$f":"$F$20","v":0.05},{"$f":"BR20*(BS6+BS7+BS8+BS15)","v":2793760.8692287449},{"$f":"$F$20","v":0.05},{"$f":"BT20*(BU6+BU7+BU8+BU15)","v":1566277.6736678032},{"$f":"$F$20","v":0.05},{"$f":"BV20*(BW6+BW7+BW8+BW15)","v":1105190.0546479649},{"$f":"$F$20","v":0.05},{"$f":"BX20*(BY6+BY7+BY8+BY15)","v":2841329.1902603973},{"$f":"$F$20","v":0.05},{"$f":"BZ20*(CA6+CA7+CA8+CA15)","v":3610061.9940313506},{"$f":"$F$20","v":0.05},{"$f":"CB20*(CC6+CC7+CC8+CC15)","v":1715389.2496430213},{"$f":"$F$20","v":0.05},{"$f":"CD20*(CE6+CE7+CE8+CE15)","v":2820556.0395116583},{"$f":"$F$20","v":0.05},{"$f":"CF20*(CG6+CG7+CG8+CG15)","v":1956889.1702006478},{"$f":"$F$20","v":0.05},{"$f":"CH20*(CI6+CI7+CI8+CI15)","v":1725960.3985232839},{"$f":"$F$20","v":0.05},{"$f":"CJ20*(CK6+CK7+CK8+CK15)","v":1253192.0230783315},{"$f":"$F$20","v":0.05},{"$f":"CL20*(CM6+CM7+CM8+CM15)","v":2272399.8667080584},{"$f":"$F$20","v":0.05},{"$f":"CN20*(CO6+CO7+CO8+CO15)","v":1650760.518643094},{"$f":"$F$20","v":0.05},{"$f":"CP20*(CQ6+CQ7+CQ8+CQ15)","v":2295468.0903263316},{"$f":"$F$20","v":0.05},{"$f":"CR20*(CS6+CS7+CS8+CS15)","v":2220768.0676240018},{"$f":"$F$20","v":0.05},{"$f":"CT20*(CU6+CU7+CU8+CU15)","v":4428718.0186859835},{"$f":"$F$20","v":0.05},{"$f":"CV20*(CW6+CW7+CW8+CW15)","v":2669487.1555624083},{"$f":"$F$20","v":0.05},{"$f":"CX20*(CY6+CY7+CY8+CY15)","v":2041720.8005105087},{"$f":"$F$20","v":0.05},{"$f":"CZ20*(DA6+DA7+DA8+DA15)","v":2525867.5410240125},{"$f":"$F$20","v":0.05},{"$f":"DB20*(DC6+DC7+DC8+DC15)","v":2140997.7114078044},{"$f":"$F$20","v":0.05},{"$f":"DD20*(DE6+DE7+DE8+DE15)","v":2059389.7369445809},69264939.976728424,{"$f":"$F$20","v":0.05},{"$f":"DG20*(DH6+DH7+DH8+DH15)","v":2281613.1746598831},{"$f":"$F$20","v":0.05},{"$f":"DI20*(DJ6+DJ7+DJ8+DJ15)","v":2036938.8937216792},{"$f":"$F$20","v":0.05},{"$f":"DK20*(DL6+DL7+DL8+DL15)","v":4198158.3940204047},{"$f":"$F$20","v":0.05},{"$f":"DM20*(DN6+DN7+DN8+DN15)","v":2656351.3966685608},{"$f":"$F$20","v":0.05},{"$f":"DO20*(DP6+DP7+DP8+DP15)","v":2341479.3843169869},{"$f":"$F$20","v":0.05},{"$f":"DQ20*(DR6+DR7+DR8+DR15)","v":2041142.4322597992},{"$f":"$F$20","v":0.05},{"$f":"DS20*(DT6+DT7+DT8+DT15)","v":3847788.0871628048},{"$f":"$F$20","v":0.05},{"$f":"DU20*(DV6+DV7+DV8+DV15)","v":3077438.6775633954},{"$f":"$F$20","v":0.05},{"$f":"DW20*(DX6+DX7+DX8+DX15)","v":2844713.0200749328},{"$f":"$F$20","v":0.05},{"$f":"DY20*(DZ6+DZ7+DZ8+DZ15)","v":1420931.3193842189},26746554.779832665,{"$f":"$F$20","v":0.05},{"$f":"EB20*(EC6+EC7+EC8+EC15)","v":3013239.4094803827},{"$f":"$F$20","v":0.05},{"$f":"ED20*(EE6+EE7+EE8+EE15)","v":2056095.6868369975},{"$f":"$F$20","v":0.05},{"$f":"EF20*(EG6+EG7+EG8+EG15)","v":2806300.5947171408},{"$f":"$F$20","v":0.05},{"$f":"EH20*(EI6+EI7+EI8+EI15)","v":2900287.3835831936},{"$f":"$F$20","v":0.05},{"$f":"EJ20*(EK6+EK7+EK8+EK15)","v":2263105.8811738896},{"$f":"$F$20","v":0.05},{"$f":"EL20*(EM6+EM7+EM8+EM15)","v":1269883.5342298546},{"$f":"$F$20","v":0.05},{"$f":"EN20*(EO6+EO7+EO8+EO15)","v":3643572.8228733065},{"$f":"$F$20","v":0.05},{"$f":"EP20*(EQ6+EQ7+EQ8+EQ15)","v":2686997.6383198467},{"$f":"$F$20","v":0.05},{"$f":"ER20*(ES6+ES7+ES8+ES15)","v":2713303.7236689338},{"$f":"$F$20","v":0.05},{"$f":"ET20*(EU6+EU7+EU8+EU15)","v":2408260.3121965039},{"$f":"$F$20","v":0.05},{"$f":"EV20*(EW6+EW7+EW8+EW15)","v":3359158.9297289811},{"$f":"$F$20","v":0.05},{"$f":"EX20*(EY6+EY7+EY8+EY15)","v":2967608.531135615},{"$f":"$F$20","v":0.05},{"$f":"EZ20*(FA6+FA7+FA8+FA15)","v":2202590.9090051311},{"$f":"$F$20","v":0.05},{"$f":"FB20*(FC6+FC7+FC8+FC15)","v":1972520.1210783445},{"$f":"$F$20","v":0.05},{"$f":"FD20*(FE6+FE7+FE8+FE15)","v":1528582.9399287673},{"$f":"$F$20","v":0.05},{"$f":"FF20*(FG6+FG7+FG8+FG15)","v":2090755.135368468},{"$f":"$F$20","v":0.05},{"$f":"FH20*(FI6+FI7+FI8+FI15)","v":1419293.8629559125},{"$f":"$F$20","v":0.05},{"$f":"FJ20*(FK6+FK7+FK8+FK15)","v":2984040.5402694508},{"$f":"$F$20","v":0.05},{"$f":"FL20*(FM6+FM7+FM8+FM15)","v":3258752.2887231591},{"$f":"$F$20","v":0.05},{"$f":"FN20*(FO6+FO7+FO8+FO15)","v":2579564.092943795},{"$f":"$F$20","v":0.05},{"$f":"FP20*(FQ6+FQ7+FQ8+FQ15)","v":3277959.3626172417},{"$f":"$F$20","v":0.05},{"$f":"FR20*(FS6+FS7+FS8+FS15)","v":1736830.3001543859},{"$f":"$F$20","v":0.05},{"$f":"FT20*(FU6+FU7+FU8+FU15)","v":2301447.6640757001},{"$f":"$F$20","v":0.05},{"$f":"FV20*(FW6+FW7+FW8+FW15)","v":2451118.2228556215},{"$f":"$F$20","v":0.05},{"$f":"FX20*(FY6+FY7+FY8+FY15)","v":2125504.1154118557},{"$f":"$F$20","v":0.05},{"$f":"FZ20*(GA6+GA7+GA8+GA15)","v":3005285.3515248741},{"$f":"$F$20","v":0.05},{"$f":"GB20*(GC6+GC7+GC8+GC15)","v":3293672.7113685459},{"$f":"$F$20","v":0.05},{"$f":"GD20*(GE6+GE7+GE8+GE15)","v":3600048.6109969802},{"$f":"$F$20","v":0.05},{"$f":"GF20*(GG6+GG7+GG8+GG15)","v":5601126.7079165243},{"$f":"$F$20","v":0.05},{"$f":"GH20*(GI6+GI7+GI8+GI15)","v":2347149.1848764489},{"$f":"$F$20","v":0.05},{"$f":"GJ20*(GK6+GK7+GK8+GK15)","v":2647745.8121322268},{"$f":"$F$20","v":0.05},{"$f":"GL20*(GM6+GM7+GM8+GM15)","v":2789329.4680657485},{"$f":"$F$20","v":0.05},{"$f":"GN20*(GO6+GO7+GO8+GO15)","v":2697848.4026999781},{"$f":"$F$20","v":0.05},{"$f":"GP20*(GQ6+GQ7+GQ8+GQ15)","v":2144242.466049328},{"$f":"$F$20","v":0.05},{"$f":"GR20*(GS6+GS7+GS8+GS15)","v":2341189.4854957201},92484412.204458877,null,{"$f":"+AI18+AI24+AI33","v":55704813.358330801},{"$f":"+AY18+AY24+AY33","v":73850646.786536232}]
[null,null,null,"Equipement de commande & protection (5% PV + Onduleur +Batterie)",{"$f":"VLOOKUP(D21,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens"},{"$f":"VLOOKUP(D21,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$F$21","v":0.05},{"$f":"G21*(H6+H7+H8+H15)","v":4706363.5241650632},{"$f":"$F$21","v":0.05},{"$f":"I21*(J6+J7+J8+J15)","v":1512252.4589771261},{"$f":"$F$21","v":0.05},{"$f":"K21*(L6+L7+L8+L15)","v":2340401.1588884187},{"$f":"$F$21","v":0.05},{"$f":"M21*(N6+N7+N8+N15)","v":3087570.2851709267},{"$f":"$F$21","v":0.05},{"$f":"O21*(P6+P7+P8+P15)","v":1096035.1442868081},{"$f":"$F$21","v":0.05},{"$f":"Q21*(R6+R7+R8+R15)","v":3725020.8715636674},{"$f":"$F$21","v":0.05},{"$f":"S21*(T6+T7+T8+T15)","v":4696001.5965237236},{"$f":"$F$21","v":0.05},{"$f":"U21*(V6+V7+V8+V15)","v":3713800.9601717498},{"$f":"$F$21","v":0.05},{"$f":"W21*(X6+X7+X8+X15)","v":3362441.9593974981},{"$f":"$F$21","v":0.05},{"$f":"Y21*(Z6+Z7+Z8+Z15)","v":2165384.7638098523},30405272.722954832,{"$f":"$F$21","v":0.05},{"$f":"AB21*(AC6+AC7+AC8+AC15)","v":3248538.9379764483},{"$f":"$F$21","v":0.05},{"$f":"AD21*(AE6+AE7+AE8+AE15)","v":3674079.4543357599},6922618.3923122082,{"$f":"$F$21","v":0.05},{"$f":"AG21*(AH6+AH7+AH8+AH15)","v":1684201.9385368091},1684201.9385368091,{"$f":"$F$21","v":0.05},{"$f":"AJ21*(AK6+AK7+AK8+AK15)","v":2393537.2559072687},{"$f":"$F$21","v":0.05},{"$f":"AL21*(AM6+AM7+AM8+AM15)","v":1606647.4069996269},{"$f":"$F$21","v":0.05},{"$f":"AN21*(AO6+AO7+AO8+AO15)","v":1989982.2936824274},{"$f":"$F$21","v":0.05},{"$f":"AP21*(AQ6+AQ7+AQ8+AQ15)","v":4342057.6240586704},{"$f":"$F$21","v":0.05},{"$f":"AR21*(AS6+AS7+AS8+AS15)","v":2274705.2228989908},{"$f":"$F$21","v":0.05},{"$f":"AT21*(AU6+AU7+AU8+AU15)","v":2141486.5481465966},14748416.351693584,{"$f":"$F$21","v":0.05},{"$f":"AW21*(AX6+AX7+AX8+AX15)","v":2227198.3040283816},2227198.3040283816,{"$f":"$F$21","v":0.05},{"$f":"AZ21*(BA6+BA7+BA8+BA15)","v":2527874.1444641049},{"$f":"$F$21","v":0.05},{"$f":"BB21*(BC6+BC7+BC8+BC15)","v":3691719.2639606344},{"$f":"$F$21","v":0.05},{"$f":"BD21*(BE6+BE7+BE8+BE15)","v":4859257.7387916213},{"$f":"$F$21","v":0.05},{"$f":"BF21*(BG6+BG7+BG8+BG15)","v":2763334.8692554487},{"$f":"$F$21","v":0.05},{"$f":"BH21*(BI6+BI7+BI8+BI15)","v":1928297.603029269},{"$f":"$F$21","v":0.05},{"$f":"BJ21*(BK6+BK7+BK8+BK15)","v":2112717.1418525777},{"$f":"$F$21","v":0.05},{"$f":"BL21*(BM6+BM7+BM8+BM15)","v":1454113.237260246},{"$f":"$F$21","v":0.05},{"$f":"BN21*(BO6+BO7+BO8+BO15)","v":2362273.6338606114},{"$f":"$F$21","v":0.05},{"$f":"BP21*(BQ6+BQ7+BQ8+BQ15)","v":1871168.1740239256},{"$f":"$F$21","v":0.05},{"$f":"BR21*(BS6+BS7+BS8+BS15)","v":2793760.8692287449},{"$f":"$F$21","v":0.05},{"$f":"BT21*(BU6+BU7+BU8+BU15)","v":1566277.6736678032},{"$f":"$F$21","v":0.05},{"$f":"BV21*(BW6+BW7+BW8+BW15)","v":1105190.0546479649},{"$f":"$F$21","v":0.05},{"$f":"BX21*(BY6+BY7+BY8+BY15)","v":2841329.1902603973},{"$f":"$F$21","v":0.05},{"$f":"BZ21*(CA6+CA7+CA8+CA15)","v":3610061.9940313506},{"$f":"$F$21","v":0.05},{"$f":"CB21*(CC6+CC7+CC8+CC15)","v":1715389.2496430213},{"$f":"$F$21","v":0.05},{"$f":"CD21*(CE6+CE7+CE8+CE15)","v":2820556.0395116583},{"$f":"$F$21","v":0.05},{"$f":"CF21*(CG6+CG7+CG8+CG15)","v":1956889.1702006478},{"$f":"$F$21","v":0.05},{"$f":"CH21*(CI6+CI7+CI8+CI15)","v":1725960.3985232839},{"$f":"$F$21","v":0.05},{"$f":"CJ21*(CK6+CK7+CK8+CK15)","v":1253192.0230783315},{"$f":"$F$21","v":0.05},{"$f":"CL21*(CM6+CM7+CM8+CM15)","v":2272399.8667080584},{"$f":"$F$21","v":0.05},{"$f":"CN21*(CO6+CO7+CO8+CO15)","v":1650760.518643094},{"$f":"$F$21","v":0.05},{"$f":"CP21*(CQ6+CQ7+CQ8+CQ15)","v":2295468.0903263316},{"$f":"$F$21","v":0.05},{"$f":"CR21*(CS6+CS7+CS8+CS15)","v":2220768.0676240018},{"$f":"$F$21","v":0.05},{"$f":"CT21*(CU6+CU7+CU8+CU15)","v":4428718.0186859835},{"$f":"$F$21","v":0.05},{"$f":"CV21*(CW6+CW7+CW8+CW15)","v":2669487.1555624083},{"$f":"$F$21","v":0.05},{"$f":"CX21*(CY6+CY7+CY8+CY15)","v":2041720.8005105087},{"$f":"$F$21","v":0.05},{"$f":"CZ21*(DA6+DA7+DA8+DA15)","v":2525867.5410240125},{"$f":"$F$21","v":0.05},{"$f":"DB21*(DC6+DC7+DC8+DC15)","v":2140997.7114078044},{"$f":"$F$21","v":0.05},{"$f":"DD21*(DE6+DE7+DE8+DE15)","v":2059389.7369445809},69264939.976728424,{"$f":"$F$21","v":0.05},{"$f":"DG21*(DH6+DH7+DH8+DH15)","v":2281613.1746598831},{"$f":"$F$21","v":0.05},{"$f":"DI21*(DJ6+DJ7+DJ8+DJ15)","v":2036938.8937216792},{"$f":"$F$21","v":0.05},{"$f":"DK21*(DL6+DL7+DL8+DL15)","v":4198158.3940204047},{"$f":"$F$21","v":0.05},{"$f":"DM21*(DN6+DN7+DN8+DN15)","v":2656351.3966685608},{"$f":"$F$21","v":0.05},{"$f":"DO21*(DP6+DP7+DP8+DP15)","v":2341479.3843169869},{"$f":"$F$21","v":0.05},{"$f":"DQ21*(DR6+DR7+DR8+DR15)","v":2041142.4322597992},{"$f":"$F$21","v":0.05},{"$f":"DS21*(DT6+DT7+DT8+DT15)","v":3847788.0871628048},{"$f":"$F$21","v":0.05},{"$f":"DU21*(DV6+DV7+DV8+DV15)","v":3077438.6775633954},{"$f":"$F$21","v":0.05},{"$f":"DW21*(DX6+DX7+DX8+DX15)","v":2844713.0200749328},{"$f":"$F$21","v":0.05},{"$f":"DY21*(DZ6+DZ7+DZ8+DZ15)","v":1420931.3193842189},26746554.779832665,{"$f":"$F$21","v":0.05},{"$f":"EB21*(EC6+EC7+EC8+EC15)","v":3013239.4094803827},{"$f":"$F$21","v":0.05},{"$f":"ED21*(EE6+EE7+EE8+EE15)","v":2056095.6868369975},{"$f":"$F$21","v":0.05},{"$f":"EF21*(EG6+EG7+EG8+EG15)","v":2806300.5947171408},{"$f":"$F$21","v":0.05},{"$f":"EH21*(EI6+EI7+EI8+EI15)","v":2900287.3835831936},{"$f":"$F$21","v":0.05},{"$f":"EJ21*(EK6+EK7+EK8+EK15)","v":2263105.8811738896},{"$f":"$F$21","v":0.05},{"$f":"EL21*(EM6+EM7+EM8+EM15)","v":1269883.5342298546},{"$f":"$F$21","v":0.05},{"$f":"EN21*(EO6+EO7+EO8+EO15)","v":3643572.8228733065},{"$f":"$F$21","v":0.05},{"$f":"EP21*(EQ6+EQ7+EQ8+EQ15)","v":2686997.6383198467},{"$f":"$F$21","v":0.05},{"$f":"ER21*(ES6+ES7+ES8+ES15)","v":2713303.7236689338},{"$f":"$F$21","v":0.05},{"$f":"ET21*(EU6+EU7+EU8+EU15)","v":2408260.3121965039},{"$f":"$F$21","v":0.05},{"$f":"EV21*(EW6+EW7+EW8+EW15)","v":3359158.9297289811},{"$f":"$F$21","v":0.05},{"$f":"EX21*(EY6+EY7+EY8+EY15)","v":2967608.531135615},{"$f":"$F$21","v":0.05},{"$f":"EZ21*(FA6+FA7+FA8+FA15)","v":2202590.9090051311},{"$f":"$F$21","v":0.05},{"$f":"FB21*(FC6+FC7+FC8+FC15)","v":1972520.1210783445},{"$f":"$F$21","v":0.05},{"$f":"FD21*(FE6+FE7+FE8+FE15)","v":1528582.9399287673},{"$f":"$F$21","v":0.05},{"$f":"FF21*(FG6+FG7+FG8+FG15)","v":2090755.135368468},{"$f":"$F$21","v":0.05},{"$f":"FH21*(FI6+FI7+FI8+FI15)","v":1419293.8629559125},{"$f":"$F$21","v":0.05},{"$f":"FJ21*(FK6+FK7+FK8+FK15)","v":2984040.5402694508},{"$f":"$F$21","v":0.05},{"$f":"FL21*(FM6+FM7+FM8+FM15)","v":3258752.2887231591},{"$f":"$F$21","v":0.05},{"$f":"FN21*(FO6+FO7+FO8+FO15)","v":2579564.092943795},{"$f":"$F$21","v":0.05},{"$f":"FP21*(FQ6+FQ7+FQ8+FQ15)","v":3277959.3626172417},{"$f":"$F$21","v":0.05},{"$f":"FR21*(FS6+FS7+FS8+FS15)","v":1736830.3001543859},{"$f":"$F$21","v":0.05},{"$f":"FT21*(FU6+FU7+FU8+FU15)","v":2301447.6640757001},{"$f":"$F$21","v":0.05},{"$f":"FV21*(FW6+FW7+FW8+FW15)","v":2451118.2228556215},{"$f":"$F$21","v":0.05},{"$f":"FX21*(FY6+FY7+FY8+FY15)","v":2125504.1154118557},{"$f":"$F$21","v":0.05},{"$f":"FZ21*(GA6+GA7+GA8+GA15)","v":3005285.3515248741},{"$f":"$F$21","v":0.05},{"$f":"GB21*(GC6+GC7+GC8+GC15)","v":3293672.7113685459},{"$f":"$F$21","v":0.05},{"$f":"GD21*(GE6+GE7+GE8+GE15)","v":3600048.6109969802},{"$f":"$F$21","v":0.05},{"$f":"GF21*(GG6+GG7+GG8+GG15)","v":5601126.7079165243},{"$f":"$F$21","v":0.05},{"$f":"GH21*(GI6+GI7+GI8+GI15)","v":2347149.1848764489},{"$f":"$F$21","v":0.05},{"$f":"GJ21*(GK6+GK7+GK8+GK15)","v":2647745.8121322268},{"$f":"$F$21","v":0.05},{"$f":"GL21*(GM6+GM7+GM8+GM15)","v":2789329.4680657485},{"$f":"$F$21","v":0.05},{"$f":"GN21*(GO6+GO7+GO8+GO15)","v":2697848.4026999781},{"$f":"$F$21","v":0.05},{"$f":"GP21*(GQ6+GQ7+GQ8+GQ15)","v":2144242.466049328},{"$f":"$F$21","v":0.05},{"$f":"GR21*(GS6+GS7+GS8+GS15)","v":2341189.4854957201},92484412.204458877]
[null,null,null,"Main d'œuvre (15% du coût des équipements)",{"$f":"VLOOKUP(D22,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(D22,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.15},{"$f":"$F$22","v":0.15},{"$f":"G22*(H19+H20+H21)","v":1485019.0372265892},{"$f":"$F$22","v":0.15},{"$f":"I22*(J19+J20+J21)","v":476255.62435172143},{"$f":"$F$22","v":0.15},{"$f":"K22*(L19+L20+L21)","v":738006.55035964691},{"$f":"$F$22","v":0.15},{"$f":"M22*(N19+N20+N21)","v":973384.26029285789},{"$f":"$F$22","v":0.15},{"$f":"O22*(P19+P20+P21)","v":343961.75638417219},{"$f":"$F$22","v":0.15},{"$f":"Q22*(R19+R20+R21)","v":1175309.0533293614},{"$f":"$F$22","v":0.15},{"$f":"S22*(T19+T20+T21)","v":1481823.2679299565},{"$f":"$F$22","v":0.15},{"$f":"U22*(V19+V20+V21)","v":1171516.4898503465},{"$f":"$F$22","v":0.15},{"$f":"W22*(X19+X20+X21)","v":1060778.8358224139},{"$f":"$F$22","v":0.15},{"$f":"Y22*(Z19+Z20+Z21)","v":682390.52763326804},9588445.4031803347,{"$f":"$F$22","v":0.15},{"$f":"AB22*(AC19+AC20+AC21)","v":1023915.8649048242},{"$f":"$F$22","v":0.15},{"$f":"AD22*(AE19+AE20+AE21)","v":1158359.638190357},2182275.5030951812,{"$f":"$F$22","v":0.15},{"$f":"AG22*(AH19+AH20+AH21)","v":530122.61202295299},530122.61202295299,{"$f":"$F$22","v":0.15},{"$f":"AJ22*(AK19+AK20+AK21)","v":753815.9470996653},{"$f":"$F$22","v":0.15},{"$f":"AL22*(AM19+AM20+AM21)","v":506187.78819602984},{"$f":"$F$22","v":0.15},{"$f":"AN22*(AO19+AO20+AO21)","v":627065.57374530844},{"$f":"$F$22","v":0.15},{"$f":"AP22*(AQ19+AQ20+AQ21)","v":1369956.1915035362},{"$f":"$F$22","v":0.15},{"$f":"AR22*(AS19+AS20+AS21)","v":717188.18330157187},{"$f":"$F$22","v":0.15},{"$f":"AT22*(AU19+AU20+AU21)","v":675507.17860002618},4649720.8624461377,{"$f":"$F$22","v":0.15},{"$f":"AW22*(AX19+AX20+AX21)","v":702714.43073835911},702714.43073835911,{"$f":"$F$22","v":0.15},{"$f":"AZ22*(BA19+BA20+BA21)","v":797465.79408846481},{"$f":"$F$22","v":0.15},{"$f":"BB22*(BC19+BC20+BC21)","v":1164620.7200849608},{"$f":"$F$22","v":0.15},{"$f":"BD22*(BE19+BE20+BE21)","v":1533920.9027024936},{"$f":"$F$22","v":0.15},{"$f":"BF22*(BG19+BG20+BG21)","v":871398.86269685172},{"$f":"$F$22","v":0.15},{"$f":"BH22*(BI19+BI20+BI21)","v":606718.82171186712},{"$f":"$F$22","v":0.15},{"$f":"BJ22*(BK19+BK20+BK21)","v":665814.88696772337},{"$f":"$F$22","v":0.15},{"$f":"BL22*(BM19+BM20+BM21)","v":458169.61319428624},{"$f":"$F$22","v":0.15},{"$f":"BN22*(BO19+BO20+BO21)","v":744907.36897886836},{"$f":"$F$22","v":0.15},{"$f":"BP22*(BQ19+BQ20+BQ21)","v":589725.63428029383},{"$f":"$F$22","v":0.15},{"$f":"BR22*(BS19+BS20+BS21)","v":881045.28769919055},{"$f":"$F$22","v":0.15},{"$f":"BT22*(BU19+BU20+BU21)","v":493010.55450770608},{"$f":"$F$22","v":0.15},{"$f":"BV22*(BW19+BW20+BW21)","v":347542.03383668076},{"$f":"$F$22","v":0.15},{"$f":"BX22*(BY19+BY20+BY21)","v":896265.52009551006},{"$f":"$F$22","v":0.15},{"$f":"BZ22*(CA19+CA20+CA21)","v":1139018.7967896082},{"$f":"$F$22","v":0.15},{"$f":"CB22*(CC19+CC20+CC21)","v":540637.15399250365},{"$f":"$F$22","v":0.15},{"$f":"CD22*(CE19+CE20+CE21)","v":889912.47625390126},{"$f":"$F$22","v":0.15},{"$f":"CF22*(CG19+CG20+CG21)","v":617089.84311327036},{"$f":"$F$22","v":0.15},{"$f":"CH22*(CI19+CI20+CI21)","v":543827.87443530036},{"$f":"$F$22","v":0.15},{"$f":"CJ22*(CK19+CK20+CK21)","v":394564.16722632648},{"$f":"$F$22","v":0.15},{"$f":"CL22*(CM19+CM20+CM21)","v":716632.20689531753},{"$f":"$F$22","v":0.15},{"$f":"CN22*(CO19+CO20+CO21)","v":520410.53226297494},{"$f":"$F$22","v":0.15},{"$f":"CP22*(CQ19+CQ20+CQ21)","v":723484.53582564148},{"$f":"$F$22","v":0.15},{"$f":"CR22*(CS19+CS20+CS21)","v":699974.63064305484},{"$f":"$F$22","v":0.15},{"$f":"CT22*(CU19+CU20+CU21)","v":1397834.7292163053},{"$f":"$F$22","v":0.15},{"$f":"CV22*(CW19+CW20+CW21)","v":841141.3078091084},{"$f":"$F$22","v":0.15},{"$f":"CX22*(CY19+CY20+CY21)","v":643183.57684859983},{"$f":"$F$22","v":0.15},{"$f":"CZ22*(DA19+DA20+DA21)","v":796359.71988012572},{"$f":"$F$22","v":0.15},{"$f":"DB22*(DC19+DC20+DC21)","v":674938.78146162827},{"$f":"$F$22","v":0.15},{"$f":"DD22*(DE19+DE20+DE21)","v":649298.3634146197},21838914.696913183,{"$f":"$F$22","v":0.15},{"$f":"DG22*(DH19+DH20+DH21)","v":719318.69616599323},{"$f":"$F$22","v":0.15},{"$f":"DI22*(DJ19+DJ20+DJ21)","v":642374.19660524942},{"$f":"$F$22","v":0.15},{"$f":"DK22*(DL19+DL20+DL21)","v":1324601.1575823193},{"$f":"$F$22","v":0.15},{"$f":"DM22*(DN19+DN20+DN21)","v":838155.80603174807},{"$f":"$F$22","v":0.15},{"$f":"DO22*(DP19+DP20+DP21)","v":737937.33553953399},{"$f":"$F$22","v":0.15},{"$f":"DQ22*(DR19+DR20+DR21)","v":643160.22865845088},{"$f":"$F$22","v":0.15},{"$f":"DS22*(DT19+DT20+DT21)","v":1214339.3376825233},{"$f":"$F$22","v":0.15},{"$f":"DU22*(DV19+DV20+DV21)","v":970800.43174011493},{"$f":"$F$22","v":0.15},{"$f":"DW22*(DX19+DX20+DX21)","v":897077.22336333245},{"$f":"$F$22","v":0.15},{"$f":"DY22*(DZ19+DZ20+DZ21)","v":448021.28004429891},8435785.6934135649,{"$f":"$F$22","v":0.15},{"$f":"EB22*(EC19+EC20+EC21)","v":949902.75215425564},{"$f":"$F$22","v":0.15},{"$f":"ED22*(EE19+EE20+EE21)","v":648266.55288022931},{"$f":"$F$22","v":0.15},{"$f":"EF22*(EG19+EG20+EG21)","v":885044.55863500398},{"$f":"$F$22","v":0.15},{"$f":"EH22*(EI19+EI20+EI21)","v":915043.51150452311},{"$f":"$F$22","v":0.15},{"$f":"EJ22*(EK19+EK20+EK21)","v":713310.53146103327},{"$f":"$F$22","v":0.15},{"$f":"EL22*(EM19+EM20+EM21)","v":399867.10119723185},{"$f":"$F$22","v":0.15},{"$f":"EN22*(EO19+EO20+EO21)","v":1149702.081180173},{"$f":"$F$22","v":0.15},{"$f":"EP22*(EQ19+EQ20+EQ21)","v":847136.22203159134},{"$f":"$F$22","v":0.15},{"$f":"ER22*(ES19+ES20+ES21)","v":855110.07176622341},{"$f":"$F$22","v":0.15},{"$f":"ET22*(EU19+EU20+EU21)","v":759188.70333181543},{"$f":"$F$22","v":0.15},{"$f":"EV22*(EW19+EW20+EW21)","v":1059086.0651393638},{"$f":"$F$22","v":0.15},{"$f":"EX22*(EY19+EY20+EY21)","v":935142.33101736929},{"$f":"$F$22","v":0.15},{"$f":"EZ22*(FA19+FA20+FA21)","v":694090.04905127443},{"$f":"$F$22","v":0.15},{"$f":"FB22*(FC19+FC20+FC21)","v":621424.87455568649},{"$f":"$F$22","v":0.15},{"$f":"FD22*(FE19+FE20+FE21)","v":481067.5776329831},{"$f":"$F$22","v":0.15},{"$f":"FF22*(FG19+FG20+FG21)","v":659459.11729675089},{"$f":"$F$22","v":0.15},{"$f":"FH22*(FI19+FI20+FI21)","v":446943.60287994432},{"$f":"$F$22","v":0.15},{"$f":"FJ22*(FK19+FK20+FK21)","v":940881.51837828406},{"$f":"$F$22","v":0.15},{"$f":"FL22*(FM19+FM20+FM21)","v":1028242.6480100197},{"$f":"$F$22","v":0.15},{"$f":"FN22*(FO19+FO20+FO21)","v":812904.64047721366},{"$f":"$F$22","v":0.15},{"$f":"FP22*(FQ19+FQ20+FQ21)","v":1033703.799748826},{"$f":"$F$22","v":0.15},{"$f":"FR22*(FS19+FS20+FS21)","v":546468.49707601184},{"$f":"$F$22","v":0.15},{"$f":"FT22*(FU19+FU20+FU21)","v":724439.75966161105},{"$f":"$F$22","v":0.15},{"$f":"FV22*(FW19+FW20+FW21)","v":772888.30944919481},{"$f":"$F$22","v":0.15},{"$f":"FX22*(FY19+FY20+FY21)","v":670106.63276502327},{"$f":"$F$22","v":0.15},{"$f":"FZ22*(GA19+GA20+GA21)","v":947797.48355901311},{"$f":"$F$22","v":0.15},{"$f":"GB22*(GC19+GC20+GC21)","v":1038912.5325908149},{"$f":"$F$22","v":0.15},{"$f":"GD22*(GE19+GE20+GE21)","v":1135884.3183025967},{"$f":"$F$22","v":0.15},{"$f":"GF22*(GG19+GG20+GG21)","v":1767810.6112563377},{"$f":"$F$22","v":0.15},{"$f":"GH22*(GI19+GI20+GI21)","v":740103.6173262482},{"$f":"$F$22","v":0.15},{"$f":"GJ22*(GK19+GK20+GK21)","v":834640.62598896387},{"$f":"$F$22","v":0.15},{"$f":"GL22*(GM19+GM20+GM21)","v":879168.17867186479},{"$f":"$F$22","v":0.15},{"$f":"GN22*(GO19+GO20+GO21)","v":850900.38846662175},{"$f":"$F$22","v":0.15},{"$f":"GP22*(GQ19+GQ20+GQ21)","v":676009.08674767497},{"$f":"$F$22","v":0.15},{"$f":"GR22*(GS19+GS20+GS21)","v":737307.19822976144},29157955.550421532,null,{"$f":"+GU6-GV20-GW20","v":7950262134.7824869}]
[null,null,null,"Transport sur site (5% du coût des équipements)",{"$f":"VLOOKUP(D23,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(D23,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$F$23","v":0.05},{"$f":"G23*(H19+H20+H21)","v":495006.34574219643},{"$f":"$F$23","v":0.05},{"$f":"I23*(J19+J20+J21)","v":158751.87478390717},{"$f":"$F$23","v":0.05},{"$f":"K23*(L19+L20+L21)","v":246002.18345321566},{"$f":"$F$23","v":0.05},{"$f":"M23*(N19+N20+N21)","v":324461.4200976193},{"$f":"$F$23","v":0.05},{"$f":"O23*(P19+P20+P21)","v":114653.91879472407},{"$f":"$F$23","v":0.05},{"$f":"Q23*(R19+R20+R21)","v":391769.6844431205},{"$f":"$F$23","v":0.05},{"$f":"S23*(T19+T20+T21)","v":493941.08930998557},{"$f":"$F$23","v":0.05},{"$f":"U23*(V19+V20+V21)","v":390505.49661678215},{"$f":"$F$23","v":0.05},{"$f":"W23*(X19+X20+X21)","v":353592.94527413801},{"$f":"$F$23","v":0.05},{"$f":"Y23*(Z19+Z20+Z21)","v":227463.50921108937},3196148.4677267782,{"$f":"$F$23","v":0.05},{"$f":"AB23*(AC19+AC20+AC21)","v":341305.28830160806},{"$f":"$F$23","v":0.05},{"$f":"AD23*(AE19+AE20+AE21)","v":386119.87939678569},727425.16769839381,{"$f":"$F$23","v":0.05},{"$f":"AG23*(AH19+AH20+AH21)","v":176707.53734098436},176707.53734098436,{"$f":"$F$23","v":0.05},{"$f":"AJ23*(AK19+AK20+AK21)","v":251271.98236655511},{"$f":"$F$23","v":0.05},{"$f":"AL23*(AM19+AM20+AM21)","v":168729.26273200999},{"$f":"$F$23","v":0.05},{"$f":"AN23*(AO19+AO20+AO21)","v":209021.85791510285},{"$f":"$F$23","v":0.05},{"$f":"AP23*(AQ19+AQ20+AQ21)","v":456652.06383451208},{"$f":"$F$23","v":0.05},{"$f":"AR23*(AS19+AS20+AS21)","v":239062.72776719063},{"$f":"$F$23","v":0.05},{"$f":"AT23*(AU19+AU20+AU21)","v":225169.05953334208},1549906.9541487128,{"$f":"$F$23","v":0.05},{"$f":"AW23*(AX19+AX20+AX21)","v":234238.14357945306},234238.14357945306,{"$f":"$F$23","v":0.05},{"$f":"AZ23*(BA19+BA20+BA21)","v":265821.93136282166},{"$f":"$F$23","v":0.05},{"$f":"BB23*(BC19+BC20+BC21)","v":388206.90669498697},{"$f":"$F$23","v":0.05},{"$f":"BD23*(BE19+BE20+BE21)","v":511306.96756749786},{"$f":"$F$23","v":0.05},{"$f":"BF23*(BG19+BG20+BG21)","v":290466.2875656173},{"$f":"$F$23","v":0.05},{"$f":"BH23*(BI19+BI20+BI21)","v":202239.60723728908},{"$f":"$F$23","v":0.05},{"$f":"BJ23*(BK19+BK20+BK21)","v":221938.2956559078},{"$f":"$F$23","v":0.05},{"$f":"BL23*(BM19+BM20+BM21)","v":152723.20439809543},{"$f":"$F$23","v":0.05},{"$f":"BN23*(BO19+BO20+BO21)","v":248302.45632628948},{"$f":"$F$23","v":0.05},{"$f":"BP23*(BQ19+BQ20+BQ21)","v":196575.21142676461},{"$f":"$F$23","v":0.05},{"$f":"BR23*(BS19+BS20+BS21)","v":293681.76256639691},{"$f":"$F$23","v":0.05},{"$f":"BT23*(BU19+BU20+BU21)","v":164336.85150256869},{"$f":"$F$23","v":0.05},{"$f":"BV23*(BW19+BW20+BW21)","v":115847.34461222692},{"$f":"$F$23","v":0.05},{"$f":"BX23*(BY19+BY20+BY21)","v":298755.17336517008},{"$f":"$F$23","v":0.05},{"$f":"BZ23*(CA19+CA20+CA21)","v":379672.93226320279},{"$f":"$F$23","v":0.05},{"$f":"CB23*(CC19+CC20+CC21)","v":180212.38466416788},{"$f":"$F$23","v":0.05},{"$f":"CD23*(CE19+CE20+CE21)","v":296637.49208463373},{"$f":"$F$23","v":0.05},{"$f":"CF23*(CG19+CG20+CG21)","v":205696.61437109014},{"$f":"$F$23","v":0.05},{"$f":"CH23*(CI19+CI20+CI21)","v":181275.95814510013},{"$f":"$F$23","v":0.05},{"$f":"CJ23*(CK19+CK20+CK21)","v":131521.38907544219},{"$f":"$F$23","v":0.05},{"$f":"CL23*(CM19+CM20+CM21)","v":238877.40229843921},{"$f":"$F$23","v":0.05},{"$f":"CN23*(CO19+CO20+CO21)","v":173470.17742099168},{"$f":"$F$23","v":0.05},{"$f":"CP23*(CQ19+CQ20+CQ21)","v":241161.51194188051},{"$f":"$F$23","v":0.05},{"$f":"CR23*(CS19+CS20+CS21)","v":233324.87688101828},{"$f":"$F$23","v":0.05},{"$f":"CT23*(CU19+CU20+CU21)","v":465944.90973876847},{"$f":"$F$23","v":0.05},{"$f":"CV23*(CW19+CW20+CW21)","v":280380.43593636947},{"$f":"$F$23","v":0.05},{"$f":"CX23*(CY19+CY20+CY21)","v":214394.52561619994},{"$f":"$F$23","v":0.05},{"$f":"CZ23*(DA19+DA20+DA21)","v":265453.23996004194},{"$f":"$F$23","v":0.05},{"$f":"DB23*(DC19+DC20+DC21)","v":224979.59382054277},{"$f":"$F$23","v":0.05},{"$f":"DD23*(DE19+DE20+DE21)","v":216432.78780487325},7279638.2323043952,{"$f":"$F$23","v":0.05},{"$f":"DG23*(DH19+DH20+DH21)","v":239772.89872199777},{"$f":"$F$23","v":0.05},{"$f":"DI23*(DJ19+DJ20+DJ21)","v":214124.73220174984},{"$f":"$F$23","v":0.05},{"$f":"DK23*(DL19+DL20+DL21)","v":441533.71919410652},{"$f":"$F$23","v":0.05},{"$f":"DM23*(DN19+DN20+DN21)","v":279385.26867724938},{"$f":"$F$23","v":0.05},{"$f":"DO23*(DP19+DP20+DP21)","v":245979.11184651137},{"$f":"$F$23","v":0.05},{"$f":"DQ23*(DR19+DR20+DR21)","v":214386.74288615031},{"$f":"$F$23","v":0.05},{"$f":"DS23*(DT19+DT20+DT21)","v":404779.77922750782},{"$f":"$F$23","v":0.05},{"$f":"DU23*(DV19+DV20+DV21)","v":323600.14391337172},{"$f":"$F$23","v":0.05},{"$f":"DW23*(DX19+DX20+DX21)","v":299025.74112111086},{"$f":"$F$23","v":0.05},{"$f":"DY23*(DZ19+DZ20+DZ21)","v":149340.42668143296},2811928.5644711885,{"$f":"$F$23","v":0.05},{"$f":"EB23*(EC19+EC20+EC21)","v":316634.25071808527},{"$f":"$F$23","v":0.05},{"$f":"ED23*(EE19+EE20+EE21)","v":216088.85096007647},{"$f":"$F$23","v":0.05},{"$f":"EF23*(EG19+EG20+EG21)","v":295014.85287833464},{"$f":"$F$23","v":0.05},{"$f":"EH23*(EI19+EI20+EI21)","v":305014.50383484102},{"$f":"$F$23","v":0.05},{"$f":"EJ23*(EK19+EK20+EK21)","v":237770.1771536778},{"$f":"$F$23","v":0.05},{"$f":"EL23*(EM19+EM20+EM21)","v":133289.03373241061},{"$f":"$F$23","v":0.05},{"$f":"EN23*(EO19+EO20+EO21)","v":383234.02706005774},{"$f":"$F$23","v":0.05},{"$f":"EP23*(EQ19+EQ20+EQ21)","v":282378.74067719717},{"$f":"$F$23","v":0.05},{"$f":"ER23*(ES19+ES20+ES21)","v":285036.69058874116},{"$f":"$F$23","v":0.05},{"$f":"ET23*(EU19+EU20+EU21)","v":253062.90111060516},{"$f":"$F$23","v":0.05},{"$f":"EV23*(EW19+EW20+EW21)","v":353028.68837978796},{"$f":"$F$23","v":0.05},{"$f":"EX23*(EY19+EY20+EY21)","v":311714.11033912312},{"$f":"$F$23","v":0.05},{"$f":"EZ23*(FA19+FA20+FA21)","v":231363.34968375816},{"$f":"$F$23","v":0.05},{"$f":"FB23*(FC19+FC20+FC21)","v":207141.62485189553},{"$f":"$F$23","v":0.05},{"$f":"FD23*(FE19+FE20+FE21)","v":160355.85921099439},{"$f":"$F$23","v":0.05},{"$f":"FF23*(FG19+FG20+FG21)","v":219819.70576558367},{"$f":"$F$23","v":0.05},{"$f":"FH23*(FI19+FI20+FI21)","v":148981.20095998145},{"$f":"$F$23","v":0.05},{"$f":"FJ23*(FK19+FK20+FK21)","v":313627.17279276135},{"$f":"$F$23","v":0.05},{"$f":"FL23*(FM19+FM20+FM21)","v":342747.54933667323},{"$f":"$F$23","v":0.05},{"$f":"FN23*(FO19+FO20+FO21)","v":270968.21349240461},{"$f":"$F$23","v":0.05},{"$f":"FP23*(FQ19+FQ20+FQ21)","v":344567.93324960867},{"$f":"$F$23","v":0.05},{"$f":"FR23*(FS19+FS20+FS21)","v":182156.16569200397},{"$f":"$F$23","v":0.05},{"$f":"FT23*(FU19+FU20+FU21)","v":241479.91988720369},{"$f":"$F$23","v":0.05},{"$f":"FV23*(FW19+FW20+FW21)","v":257629.43648306496},{"$f":"$F$23","v":0.05},{"$f":"FX23*(FY19+FY20+FY21)","v":223368.87758834113},{"$f":"$F$23","v":0.05},{"$f":"FZ23*(GA19+GA20+GA21)","v":315932.49451967108},{"$f":"$F$23","v":0.05},{"$f":"GB23*(GC19+GC20+GC21)","v":346304.1775302717},{"$f":"$F$23","v":0.05},{"$f":"GD23*(GE19+GE20+GE21)","v":378628.10610086558},{"$f":"$F$23","v":0.05},{"$f":"GF23*(GG19+GG20+GG21)","v":589270.20375211257},{"$f":"$F$23","v":0.05},{"$f":"GH23*(GI19+GI20+GI21)","v":246701.20577541611},{"$f":"$F$23","v":0.05},{"$f":"GJ23*(GK19+GK20+GK21)","v":278213.54199632135},{"$f":"$F$23","v":0.05},{"$f":"GL23*(GM19+GM20+GM21)","v":293056.0595572883},{"$f":"$F$23","v":0.05},{"$f":"GN23*(GO19+GO20+GO21)","v":283633.46282220725},{"$f":"$F$23","v":0.05},{"$f":"GP23*(GQ19+GQ20+GQ21)","v":225336.36224922503},{"$f":"$F$23","v":0.05},{"$f":"GR23*(GS19+GS20+GS21)","v":245769.06607658716},9719318.5168071799]
[null,null,null,{"$f":"\"Sous-total \"&C19","v":"Sous-total Equipement de commande et synchronisation"},null,null,null,{"$f":"SUM(H19:H23)","v":11880152.297812713},null,{"$f":"SUM(J19:J23)","v":3810044.9948137715},null,{"$f":"SUM(L19:L23)","v":5904052.4028771752},null,{"$f":"SUM(N19:N23)","v":7787074.0823428631},null,{"$f":"SUM(P19:P23)","v":2751694.0510733775},null,{"$f":"SUM(R19:R23)","v":9402472.426634891},null,{"$f":"SUM(T19:T23)","v":11854586.143439652},null,{"$f":"SUM(V19:V23)","v":9372131.9188027717},null,{"$f":"SUM(X19:X23)","v":8486230.6865793113},null,{"$f":"SUM(Z19:Z23)","v":5459124.2210661452},{"$f":"SUM(AA19:AA23)","v":76707563.225442678},null,{"$f":"SUM(AC19:AC23)","v":8191326.9192385934},null,{"$f":"SUM(AE19:AE23)","v":9266877.1055228561},{"$f":"SUM(AF19:AF23)","v":17458204.02476145},null,{"$f":"SUM(AH19:AH23)","v":4240980.8961836249},{"$f":"SUM(AI19:AI23)","v":4240980.8961836249},null,{"$f":"SUM(AK19:AK23)","v":6030527.5767973224},null,{"$f":"SUM(AM19:AM23)","v":4049502.3055682392},null,{"$f":"SUM(AO19:AO23)","v":5016524.5899624676},null,{"$f":"SUM(AQ19:AQ23)","v":10959649.53202829},null,{"$f":"SUM(AS19:AS23)","v":5737505.466412575},null,{"$f":"SUM(AU19:AU23)","v":5404057.4288002094},{"$f":"SUM(AV19:AV23)","v":37197766.899569109},null,{"$f":"SUM(AX19:AX23)","v":5621715.4459068729},{"$f":"SUM(AY19:AY23)","v":5621715.4459068729},null,{"$f":"SUM(BA19:BA23)","v":6379726.3527077194},null,{"$f":"SUM(BC19:BC23)","v":9316965.7606796883},null,{"$f":"SUM(BE19:BE23)","v":12271367.221619949},null,{"$f":"SUM(BG19:BG23)","v":6971190.9015748138},null,{"$f":"SUM(BI19:BI23)","v":4853750.5736949369},null,{"$f":"SUM(BK19:BK23)","v":5326519.095741787},null,{"$f":"SUM(BM19:BM23)","v":3665356.9055542904},null,{"$f":"SUM(BO19:BO23)","v":5959258.9518309468},null,{"$f":"SUM(BQ19:BQ23)","v":4717805.0742423506},null,{"$f":"SUM(BS19:BS23)","v":7048362.3015935253},null,{"$f":"SUM(BU19:BU23)","v":3944084.4360616487},null,{"$f":"SUM(BW19:BW23)","v":2780336.270693446},null,{"$f":"SUM(BY19:BY23)","v":7170124.1607640814},null,{"$f":"SUM(CA19:CA23)","v":9112150.3743168674},null,{"$f":"SUM(CC19:CC23)","v":4325097.2319400292},null,{"$f":"SUM(CE19:CE23)","v":7119299.8100312101},null,{"$f":"SUM(CG19:CG23)","v":4936718.7449061628},null,{"$f":"SUM(CI19:CI23)","v":4350622.9954824029},null,{"$f":"SUM(CK19:CK23)","v":3156513.3378106123},null,{"$f":"SUM(CM19:CM23)","v":5733057.6551625412},null,{"$f":"SUM(CO19:CO23)","v":4163284.2581037995},null,{"$f":"SUM(CQ19:CQ23)","v":5787876.2866051327},null,{"$f":"SUM(CS19:CS23)","v":5599797.0451444387},null,{"$f":"SUM(CU19:CU23)","v":11182677.833730442},null,{"$f":"SUM(CW19:CW23)","v":6729130.4624728672},null,{"$f":"SUM(CY19:CY23)","v":5145468.6147887986},null,{"$f":"SUM(DA19:DA23)","v":6370877.7590410057},null,{"$f":"SUM(DC19:DC23)","v":5399510.2516930262},null,{"$f":"SUM(DE19:DE23)","v":5194386.9073169585},{"$f":"SUM(DF19:DF23)","v":174711317.57530546},null,{"$f":"SUM(DH19:DH23)","v":5754549.5693279458},null,{"$f":"SUM(DJ19:DJ23)","v":5138993.5728419954},null,{"$f":"SUM(DL19:DL23)","v":10596809.260658555},null,{"$f":"SUM(DN19:DN23)","v":6705246.4482539846},null,{"$f":"SUM(DP19:DP23)","v":5903498.6843162719},null,{"$f":"SUM(DR19:DR23)","v":5145281.8292676071},null,{"$f":"SUM(DT19:DT23)","v":9714714.7014601883},null,{"$f":"SUM(DV19:DV23)","v":7766403.4539209194},null,{"$f":"SUM(DX19:DX23)","v":7176617.7869066596},null,{"$f":"SUM(DZ19:DZ23)","v":3584170.2403543913},{"$f":"SUM(EA19:EA23)","v":67486285.547308519},null,{"$f":"SUM(EC19:EC23)","v":7599222.0172340451},null,{"$f":"SUM(EE19:EE23)","v":5186132.4230418354},null,{"$f":"SUM(EG19:EG23)","v":7080356.4690800318},null,{"$f":"SUM(EI19:EI23)","v":7320348.0920361849},null,{"$f":"SUM(EK19:EK23)","v":5706484.2516882662},null,{"$f":"SUM(EM19:EM23)","v":3198936.8095778548},null,{"$f":"SUM(EO19:EO23)","v":9197616.6494413838},null,{"$f":"SUM(EQ19:EQ23)","v":6777089.7762527317},null,{"$f":"SUM(ES19:ES23)","v":6840880.5741297882},null,{"$f":"SUM(EU19:EU23)","v":6073509.6266545234},null,{"$f":"SUM(EW19:EW23)","v":8472688.52111491},null,{"$f":"SUM(EY19:EY23)","v":7481138.6481389543},null,{"$f":"SUM(FA19:FA23)","v":5552720.3924101954},null,{"$f":"SUM(FC19:FC23)","v":4971398.9964454919},null,{"$f":"SUM(FE19:FE23)","v":3848540.6210638653},null,{"$f":"SUM(FG19:FG23)","v":5275672.9383740071},null,{"$f":"SUM(FI19:FI23)","v":3575548.8230395545},null,{"$f":"SUM(FK19:FK23)","v":7527052.1470262725},null,{"$f":"SUM(FM19:FM23)","v":8225941.1840801574},null,{"$f":"SUM(FO19:FO23)","v":6503237.1238177102},null,{"$f":"SUM(FQ19:FQ23)","v":8269630.3979906077},null,{"$f":"SUM(FS19:FS23)","v":4371747.9766080948},null,{"$f":"SUM(FU19:FU23)","v":5795518.0772928884},null,{"$f":"SUM(FW19:FW23)","v":6183106.4755935585},null,{"$f":"SUM(FY19:FY23)","v":5360853.0621201862},null,{"$f":"SUM(GA19:GA23)","v":7582379.8684721058},null,{"$f":"SUM(GC19:GC23)","v":8311300.2607265199},null,{"$f":"SUM(GE19:GE23)","v":9087074.5464207716},null,{"$f":"SUM(GG19:GG23)","v":14142484.890050702},null,{"$f":"SUM(GI19:GI23)","v":5920828.9386099866},null,{"$f":"SUM(GK19:GK23)","v":6677125.0079117119},null,{"$f":"SUM(GM19:GM23)","v":7033345.4293749183},null,{"$f":"SUM(GO19:GO23)","v":6807203.107732974},null,{"$f":"SUM(GQ19:GQ23)","v":5408072.6939814007},null,{"$f":"SUM(GS19:GS23)","v":5898457.5858380916},{"$f":"SUM(GT19:GT23)","v":233263644.40337232}]
[null,null,"Génie Civil","Local technique type 1 (mur agglo 20x20x40, toiture en fibrociment)",{"$f":"VLOOKUP(D25,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"m2"},{"$f":"VLOOKUP(D25,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":150000},37.747765772975853,5662164.8659463776,11.658329998666133,1748749.49979992,18.528578097905829,2779286.7146858745,24.325230092036811,3648784.5138055217,7.8227957849806593,1173419.3677470989,29.844437775110045,4476665.6662665065,37.702747765772976,5655412.1648659464,29.624183006535947,4443627.4509803923,26.872248899559825,4030837.3349339738,16.922268907563023,2538340.3361344533,36157287.915166065,26.109277044150989,3916391.5566226481,29.696878751500606,4454531.8127250904,8370923.3693477381,12.836634653861545,1925495.1980792317,1925495.1980792317,18.460717620381484,2769107.6430572225,12.491496598639454,1873724.4897959181,15.526043750833667,2328906.5626250501,34.768073896225154,5215211.0844337735,17.955682272909165,2693352.3409363749,17.06999466453248,2560499.199679872,17440801.320528209,16.994631185807656,2549194.6778711481,2549194.6778711481,20.189742563692143,3028461.3845538213,29.484126984126988,4422619.0476190485,39.314058956916099,5897108.8435374154,21.89092303588102,3283638.4553821529,14.575330132052821,2186299.5198079231,16.521942110177402,2478291.3165266104,11.325696945444847,1698854.541816727,18.703648125917034,2805547.2188875549,14.650526877417633,2197579.0316126449,22.158696812058157,3323804.5218087235,11.94094304388422,1791141.4565826328,8.2533013205282124,1237995.1980792319,22.649059623849539,3397358.9435774307,28.913732159530483,4337059.8239295725,13.43470721621982,2015206.082432973,22.586534613845537,3387980.1920768307,15.501367213552088,2325205.0820328132,13.444711217820462,2016706.6826730692,9.606842737094837,1441026.4105642256,18.025710284113643,2703856.5426170463,13.002034146992127,1950305.122048819,17.990529545151396,2698579.4317727094,17.42263572095505,2613395.3581432574,35.738962251567294,5360844.3377350941,20.804988662131517,3120748.2993197278,15.834000266773375,2375100.0400160062,19.929471788715485,2989420.7683073226,16.852240896358541,2527836.1344537814,16.254335067360273,2438150.2601040411,82050120.04801923,17.985694277711083,2697854.1416566623,16.156796051754036,2423519.4077631054,33.639789249032944,5045968.387354942,21.298185941043084,3194727.8911564625,18.325830332132853,2748874.5498199277,15.911531279178337,2386729.6918767504,30.980392156862742,4647058.8235294111,24.560490863011868,3684073.6294517801,22.544017607042818,3381602.6410564226,11.22565692943844,1683848.539415766,31894257.703081228,23.71481926103775,3557222.8891556626,16.231826063758838,2434773.9095638259,22.281245831665998,3342186.8747498998,23.212118180605579,3481817.727090837,17.750266773376019,2662540.0160064027,9.7594037615046005,1463910.56422569,29.239028944911297,4385854.3417366948,21.187975190076031,3178196.2785114045,21.230325463518739,3184548.8195278109,19.254034947312256,2888105.2420968385,26.506769374416436,3976015.4061624655,23.161764705882351,3474264.7058823528,17.19987995198079,2579981.9927971186,15.318460717620379,2297769.1076430567,11.613311991463251,1741996.7987194876,16.642156862745097,2496323.5294117643,10.922869147659064,1638430.3721488595,23.579765239429108,3536964.7859143661,26.134287048152594,3920143.0572228888,20.154561824729893,3023184.2737094839,25.978891556622649,3896833.7334933975,13.124416433239965,1968662.4649859946,17.557523009203681,2633628.4513805523,19.389088968920902,2908363.3453381355,16.757202881152459,2513580.4321728689,23.859877284247034,3578981.5926370551,26.234327064158993,3935149.0596238491,28.846371882086164,4326955.782312925,45.16339869281046,6774509.8039215691,18.56609310390823,2784913.9655862343,21.145458183273309,3171818.7274909965,21.875917033480057,3281387.5550220087,21.450746965452844,3217612.0448179264,16.902260904361746,2535339.1356542618,18.045384820594904,2706807.7230892358,109498774.50980391]
[null,null,null,"Local technique type 2 (mur agglo 20x20x40, toiture en fibrociment)",{"$f":"VLOOKUP(D26,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"m2"},{"$f":"VLOOKUP(D26,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":150000},0,{"$f":"$F$26*G26","v":0},0,{"$f":"$F$26*I26","v":0},0,{"$f":"$F$26*K26","v":0},0,{"$f":"$F$26*M26","v":0},0,{"$f":"$F$26*O26","v":0},0,{"$f":"$F$26*Q26","v":0},0,{"$f":"$F$26*S26","v":0},0,{"$f":"$F$26*U26","v":0},0,{"$f":"$F$26*W26","v":0},0,{"$f":"$F$26*Y26","v":0},0,0,{"$f":"$F$26*AB26","v":0},0,{"$f":"$F$26*AD26","v":0},0,0,{"$f":"$F$26*AG26","v":0},0,0,{"$f":"$F$26*AJ26","v":0},0,{"$f":"$F$26*AL26","v":0},0,{"$f":"$F$26*AN26","v":0},0,{"$f":"$F$26*AP26","v":0},0,{"$f":"$F$26*AR26","v":0},0,{"$f":"$F$26*AT26","v":0},0,0,{"$f":"$F$26*AW26","v":0},0,0,{"$f":"$F$26*AZ26","v":0},0,{"$f":"$F$26*BB26","v":0},0,{"$f":"$F$26*BD26","v":0},0,{"$f":"$F$26*BF26","v":0},0,{"$f":"$F$26*BH26","v":0},0,{"$f":"$F$26*BJ26","v":0},0,{"$f":"$F$26*BL26","v":0},0,{"$f":"$F$26*BN26","v":0},0,{"$f":"$F$26*BP26","v":0},0,{"$f":"$F$26*BR26","v":0},0,{"$f":"$F$26*BT26","v":0},0,{"$f":"$F$26*BV26","v":0},0,{"$f":"$F$26*BX26","v":0},0,{"$f":"$F$26*BZ26","v":0},0,{"$f":"$F$26*CB26","v":0},0,{"$f":"$F$26*CD26","v":0},0,{"$f":"$F$26*CF26","v":0},0,{"$f":"$F$26*CH26","v":0},0,{"$f":"$F$26*CJ26","v":0},0,{"$f":"$F$26*CL26","v":0},0,{"$f":"$F$26*CN26","v":0},0,{"$f":"$F$26*CP26","v":0},0,{"$f":"$F$26*CR26","v":0},0,{"$f":"$F$26*CT26","v":0},0,{"$f":"$F$26*CV26","v":0},0,{"$f":"$F$26*CX26","v":0},0,{"$f":"$F$26*CZ26","v":0},0,{"$f":"$F$26*DB26","v":0},0,{"$f":"$F$26*DD26","v":0},0,0,{"$f":"$F$26*DG26","v":0},0,{"$f":"$F$26*DI26","v":0},0,{"$f":"$F$26*DK26","v":0},0,{"$f":"$F$26*DM26","v":0},0,{"$f":"$F$26*DO26","v":0},0,{"$f":"$F$26*DQ26","v":0},0,{"$f":"$F$26*DS26","v":0},0,{"$f":"$F$26*DU26","v":0},0,{"$f":"$F$26*DW26","v":0},0,{"$f":"$F$26*DY26","v":0},0,0,{"$f":"$F$26*EB26","v":0},0,{"$f":"$F$26*ED26","v":0},0,{"$f":"$F$26*EF26","v":0},0,{"$f":"$F$26*EH26","v":0},0,{"$f":"$F$26*EJ26","v":0},0,{"$f":"$F$26*EL26","v":0},0,{"$f":"$F$26*EN26","v":0},0,{"$f":"$F$26*EP26","v":0},0,{"$f":"$F$26*ER26","v":0},0,{"$f":"$F$26*ET26","v":0},0,{"$f":"$F$26*EV26","v":0},0,{"$f":"$F$26*EX26","v":0},0,{"$f":"$F$26*EZ26","v":0},0,{"$f":"$F$26*FB26","v":0},0,{"$f":"$F$26*FD26","v":0},0,{"$f":"$F$26*FF26","v":0},0,{"$f":"$F$26*FH26","v":0},0,{"$f":"$F$26*FJ26","v":0},0,{"$f":"$F$26*FL26","v":0},0,{"$f":"$F$26*FN26","v":0},0,{"$f":"$F$26*FP26","v":0},0,{"$f":"$F$26*FR26","v":0},0,{"$f":"$F$26*FT26","v":0},0,{"$f":"$F$26*FV26","v":0},0,{"$f":"$F$26*FX26","v":0},0,{"$f":"$F$26*FZ26","v":0},0,{"$f":"$F$26*GB26","v":0},0,{"$f":"$F$26*GD26","v":0},0,{"$f":"$F$26*GF26","v":0},0,{"$f":"$F$26*GH26","v":0},0,{"$f":"$F$26*GJ26","v":0},0,{"$f":"$F$26*GL26","v":0},0,{"$f":"$F$26*GN26","v":0},0,{"$f":"$F$26*GP26","v":0},0,{"$f":"$F$26*GR26","v":0},0]
[null,null,null,"Local gardien + toilette (mur agglo 15x20x40, toiture en fibrociment)",{"$f":"VLOOKUP(D27,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"m2"},{"$f":"VLOOKUP(D27,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":150000},0,{"$f":"$F$27*G27","v":0},0,{"$f":"$F$27*I27","v":0},0,{"$f":"$F$27*K27","v":0},0,{"$f":"$F$27*M27","v":0},0,{"$f":"$F$27*O27","v":0},0,{"$f":"$F$27*Q27","v":0},0,{"$f":"$F$27*S27","v":0},0,{"$f":"$F$27*U27","v":0},0,{"$f":"$F$27*W27","v":0},0,{"$f":"$F$27*Y27","v":0},0,0,{"$f":"$F$27*AB27","v":0},0,{"$f":"$F$27*AD27","v":0},0,0,{"$f":"$F$27*AG27","v":0},0,0,{"$f":"$F$27*AJ27","v":0},0,{"$f":"$F$27*AL27","v":0},0,{"$f":"$F$27*AN27","v":0},0,{"$f":"$F$27*AP27","v":0},0,{"$f":"$F$27*AR27","v":0},0,{"$f":"$F$27*AT27","v":0},0,0,{"$f":"$F$27*AW27","v":0},0,0,{"$f":"$F$27*AZ27","v":0},0,{"$f":"$F$27*BB27","v":0},0,{"$f":"$F$27*BD27","v":0},0,{"$f":"$F$27*BF27","v":0},0,{"$f":"$F$27*BH27","v":0},0,{"$f":"$F$27*BJ27","v":0},0,{"$f":"$F$27*BL27","v":0},0,{"$f":"$F$27*BN27","v":0},0,{"$f":"$F$27*BP27","v":0},0,{"$f":"$F$27*BR27","v":0},0,{"$f":"$F$27*BT27","v":0},0,{"$f":"$F$27*BV27","v":0},0,{"$f":"$F$27*BX27","v":0},0,{"$f":"$F$27*BZ27","v":0},0,{"$f":"$F$27*CB27","v":0},0,{"$f":"$F$27*CD27","v":0},0,{"$f":"$F$27*CF27","v":0},0,{"$f":"$F$27*CH27","v":0},0,{"$f":"$F$27*CJ27","v":0},0,{"$f":"$F$27*CL27","v":0},0,{"$f":"$F$27*CN27","v":0},0,{"$f":"$F$27*CP27","v":0},0,{"$f":"$F$27*CR27","v":0},0,{"$f":"$F$27*CT27","v":0},0,{"$f":"$F$27*CV27","v":0},0,{"$f":"$F$27*CX27","v":0},0,{"$f":"$F$27*CZ27","v":0},0,{"$f":"$F$27*DB27","v":0},0,{"$f":"$F$27*DD27","v":0},0,0,{"$f":"$F$27*DG27","v":0},0,{"$f":"$F$27*DI27","v":0},0,{"$f":"$F$27*DK27","v":0},0,{"$f":"$F$27*DM27","v":0},0,{"$f":"$F$27*DO27","v":0},0,{"$f":"$F$27*DQ27","v":0},0,{"$f":"$F$27*DS27","v":0},0,{"$f":"$F$27*DU27","v":0},0,{"$f":"$F$27*DW27","v":0},0,{"$f":"$F$27*DY27","v":0},0,0,{"$f":"$F$27*EB27","v":0},0,{"$f":"$F$27*ED27","v":0},0,{"$f":"$F$27*EF27","v":0},0,{"$f":"$F$27*EH27","v":0},0,{"$f":"$F$27*EJ27","v":0},0,{"$f":"$F$27*EL27","v":0},0,{"$f":"$F$27*EN27","v":0},0,{"$f":"$F$27*EP27","v":0},0,{"$f":"$F$27*ER27","v":0},0,{"$f":"$F$27*ET27","v":0},0,{"$f":"$F$27*EV27","v":0},0,{"$f":"$F$27*EX27","v":0},0,{"$f":"$F$27*EZ27","v":0},0,{"$f":"$F$27*FB27","v":0},0,{"$f":"$F$27*FD27","v":0},0,{"$f":"$F$27*FF27","v":0},0,{"$f":"$F$27*FH27","v":0},0,{"$f":"$F$27*FJ27","v":0},0,{"$f":"$F$27*FL27","v":0},0,{"$f":"$F$27*FN27","v":0},0,{"$f":"$F$27*FP27","v":0},0,{"$f":"$F$27*FR27","v":0},0,{"$f":"$F$27*FT27","v":0},0,{"$f":"$F$27*FV27","v":0},0,{"$f":"$F$27*FX27","v":0},0,{"$f":"$F$27*FZ27","v":0},0,{"$f":"$F$27*GB27","v":0},0,{"$f":"$F$27*GD27","v":0},0,{"$f":"$F$27*GF27","v":0},0,{"$f":"$F$27*GH27","v":0},0,{"$f":"$F$27*GJ27","v":0},0,{"$f":"$F$27*GL27","v":0},0,{"$f":"$F$27*GN27","v":0},0,{"$f":"$F$27*GP27","v":0},0,{"$f":"$F$27*GR27","v":0},0]
[null,null,null,"Structure Support Modules",{"$f":"VLOOKUP(D28,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens.kWc"},{"$f":"VLOOKUP(D28,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":264000},{"$f":"G6","v":48.739986651380178},{"$f":"$F$28*G28","v":12867356.475964367},{"$f":"I6","v":15.053257772389109},{"$f":"$F$28*I28","v":3974060.051910725},{"$f":"K6","v":23.924135128747526},{"$f":"$F$28*K28","v":6315971.6739893472},{"$f":"M6","v":31.408783161053236},{"$f":"$F$28*M28","v":8291918.7545180544},{"$f":"O6","v":10.100808732086501},{"$f":"$F$28*O28","v":2666613.5052708359},{"$f":"Q6","v":38.535194573507461},{"$f":"$F$28*Q28","v":10173291.36740597},{"$f":"S6","v":48.68185931522639},{"$f":"$F$28*S28","v":12852010.859219767},{"$f":"U6","v":38.250801199214308},{"$f":"$F$28*U28","v":10098211.516592577},{"$f":"W6","v":34.697498668776362},{"$f":"$F$28*W28","v":9160139.6485569589},{"$f":"Y6","v":21.850065660208344},{"$f":"$F$28*Y28","v":5768417.3342950027},82167991.187723607,{"$f":"AB6","v":32.902789007926479},{"$f":"$F$28*AB28","v":8686336.2980925906},{"$f":"AD6","v":37.423867926419348},{"$f":"$F$28*AD28","v":9879901.1325747073},18566237.430667296,{"$f":"AG6","v":16.574686974606919},{"$f":"$F$28*AG28","v":4375717.3612962263},4375717.3612962263,{"$f":"AJ6","v":23.836513551656449},{"$f":"$F$28*AJ28","v":6292839.5776373027},{"$f":"AL6","v":16.129044064094558},{"$f":"$F$28*AL28","v":4258067.6329209628},{"$f":"AN6","v":20.047257093720166},{"$f":"$F$28*AN28","v":5292475.8727421239},{"$f":"AP6","v":44.892602857290115},{"$f":"$F$28*AP28","v":11851647.154324591},{"$f":"AR6","v":23.184410954583043},{"$f":"$F$28*AR28","v":6120684.4920099238},{"$f":"AT6","v":22.040809437364846},{"$f":"$F$28*AT28","v":5818773.6914643189},39634488.421099223,{"$f":"AW6","v":23.036626353229749},{"$f":"$F$28*AW28","v":6081669.3572526537},6081669.3572526537,{"$f":"AZ6","v":26.06903383282225},{"$f":"$F$28*AZ28","v":6882224.9318650737},{"$f":"BB6","v":38.069960597846972},{"$f":"$F$28*BB28","v":10050469.597831601},{"$f":"BD6","v":50.762387376671548},{"$f":"$F$28*BD28","v":13401270.267441289},{"$f":"BF6","v":28.265601280144779},{"$f":"$F$28*BF28","v":7462118.7379582217},{"$f":"BH6","v":18.819693868724276},{"$f":"$F$28*BH28","v":4968399.181343209},{"$f":"BJ6","v":21.333162941300046},{"$f":"$F$28*BJ28","v":5631955.016503212},{"$f":"BL6","v":14.623761344141688},{"$f":"$F$28*BL28","v":3860672.9948534057},{"$f":"BN6","v":24.150185880456696},{"$f":"$F$28*BN28","v":6375649.0724405674},{"$f":"BP6","v":18.916788048744117},{"$f":"$F$28*BP28","v":4994032.0448684469},{"$f":"BR6","v":28.611351287044712},{"$f":"$F$28*BR28","v":7553396.7397798039},{"$f":"BT6","v":15.41816827157677},{"$f":"$F$28*BT28","v":4070396.423696267},{"$f":"BV6","v":10.656678294860859},{"$f":"$F$28*BV28","v":2813363.0698432666},{"$f":"BX6","v":29.244508678260587},{"$f":"$F$28*BX28","v":7720550.2910607951},{"$f":"BZ6","v":37.333465720135479},{"$f":"$F$28*BZ28","v":9856034.9501157664},{"$f":"CB6","v":17.346919399731483},{"$f":"$F$28*CB28","v":4579586.7215291113},{"$f":"CD6","v":29.16377626693588},{"$f":"$F$28*CD28","v":7699236.9344710726},{"$f":"CF6","v":20.015394702050681},{"$f":"$F$28*CF28","v":5284064.2013413794},{"$f":"CH6","v":17.359836585543437},{"$f":"$F$28*CH28","v":4582996.8585834671},{"$f":"CJ6","v":12.404373535218038},{"$f":"$F$28*CJ28","v":3274754.6132975621},{"$f":"CL6","v":23.274831255266712},{"$f":"$F$28*CL28","v":6144555.4513904117},{"$f":"CN6","v":16.788251113364538},{"$f":"$F$28*CN28","v":4432098.2939282376},{"$f":"CP6","v":23.229405818494676},{"$f":"$F$28*CP28","v":6132563.1360825943},{"$f":"CR6","v":22.496140237236173},{"$f":"$F$28*CR28","v":5938981.0226303497},{"$f":"CT6","v":46.146215740340104},{"$f":"$F$28*CT28","v":12182600.955449788},{"$f":"CV6","v":26.86344076025733},{"$f":"$F$28*CV28","v":7091948.3607079349},{"$f":"CX6","v":20.444891130298107},{"$f":"$F$28*CX28","v":5397451.2583987005},{"$f":"CZ6","v":25.732971715281284},{"$f":"$F$28*CZ28","v":6793504.5328342589},{"$f":"DB6","v":21.759645359524679},{"$f":"$F$28*DB28","v":5744546.3749145158},{"$f":"DD6","v":20.987628220830313},{"$f":"$F$28*DD28","v":5540733.8502992028},186460155.88545957,{"$f":"DG6","v":23.223162512018902},{"$f":"$F$28*DG28","v":6130914.9031729903},{"$f":"DI6","v":20.861685659163776},{"$f":"$F$28*DI28","v":5507485.0140192369},{"$f":"DK6","v":43.435759584132057},{"$f":"$F$28*DK28","v":11467040.530210864},{"$f":"DM6","v":27.500258020786589},{"$f":"$F$28*DM28","v":7260068.1174876597},{"$f":"DO6","v":23.662346829625289},{"$f":"$F$28*DO28","v":6246859.5630210759},{"$f":"DQ6","v":20.54499932034074},{"$f":"$F$28*DQ28","v":5423879.8205699548},{"$f":"DS6","v":40.001941022454673},{"$f":"$F$28*DS28","v":10560512.429928035},{"$f":"DU6","v":31.712552314064318},{"$f":"$F$28*DU28","v":8372113.8109129798},{"$f":"DW6","v":29.108878227235085},{"$f":"$F$28*DW28","v":7684743.8519900627},{"$f":"DY6","v":14.494589486022161},{"$f":"$F$28*DY28","v":3826571.6243098504},72480189.665622711,{"$f":"EB6","v":30.620619540093934},{"$f":"$F$28*EB28","v":8083843.5585847981},{"$f":"ED6","v":20.958564552753419},{"$f":"$F$28*ED28","v":5533061.0419269027},{"$f":"EF6","v":28.76958681324113},{"$f":"$F$28*EF28","v":7595170.9186956584},{"$f":"EH6","v":29.971530953043317},{"$f":"$F$28*EH28","v":7912484.1716034357},{"$f":"EJ6","v":22.919178072577619},{"$f":"$F$28*EJ28","v":6050663.011160491},{"$f":"EL6","v":12.601360618850316},{"$f":"$F$28*EL28","v":3326759.2033764836},{"$f":"EN6","v":37.75348954545413},{"$f":"$F$28*EN28","v":9966921.2399998903},{"$f":"EP6","v":27.357953690424914},{"$f":"$F$28*EP28","v":7222499.7742721774},{"$f":"ER6","v":27.412636443695515},{"$f":"$F$28*ER28","v":7236936.0211356161},{"$f":"ET6","v":24.473739781909515},{"$f":"$F$28*ET28","v":6461067.3024241123},{"$f":"EV6","v":34.225590813779689},{"$f":"$F$28*EV28","v":9035555.9748378377},{"$f":"EX6","v":29.906514451123154},{"$f":"$F$28*EX28","v":7895319.8150965124},{"$f":"EZ6","v":22.208517566490027},{"$f":"$F$28*EZ28","v":5863048.6375533668},{"$f":"FB6","v":19.779225488122151},{"$f":"$F$28*FB28","v":5221715.5288642477},{"$f":"FD6","v":14.995130436235325},{"$f":"$F$28*FD28","v":3958714.4351661257},{"$f":"FF6","v":21.488384457473671},{"$f":"$F$28*FF28","v":5672933.4967730492},{"$f":"FH6","v":14.103629328780398},{"$f":"$F$28*FH28","v":3723358.1427980252},{"$f":"FJ6","v":30.446237531632569},{"$f":"$F$28*FJ28","v":8037806.7083509983},{"$f":"FL6","v":33.744640928714659},{"$f":"$F$28*FL28","v":8908585.2051806692},{"$f":"FN6","v":26.023608396050214},{"$f":"$F$28*FN28","v":6870232.6165572563},{"$f":"FP6","v":33.543993975768991},{"$f":"$F$28*FP28","v":8855614.4096030146},{"$f":"FR6","v":16.946271353130758},{"$f":"$F$28*FR28","v":4473815.6372265201},{"$f":"FT6","v":22.670306959267332},{"$f":"$F$28*FT28","v":5984961.0372465756},{"$f":"FV6","v":25.035228395005646},{"$f":"$F$28*FV28","v":6609300.2962814905},{"$f":"FX6","v":21.636932094311128},{"$f":"$F$28*FX28","v":5712150.0728981374},{"$f":"FZ6","v":30.807918734367242},{"$f":"$F$28*FZ28","v":8133290.5458729519},{"$f":"GB6","v":33.873812786834186},{"$f":"$F$28*GB28","v":8942686.5757242255},{"$f":"GD6","v":37.246490002334994},{"$f":"$F$28*GD28","v":9833073.3606164381},{"$f":"GF6","v":58.315065920920212},{"$f":"$F$28*GF28","v":15395177.403122935},{"$f":"GH6","v":23.97257457554235},{"$f":"$F$28*GH28","v":6328759.6879431801},{"$f":"GJ6","v":26.877921566197273},{"$f":"$F$28*GJ28","v":7095771.2934760796},{"$f":"GL6","v":28.246225501426853},{"$f":"$F$28*GL28","v":7457003.5323766889},{"$f":"GN6","v":27.697245104418869},{"$f":"$F$28*GN28","v":7312072.7075665817},{"$f":"GP6","v":21.824231288584439},{"$f":"$F$28*GP28","v":5761597.060186292},{"$f":"GR6","v":23.300235054030217},{"$f":"$F$28*GR28","v":6151262.0542639773},248623212.47876269]
[null,null,null,"Bloc Fondation support modules (longrine béton dosé 3500 kg/m2)",{"$f":"VLOOKUP(D29,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ens.kWc"},{"$f":"VLOOKUP(D29,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":75000},{"$f":"G28","v":48.739986651380178},{"$f":"$F$29*G29","v":3655498.9988535135},{"$f":"I28","v":15.053257772389109},{"$f":"$F$29*I29","v":1128994.3329291833},{"$f":"K28","v":23.924135128747526},{"$f":"$F$29*K29","v":1794310.1346560644},{"$f":"M28","v":31.408783161053236},{"$f":"$F$29*M29","v":2355658.7370789926},{"$f":"O28","v":10.100808732086501},{"$f":"$F$29*O29","v":757560.65490648756},{"$f":"Q28","v":38.535194573507461},{"$f":"$F$29*Q29","v":2890139.5930130593},{"$f":"S28","v":48.68185931522639},{"$f":"$F$29*S29","v":3651139.4486419791},{"$f":"U28","v":38.250801199214308},{"$f":"$F$29*U29","v":2868810.0899410732},{"$f":"W28","v":34.697498668776362},{"$f":"$F$29*W29","v":2602312.400158227},{"$f":"Y28","v":21.850065660208344},{"$f":"$F$29*Y29","v":1638754.9245156257},23343179.314694203,{"$f":"AB28","v":32.902789007926479},{"$f":"$F$29*AB29","v":2467709.1755944858},{"$f":"AD28","v":37.423867926419348},{"$f":"$F$29*AD29","v":2806790.094481451},5274499.2700759368,{"$f":"AG28","v":16.574686974606919},{"$f":"$F$29*AG29","v":1243101.523095519},1243101.523095519,{"$f":"AJ28","v":23.836513551656449},{"$f":"$F$29*AJ29","v":1787738.5163742336},{"$f":"AL28","v":16.129044064094558},{"$f":"$F$29*AL29","v":1209678.3048070918},{"$f":"AN28","v":20.047257093720166},{"$f":"$F$29*AN29","v":1503544.2820290125},{"$f":"AP28","v":44.892602857290115},{"$f":"$F$29*AP29","v":3366945.2142967586},{"$f":"AR28","v":23.184410954583043},{"$f":"$F$29*AR29","v":1738830.8215937281},{"$f":"AT28","v":22.040809437364846},{"$f":"$F$29*AT29","v":1653060.7078023634},11259797.846903188,{"$f":"AW28","v":23.036626353229749},{"$f":"$F$29*AW29","v":1727746.9764922312},1727746.9764922312,{"$f":"AZ28","v":26.06903383282225},{"$f":"$F$29*AZ29","v":1955177.5374616687},{"$f":"BB28","v":38.069960597846972},{"$f":"$F$29*BB29","v":2855247.044838523},{"$f":"BD28","v":50.762387376671548},{"$f":"$F$29*BD29","v":3807179.0532503659},{"$f":"BF28","v":28.265601280144779},{"$f":"$F$29*BF29","v":2119920.0960108582},{"$f":"BH28","v":18.819693868724276},{"$f":"$F$29*BH29","v":1411477.0401543207},{"$f":"BJ28","v":21.333162941300046},{"$f":"$F$29*BJ29","v":1599987.2205975035},{"$f":"BL28","v":14.623761344141688},{"$f":"$F$29*BL29","v":1096782.1008106265},{"$f":"BN28","v":24.150185880456696},{"$f":"$F$29*BN29","v":1811263.9410342523},{"$f":"BP28","v":18.916788048744117},{"$f":"$F$29*BP29","v":1418759.1036558088},{"$f":"BR28","v":28.611351287044712},{"$f":"$F$29*BR29","v":2145851.3465283536},{"$f":"BT28","v":15.41816827157677},{"$f":"$F$29*BT29","v":1156362.6203682576},{"$f":"BV28","v":10.656678294860859},{"$f":"$F$29*BV29","v":799250.87211456441},{"$f":"BX28","v":29.244508678260587},{"$f":"$F$29*BX29","v":2193338.1508695441},{"$f":"BZ28","v":37.333465720135479},{"$f":"$F$29*BZ29","v":2800009.9290101607},{"$f":"CB28","v":17.346919399731483},{"$f":"$F$29*CB29","v":1301018.9549798612},{"$f":"CD28","v":29.16377626693588},{"$f":"$F$29*CD29","v":2187283.2200201908},{"$f":"CF28","v":20.015394702050681},{"$f":"$F$29*CF29","v":1501154.6026538012},{"$f":"CH28","v":17.359836585543437},{"$f":"$F$29*CH29","v":1301987.7439157579},{"$f":"CJ28","v":12.404373535218038},{"$f":"$F$29*CJ29","v":930328.01514135289},{"$f":"CL28","v":23.274831255266712},{"$f":"$F$29*CL29","v":1745612.3441450035},{"$f":"CN28","v":16.788251113364538},{"$f":"$F$29*CN29","v":1259118.8335023404},{"$f":"CP28","v":23.229405818494676},{"$f":"$F$29*CP29","v":1742205.4363871007},{"$f":"CR28","v":22.496140237236173},{"$f":"$F$29*CR29","v":1687210.5177927129},{"$f":"CT28","v":46.146215740340104},{"$f":"$F$29*CT29","v":3460966.1805255078},{"$f":"CV28","v":26.86344076025733},{"$f":"$F$29*CV29","v":2014758.0570192998},{"$f":"CX28","v":20.444891130298107},{"$f":"$F$29*CX29","v":1533366.8347723579},{"$f":"CZ28","v":25.732971715281284},{"$f":"$F$29*CZ29","v":1929972.8786460962},{"$f":"DB28","v":21.759645359524679},{"$f":"$F$29*DB29","v":1631973.4019643508},{"$f":"DD28","v":20.987628220830313},{"$f":"$F$29*DD29","v":1574072.1165622736},52971635.194732822,{"$f":"DG28","v":23.223162512018902},{"$f":"$F$29*DG29","v":1741737.1884014176},{"$f":"DI28","v":20.861685659163776},{"$f":"$F$29*DI29","v":1564626.4244372831},{"$f":"DK28","v":43.435759584132057},{"$f":"$F$29*DK29","v":3257681.9688099045},{"$f":"DM28","v":27.500258020786589},{"$f":"$F$29*DM29","v":2062519.3515589943},{"$f":"DO28","v":23.662346829625289},{"$f":"$F$29*DO29","v":1774676.0122218966},{"$f":"DQ28","v":20.54499932034074},{"$f":"$F$29*DQ29","v":1540874.9490255555},{"$f":"DS28","v":40.001941022454673},{"$f":"$F$29*DS29","v":3000145.5766841006},{"$f":"DU28","v":31.712552314064318},{"$f":"$F$29*DU29","v":2378441.4235548237},{"$f":"DW28","v":29.108878227235085},{"$f":"$F$29*DW29","v":2183165.8670426314},{"$f":"DY28","v":14.494589486022161},{"$f":"$F$29*DY29","v":1087094.211451662},20590962.97318827,{"$f":"EB28","v":30.620619540093934},{"$f":"$F$29*EB29","v":2296546.4655070449},{"$f":"ED28","v":20.958564552753419},{"$f":"$F$29*ED29","v":1571892.3414565064},{"$f":"EF28","v":28.76958681324113},{"$f":"$F$29*EF29","v":2157719.0109930849},{"$f":"EH28","v":29.971530953043317},{"$f":"$F$29*EH29","v":2247864.8214782486},{"$f":"EJ28","v":22.919178072577619},{"$f":"$F$29*EJ29","v":1718938.3554433214},{"$f":"EL28","v":12.601360618850316},{"$f":"$F$29*EL29","v":945102.04641377379},{"$f":"EN28","v":37.75348954545413},{"$f":"$F$29*EN29","v":2831511.7159090596},{"$f":"EP28","v":27.357953690424914},{"$f":"$F$29*EP29","v":2051846.5267818687},{"$f":"ER28","v":27.412636443695515},{"$f":"$F$29*ER29","v":2055947.7332771637},{"$f":"ET28","v":24.473739781909515},{"$f":"$F$29*ET29","v":1835530.4836432135},{"$f":"EV28","v":34.225590813779689},{"$f":"$F$29*EV29","v":2566919.3110334766},{"$f":"EX28","v":29.906514451123154},{"$f":"$F$29*EX29","v":2242988.5838342365},{"$f":"EZ28","v":22.208517566490027},{"$f":"$F$29*EZ29","v":1665638.8174867521},{"$f":"FB28","v":19.779225488122151},{"$f":"$F$29*FB29","v":1483441.9116091614},{"$f":"FD28","v":14.995130436235325},{"$f":"$F$29*FD29","v":1124634.7827176494},{"$f":"FF28","v":21.488384457473671},{"$f":"$F$29*FF29","v":1611628.8343105253},{"$f":"FH28","v":14.103629328780398},{"$f":"$F$29*FH29","v":1057772.1996585298},{"$f":"FJ28","v":30.446237531632569},{"$f":"$F$29*FJ29","v":2283467.8148724427},{"$f":"FL28","v":33.744640928714659},{"$f":"$F$29*FL29","v":2530848.0696535995},{"$f":"FN28","v":26.023608396050214},{"$f":"$F$29*FN29","v":1951770.629703766},{"$f":"FP28","v":33.543993975768991},{"$f":"$F$29*FP29","v":2515799.5481826742},{"$f":"FR28","v":16.946271353130758},{"$f":"$F$29*FR29","v":1270970.3514848067},{"$f":"FT28","v":22.670306959267332},{"$f":"$F$29*FT29","v":1700273.02194505},{"$f":"FV28","v":25.035228395005646},{"$f":"$F$29*FV29","v":1877642.1296254233},{"$f":"FX28","v":21.636932094311128},{"$f":"$F$29*FX29","v":1622769.9070733346},{"$f":"FZ28","v":30.807918734367242},{"$f":"$F$29*FZ29","v":2310593.9050775431},{"$f":"GB28","v":33.873812786834186},{"$f":"$F$29*GB29","v":2540535.9590125638},{"$f":"GD28","v":37.246490002334994},{"$f":"$F$29*GD29","v":2793486.7501751245},{"$f":"GF28","v":58.315065920920212},{"$f":"$F$29*GF29","v":4373629.9440690158},{"$f":"GH28","v":23.97257457554235},{"$f":"$F$29*GH29","v":1797943.0931656761},{"$f":"GJ28","v":26.877921566197273},{"$f":"$F$29*GJ29","v":2015844.1174647955},{"$f":"GL28","v":28.246225501426853},{"$f":"$F$29*GL29","v":2118466.9126070142},{"$f":"GN28","v":27.697245104418869},{"$f":"$F$29*GN29","v":2077293.3828314152},{"$f":"GP28","v":21.824231288584439},{"$f":"$F$29*GP29","v":1636817.346643833},{"$f":"GR28","v":23.300235054030217},{"$f":"$F$29*GR29","v":1747517.6290522662},70631594.454193965]
[null,null,null,"Mur de clôture (agglo 15x20x40 hauteur 1,8 m) ",{"$f":"VLOOKUP(D30,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"Ml"},{"$f":"VLOOKUP(D30,[2]HYPOTHESES!$C$80:$E$100,3,FALSE)","v":15000},189.56533796643726,2843480.069496559,105.34925671511424,1580238.8507267137,132.8110927133836,1992166.390700754,152.17446451024998,2282616.9676537495,86.296722197269673,1294450.8329590452,168.55630588962129,2528344.5883443193,189.45226637844721,2841783.9956767079,167.93317334034012,2518997.6001051017,159.94302678927716,2399145.4018391571,126.92366371153335,1903854.9556730003,22185079.653175108,155.75162368259291,2336274.3552388935,166.10800505933017,2491620.0758899525,4827894.4311288465,110.54494657214408,1658174.1985821612,1658174.1985821612,132.56766088064339,1988514.9132096509,109.04871208581802,1635730.6812872703,121.57483995489363,1823622.5993234045,181.92970685026361,2728945.602753954,130.74173973370168,1961126.0960055252,127.47646050146024,1912146.9075219035,12050086.800101709,130.32437944494202,1954865.6916741303,1954865.6916741303,138.63685391793621,2079552.8087690431,167.53572917315464,2513035.9375973195,193.45824605085303,2901873.6907627955,144.35949054989473,2165392.358248421,117.79381942841073,1766907.2914261608,125.41337398125327,1881200.6097187991,103.83547931130661,1557532.1896695993,133.43706024168515,2001555.9036252771,118.09728825243221,1771459.3237864831,145.23972279274128,2178595.8418911193,106.61851201019512,1599277.6801529268,88.639470740945953,1329592.0611141892,146.83797655343787,2202569.6483015679,165.90725603825013,2488608.8405737518,113.09083400096591,1696362.5100144886,146.63515596911432,2199527.3395367148,121.47818819001182,1822172.8228501773,113.13293206573171,1696993.9809859756,95.632089384502919,1434481.3407675438,130.99644112678422,1964946.6169017632,111.25485059475567,1668822.758921335,130.86854596066908,1963028.1894100362,128.78646774451687,1931797.0161677531,184.45238393969854,2766785.7590954779,140.73335640040182,2111000.3460060274,122.77462821180193,1841619.4231770288,137.74035496630094,2066105.3244945141,126.66077265937689,1899911.5898906533,124.39356307564219,1865903.4461346329,57366612.649991557,130.85095818090633,1962764.3727135949,124.01977101570648,1860296.5652355973,178.9533928881732,2684300.8933225982,142.39167894777256,2135875.1842165883,132.08245557433483,1981236.8336150225,123.07484348517701,1846122.6522776552,171.73418726926616,2576012.8090389925,152.9085693155009,2293628.5397325135,146.49707757964279,2197456.163694642,103.37587211847075,1550638.0817770613,21088332.095624264,150.25302118267192,2253795.3177400785,124.30740313213063,1864611.0469819594,145.64079430457122,2184611.9145685681,148.65197725243945,2229779.6587865916,129.99173669641476,1949876.0504462214,96.388438918087886,1445826.5837713182,166.83792366267454,2502568.8549401183,142.0227872451336,2130341.8086770042,142.1646531216808,2132469.796825212,134.32795266215535,2014919.2899323304,158.85164020300039,2382774.6030450058,148.49065618591655,2227359.8427887484,127.96052450432425,1919407.8675648638,120.75937797075099,1811390.6695612648,105.14565976790283,1577184.8965185424,125.86880508214173,1888032.076232126,101.97217184861374,1529582.5777292061,149.82457077302794,2247368.561595419,157.73157218490769,2365973.5827736151,138.51601350833016,2077740.2026249524,157.26193397785417,2358929.0096678124,111.77722014451891,1676658.3021677835,129.2840435433879,1939260.6531508185,135.86012362378361,2037901.8543567541,126.30311672517708,1894546.750877656,150.71185197081974,2260677.7795622959,158.03317592036524,2370497.6388054783,165.7138864094423,2485708.2961416342,207.35122811832116,3110268.4217748176,132.94547673033432,1994182.1509550149,140.77128262655677,2111569.2393983514,144.31000359535713,2164650.0539303571,142.90075181952662,2143511.2772928993,126.84860757788213,1902729.113668232,131.06791102567934,1966018.6653851899,73152724.410238266]
[null,null,null,"Main d'œuvre (15% du coût des équipements)",{"$f":"VLOOKUP(D31,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(D31,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.15},{"$f":"$F$31","v":0.15},{"$f":"G31*SUM(H25:H30)","v":3754275.0615391228},{"$f":"$F$31","v":0.15},{"$f":"I31*SUM(J25:J30)","v":1264806.4103049813},{"$f":"$F$31","v":0.15},{"$f":"K31*SUM(L25:L30)","v":1932260.2371048059},{"$f":"$F$31","v":0.15},{"$f":"M31*SUM(N25:N30)","v":2486846.8459584475},{"$f":"$F$31","v":0.15},{"$f":"O31*SUM(P25:P30)","v":883806.65413251997},{"$f":"$F$31","v":0.15},{"$f":"Q31*SUM(R25:R30)","v":3010266.1822544788},{"$f":"$F$31","v":0.15},{"$f":"S31*SUM(T25:T30)","v":3750051.9702606602},{"$f":"$F$31","v":0.15},{"$f":"U31*SUM(V25:V30)","v":2989446.9986428716},{"$f":"$F$31","v":0.15},{"$f":"W31*SUM(X25:X30)","v":2728865.217823247},{"$f":"$F$31","v":0.15},{"$f":"Y31*SUM(Z25:Z30)","v":1777405.1325927123},24578030.710613847,{"$f":"$F$31","v":0.15},{"$f":"AB31*SUM(AC25:AC30)","v":2611006.7078322927},{"$f":"$F$31","v":0.15},{"$f":"AD31*SUM(AE25:AE30)","v":2944926.4673506799},5555933.1751829721,{"$f":"$F$31","v":0.15},{"$f":"AG31*SUM(AH25:AH30)","v":1380373.2421579706},1380373.2421579706,{"$f":"$F$31","v":0.15},{"$f":"AJ31*SUM(AK25:AK30)","v":1925730.0975417614},{"$f":"$F$31","v":0.15},{"$f":"AL31*SUM(AM25:AM30)","v":1346580.1663216867},{"$f":"$F$31","v":0.15},{"$f":"AN31*SUM(AO25:AO30)","v":1642282.3975079388},{"$f":"$F$31","v":0.15},{"$f":"AP31*SUM(AQ25:AQ30)","v":3474412.3583713607},{"$f":"$F$31","v":0.15},{"$f":"AR31*SUM(AS25:AS30)","v":1877099.0625818328},{"$f":"$F$31","v":0.15},{"$f":"AT31*SUM(AU25:AU30)","v":1791672.0759702686},12057776.158294849,{"$f":"$F$31","v":0.15},{"$f":"AW31*SUM(AX25:AX30)","v":1847021.5054935247},1847021.5054935247,{"$f":"$F$31","v":0.15},{"$f":"AZ31*SUM(BA25:BA30)","v":2091812.499397441},{"$f":"$F$31","v":0.15},{"$f":"BB31*SUM(BC25:BC30)","v":2976205.7441829736},{"$f":"$F$31","v":0.15},{"$f":"BD31*SUM(BE25:BE30)","v":3901114.7782487795},{"$f":"$F$31","v":0.15},{"$f":"BF31*SUM(BG25:BG30)","v":2254660.4471399477},{"$f":"$F$31","v":0.15},{"$f":"BH31*SUM(BI25:BI30)","v":1549962.4549097421},{"$f":"$F$31","v":0.15},{"$f":"BJ31*SUM(BK25:BK30)","v":1738715.1245019187},{"$f":"$F$31","v":0.15},{"$f":"BL31*SUM(BM25:BM30)","v":1232076.2740725537},{"$f":"$F$31","v":0.15},{"$f":"BN31*SUM(BO25:BO30)","v":1949102.4203981478},{"$f":"$F$31","v":0.15},{"$f":"BP31*SUM(BQ25:BQ30)","v":1557274.4255885074},{"$f":"$F$31","v":0.15},{"$f":"BR31*SUM(BS25:BS30)","v":2280247.2675011996},{"$f":"$F$31","v":0.15},{"$f":"BT31*SUM(BU25:BU30)","v":1292576.7271200125},{"$f":"$F$31","v":0.15},{"$f":"BV31*SUM(BW25:BW30)","v":927030.18017268775},{"$f":"$F$31","v":0.15},{"$f":"BX31*SUM(BY25:BY30)","v":2327072.5550714005},{"$f":"$F$31","v":0.15},{"$f":"BZ31*SUM(CA25:CA30)","v":2922257.0315443878},{"$f":"$F$31","v":0.15},{"$f":"CB31*SUM(CC25:CC30)","v":1438826.1403434651},{"$f":"$F$31","v":0.15},{"$f":"CD31*SUM(CE25:CE30)","v":2321104.1529157213},{"$f":"$F$31","v":0.15},{"$f":"CF31*SUM(CG25:CG30)","v":1639889.5063317255},{"$f":"$F$31","v":0.15},{"$f":"CH31*SUM(CI25:CI30)","v":1439802.7899237403},{"$f":"$F$31","v":0.15},{"$f":"CJ31*SUM(CK25:CK30)","v":1062088.5569656028},{"$f":"$F$31","v":0.15},{"$f":"CL31*SUM(CM25:CM30)","v":1883845.6432581334},{"$f":"$F$31","v":0.15},{"$f":"CN31*SUM(CO25:CO30)","v":1396551.7512601099},{"$f":"$F$31","v":0.15},{"$f":"CP31*SUM(CQ25:CQ30)","v":1880456.4290478663},{"$f":"$F$31","v":0.15},{"$f":"CR31*SUM(CS25:CS30)","v":1825707.5872101109},{"$f":"$F$31","v":0.15},{"$f":"CT31*SUM(CU25:CU30)","v":3565679.5849208804},{"$f":"$F$31","v":0.15},{"$f":"CV31*SUM(CW25:CW30)","v":2150768.2594579482},{"$f":"$F$31","v":0.15},{"$f":"CX31*SUM(CY25:CY30)","v":1672130.6334546139},{"$f":"$F$31","v":0.15},{"$f":"CZ31*SUM(DA25:DA30)","v":2066850.5256423289},{"$f":"$F$31","v":0.15},{"$f":"DB31*SUM(DC25:DC30)","v":1770640.1251834952},{"$f":"$F$31","v":0.15},{"$f":"DD31*SUM(DE25:DE30)","v":1712828.9509650224},56827278.566730462,{"$f":"$F$31","v":0.15},{"$f":"DG31*SUM(DH25:DH30)","v":1879990.5908916998},{"$f":"$F$31","v":0.15},{"$f":"DI31*SUM(DJ25:DJ30)","v":1703389.1117182835},{"$f":"$F$31","v":0.15},{"$f":"DK31*SUM(DL25:DL30)","v":3368248.7669547461},{"$f":"$F$31","v":0.15},{"$f":"DM31*SUM(DN25:DN30)","v":2197978.5816629557},{"$f":"$F$31","v":0.15},{"$f":"DO31*SUM(DP25:DP30)","v":1912747.0438016881},{"$f":"$F$31","v":0.15},{"$f":"DQ31*SUM(DR25:DR30)","v":1679641.0670624876},{"$f":"$F$31","v":0.15},{"$f":"DS31*SUM(DT25:DT30)","v":3117559.4458770803},{"$f":"$F$31","v":0.15},{"$f":"DU31*SUM(DV25:DV30)","v":2509238.6105478145},{"$f":"$F$31","v":0.15},{"$f":"DW31*SUM(DX25:DX30)","v":2317045.2785675637},{"$f":"$F$31","v":0.15},{"$f":"DY31*SUM(DZ25:DZ30)","v":1222222.8685431508},21908061.365627468,{"$f":"$F$31","v":0.15},{"$f":"EB31*SUM(EC25:EC30)","v":2428711.2346481378},{"$f":"$F$31","v":0.15},{"$f":"ED31*SUM(EE25:EE30)","v":1710650.7509893789},{"$f":"$F$31","v":0.15},{"$f":"EF31*SUM(EG25:EG30)","v":2291953.3078510817},{"$f":"$F$31","v":0.15},{"$f":"EH31*SUM(EI25:EI30)","v":2380791.9568438665},{"$f":"$F$31","v":0.15},{"$f":"EJ31*SUM(EK25:EK30)","v":1857302.6149584653},{"$f":"$F$31","v":0.15},{"$f":"EL31*SUM(EM25:EM30)","v":1077239.7596680897},{"$f":"$F$31","v":0.15},{"$f":"EN31*SUM(EO25:EO30)","v":2953028.4228878641},{"$f":"$F$31","v":0.15},{"$f":"EP31*SUM(EQ25:EQ30)","v":2187432.6582363681},{"$f":"$F$31","v":0.15},{"$f":"ER31*SUM(ES25:ES30)","v":2191485.3556148703},{"$f":"$F$31","v":0.15},{"$f":"ET31*SUM(EU25:EU30)","v":1979943.3477144744},{"$f":"$F$31","v":0.15},{"$f":"EV31*SUM(EW25:EW30)","v":2694189.7942618174},{"$f":"$F$31","v":0.15},{"$f":"EX31*SUM(EY25:EY30)","v":2375989.9421402775},{"$f":"$F$31","v":0.15},{"$f":"EZ31*SUM(FA25:FA30)","v":1804211.5973103151},{"$f":"$F$31","v":0.15},{"$f":"FB31*SUM(FC25:FC30)","v":1622147.5826516596},{"$f":"$F$31","v":0.15},{"$f":"FD31*SUM(FE25:FE30)","v":1260379.6369682706},{"$f":"$F$31","v":0.15},{"$f":"FF31*SUM(FG25:FG30)","v":1750337.6905091198},{"$f":"$F$31","v":0.15},{"$f":"FH31*SUM(FI25:FI30)","v":1192371.493850193},{"$f":"$F$31","v":0.15},{"$f":"FJ31*SUM(FK25:FK30)","v":2415841.1806099839},{"$f":"$F$31","v":0.15},{"$f":"FL31*SUM(FM25:FM30)","v":2658832.4872246161},{"$f":"$F$31","v":0.15},{"$f":"FN31*SUM(FO25:FO30)","v":2088439.1583893187},{"$f":"$F$31","v":0.15},{"$f":"FP31*SUM(FQ25:FQ30)","v":2644076.5051420345},{"$f":"$F$31","v":0.15},{"$f":"FR31*SUM(FS25:FS30)","v":1408516.0133797657},{"$f":"$F$31","v":0.15},{"$f":"FT31*SUM(FU25:FU30)","v":1838718.4745584496},{"$f":"$F$31","v":0.15},{"$f":"FV31*SUM(FW25:FW30)","v":2014981.1438402706},{"$f":"$F$31","v":0.15},{"$f":"FX31*SUM(FY25:FY30)","v":1761457.0744532994},{"$f":"$F$31","v":0.15},{"$f":"FZ31*SUM(GA25:GA30)","v":2442531.573472477},{"$f":"$F$31","v":0.15},{"$f":"GB31*SUM(GC25:GC30)","v":2668330.3849749174},{"$f":"$F$31","v":0.15},{"$f":"GD31*SUM(GE25:GE30)","v":2915883.6283869189},{"$f":"$F$31","v":0.15},{"$f":"GF31*SUM(GG25:GG30)","v":4448037.8359332504},{"$f":"$F$31","v":0.15},{"$f":"GH31*SUM(GI25:GI30)","v":1935869.8346475156},{"$f":"$F$31","v":0.15},{"$f":"GJ31*SUM(GK25:GK30)","v":2159250.5066745332},{"$f":"$F$31","v":0.15},{"$f":"GL31*SUM(GM25:GM30)","v":2253226.2080904101},{"$f":"$F$31","v":0.15},{"$f":"GN31*SUM(GO25:GO30)","v":2212573.4118763232},{"$f":"$F$31","v":0.15},{"$f":"GP31*SUM(GQ25:GQ30)","v":1775472.3984228929},{"$f":"$F$31","v":0.15},{"$f":"GR31*SUM(GS25:GS30)","v":1885740.9107686004},75285945.877949819]
[null,null,null,"Transport sur site (5% du coût des équipements)",{"$f":"VLOOKUP(D32,[2]HYPOTHESES!$C$80:$E$100,2,FALSE)","v":"FF"},{"$f":"VLOOKUP(D32,[2]HYPOTHESES!$C$80:$E$95,3,FALSE)","v":0.05},{"$f":"$F$32","v":0.05},{"$f":"G32*SUM(H25:H30)","v":1251425.0205130409},{"$f":"$F$32","v":0.05},{"$f":"I32*SUM(J25:J30)","v":421602.13676832709},{"$f":"$F$32","v":0.05},{"$f":"K32*SUM(L25:L30)","v":644086.74570160208},{"$f":"$F$32","v":0.05},{"$f":"M32*SUM(N25:N30)","v":828948.94865281601},{"$f":"$F$32","v":0.05},{"$f":"O32*SUM(P25:P30)","v":294602.21804417338},{"$f":"$F$32","v":0.05},{"$f":"Q32*SUM(R25:R30)","v":1003422.060751493},{"$f":"$F$32","v":0.05},{"$f":"S32*SUM(T25:T30)","v":1250017.3234202201},{"$f":"$F$32","v":0.05},{"$f":"U32*SUM(V25:V30)","v":996482.33288095728},{"$f":"$F$32","v":0.05},{"$f":"W32*SUM(X25:X30)","v":909621.73927441577},{"$f":"$F$32","v":0.05},{"$f":"Y32*SUM(Z25:Z30)","v":592468.37753090414},8192676.9035379486,{"$f":"$F$32","v":0.05},{"$f":"AB32*SUM(AC25:AC30)","v":870335.56927743088},{"$f":"$F$32","v":0.05},{"$f":"AD32*SUM(AE25:AE30)","v":981642.15578356001},1851977.725060991,{"$f":"$F$32","v":0.05},{"$f":"AG32*SUM(AH25:AH30)","v":460124.41405265685},460124.41405265685,{"$f":"$F$32","v":0.05},{"$f":"AJ32*SUM(AK25:AK30)","v":641910.03251392057},{"$f":"$F$32","v":0.05},{"$f":"AL32*SUM(AM25:AM30)","v":448860.05544056225},{"$f":"$F$32","v":0.05},{"$f":"AN32*SUM(AO25:AO30)","v":547427.46583597956},{"$f":"$F$32","v":0.05},{"$f":"AP32*SUM(AQ25:AQ30)","v":1158137.4527904538},{"$f":"$F$32","v":0.05},{"$f":"AR32*SUM(AS25:AS30)","v":625699.68752727762},{"$f":"$F$32","v":0.05},{"$f":"AT32*SUM(AU25:AU30)","v":597224.02532342297},4019258.7194316168,{"$f":"$F$32","v":0.05},{"$f":"AW32*SUM(AX25:AX30)","v":615673.8351645082},615673.8351645082,{"$f":"$F$32","v":0.05},{"$f":"AZ32*SUM(BA25:BA30)","v":697270.83313248039},{"$f":"$F$32","v":0.05},{"$f":"BB32*SUM(BC25:BC30)","v":992068.58139432466},{"$f":"$F$32","v":0.05},{"$f":"BD32*SUM(BE25:BE30)","v":1300371.5927495933},{"$f":"$F$32","v":0.05},{"$f":"BF32*SUM(BG25:BG30)","v":751553.48237998271},{"$f":"$F$32","v":0.05},{"$f":"BH32*SUM(BI25:BI30)","v":516654.15163658076},{"$f":"$F$32","v":0.05},{"$f":"BJ32*SUM(BK25:BK30)","v":579571.70816730626},{"$f":"$F$32","v":0.05},{"$f":"BL32*SUM(BM25:BM30)","v":410692.09135751793},{"$f":"$F$32","v":0.05},{"$f":"BN32*SUM(BO25:BO30)","v":649700.80679938267},{"$f":"$F$32","v":0.05},{"$f":"BP32*SUM(BQ25:BQ30)","v":519091.47519616917},{"$f":"$F$32","v":0.05},{"$f":"BR32*SUM(BS25:BS30)","v":760082.42250039999},{"$f":"$F$32","v":0.05},{"$f":"BT32*SUM(BU25:BU30)","v":430858.90904000425},{"$f":"$F$32","v":0.05},{"$f":"BV32*SUM(BW25:BW30)","v":309010.0600575626},{"$f":"$F$32","v":0.05},{"$f":"BX32*SUM(BY25:BY30)","v":775690.85169046698},{"$f":"$F$32","v":0.05},{"$f":"BZ32*SUM(CA25:CA30)","v":974085.67718146264},{"$f":"$F$32","v":0.05},{"$f":"CB32*SUM(CC25:CC30)","v":479608.71344782173},{"$f":"$F$32","v":0.05},{"$f":"CD32*SUM(CE25:CE30)","v":773701.38430524047},{"$f":"$F$32","v":0.05},{"$f":"CF32*SUM(CG25:CG30)","v":546629.83544390858},{"$f":"$F$32","v":0.05},{"$f":"CH32*SUM(CI25:CI30)","v":479934.2633079135},{"$f":"$F$32","v":0.05},{"$f":"CJ32*SUM(CK25:CK30)","v":354029.51898853428},{"$f":"$F$32","v":0.05},{"$f":"CL32*SUM(CM25:CM30)","v":627948.54775271122},{"$f":"$F$32","v":0.05},{"$f":"CN32*SUM(CO25:CO30)","v":465517.25042003667},{"$f":"$F$32","v":0.05},{"$f":"CP32*SUM(CQ25:CQ30)","v":626818.80968262209},{"$f":"$F$32","v":0.05},{"$f":"CR32*SUM(CS25:CS30)","v":608569.1957367037},{"$f":"$F$32","v":0.05},{"$f":"CT32*SUM(CU25:CU30)","v":1188559.8616402936},{"$f":"$F$32","v":0.05},{"$f":"CV32*SUM(CW25:CW30)","v":716922.7531526495},{"$f":"$F$32","v":0.05},{"$f":"CX32*SUM(CY25:CY30)","v":557376.8778182047},{"$f":"$F$32","v":0.05},{"$f":"CZ32*SUM(DA25:DA30)","v":688950.17521410971},{"$f":"$F$32","v":0.05},{"$f":"DB32*SUM(DC25:DC30)","v":590213.37506116508},{"$f":"$F$32","v":0.05},{"$f":"DD32*SUM(DE25:DE30)","v":570942.98365500744},18942426.188910156,{"$f":"$F$32","v":0.05},{"$f":"DG32*SUM(DH25:DH30)","v":626663.53029723326},{"$f":"$F$32","v":0.05},{"$f":"DI32*SUM(DJ25:DJ30)","v":567796.37057276117},{"$f":"$F$32","v":0.05},{"$f":"DK32*SUM(DL25:DL30)","v":1122749.5889849155},{"$f":"$F$32","v":0.05},{"$f":"DM32*SUM(DN25:DN30)","v":732659.52722098539},{"$f":"$F$32","v":0.05},{"$f":"DO32*SUM(DP25:DP30)","v":637582.34793389612},{"$f":"$F$32","v":0.05},{"$f":"DQ32*SUM(DR25:DR30)","v":559880.3556874959},{"$f":"$F$32","v":0.05},{"$f":"DS32*SUM(DT25:DT30)","v":1039186.4819590269},{"$f":"$F$32","v":0.05},{"$f":"DU32*SUM(DV25:DV30)","v":836412.87018260488},{"$f":"$F$32","v":0.05},{"$f":"DW32*SUM(DX25:DX30)","v":772348.42618918791},{"$f":"$F$32","v":0.05},{"$f":"DY32*SUM(DZ25:DZ30)","v":407407.62284771702},7302687.1218758225,{"$f":"$F$32","v":0.05},{"$f":"EB32*SUM(EC25:EC30)","v":809570.41154937935},{"$f":"$F$32","v":0.05},{"$f":"ED32*SUM(EE25:EE30)","v":570216.91699645971},{"$f":"$F$32","v":0.05},{"$f":"EF32*SUM(EG25:EG30)","v":763984.43595036061},{"$f":"$F$32","v":0.05},{"$f":"EH32*SUM(EI25:EI30)","v":793597.31894795562},{"$f":"$F$32","v":0.05},{"$f":"EJ32*SUM(EK25:EK30)","v":619100.87165282189},{"$f":"$F$32","v":0.05},{"$f":"EL32*SUM(EM25:EM30)","v":359079.91988936329},{"$f":"$F$32","v":0.05},{"$f":"EN32*SUM(EO25:EO30)","v":984342.80762928806},{"$f":"$F$32","v":0.05},{"$f":"EP32*SUM(EQ25:EQ30)","v":729144.21941212285},{"$f":"$F$32","v":0.05},{"$f":"ER32*SUM(ES25:ES30)","v":730495.11853829026},{"$f":"$F$32","v":0.05},{"$f":"ET32*SUM(EU25:EU30)","v":659981.11590482481},{"$f":"$F$32","v":0.05},{"$f":"EV32*SUM(EW25:EW30)","v":898063.26475393923},{"$f":"$F$32","v":0.05},{"$f":"EX32*SUM(EY25:EY30)","v":791996.64738009253},{"$f":"$F$32","v":0.05},{"$f":"EZ32*SUM(FA25:FA30)","v":601403.86577010516},{"$f":"$F$32","v":0.05},{"$f":"FB32*SUM(FC25:FC30)","v":540715.86088388658},{"$f":"$F$32","v":0.05},{"$f":"FD32*SUM(FE25:FE30)","v":420126.54565609025},{"$f":"$F$32","v":0.05},{"$f":"FF32*SUM(FG25:FG30)","v":583445.89683637337},{"$f":"$F$32","v":0.05},{"$f":"FH32*SUM(FI25:FI30)","v":397457.164616731},{"$f":"$F$32","v":0.05},{"$f":"FJ32*SUM(FK25:FK30)","v":805280.39353666129},{"$f":"$F$32","v":0.05},{"$f":"FL32*SUM(FM25:FM30)","v":886277.4957415387},{"$f":"$F$32","v":0.05},{"$f":"FN32*SUM(FO25:FO30)","v":696146.38612977299},{"$f":"$F$32","v":0.05},{"$f":"FP32*SUM(FQ25:FQ30)","v":881358.83504734491},{"$f":"$F$32","v":0.05},{"$f":"FR32*SUM(FS25:FS30)","v":469505.33779325522},{"$f":"$F$32","v":0.05},{"$f":"FT32*SUM(FU25:FU30)","v":612906.1581861499},{"$f":"$F$32","v":0.05},{"$f":"FV32*SUM(FW25:FW30)","v":671660.38128009019},{"$f":"$F$32","v":0.05},{"$f":"FX32*SUM(FY25:FY30)","v":587152.35815109988},{"$f":"$F$32","v":0.05},{"$f":"FZ32*SUM(GA25:GA30)","v":814177.19115749234},{"$f":"$F$32","v":0.05},{"$f":"GB32*SUM(GC25:GC30)","v":889443.46165830595},{"$f":"$F$32","v":0.05},{"$f":"GD32*SUM(GE25:GE30)","v":971961.20946230635},{"$f":"$F$32","v":0.05},{"$f":"GF32*SUM(GG25:GG30)","v":1482679.2786444169},{"$f":"$F$32","v":0.05},{"$f":"GH32*SUM(GI25:GI30)","v":645289.94488250522},{"$f":"$F$32","v":0.05},{"$f":"GJ32*SUM(GK25:GK30)","v":719750.16889151116},{"$f":"$F$32","v":0.05},{"$f":"GL32*SUM(GM25:GM30)","v":751075.40269680344},{"$f":"$F$32","v":0.05},{"$f":"GN32*SUM(GO25:GO30)","v":737524.47062544117},{"$f":"$F$32","v":0.05},{"$f":"GP32*SUM(GQ25:GQ30)","v":591824.13280763093},{"$f":"$F$32","v":0.05},{"$f":"GR32*SUM(GS25:GS30)","v":628580.30358953343},25095315.292649943]
[null,null,null,{"$f":"\"Sous-total \"&C25","v":"Sous-total Génie Civil"},null,null,null,{"$f":"SUM(H25:H32)","v":30034200.492312983},null,{"$f":"SUM(J25:J32)","v":10118451.28243985},null,{"$f":"SUM(L25:L32)","v":15458081.896838447},null,{"$f":"SUM(N25:N32)","v":19894774.76766758},null,{"$f":"SUM(P25:P32)","v":7070453.2330601597},null,{"$f":"SUM(R25:R32)","v":24082129.45803583},null,{"$f":"SUM(T25:T32)","v":30000415.762085281},null,{"$f":"SUM(V25:V32)","v":23915575.989142977},null,{"$f":"SUM(X25:X32)","v":21830921.742585979},null,{"$f":"SUM(Z25:Z32)","v":14219241.060741698},{"$f":"SUM(AA25:AA32)","v":196624245.6849108},null,{"$f":"SUM(AC25:AC32)","v":20888053.662658341},null,{"$f":"SUM(AE25:AE32)","v":23559411.738805439},{"$f":"SUM(AF25:AF32)","v":44447465.401463784},null,{"$f":"SUM(AH25:AH32)","v":11042985.937263764},{"$f":"SUM(AI25:AI32)","v":11042985.937263764},null,{"$f":"SUM(AK25:AK32)","v":15405840.780334091},null,{"$f":"SUM(AM25:AM32)","v":10772641.330573494},null,{"$f":"SUM(AO25:AO32)","v":13138259.18006351},null,{"$f":"SUM(AQ25:AQ32)","v":27795298.866970889},null,{"$f":"SUM(AS25:AS32)","v":15016792.500654664},null,{"$f":"SUM(AU25:AU32)","v":14333376.607762149},{"$f":"SUM(AV25:AV32)","v":96462209.266358808},null,{"$f":"SUM(AX25:AX32)","v":14776172.043948198},{"$f":"SUM(AY25:AY32)","v":14776172.043948198},null,{"$f":"SUM(BA25:BA32)","v":16734499.99517953},null,{"$f":"SUM(BC25:BC32)","v":23809645.953463793},null,{"$f":"SUM(BE25:BE32)","v":31208918.225990236},null,{"$f":"SUM(BG25:BG32)","v":18037283.577119585},null,{"$f":"SUM(BI25:BI32)","v":12399699.639277937},null,{"$f":"SUM(BK25:BK32)","v":13909720.996015351},null,{"$f":"SUM(BM25:BM32)","v":9856610.1925804298},null,{"$f":"SUM(BO25:BO32)","v":15592819.363185182},null,{"$f":"SUM(BQ25:BQ32)","v":12458195.40470806},null,{"$f":"SUM(BS25:BS32)","v":18241978.140009601},null,{"$f":"SUM(BU25:BU32)","v":10340613.8169601},null,{"$f":"SUM(BW25:BW32)","v":7416241.441381502},null,{"$f":"SUM(BY25:BY32)","v":18616580.440571208},null,{"$f":"SUM(CA25:CA32)","v":23378056.252355102},null,{"$f":"SUM(CC25:CC32)","v":11510609.122747721},null,{"$f":"SUM(CE25:CE32)","v":18568833.223325767},null,{"$f":"SUM(CG25:CG32)","v":13119116.050653804},null,{"$f":"SUM(CI25:CI32)","v":11518422.319389924},null,{"$f":"SUM(CK25:CK32)","v":8496708.4557248224},null,{"$f":"SUM(CM25:CM32)","v":15070765.146065069},null,{"$f":"SUM(CO25:CO32)","v":11172414.010080878},null,{"$f":"SUM(CQ25:CQ32)","v":15043651.43238293},null,{"$f":"SUM(CS25:CS32)","v":14605660.697680889},null,{"$f":"SUM(CU25:CU32)","v":28525436.679367043},null,{"$f":"SUM(CW25:CW32)","v":17206146.075663585},null,{"$f":"SUM(CY25:CY32)","v":13377045.067636911},null,{"$f":"SUM(DA25:DA32)","v":16534804.205138633},null,{"$f":"SUM(DC25:DC32)","v":14165121.001467962},null,{"$f":"SUM(DE25:DE32)","v":13702631.607720179},{"$f":"SUM(DF25:DF32)","v":454618228.53384387},null,{"$f":"SUM(DH25:DH32)","v":15039924.727133598},null,{"$f":"SUM(DJ25:DJ32)","v":13627112.893746268},null,{"$f":"SUM(DL25:DL32)","v":26945990.135637969},null,{"$f":"SUM(DN25:DN32)","v":17583828.653303649},null,{"$f":"SUM(DP25:DP32)","v":15301976.350413505},null,{"$f":"SUM(DR25:DR32)","v":13437128.536499901},null,{"$f":"SUM(DT25:DT32)","v":24940475.567016643},null,{"$f":"SUM(DV25:DV32)","v":20073908.884382516},null,{"$f":"SUM(DX25:DX32)","v":18536362.22854051},null,{"$f":"SUM(DZ25:DZ32)","v":9777782.9483452067},{"$f":"SUM(EA25:EA32)","v":175264490.92501974},null,{"$f":"SUM(EC25:EC32)","v":19429689.877185103},null,{"$f":"SUM(EE25:EE32)","v":13685206.007915033},null,{"$f":"SUM(EG25:EG32)","v":18335626.462808654},null,{"$f":"SUM(EI25:EI32)","v":19046335.654750936},null,{"$f":"SUM(EK25:EK32)","v":14858420.919667723},null,{"$f":"SUM(EM25:EM32)","v":8617918.0773447175},null,{"$f":"SUM(EO25:EO32)","v":23624227.383102912},null,{"$f":"SUM(EQ25:EQ32)","v":17499461.265890945},null,{"$f":"SUM(ES25:ES32)","v":17531882.844918963},null,{"$f":"SUM(EU25:EU32)","v":15839546.781715795},null,{"$f":"SUM(EW25:EW32)","v":21553518.354094539},null,{"$f":"SUM(EY25:EY32)","v":19007919.53712222},null,{"$f":"SUM(FA25:FA32)","v":14433692.778482523},null,{"$f":"SUM(FC25:FC32)","v":12977180.661213277},null,{"$f":"SUM(FE25:FE32)","v":10083037.095746165},null,{"$f":"SUM(FG25:FG32)","v":14002701.52407296},null,{"$f":"SUM(FI25:FI32)","v":9538971.9508015439},null,{"$f":"SUM(FK25:FK32)","v":19326729.444879871},null,{"$f":"SUM(FM25:FM32)","v":21270659.897796929},null,{"$f":"SUM(FO25:FO32)","v":16707513.26711455},null,{"$f":"SUM(FQ25:FQ32)","v":21152612.041136276},null,{"$f":"SUM(FS25:FS32)","v":11268128.107038125},null,{"$f":"SUM(FU25:FU32)","v":14709747.796467599},null,{"$f":"SUM(FW25:FW32)","v":16119849.150722165},null,{"$f":"SUM(FY25:FY32)","v":14091656.595626397},null,{"$f":"SUM(GA25:GA32)","v":19540252.587779816},null,{"$f":"SUM(GC25:GC32)","v":21346643.079799339},null,{"$f":"SUM(GE25:GE32)","v":23327069.027095351},null,{"$f":"SUM(GG25:GG32)","v":35584302.68746601},null,{"$f":"SUM(GI25:GI32)","v":15486958.677180124},null,{"$f":"SUM(GK25:GK32)","v":17274004.053396266},null,{"$f":"SUM(GM25:GM32)","v":18025809.664723281},null,{"$f":"SUM(GO25:GO32)","v":17700587.295010589},null,{"$f":"SUM(GQ25:GQ32)","v":14203779.187383143},null,{"$f":"SUM(GS25:GS32)","v":15085927.286148803},{"$f":"SUM(GT25:GT32)","v":602287567.02359855}]
[null,null,"Réseau BT\n(2,5 km/village en moyenne)","Etat des lieux, Etude de réseau & établissement des plans",{"$f":"VLOOKUP(D34,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ff"},{"$f":"VLOOKUP(D34,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":431979.75},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*G34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*I34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*K34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*M34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*O34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*Q34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*S34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*U34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*W34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*Y34","v":1079949.375},10799493.75,{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AB34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AD34","v":1079949.375},2159898.75,{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AG34","v":1079949.375},1079949.375,{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AJ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AL34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AN34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AP34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AR34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AT34","v":1079949.375},6479696.25,{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AW34","v":1079949.375},1079949.375,{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*AZ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BB34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BD34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BF34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BH34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BJ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BL34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BN34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BP34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BR34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BT34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BV34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BX34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*BZ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CB34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CD34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CF34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CH34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CJ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CL34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CN34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CP34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CR34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CT34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CV34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CX34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*CZ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DB34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DD34","v":1079949.375},31318531.875,{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DG34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DI34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DK34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DM34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DO34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DQ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DS34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DU34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DW34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*DY34","v":1079949.375},10799493.75,{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EB34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*ED34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EF34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EH34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EJ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EL34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EN34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EP34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*ER34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*ET34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EV34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EX34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*EZ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FB34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FD34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FF34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FH34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FJ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FL34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FN34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FP34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FR34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FT34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FV34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FX34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*FZ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GB34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GD34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GF34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GH34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GJ34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GL34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GN34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GP34","v":1079949.375},{"$f":"'[1]Hypo Cables'!$V$2","v":2.5},{"$f":"$F$34*GR34","v":1079949.375},37798228.125,{"$f":"+AA48+AF48+AI48+AV48+AY48+DF48+EA48+GT48+GT65+EA65+DF65+AY65+AV65+AI65+AF65+AA65+AA77+AF77+AI77+AV77+AY77+DF77+EA77+GT77","v":2321441464.7774267}]
[null,null,null,"Piquetage du réseau",{"$f":"VLOOKUP(D35,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ml"},{"$f":"VLOOKUP(D35,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":67},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*G35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*I35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*K35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*M35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*O35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*Q35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*S35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*U35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*W35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*Y35","v":167500},1675000,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AB35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AD35","v":167500},335000,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AG35","v":167500},167500,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AJ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AL35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AN35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AP35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AR35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AT35","v":167500},1005000,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AW35","v":167500},167500,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*AZ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BB35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BD35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BF35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BH35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BJ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BL35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BN35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BP35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BR35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BT35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BV35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BX35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*BZ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CB35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CD35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CF35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CH35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CJ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CL35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CN35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CP35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CR35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CT35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CV35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CX35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*CZ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DB35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DD35","v":167500},4857500,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DG35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DI35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DK35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DM35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DO35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DQ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DS35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DU35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DW35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*DY35","v":167500},1675000,{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EB35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*ED35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EF35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EH35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EJ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EL35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EN35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EP35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*ER35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*ET35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EV35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EX35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*EZ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FB35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FD35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FF35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FH35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FJ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FL35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FN35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FP35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FR35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FT35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FV35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FX35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*FZ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GB35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GD35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GF35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GH35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GJ35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GL35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GN35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GP35","v":167500},{"$f":"'[1]Hypo Cables'!$V$9*'[1]Hypo Cables'!$V$2","v":2500},{"$f":"$F$35*GR35","v":167500},5862500]
[null,null,null,"Poteau Béton  9 AR 150 ( alignement) ",{"$f":"VLOOKUP(D36,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D36,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":98705.533335714281},30,2961166.0000714283,27,2665049.4000642854,23.5,2319580.0333892857,36.25,3578075.5834196429,43.25,4269014.3167696428,24.75,2442961.9500589282,28.5,2813107.7000678568,29.75,2936489.6167374998,24.75,2442961.9500589282,30,1702670.4500410713,28131077.000678569,27,3528722.8167517856,23.5,1924757.9000464284,5453480.7167982142,36.25,2739078.5500660711,2739078.5500660711,43.25,1826052.3667107143,24.75,2714402.1667321427,28.5,4491101.7667749999,29.75,2862460.4667357141,24.75,2097492.5833839285,17.25,2368932.800057143,16360442.150394645,35.75,2467638.3333928571,2467638.3333928571,19.5,2640373.016730357,27.75,3232606.2167446427,18.5,2887136.8500696425,27.5,2344256.4167232141,45.5,2344256.4167232141,29,2220874.5000535715,21.25,1875405.1333785714,24,1875405.1333785714,25,2516991.1000607139,26.75,2368932.800057143,32.75,2146845.3500517858,29.25,1850728.7500446427,23.75,2985842.3834053571,23.75,2862460.4667357141,22.5,1949434.2833803571,19,3948221.333428571,19,3232606.2167446427,25.5,2813107.7000678568,24,2467638.3333928571,21.75,2245550.8833875,18.75,2541667.4833946428,30.25,1924757.9000464284,29,2714402.1667321427,19.75,1653317.6833732142,40,3133900.6834089286,32.75,2961166.0000714283,28.5,1998787.0500482142,25,2344256.4167232141,22.75,2887136.8500696425,72968065.518426776,25.75,1505259.3833696428,19.5,3578075.5834196429,27.5,2171521.7333857142,16.75,2615696.6333964285,31.75,2023463.4333821428,30,2887136.8500696425,20.25,2344256.4167232141,23.75,2196198.1167196427,29.25,3035195.150073214,15.25,3602751.9667535713,25959555.267292857,36.25,2072816.2000499999,22,3676781.116755357,26.5,4293690.7001035716,20.5,3084547.9167410713,29.25,3084547.9167410713,23.75,3306635.3667464284,22.25,1776699.600042857,30.75,2516991.1000607139,36.5,3133900.6834089286,21,2023463.4333821428,37.25,3553399.200085714,43.5,3257282.6000785711,31.25,3997574.1000964283,31.25,4787218.3667821428,33.5,2516991.1000607139,18,2418285.5667249998,25.5,2739078.5500660711,31.75,2813107.7000678568,20.5,2418285.5667249998,36,2763754.9334,33,2442961.9500589282,40.5,2368932.800057143,48.5,3553399.200085714,25.5,2418285.5667249998,24.5,2368932.800057143,27.75,4120956.0167660713,28.5,2689725.7833982143,24.5,2245550.8833875,28,2665049.4000642854,24.75,2763754.9334,24,1875405.1333785714,36,2467638.3333928571,24.5,2467638.3333928571,24,2393609.1833910714,41.75,2294903.6500553573,99371795.685730323]
[null,null,null,"Poteau Béton  9 AR 400 ( angle) ",{"$f":"VLOOKUP(D37,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D37,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":158695.92708571424},{"$f":"G36/3","v":10},{"$f":"$F$37*G37","v":1586959.2708571423},{"$f":"I36/3","v":9},{"$f":"$F$37*I37","v":1428263.3437714281},{"$f":"K36/3","v":7.833333333333333},{"$f":"$F$37*K37","v":1243118.0955047614},{"$f":"M36/3","v":12.083333333333334},{"$f":"$F$37*M37","v":1917575.7856190472},{"$f":"O36/3","v":14.416666666666666},{"$f":"$F$37*O37","v":2287866.2821523803},{"$f":"Q36/3","v":8.25},{"$f":"$F$37*Q37","v":1309241.3984571425},{"$f":"S36/3","v":9.5},{"$f":"$F$37*S37","v":1507611.3073142853},{"$f":"U36/3","v":9.9166666666666661},{"$f":"$F$37*U37","v":1573734.6102666662},{"$f":"W36/3","v":8.25},{"$f":"$F$37*W37","v":1309241.3984571425},{"$f":"Y36/3","v":10},{"$f":"$F$37*Y37","v":1586959.2708571423},15750570.763257137,{"$f":"AB36/3","v":9},{"$f":"$F$37*AB37","v":1428263.3437714281},{"$f":"AD36/3","v":7.833333333333333},{"$f":"$F$37*AD37","v":1243118.0955047614},2671381.4392761895,{"$f":"AG36/3","v":12.083333333333334},{"$f":"$F$37*AG37","v":1917575.7856190472},1917575.7856190472,{"$f":"AJ36/3","v":14.416666666666666},{"$f":"$F$37*AJ37","v":2287866.2821523803},{"$f":"AL36/3","v":8.25},{"$f":"$F$37*AL37","v":1309241.3984571425},{"$f":"AN36/3","v":9.5},{"$f":"$F$37*AN37","v":1507611.3073142853},{"$f":"AP36/3","v":9.9166666666666661},{"$f":"$F$37*AP37","v":1573734.6102666662},{"$f":"AR36/3","v":8.25},{"$f":"$F$37*AR37","v":1309241.3984571425},{"$f":"AT36/3","v":5.75},{"$f":"$F$37*AT37","v":912501.58074285684},8900196.5773904733,{"$f":"AW36/3","v":11.916666666666666},{"$f":"$F$37*AW37","v":1891126.4644380945},1891126.4644380945,{"$f":"AZ36/3","v":6.5},{"$f":"$F$37*AZ37","v":1031523.5260571425},{"$f":"BB36/3","v":9.25},{"$f":"$F$37*BB37","v":1467937.3255428567},{"$f":"BD36/3","v":6.166666666666667},{"$f":"$F$37*BD37","v":978624.8836952378},{"$f":"BF36/3","v":9.1666666666666661},{"$f":"$F$37*BF37","v":1454712.6649523803},{"$f":"BH36/3","v":15.166666666666666},{"$f":"$F$37*BH37","v":2406888.2274666657},{"$f":"BJ36/3","v":9.6666666666666661},{"$f":"$F$37*BJ37","v":1534060.6284952376},{"$f":"BL36/3","v":7.083333333333333},{"$f":"$F$37*BL37","v":1124096.1501904759},{"$f":"BN36/3","v":8},{"$f":"$F$37*BN37","v":1269567.4166857139},{"$f":"BP36/3","v":8.3333333333333339},{"$f":"$F$37*BP37","v":1322466.0590476186},{"$f":"BR36/3","v":8.9166666666666661},{"$f":"$F$37*BR37","v":1415038.683180952},{"$f":"BT36/3","v":10.916666666666666},{"$f":"$F$37*BT37","v":1732430.5373523803},{"$f":"BV36/3","v":9.75},{"$f":"$F$37*BV37","v":1547285.2890857139},{"$f":"BX36/3","v":7.916666666666667},{"$f":"$F$37*BX37","v":1256342.7560952378},{"$f":"BZ36/3","v":7.916666666666667},{"$f":"$F$37*BZ37","v":1256342.7560952378},{"$f":"CB36/3","v":7.5},{"$f":"$F$37*CB37","v":1190219.4531428567},{"$f":"CD36/3","v":6.333333333333333},{"$f":"$F$37*CD37","v":1005074.2048761902},{"$f":"CF36/3","v":6.333333333333333},{"$f":"$F$37*CF37","v":1005074.2048761902},{"$f":"CH36/3","v":8.5},{"$f":"$F$37*CH37","v":1348915.3802285711},{"$f":"CJ36/3","v":8},{"$f":"$F$37*CJ37","v":1269567.4166857139},{"$f":"CL36/3","v":7.25},{"$f":"$F$37*CL37","v":1150545.4713714283},{"$f":"CN36/3","v":6.25},{"$f":"$F$37*CN37","v":991849.54428571404},{"$f":"CP36/3","v":10.083333333333334},{"$f":"$F$37*CP37","v":1600183.9314476186},{"$f":"CR36/3","v":9.6666666666666661},{"$f":"$F$37*CR37","v":1534060.6284952376},{"$f":"CT36/3","v":6.583333333333333},{"$f":"$F$37*CT37","v":1044748.1866476187},{"$f":"CV36/3","v":13.333333333333334},{"$f":"$F$37*CV37","v":2115945.69447619},{"$f":"CX36/3","v":10.916666666666666},{"$f":"$F$37*CX37","v":1732430.5373523803},{"$f":"CZ36/3","v":9.5},{"$f":"$F$37*CZ37","v":1507611.3073142853},{"$f":"DB36/3","v":8.3333333333333339},{"$f":"$F$37*DB37","v":1322466.0590476186},{"$f":"DD36/3","v":7.583333333333333},{"$f":"$F$37*DD37","v":1203444.1137333328},39819453.037923805,{"$f":"DG36/3","v":8.5833333333333339},{"$f":"$F$37*DG37","v":1362140.0408190473},{"$f":"DI36/3","v":6.5},{"$f":"$F$37*DI37","v":1031523.5260571425},{"$f":"DK36/3","v":9.1666666666666661},{"$f":"$F$37*DK37","v":1454712.6649523803},{"$f":"DM36/3","v":5.583333333333333},{"$f":"$F$37*DM37","v":886052.25956190447},{"$f":"DO36/3","v":10.583333333333334},{"$f":"$F$37*DO37","v":1679531.8949904758},{"$f":"DQ36/3","v":10},{"$f":"$F$37*DQ37","v":1586959.2708571423},{"$f":"DS36/3","v":6.75},{"$f":"$F$37*DS37","v":1071197.5078285711},{"$f":"DU36/3","v":7.916666666666667},{"$f":"$F$37*DU37","v":1256342.7560952378},{"$f":"DW36/3","v":9.75},{"$f":"$F$37*DW37","v":1547285.2890857139},{"$f":"DY36/3","v":5.083333333333333},{"$f":"$F$37*DY37","v":806704.29601904738},12682449.506266663,{"$f":"EB36/3","v":12.083333333333334},{"$f":"$F$37*EB37","v":1917575.7856190472},{"$f":"ED36/3","v":7.333333333333333},{"$f":"$F$37*ED37","v":1163770.1319619045},{"$f":"EF36/3","v":8.8333333333333339},{"$f":"$F$37*EF37","v":1401814.0225904759},{"$f":"EH36/3","v":6.833333333333333},{"$f":"$F$37*EH37","v":1084422.1684190473},{"$f":"EJ36/3","v":9.75},{"$f":"$F$37*EJ37","v":1547285.2890857139},{"$f":"EL36/3","v":7.916666666666667},{"$f":"$F$37*EL37","v":1256342.7560952378},{"$f":"EN36/3","v":7.416666666666667},{"$f":"$F$37*EN37","v":1176994.7925523806},{"$f":"EP36/3","v":10.25},{"$f":"$F$37*EP37","v":1626633.2526285709},{"$f":"ER36/3","v":12.166666666666666},{"$f":"$F$37*ER37","v":1930800.4462095231},{"$f":"ET36/3","v":7},{"$f":"$F$37*ET37","v":1110871.4895999997},{"$f":"EV36/3","v":12.416666666666666},{"$f":"$F$37*EV37","v":1970474.4279809517},{"$f":"EX36/3","v":14.5},{"$f":"$F$37*EX37","v":2301090.9427428567},{"$f":"EZ36/3","v":10.416666666666666},{"$f":"$F$37*EZ37","v":1653082.5738095231},{"$f":"FB36/3","v":10.416666666666666},{"$f":"$F$37*FB37","v":1653082.5738095231},{"$f":"FD36/3","v":11.166666666666666},{"$f":"$F$37*FD37","v":1772104.5191238089},{"$f":"FF36/3","v":6},{"$f":"$F$37*FF37","v":952175.56251428544},{"$f":"FH36/3","v":8.5},{"$f":"$F$37*FH37","v":1348915.3802285711},{"$f":"FJ36/3","v":10.583333333333334},{"$f":"$F$37*FJ37","v":1679531.8949904758},{"$f":"FL36/3","v":6.833333333333333},{"$f":"$F$37*FL37","v":1084422.1684190473},{"$f":"FN36/3","v":12},{"$f":"$F$37*FN37","v":1904351.1250285709},{"$f":"FP36/3","v":11},{"$f":"$F$37*FP37","v":1745655.1979428567},{"$f":"FR36/3","v":13.5},{"$f":"$F$37*FR37","v":2142395.0156571423},{"$f":"FT36/3","v":16.166666666666668},{"$f":"$F$37*FT37","v":2565584.1545523806},{"$f":"FV36/3","v":8.5},{"$f":"$F$37*FV37","v":1348915.3802285711},{"$f":"FX36/3","v":8.1666666666666661},{"$f":"$F$37*FX37","v":1296016.7378666662},{"$f":"FZ36/3","v":9.25},{"$f":"$F$37*FZ37","v":1467937.3255428567},{"$f":"GB36/3","v":9.5},{"$f":"$F$37*GB37","v":1507611.3073142853},{"$f":"GD36/3","v":8.1666666666666661},{"$f":"$F$37*GD37","v":1296016.7378666662},{"$f":"GF36/3","v":9.3333333333333339},{"$f":"$F$37*GF37","v":1481161.9861333331},{"$f":"GH36/3","v":8.25},{"$f":"$F$37*GH37","v":1309241.3984571425},{"$f":"GJ36/3","v":8},{"$f":"$F$37*GJ37","v":1269567.4166857139},{"$f":"GL36/3","v":12},{"$f":"$F$37*GL37","v":1904351.1250285709},{"$f":"GN36/3","v":8.1666666666666661},{"$f":"$F$37*GN37","v":1296016.7378666662},{"$f":"GP36/3","v":8},{"$f":"$F$37*GP37","v":1269567.4166857139},{"$f":"GR36/3","v":13.916666666666666},{"$f":"$F$37*GR37","v":2208518.3186095231},54644297.559847608]
[null,null,null,"Poteau Béton  9 AR 650 ( arrét ) ",{"$f":"VLOOKUP(D38,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D38,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":189784.11648571424},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*G38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*I38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*K38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*M38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*O38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*Q38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*S38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*U38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*W38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*Y38","v":1518272.9318857139},15182729.318857139,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AB38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AD38","v":1518272.9318857139},3036545.8637714279,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AG38","v":1518272.9318857139},1518272.9318857139,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AJ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AL38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AN38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AP38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AR38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AT38","v":1518272.9318857139},9109637.5913142841,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AW38","v":1518272.9318857139},1518272.9318857139,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*AZ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BB38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BD38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BF38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BH38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BJ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BL38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BN38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BP38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BR38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BT38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BV38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BX38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*BZ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CB38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CD38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CF38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CH38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CJ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CL38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CN38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CP38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CR38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CT38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CV38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CX38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*CZ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DB38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DD38","v":1518272.9318857139},44029915.024685711,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DG38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DI38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DK38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DM38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DO38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DQ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DS38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DU38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DW38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*DY38","v":1518272.9318857139},15182729.318857139,{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EB38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*ED38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EF38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EH38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EJ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EL38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EN38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EP38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*ER38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*ET38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EV38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EX38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*EZ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FB38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FD38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FF38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FH38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FJ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FL38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FN38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FP38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FR38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FT38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FV38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FX38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*FZ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GB38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GD38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GF38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GH38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GJ38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GL38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GN38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GP38","v":1518272.9318857139},{"$f":"'[1]Hypo Cables'!$S$12","v":8},{"$f":"$F$38*GR38","v":1518272.9318857139},53139552.615999982]
[null,null,null,"Poteau Béton  10 B 1250  (remonté cable)",{"$f":"VLOOKUP(D39,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D39,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":417355.83958571428},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*G39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*I39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*K39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*M39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*O39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*Q39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*S39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*U39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*W39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*Y39","v":834711.67917142855},8347116.7917142846,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AB39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AD39","v":834711.67917142855},1669423.3583428571,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AG39","v":834711.67917142855},834711.67917142855,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AJ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AL39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AN39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AP39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AR39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AT39","v":834711.67917142855},5008270.0750285713,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AW39","v":834711.67917142855},834711.67917142855,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*AZ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BB39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BD39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BF39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BH39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BJ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BL39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BN39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BP39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BR39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BT39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BV39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BX39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*BZ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CB39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CD39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CF39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CH39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CJ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CL39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CN39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CP39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CR39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CT39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CV39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CX39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*CZ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DB39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DD39","v":834711.67917142855},24206638.695971418,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DG39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DI39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DK39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DM39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DO39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DQ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DS39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DU39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DW39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*DY39","v":834711.67917142855},8347116.7917142846,{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EB39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*ED39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EF39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EH39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EJ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EL39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EN39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EP39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*ER39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*ET39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EV39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EX39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*EZ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FB39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FD39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FF39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FH39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FJ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FL39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FN39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FP39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FR39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FT39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FV39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FX39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*FZ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GB39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GD39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GF39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GH39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GJ39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GL39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GN39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GP39","v":834711.67917142855},{"$f":"'[1]Hypo Cables'!$S$13","v":2},{"$f":"$F$39*GR39","v":834711.67917142855},29214908.770999987]
[null,null,null,"Câble préassemblé 3x70+54,6+25",{"$f":"VLOOKUP(D40,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ml"},{"$f":"VLOOKUP(D40,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":2621.75},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*G40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*I40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*K40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*M40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*O40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*Q40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*S40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*U40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*W40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*Y40","v":2359575},23595750,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AB40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AD40","v":2359575},4719150,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AG40","v":2359575},2359575,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AJ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AL40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AN40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AP40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AR40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AT40","v":2359575},14157450,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AW40","v":2359575},2359575,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*AZ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BB40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BD40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BF40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BH40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BJ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BL40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BN40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BP40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BR40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BT40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BV40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BX40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*BZ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CB40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CD40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CF40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CH40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CJ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CL40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CN40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CP40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CR40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CT40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CV40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CX40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*CZ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DB40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DD40","v":2359575},68427675,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DG40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DI40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DK40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DM40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DO40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DQ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DS40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DU40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DW40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*DY40","v":2359575},23595750,{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EB40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*ED40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EF40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EH40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EJ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EL40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EN40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EP40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*ER40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*ET40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EV40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EX40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*EZ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FB40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FD40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FF40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FH40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FJ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FL40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FN40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FP40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FR40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FT40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FV40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FX40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*FZ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GB40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GD40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GF40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GH40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GJ40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GL40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GN40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GP40","v":2359575},{"$f":"'[1]Hypo Cables'!$S$14","v":900},{"$f":"$F$40*GR40","v":2359575},82585125]
[null,null,null,"Câble préassemblé 3x35+54,6+16",{"$f":"VLOOKUP(D41,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ml"},{"$f":"VLOOKUP(D41,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":1700.6666666666667},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*G41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*I41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*K41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*M41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*O41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*Q41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*S41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*U41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*W41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*Y41","v":2551000},25510000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AB41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AD41","v":2551000},5102000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AG41","v":2551000},2551000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AJ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AL41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AN41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AP41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AR41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AT41","v":2551000},15306000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AW41","v":2551000},2551000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*AZ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BB41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BD41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BF41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BH41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BJ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BL41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BN41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BP41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BR41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BT41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BV41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BX41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*BZ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CB41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CD41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CF41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CH41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CJ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CL41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CN41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CP41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CR41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CT41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CV41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CX41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*CZ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DB41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DD41","v":2551000},73979000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DG41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DI41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DK41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DM41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DO41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DQ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DS41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DU41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DW41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*DY41","v":2551000},25510000,{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EB41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*ED41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EF41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EH41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EJ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EL41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EN41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EP41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*ER41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*ET41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EV41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EX41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*EZ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FB41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FD41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FF41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FH41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FJ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FL41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FN41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FP41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FR41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FT41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FV41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FX41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*FZ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GB41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GD41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GF41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GH41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GJ41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GL41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GN41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GP41","v":2551000},{"$f":"'[1]Hypo Cables'!$S$15","v":1500},{"$f":"$F$41*GR41","v":2551000},89285000]
[null,null,null,"Ens. suspension 54-14",{"$f":"VLOOKUP(D42,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D42,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":4108.0802014999999},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*G42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*I42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*K42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*M42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*O42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*Q42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*S42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*U42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*W42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*Y42","v":205404.010075},2054040.1007500002,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AB42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AD42","v":205404.010075},410808.02015,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AG42","v":205404.010075},205404.010075,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AJ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AL42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AN42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AP42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AR42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AT42","v":205404.010075},1232424.06045,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AW42","v":205404.010075},205404.010075,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*AZ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BB42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BD42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BF42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BH42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BJ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BL42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BN42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BP42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BR42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BT42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BV42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BX42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*BZ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CB42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CD42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CF42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CH42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CJ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CL42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CN42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CP42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CR42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CT42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CV42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CX42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*CZ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DB42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DD42","v":205404.010075},5956716.2921750024,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DG42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DI42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DK42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DM42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DO42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DQ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DS42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DU42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DW42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*DY42","v":205404.010075},2054040.1007500002,{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EB42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*ED42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EF42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EH42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EJ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EL42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EN42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EP42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*ER42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*ET42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EV42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EX42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*EZ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FB42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FD42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FF42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FH42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FJ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FL42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FN42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FP42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FR42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FT42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FV42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FX42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*FZ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GB42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GD42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GF42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GH42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GJ42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GL42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GN42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GP42","v":205404.010075},{"$f":"'[1]Hypo Cables'!$V$16*'[1]Hypo Cables'!$V$2","v":50},{"$f":"$F$42*GR42","v":205404.010075},7189140.3526250031]
[null,null,null,"Ens.ancrage simple 54-10",{"$f":"VLOOKUP(D43,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D43,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":6089.9179805000003},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*G43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*I43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*K43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*M43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*O43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*Q43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*S43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*U43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*W43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*Y43","v":121798.35961000001},1217983.5961000002,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AB43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AD43","v":121798.35961000001},243596.71922000003,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AG43","v":121798.35961000001},121798.35961000001,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AJ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AL43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AN43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AP43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AR43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AT43","v":121798.35961000001},730790.15766000014,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AW43","v":121798.35961000001},121798.35961000001,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*AZ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BB43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BD43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BF43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BH43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BJ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BL43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BN43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BP43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BR43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BT43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BV43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BX43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*BZ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CB43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CD43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CF43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CH43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CJ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CL43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CN43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CP43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CR43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CT43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CV43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CX43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*CZ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DB43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DD43","v":121798.35961000001},3532152.4286900014,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DG43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DI43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DK43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DM43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DO43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DQ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DS43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DU43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DW43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*DY43","v":121798.35961000001},1217983.5961000002,{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EB43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*ED43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EF43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EH43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EJ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EL43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EN43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EP43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*ER43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*ET43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EV43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EX43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*EZ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FB43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FD43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FF43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FH43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FJ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FL43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FN43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FP43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FR43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FT43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FV43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FX43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*FZ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GB43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GD43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GF43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GH43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GJ43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GL43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GN43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GP43","v":121798.35961000001},{"$f":"'[1]Hypo Cables'!$V$17*'[1]Hypo Cables'!$V$2","v":20},{"$f":"$F$43*GR43","v":121798.35961000001},4262942.5863500023]
[null,null,null,"Ens. ancrage double 54-10",{"$f":"VLOOKUP(D44,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D44,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":12637.362542999999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*G44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*I44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*K44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*M44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*O44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*Q44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*S44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*U44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*W44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*Y44","v":189560.43814499999},1895604.38145,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AB44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AD44","v":189560.43814499999},379120.87628999999,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AG44","v":189560.43814499999},189560.43814499999,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AJ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AL44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AN44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AP44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AR44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AT44","v":189560.43814499999},1137362.6288699999,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AW44","v":189560.43814499999},189560.43814499999,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*AZ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BB44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BD44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BF44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BH44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BJ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BL44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BN44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BP44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BR44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BT44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BV44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BX44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*BZ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CB44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CD44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CF44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CH44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CJ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CL44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CN44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CP44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CR44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CT44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CV44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CX44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*CZ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DB44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DD44","v":189560.43814499999},5497252.7062049974,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DG44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DI44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DK44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DM44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DO44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DQ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DS44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DU44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DW44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*DY44","v":189560.43814499999},1895604.38145,{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EB44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*ED44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EF44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EH44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EJ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EL44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EN44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EP44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*ER44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*ET44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EV44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EX44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*EZ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FB44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FD44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FF44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FH44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FJ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FL44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FN44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FP44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FR44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FT44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FV44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FX44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*FZ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GB44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GD44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GF44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GH44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GJ44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GL44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GN44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GP44","v":189560.43814499999},{"$f":"'[1]Hypo Cables'!$V$18*'[1]Hypo Cables'!$V$2","v":15},{"$f":"$F$44*GR44","v":189560.43814499999},6634615.3350749947]
[null,null,null,"Lanterne EPA 125",{"$f":"VLOOKUP(D45,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D45,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":49492.649474599995},15,742389.74211899994,13.5,668150.76790709991,11.75,581538.63132654992,18.125,897054.27172712493,21.625,1070278.5448882249,12.375,612471.53724817489,14.25,705270.25501304993,14.875,736203.1609346749,12.375,612471.53724817489,15,742389.74211899994,7368218.1905310741,13.5,668150.76790709991,11.75,581538.63132654992,1249689.39923365,18.125,897054.27172712493,897054.27172712493,21.625,1070278.5448882249,12.375,612471.53724817489,14.25,705270.25501304993,14.875,736203.1609346749,12.375,612471.53724817489,8.625,426874.10171842494,4163569.1370507241,17.875,884681.10935847496,884681.10935847496,9.75,482553.33237734996,13.875,686710.51146007492,9.25,457807.00764004997,13.75,680523.93027574988,22.75,1125957.7755471498,14.5,717643.4173816999,10.625,525859.4006676249,12,593911.7936952,12.5,618658.11843249993,13.375,661964.18672277499,16.375,810442.13514657493,14.625,723829.99856602494,11.875,587725.21251087496,11.875,587725.21251087496,11.25,556792.30658924999,9.5,470180.17000869993,9.5,470180.17000869993,12.75,631031.2808011499,12,593911.7936952,10.875,538232.56303627498,9.375,463993.58882437495,15.125,748576.32330332499,14.5,717643.4173816999,9.875,488739.91356167494,20,989852.98949199985,16.375,810442.13514657493,14.25,705270.25501304993,12.5,618658.11843249993,11.375,562978.88777357491,18627795.946002569,12.875,637217.86198547494,9.75,482553.33237734996,13.75,680523.93027574988,8.375,414500.93934977497,15.875,785695.81040927488,15,742389.74211899994,10.125,501113.07593032497,11.875,587725.21251087496,14.625,723829.99856602494,7.625,377381.45224382496,5932931.3557676747,18.125,897054.27172712493,11,544419.1442205999,13.25,655777.60553844995,10.25,507299.65711464995,14.625,723829.99856602494,11.875,587725.21251087496,11.125,550605.72540492495,15.375,760949.48567197495,18.25,903240.85291144997,10.5,519672.81948329997,18.625,921800.59646442486,21.75,1076465.12607255,15.625,773322.64804062492,15.625,773322.64804062492,16.75,829001.87869954994,9,445433.84527139994,12.75,631031.2808011499,15.875,785695.81040927488,10.25,507299.65711464995,18,890867.69054279989,16.5,816628.71633089997,20.25,1002226.1518606499,24.25,1200196.7497590499,12.75,631031.2808011499,12.25,606284.95606384997,13.875,686710.51146007492,14.25,705270.25501304993,12.25,606284.95606384997,14,692897.09264439996,12.375,612471.53724817489,12,593911.7936952,18,890867.69054279989,12.25,606284.95606384997,12,593911.7936952,20.875,1033159.0577822749,25562953.453630898]
[null,null,null,"Mise à la terre du neutre",{"$f":"VLOOKUP(D46,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"u"},{"$f":"VLOOKUP(D46,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":41546.810279568614},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*G46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*I46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*K46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*M46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*O46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*Q46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*S46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*U46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*W46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*Y46","v":429317.03955554235},4293170.3955554226,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AB46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AD46","v":429317.03955554235},858634.07911108469,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AG46","v":429317.03955554235},429317.03955554235,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AJ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AL46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AN46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AP46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AR46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AT46","v":429317.03955554235},2575902.237333254,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AW46","v":429317.03955554235},429317.03955554235,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*AZ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BB46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BD46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BF46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BH46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BJ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BL46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BN46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BP46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BR46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BT46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BV46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BX46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*BZ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CB46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CD46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CF46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CH46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CJ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CL46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CN46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CP46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CR46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CT46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CV46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CX46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*CZ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DB46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DD46","v":429317.03955554235},12450194.147110725,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DG46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DI46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DK46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DM46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DO46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DQ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DS46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DU46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DW46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*DY46","v":429317.03955554235},4293170.3955554226,{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EB46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*ED46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EF46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EH46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EJ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EL46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EN46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EP46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*ER46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*ET46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EV46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EX46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*EZ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FB46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FD46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FF46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FH46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FJ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FL46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FN46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FP46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FR46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FT46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FV46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FX46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*FZ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GB46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GD46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GF46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GH46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GJ46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GL46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GN46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GP46","v":429317.03955554235},{"$f":"'[1]Hypo Cables'!$V$2*1000/300+2","v":10.333333333333334},{"$f":"$F$46*GR46","v":429317.03955554235},15026096.384443978]
[null,null,null,"Accessoires de raccordement et divers",{"$f":"VLOOKUP(D47,[2]HYPOTHESES!$H$58:$Q$71,3,FALSE)","v":"ens."},{"$f":"VLOOKUP(D47,[2]HYPOTHESES!$H$58:$Q$71,10,FALSE)","v":281719.87879634375},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*G47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*I47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*K47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*M47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*O47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*Q47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*S47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*U47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*W47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*Y47","v":563439.7575926875},5634397.5759268748,{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AB47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AD47","v":563439.7575926875},1126879.515185375,{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AG47","v":563439.7575926875},563439.7575926875,{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AJ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AL47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AN47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AP47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AR47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AT47","v":563439.7575926875},3380638.5455561248,{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AW47","v":563439.7575926875},563439.7575926875,{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*AZ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BB47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BD47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BF47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BH47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BJ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BL47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BN47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BP47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BR47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BT47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BV47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BX47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*BZ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CB47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CD47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CF47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CH47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CJ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CL47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CN47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CP47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CR47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CT47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CV47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CX47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*CZ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DB47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DD47","v":563439.7575926875},16339752.970187936,{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DG47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DI47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DK47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DM47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DO47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DQ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DS47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DU47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DW47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*DY47","v":563439.7575926875},5634397.5759268748,{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EB47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*ED47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EF47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EH47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EJ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EL47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EN47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EP47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*ER47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*ET47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EV47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EX47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*EZ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FB47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FD47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FF47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FH47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FJ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FL47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FN47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FP47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FR47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FT47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FV47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FX47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*FZ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GB47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GD47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GF47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GH47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GJ47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GL47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GN47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GP47","v":563439.7575926875},{"$f":"'[1]Hypo Cables'!$S$21","v":2},{"$f":"$F$47*GR47","v":563439.7575926875},19720391.515744071]
[null,null,null,{"$f":"\"Sous-total \"&C34","v":"Sous-total Réseau BT\n(2,5 km/village en moyenne)"},null,null,null,{"$f":"SUM(H34:H47)","v":15311043.604082942},null,{"$f":"SUM(J34:J47)","v":14781992.102778185},null,{"$f":"SUM(L34:L47)","v":14164765.35125597},null,{"$f":"SUM(N34:N47)","v":16413234.231801188},null,{"$f":"SUM(P34:P47)","v":17647687.734845623},null,{"$f":"SUM(R34:R47)","v":14385203.476799618},null,{"$f":"SUM(T34:T47)","v":15046517.853430565},null,{"$f":"SUM(V34:V47)","v":15266955.978974214},null,{"$f":"SUM(X34:X47)","v":14385203.476799618},null,{"$f":"SUM(Z34:Z47)","v":14052548.054052586},{"$f":"SUM(AA34:AA47)","v":151455151.86482051},null,{"$f":"SUM(AC34:AC47)","v":15645665.519465685},null,{"$f":"SUM(AE34:AE47)","v":13769943.217913114},{"$f":"SUM(AF34:AF47)","v":29415608.737378798},null,{"$f":"SUM(AH34:AH47)","v":15574237.198447615},{"$f":"SUM(AI34:AI47)","v":15574237.198447615},null,{"$f":"SUM(AK34:AK47)","v":15204725.78478669},null,{"$f":"SUM(AM34:AM47)","v":14656643.693472832},null,{"$f":"SUM(AO34:AO47)","v":16724511.920137707},null,{"$f":"SUM(AQ34:AQ47)","v":15192926.828972427},null,{"$f":"SUM(AS34:AS47)","v":14039734.110124618},null,{"$f":"SUM(AU34:AU47)","v":13728837.073553797},{"$f":"SUM(AV34:AV47)","v":89547379.41104807},null,{"$f":"SUM(AX34:AX47)","v":15263974.498224799},{"$f":"SUM(AY34:AY47)","v":15263974.498224799},null,{"$f":"SUM(BA34:BA47)","v":14174978.466200221},null,{"$f":"SUM(BC34:BC47)","v":15407782.644782947},null,{"$f":"SUM(BE34:BE47)","v":14344097.332440304},null,{"$f":"SUM(BG34:BG47)","v":14500021.602986716},null,{"$f":"SUM(BI34:BI47)","v":15897631.010772401},null,{"$f":"SUM(BK34:BK47)","v":14493107.136965882},null,{"$f":"SUM(BM34:BM47)","v":13545889.275272043},null,{"$f":"SUM(BO34:BO47)","v":13759412.934794858},null,{"$f":"SUM(BQ34:BQ47)","v":14478643.868576204},null,{"$f":"SUM(BS34:BS47)","v":14466464.260996243},null,{"$f":"SUM(BU34:BU47)","v":14710246.613586113},null,{"$f":"SUM(BW34:BW47)","v":14142372.628731756},null,{"$f":"SUM(BY34:BY47)","v":14850438.943046842},null,{"$f":"SUM(CA34:CA47)","v":14727057.026377199},null,{"$f":"SUM(CC34:CC47)","v":13716974.634147836},null,{"$f":"SUM(CE34:CE47)","v":15444004.299348833},null,{"$f":"SUM(CG34:CG47)","v":14728389.182664905},null,{"$f":"SUM(CI34:CI47)","v":14813582.95213295},null,{"$f":"SUM(CK34:CK47)","v":14351646.134809144},null,{"$f":"SUM(CM34:CM47)","v":13954857.508830575},null,{"$f":"SUM(CO34:CO47)","v":14018039.207540104},null,{"$f":"SUM(CQ34:CQ47)","v":14294046.745832745},null,{"$f":"SUM(CS34:CS47)","v":14986634.803644452},null,{"$f":"SUM(CU34:CU47)","v":13207334.37461788},null,{"$f":"SUM(CW34:CW47)","v":16260227.958412491},null,{"$f":"SUM(CY34:CY47)","v":15524567.263605757},null,{"$f":"SUM(DA34:DA47)","v":14232197.203410922},null,{"$f":"SUM(DC34:DC47)","v":14305909.185238704},null,{"$f":"SUM(DE34:DE47)","v":14674088.442611923},{"$f":"SUM(DF34:DF47)","v":422010643.64237893},null,{"$f":"SUM(DH34:DH47)","v":13525145.877209537},null,{"$f":"SUM(DJ34:DJ47)","v":15112681.032889508},null,{"$f":"SUM(DL34:DL47)","v":14327286.919649215},null,{"$f":"SUM(DN34:DN47)","v":13936778.42334348},null,{"$f":"SUM(DP34:DP47)","v":14509219.729817266},null,{"$f":"SUM(DR34:DR47)","v":15237014.454081155},null,{"$f":"SUM(DT34:DT47)","v":13937095.591517482},null,{"$f":"SUM(DV34:DV47)","v":14060794.676361127},null,{"$f":"SUM(DX34:DX47)","v":15326839.028760323},null,{"$f":"SUM(DZ34:DZ47)","v":14807366.306051817},{"$f":"SUM(EA34:EA47)","v":144780222.03968093},null,{"$f":"SUM(EC34:EC47)","v":14907974.848431544},null,{"$f":"SUM(EE34:EE47)","v":15405498.983973233},null,{"$f":"SUM(EG34:EG47)","v":16371810.91926787},null,{"$f":"SUM(EI34:EI47)","v":14696798.33331014},null,{"$f":"SUM(EK34:EK47)","v":15376191.795428181},null,{"$f":"SUM(EM34:EM47)","v":15171231.926387914},null,{"$f":"SUM(EO34:EO47)","v":13524828.709035536},null,{"$f":"SUM(EQ34:EQ47)","v":14925102.429396631},null,{"$f":"SUM(ES34:ES47)","v":15988470.573565274},null,{"$f":"SUM(EU34:EU47)","v":13674536.333500816},null,{"$f":"SUM(EW34:EW47)","v":16466202.815566463},null,{"$f":"SUM(EY34:EY47)","v":16655367.25992935},null,{"$f":"SUM(FA34:FA47)","v":16444507.912981948},null,{"$f":"SUM(FC34:FC47)","v":17234152.179667663},null,{"$f":"SUM(FE34:FE47)","v":15138626.088919446},null,{"$f":"SUM(FG34:FG47)","v":13836423.565546056},null,{"$f":"SUM(FI34:FI47)","v":14739553.802131163},null,{"$f":"SUM(FK34:FK47)","v":15298863.996502979},null,{"$f":"SUM(FM34:FM47)","v":14030535.983294068},null,{"$f":"SUM(FO34:FO47)","v":15579502.340006743},null,{"$f":"SUM(FQ34:FQ47)","v":15025774.455368057},null,{"$f":"SUM(FS34:FS47)","v":15534082.558610307},null,{"$f":"SUM(FU34:FU47)","v":17339708.695432518},null,{"$f":"SUM(FW34:FW47)","v":14418760.818790091},null,{"$f":"SUM(FY34:FY47)","v":14291763.085023031},null,{"$f":"SUM(GA34:GA47)","v":16296132.444804376},null,{"$f":"SUM(GC34:GC47)","v":14923135.936760923},null,{"$f":"SUM(GE34:GE47)","v":14168381.168353388},null,{"$f":"SUM(GG34:GG47)","v":14859637.069877392},null,{"$f":"SUM(GI34:GI47)","v":14705996.46014069},null,{"$f":"SUM(GK34:GK47)","v":13759412.934794858},null,{"$f":"SUM(GM34:GM47)","v":15283385.7399996},null,{"$f":"SUM(GO34:GO47)","v":14390468.618358744},null,{"$f":"SUM(GQ34:GQ47)","v":14277616.984807357},null,{"$f":"SUM(GS34:GS47)","v":15557109.617482528},{"$f":"SUM(GT34:GT47)","v":530297547.38544697}]
[null,null,"Branchements BT","Pince d'ancrage","u",{"$f":"VLOOKUP(D49,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":500},{"$f":"G62+1","v":110},{"$f":"$F$49*G49","v":55000},{"$f":"I62+1","v":34},{"$f":"$F$49*I49","v":17000},{"$f":"K62+1","v":53},{"$f":"$F$49*K49","v":26500},{"$f":"M62+1","v":70},{"$f":"$F$49*M49","v":35000},{"$f":"O62+1","v":20},{"$f":"$F$49*O49","v":10000},{"$f":"Q62+1","v":87},{"$f":"$F$49*Q49","v":43500},{"$f":"S62+1","v":110},{"$f":"$F$49*S49","v":55000},{"$f":"U62+1","v":88},{"$f":"$F$49*U49","v":44000},{"$f":"W62+1","v":78},{"$f":"$F$49*W49","v":39000},{"$f":"Y62+1","v":48},{"$f":"$F$49*Y49","v":24000},349000,{"$f":"AB62+1","v":72},{"$f":"$F$49*AB49","v":36000},{"$f":"AD62+1","v":85},{"$f":"$F$49*AD49","v":42500},78500,{"$f":"AG62+1","v":34},{"$f":"$F$49*AG49","v":17000},17000,{"$f":"AJ62+1","v":51},{"$f":"$F$49*AJ49","v":25500},{"$f":"AL62+1","v":34},{"$f":"$F$49*AL49","v":17000},{"$f":"AN62+1","v":48},{"$f":"$F$49*AN49","v":24000},{"$f":"AP62+1","v":101},{"$f":"$F$49*AP49","v":50500},{"$f":"AR62+1","v":51},{"$f":"$F$49*AR49","v":25500},{"$f":"AT62+1","v":49},{"$f":"$F$49*AT49","v":24500},167000,{"$f":"AW62+1","v":53},{"$f":"$F$49*AW49","v":26500},26500,{"$f":"AZ62+1","v":59},{"$f":"$F$49*AZ49","v":29500},{"$f":"BB62+1","v":87},{"$f":"$F$49*BB49","v":43500},{"$f":"BD62+1","v":117},{"$f":"$F$49*BD49","v":58500},{"$f":"BF62+1","v":66},{"$f":"$F$49*BF49","v":33000},{"$f":"BH62+1","v":41},{"$f":"$F$49*BH49","v":20500},{"$f":"BJ62+1","v":49},{"$f":"$F$49*BJ49","v":24500},{"$f":"BL62+1","v":32},{"$f":"$F$49*BL49","v":16000},{"$f":"BN62+1","v":55},{"$f":"$F$49*BN49","v":27500},{"$f":"BP62+1","v":44},{"$f":"$F$49*BP49","v":22000},{"$f":"BR62+1","v":64},{"$f":"$F$49*BR49","v":32000},{"$f":"BT62+1","v":36},{"$f":"$F$49*BT49","v":18000},{"$f":"BV62+1","v":25},{"$f":"$F$49*BV49","v":12500},{"$f":"BX62+1","v":65},{"$f":"$F$49*BX49","v":32500},{"$f":"BZ62+1","v":87},{"$f":"$F$49*BZ49","v":43500},{"$f":"CB62+1","v":41},{"$f":"$F$49*CB49","v":20500},{"$f":"CD62+1","v":66},{"$f":"$F$49*CD49","v":33000},{"$f":"CF62+1","v":45},{"$f":"$F$49*CF49","v":22500},{"$f":"CH62+1","v":40},{"$f":"$F$49*CH49","v":20000},{"$f":"CJ62+1","v":27},{"$f":"$F$49*CJ49","v":13500},{"$f":"CL62+1","v":53},{"$f":"$F$49*CL49","v":26500},{"$f":"CN62+1","v":37},{"$f":"$F$49*CN49","v":18500},{"$f":"CP62+1","v":50},{"$f":"$F$49*CP49","v":25000},{"$f":"CR62+1","v":49},{"$f":"$F$49*CR49","v":24500},{"$f":"CT62+1","v":105},{"$f":"$F$49*CT49","v":52500},{"$f":"CV62+1","v":59},{"$f":"$F$49*CV49","v":29500},{"$f":"CX62+1","v":44},{"$f":"$F$49*CX49","v":22000},{"$f":"CZ62+1","v":58},{"$f":"$F$49*CZ49","v":29000},{"$f":"DB62+1","v":49},{"$f":"$F$49*DB49","v":24500},{"$f":"DD62+1","v":48},{"$f":"$F$49*DD49","v":24000},799000,{"$f":"DG62+1","v":51},{"$f":"$F$49*DG49","v":25500},{"$f":"DI62+1","v":48},{"$f":"$F$49*DI49","v":24000},{"$f":"DK62+1","v":99},{"$f":"$F$49*DK49","v":49500},{"$f":"DM62+1","v":62},{"$f":"$F$49*DM49","v":31000},{"$f":"DO62+1","v":53},{"$f":"$F$49*DO49","v":26500},{"$f":"DQ62+1","v":46},{"$f":"$F$49*DQ49","v":23000},{"$f":"DS62+1","v":91},{"$f":"$F$49*DS49","v":45500},{"$f":"DU62+1","v":72},{"$f":"$F$49*DU49","v":36000},{"$f":"DW62+1","v":61},{"$f":"$F$49*DW49","v":30500},{"$f":"DY62+1","v":33},{"$f":"$F$49*DY49","v":16500},308000,{"$f":"EB62+1","v":68},{"$f":"$F$49*EB49","v":34000},{"$f":"ED62+1","v":48},{"$f":"$F$49*ED49","v":24000},{"$f":"EF62+1","v":65},{"$f":"$F$49*EF49","v":32500},{"$f":"EH62+1","v":67},{"$f":"$F$49*EH49","v":33500},{"$f":"EJ62+1","v":53},{"$f":"$F$49*EJ49","v":26500},{"$f":"EL62+1","v":29},{"$f":"$F$49*EL49","v":14500},{"$f":"EN62+1","v":86},{"$f":"$F$49*EN49","v":43000},{"$f":"EP62+1","v":61},{"$f":"$F$49*EP49","v":30500},{"$f":"ER62+1","v":65},{"$f":"$F$49*ER49","v":32500},{"$f":"ET62+1","v":58},{"$f":"$F$49*ET49","v":29000},{"$f":"EV62+1","v":80},{"$f":"$F$49*EV49","v":40000},{"$f":"EX62+1","v":64},{"$f":"$F$49*EX49","v":32000},{"$f":"EZ62+1","v":51},{"$f":"$F$49*EZ49","v":25500},{"$f":"FB62+1","v":45},{"$f":"$F$49*FB49","v":22500},{"$f":"FD62+1","v":31},{"$f":"$F$49*FD49","v":15500},{"$f":"FF62+1","v":49},{"$f":"$F$49*FF49","v":24500},{"$f":"FH62+1","v":31},{"$f":"$F$49*FH49","v":15500},{"$f":"FJ62+1","v":68},{"$f":"$F$49*FJ49","v":34000},{"$f":"FL62+1","v":76},{"$f":"$F$49*FL49","v":38000},{"$f":"FN62+1","v":58},{"$f":"$F$49*FN49","v":29000},{"$f":"FP62+1","v":75},{"$f":"$F$49*FP49","v":37500},{"$f":"FR62+1","v":36},{"$f":"$F$49*FR49","v":18000},{"$f":"FT62+1","v":49},{"$f":"$F$49*FT49","v":24500},{"$f":"FV62+1","v":58},{"$f":"$F$49*FV49","v":29000},{"$f":"FX62+1","v":48},{"$f":"$F$49*FX49","v":24000},{"$f":"FZ62+1","v":73},{"$f":"$F$49*FZ49","v":36500},{"$f":"GB62+1","v":73},{"$f":"$F$49*GB49","v":36500},{"$f":"GD62+1","v":79},{"$f":"$F$49*GD49","v":39500},{"$f":"GF62+1","v":129},{"$f":"$F$49*GF49","v":64500},{"$f":"GH62+1","v":53},{"$f":"$F$49*GH49","v":26500},{"$f":"GJ62+1","v":63},{"$f":"$F$49*GJ49","v":31500},{"$f":"GL62+1","v":62},{"$f":"$F$49*GL49","v":31000},{"$f":"GN62+1","v":61},{"$f":"$F$49*GN49","v":30500},{"$f":"GP62+1","v":50},{"$f":"$F$49*GP49","v":25000},{"$f":"GR62+1","v":52},{"$f":"$F$49*GR49","v":26000},1057000]
[null,null,null,"Connecteurs de branchement pour monophasé","u",{"$f":"VLOOKUP(D50,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":1400},{"$f":"G62*'[1]Hypo Cables'!$X$30","v":218},{"$f":"$F$50*G50","v":305200},{"$f":"I62*'[1]Hypo Cables'!$X$30","v":66},{"$f":"$F$50*I50","v":92400},{"$f":"K62*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$F$50*K50","v":145600},{"$f":"M62*'[1]Hypo Cables'!$X$30","v":138},{"$f":"$F$50*M50","v":193200},{"$f":"O62*'[1]Hypo Cables'!$X$30","v":38},{"$f":"$F$50*O50","v":53200},{"$f":"Q62*'[1]Hypo Cables'!$X$30","v":172},{"$f":"$F$50*Q50","v":240800},{"$f":"S62*'[1]Hypo Cables'!$X$30","v":218},{"$f":"$F$50*S50","v":305200},{"$f":"U62*'[1]Hypo Cables'!$X$30","v":174},{"$f":"$F$50*U50","v":243600},{"$f":"W62*'[1]Hypo Cables'!$X$30","v":154},{"$f":"$F$50*W50","v":215600},{"$f":"Y62*'[1]Hypo Cables'!$X$30","v":94},{"$f":"$F$50*Y50","v":131600},1926400,{"$f":"AB62*'[1]Hypo Cables'!$X$30","v":142},{"$f":"$F$50*AB50","v":198800},{"$f":"AD62*'[1]Hypo Cables'!$X$30","v":168},{"$f":"$F$50*AD50","v":235200},434000,{"$f":"AG62*'[1]Hypo Cables'!$X$30","v":66},{"$f":"$F$50*AG50","v":92400},92400,{"$f":"AJ62*'[1]Hypo Cables'!$X$30","v":100},{"$f":"$F$50*AJ50","v":140000},{"$f":"AL62*'[1]Hypo Cables'!$X$30","v":66},{"$f":"$F$50*AL50","v":92400},{"$f":"AN62*'[1]Hypo Cables'!$X$30","v":94},{"$f":"$F$50*AN50","v":131600},{"$f":"AP62*'[1]Hypo Cables'!$X$30","v":200},{"$f":"$F$50*AP50","v":280000},{"$f":"AR62*'[1]Hypo Cables'!$X$30","v":100},{"$f":"$F$50*AR50","v":140000},{"$f":"AT62*'[1]Hypo Cables'!$X$30","v":96},{"$f":"$F$50*AT50","v":134400},918400,{"$f":"AW62*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$F$50*AW50","v":145600},145600,{"$f":"AZ62*'[1]Hypo Cables'!$X$30","v":116},{"$f":"$F$50*AZ50","v":162400},{"$f":"BB62*'[1]Hypo Cables'!$X$30","v":172},{"$f":"$F$50*BB50","v":240800},{"$f":"BD62*'[1]Hypo Cables'!$X$30","v":232},{"$f":"$F$50*BD50","v":324800},{"$f":"BF62*'[1]Hypo Cables'!$X$30","v":130},{"$f":"$F$50*BF50","v":182000},{"$f":"BH62*'[1]Hypo Cables'!$X$30","v":80},{"$f":"$F$50*BH50","v":112000},{"$f":"BJ62*'[1]Hypo Cables'!$X$30","v":96},{"$f":"$F$50*BJ50","v":134400},{"$f":"BL62*'[1]Hypo Cables'!$X$30","v":62},{"$f":"$F$50*BL50","v":86800},{"$f":"BN62*'[1]Hypo Cables'!$X$30","v":108},{"$f":"$F$50*BN50","v":151200},{"$f":"BP62*'[1]Hypo Cables'!$X$30","v":86},{"$f":"$F$50*BP50","v":120400},{"$f":"BR62*'[1]Hypo Cables'!$X$30","v":126},{"$f":"$F$50*BR50","v":176400},{"$f":"BT62*'[1]Hypo Cables'!$X$30","v":70},{"$f":"$F$50*BT50","v":98000},{"$f":"BV62*'[1]Hypo Cables'!$X$30","v":48},{"$f":"$F$50*BV50","v":67200},{"$f":"BX62*'[1]Hypo Cables'!$X$30","v":128},{"$f":"$F$50*BX50","v":179200},{"$f":"BZ62*'[1]Hypo Cables'!$X$30","v":172},{"$f":"$F$50*BZ50","v":240800},{"$f":"CB62*'[1]Hypo Cables'!$X$30","v":80},{"$f":"$F$50*CB50","v":112000},{"$f":"CD62*'[1]Hypo Cables'!$X$30","v":130},{"$f":"$F$50*CD50","v":182000},{"$f":"CF62*'[1]Hypo Cables'!$X$30","v":88},{"$f":"$F$50*CF50","v":123200},{"$f":"CH62*'[1]Hypo Cables'!$X$30","v":78},{"$f":"$F$50*CH50","v":109200},{"$f":"CJ62*'[1]Hypo Cables'!$X$30","v":52},{"$f":"$F$50*CJ50","v":72800},{"$f":"CL62*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$F$50*CL50","v":145600},{"$f":"CN62*'[1]Hypo Cables'!$X$30","v":72},{"$f":"$F$50*CN50","v":100800},{"$f":"CP62*'[1]Hypo Cables'!$X$30","v":98},{"$f":"$F$50*CP50","v":137200},{"$f":"CR62*'[1]Hypo Cables'!$X$30","v":96},{"$f":"$F$50*CR50","v":134400},{"$f":"CT62*'[1]Hypo Cables'!$X$30","v":208},{"$f":"$F$50*CT50","v":291200},{"$f":"CV62*'[1]Hypo Cables'!$X$30","v":116},{"$f":"$F$50*CV50","v":162400},{"$f":"CX62*'[1]Hypo Cables'!$X$30","v":86},{"$f":"$F$50*CX50","v":120400},{"$f":"CZ62*'[1]Hypo Cables'!$X$30","v":114},{"$f":"$F$50*CZ50","v":159600},{"$f":"DB62*'[1]Hypo Cables'!$X$30","v":96},{"$f":"$F$50*DB50","v":134400},{"$f":"DD62*'[1]Hypo Cables'!$X$30","v":94},{"$f":"$F$50*DD50","v":131600},4393200,{"$f":"DG62*'[1]Hypo Cables'!$X$30","v":100},{"$f":"$F$50*DG50","v":140000},{"$f":"DI62*'[1]Hypo Cables'!$X$30","v":94},{"$f":"$F$50*DI50","v":131600},{"$f":"DK62*'[1]Hypo Cables'!$X$30","v":196},{"$f":"$F$50*DK50","v":274400},{"$f":"DM62*'[1]Hypo Cables'!$X$30","v":122},{"$f":"$F$50*DM50","v":170800},{"$f":"DO62*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$F$50*DO50","v":145600},{"$f":"DQ62*'[1]Hypo Cables'!$X$30","v":90},{"$f":"$F$50*DQ50","v":126000},{"$f":"DS62*'[1]Hypo Cables'!$X$30","v":180},{"$f":"$F$50*DS50","v":252000},{"$f":"DU62*'[1]Hypo Cables'!$X$30","v":142},{"$f":"$F$50*DU50","v":198800},{"$f":"DW62*'[1]Hypo Cables'!$X$30","v":120},{"$f":"$F$50*DW50","v":168000},{"$f":"DY62*'[1]Hypo Cables'!$X$30","v":64},{"$f":"$F$50*DY50","v":89600},1696800,{"$f":"EB62*'[1]Hypo Cables'!$X$30","v":134},{"$f":"$F$50*EB50","v":187600},{"$f":"ED62*'[1]Hypo Cables'!$X$30","v":94},{"$f":"$F$50*ED50","v":131600},{"$f":"EF62*'[1]Hypo Cables'!$X$30","v":128},{"$f":"$F$50*EF50","v":179200},{"$f":"EH62*'[1]Hypo Cables'!$X$30","v":132},{"$f":"$F$50*EH50","v":184800},{"$f":"EJ62*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$F$50*EJ50","v":145600},{"$f":"EL62*'[1]Hypo Cables'!$X$30","v":56},{"$f":"$F$50*EL50","v":78400},{"$f":"EN62*'[1]Hypo Cables'!$X$30","v":170},{"$f":"$F$50*EN50","v":238000},{"$f":"EP62*'[1]Hypo Cables'!$X$30","v":120},{"$f":"$F$50*EP50","v":168000},{"$f":"ER62*'[1]Hypo Cables'!$X$30","v":128},{"$f":"$F$50*ER50","v":179200},{"$f":"ET62*'[1]Hypo Cables'!$X$30","v":114},{"$f":"$F$50*ET50","v":159600},{"$f":"EV62*'[1]Hypo Cables'!$X$30","v":158},{"$f":"$F$50*EV50","v":221200},{"$f":"EX62*'[1]Hypo Cables'!$X$30","v":126},{"$f":"$F$50*EX50","v":176400},{"$f":"EZ62*'[1]Hypo Cables'!$X$30","v":100},{"$f":"$F$50*EZ50","v":140000},{"$f":"FB62*'[1]Hypo Cables'!$X$30","v":88},{"$f":"$F$50*FB50","v":123200},{"$f":"FD62*'[1]Hypo Cables'!$X$30","v":60},{"$f":"$F$50*FD50","v":84000},{"$f":"FF62*'[1]Hypo Cables'!$X$30","v":96},{"$f":"$F$50*FF50","v":134400},{"$f":"FH62*'[1]Hypo Cables'!$X$30","v":60},{"$f":"$F$50*FH50","v":84000},{"$f":"FJ62*'[1]Hypo Cables'!$X$30","v":134},{"$f":"$F$50*FJ50","v":187600},{"$f":"FL62*'[1]Hypo Cables'!$X$30","v":150},{"$f":"$F$50*FL50","v":210000},{"$f":"FN62*'[1]Hypo Cables'!$X$30","v":114},{"$f":"$F$50*FN50","v":159600},{"$f":"FP62*'[1]Hypo Cables'!$X$30","v":148},{"$f":"$F$50*FP50","v":207200},{"$f":"FR62*'[1]Hypo Cables'!$X$30","v":70},{"$f":"$F$50*FR50","v":98000},{"$f":"FT62*'[1]Hypo Cables'!$X$30","v":96},{"$f":"$F$50*FT50","v":134400},{"$f":"FV62*'[1]Hypo Cables'!$X$30","v":114},{"$f":"$F$50*FV50","v":159600},{"$f":"FX62*'[1]Hypo Cables'!$X$30","v":94},{"$f":"$F$50*FX50","v":131600},{"$f":"FZ62*'[1]Hypo Cables'!$X$30","v":144},{"$f":"$F$50*FZ50","v":201600},{"$f":"GB62*'[1]Hypo Cables'!$X$30","v":144},{"$f":"$F$50*GB50","v":201600},{"$f":"GD62*'[1]Hypo Cables'!$X$30","v":156},{"$f":"$F$50*GD50","v":218400},{"$f":"GF62*'[1]Hypo Cables'!$X$30","v":256},{"$f":"$F$50*GF50","v":358400},{"$f":"GH62*'[1]Hypo Cables'!$X$30","v":104},{"$f":"$F$50*GH50","v":145600},{"$f":"GJ62*'[1]Hypo Cables'!$X$30","v":124},{"$f":"$F$50*GJ50","v":173600},{"$f":"GL62*'[1]Hypo Cables'!$X$30","v":122},{"$f":"$F$50*GL50","v":170800},{"$f":"GN62*'[1]Hypo Cables'!$X$30","v":120},{"$f":"$F$50*GN50","v":168000},{"$f":"GP62*'[1]Hypo Cables'!$X$30","v":98},{"$f":"$F$50*GP50","v":137200},{"$f":"GR62*'[1]Hypo Cables'!$X$30","v":102},{"$f":"$F$50*GR50","v":142800},5821200]
[null,null,null,"Connecteurs de branchement pour triphasé","u",{"$f":"VLOOKUP(D51,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":2028},{"$f":"G63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*G51","v":0},{"$f":"I63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*I51","v":0},{"$f":"K63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*K51","v":0},{"$f":"M63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*M51","v":0},{"$f":"O63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*O51","v":0},{"$f":"Q63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*Q51","v":0},{"$f":"S63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*S51","v":0},{"$f":"U63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*U51","v":0},{"$f":"W63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*W51","v":0},{"$f":"Y63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*Y51","v":0},0,{"$f":"AB63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*AB51","v":0},{"$f":"AD63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*AD51","v":0},0,{"$f":"AG63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*AG51","v":0},0,{"$f":"AJ63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*AJ51","v":0},{"$f":"AL63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*AL51","v":0},{"$f":"AN63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*AN51","v":0},{"$f":"AP63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*AP51","v":0},{"$f":"AR63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*AR51","v":0},{"$f":"AT63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*AT51","v":0},0,{"$f":"AW63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*AW51","v":0},0,{"$f":"AZ63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*AZ51","v":0},{"$f":"BB63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*BB51","v":0},{"$f":"BD63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*BD51","v":0},{"$f":"BF63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*BF51","v":0},{"$f":"BH63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*BH51","v":0},{"$f":"BJ63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*BJ51","v":0},{"$f":"BL63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*BL51","v":0},{"$f":"BN63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*BN51","v":0},{"$f":"BP63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*BP51","v":0},{"$f":"BR63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*BR51","v":0},{"$f":"BT63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*BT51","v":0},{"$f":"BV63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*BV51","v":0},{"$f":"BX63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*BX51","v":0},{"$f":"BZ63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*BZ51","v":0},{"$f":"CB63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*CB51","v":0},{"$f":"CD63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*CD51","v":0},{"$f":"CF63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*CF51","v":0},{"$f":"CH63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*CH51","v":0},{"$f":"CJ63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*CJ51","v":0},{"$f":"CL63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*CL51","v":0},{"$f":"CN63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*CN51","v":0},{"$f":"CP63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*CP51","v":0},{"$f":"CR63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*CR51","v":0},{"$f":"CT63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*CT51","v":0},{"$f":"CV63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*CV51","v":0},{"$f":"CX63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*CX51","v":0},{"$f":"CZ63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*CZ51","v":0},{"$f":"DB63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*DB51","v":0},{"$f":"DD63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*DD51","v":0},0,{"$f":"DG63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*DG51","v":0},{"$f":"DI63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*DI51","v":0},{"$f":"DK63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*DK51","v":0},{"$f":"DM63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*DM51","v":0},{"$f":"DO63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*DO51","v":0},{"$f":"DQ63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*DQ51","v":0},{"$f":"DS63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*DS51","v":0},{"$f":"DU63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*DU51","v":0},{"$f":"DW63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*DW51","v":0},{"$f":"DY63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*DY51","v":0},0,{"$f":"EB63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*EB51","v":0},{"$f":"ED63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*ED51","v":0},{"$f":"EF63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*EF51","v":0},{"$f":"EH63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*EH51","v":0},{"$f":"EJ63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*EJ51","v":0},{"$f":"EL63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*EL51","v":0},{"$f":"EN63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*EN51","v":0},{"$f":"EP63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*EP51","v":0},{"$f":"ER63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*ER51","v":0},{"$f":"ET63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*ET51","v":0},{"$f":"EV63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*EV51","v":0},{"$f":"EX63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*EX51","v":0},{"$f":"EZ63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*EZ51","v":0},{"$f":"FB63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*FB51","v":0},{"$f":"FD63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*FD51","v":0},{"$f":"FF63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*FF51","v":0},{"$f":"FH63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*FH51","v":0},{"$f":"FJ63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*FJ51","v":0},{"$f":"FL63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*FL51","v":0},{"$f":"FN63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*FN51","v":0},{"$f":"FP63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*FP51","v":0},{"$f":"FR63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*FR51","v":0},{"$f":"FT63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*FT51","v":0},{"$f":"FV63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*FV51","v":0},{"$f":"FX63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*FX51","v":0},{"$f":"FZ63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*FZ51","v":0},{"$f":"GB63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*GB51","v":0},{"$f":"GD63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*GD51","v":0},{"$f":"GF63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*GF51","v":0},{"$f":"GH63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*GH51","v":0},{"$f":"GJ63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*GJ51","v":0},{"$f":"GL63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*GL51","v":0},{"$f":"GN63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*GN51","v":0},{"$f":"GP63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*GP51","v":0},{"$f":"GR63*'[1]Hypo Cables'!$X$31","v":0},{"$f":"$F$51*GR51","v":0},0]
[null,null,null,"Cable de Branchement PA 2x16 mm² (monophasé)","mL",{"$f":"VLOOKUP(D52,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":400},{"$f":"G62*'[1]Hypo Cables'!$X$32","v":3815},{"$f":"$F$52*G52","v":1526000},{"$f":"I62*'[1]Hypo Cables'!$X$32","v":1155},{"$f":"$F$52*I52","v":462000},{"$f":"K62*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$F$52*K52","v":728000},{"$f":"M62*'[1]Hypo Cables'!$X$32","v":2415},{"$f":"$F$52*M52","v":966000},{"$f":"O62*'[1]Hypo Cables'!$X$32","v":665},{"$f":"$F$52*O52","v":266000},{"$f":"Q62*'[1]Hypo Cables'!$X$32","v":3010},{"$f":"$F$52*Q52","v":1204000},{"$f":"S62*'[1]Hypo Cables'!$X$32","v":3815},{"$f":"$F$52*S52","v":1526000},{"$f":"U62*'[1]Hypo Cables'!$X$32","v":3045},{"$f":"$F$52*U52","v":1218000},{"$f":"W62*'[1]Hypo Cables'!$X$32","v":2695},{"$f":"$F$52*W52","v":1078000},{"$f":"Y62*'[1]Hypo Cables'!$X$32","v":1645},{"$f":"$F$52*Y52","v":658000},9632000,{"$f":"AB62*'[1]Hypo Cables'!$X$32","v":2485},{"$f":"$F$52*AB52","v":994000},{"$f":"AD62*'[1]Hypo Cables'!$X$32","v":2940},{"$f":"$F$52*AD52","v":1176000},2170000,{"$f":"AG62*'[1]Hypo Cables'!$X$32","v":1155},{"$f":"$F$52*AG52","v":462000},462000,{"$f":"AJ62*'[1]Hypo Cables'!$X$32","v":1750},{"$f":"$F$52*AJ52","v":700000},{"$f":"AL62*'[1]Hypo Cables'!$X$32","v":1155},{"$f":"$F$52*AL52","v":462000},{"$f":"AN62*'[1]Hypo Cables'!$X$32","v":1645},{"$f":"$F$52*AN52","v":658000},{"$f":"AP62*'[1]Hypo Cables'!$X$32","v":3500},{"$f":"$F$52*AP52","v":1400000},{"$f":"AR62*'[1]Hypo Cables'!$X$32","v":1750},{"$f":"$F$52*AR52","v":700000},{"$f":"AT62*'[1]Hypo Cables'!$X$32","v":1680},{"$f":"$F$52*AT52","v":672000},4592000,{"$f":"AW62*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$F$52*AW52","v":728000},728000,{"$f":"AZ62*'[1]Hypo Cables'!$X$32","v":2030},{"$f":"$F$52*AZ52","v":812000},{"$f":"BB62*'[1]Hypo Cables'!$X$32","v":3010},{"$f":"$F$52*BB52","v":1204000},{"$f":"BD62*'[1]Hypo Cables'!$X$32","v":4060},{"$f":"$F$52*BD52","v":1624000},{"$f":"BF62*'[1]Hypo Cables'!$X$32","v":2275},{"$f":"$F$52*BF52","v":910000},{"$f":"BH62*'[1]Hypo Cables'!$X$32","v":1400},{"$f":"$F$52*BH52","v":560000},{"$f":"BJ62*'[1]Hypo Cables'!$X$32","v":1680},{"$f":"$F$52*BJ52","v":672000},{"$f":"BL62*'[1]Hypo Cables'!$X$32","v":1085},{"$f":"$F$52*BL52","v":434000},{"$f":"BN62*'[1]Hypo Cables'!$X$32","v":1890},{"$f":"$F$52*BN52","v":756000},{"$f":"BP62*'[1]Hypo Cables'!$X$32","v":1505},{"$f":"$F$52*BP52","v":602000},{"$f":"BR62*'[1]Hypo Cables'!$X$32","v":2205},{"$f":"$F$52*BR52","v":882000},{"$f":"BT62*'[1]Hypo Cables'!$X$32","v":1225},{"$f":"$F$52*BT52","v":490000},{"$f":"BV62*'[1]Hypo Cables'!$X$32","v":840},{"$f":"$F$52*BV52","v":336000},{"$f":"BX62*'[1]Hypo Cables'!$X$32","v":2240},{"$f":"$F$52*BX52","v":896000},{"$f":"BZ62*'[1]Hypo Cables'!$X$32","v":3010},{"$f":"$F$52*BZ52","v":1204000},{"$f":"CB62*'[1]Hypo Cables'!$X$32","v":1400},{"$f":"$F$52*CB52","v":560000},{"$f":"CD62*'[1]Hypo Cables'!$X$32","v":2275},{"$f":"$F$52*CD52","v":910000},{"$f":"CF62*'[1]Hypo Cables'!$X$32","v":1540},{"$f":"$F$52*CF52","v":616000},{"$f":"CH62*'[1]Hypo Cables'!$X$32","v":1365},{"$f":"$F$52*CH52","v":546000},{"$f":"CJ62*'[1]Hypo Cables'!$X$32","v":910},{"$f":"$F$52*CJ52","v":364000},{"$f":"CL62*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$F$52*CL52","v":728000},{"$f":"CN62*'[1]Hypo Cables'!$X$32","v":1260},{"$f":"$F$52*CN52","v":504000},{"$f":"CP62*'[1]Hypo Cables'!$X$32","v":1715},{"$f":"$F$52*CP52","v":686000},{"$f":"CR62*'[1]Hypo Cables'!$X$32","v":1680},{"$f":"$F$52*CR52","v":672000},{"$f":"CT62*'[1]Hypo Cables'!$X$32","v":3640},{"$f":"$F$52*CT52","v":1456000},{"$f":"CV62*'[1]Hypo Cables'!$X$32","v":2030},{"$f":"$F$52*CV52","v":812000},{"$f":"CX62*'[1]Hypo Cables'!$X$32","v":1505},{"$f":"$F$52*CX52","v":602000},{"$f":"CZ62*'[1]Hypo Cables'!$X$32","v":1995},{"$f":"$F$52*CZ52","v":798000},{"$f":"DB62*'[1]Hypo Cables'!$X$32","v":1680},{"$f":"$F$52*DB52","v":672000},{"$f":"DD62*'[1]Hypo Cables'!$X$32","v":1645},{"$f":"$F$52*DD52","v":658000},21966000,{"$f":"DG62*'[1]Hypo Cables'!$X$32","v":1750},{"$f":"$F$52*DG52","v":700000},{"$f":"DI62*'[1]Hypo Cables'!$X$32","v":1645},{"$f":"$F$52*DI52","v":658000},{"$f":"DK62*'[1]Hypo Cables'!$X$32","v":3430},{"$f":"$F$52*DK52","v":1372000},{"$f":"DM62*'[1]Hypo Cables'!$X$32","v":2135},{"$f":"$F$52*DM52","v":854000},{"$f":"DO62*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$F$52*DO52","v":728000},{"$f":"DQ62*'[1]Hypo Cables'!$X$32","v":1575},{"$f":"$F$52*DQ52","v":630000},{"$f":"DS62*'[1]Hypo Cables'!$X$32","v":3150},{"$f":"$F$52*DS52","v":1260000},{"$f":"DU62*'[1]Hypo Cables'!$X$32","v":2485},{"$f":"$F$52*DU52","v":994000},{"$f":"DW62*'[1]Hypo Cables'!$X$32","v":2100},{"$f":"$F$52*DW52","v":840000},{"$f":"DY62*'[1]Hypo Cables'!$X$32","v":1120},{"$f":"$F$52*DY52","v":448000},8484000,{"$f":"EB62*'[1]Hypo Cables'!$X$32","v":2345},{"$f":"$F$52*EB52","v":938000},{"$f":"ED62*'[1]Hypo Cables'!$X$32","v":1645},{"$f":"$F$52*ED52","v":658000},{"$f":"EF62*'[1]Hypo Cables'!$X$32","v":2240},{"$f":"$F$52*EF52","v":896000},{"$f":"EH62*'[1]Hypo Cables'!$X$32","v":2310},{"$f":"$F$52*EH52","v":924000},{"$f":"EJ62*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$F$52*EJ52","v":728000},{"$f":"EL62*'[1]Hypo Cables'!$X$32","v":980},{"$f":"$F$52*EL52","v":392000},{"$f":"EN62*'[1]Hypo Cables'!$X$32","v":2975},{"$f":"$F$52*EN52","v":1190000},{"$f":"EP62*'[1]Hypo Cables'!$X$32","v":2100},{"$f":"$F$52*EP52","v":840000},{"$f":"ER62*'[1]Hypo Cables'!$X$32","v":2240},{"$f":"$F$52*ER52","v":896000},{"$f":"ET62*'[1]Hypo Cables'!$X$32","v":1995},{"$f":"$F$52*ET52","v":798000},{"$f":"EV62*'[1]Hypo Cables'!$X$32","v":2765},{"$f":"$F$52*EV52","v":1106000},{"$f":"EX62*'[1]Hypo Cables'!$X$32","v":2205},{"$f":"$F$52*EX52","v":882000},{"$f":"EZ62*'[1]Hypo Cables'!$X$32","v":1750},{"$f":"$F$52*EZ52","v":700000},{"$f":"FB62*'[1]Hypo Cables'!$X$32","v":1540},{"$f":"$F$52*FB52","v":616000},{"$f":"FD62*'[1]Hypo Cables'!$X$32","v":1050},{"$f":"$F$52*FD52","v":420000},{"$f":"FF62*'[1]Hypo Cables'!$X$32","v":1680},{"$f":"$F$52*FF52","v":672000},{"$f":"FH62*'[1]Hypo Cables'!$X$32","v":1050},{"$f":"$F$52*FH52","v":420000},{"$f":"FJ62*'[1]Hypo Cables'!$X$32","v":2345},{"$f":"$F$52*FJ52","v":938000},{"$f":"FL62*'[1]Hypo Cables'!$X$32","v":2625},{"$f":"$F$52*FL52","v":1050000},{"$f":"FN62*'[1]Hypo Cables'!$X$32","v":1995},{"$f":"$F$52*FN52","v":798000},{"$f":"FP62*'[1]Hypo Cables'!$X$32","v":2590},{"$f":"$F$52*FP52","v":1036000},{"$f":"FR62*'[1]Hypo Cables'!$X$32","v":1225},{"$f":"$F$52*FR52","v":490000},{"$f":"FT62*'[1]Hypo Cables'!$X$32","v":1680},{"$f":"$F$52*FT52","v":672000},{"$f":"FV62*'[1]Hypo Cables'!$X$32","v":1995},{"$f":"$F$52*FV52","v":798000},{"$f":"FX62*'[1]Hypo Cables'!$X$32","v":1645},{"$f":"$F$52*FX52","v":658000},{"$f":"FZ62*'[1]Hypo Cables'!$X$32","v":2520},{"$f":"$F$52*FZ52","v":1008000},{"$f":"GB62*'[1]Hypo Cables'!$X$32","v":2520},{"$f":"$F$52*GB52","v":1008000},{"$f":"GD62*'[1]Hypo Cables'!$X$32","v":2730},{"$f":"$F$52*GD52","v":1092000},{"$f":"GF62*'[1]Hypo Cables'!$X$32","v":4480},{"$f":"$F$52*GF52","v":1792000},{"$f":"GH62*'[1]Hypo Cables'!$X$32","v":1820},{"$f":"$F$52*GH52","v":728000},{"$f":"GJ62*'[1]Hypo Cables'!$X$32","v":2170},{"$f":"$F$52*GJ52","v":868000},{"$f":"GL62*'[1]Hypo Cables'!$X$32","v":2135},{"$f":"$F$52*GL52","v":854000},{"$f":"GN62*'[1]Hypo Cables'!$X$32","v":2100},{"$f":"$F$52*GN52","v":840000},{"$f":"GP62*'[1]Hypo Cables'!$X$32","v":1715},{"$f":"$F$52*GP52","v":686000},{"$f":"GR62*'[1]Hypo Cables'!$X$32","v":1785},{"$f":"$F$52*GR52","v":714000},29106000]
[null,null,null,"Cable de Branchement PA 4x16 mm² (triphasé)","mL",{"$f":"VLOOKUP(D53,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":1984},{"$f":"G63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*G53","v":0},{"$f":"I63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*I53","v":0},{"$f":"K63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*K53","v":0},{"$f":"M63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*M53","v":0},{"$f":"O63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*O53","v":0},{"$f":"Q63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*Q53","v":0},{"$f":"S63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*S53","v":0},{"$f":"U63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*U53","v":0},{"$f":"W63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*W53","v":0},{"$f":"Y63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*Y53","v":0},0,{"$f":"AB63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*AB53","v":0},{"$f":"AD63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*AD53","v":0},0,{"$f":"AG63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*AG53","v":0},0,{"$f":"AJ63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*AJ53","v":0},{"$f":"AL63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*AL53","v":0},{"$f":"AN63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*AN53","v":0},{"$f":"AP63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*AP53","v":0},{"$f":"AR63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*AR53","v":0},{"$f":"AT63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*AT53","v":0},0,{"$f":"AW63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*AW53","v":0},0,{"$f":"AZ63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*AZ53","v":0},{"$f":"BB63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*BB53","v":0},{"$f":"BD63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*BD53","v":0},{"$f":"BF63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*BF53","v":0},{"$f":"BH63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*BH53","v":0},{"$f":"BJ63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*BJ53","v":0},{"$f":"BL63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*BL53","v":0},{"$f":"BN63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*BN53","v":0},{"$f":"BP63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*BP53","v":0},{"$f":"BR63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*BR53","v":0},{"$f":"BT63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*BT53","v":0},{"$f":"BV63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*BV53","v":0},{"$f":"BX63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*BX53","v":0},{"$f":"BZ63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*BZ53","v":0},{"$f":"CB63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*CB53","v":0},{"$f":"CD63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*CD53","v":0},{"$f":"CF63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*CF53","v":0},{"$f":"CH63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*CH53","v":0},{"$f":"CJ63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*CJ53","v":0},{"$f":"CL63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*CL53","v":0},{"$f":"CN63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*CN53","v":0},{"$f":"CP63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*CP53","v":0},{"$f":"CR63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*CR53","v":0},{"$f":"CT63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*CT53","v":0},{"$f":"CV63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*CV53","v":0},{"$f":"CX63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*CX53","v":0},{"$f":"CZ63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*CZ53","v":0},{"$f":"DB63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*DB53","v":0},{"$f":"DD63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*DD53","v":0},0,{"$f":"DG63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*DG53","v":0},{"$f":"DI63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*DI53","v":0},{"$f":"DK63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*DK53","v":0},{"$f":"DM63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*DM53","v":0},{"$f":"DO63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*DO53","v":0},{"$f":"DQ63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*DQ53","v":0},{"$f":"DS63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*DS53","v":0},{"$f":"DU63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*DU53","v":0},{"$f":"DW63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*DW53","v":0},{"$f":"DY63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*DY53","v":0},0,{"$f":"EB63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*EB53","v":0},{"$f":"ED63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*ED53","v":0},{"$f":"EF63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*EF53","v":0},{"$f":"EH63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*EH53","v":0},{"$f":"EJ63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*EJ53","v":0},{"$f":"EL63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*EL53","v":0},{"$f":"EN63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*EN53","v":0},{"$f":"EP63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*EP53","v":0},{"$f":"ER63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*ER53","v":0},{"$f":"ET63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*ET53","v":0},{"$f":"EV63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*EV53","v":0},{"$f":"EX63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*EX53","v":0},{"$f":"EZ63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*EZ53","v":0},{"$f":"FB63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*FB53","v":0},{"$f":"FD63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*FD53","v":0},{"$f":"FF63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*FF53","v":0},{"$f":"FH63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*FH53","v":0},{"$f":"FJ63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*FJ53","v":0},{"$f":"FL63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*FL53","v":0},{"$f":"FN63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*FN53","v":0},{"$f":"FP63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*FP53","v":0},{"$f":"FR63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*FR53","v":0},{"$f":"FT63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*FT53","v":0},{"$f":"FV63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*FV53","v":0},{"$f":"FX63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*FX53","v":0},{"$f":"FZ63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*FZ53","v":0},{"$f":"GB63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*GB53","v":0},{"$f":"GD63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*GD53","v":0},{"$f":"GF63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*GF53","v":0},{"$f":"GH63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*GH53","v":0},{"$f":"GJ63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*GJ53","v":0},{"$f":"GL63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*GL53","v":0},{"$f":"GN63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*GN53","v":0},{"$f":"GP63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*GP53","v":0},{"$f":"GR63*'[1]Hypo Cables'!$X$33","v":0},{"$f":"$F$53*GR53","v":0},0,null,"ERA","NEANT"]
[null,null,null,"Potelet 4 m Acier Galvanisé de 45 X 45","u",{"$f":"VLOOKUP(D54,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":13225},{"$f":"'[1]Hypo Cables'!$X$34*G49","v":110},{"$f":"$F$54*G54","v":1454750},{"$f":"'[1]Hypo Cables'!$X$34*I49","v":34},{"$f":"$F$54*I54","v":449650},{"$f":"'[1]Hypo Cables'!$X$34*K49","v":53},{"$f":"$F$54*K54","v":700925},{"$f":"'[1]Hypo Cables'!$X$34*M49","v":70},{"$f":"$F$54*M54","v":925750},{"$f":"'[1]Hypo Cables'!$X$34*O49","v":20},{"$f":"$F$54*O54","v":264500},{"$f":"'[1]Hypo Cables'!$X$34*Q49","v":87},{"$f":"$F$54*Q54","v":1150575},{"$f":"'[1]Hypo Cables'!$X$34*S49","v":110},{"$f":"$F$54*S54","v":1454750},{"$f":"'[1]Hypo Cables'!$X$34*U49","v":88},{"$f":"$F$54*U54","v":1163800},{"$f":"'[1]Hypo Cables'!$X$34*W49","v":78},{"$f":"$F$54*W54","v":1031550},{"$f":"'[1]Hypo Cables'!$X$34*Y49","v":48},{"$f":"$F$54*Y54","v":634800},9231050,{"$f":"'[1]Hypo Cables'!$X$34*AB49","v":72},{"$f":"$F$54*AB54","v":952200},{"$f":"'[1]Hypo Cables'!$X$34*AD49","v":85},{"$f":"$F$54*AD54","v":1124125},2076325,{"$f":"'[1]Hypo Cables'!$X$34*AG49","v":34},{"$f":"$F$54*AG54","v":449650},449650,{"$f":"'[1]Hypo Cables'!$X$34*AJ49","v":51},{"$f":"$F$54*AJ54","v":674475},{"$f":"'[1]Hypo Cables'!$X$34*AL49","v":34},{"$f":"$F$54*AL54","v":449650},{"$f":"'[1]Hypo Cables'!$X$34*AN49","v":48},{"$f":"$F$54*AN54","v":634800},{"$f":"'[1]Hypo Cables'!$X$34*AP49","v":101},{"$f":"$F$54*AP54","v":1335725},{"$f":"'[1]Hypo Cables'!$X$34*AR49","v":51},{"$f":"$F$54*AR54","v":674475},{"$f":"'[1]Hypo Cables'!$X$34*AT49","v":49},{"$f":"$F$54*AT54","v":648025},4417150,{"$f":"'[1]Hypo Cables'!$X$34*AW49","v":53},{"$f":"$F$54*AW54","v":700925},700925,{"$f":"'[1]Hypo Cables'!$X$34*AZ49","v":59},{"$f":"$F$54*AZ54","v":780275},{"$f":"'[1]Hypo Cables'!$X$34*BB49","v":87},{"$f":"$F$54*BB54","v":1150575},{"$f":"'[1]Hypo Cables'!$X$34*BD49","v":117},{"$f":"$F$54*BD54","v":1547325},{"$f":"'[1]Hypo Cables'!$X$34*BF49","v":66},{"$f":"$F$54*BF54","v":872850},{"$f":"'[1]Hypo Cables'!$X$34*BH49","v":41},{"$f":"$F$54*BH54","v":542225},{"$f":"'[1]Hypo Cables'!$X$34*BJ49","v":49},{"$f":"$F$54*BJ54","v":648025},{"$f":"'[1]Hypo Cables'!$X$34*BL49","v":32},{"$f":"$F$54*BL54","v":423200},{"$f":"'[1]Hypo Cables'!$X$34*BN49","v":55},{"$f":"$F$54*BN54","v":727375},{"$f":"'[1]Hypo Cables'!$X$34*BP49","v":44},{"$f":"$F$54*BP54","v":581900},{"$f":"'[1]Hypo Cables'!$X$34*BR49","v":64},{"$f":"$F$54*BR54","v":846400},{"$f":"'[1]Hypo Cables'!$X$34*BT49","v":36},{"$f":"$F$54*BT54","v":476100},{"$f":"'[1]Hypo Cables'!$X$34*BV49","v":25},{"$f":"$F$54*BV54","v":330625},{"$f":"'[1]Hypo Cables'!$X$34*BX49","v":65},{"$f":"$F$54*BX54","v":859625},{"$f":"'[1]Hypo Cables'!$X$34*BZ49","v":87},{"$f":"$F$54*BZ54","v":1150575},{"$f":"'[1]Hypo Cables'!$X$34*CB49","v":41},{"$f":"$F$54*CB54","v":542225},{"$f":"'[1]Hypo Cables'!$X$34*CD49","v":66},{"$f":"$F$54*CD54","v":872850},{"$f":"'[1]Hypo Cables'!$X$34*CF49","v":45},{"$f":"$F$54*CF54","v":595125},{"$f":"'[1]Hypo Cables'!$X$34*CH49","v":40},{"$f":"$F$54*CH54","v":529000},{"$f":"'[1]Hypo Cables'!$X$34*CJ49","v":27},{"$f":"$F$54*CJ54","v":357075},{"$f":"'[1]Hypo Cables'!$X$34*CL49","v":53},{"$f":"$F$54*CL54","v":700925},{"$f":"'[1]Hypo Cables'!$X$34*CN49","v":37},{"$f":"$F$54*CN54","v":489325},{"$f":"'[1]Hypo Cables'!$X$34*CP49","v":50},{"$f":"$F$54*CP54","v":661250},{"$f":"'[1]Hypo Cables'!$X$34*CR49","v":49},{"$f":"$F$54*CR54","v":648025},{"$f":"'[1]Hypo Cables'!$X$34*CT49","v":105},{"$f":"$F$54*CT54","v":1388625},{"$f":"'[1]Hypo Cables'!$X$34*CV49","v":59},{"$f":"$F$54*CV54","v":780275},{"$f":"'[1]Hypo Cables'!$X$34*CX49","v":44},{"$f":"$F$54*CX54","v":581900},{"$f":"'[1]Hypo Cables'!$X$34*CZ49","v":58},{"$f":"$F$54*CZ54","v":767050},{"$f":"'[1]Hypo Cables'!$X$34*DB49","v":49},{"$f":"$F$54*DB54","v":648025},{"$f":"'[1]Hypo Cables'!$X$34*DD49","v":48},{"$f":"$F$54*DD54","v":634800},21133550,{"$f":"'[1]Hypo Cables'!$X$34*DG49","v":51},{"$f":"$F$54*DG54","v":674475},{"$f":"'[1]Hypo Cables'!$X$34*DI49","v":48},{"$f":"$F$54*DI54","v":634800},{"$f":"'[1]Hypo Cables'!$X$34*DK49","v":99},{"$f":"$F$54*DK54","v":1309275},{"$f":"'[1]Hypo Cables'!$X$34*DM49","v":62},{"$f":"$F$54*DM54","v":819950},{"$f":"'[1]Hypo Cables'!$X$34*DO49","v":53},{"$f":"$F$54*DO54","v":700925},{"$f":"'[1]Hypo Cables'!$X$34*DQ49","v":46},{"$f":"$F$54*DQ54","v":608350},{"$f":"'[1]Hypo Cables'!$X$34*DS49","v":91},{"$f":"$F$54*DS54","v":1203475},{"$f":"'[1]Hypo Cables'!$X$34*DU49","v":72},{"$f":"$F$54*DU54","v":952200},{"$f":"'[1]Hypo Cables'!$X$34*DW49","v":61},{"$f":"$F$54*DW54","v":806725},{"$f":"'[1]Hypo Cables'!$X$34*DY49","v":33},{"$f":"$F$54*DY54","v":436425},8146600,{"$f":"'[1]Hypo Cables'!$X$34*EB49","v":68},{"$f":"$F$54*EB54","v":899300},{"$f":"'[1]Hypo Cables'!$X$34*ED49","v":48},{"$f":"$F$54*ED54","v":634800},{"$f":"'[1]Hypo Cables'!$X$34*EF49","v":65},{"$f":"$F$54*EF54","v":859625},{"$f":"'[1]Hypo Cables'!$X$34*EH49","v":67},{"$f":"$F$54*EH54","v":886075},{"$f":"'[1]Hypo Cables'!$X$34*EJ49","v":53},{"$f":"$F$54*EJ54","v":700925},{"$f":"'[1]Hypo Cables'!$X$34*EL49","v":29},{"$f":"$F$54*EL54","v":383525},{"$f":"'[1]Hypo Cables'!$X$34*EN49","v":86},{"$f":"$F$54*EN54","v":1137350},{"$f":"'[1]Hypo Cables'!$X$34*EP49","v":61},{"$f":"$F$54*EP54","v":806725},{"$f":"'[1]Hypo Cables'!$X$34*ER49","v":65},{"$f":"$F$54*ER54","v":859625},{"$f":"'[1]Hypo Cables'!$X$34*ET49","v":58},{"$f":"$F$54*ET54","v":767050},{"$f":"'[1]Hypo Cables'!$X$34*EV49","v":80},{"$f":"$F$54*EV54","v":1058000},{"$f":"'[1]Hypo Cables'!$X$34*EX49","v":64},{"$f":"$F$54*EX54","v":846400},{"$f":"'[1]Hypo Cables'!$X$34*EZ49","v":51},{"$f":"$F$54*EZ54","v":674475},{"$f":"'[1]Hypo Cables'!$X$34*FB49","v":45},{"$f":"$F$54*FB54","v":595125},{"$f":"'[1]Hypo Cables'!$X$34*FD49","v":31},{"$f":"$F$54*FD54","v":409975},{"$f":"'[1]Hypo Cables'!$X$34*FF49","v":49},{"$f":"$F$54*FF54","v":648025},{"$f":"'[1]Hypo Cables'!$X$34*FH49","v":31},{"$f":"$F$54*FH54","v":409975},{"$f":"'[1]Hypo Cables'!$X$34*FJ49","v":68},{"$f":"$F$54*FJ54","v":899300},{"$f":"'[1]Hypo Cables'!$X$34*FL49","v":76},{"$f":"$F$54*FL54","v":1005100},{"$f":"'[1]Hypo Cables'!$X$34*FN49","v":58},{"$f":"$F$54*FN54","v":767050},{"$f":"'[1]Hypo Cables'!$X$34*FP49","v":75},{"$f":"$F$54*FP54","v":991875},{"$f":"'[1]Hypo Cables'!$X$34*FR49","v":36},{"$f":"$F$54*FR54","v":476100},{"$f":"'[1]Hypo Cables'!$X$34*FT49","v":49},{"$f":"$F$54*FT54","v":648025},{"$f":"'[1]Hypo Cables'!$X$34*FV49","v":58},{"$f":"$F$54*FV54","v":767050},{"$f":"'[1]Hypo Cables'!$X$34*FX49","v":48},{"$f":"$F$54*FX54","v":634800},{"$f":"'[1]Hypo Cables'!$X$34*FZ49","v":73},{"$f":"$F$54*FZ54","v":965425},{"$f":"'[1]Hypo Cables'!$X$34*GB49","v":73},{"$f":"$F$54*GB54","v":965425},{"$f":"'[1]Hypo Cables'!$X$34*GD49","v":79},{"$f":"$F$54*GD54","v":1044775},{"$f":"'[1]Hypo Cables'!$X$34*GF49","v":129},{"$f":"$F$54*GF54","v":1706025},{"$f":"'[1]Hypo Cables'!$X$34*GH49","v":53},{"$f":"$F$54*GH54","v":700925},{"$f":"'[1]Hypo Cables'!$X$34*GJ49","v":63},{"$f":"$F$54*GJ54","v":833175},{"$f":"'[1]Hypo Cables'!$X$34*GL49","v":62},{"$f":"$F$54*GL54","v":819950},{"$f":"'[1]Hypo Cables'!$X$34*GN49","v":61},{"$f":"$F$54*GN54","v":806725},{"$f":"'[1]Hypo Cables'!$X$34*GP49","v":50},{"$f":"$F$54*GP54","v":661250},{"$f":"'[1]Hypo Cables'!$X$34*GR49","v":52},{"$f":"$F$54*GR54","v":687700},27957650,null,{"$f":"+AI18+AI24+AI33","v":55704813.358330801},{"$f":"+AY18+AY24+AY33","v":73850646.786536232}]
[null,null,null,"Queue de Conchon","u",{"$f":"VLOOKUP(D55,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":1200},{"$f":"'[1]Hypo Cables'!$X$35*G49","v":110},{"$f":"$F$55*G55","v":132000},{"$f":"'[1]Hypo Cables'!$X$35*I49","v":34},{"$f":"$F$55*I55","v":40800},{"$f":"'[1]Hypo Cables'!$X$35*K49","v":53},{"$f":"$F$55*K55","v":63600},{"$f":"'[1]Hypo Cables'!$X$35*M49","v":70},{"$f":"$F$55*M55","v":84000},{"$f":"'[1]Hypo Cables'!$X$35*O49","v":20},{"$f":"$F$55*O55","v":24000},{"$f":"'[1]Hypo Cables'!$X$35*Q49","v":87},{"$f":"$F$55*Q55","v":104400},{"$f":"'[1]Hypo Cables'!$X$35*S49","v":110},{"$f":"$F$55*S55","v":132000},{"$f":"'[1]Hypo Cables'!$X$35*U49","v":88},{"$f":"$F$55*U55","v":105600},{"$f":"'[1]Hypo Cables'!$X$35*W49","v":78},{"$f":"$F$55*W55","v":93600},{"$f":"'[1]Hypo Cables'!$X$35*Y49","v":48},{"$f":"$F$55*Y55","v":57600},837600,{"$f":"'[1]Hypo Cables'!$X$35*AB49","v":72},{"$f":"$F$55*AB55","v":86400},{"$f":"'[1]Hypo Cables'!$X$35*AD49","v":85},{"$f":"$F$55*AD55","v":102000},188400,{"$f":"'[1]Hypo Cables'!$X$35*AG49","v":34},{"$f":"$F$55*AG55","v":40800},40800,{"$f":"'[1]Hypo Cables'!$X$35*AJ49","v":51},{"$f":"$F$55*AJ55","v":61200},{"$f":"'[1]Hypo Cables'!$X$35*AL49","v":34},{"$f":"$F$55*AL55","v":40800},{"$f":"'[1]Hypo Cables'!$X$35*AN49","v":48},{"$f":"$F$55*AN55","v":57600},{"$f":"'[1]Hypo Cables'!$X$35*AP49","v":101},{"$f":"$F$55*AP55","v":121200},{"$f":"'[1]Hypo Cables'!$X$35*AR49","v":51},{"$f":"$F$55*AR55","v":61200},{"$f":"'[1]Hypo Cables'!$X$35*AT49","v":49},{"$f":"$F$55*AT55","v":58800},400800,{"$f":"'[1]Hypo Cables'!$X$35*AW49","v":53},{"$f":"$F$55*AW55","v":63600},63600,{"$f":"'[1]Hypo Cables'!$X$35*AZ49","v":59},{"$f":"$F$55*AZ55","v":70800},{"$f":"'[1]Hypo Cables'!$X$35*BB49","v":87},{"$f":"$F$55*BB55","v":104400},{"$f":"'[1]Hypo Cables'!$X$35*BD49","v":117},{"$f":"$F$55*BD55","v":140400},{"$f":"'[1]Hypo Cables'!$X$35*BF49","v":66},{"$f":"$F$55*BF55","v":79200},{"$f":"'[1]Hypo Cables'!$X$35*BH49","v":41},{"$f":"$F$55*BH55","v":49200},{"$f":"'[1]Hypo Cables'!$X$35*BJ49","v":49},{"$f":"$F$55*BJ55","v":58800},{"$f":"'[1]Hypo Cables'!$X$35*BL49","v":32},{"$f":"$F$55*BL55","v":38400},{"$f":"'[1]Hypo Cables'!$X$35*BN49","v":55},{"$f":"$F$55*BN55","v":66000},{"$f":"'[1]Hypo Cables'!$X$35*BP49","v":44},{"$f":"$F$55*BP55","v":52800},{"$f":"'[1]Hypo Cables'!$X$35*BR49","v":64},{"$f":"$F$55*BR55","v":76800},{"$f":"'[1]Hypo Cables'!$X$35*BT49","v":36},{"$f":"$F$55*BT55","v":43200},{"$f":"'[1]Hypo Cables'!$X$35*BV49","v":25},{"$f":"$F$55*BV55","v":30000},{"$f":"'[1]Hypo Cables'!$X$35*BX49","v":65},{"$f":"$F$55*BX55","v":78000},{"$f":"'[1]Hypo Cables'!$X$35*BZ49","v":87},{"$f":"$F$55*BZ55","v":104400},{"$f":"'[1]Hypo Cables'!$X$35*CB49","v":41},{"$f":"$F$55*CB55","v":49200},{"$f":"'[1]Hypo Cables'!$X$35*CD49","v":66},{"$f":"$F$55*CD55","v":79200},{"$f":"'[1]Hypo Cables'!$X$35*CF49","v":45},{"$f":"$F$55*CF55","v":54000},{"$f":"'[1]Hypo Cables'!$X$35*CH49","v":40},{"$f":"$F$55*CH55","v":48000},{"$f":"'[1]Hypo Cables'!$X$35*CJ49","v":27},{"$f":"$F$55*CJ55","v":32400},{"$f":"'[1]Hypo Cables'!$X$35*CL49","v":53},{"$f":"$F$55*CL55","v":63600},{"$f":"'[1]Hypo Cables'!$X$35*CN49","v":37},{"$f":"$F$55*CN55","v":44400},{"$f":"'[1]Hypo Cables'!$X$35*CP49","v":50},{"$f":"$F$55*CP55","v":60000},{"$f":"'[1]Hypo Cables'!$X$35*CR49","v":49},{"$f":"$F$55*CR55","v":58800},{"$f":"'[1]Hypo Cables'!$X$35*CT49","v":105},{"$f":"$F$55*CT55","v":126000},{"$f":"'[1]Hypo Cables'!$X$35*CV49","v":59},{"$f":"$F$55*CV55","v":70800},{"$f":"'[1]Hypo Cables'!$X$35*CX49","v":44},{"$f":"$F$55*CX55","v":52800},{"$f":"'[1]Hypo Cables'!$X$35*CZ49","v":58},{"$f":"$F$55*CZ55","v":69600},{"$f":"'[1]Hypo Cables'!$X$35*DB49","v":49},{"$f":"$F$55*DB55","v":58800},{"$f":"'[1]Hypo Cables'!$X$35*DD49","v":48},{"$f":"$F$55*DD55","v":57600},1917600,{"$f":"'[1]Hypo Cables'!$X$35*DG49","v":51},{"$f":"$F$55*DG55","v":61200},{"$f":"'[1]Hypo Cables'!$X$35*DI49","v":48},{"$f":"$F$55*DI55","v":57600},{"$f":"'[1]Hypo Cables'!$X$35*DK49","v":99},{"$f":"$F$55*DK55","v":118800},{"$f":"'[1]Hypo Cables'!$X$35*DM49","v":62},{"$f":"$F$55*DM55","v":74400},{"$f":"'[1]Hypo Cables'!$X$35*DO49","v":53},{"$f":"$F$55*DO55","v":63600},{"$f":"'[1]Hypo Cables'!$X$35*DQ49","v":46},{"$f":"$F$55*DQ55","v":55200},{"$f":"'[1]Hypo Cables'!$X$35*DS49","v":91},{"$f":"$F$55*DS55","v":109200},{"$f":"'[1]Hypo Cables'!$X$35*DU49","v":72},{"$f":"$F$55*DU55","v":86400},{"$f":"'[1]Hypo Cables'!$X$35*DW49","v":61},{"$f":"$F$55*DW55","v":73200},{"$f":"'[1]Hypo Cables'!$X$35*DY49","v":33},{"$f":"$F$55*DY55","v":39600},739200,{"$f":"'[1]Hypo Cables'!$X$35*EB49","v":68},{"$f":"$F$55*EB55","v":81600},{"$f":"'[1]Hypo Cables'!$X$35*ED49","v":48},{"$f":"$F$55*ED55","v":57600},{"$f":"'[1]Hypo Cables'!$X$35*EF49","v":65},{"$f":"$F$55*EF55","v":78000},{"$f":"'[1]Hypo Cables'!$X$35*EH49","v":67},{"$f":"$F$55*EH55","v":80400},{"$f":"'[1]Hypo Cables'!$X$35*EJ49","v":53},{"$f":"$F$55*EJ55","v":63600},{"$f":"'[1]Hypo Cables'!$X$35*EL49","v":29},{"$f":"$F$55*EL55","v":34800},{"$f":"'[1]Hypo Cables'!$X$35*EN49","v":86},{"$f":"$F$55*EN55","v":103200},{"$f":"'[1]Hypo Cables'!$X$35*EP49","v":61},{"$f":"$F$55*EP55","v":73200},{"$f":"'[1]Hypo Cables'!$X$35*ER49","v":65},{"$f":"$F$55*ER55","v":78000},{"$f":"'[1]Hypo Cables'!$X$35*ET49","v":58},{"$f":"$F$55*ET55","v":69600},{"$f":"'[1]Hypo Cables'!$X$35*EV49","v":80},{"$f":"$F$55*EV55","v":96000},{"$f":"'[1]Hypo Cables'!$X$35*EX49","v":64},{"$f":"$F$55*EX55","v":76800},{"$f":"'[1]Hypo Cables'!$X$35*EZ49","v":51},{"$f":"$F$55*EZ55","v":61200},{"$f":"'[1]Hypo Cables'!$X$35*FB49","v":45},{"$f":"$F$55*FB55","v":54000},{"$f":"'[1]Hypo Cables'!$X$35*FD49","v":31},{"$f":"$F$55*FD55","v":37200},{"$f":"'[1]Hypo Cables'!$X$35*FF49","v":49},{"$f":"$F$55*FF55","v":58800},{"$f":"'[1]Hypo Cables'!$X$35*FH49","v":31},{"$f":"$F$55*FH55","v":37200},{"$f":"'[1]Hypo Cables'!$X$35*FJ49","v":68},{"$f":"$F$55*FJ55","v":81600},{"$f":"'[1]Hypo Cables'!$X$35*FL49","v":76},{"$f":"$F$55*FL55","v":91200},{"$f":"'[1]Hypo Cables'!$X$35*FN49","v":58},{"$f":"$F$55*FN55","v":69600},{"$f":"'[1]Hypo Cables'!$X$35*FP49","v":75},{"$f":"$F$55*FP55","v":90000},{"$f":"'[1]Hypo Cables'!$X$35*FR49","v":36},{"$f":"$F$55*FR55","v":43200},{"$f":"'[1]Hypo Cables'!$X$35*FT49","v":49},{"$f":"$F$55*FT55","v":58800},{"$f":"'[1]Hypo Cables'!$X$35*FV49","v":58},{"$f":"$F$55*FV55","v":69600},{"$f":"'[1]Hypo Cables'!$X$35*FX49","v":48},{"$f":"$F$55*FX55","v":57600},{"$f":"'[1]Hypo Cables'!$X$35*FZ49","v":73},{"$f":"$F$55*FZ55","v":87600},{"$f":"'[1]Hypo Cables'!$X$35*GB49","v":73},{"$f":"$F$55*GB55","v":87600},{"$f":"'[1]Hypo Cables'!$X$35*GD49","v":79},{"$f":"$F$55*GD55","v":94800},{"$f":"'[1]Hypo Cables'!$X$35*GF49","v":129},{"$f":"$F$55*GF55","v":154800},{"$f":"'[1]Hypo Cables'!$X$35*GH49","v":53},{"$f":"$F$55*GH55","v":63600},{"$f":"'[1]Hypo Cables'!$X$35*GJ49","v":63},{"$f":"$F$55*GJ55","v":75600},{"$f":"'[1]Hypo Cables'!$X$35*GL49","v":62},{"$f":"$F$55*GL55","v":74400},{"$f":"'[1]Hypo Cables'!$X$35*GN49","v":61},{"$f":"$F$55*GN55","v":73200},{"$f":"'[1]Hypo Cables'!$X$35*GP49","v":50},{"$f":"$F$55*GP55","v":60000},{"$f":"'[1]Hypo Cables'!$X$35*GR49","v":52},{"$f":"$F$55*GR55","v":62400},2536800]
[null,null,null,"Tube PVC  Ø 25 mm","mL",{"$f":"VLOOKUP(D56,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":300},{"$f":"G49*'[1]Hypo Cables'!$X$36","v":660},{"$f":"$F$56*G56","v":198000},{"$f":"I49*'[1]Hypo Cables'!$X$36","v":204},{"$f":"$F$56*I56","v":61200},{"$f":"K49*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$F$56*K56","v":95400},{"$f":"M49*'[1]Hypo Cables'!$X$36","v":420},{"$f":"$F$56*M56","v":126000},{"$f":"O49*'[1]Hypo Cables'!$X$36","v":120},{"$f":"$F$56*O56","v":36000},{"$f":"Q49*'[1]Hypo Cables'!$X$36","v":522},{"$f":"$F$56*Q56","v":156600},{"$f":"S49*'[1]Hypo Cables'!$X$36","v":660},{"$f":"$F$56*S56","v":198000},{"$f":"U49*'[1]Hypo Cables'!$X$36","v":528},{"$f":"$F$56*U56","v":158400},{"$f":"W49*'[1]Hypo Cables'!$X$36","v":468},{"$f":"$F$56*W56","v":140400},{"$f":"Y49*'[1]Hypo Cables'!$X$36","v":288},{"$f":"$F$56*Y56","v":86400},1256400,{"$f":"AB49*'[1]Hypo Cables'!$X$36","v":432},{"$f":"$F$56*AB56","v":129600},{"$f":"AD49*'[1]Hypo Cables'!$X$36","v":510},{"$f":"$F$56*AD56","v":153000},282600,{"$f":"AG49*'[1]Hypo Cables'!$X$36","v":204},{"$f":"$F$56*AG56","v":61200},61200,{"$f":"AJ49*'[1]Hypo Cables'!$X$36","v":306},{"$f":"$F$56*AJ56","v":91800},{"$f":"AL49*'[1]Hypo Cables'!$X$36","v":204},{"$f":"$F$56*AL56","v":61200},{"$f":"AN49*'[1]Hypo Cables'!$X$36","v":288},{"$f":"$F$56*AN56","v":86400},{"$f":"AP49*'[1]Hypo Cables'!$X$36","v":606},{"$f":"$F$56*AP56","v":181800},{"$f":"AR49*'[1]Hypo Cables'!$X$36","v":306},{"$f":"$F$56*AR56","v":91800},{"$f":"AT49*'[1]Hypo Cables'!$X$36","v":294},{"$f":"$F$56*AT56","v":88200},601200,{"$f":"AW49*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$F$56*AW56","v":95400},95400,{"$f":"AZ49*'[1]Hypo Cables'!$X$36","v":354},{"$f":"$F$56*AZ56","v":106200},{"$f":"BB49*'[1]Hypo Cables'!$X$36","v":522},{"$f":"$F$56*BB56","v":156600},{"$f":"BD49*'[1]Hypo Cables'!$X$36","v":702},{"$f":"$F$56*BD56","v":210600},{"$f":"BF49*'[1]Hypo Cables'!$X$36","v":396},{"$f":"$F$56*BF56","v":118800},{"$f":"BH49*'[1]Hypo Cables'!$X$36","v":246},{"$f":"$F$56*BH56","v":73800},{"$f":"BJ49*'[1]Hypo Cables'!$X$36","v":294},{"$f":"$F$56*BJ56","v":88200},{"$f":"BL49*'[1]Hypo Cables'!$X$36","v":192},{"$f":"$F$56*BL56","v":57600},{"$f":"BN49*'[1]Hypo Cables'!$X$36","v":330},{"$f":"$F$56*BN56","v":99000},{"$f":"BP49*'[1]Hypo Cables'!$X$36","v":264},{"$f":"$F$56*BP56","v":79200},{"$f":"BR49*'[1]Hypo Cables'!$X$36","v":384},{"$f":"$F$56*BR56","v":115200},{"$f":"BT49*'[1]Hypo Cables'!$X$36","v":216},{"$f":"$F$56*BT56","v":64800},{"$f":"BV49*'[1]Hypo Cables'!$X$36","v":150},{"$f":"$F$56*BV56","v":45000},{"$f":"BX49*'[1]Hypo Cables'!$X$36","v":390},{"$f":"$F$56*BX56","v":117000},{"$f":"BZ49*'[1]Hypo Cables'!$X$36","v":522},{"$f":"$F$56*BZ56","v":156600},{"$f":"CB49*'[1]Hypo Cables'!$X$36","v":246},{"$f":"$F$56*CB56","v":73800},{"$f":"CD49*'[1]Hypo Cables'!$X$36","v":396},{"$f":"$F$56*CD56","v":118800},{"$f":"CF49*'[1]Hypo Cables'!$X$36","v":270},{"$f":"$F$56*CF56","v":81000},{"$f":"CH49*'[1]Hypo Cables'!$X$36","v":240},{"$f":"$F$56*CH56","v":72000},{"$f":"CJ49*'[1]Hypo Cables'!$X$36","v":162},{"$f":"$F$56*CJ56","v":48600},{"$f":"CL49*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$F$56*CL56","v":95400},{"$f":"CN49*'[1]Hypo Cables'!$X$36","v":222},{"$f":"$F$56*CN56","v":66600},{"$f":"CP49*'[1]Hypo Cables'!$X$36","v":300},{"$f":"$F$56*CP56","v":90000},{"$f":"CR49*'[1]Hypo Cables'!$X$36","v":294},{"$f":"$F$56*CR56","v":88200},{"$f":"CT49*'[1]Hypo Cables'!$X$36","v":630},{"$f":"$F$56*CT56","v":189000},{"$f":"CV49*'[1]Hypo Cables'!$X$36","v":354},{"$f":"$F$56*CV56","v":106200},{"$f":"CX49*'[1]Hypo Cables'!$X$36","v":264},{"$f":"$F$56*CX56","v":79200},{"$f":"CZ49*'[1]Hypo Cables'!$X$36","v":348},{"$f":"$F$56*CZ56","v":104400},{"$f":"DB49*'[1]Hypo Cables'!$X$36","v":294},{"$f":"$F$56*DB56","v":88200},{"$f":"DD49*'[1]Hypo Cables'!$X$36","v":288},{"$f":"$F$56*DD56","v":86400},2876400,{"$f":"DG49*'[1]Hypo Cables'!$X$36","v":306},{"$f":"$F$56*DG56","v":91800},{"$f":"DI49*'[1]Hypo Cables'!$X$36","v":288},{"$f":"$F$56*DI56","v":86400},{"$f":"DK49*'[1]Hypo Cables'!$X$36","v":594},{"$f":"$F$56*DK56","v":178200},{"$f":"DM49*'[1]Hypo Cables'!$X$36","v":372},{"$f":"$F$56*DM56","v":111600},{"$f":"DO49*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$F$56*DO56","v":95400},{"$f":"DQ49*'[1]Hypo Cables'!$X$36","v":276},{"$f":"$F$56*DQ56","v":82800},{"$f":"DS49*'[1]Hypo Cables'!$X$36","v":546},{"$f":"$F$56*DS56","v":163800},{"$f":"DU49*'[1]Hypo Cables'!$X$36","v":432},{"$f":"$F$56*DU56","v":129600},{"$f":"DW49*'[1]Hypo Cables'!$X$36","v":366},{"$f":"$F$56*DW56","v":109800},{"$f":"DY49*'[1]Hypo Cables'!$X$36","v":198},{"$f":"$F$56*DY56","v":59400},1108800,{"$f":"EB49*'[1]Hypo Cables'!$X$36","v":408},{"$f":"$F$56*EB56","v":122400},{"$f":"ED49*'[1]Hypo Cables'!$X$36","v":288},{"$f":"$F$56*ED56","v":86400},{"$f":"EF49*'[1]Hypo Cables'!$X$36","v":390},{"$f":"$F$56*EF56","v":117000},{"$f":"EH49*'[1]Hypo Cables'!$X$36","v":402},{"$f":"$F$56*EH56","v":120600},{"$f":"EJ49*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$F$56*EJ56","v":95400},{"$f":"EL49*'[1]Hypo Cables'!$X$36","v":174},{"$f":"$F$56*EL56","v":52200},{"$f":"EN49*'[1]Hypo Cables'!$X$36","v":516},{"$f":"$F$56*EN56","v":154800},{"$f":"EP49*'[1]Hypo Cables'!$X$36","v":366},{"$f":"$F$56*EP56","v":109800},{"$f":"ER49*'[1]Hypo Cables'!$X$36","v":390},{"$f":"$F$56*ER56","v":117000},{"$f":"ET49*'[1]Hypo Cables'!$X$36","v":348},{"$f":"$F$56*ET56","v":104400},{"$f":"EV49*'[1]Hypo Cables'!$X$36","v":480},{"$f":"$F$56*EV56","v":144000},{"$f":"EX49*'[1]Hypo Cables'!$X$36","v":384},{"$f":"$F$56*EX56","v":115200},{"$f":"EZ49*'[1]Hypo Cables'!$X$36","v":306},{"$f":"$F$56*EZ56","v":91800},{"$f":"FB49*'[1]Hypo Cables'!$X$36","v":270},{"$f":"$F$56*FB56","v":81000},{"$f":"FD49*'[1]Hypo Cables'!$X$36","v":186},{"$f":"$F$56*FD56","v":55800},{"$f":"FF49*'[1]Hypo Cables'!$X$36","v":294},{"$f":"$F$56*FF56","v":88200},{"$f":"FH49*'[1]Hypo Cables'!$X$36","v":186},{"$f":"$F$56*FH56","v":55800},{"$f":"FJ49*'[1]Hypo Cables'!$X$36","v":408},{"$f":"$F$56*FJ56","v":122400},{"$f":"FL49*'[1]Hypo Cables'!$X$36","v":456},{"$f":"$F$56*FL56","v":136800},{"$f":"FN49*'[1]Hypo Cables'!$X$36","v":348},{"$f":"$F$56*FN56","v":104400},{"$f":"FP49*'[1]Hypo Cables'!$X$36","v":450},{"$f":"$F$56*FP56","v":135000},{"$f":"FR49*'[1]Hypo Cables'!$X$36","v":216},{"$f":"$F$56*FR56","v":64800},{"$f":"FT49*'[1]Hypo Cables'!$X$36","v":294},{"$f":"$F$56*FT56","v":88200},{"$f":"FV49*'[1]Hypo Cables'!$X$36","v":348},{"$f":"$F$56*FV56","v":104400},{"$f":"FX49*'[1]Hypo Cables'!$X$36","v":288},{"$f":"$F$56*FX56","v":86400},{"$f":"FZ49*'[1]Hypo Cables'!$X$36","v":438},{"$f":"$F$56*FZ56","v":131400},{"$f":"GB49*'[1]Hypo Cables'!$X$36","v":438},{"$f":"$F$56*GB56","v":131400},{"$f":"GD49*'[1]Hypo Cables'!$X$36","v":474},{"$f":"$F$56*GD56","v":142200},{"$f":"GF49*'[1]Hypo Cables'!$X$36","v":774},{"$f":"$F$56*GF56","v":232200},{"$f":"GH49*'[1]Hypo Cables'!$X$36","v":318},{"$f":"$F$56*GH56","v":95400},{"$f":"GJ49*'[1]Hypo Cables'!$X$36","v":378},{"$f":"$F$56*GJ56","v":113400},{"$f":"GL49*'[1]Hypo Cables'!$X$36","v":372},{"$f":"$F$56*GL56","v":111600},{"$f":"GN49*'[1]Hypo Cables'!$X$36","v":366},{"$f":"$F$56*GN56","v":109800},{"$f":"GP49*'[1]Hypo Cables'!$X$36","v":300},{"$f":"$F$56*GP56","v":90000},{"$f":"GR49*'[1]Hypo Cables'!$X$36","v":312},{"$f":"$F$56*GR56","v":93600},3805200,null,{"$f":"+GU34-GV54-GW54","v":2191886004.6325598}]
[null,null,null,"Coude PVC Ø 25 mm","u",{"$f":"VLOOKUP(D57,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":500},{"$f":"G49*'[1]Hypo Cables'!$X$37","v":440},{"$f":"$F$57*G57","v":220000},{"$f":"I49*'[1]Hypo Cables'!$X$37","v":136},{"$f":"$F$57*I57","v":68000},{"$f":"K49*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$F$57*K57","v":106000},{"$f":"M49*'[1]Hypo Cables'!$X$37","v":280},{"$f":"$F$57*M57","v":140000},{"$f":"O49*'[1]Hypo Cables'!$X$37","v":80},{"$f":"$F$57*O57","v":40000},{"$f":"Q49*'[1]Hypo Cables'!$X$37","v":348},{"$f":"$F$57*Q57","v":174000},{"$f":"S49*'[1]Hypo Cables'!$X$37","v":440},{"$f":"$F$57*S57","v":220000},{"$f":"U49*'[1]Hypo Cables'!$X$37","v":352},{"$f":"$F$57*U57","v":176000},{"$f":"W49*'[1]Hypo Cables'!$X$37","v":312},{"$f":"$F$57*W57","v":156000},{"$f":"Y49*'[1]Hypo Cables'!$X$37","v":192},{"$f":"$F$57*Y57","v":96000},1396000,{"$f":"AB49*'[1]Hypo Cables'!$X$37","v":288},{"$f":"$F$57*AB57","v":144000},{"$f":"AD49*'[1]Hypo Cables'!$X$37","v":340},{"$f":"$F$57*AD57","v":170000},314000,{"$f":"AG49*'[1]Hypo Cables'!$X$37","v":136},{"$f":"$F$57*AG57","v":68000},68000,{"$f":"AJ49*'[1]Hypo Cables'!$X$37","v":204},{"$f":"$F$57*AJ57","v":102000},{"$f":"AL49*'[1]Hypo Cables'!$X$37","v":136},{"$f":"$F$57*AL57","v":68000},{"$f":"AN49*'[1]Hypo Cables'!$X$37","v":192},{"$f":"$F$57*AN57","v":96000},{"$f":"AP49*'[1]Hypo Cables'!$X$37","v":404},{"$f":"$F$57*AP57","v":202000},{"$f":"AR49*'[1]Hypo Cables'!$X$37","v":204},{"$f":"$F$57*AR57","v":102000},{"$f":"AT49*'[1]Hypo Cables'!$X$37","v":196},{"$f":"$F$57*AT57","v":98000},668000,{"$f":"AW49*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$F$57*AW57","v":106000},106000,{"$f":"AZ49*'[1]Hypo Cables'!$X$37","v":236},{"$f":"$F$57*AZ57","v":118000},{"$f":"BB49*'[1]Hypo Cables'!$X$37","v":348},{"$f":"$F$57*BB57","v":174000},{"$f":"BD49*'[1]Hypo Cables'!$X$37","v":468},{"$f":"$F$57*BD57","v":234000},{"$f":"BF49*'[1]Hypo Cables'!$X$37","v":264},{"$f":"$F$57*BF57","v":132000},{"$f":"BH49*'[1]Hypo Cables'!$X$37","v":164},{"$f":"$F$57*BH57","v":82000},{"$f":"BJ49*'[1]Hypo Cables'!$X$37","v":196},{"$f":"$F$57*BJ57","v":98000},{"$f":"BL49*'[1]Hypo Cables'!$X$37","v":128},{"$f":"$F$57*BL57","v":64000},{"$f":"BN49*'[1]Hypo Cables'!$X$37","v":220},{"$f":"$F$57*BN57","v":110000},{"$f":"BP49*'[1]Hypo Cables'!$X$37","v":176},{"$f":"$F$57*BP57","v":88000},{"$f":"BR49*'[1]Hypo Cables'!$X$37","v":256},{"$f":"$F$57*BR57","v":128000},{"$f":"BT49*'[1]Hypo Cables'!$X$37","v":144},{"$f":"$F$57*BT57","v":72000},{"$f":"BV49*'[1]Hypo Cables'!$X$37","v":100},{"$f":"$F$57*BV57","v":50000},{"$f":"BX49*'[1]Hypo Cables'!$X$37","v":260},{"$f":"$F$57*BX57","v":130000},{"$f":"BZ49*'[1]Hypo Cables'!$X$37","v":348},{"$f":"$F$57*BZ57","v":174000},{"$f":"CB49*'[1]Hypo Cables'!$X$37","v":164},{"$f":"$F$57*CB57","v":82000},{"$f":"CD49*'[1]Hypo Cables'!$X$37","v":264},{"$f":"$F$57*CD57","v":132000},{"$f":"CF49*'[1]Hypo Cables'!$X$37","v":180},{"$f":"$F$57*CF57","v":90000},{"$f":"CH49*'[1]Hypo Cables'!$X$37","v":160},{"$f":"$F$57*CH57","v":80000},{"$f":"CJ49*'[1]Hypo Cables'!$X$37","v":108},{"$f":"$F$57*CJ57","v":54000},{"$f":"CL49*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$F$57*CL57","v":106000},{"$f":"CN49*'[1]Hypo Cables'!$X$37","v":148},{"$f":"$F$57*CN57","v":74000},{"$f":"CP49*'[1]Hypo Cables'!$X$37","v":200},{"$f":"$F$57*CP57","v":100000},{"$f":"CR49*'[1]Hypo Cables'!$X$37","v":196},{"$f":"$F$57*CR57","v":98000},{"$f":"CT49*'[1]Hypo Cables'!$X$37","v":420},{"$f":"$F$57*CT57","v":210000},{"$f":"CV49*'[1]Hypo Cables'!$X$37","v":236},{"$f":"$F$57*CV57","v":118000},{"$f":"CX49*'[1]Hypo Cables'!$X$37","v":176},{"$f":"$F$57*CX57","v":88000},{"$f":"CZ49*'[1]Hypo Cables'!$X$37","v":232},{"$f":"$F$57*CZ57","v":116000},{"$f":"DB49*'[1]Hypo Cables'!$X$37","v":196},{"$f":"$F$57*DB57","v":98000},{"$f":"DD49*'[1]Hypo Cables'!$X$37","v":192},{"$f":"$F$57*DD57","v":96000},3196000,{"$f":"DG49*'[1]Hypo Cables'!$X$37","v":204},{"$f":"$F$57*DG57","v":102000},{"$f":"DI49*'[1]Hypo Cables'!$X$37","v":192},{"$f":"$F$57*DI57","v":96000},{"$f":"DK49*'[1]Hypo Cables'!$X$37","v":396},{"$f":"$F$57*DK57","v":198000},{"$f":"DM49*'[1]Hypo Cables'!$X$37","v":248},{"$f":"$F$57*DM57","v":124000},{"$f":"DO49*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$F$57*DO57","v":106000},{"$f":"DQ49*'[1]Hypo Cables'!$X$37","v":184},{"$f":"$F$57*DQ57","v":92000},{"$f":"DS49*'[1]Hypo Cables'!$X$37","v":364},{"$f":"$F$57*DS57","v":182000},{"$f":"DU49*'[1]Hypo Cables'!$X$37","v":288},{"$f":"$F$57*DU57","v":144000},{"$f":"DW49*'[1]Hypo Cables'!$X$37","v":244},{"$f":"$F$57*DW57","v":122000},{"$f":"DY49*'[1]Hypo Cables'!$X$37","v":132},{"$f":"$F$57*DY57","v":66000},1232000,{"$f":"EB49*'[1]Hypo Cables'!$X$37","v":272},{"$f":"$F$57*EB57","v":136000},{"$f":"ED49*'[1]Hypo Cables'!$X$37","v":192},{"$f":"$F$57*ED57","v":96000},{"$f":"EF49*'[1]Hypo Cables'!$X$37","v":260},{"$f":"$F$57*EF57","v":130000},{"$f":"EH49*'[1]Hypo Cables'!$X$37","v":268},{"$f":"$F$57*EH57","v":134000},{"$f":"EJ49*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$F$57*EJ57","v":106000},{"$f":"EL49*'[1]Hypo Cables'!$X$37","v":116},{"$f":"$F$57*EL57","v":58000},{"$f":"EN49*'[1]Hypo Cables'!$X$37","v":344},{"$f":"$F$57*EN57","v":172000},{"$f":"EP49*'[1]Hypo Cables'!$X$37","v":244},{"$f":"$F$57*EP57","v":122000},{"$f":"ER49*'[1]Hypo Cables'!$X$37","v":260},{"$f":"$F$57*ER57","v":130000},{"$f":"ET49*'[1]Hypo Cables'!$X$37","v":232},{"$f":"$F$57*ET57","v":116000},{"$f":"EV49*'[1]Hypo Cables'!$X$37","v":320},{"$f":"$F$57*EV57","v":160000},{"$f":"EX49*'[1]Hypo Cables'!$X$37","v":256},{"$f":"$F$57*EX57","v":128000},{"$f":"EZ49*'[1]Hypo Cables'!$X$37","v":204},{"$f":"$F$57*EZ57","v":102000},{"$f":"FB49*'[1]Hypo Cables'!$X$37","v":180},{"$f":"$F$57*FB57","v":90000},{"$f":"FD49*'[1]Hypo Cables'!$X$37","v":124},{"$f":"$F$57*FD57","v":62000},{"$f":"FF49*'[1]Hypo Cables'!$X$37","v":196},{"$f":"$F$57*FF57","v":98000},{"$f":"FH49*'[1]Hypo Cables'!$X$37","v":124},{"$f":"$F$57*FH57","v":62000},{"$f":"FJ49*'[1]Hypo Cables'!$X$37","v":272},{"$f":"$F$57*FJ57","v":136000},{"$f":"FL49*'[1]Hypo Cables'!$X$37","v":304},{"$f":"$F$57*FL57","v":152000},{"$f":"FN49*'[1]Hypo Cables'!$X$37","v":232},{"$f":"$F$57*FN57","v":116000},{"$f":"FP49*'[1]Hypo Cables'!$X$37","v":300},{"$f":"$F$57*FP57","v":150000},{"$f":"FR49*'[1]Hypo Cables'!$X$37","v":144},{"$f":"$F$57*FR57","v":72000},{"$f":"FT49*'[1]Hypo Cables'!$X$37","v":196},{"$f":"$F$57*FT57","v":98000},{"$f":"FV49*'[1]Hypo Cables'!$X$37","v":232},{"$f":"$F$57*FV57","v":116000},{"$f":"FX49*'[1]Hypo Cables'!$X$37","v":192},{"$f":"$F$57*FX57","v":96000},{"$f":"FZ49*'[1]Hypo Cables'!$X$37","v":292},{"$f":"$F$57*FZ57","v":146000},{"$f":"GB49*'[1]Hypo Cables'!$X$37","v":292},{"$f":"$F$57*GB57","v":146000},{"$f":"GD49*'[1]Hypo Cables'!$X$37","v":316},{"$f":"$F$57*GD57","v":158000},{"$f":"GF49*'[1]Hypo Cables'!$X$37","v":516},{"$f":"$F$57*GF57","v":258000},{"$f":"GH49*'[1]Hypo Cables'!$X$37","v":212},{"$f":"$F$57*GH57","v":106000},{"$f":"GJ49*'[1]Hypo Cables'!$X$37","v":252},{"$f":"$F$57*GJ57","v":126000},{"$f":"GL49*'[1]Hypo Cables'!$X$37","v":248},{"$f":"$F$57*GL57","v":124000},{"$f":"GN49*'[1]Hypo Cables'!$X$37","v":244},{"$f":"$F$57*GN57","v":122000},{"$f":"GP49*'[1]Hypo Cables'!$X$37","v":200},{"$f":"$F$57*GP57","v":100000},{"$f":"GR49*'[1]Hypo Cables'!$X$37","v":208},{"$f":"$F$57*GR57","v":104000},4228000]
[null,null,null,"Collier Atlas simple","u",{"$f":"VLOOKUP(D58,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":300},{"$f":"G49*'[1]Hypo Cables'!$X$38","v":880},{"$f":"$F$58*G58","v":264000},{"$f":"I49*'[1]Hypo Cables'!$X$38","v":272},{"$f":"$F$58*I58","v":81600},{"$f":"K49*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$F$58*K58","v":127200},{"$f":"M49*'[1]Hypo Cables'!$X$38","v":560},{"$f":"$F$58*M58","v":168000},{"$f":"O49*'[1]Hypo Cables'!$X$38","v":160},{"$f":"$F$58*O58","v":48000},{"$f":"Q49*'[1]Hypo Cables'!$X$38","v":696},{"$f":"$F$58*Q58","v":208800},{"$f":"S49*'[1]Hypo Cables'!$X$38","v":880},{"$f":"$F$58*S58","v":264000},{"$f":"U49*'[1]Hypo Cables'!$X$38","v":704},{"$f":"$F$58*U58","v":211200},{"$f":"W49*'[1]Hypo Cables'!$X$38","v":624},{"$f":"$F$58*W58","v":187200},{"$f":"Y49*'[1]Hypo Cables'!$X$38","v":384},{"$f":"$F$58*Y58","v":115200},1675200,{"$f":"AB49*'[1]Hypo Cables'!$X$38","v":576},{"$f":"$F$58*AB58","v":172800},{"$f":"AD49*'[1]Hypo Cables'!$X$38","v":680},{"$f":"$F$58*AD58","v":204000},376800,{"$f":"AG49*'[1]Hypo Cables'!$X$38","v":272},{"$f":"$F$58*AG58","v":81600},81600,{"$f":"AJ49*'[1]Hypo Cables'!$X$38","v":408},{"$f":"$F$58*AJ58","v":122400},{"$f":"AL49*'[1]Hypo Cables'!$X$38","v":272},{"$f":"$F$58*AL58","v":81600},{"$f":"AN49*'[1]Hypo Cables'!$X$38","v":384},{"$f":"$F$58*AN58","v":115200},{"$f":"AP49*'[1]Hypo Cables'!$X$38","v":808},{"$f":"$F$58*AP58","v":242400},{"$f":"AR49*'[1]Hypo Cables'!$X$38","v":408},{"$f":"$F$58*AR58","v":122400},{"$f":"AT49*'[1]Hypo Cables'!$X$38","v":392},{"$f":"$F$58*AT58","v":117600},801600,{"$f":"AW49*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$F$58*AW58","v":127200},127200,{"$f":"AZ49*'[1]Hypo Cables'!$X$38","v":472},{"$f":"$F$58*AZ58","v":141600},{"$f":"BB49*'[1]Hypo Cables'!$X$38","v":696},{"$f":"$F$58*BB58","v":208800},{"$f":"BD49*'[1]Hypo Cables'!$X$38","v":936},{"$f":"$F$58*BD58","v":280800},{"$f":"BF49*'[1]Hypo Cables'!$X$38","v":528},{"$f":"$F$58*BF58","v":158400},{"$f":"BH49*'[1]Hypo Cables'!$X$38","v":328},{"$f":"$F$58*BH58","v":98400},{"$f":"BJ49*'[1]Hypo Cables'!$X$38","v":392},{"$f":"$F$58*BJ58","v":117600},{"$f":"BL49*'[1]Hypo Cables'!$X$38","v":256},{"$f":"$F$58*BL58","v":76800},{"$f":"BN49*'[1]Hypo Cables'!$X$38","v":440},{"$f":"$F$58*BN58","v":132000},{"$f":"BP49*'[1]Hypo Cables'!$X$38","v":352},{"$f":"$F$58*BP58","v":105600},{"$f":"BR49*'[1]Hypo Cables'!$X$38","v":512},{"$f":"$F$58*BR58","v":153600},{"$f":"BT49*'[1]Hypo Cables'!$X$38","v":288},{"$f":"$F$58*BT58","v":86400},{"$f":"BV49*'[1]Hypo Cables'!$X$38","v":200},{"$f":"$F$58*BV58","v":60000},{"$f":"BX49*'[1]Hypo Cables'!$X$38","v":520},{"$f":"$F$58*BX58","v":156000},{"$f":"BZ49*'[1]Hypo Cables'!$X$38","v":696},{"$f":"$F$58*BZ58","v":208800},{"$f":"CB49*'[1]Hypo Cables'!$X$38","v":328},{"$f":"$F$58*CB58","v":98400},{"$f":"CD49*'[1]Hypo Cables'!$X$38","v":528},{"$f":"$F$58*CD58","v":158400},{"$f":"CF49*'[1]Hypo Cables'!$X$38","v":360},{"$f":"$F$58*CF58","v":108000},{"$f":"CH49*'[1]Hypo Cables'!$X$38","v":320},{"$f":"$F$58*CH58","v":96000},{"$f":"CJ49*'[1]Hypo Cables'!$X$38","v":216},{"$f":"$F$58*CJ58","v":64800},{"$f":"CL49*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$F$58*CL58","v":127200},{"$f":"CN49*'[1]Hypo Cables'!$X$38","v":296},{"$f":"$F$58*CN58","v":88800},{"$f":"CP49*'[1]Hypo Cables'!$X$38","v":400},{"$f":"$F$58*CP58","v":120000},{"$f":"CR49*'[1]Hypo Cables'!$X$38","v":392},{"$f":"$F$58*CR58","v":117600},{"$f":"CT49*'[1]Hypo Cables'!$X$38","v":840},{"$f":"$F$58*CT58","v":252000},{"$f":"CV49*'[1]Hypo Cables'!$X$38","v":472},{"$f":"$F$58*CV58","v":141600},{"$f":"CX49*'[1]Hypo Cables'!$X$38","v":352},{"$f":"$F$58*CX58","v":105600},{"$f":"CZ49*'[1]Hypo Cables'!$X$38","v":464},{"$f":"$F$58*CZ58","v":139200},{"$f":"DB49*'[1]Hypo Cables'!$X$38","v":392},{"$f":"$F$58*DB58","v":117600},{"$f":"DD49*'[1]Hypo Cables'!$X$38","v":384},{"$f":"$F$58*DD58","v":115200},3835200,{"$f":"DG49*'[1]Hypo Cables'!$X$38","v":408},{"$f":"$F$58*DG58","v":122400},{"$f":"DI49*'[1]Hypo Cables'!$X$38","v":384},{"$f":"$F$58*DI58","v":115200},{"$f":"DK49*'[1]Hypo Cables'!$X$38","v":792},{"$f":"$F$58*DK58","v":237600},{"$f":"DM49*'[1]Hypo Cables'!$X$38","v":496},{"$f":"$F$58*DM58","v":148800},{"$f":"DO49*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$F$58*DO58","v":127200},{"$f":"DQ49*'[1]Hypo Cables'!$X$38","v":368},{"$f":"$F$58*DQ58","v":110400},{"$f":"DS49*'[1]Hypo Cables'!$X$38","v":728},{"$f":"$F$58*DS58","v":218400},{"$f":"DU49*'[1]Hypo Cables'!$X$38","v":576},{"$f":"$F$58*DU58","v":172800},{"$f":"DW49*'[1]Hypo Cables'!$X$38","v":488},{"$f":"$F$58*DW58","v":146400},{"$f":"DY49*'[1]Hypo Cables'!$X$38","v":264},{"$f":"$F$58*DY58","v":79200},1478400,{"$f":"EB49*'[1]Hypo Cables'!$X$38","v":544},{"$f":"$F$58*EB58","v":163200},{"$f":"ED49*'[1]Hypo Cables'!$X$38","v":384},{"$f":"$F$58*ED58","v":115200},{"$f":"EF49*'[1]Hypo Cables'!$X$38","v":520},{"$f":"$F$58*EF58","v":156000},{"$f":"EH49*'[1]Hypo Cables'!$X$38","v":536},{"$f":"$F$58*EH58","v":160800},{"$f":"EJ49*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$F$58*EJ58","v":127200},{"$f":"EL49*'[1]Hypo Cables'!$X$38","v":232},{"$f":"$F$58*EL58","v":69600},{"$f":"EN49*'[1]Hypo Cables'!$X$38","v":688},{"$f":"$F$58*EN58","v":206400},{"$f":"EP49*'[1]Hypo Cables'!$X$38","v":488},{"$f":"$F$58*EP58","v":146400},{"$f":"ER49*'[1]Hypo Cables'!$X$38","v":520},{"$f":"$F$58*ER58","v":156000},{"$f":"ET49*'[1]Hypo Cables'!$X$38","v":464},{"$f":"$F$58*ET58","v":139200},{"$f":"EV49*'[1]Hypo Cables'!$X$38","v":640},{"$f":"$F$58*EV58","v":192000},{"$f":"EX49*'[1]Hypo Cables'!$X$38","v":512},{"$f":"$F$58*EX58","v":153600},{"$f":"EZ49*'[1]Hypo Cables'!$X$38","v":408},{"$f":"$F$58*EZ58","v":122400},{"$f":"FB49*'[1]Hypo Cables'!$X$38","v":360},{"$f":"$F$58*FB58","v":108000},{"$f":"FD49*'[1]Hypo Cables'!$X$38","v":248},{"$f":"$F$58*FD58","v":74400},{"$f":"FF49*'[1]Hypo Cables'!$X$38","v":392},{"$f":"$F$58*FF58","v":117600},{"$f":"FH49*'[1]Hypo Cables'!$X$38","v":248},{"$f":"$F$58*FH58","v":74400},{"$f":"FJ49*'[1]Hypo Cables'!$X$38","v":544},{"$f":"$F$58*FJ58","v":163200},{"$f":"FL49*'[1]Hypo Cables'!$X$38","v":608},{"$f":"$F$58*FL58","v":182400},{"$f":"FN49*'[1]Hypo Cables'!$X$38","v":464},{"$f":"$F$58*FN58","v":139200},{"$f":"FP49*'[1]Hypo Cables'!$X$38","v":600},{"$f":"$F$58*FP58","v":180000},{"$f":"FR49*'[1]Hypo Cables'!$X$38","v":288},{"$f":"$F$58*FR58","v":86400},{"$f":"FT49*'[1]Hypo Cables'!$X$38","v":392},{"$f":"$F$58*FT58","v":117600},{"$f":"FV49*'[1]Hypo Cables'!$X$38","v":464},{"$f":"$F$58*FV58","v":139200},{"$f":"FX49*'[1]Hypo Cables'!$X$38","v":384},{"$f":"$F$58*FX58","v":115200},{"$f":"FZ49*'[1]Hypo Cables'!$X$38","v":584},{"$f":"$F$58*FZ58","v":175200},{"$f":"GB49*'[1]Hypo Cables'!$X$38","v":584},{"$f":"$F$58*GB58","v":175200},{"$f":"GD49*'[1]Hypo Cables'!$X$38","v":632},{"$f":"$F$58*GD58","v":189600},{"$f":"GF49*'[1]Hypo Cables'!$X$38","v":1032},{"$f":"$F$58*GF58","v":309600},{"$f":"GH49*'[1]Hypo Cables'!$X$38","v":424},{"$f":"$F$58*GH58","v":127200},{"$f":"GJ49*'[1]Hypo Cables'!$X$38","v":504},{"$f":"$F$58*GJ58","v":151200},{"$f":"GL49*'[1]Hypo Cables'!$X$38","v":496},{"$f":"$F$58*GL58","v":148800},{"$f":"GN49*'[1]Hypo Cables'!$X$38","v":488},{"$f":"$F$58*GN58","v":146400},{"$f":"GP49*'[1]Hypo Cables'!$X$38","v":400},{"$f":"$F$58*GP58","v":120000},{"$f":"GR49*'[1]Hypo Cables'!$X$38","v":416},{"$f":"$F$58*GR58","v":124800},5073600]
[null,null,null,"Bride de scellement","u",{"$f":"VLOOKUP(D59,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":800},{"$f":"G49*'[1]Hypo Cables'!$X$39","v":440},{"$f":"$F$59*G59","v":352000},{"$f":"I49*'[1]Hypo Cables'!$X$39","v":136},{"$f":"$F$59*I59","v":108800},{"$f":"K49*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$F$59*K59","v":169600},{"$f":"M49*'[1]Hypo Cables'!$X$39","v":280},{"$f":"$F$59*M59","v":224000},{"$f":"O49*'[1]Hypo Cables'!$X$39","v":80},{"$f":"$F$59*O59","v":64000},{"$f":"Q49*'[1]Hypo Cables'!$X$39","v":348},{"$f":"$F$59*Q59","v":278400},{"$f":"S49*'[1]Hypo Cables'!$X$39","v":440},{"$f":"$F$59*S59","v":352000},{"$f":"U49*'[1]Hypo Cables'!$X$39","v":352},{"$f":"$F$59*U59","v":281600},{"$f":"W49*'[1]Hypo Cables'!$X$39","v":312},{"$f":"$F$59*W59","v":249600},{"$f":"Y49*'[1]Hypo Cables'!$X$39","v":192},{"$f":"$F$59*Y59","v":153600},2233600,{"$f":"AB49*'[1]Hypo Cables'!$X$39","v":288},{"$f":"$F$59*AB59","v":230400},{"$f":"AD49*'[1]Hypo Cables'!$X$39","v":340},{"$f":"$F$59*AD59","v":272000},502400,{"$f":"AG49*'[1]Hypo Cables'!$X$39","v":136},{"$f":"$F$59*AG59","v":108800},108800,{"$f":"AJ49*'[1]Hypo Cables'!$X$39","v":204},{"$f":"$F$59*AJ59","v":163200},{"$f":"AL49*'[1]Hypo Cables'!$X$39","v":136},{"$f":"$F$59*AL59","v":108800},{"$f":"AN49*'[1]Hypo Cables'!$X$39","v":192},{"$f":"$F$59*AN59","v":153600},{"$f":"AP49*'[1]Hypo Cables'!$X$39","v":404},{"$f":"$F$59*AP59","v":323200},{"$f":"AR49*'[1]Hypo Cables'!$X$39","v":204},{"$f":"$F$59*AR59","v":163200},{"$f":"AT49*'[1]Hypo Cables'!$X$39","v":196},{"$f":"$F$59*AT59","v":156800},1068800,{"$f":"AW49*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$F$59*AW59","v":169600},169600,{"$f":"AZ49*'[1]Hypo Cables'!$X$39","v":236},{"$f":"$F$59*AZ59","v":188800},{"$f":"BB49*'[1]Hypo Cables'!$X$39","v":348},{"$f":"$F$59*BB59","v":278400},{"$f":"BD49*'[1]Hypo Cables'!$X$39","v":468},{"$f":"$F$59*BD59","v":374400},{"$f":"BF49*'[1]Hypo Cables'!$X$39","v":264},{"$f":"$F$59*BF59","v":211200},{"$f":"BH49*'[1]Hypo Cables'!$X$39","v":164},{"$f":"$F$59*BH59","v":131200},{"$f":"BJ49*'[1]Hypo Cables'!$X$39","v":196},{"$f":"$F$59*BJ59","v":156800},{"$f":"BL49*'[1]Hypo Cables'!$X$39","v":128},{"$f":"$F$59*BL59","v":102400},{"$f":"BN49*'[1]Hypo Cables'!$X$39","v":220},{"$f":"$F$59*BN59","v":176000},{"$f":"BP49*'[1]Hypo Cables'!$X$39","v":176},{"$f":"$F$59*BP59","v":140800},{"$f":"BR49*'[1]Hypo Cables'!$X$39","v":256},{"$f":"$F$59*BR59","v":204800},{"$f":"BT49*'[1]Hypo Cables'!$X$39","v":144},{"$f":"$F$59*BT59","v":115200},{"$f":"BV49*'[1]Hypo Cables'!$X$39","v":100},{"$f":"$F$59*BV59","v":80000},{"$f":"BX49*'[1]Hypo Cables'!$X$39","v":260},{"$f":"$F$59*BX59","v":208000},{"$f":"BZ49*'[1]Hypo Cables'!$X$39","v":348},{"$f":"$F$59*BZ59","v":278400},{"$f":"CB49*'[1]Hypo Cables'!$X$39","v":164},{"$f":"$F$59*CB59","v":131200},{"$f":"CD49*'[1]Hypo Cables'!$X$39","v":264},{"$f":"$F$59*CD59","v":211200},{"$f":"CF49*'[1]Hypo Cables'!$X$39","v":180},{"$f":"$F$59*CF59","v":144000},{"$f":"CH49*'[1]Hypo Cables'!$X$39","v":160},{"$f":"$F$59*CH59","v":128000},{"$f":"CJ49*'[1]Hypo Cables'!$X$39","v":108},{"$f":"$F$59*CJ59","v":86400},{"$f":"CL49*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$F$59*CL59","v":169600},{"$f":"CN49*'[1]Hypo Cables'!$X$39","v":148},{"$f":"$F$59*CN59","v":118400},{"$f":"CP49*'[1]Hypo Cables'!$X$39","v":200},{"$f":"$F$59*CP59","v":160000},{"$f":"CR49*'[1]Hypo Cables'!$X$39","v":196},{"$f":"$F$59*CR59","v":156800},{"$f":"CT49*'[1]Hypo Cables'!$X$39","v":420},{"$f":"$F$59*CT59","v":336000},{"$f":"CV49*'[1]Hypo Cables'!$X$39","v":236},{"$f":"$F$59*CV59","v":188800},{"$f":"CX49*'[1]Hypo Cables'!$X$39","v":176},{"$f":"$F$59*CX59","v":140800},{"$f":"CZ49*'[1]Hypo Cables'!$X$39","v":232},{"$f":"$F$59*CZ59","v":185600},{"$f":"DB49*'[1]Hypo Cables'!$X$39","v":196},{"$f":"$F$59*DB59","v":156800},{"$f":"DD49*'[1]Hypo Cables'!$X$39","v":192},{"$f":"$F$59*DD59","v":153600},5113600,{"$f":"DG49*'[1]Hypo Cables'!$X$39","v":204},{"$f":"$F$59*DG59","v":163200},{"$f":"DI49*'[1]Hypo Cables'!$X$39","v":192},{"$f":"$F$59*DI59","v":153600},{"$f":"DK49*'[1]Hypo Cables'!$X$39","v":396},{"$f":"$F$59*DK59","v":316800},{"$f":"DM49*'[1]Hypo Cables'!$X$39","v":248},{"$f":"$F$59*DM59","v":198400},{"$f":"DO49*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$F$59*DO59","v":169600},{"$f":"DQ49*'[1]Hypo Cables'!$X$39","v":184},{"$f":"$F$59*DQ59","v":147200},{"$f":"DS49*'[1]Hypo Cables'!$X$39","v":364},{"$f":"$F$59*DS59","v":291200},{"$f":"DU49*'[1]Hypo Cables'!$X$39","v":288},{"$f":"$F$59*DU59","v":230400},{"$f":"DW49*'[1]Hypo Cables'!$X$39","v":244},{"$f":"$F$59*DW59","v":195200},{"$f":"DY49*'[1]Hypo Cables'!$X$39","v":132},{"$f":"$F$59*DY59","v":105600},1971200,{"$f":"EB49*'[1]Hypo Cables'!$X$39","v":272},{"$f":"$F$59*EB59","v":217600},{"$f":"ED49*'[1]Hypo Cables'!$X$39","v":192},{"$f":"$F$59*ED59","v":153600},{"$f":"EF49*'[1]Hypo Cables'!$X$39","v":260},{"$f":"$F$59*EF59","v":208000},{"$f":"EH49*'[1]Hypo Cables'!$X$39","v":268},{"$f":"$F$59*EH59","v":214400},{"$f":"EJ49*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$F$59*EJ59","v":169600},{"$f":"EL49*'[1]Hypo Cables'!$X$39","v":116},{"$f":"$F$59*EL59","v":92800},{"$f":"EN49*'[1]Hypo Cables'!$X$39","v":344},{"$f":"$F$59*EN59","v":275200},{"$f":"EP49*'[1]Hypo Cables'!$X$39","v":244},{"$f":"$F$59*EP59","v":195200},{"$f":"ER49*'[1]Hypo Cables'!$X$39","v":260},{"$f":"$F$59*ER59","v":208000},{"$f":"ET49*'[1]Hypo Cables'!$X$39","v":232},{"$f":"$F$59*ET59","v":185600},{"$f":"EV49*'[1]Hypo Cables'!$X$39","v":320},{"$f":"$F$59*EV59","v":256000},{"$f":"EX49*'[1]Hypo Cables'!$X$39","v":256},{"$f":"$F$59*EX59","v":204800},{"$f":"EZ49*'[1]Hypo Cables'!$X$39","v":204},{"$f":"$F$59*EZ59","v":163200},{"$f":"FB49*'[1]Hypo Cables'!$X$39","v":180},{"$f":"$F$59*FB59","v":144000},{"$f":"FD49*'[1]Hypo Cables'!$X$39","v":124},{"$f":"$F$59*FD59","v":99200},{"$f":"FF49*'[1]Hypo Cables'!$X$39","v":196},{"$f":"$F$59*FF59","v":156800},{"$f":"FH49*'[1]Hypo Cables'!$X$39","v":124},{"$f":"$F$59*FH59","v":99200},{"$f":"FJ49*'[1]Hypo Cables'!$X$39","v":272},{"$f":"$F$59*FJ59","v":217600},{"$f":"FL49*'[1]Hypo Cables'!$X$39","v":304},{"$f":"$F$59*FL59","v":243200},{"$f":"FN49*'[1]Hypo Cables'!$X$39","v":232},{"$f":"$F$59*FN59","v":185600},{"$f":"FP49*'[1]Hypo Cables'!$X$39","v":300},{"$f":"$F$59*FP59","v":240000},{"$f":"FR49*'[1]Hypo Cables'!$X$39","v":144},{"$f":"$F$59*FR59","v":115200},{"$f":"FT49*'[1]Hypo Cables'!$X$39","v":196},{"$f":"$F$59*FT59","v":156800},{"$f":"FV49*'[1]Hypo Cables'!$X$39","v":232},{"$f":"$F$59*FV59","v":185600},{"$f":"FX49*'[1]Hypo Cables'!$X$39","v":192},{"$f":"$F$59*FX59","v":153600},{"$f":"FZ49*'[1]Hypo Cables'!$X$39","v":292},{"$f":"$F$59*FZ59","v":233600},{"$f":"GB49*'[1]Hypo Cables'!$X$39","v":292},{"$f":"$F$59*GB59","v":233600},{"$f":"GD49*'[1]Hypo Cables'!$X$39","v":316},{"$f":"$F$59*GD59","v":252800},{"$f":"GF49*'[1]Hypo Cables'!$X$39","v":516},{"$f":"$F$59*GF59","v":412800},{"$f":"GH49*'[1]Hypo Cables'!$X$39","v":212},{"$f":"$F$59*GH59","v":169600},{"$f":"GJ49*'[1]Hypo Cables'!$X$39","v":252},{"$f":"$F$59*GJ59","v":201600},{"$f":"GL49*'[1]Hypo Cables'!$X$39","v":248},{"$f":"$F$59*GL59","v":198400},{"$f":"GN49*'[1]Hypo Cables'!$X$39","v":244},{"$f":"$F$59*GN59","v":195200},{"$f":"GP49*'[1]Hypo Cables'!$X$39","v":200},{"$f":"$F$59*GP59","v":160000},{"$f":"GR49*'[1]Hypo Cables'!$X$39","v":208},{"$f":"$F$59*GR59","v":166400},6764800]
[null,null,null,"Coffret comptage monophasé","u",{"$f":"VLOOKUP(D60,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":8000},{"$f":"G62","v":109},{"$f":"$F$60*G60","v":872000},{"$f":"I62","v":33},{"$f":"$F$60*I60","v":264000},{"$f":"K62","v":52},{"$f":"$F$60*K60","v":416000},{"$f":"M62","v":69},{"$f":"$F$60*M60","v":552000},{"$f":"O62","v":19},{"$f":"$F$60*O60","v":152000},{"$f":"Q62","v":86},{"$f":"$F$60*Q60","v":688000},{"$f":"S62","v":109},{"$f":"$F$60*S60","v":872000},{"$f":"U62","v":87},{"$f":"$F$60*U60","v":696000},{"$f":"W62","v":77},{"$f":"$F$60*W60","v":616000},{"$f":"Y62","v":47},{"$f":"$F$60*Y60","v":376000},5504000,{"$f":"AB62","v":71},{"$f":"$F$60*AB60","v":568000},{"$f":"AD62","v":84},{"$f":"$F$60*AD60","v":672000},1240000,{"$f":"AG62","v":33},{"$f":"$F$60*AG60","v":264000},264000,{"$f":"AJ62","v":50},{"$f":"$F$60*AJ60","v":400000},{"$f":"AL62","v":33},{"$f":"$F$60*AL60","v":264000},{"$f":"AN62","v":47},{"$f":"$F$60*AN60","v":376000},{"$f":"AP62","v":100},{"$f":"$F$60*AP60","v":800000},{"$f":"AR62","v":50},{"$f":"$F$60*AR60","v":400000},{"$f":"AT62","v":48},{"$f":"$F$60*AT60","v":384000},2624000,{"$f":"AW62","v":52},{"$f":"$F$60*AW60","v":416000},416000,{"$f":"AZ62","v":58},{"$f":"$F$60*AZ60","v":464000},{"$f":"BB62","v":86},{"$f":"$F$60*BB60","v":688000},{"$f":"BD62","v":116},{"$f":"$F$60*BD60","v":928000},{"$f":"BF62","v":65},{"$f":"$F$60*BF60","v":520000},{"$f":"BH62","v":40},{"$f":"$F$60*BH60","v":320000},{"$f":"BJ62","v":48},{"$f":"$F$60*BJ60","v":384000},{"$f":"BL62","v":31},{"$f":"$F$60*BL60","v":248000},{"$f":"BN62","v":54},{"$f":"$F$60*BN60","v":432000},{"$f":"BP62","v":43},{"$f":"$F$60*BP60","v":344000},{"$f":"BR62","v":63},{"$f":"$F$60*BR60","v":504000},{"$f":"BT62","v":35},{"$f":"$F$60*BT60","v":280000},{"$f":"BV62","v":24},{"$f":"$F$60*BV60","v":192000},{"$f":"BX62","v":64},{"$f":"$F$60*BX60","v":512000},{"$f":"BZ62","v":86},{"$f":"$F$60*BZ60","v":688000},{"$f":"CB62","v":40},{"$f":"$F$60*CB60","v":320000},{"$f":"CD62","v":65},{"$f":"$F$60*CD60","v":520000},{"$f":"CF62","v":44},{"$f":"$F$60*CF60","v":352000},{"$f":"CH62","v":39},{"$f":"$F$60*CH60","v":312000},{"$f":"CJ62","v":26},{"$f":"$F$60*CJ60","v":208000},{"$f":"CL62","v":52},{"$f":"$F$60*CL60","v":416000},{"$f":"CN62","v":36},{"$f":"$F$60*CN60","v":288000},{"$f":"CP62","v":49},{"$f":"$F$60*CP60","v":392000},{"$f":"CR62","v":48},{"$f":"$F$60*CR60","v":384000},{"$f":"CT62","v":104},{"$f":"$F$60*CT60","v":832000},{"$f":"CV62","v":58},{"$f":"$F$60*CV60","v":464000},{"$f":"CX62","v":43},{"$f":"$F$60*CX60","v":344000},{"$f":"CZ62","v":57},{"$f":"$F$60*CZ60","v":456000},{"$f":"DB62","v":48},{"$f":"$F$60*DB60","v":384000},{"$f":"DD62","v":47},{"$f":"$F$60*DD60","v":376000},12552000,{"$f":"DG62","v":50},{"$f":"$F$60*DG60","v":400000},{"$f":"DI62","v":47},{"$f":"$F$60*DI60","v":376000},{"$f":"DK62","v":98},{"$f":"$F$60*DK60","v":784000},{"$f":"DM62","v":61},{"$f":"$F$60*DM60","v":488000},{"$f":"DO62","v":52},{"$f":"$F$60*DO60","v":416000},{"$f":"DQ62","v":45},{"$f":"$F$60*DQ60","v":360000},{"$f":"DS62","v":90},{"$f":"$F$60*DS60","v":720000},{"$f":"DU62","v":71},{"$f":"$F$60*DU60","v":568000},{"$f":"DW62","v":60},{"$f":"$F$60*DW60","v":480000},{"$f":"DY62","v":32},{"$f":"$F$60*DY60","v":256000},4848000,{"$f":"EB62","v":67},{"$f":"$F$60*EB60","v":536000},{"$f":"ED62","v":47},{"$f":"$F$60*ED60","v":376000},{"$f":"EF62","v":64},{"$f":"$F$60*EF60","v":512000},{"$f":"EH62","v":66},{"$f":"$F$60*EH60","v":528000},{"$f":"EJ62","v":52},{"$f":"$F$60*EJ60","v":416000},{"$f":"EL62","v":28},{"$f":"$F$60*EL60","v":224000},{"$f":"EN62","v":85},{"$f":"$F$60*EN60","v":680000},{"$f":"EP62","v":60},{"$f":"$F$60*EP60","v":480000},{"$f":"ER62","v":64},{"$f":"$F$60*ER60","v":512000},{"$f":"ET62","v":57},{"$f":"$F$60*ET60","v":456000},{"$f":"EV62","v":79},{"$f":"$F$60*EV60","v":632000},{"$f":"EX62","v":63},{"$f":"$F$60*EX60","v":504000},{"$f":"EZ62","v":50},{"$f":"$F$60*EZ60","v":400000},{"$f":"FB62","v":44},{"$f":"$F$60*FB60","v":352000},{"$f":"FD62","v":30},{"$f":"$F$60*FD60","v":240000},{"$f":"FF62","v":48},{"$f":"$F$60*FF60","v":384000},{"$f":"FH62","v":30},{"$f":"$F$60*FH60","v":240000},{"$f":"FJ62","v":67},{"$f":"$F$60*FJ60","v":536000},{"$f":"FL62","v":75},{"$f":"$F$60*FL60","v":600000},{"$f":"FN62","v":57},{"$f":"$F$60*FN60","v":456000},{"$f":"FP62","v":74},{"$f":"$F$60*FP60","v":592000},{"$f":"FR62","v":35},{"$f":"$F$60*FR60","v":280000},{"$f":"FT62","v":48},{"$f":"$F$60*FT60","v":384000},{"$f":"FV62","v":57},{"$f":"$F$60*FV60","v":456000},{"$f":"FX62","v":47},{"$f":"$F$60*FX60","v":376000},{"$f":"FZ62","v":72},{"$f":"$F$60*FZ60","v":576000},{"$f":"GB62","v":72},{"$f":"$F$60*GB60","v":576000},{"$f":"GD62","v":78},{"$f":"$F$60*GD60","v":624000},{"$f":"GF62","v":128},{"$f":"$F$60*GF60","v":1024000},{"$f":"GH62","v":52},{"$f":"$F$60*GH60","v":416000},{"$f":"GJ62","v":62},{"$f":"$F$60*GJ60","v":496000},{"$f":"GL62","v":61},{"$f":"$F$60*GL60","v":488000},{"$f":"GN62","v":60},{"$f":"$F$60*GN60","v":480000},{"$f":"GP62","v":49},{"$f":"$F$60*GP60","v":392000},{"$f":"GR62","v":51},{"$f":"$F$60*GR60","v":408000},16632000]
[null,null,null,"Coffret comptage triphasé","u",{"$f":"VLOOKUP(D61,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":15000},{"$f":"G51","v":0},{"$f":"$F$61*G61","v":0},{"$f":"I51","v":0},{"$f":"$F$61*I61","v":0},{"$f":"K51","v":0},{"$f":"$F$61*K61","v":0},{"$f":"M51","v":0},{"$f":"$F$61*M61","v":0},{"$f":"O51","v":0},{"$f":"$F$61*O61","v":0},{"$f":"Q51","v":0},{"$f":"$F$61*Q61","v":0},{"$f":"S51","v":0},{"$f":"$F$61*S61","v":0},{"$f":"U51","v":0},{"$f":"$F$61*U61","v":0},{"$f":"W51","v":0},{"$f":"$F$61*W61","v":0},{"$f":"Y51","v":0},{"$f":"$F$61*Y61","v":0},0,{"$f":"AB51","v":0},{"$f":"$F$61*AB61","v":0},{"$f":"AD51","v":0},{"$f":"$F$61*AD61","v":0},0,{"$f":"AG51","v":0},{"$f":"$F$61*AG61","v":0},0,{"$f":"AJ51","v":0},{"$f":"$F$61*AJ61","v":0},{"$f":"AL51","v":0},{"$f":"$F$61*AL61","v":0},{"$f":"AN51","v":0},{"$f":"$F$61*AN61","v":0},{"$f":"AP51","v":0},{"$f":"$F$61*AP61","v":0},{"$f":"AR51","v":0},{"$f":"$F$61*AR61","v":0},{"$f":"AT51","v":0},{"$f":"$F$61*AT61","v":0},0,{"$f":"AW51","v":0},{"$f":"$F$61*AW61","v":0},0,{"$f":"AZ51","v":0},{"$f":"$F$61*AZ61","v":0},{"$f":"BB51","v":0},{"$f":"$F$61*BB61","v":0},{"$f":"BD51","v":0},{"$f":"$F$61*BD61","v":0},{"$f":"BF51","v":0},{"$f":"$F$61*BF61","v":0},{"$f":"BH51","v":0},{"$f":"$F$61*BH61","v":0},{"$f":"BJ51","v":0},{"$f":"$F$61*BJ61","v":0},{"$f":"BL51","v":0},{"$f":"$F$61*BL61","v":0},{"$f":"BN51","v":0},{"$f":"$F$61*BN61","v":0},{"$f":"BP51","v":0},{"$f":"$F$61*BP61","v":0},{"$f":"BR51","v":0},{"$f":"$F$61*BR61","v":0},{"$f":"BT51","v":0},{"$f":"$F$61*BT61","v":0},{"$f":"BV51","v":0},{"$f":"$F$61*BV61","v":0},{"$f":"BX51","v":0},{"$f":"$F$61*BX61","v":0},{"$f":"BZ51","v":0},{"$f":"$F$61*BZ61","v":0},{"$f":"CB51","v":0},{"$f":"$F$61*CB61","v":0},{"$f":"CD51","v":0},{"$f":"$F$61*CD61","v":0},{"$f":"CF51","v":0},{"$f":"$F$61*CF61","v":0},{"$f":"CH51","v":0},{"$f":"$F$61*CH61","v":0},{"$f":"CJ51","v":0},{"$f":"$F$61*CJ61","v":0},{"$f":"CL51","v":0},{"$f":"$F$61*CL61","v":0},{"$f":"CN51","v":0},{"$f":"$F$61*CN61","v":0},{"$f":"CP51","v":0},{"$f":"$F$61*CP61","v":0},{"$f":"CR51","v":0},{"$f":"$F$61*CR61","v":0},{"$f":"CT51","v":0},{"$f":"$F$61*CT61","v":0},{"$f":"CV51","v":0},{"$f":"$F$61*CV61","v":0},{"$f":"CX51","v":0},{"$f":"$F$61*CX61","v":0},{"$f":"CZ51","v":0},{"$f":"$F$61*CZ61","v":0},{"$f":"DB51","v":0},{"$f":"$F$61*DB61","v":0},{"$f":"DD51","v":0},{"$f":"$F$61*DD61","v":0},0,{"$f":"DG51","v":0},{"$f":"$F$61*DG61","v":0},{"$f":"DI51","v":0},{"$f":"$F$61*DI61","v":0},{"$f":"DK51","v":0},{"$f":"$F$61*DK61","v":0},{"$f":"DM51","v":0},{"$f":"$F$61*DM61","v":0},{"$f":"DO51","v":0},{"$f":"$F$61*DO61","v":0},{"$f":"DQ51","v":0},{"$f":"$F$61*DQ61","v":0},{"$f":"DS51","v":0},{"$f":"$F$61*DS61","v":0},{"$f":"DU51","v":0},{"$f":"$F$61*DU61","v":0},{"$f":"DW51","v":0},{"$f":"$F$61*DW61","v":0},{"$f":"DY51","v":0},{"$f":"$F$61*DY61","v":0},0,{"$f":"EB51","v":0},{"$f":"$F$61*EB61","v":0},{"$f":"ED51","v":0},{"$f":"$F$61*ED61","v":0},{"$f":"EF51","v":0},{"$f":"$F$61*EF61","v":0},{"$f":"EH51","v":0},{"$f":"$F$61*EH61","v":0},{"$f":"EJ51","v":0},{"$f":"$F$61*EJ61","v":0},{"$f":"EL51","v":0},{"$f":"$F$61*EL61","v":0},{"$f":"EN51","v":0},{"$f":"$F$61*EN61","v":0},{"$f":"EP51","v":0},{"$f":"$F$61*EP61","v":0},{"$f":"ER51","v":0},{"$f":"$F$61*ER61","v":0},{"$f":"ET51","v":0},{"$f":"$F$61*ET61","v":0},{"$f":"EV51","v":0},{"$f":"$F$61*EV61","v":0},{"$f":"EX51","v":0},{"$f":"$F$61*EX61","v":0},{"$f":"EZ51","v":0},{"$f":"$F$61*EZ61","v":0},{"$f":"FB51","v":0},{"$f":"$F$61*FB61","v":0},{"$f":"FD51","v":0},{"$f":"$F$61*FD61","v":0},{"$f":"FF51","v":0},{"$f":"$F$61*FF61","v":0},{"$f":"FH51","v":0},{"$f":"$F$61*FH61","v":0},{"$f":"FJ51","v":0},{"$f":"$F$61*FJ61","v":0},{"$f":"FL51","v":0},{"$f":"$F$61*FL61","v":0},{"$f":"FN51","v":0},{"$f":"$F$61*FN61","v":0},{"$f":"FP51","v":0},{"$f":"$F$61*FP61","v":0},{"$f":"FR51","v":0},{"$f":"$F$61*FR61","v":0},{"$f":"FT51","v":0},{"$f":"$F$61*FT61","v":0},{"$f":"FV51","v":0},{"$f":"$F$61*FV61","v":0},{"$f":"FX51","v":0},{"$f":"$F$61*FX61","v":0},{"$f":"FZ51","v":0},{"$f":"$F$61*FZ61","v":0},{"$f":"GB51","v":0},{"$f":"$F$61*GB61","v":0},{"$f":"GD51","v":0},{"$f":"$F$61*GD61","v":0},{"$f":"GF51","v":0},{"$f":"$F$61*GF61","v":0},{"$f":"GH51","v":0},{"$f":"$F$61*GH61","v":0},{"$f":"GJ51","v":0},{"$f":"$F$61*GJ61","v":0},{"$f":"GL51","v":0},{"$f":"$F$61*GL61","v":0},{"$f":"GN51","v":0},{"$f":"$F$61*GN61","v":0},{"$f":"GP51","v":0},{"$f":"$F$61*GP61","v":0},{"$f":"GR51","v":0},{"$f":"$F$61*GR61","v":0},0]
[null,null,null,"Compteur monophasé","u",{"$f":"VLOOKUP(D62,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":14000},109,1526000,33,462000,52,728000,69,966000,19,266000,86,1204000,109,1526000,87,1218000,77,1078000,47,658000,9632000,71,994000,84,1176000,2170000,33,462000,462000,50,700000,33,462000,47,658000,100,1400000,50,700000,48,672000,4592000,52,728000,728000,58,812000,86,1204000,116,1624000,65,910000,40,560000,48,672000,31,434000,54,756000,43,602000,63,882000,35,490000,24,336000,64,896000,86,1204000,40,560000,65,910000,44,616000,39,546000,26,364000,52,728000,36,504000,49,686000,48,672000,104,1456000,58,812000,43,602000,57,798000,48,672000,47,658000,21966000,50,700000,47,658000,98,1372000,61,854000,52,728000,45,630000,90,1260000,71,994000,60,840000,32,448000,8484000,67,938000,47,658000,64,896000,66,924000,52,728000,28,392000,85,1190000,60,840000,64,896000,57,798000,79,1106000,63,882000,50,700000,44,616000,30,420000,48,672000,30,420000,67,938000,75,1050000,57,798000,74,1036000,35,490000,48,672000,57,798000,47,658000,72,1008000,72,1008000,78,1092000,128,1792000,52,728000,62,868000,61,854000,60,840000,49,686000,51,714000,29106000,null,{"$f":"+GU34+GU6","v":10401259059.704781}]
[null,null,null,"Compteur triphasé","u",{"$f":"VLOOKUP(D63,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":43621},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Main d'œuvre","ff",{"$f":"VLOOKUP(D64,[2]HYPOTHESES!$C$109:$F$124,3,FALSE)","v":3000},{"$f":"G49*'[1]Hypo Cables'!$X$44","v":110},{"$f":"$F$64*G64","v":330000},{"$f":"I49*'[1]Hypo Cables'!$X$44","v":34},{"$f":"$F$64*I64","v":102000},{"$f":"K49*'[1]Hypo Cables'!$X$44","v":53},{"$f":"$F$64*K64","v":159000},{"$f":"M49*'[1]Hypo Cables'!$X$44","v":70},{"$f":"$F$64*M64","v":210000},{"$f":"O49*'[1]Hypo Cables'!$X$44","v":20},{"$f":"$F$64*O64","v":60000},{"$f":"Q49*'[1]Hypo Cables'!$X$44","v":87},{"$f":"$F$64*Q64","v":261000},{"$f":"S49*'[1]Hypo Cables'!$X$44","v":110},{"$f":"$F$64*S64","v":330000},{"$f":"U49*'[1]Hypo Cables'!$X$44","v":88},{"$f":"$F$64*U64","v":264000},{"$f":"W49*'[1]Hypo Cables'!$X$44","v":78},{"$f":"$F$64*W64","v":234000},{"$f":"Y49*'[1]Hypo Cables'!$X$44","v":48},{"$f":"$F$64*Y64","v":144000},2094000,{"$f":"AB49*'[1]Hypo Cables'!$X$44","v":72},{"$f":"$F$64*AB64","v":216000},{"$f":"AD49*'[1]Hypo Cables'!$X$44","v":85},{"$f":"$F$64*AD64","v":255000},471000,{"$f":"AG49*'[1]Hypo Cables'!$X$44","v":34},{"$f":"$F$64*AG64","v":102000},102000,{"$f":"AJ49*'[1]Hypo Cables'!$X$44","v":51},{"$f":"$F$64*AJ64","v":153000},{"$f":"AL49*'[1]Hypo Cables'!$X$44","v":34},{"$f":"$F$64*AL64","v":102000},{"$f":"AN49*'[1]Hypo Cables'!$X$44","v":48},{"$f":"$F$64*AN64","v":144000},{"$f":"AP49*'[1]Hypo Cables'!$X$44","v":101},{"$f":"$F$64*AP64","v":303000},{"$f":"AR49*'[1]Hypo Cables'!$X$44","v":51},{"$f":"$F$64*AR64","v":153000},{"$f":"AT49*'[1]Hypo Cables'!$X$44","v":49},{"$f":"$F$64*AT64","v":147000},1002000,{"$f":"AW49*'[1]Hypo Cables'!$X$44","v":53},{"$f":"$F$64*AW64","v":159000},159000,{"$f":"AZ49*'[1]Hypo Cables'!$X$44","v":59},{"$f":"$F$64*AZ64","v":177000},{"$f":"BB49*'[1]Hypo Cables'!$X$44","v":87},{"$f":"$F$64*BB64","v":261000},{"$f":"BD49*'[1]Hypo Cables'!$X$44","v":117},{"$f":"$F$64*BD64","v":351000},{"$f":"BF49*'[1]Hypo Cables'!$X$44","v":66},{"$f":"$F$64*BF64","v":198000},{"$f":"BH49*'[1]Hypo Cables'!$X$44","v":41},{"$f":"$F$64*BH64","v":123000},{"$f":"BJ49*'[1]Hypo Cables'!$X$44","v":49},{"$f":"$F$64*BJ64","v":147000},{"$f":"BL49*'[1]Hypo Cables'!$X$44","v":32},{"$f":"$F$64*BL64","v":96000},{"$f":"BN49*'[1]Hypo Cables'!$X$44","v":55},{"$f":"$F$64*BN64","v":165000},{"$f":"BP49*'[1]Hypo Cables'!$X$44","v":44},{"$f":"$F$64*BP64","v":132000},{"$f":"BR49*'[1]Hypo Cables'!$X$44","v":64},{"$f":"$F$64*BR64","v":192000},{"$f":"BT49*'[1]Hypo Cables'!$X$44","v":36},{"$f":"$F$64*BT64","v":108000},{"$f":"BV49*'[1]Hypo Cables'!$X$44","v":25},{"$f":"$F$64*BV64","v":75000},{"$f":"BX49*'[1]Hypo Cables'!$X$44","v":65},{"$f":"$F$64*BX64","v":195000},{"$f":"BZ49*'[1]Hypo Cables'!$X$44","v":87},{"$f":"$F$64*BZ64","v":261000},{"$f":"CB49*'[1]Hypo Cables'!$X$44","v":41},{"$f":"$F$64*CB64","v":123000},{"$f":"CD49*'[1]Hypo Cables'!$X$44","v":66},{"$f":"$F$64*CD64","v":198000},{"$f":"CF49*'[1]Hypo Cables'!$X$44","v":45},{"$f":"$F$64*CF64","v":135000},{"$f":"CH49*'[1]Hypo Cables'!$X$44","v":40},{"$f":"$F$64*CH64","v":120000},{"$f":"CJ49*'[1]Hypo Cables'!$X$44","v":27},{"$f":"$F$64*CJ64","v":81000},{"$f":"CL49*'[1]Hypo Cables'!$X$44","v":53},{"$f":"$F$64*CL64","v":159000},{"$f":"CN49*'[1]Hypo Cables'!$X$44","v":37},{"$f":"$F$64*CN64","v":111000},{"$f":"CP49*'[1]Hypo Cables'!$X$44","v":50},{"$f":"$F$64*CP64","v":150000},{"$f":"CR49*'[1]Hypo Cables'!$X$44","v":49},{"$f":"$F$64*CR64","v":147000},{"$f":"CT49*'[1]Hypo Cables'!$X$44","v":105},{"$f":"$F$64*CT64","v":315000},{"$f":"CV49*'[1]Hypo Cables'!$X$44","v":59},{"$f":"$F$64*CV64","v":177000},{"$f":"CX49*'[1]Hypo Cables'!$X$44","v":44},{"$f":"$F$64*CX64","v":132000},{"$f":"CZ49*'[1]Hypo Cables'!$X$44","v":58},{"$f":"$F$64*CZ64","v":174000},{"$f":"DB49*'[1]Hypo Cables'!$X$44","v":49},{"$f":"$F$64*DB64","v":147000},{"$f":"DD49*'[1]Hypo Cables'!$X$44","v":48},{"$f":"$F$64*DD64","v":144000},4794000,{"$f":"DG49*'[1]Hypo Cables'!$X$44","v":51},{"$f":"$F$64*DG64","v":153000},{"$f":"DI49*'[1]Hypo Cables'!$X$44","v":48},{"$f":"$F$64*DI64","v":144000},{"$f":"DK49*'[1]Hypo Cables'!$X$44","v":99},{"$f":"$F$64*DK64","v":297000},{"$f":"DM49*'[1]Hypo Cables'!$X$44","v":62},{"$f":"$F$64*DM64","v":186000},{"$f":"DO49*'[1]Hypo Cables'!$X$44","v":53},{"$f":"$F$64*DO64","v":159000},{"$f":"DQ49*'[1]Hypo Cables'!$X$44","v":46},{"$f":"$F$64*DQ64","v":138000},{"$f":"DS49*'[1]Hypo Cables'!$X$44","v":91},{"$f":"$F$64*DS64","v":273000},{"$f":"DU49*'[1]Hypo Cables'!$X$44","v":72},{"$f":"$F$64*DU64","v":216000},{"$f":"DW49*'[1]Hypo Cables'!$X$44","v":61},{"$f":"$F$64*DW64","v":183000},{"$f":"DY49*'[1]Hypo Cables'!$X$44","v":33},{"$f":"$F$64*DY64","v":99000},1848000,{"$f":"EB49*'[1]Hypo Cables'!$X$44","v":68},{"$f":"$F$64*EB64","v":204000},{"$f":"ED49*'[1]Hypo Cables'!$X$44","v":48},{"$f":"$F$64*ED64","v":144000},{"$f":"EF49*'[1]Hypo Cables'!$X$44","v":65},{"$f":"$F$64*EF64","v":195000},{"$f":"EH49*'[1]Hypo Cables'!$X$44","v":67},{"$f":"$F$64*EH64","v":201000},{"$f":"EJ49*'[1]Hypo Cables'!$X$44","v":53},{"$f":"$F$64*EJ64","v":159000},{"$f":"EL49*'[1]Hypo Cables'!$X$44","v":29},{"$f":"$F$64*EL64","v":87000},{"$f":"EN49*'[1]Hypo Cables'!$X$44","v":86},{"$f":"$F$64*EN64","v":258000},{"$f":"EP49*'[1]Hypo Cables'!$X$44","v":61},{"$f":"$F$64*EP64","v":183000},{"$f":"ER49*'[1]Hypo Cables'!$X$44","v":65},{"$f":"$F$64*ER64","v":195000},{"$f":"ET49*'[1]Hypo Cables'!$X$44","v":58},{"$f":"$F$64*ET64","v":174000},{"$f":"EV49*'[1]Hypo Cables'!$X$44","v":80},{"$f":"$F$64*EV64","v":240000},{"$f":"EX49*'[1]Hypo Cables'!$X$44","v":64},{"$f":"$F$64*EX64","v":192000},{"$f":"EZ49*'[1]Hypo Cables'!$X$44","v":51},{"$f":"$F$64*EZ64","v":153000},{"$f":"FB49*'[1]Hypo Cables'!$X$44","v":45},{"$f":"$F$64*FB64","v":135000},{"$f":"FD49*'[1]Hypo Cables'!$X$44","v":31},{"$f":"$F$64*FD64","v":93000},{"$f":"FF49*'[1]Hypo Cables'!$X$44","v":49},{"$f":"$F$64*FF64","v":147000},{"$f":"FH49*'[1]Hypo Cables'!$X$44","v":31},{"$f":"$F$64*FH64","v":93000},{"$f":"FJ49*'[1]Hypo Cables'!$X$44","v":68},{"$f":"$F$64*FJ64","v":204000},{"$f":"FL49*'[1]Hypo Cables'!$X$44","v":76},{"$f":"$F$64*FL64","v":228000},{"$f":"FN49*'[1]Hypo Cables'!$X$44","v":58},{"$f":"$F$64*FN64","v":174000},{"$f":"FP49*'[1]Hypo Cables'!$X$44","v":75},{"$f":"$F$64*FP64","v":225000},{"$f":"FR49*'[1]Hypo Cables'!$X$44","v":36},{"$f":"$F$64*FR64","v":108000},{"$f":"FT49*'[1]Hypo Cables'!$X$44","v":49},{"$f":"$F$64*FT64","v":147000},{"$f":"FV49*'[1]Hypo Cables'!$X$44","v":58},{"$f":"$F$64*FV64","v":174000},{"$f":"FX49*'[1]Hypo Cables'!$X$44","v":48},{"$f":"$F$64*FX64","v":144000},{"$f":"FZ49*'[1]Hypo Cables'!$X$44","v":73},{"$f":"$F$64*FZ64","v":219000},{"$f":"GB49*'[1]Hypo Cables'!$X$44","v":73},{"$f":"$F$64*GB64","v":219000},{"$f":"GD49*'[1]Hypo Cables'!$X$44","v":79},{"$f":"$F$64*GD64","v":237000},{"$f":"GF49*'[1]Hypo Cables'!$X$44","v":129},{"$f":"$F$64*GF64","v":387000},{"$f":"GH49*'[1]Hypo Cables'!$X$44","v":53},{"$f":"$F$64*GH64","v":159000},{"$f":"GJ49*'[1]Hypo Cables'!$X$44","v":63},{"$f":"$F$64*GJ64","v":189000},{"$f":"GL49*'[1]Hypo Cables'!$X$44","v":62},{"$f":"$F$64*GL64","v":186000},{"$f":"GN49*'[1]Hypo Cables'!$X$44","v":61},{"$f":"$F$64*GN64","v":183000},{"$f":"GP49*'[1]Hypo Cables'!$X$44","v":50},{"$f":"$F$64*GP64","v":150000},{"$f":"GR49*'[1]Hypo Cables'!$X$44","v":52},{"$f":"$F$64*GR64","v":156000},6342000]
[null,null,null,{"$f":"\"Sous-total \"&C49","v":"Sous-total Branchements BT"},null,null,null,{"$f":"SUM(H49:H64)","v":7234950},null,{"$f":"SUM(J49:J64)","v":2209450},null,{"$f":"SUM(L49:L64)","v":3465825},null,{"$f":"SUM(N49:N64)","v":4589950},null,{"$f":"SUM(P49:P64)","v":1283700},null,{"$f":"SUM(R49:R64)","v":5714075},null,{"$f":"SUM(T49:T64)","v":7234950},null,{"$f":"SUM(V49:V64)","v":5780200},null,{"$f":"SUM(X49:X64)","v":5118950},null,{"$f":"SUM(Z49:Z64)","v":3135200},{"$f":"SUM(AA49:AA64)","v":45767250},null,{"$f":"SUM(AC49:AC64)","v":4722200},null,{"$f":"SUM(AE49:AE64)","v":5581825},{"$f":"SUM(AF49:AF64)","v":10304025},{"$f":"SUM(AG49:AG64)","v":2171},{"$f":"SUM(AH49:AH64)","v":2209450},{"$f":"SUM(AI49:AI64)","v":2209450},null,{"$f":"SUM(AK49:AK64)","v":3333575},null,{"$f":"SUM(AM49:AM64)","v":2209450},null,{"$f":"SUM(AO49:AO64)","v":3135200},null,{"$f":"SUM(AQ49:AQ64)","v":6639825},null,{"$f":"SUM(AS49:AS64)","v":3333575},null,{"$f":"SUM(AU49:AU64)","v":3201325},{"$f":"SUM(AV49:AV64)","v":21852950},null,{"$f":"SUM(AX49:AX64)","v":3465825},{"$f":"SUM(AY49:AY64)","v":3465825},null,{"$f":"SUM(BA49:BA64)","v":3862575},null,{"$f":"SUM(BC49:BC64)","v":5714075},null,{"$f":"SUM(BE49:BE64)","v":7697825},null,{"$f":"SUM(BG49:BG64)","v":4325450},null,{"$f":"SUM(BI49:BI64)","v":2672325},null,{"$f":"SUM(BK49:BK64)","v":3201325},null,{"$f":"SUM(BM49:BM64)","v":2077200},null,{"$f":"SUM(BO49:BO64)","v":3598075},null,{"$f":"SUM(BQ49:BQ64)","v":2870700},null,{"$f":"SUM(BS49:BS64)","v":4193200},null,{"$f":"SUM(BU49:BU64)","v":2341700},null,{"$f":"SUM(BW49:BW64)","v":1614325},null,{"$f":"SUM(BY49:BY64)","v":4259325},null,{"$f":"SUM(CA49:CA64)","v":5714075},null,{"$f":"SUM(CC49:CC64)","v":2672325},null,{"$f":"SUM(CE49:CE64)","v":4325450},null,{"$f":"SUM(CG49:CG64)","v":2936825},null,{"$f":"SUM(CI49:CI64)","v":2606200},null,{"$f":"SUM(CK49:CK64)","v":1746575},null,{"$f":"SUM(CM49:CM64)","v":3465825},null,{"$f":"SUM(CO49:CO64)","v":2407825},null,{"$f":"SUM(CQ49:CQ64)","v":3267450},null,{"$f":"SUM(CS49:CS64)","v":3201325},null,{"$f":"SUM(CU49:CU64)","v":6904325},null,{"$f":"SUM(CW49:CW64)","v":3862575},null,{"$f":"SUM(CY49:CY64)","v":2870700},null,{"$f":"SUM(DA49:DA64)","v":3796450},null,{"$f":"SUM(DC49:DC64)","v":3201325},null,{"$f":"SUM(DE49:DE64)","v":3135200},{"$f":"SUM(DF49:DF64)","v":104542550},null,{"$f":"SUM(DH49:DH64)","v":3333575},null,{"$f":"SUM(DJ49:DJ64)","v":3135200},null,{"$f":"SUM(DL49:DL64)","v":6507575},null,{"$f":"SUM(DN49:DN64)","v":4060950},null,{"$f":"SUM(DP49:DP64)","v":3465825},null,{"$f":"SUM(DR49:DR64)","v":3002950},null,{"$f":"SUM(DT49:DT64)","v":5978575},null,{"$f":"SUM(DV49:DV64)","v":4722200},null,{"$f":"SUM(DX49:DX64)","v":3994825},null,{"$f":"SUM(DZ49:DZ64)","v":2143325},{"$f":"SUM(EA49:EA64)","v":40345000},null,{"$f":"SUM(EC49:EC64)","v":4457700},null,{"$f":"SUM(EE49:EE64)","v":3135200},null,{"$f":"SUM(EG49:EG64)","v":4259325},null,{"$f":"SUM(EI49:EI64)","v":4391575},null,{"$f":"SUM(EK49:EK64)","v":3465825},null,{"$f":"SUM(EM49:EM64)","v":1878825},null,{"$f":"SUM(EO49:EO64)","v":5647950},null,{"$f":"SUM(EQ49:EQ64)","v":3994825},null,{"$f":"SUM(ES49:ES64)","v":4259325},null,{"$f":"SUM(EU49:EU64)","v":3796450},null,{"$f":"SUM(EW49:EW64)","v":5251200},null,{"$f":"SUM(EY49:EY64)","v":4193200},null,{"$f":"SUM(FA49:FA64)","v":3333575},null,{"$f":"SUM(FC49:FC64)","v":2936825},null,{"$f":"SUM(FE49:FE64)","v":2011075},null,{"$f":"SUM(FG49:FG64)","v":3201325},null,{"$f":"SUM(FI49:FI64)","v":2011075},null,{"$f":"SUM(FK49:FK64)","v":4457700},null,{"$f":"SUM(FM49:FM64)","v":4986700},null,{"$f":"SUM(FO49:FO64)","v":3796450},null,{"$f":"SUM(FQ49:FQ64)","v":4920575},null,{"$f":"SUM(FS49:FS64)","v":2341700},null,{"$f":"SUM(FU49:FU64)","v":3201325},null,{"$f":"SUM(FW49:FW64)","v":3796450},null,{"$f":"SUM(FY49:FY64)","v":3135200},null,{"$f":"SUM(GA49:GA64)","v":4788325},null,{"$f":"SUM(GC49:GC64)","v":4788325},null,{"$f":"SUM(GE49:GE64)","v":5185075},null,{"$f":"SUM(GG49:GG64)","v":8491325},null,{"$f":"SUM(GI49:GI64)","v":3465825},null,{"$f":"SUM(GK49:GK64)","v":4127075},null,{"$f":"SUM(GM49:GM64)","v":4060950},null,{"$f":"SUM(GO49:GO64)","v":3994825},null,{"$f":"SUM(GQ49:GQ64)","v":3267450},null,{"$f":"SUM(GS49:GS64)","v":3399700},{"$f":"SUM(GT49:GT64)","v":138430250}]
[null,null,"Installations intérieures","Disjoncteur Monophasé Bipolaire 5 - 15 A","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D66,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":17240},{"$f":"G62*'[1]Hypo Cables'!$X$46","v":109},{"$f":"$F$66*G66","v":1879160},{"$f":"I62*'[1]Hypo Cables'!$X$46","v":33},{"$f":"$F$66*I66","v":568920},{"$f":"K62*'[1]Hypo Cables'!$X$46","v":52},{"$f":"$F$66*K66","v":896480},{"$f":"M62*'[1]Hypo Cables'!$X$46","v":69},{"$f":"$F$66*M66","v":1189560},{"$f":"O62*'[1]Hypo Cables'!$X$46","v":19},{"$f":"$F$66*O66","v":327560},{"$f":"Q62*'[1]Hypo Cables'!$X$46","v":86},{"$f":"$F$66*Q66","v":1482640},{"$f":"S62*'[1]Hypo Cables'!$X$46","v":109},{"$f":"$F$66*S66","v":1879160},{"$f":"U62*'[1]Hypo Cables'!$X$46","v":87},{"$f":"$F$66*U66","v":1499880},{"$f":"W62*'[1]Hypo Cables'!$X$46","v":77},{"$f":"$F$66*W66","v":1327480},{"$f":"Y62*'[1]Hypo Cables'!$X$46","v":47},{"$f":"$F$66*Y66","v":810280},11861120,{"$f":"AB62*'[1]Hypo Cables'!$X$46","v":71},{"$f":"$F$66*AB66","v":1224040},{"$f":"AD62*'[1]Hypo Cables'!$X$46","v":84},{"$f":"$F$66*AD66","v":1448160},2672200,{"$f":"AG62*'[1]Hypo Cables'!$X$46","v":33},{"$f":"$F$66*AG66","v":568920},568920,{"$f":"AJ62*'[1]Hypo Cables'!$X$46","v":50},{"$f":"$F$66*AJ66","v":862000},{"$f":"AL62*'[1]Hypo Cables'!$X$46","v":33},{"$f":"$F$66*AL66","v":568920},{"$f":"AN62*'[1]Hypo Cables'!$X$46","v":47},{"$f":"$F$66*AN66","v":810280},{"$f":"AP62*'[1]Hypo Cables'!$X$46","v":100},{"$f":"$F$66*AP66","v":1724000},{"$f":"AR62*'[1]Hypo Cables'!$X$46","v":50},{"$f":"$F$66*AR66","v":862000},{"$f":"AT62*'[1]Hypo Cables'!$X$46","v":48},{"$f":"$F$66*AT66","v":827520},5654720,{"$f":"AW62*'[1]Hypo Cables'!$X$46","v":52},{"$f":"$F$66*AW66","v":896480},896480,{"$f":"AZ62*'[1]Hypo Cables'!$X$46","v":58},{"$f":"$F$66*AZ66","v":999920},{"$f":"BB62*'[1]Hypo Cables'!$X$46","v":86},{"$f":"$F$66*BB66","v":1482640},{"$f":"BD62*'[1]Hypo Cables'!$X$46","v":116},{"$f":"$F$66*BD66","v":1999840},{"$f":"BF62*'[1]Hypo Cables'!$X$46","v":65},{"$f":"$F$66*BF66","v":1120600},{"$f":"BH62*'[1]Hypo Cables'!$X$46","v":40},{"$f":"$F$66*BH66","v":689600},{"$f":"BJ62*'[1]Hypo Cables'!$X$46","v":48},{"$f":"$F$66*BJ66","v":827520},{"$f":"BL62*'[1]Hypo Cables'!$X$46","v":31},{"$f":"$F$66*BL66","v":534440},{"$f":"BN62*'[1]Hypo Cables'!$X$46","v":54},{"$f":"$F$66*BN66","v":930960},{"$f":"BP62*'[1]Hypo Cables'!$X$46","v":43},{"$f":"$F$66*BP66","v":741320},{"$f":"BR62*'[1]Hypo Cables'!$X$46","v":63},{"$f":"$F$66*BR66","v":1086120},{"$f":"BT62*'[1]Hypo Cables'!$X$46","v":35},{"$f":"$F$66*BT66","v":603400},{"$f":"BV62*'[1]Hypo Cables'!$X$46","v":24},{"$f":"$F$66*BV66","v":413760},{"$f":"BX62*'[1]Hypo Cables'!$X$46","v":64},{"$f":"$F$66*BX66","v":1103360},{"$f":"BZ62*'[1]Hypo Cables'!$X$46","v":86},{"$f":"$F$66*BZ66","v":1482640},{"$f":"CB62*'[1]Hypo Cables'!$X$46","v":40},{"$f":"$F$66*CB66","v":689600},{"$f":"CD62*'[1]Hypo Cables'!$X$46","v":65},{"$f":"$F$66*CD66","v":1120600},{"$f":"CF62*'[1]Hypo Cables'!$X$46","v":44},{"$f":"$F$66*CF66","v":758560},{"$f":"CH62*'[1]Hypo Cables'!$X$46","v":39},{"$f":"$F$66*CH66","v":672360},{"$f":"CJ62*'[1]Hypo Cables'!$X$46","v":26},{"$f":"$F$66*CJ66","v":448240},{"$f":"CL62*'[1]Hypo Cables'!$X$46","v":52},{"$f":"$F$66*CL66","v":896480},{"$f":"CN62*'[1]Hypo Cables'!$X$46","v":36},{"$f":"$F$66*CN66","v":620640},{"$f":"CP62*'[1]Hypo Cables'!$X$46","v":49},{"$f":"$F$66*CP66","v":844760},{"$f":"CR62*'[1]Hypo Cables'!$X$46","v":48},{"$f":"$F$66*CR66","v":827520},{"$f":"CT62*'[1]Hypo Cables'!$X$46","v":104},{"$f":"$F$66*CT66","v":1792960},{"$f":"CV62*'[1]Hypo Cables'!$X$46","v":58},{"$f":"$F$66*CV66","v":999920},{"$f":"CX62*'[1]Hypo Cables'!$X$46","v":43},{"$f":"$F$66*CX66","v":741320},{"$f":"CZ62*'[1]Hypo Cables'!$X$46","v":57},{"$f":"$F$66*CZ66","v":982680},{"$f":"DB62*'[1]Hypo Cables'!$X$46","v":48},{"$f":"$F$66*DB66","v":827520},{"$f":"DD62*'[1]Hypo Cables'!$X$46","v":47},{"$f":"$F$66*DD66","v":810280},27049560,{"$f":"DG62*'[1]Hypo Cables'!$X$46","v":50},{"$f":"$F$66*DG66","v":862000},{"$f":"DI62*'[1]Hypo Cables'!$X$46","v":47},{"$f":"$F$66*DI66","v":810280},{"$f":"DK62*'[1]Hypo Cables'!$X$46","v":98},{"$f":"$F$66*DK66","v":1689520},{"$f":"DM62*'[1]Hypo Cables'!$X$46","v":61},{"$f":"$F$66*DM66","v":1051640},{"$f":"DO62*'[1]Hypo Cables'!$X$46","v":52},{"$f":"$F$66*DO66","v":896480},{"$f":"DQ62*'[1]Hypo Cables'!$X$46","v":45},{"$f":"$F$66*DQ66","v":775800},{"$f":"DS62*'[1]Hypo Cables'!$X$46","v":90},{"$f":"$F$66*DS66","v":1551600},{"$f":"DU62*'[1]Hypo Cables'!$X$46","v":71},{"$f":"$F$66*DU66","v":1224040},{"$f":"DW62*'[1]Hypo Cables'!$X$46","v":60},{"$f":"$F$66*DW66","v":1034400},{"$f":"DY62*'[1]Hypo Cables'!$X$46","v":32},{"$f":"$F$66*DY66","v":551680},10447440,{"$f":"EB62*'[1]Hypo Cables'!$X$46","v":67},{"$f":"$F$66*EB66","v":1155080},{"$f":"ED62*'[1]Hypo Cables'!$X$46","v":47},{"$f":"$F$66*ED66","v":810280},{"$f":"EF62*'[1]Hypo Cables'!$X$46","v":64},{"$f":"$F$66*EF66","v":1103360},{"$f":"EH62*'[1]Hypo Cables'!$X$46","v":66},{"$f":"$F$66*EH66","v":1137840},{"$f":"EJ62*'[1]Hypo Cables'!$X$46","v":52},{"$f":"$F$66*EJ66","v":896480},{"$f":"EL62*'[1]Hypo Cables'!$X$46","v":28},{"$f":"$F$66*EL66","v":482720},{"$f":"EN62*'[1]Hypo Cables'!$X$46","v":85},{"$f":"$F$66*EN66","v":1465400},{"$f":"EP62*'[1]Hypo Cables'!$X$46","v":60},{"$f":"$F$66*EP66","v":1034400},{"$f":"ER62*'[1]Hypo Cables'!$X$46","v":64},{"$f":"$F$66*ER66","v":1103360},{"$f":"ET62*'[1]Hypo Cables'!$X$46","v":57},{"$f":"$F$66*ET66","v":982680},{"$f":"EV62*'[1]Hypo Cables'!$X$46","v":79},{"$f":"$F$66*EV66","v":1361960},{"$f":"EX62*'[1]Hypo Cables'!$X$46","v":63},{"$f":"$F$66*EX66","v":1086120},{"$f":"EZ62*'[1]Hypo Cables'!$X$46","v":50},{"$f":"$F$66*EZ66","v":862000},{"$f":"FB62*'[1]Hypo Cables'!$X$46","v":44},{"$f":"$F$66*FB66","v":758560},{"$f":"FD62*'[1]Hypo Cables'!$X$46","v":30},{"$f":"$F$66*FD66","v":517200},{"$f":"FF62*'[1]Hypo Cables'!$X$46","v":48},{"$f":"$F$66*FF66","v":827520},{"$f":"FH62*'[1]Hypo Cables'!$X$46","v":30},{"$f":"$F$66*FH66","v":517200},{"$f":"FJ62*'[1]Hypo Cables'!$X$46","v":67},{"$f":"$F$66*FJ66","v":1155080},{"$f":"FL62*'[1]Hypo Cables'!$X$46","v":75},{"$f":"$F$66*FL66","v":1293000},{"$f":"FN62*'[1]Hypo Cables'!$X$46","v":57},{"$f":"$F$66*FN66","v":982680},{"$f":"FP62*'[1]Hypo Cables'!$X$46","v":74},{"$f":"$F$66*FP66","v":1275760},{"$f":"FR62*'[1]Hypo Cables'!$X$46","v":35},{"$f":"$F$66*FR66","v":603400},{"$f":"FT62*'[1]Hypo Cables'!$X$46","v":48},{"$f":"$F$66*FT66","v":827520},{"$f":"FV62*'[1]Hypo Cables'!$X$46","v":57},{"$f":"$F$66*FV66","v":982680},{"$f":"FX62*'[1]Hypo Cables'!$X$46","v":47},{"$f":"$F$66*FX66","v":810280},{"$f":"FZ62*'[1]Hypo Cables'!$X$46","v":72},{"$f":"$F$66*FZ66","v":1241280},{"$f":"GB62*'[1]Hypo Cables'!$X$46","v":72},{"$f":"$F$66*GB66","v":1241280},{"$f":"GD62*'[1]Hypo Cables'!$X$46","v":78},{"$f":"$F$66*GD66","v":1344720},{"$f":"GF62*'[1]Hypo Cables'!$X$46","v":128},{"$f":"$F$66*GF66","v":2206720},{"$f":"GH62*'[1]Hypo Cables'!$X$46","v":52},{"$f":"$F$66*GH66","v":896480},{"$f":"GJ62*'[1]Hypo Cables'!$X$46","v":62},{"$f":"$F$66*GJ66","v":1068880},{"$f":"GL62*'[1]Hypo Cables'!$X$46","v":61},{"$f":"$F$66*GL66","v":1051640},{"$f":"GN62*'[1]Hypo Cables'!$X$46","v":60},{"$f":"$F$66*GN66","v":1034400},{"$f":"GP62*'[1]Hypo Cables'!$X$46","v":49},{"$f":"$F$66*GP66","v":844760},{"$f":"GR62*'[1]Hypo Cables'!$X$46","v":51},{"$f":"$F$66*GR66","v":879240},35841960]
[null,null,null,"Câble U 1000 RO2V  2x1,5mm²","mL",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D67,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":350},{"$f":"G62*'[1]Hypo Cables'!$X$47","v":3270},{"$f":"$F$67*G67","v":1144500},{"$f":"I62*'[1]Hypo Cables'!$X$47","v":990},{"$f":"$F$67*I67","v":346500},{"$f":"K62*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$F$67*K67","v":546000},{"$f":"M62*'[1]Hypo Cables'!$X$47","v":2070},{"$f":"$F$67*M67","v":724500},{"$f":"O62*'[1]Hypo Cables'!$X$47","v":570},{"$f":"$F$67*O67","v":199500},{"$f":"Q62*'[1]Hypo Cables'!$X$47","v":2580},{"$f":"$F$67*Q67","v":903000},{"$f":"S62*'[1]Hypo Cables'!$X$47","v":3270},{"$f":"$F$67*S67","v":1144500},{"$f":"U62*'[1]Hypo Cables'!$X$47","v":2610},{"$f":"$F$67*U67","v":913500},{"$f":"W62*'[1]Hypo Cables'!$X$47","v":2310},{"$f":"$F$67*W67","v":808500},{"$f":"Y62*'[1]Hypo Cables'!$X$47","v":1410},{"$f":"$F$67*Y67","v":493500},7224000,{"$f":"AB62*'[1]Hypo Cables'!$X$47","v":2130},{"$f":"$F$67*AB67","v":745500},{"$f":"AD62*'[1]Hypo Cables'!$X$47","v":2520},{"$f":"$F$67*AD67","v":882000},1627500,{"$f":"AG62*'[1]Hypo Cables'!$X$47","v":990},{"$f":"$F$67*AG67","v":346500},346500,{"$f":"AJ62*'[1]Hypo Cables'!$X$47","v":1500},{"$f":"$F$67*AJ67","v":525000},{"$f":"AL62*'[1]Hypo Cables'!$X$47","v":990},{"$f":"$F$67*AL67","v":346500},{"$f":"AN62*'[1]Hypo Cables'!$X$47","v":1410},{"$f":"$F$67*AN67","v":493500},{"$f":"AP62*'[1]Hypo Cables'!$X$47","v":3000},{"$f":"$F$67*AP67","v":1050000},{"$f":"AR62*'[1]Hypo Cables'!$X$47","v":1500},{"$f":"$F$67*AR67","v":525000},{"$f":"AT62*'[1]Hypo Cables'!$X$47","v":1440},{"$f":"$F$67*AT67","v":504000},3444000,{"$f":"AW62*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$F$67*AW67","v":546000},546000,{"$f":"AZ62*'[1]Hypo Cables'!$X$47","v":1740},{"$f":"$F$67*AZ67","v":609000},{"$f":"BB62*'[1]Hypo Cables'!$X$47","v":2580},{"$f":"$F$67*BB67","v":903000},{"$f":"BD62*'[1]Hypo Cables'!$X$47","v":3480},{"$f":"$F$67*BD67","v":1218000},{"$f":"BF62*'[1]Hypo Cables'!$X$47","v":1950},{"$f":"$F$67*BF67","v":682500},{"$f":"BH62*'[1]Hypo Cables'!$X$47","v":1200},{"$f":"$F$67*BH67","v":420000},{"$f":"BJ62*'[1]Hypo Cables'!$X$47","v":1440},{"$f":"$F$67*BJ67","v":504000},{"$f":"BL62*'[1]Hypo Cables'!$X$47","v":930},{"$f":"$F$67*BL67","v":325500},{"$f":"BN62*'[1]Hypo Cables'!$X$47","v":1620},{"$f":"$F$67*BN67","v":567000},{"$f":"BP62*'[1]Hypo Cables'!$X$47","v":1290},{"$f":"$F$67*BP67","v":451500},{"$f":"BR62*'[1]Hypo Cables'!$X$47","v":1890},{"$f":"$F$67*BR67","v":661500},{"$f":"BT62*'[1]Hypo Cables'!$X$47","v":1050},{"$f":"$F$67*BT67","v":367500},{"$f":"BV62*'[1]Hypo Cables'!$X$47","v":720},{"$f":"$F$67*BV67","v":252000},{"$f":"BX62*'[1]Hypo Cables'!$X$47","v":1920},{"$f":"$F$67*BX67","v":672000},{"$f":"BZ62*'[1]Hypo Cables'!$X$47","v":2580},{"$f":"$F$67*BZ67","v":903000},{"$f":"CB62*'[1]Hypo Cables'!$X$47","v":1200},{"$f":"$F$67*CB67","v":420000},{"$f":"CD62*'[1]Hypo Cables'!$X$47","v":1950},{"$f":"$F$67*CD67","v":682500},{"$f":"CF62*'[1]Hypo Cables'!$X$47","v":1320},{"$f":"$F$67*CF67","v":462000},{"$f":"CH62*'[1]Hypo Cables'!$X$47","v":1170},{"$f":"$F$67*CH67","v":409500},{"$f":"CJ62*'[1]Hypo Cables'!$X$47","v":780},{"$f":"$F$67*CJ67","v":273000},{"$f":"CL62*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$F$67*CL67","v":546000},{"$f":"CN62*'[1]Hypo Cables'!$X$47","v":1080},{"$f":"$F$67*CN67","v":378000},{"$f":"CP62*'[1]Hypo Cables'!$X$47","v":1470},{"$f":"$F$67*CP67","v":514500},{"$f":"CR62*'[1]Hypo Cables'!$X$47","v":1440},{"$f":"$F$67*CR67","v":504000},{"$f":"CT62*'[1]Hypo Cables'!$X$47","v":3120},{"$f":"$F$67*CT67","v":1092000},{"$f":"CV62*'[1]Hypo Cables'!$X$47","v":1740},{"$f":"$F$67*CV67","v":609000},{"$f":"CX62*'[1]Hypo Cables'!$X$47","v":1290},{"$f":"$F$67*CX67","v":451500},{"$f":"CZ62*'[1]Hypo Cables'!$X$47","v":1710},{"$f":"$F$67*CZ67","v":598500},{"$f":"DB62*'[1]Hypo Cables'!$X$47","v":1440},{"$f":"$F$67*DB67","v":504000},{"$f":"DD62*'[1]Hypo Cables'!$X$47","v":1410},{"$f":"$F$67*DD67","v":493500},16474500,{"$f":"DG62*'[1]Hypo Cables'!$X$47","v":1500},{"$f":"$F$67*DG67","v":525000},{"$f":"DI62*'[1]Hypo Cables'!$X$47","v":1410},{"$f":"$F$67*DI67","v":493500},{"$f":"DK62*'[1]Hypo Cables'!$X$47","v":2940},{"$f":"$F$67*DK67","v":1029000},{"$f":"DM62*'[1]Hypo Cables'!$X$47","v":1830},{"$f":"$F$67*DM67","v":640500},{"$f":"DO62*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$F$67*DO67","v":546000},{"$f":"DQ62*'[1]Hypo Cables'!$X$47","v":1350},{"$f":"$F$67*DQ67","v":472500},{"$f":"DS62*'[1]Hypo Cables'!$X$47","v":2700},{"$f":"$F$67*DS67","v":945000},{"$f":"DU62*'[1]Hypo Cables'!$X$47","v":2130},{"$f":"$F$67*DU67","v":745500},{"$f":"DW62*'[1]Hypo Cables'!$X$47","v":1800},{"$f":"$F$67*DW67","v":630000},{"$f":"DY62*'[1]Hypo Cables'!$X$47","v":960},{"$f":"$F$67*DY67","v":336000},6363000,{"$f":"EB62*'[1]Hypo Cables'!$X$47","v":2010},{"$f":"$F$67*EB67","v":703500},{"$f":"ED62*'[1]Hypo Cables'!$X$47","v":1410},{"$f":"$F$67*ED67","v":493500},{"$f":"EF62*'[1]Hypo Cables'!$X$47","v":1920},{"$f":"$F$67*EF67","v":672000},{"$f":"EH62*'[1]Hypo Cables'!$X$47","v":1980},{"$f":"$F$67*EH67","v":693000},{"$f":"EJ62*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$F$67*EJ67","v":546000},{"$f":"EL62*'[1]Hypo Cables'!$X$47","v":840},{"$f":"$F$67*EL67","v":294000},{"$f":"EN62*'[1]Hypo Cables'!$X$47","v":2550},{"$f":"$F$67*EN67","v":892500},{"$f":"EP62*'[1]Hypo Cables'!$X$47","v":1800},{"$f":"$F$67*EP67","v":630000},{"$f":"ER62*'[1]Hypo Cables'!$X$47","v":1920},{"$f":"$F$67*ER67","v":672000},{"$f":"ET62*'[1]Hypo Cables'!$X$47","v":1710},{"$f":"$F$67*ET67","v":598500},{"$f":"EV62*'[1]Hypo Cables'!$X$47","v":2370},{"$f":"$F$67*EV67","v":829500},{"$f":"EX62*'[1]Hypo Cables'!$X$47","v":1890},{"$f":"$F$67*EX67","v":661500},{"$f":"EZ62*'[1]Hypo Cables'!$X$47","v":1500},{"$f":"$F$67*EZ67","v":525000},{"$f":"FB62*'[1]Hypo Cables'!$X$47","v":1320},{"$f":"$F$67*FB67","v":462000},{"$f":"FD62*'[1]Hypo Cables'!$X$47","v":900},{"$f":"$F$67*FD67","v":315000},{"$f":"FF62*'[1]Hypo Cables'!$X$47","v":1440},{"$f":"$F$67*FF67","v":504000},{"$f":"FH62*'[1]Hypo Cables'!$X$47","v":900},{"$f":"$F$67*FH67","v":315000},{"$f":"FJ62*'[1]Hypo Cables'!$X$47","v":2010},{"$f":"$F$67*FJ67","v":703500},{"$f":"FL62*'[1]Hypo Cables'!$X$47","v":2250},{"$f":"$F$67*FL67","v":787500},{"$f":"FN62*'[1]Hypo Cables'!$X$47","v":1710},{"$f":"$F$67*FN67","v":598500},{"$f":"FP62*'[1]Hypo Cables'!$X$47","v":2220},{"$f":"$F$67*FP67","v":777000},{"$f":"FR62*'[1]Hypo Cables'!$X$47","v":1050},{"$f":"$F$67*FR67","v":367500},{"$f":"FT62*'[1]Hypo Cables'!$X$47","v":1440},{"$f":"$F$67*FT67","v":504000},{"$f":"FV62*'[1]Hypo Cables'!$X$47","v":1710},{"$f":"$F$67*FV67","v":598500},{"$f":"FX62*'[1]Hypo Cables'!$X$47","v":1410},{"$f":"$F$67*FX67","v":493500},{"$f":"FZ62*'[1]Hypo Cables'!$X$47","v":2160},{"$f":"$F$67*FZ67","v":756000},{"$f":"GB62*'[1]Hypo Cables'!$X$47","v":2160},{"$f":"$F$67*GB67","v":756000},{"$f":"GD62*'[1]Hypo Cables'!$X$47","v":2340},{"$f":"$F$67*GD67","v":819000},{"$f":"GF62*'[1]Hypo Cables'!$X$47","v":3840},{"$f":"$F$67*GF67","v":1344000},{"$f":"GH62*'[1]Hypo Cables'!$X$47","v":1560},{"$f":"$F$67*GH67","v":546000},{"$f":"GJ62*'[1]Hypo Cables'!$X$47","v":1860},{"$f":"$F$67*GJ67","v":651000},{"$f":"GL62*'[1]Hypo Cables'!$X$47","v":1830},{"$f":"$F$67*GL67","v":640500},{"$f":"GN62*'[1]Hypo Cables'!$X$47","v":1800},{"$f":"$F$67*GN67","v":630000},{"$f":"GP62*'[1]Hypo Cables'!$X$47","v":1470},{"$f":"$F$67*GP67","v":514500},{"$f":"GR62*'[1]Hypo Cables'!$X$47","v":1530},{"$f":"$F$67*GR67","v":535500},21829500]
[null,null,null,"Câble U 1000 RO2V  2x2,5mm²","mL",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D68,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":550},{"$f":"G62*'[1]Hypo Cables'!$X$48","v":3270},{"$f":"$F$68*G68","v":1798500},{"$f":"I62*'[1]Hypo Cables'!$X$48","v":990},{"$f":"$F$68*I68","v":544500},{"$f":"K62*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$F$68*K68","v":858000},{"$f":"M62*'[1]Hypo Cables'!$X$48","v":2070},{"$f":"$F$68*M68","v":1138500},{"$f":"O62*'[1]Hypo Cables'!$X$48","v":570},{"$f":"$F$68*O68","v":313500},{"$f":"Q62*'[1]Hypo Cables'!$X$48","v":2580},{"$f":"$F$68*Q68","v":1419000},{"$f":"S62*'[1]Hypo Cables'!$X$48","v":3270},{"$f":"$F$68*S68","v":1798500},{"$f":"U62*'[1]Hypo Cables'!$X$48","v":2610},{"$f":"$F$68*U68","v":1435500},{"$f":"W62*'[1]Hypo Cables'!$X$48","v":2310},{"$f":"$F$68*W68","v":1270500},{"$f":"Y62*'[1]Hypo Cables'!$X$48","v":1410},{"$f":"$F$68*Y68","v":775500},11352000,{"$f":"AB62*'[1]Hypo Cables'!$X$48","v":2130},{"$f":"$F$68*AB68","v":1171500},{"$f":"AD62*'[1]Hypo Cables'!$X$48","v":2520},{"$f":"$F$68*AD68","v":1386000},2557500,{"$f":"AG62*'[1]Hypo Cables'!$X$48","v":990},{"$f":"$F$68*AG68","v":544500},544500,{"$f":"AJ62*'[1]Hypo Cables'!$X$48","v":1500},{"$f":"$F$68*AJ68","v":825000},{"$f":"AL62*'[1]Hypo Cables'!$X$48","v":990},{"$f":"$F$68*AL68","v":544500},{"$f":"AN62*'[1]Hypo Cables'!$X$48","v":1410},{"$f":"$F$68*AN68","v":775500},{"$f":"AP62*'[1]Hypo Cables'!$X$48","v":3000},{"$f":"$F$68*AP68","v":1650000},{"$f":"AR62*'[1]Hypo Cables'!$X$48","v":1500},{"$f":"$F$68*AR68","v":825000},{"$f":"AT62*'[1]Hypo Cables'!$X$48","v":1440},{"$f":"$F$68*AT68","v":792000},5412000,{"$f":"AW62*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$F$68*AW68","v":858000},858000,{"$f":"AZ62*'[1]Hypo Cables'!$X$48","v":1740},{"$f":"$F$68*AZ68","v":957000},{"$f":"BB62*'[1]Hypo Cables'!$X$48","v":2580},{"$f":"$F$68*BB68","v":1419000},{"$f":"BD62*'[1]Hypo Cables'!$X$48","v":3480},{"$f":"$F$68*BD68","v":1914000},{"$f":"BF62*'[1]Hypo Cables'!$X$48","v":1950},{"$f":"$F$68*BF68","v":1072500},{"$f":"BH62*'[1]Hypo Cables'!$X$48","v":1200},{"$f":"$F$68*BH68","v":660000},{"$f":"BJ62*'[1]Hypo Cables'!$X$48","v":1440},{"$f":"$F$68*BJ68","v":792000},{"$f":"BL62*'[1]Hypo Cables'!$X$48","v":930},{"$f":"$F$68*BL68","v":511500},{"$f":"BN62*'[1]Hypo Cables'!$X$48","v":1620},{"$f":"$F$68*BN68","v":891000},{"$f":"BP62*'[1]Hypo Cables'!$X$48","v":1290},{"$f":"$F$68*BP68","v":709500},{"$f":"BR62*'[1]Hypo Cables'!$X$48","v":1890},{"$f":"$F$68*BR68","v":1039500},{"$f":"BT62*'[1]Hypo Cables'!$X$48","v":1050},{"$f":"$F$68*BT68","v":577500},{"$f":"BV62*'[1]Hypo Cables'!$X$48","v":720},{"$f":"$F$68*BV68","v":396000},{"$f":"BX62*'[1]Hypo Cables'!$X$48","v":1920},{"$f":"$F$68*BX68","v":1056000},{"$f":"BZ62*'[1]Hypo Cables'!$X$48","v":2580},{"$f":"$F$68*BZ68","v":1419000},{"$f":"CB62*'[1]Hypo Cables'!$X$48","v":1200},{"$f":"$F$68*CB68","v":660000},{"$f":"CD62*'[1]Hypo Cables'!$X$48","v":1950},{"$f":"$F$68*CD68","v":1072500},{"$f":"CF62*'[1]Hypo Cables'!$X$48","v":1320},{"$f":"$F$68*CF68","v":726000},{"$f":"CH62*'[1]Hypo Cables'!$X$48","v":1170},{"$f":"$F$68*CH68","v":643500},{"$f":"CJ62*'[1]Hypo Cables'!$X$48","v":780},{"$f":"$F$68*CJ68","v":429000},{"$f":"CL62*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$F$68*CL68","v":858000},{"$f":"CN62*'[1]Hypo Cables'!$X$48","v":1080},{"$f":"$F$68*CN68","v":594000},{"$f":"CP62*'[1]Hypo Cables'!$X$48","v":1470},{"$f":"$F$68*CP68","v":808500},{"$f":"CR62*'[1]Hypo Cables'!$X$48","v":1440},{"$f":"$F$68*CR68","v":792000},{"$f":"CT62*'[1]Hypo Cables'!$X$48","v":3120},{"$f":"$F$68*CT68","v":1716000},{"$f":"CV62*'[1]Hypo Cables'!$X$48","v":1740},{"$f":"$F$68*CV68","v":957000},{"$f":"CX62*'[1]Hypo Cables'!$X$48","v":1290},{"$f":"$F$68*CX68","v":709500},{"$f":"CZ62*'[1]Hypo Cables'!$X$48","v":1710},{"$f":"$F$68*CZ68","v":940500},{"$f":"DB62*'[1]Hypo Cables'!$X$48","v":1440},{"$f":"$F$68*DB68","v":792000},{"$f":"DD62*'[1]Hypo Cables'!$X$48","v":1410},{"$f":"$F$68*DD68","v":775500},25888500,{"$f":"DG62*'[1]Hypo Cables'!$X$48","v":1500},{"$f":"$F$68*DG68","v":825000},{"$f":"DI62*'[1]Hypo Cables'!$X$48","v":1410},{"$f":"$F$68*DI68","v":775500},{"$f":"DK62*'[1]Hypo Cables'!$X$48","v":2940},{"$f":"$F$68*DK68","v":1617000},{"$f":"DM62*'[1]Hypo Cables'!$X$48","v":1830},{"$f":"$F$68*DM68","v":1006500},{"$f":"DO62*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$F$68*DO68","v":858000},{"$f":"DQ62*'[1]Hypo Cables'!$X$48","v":1350},{"$f":"$F$68*DQ68","v":742500},{"$f":"DS62*'[1]Hypo Cables'!$X$48","v":2700},{"$f":"$F$68*DS68","v":1485000},{"$f":"DU62*'[1]Hypo Cables'!$X$48","v":2130},{"$f":"$F$68*DU68","v":1171500},{"$f":"DW62*'[1]Hypo Cables'!$X$48","v":1800},{"$f":"$F$68*DW68","v":990000},{"$f":"DY62*'[1]Hypo Cables'!$X$48","v":960},{"$f":"$F$68*DY68","v":528000},9999000,{"$f":"EB62*'[1]Hypo Cables'!$X$48","v":2010},{"$f":"$F$68*EB68","v":1105500},{"$f":"ED62*'[1]Hypo Cables'!$X$48","v":1410},{"$f":"$F$68*ED68","v":775500},{"$f":"EF62*'[1]Hypo Cables'!$X$48","v":1920},{"$f":"$F$68*EF68","v":1056000},{"$f":"EH62*'[1]Hypo Cables'!$X$48","v":1980},{"$f":"$F$68*EH68","v":1089000},{"$f":"EJ62*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$F$68*EJ68","v":858000},{"$f":"EL62*'[1]Hypo Cables'!$X$48","v":840},{"$f":"$F$68*EL68","v":462000},{"$f":"EN62*'[1]Hypo Cables'!$X$48","v":2550},{"$f":"$F$68*EN68","v":1402500},{"$f":"EP62*'[1]Hypo Cables'!$X$48","v":1800},{"$f":"$F$68*EP68","v":990000},{"$f":"ER62*'[1]Hypo Cables'!$X$48","v":1920},{"$f":"$F$68*ER68","v":1056000},{"$f":"ET62*'[1]Hypo Cables'!$X$48","v":1710},{"$f":"$F$68*ET68","v":940500},{"$f":"EV62*'[1]Hypo Cables'!$X$48","v":2370},{"$f":"$F$68*EV68","v":1303500},{"$f":"EX62*'[1]Hypo Cables'!$X$48","v":1890},{"$f":"$F$68*EX68","v":1039500},{"$f":"EZ62*'[1]Hypo Cables'!$X$48","v":1500},{"$f":"$F$68*EZ68","v":825000},{"$f":"FB62*'[1]Hypo Cables'!$X$48","v":1320},{"$f":"$F$68*FB68","v":726000},{"$f":"FD62*'[1]Hypo Cables'!$X$48","v":900},{"$f":"$F$68*FD68","v":495000},{"$f":"FF62*'[1]Hypo Cables'!$X$48","v":1440},{"$f":"$F$68*FF68","v":792000},{"$f":"FH62*'[1]Hypo Cables'!$X$48","v":900},{"$f":"$F$68*FH68","v":495000},{"$f":"FJ62*'[1]Hypo Cables'!$X$48","v":2010},{"$f":"$F$68*FJ68","v":1105500},{"$f":"FL62*'[1]Hypo Cables'!$X$48","v":2250},{"$f":"$F$68*FL68","v":1237500},{"$f":"FN62*'[1]Hypo Cables'!$X$48","v":1710},{"$f":"$F$68*FN68","v":940500},{"$f":"FP62*'[1]Hypo Cables'!$X$48","v":2220},{"$f":"$F$68*FP68","v":1221000},{"$f":"FR62*'[1]Hypo Cables'!$X$48","v":1050},{"$f":"$F$68*FR68","v":577500},{"$f":"FT62*'[1]Hypo Cables'!$X$48","v":1440},{"$f":"$F$68*FT68","v":792000},{"$f":"FV62*'[1]Hypo Cables'!$X$48","v":1710},{"$f":"$F$68*FV68","v":940500},{"$f":"FX62*'[1]Hypo Cables'!$X$48","v":1410},{"$f":"$F$68*FX68","v":775500},{"$f":"FZ62*'[1]Hypo Cables'!$X$48","v":2160},{"$f":"$F$68*FZ68","v":1188000},{"$f":"GB62*'[1]Hypo Cables'!$X$48","v":2160},{"$f":"$F$68*GB68","v":1188000},{"$f":"GD62*'[1]Hypo Cables'!$X$48","v":2340},{"$f":"$F$68*GD68","v":1287000},{"$f":"GF62*'[1]Hypo Cables'!$X$48","v":3840},{"$f":"$F$68*GF68","v":2112000},{"$f":"GH62*'[1]Hypo Cables'!$X$48","v":1560},{"$f":"$F$68*GH68","v":858000},{"$f":"GJ62*'[1]Hypo Cables'!$X$48","v":1860},{"$f":"$F$68*GJ68","v":1023000},{"$f":"GL62*'[1]Hypo Cables'!$X$48","v":1830},{"$f":"$F$68*GL68","v":1006500},{"$f":"GN62*'[1]Hypo Cables'!$X$48","v":1800},{"$f":"$F$68*GN68","v":990000},{"$f":"GP62*'[1]Hypo Cables'!$X$48","v":1470},{"$f":"$F$68*GP68","v":808500},{"$f":"GR62*'[1]Hypo Cables'!$X$48","v":1530},{"$f":"$F$68*GR68","v":841500},34303500]
[null,null,null,"Interrupteurs simple Allumage","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D69,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":1200},{"$f":"G62*'[1]Hypo Cables'!$X$49","v":545},{"$f":"$F$69*G69","v":654000},{"$f":"I62*'[1]Hypo Cables'!$X$49","v":165},{"$f":"$F$69*I69","v":198000},{"$f":"K62*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$F$69*K69","v":312000},{"$f":"M62*'[1]Hypo Cables'!$X$49","v":345},{"$f":"$F$69*M69","v":414000},{"$f":"O62*'[1]Hypo Cables'!$X$49","v":95},{"$f":"$F$69*O69","v":114000},{"$f":"Q62*'[1]Hypo Cables'!$X$49","v":430},{"$f":"$F$69*Q69","v":516000},{"$f":"S62*'[1]Hypo Cables'!$X$49","v":545},{"$f":"$F$69*S69","v":654000},{"$f":"U62*'[1]Hypo Cables'!$X$49","v":435},{"$f":"$F$69*U69","v":522000},{"$f":"W62*'[1]Hypo Cables'!$X$49","v":385},{"$f":"$F$69*W69","v":462000},{"$f":"Y62*'[1]Hypo Cables'!$X$49","v":235},{"$f":"$F$69*Y69","v":282000},4128000,{"$f":"AB62*'[1]Hypo Cables'!$X$49","v":355},{"$f":"$F$69*AB69","v":426000},{"$f":"AD62*'[1]Hypo Cables'!$X$49","v":420},{"$f":"$F$69*AD69","v":504000},930000,{"$f":"AG62*'[1]Hypo Cables'!$X$49","v":165},{"$f":"$F$69*AG69","v":198000},198000,{"$f":"AJ62*'[1]Hypo Cables'!$X$49","v":250},{"$f":"$F$69*AJ69","v":300000},{"$f":"AL62*'[1]Hypo Cables'!$X$49","v":165},{"$f":"$F$69*AL69","v":198000},{"$f":"AN62*'[1]Hypo Cables'!$X$49","v":235},{"$f":"$F$69*AN69","v":282000},{"$f":"AP62*'[1]Hypo Cables'!$X$49","v":500},{"$f":"$F$69*AP69","v":600000},{"$f":"AR62*'[1]Hypo Cables'!$X$49","v":250},{"$f":"$F$69*AR69","v":300000},{"$f":"AT62*'[1]Hypo Cables'!$X$49","v":240},{"$f":"$F$69*AT69","v":288000},1968000,{"$f":"AW62*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$F$69*AW69","v":312000},312000,{"$f":"AZ62*'[1]Hypo Cables'!$X$49","v":290},{"$f":"$F$69*AZ69","v":348000},{"$f":"BB62*'[1]Hypo Cables'!$X$49","v":430},{"$f":"$F$69*BB69","v":516000},{"$f":"BD62*'[1]Hypo Cables'!$X$49","v":580},{"$f":"$F$69*BD69","v":696000},{"$f":"BF62*'[1]Hypo Cables'!$X$49","v":325},{"$f":"$F$69*BF69","v":390000},{"$f":"BH62*'[1]Hypo Cables'!$X$49","v":200},{"$f":"$F$69*BH69","v":240000},{"$f":"BJ62*'[1]Hypo Cables'!$X$49","v":240},{"$f":"$F$69*BJ69","v":288000},{"$f":"BL62*'[1]Hypo Cables'!$X$49","v":155},{"$f":"$F$69*BL69","v":186000},{"$f":"BN62*'[1]Hypo Cables'!$X$49","v":270},{"$f":"$F$69*BN69","v":324000},{"$f":"BP62*'[1]Hypo Cables'!$X$49","v":215},{"$f":"$F$69*BP69","v":258000},{"$f":"BR62*'[1]Hypo Cables'!$X$49","v":315},{"$f":"$F$69*BR69","v":378000},{"$f":"BT62*'[1]Hypo Cables'!$X$49","v":175},{"$f":"$F$69*BT69","v":210000},{"$f":"BV62*'[1]Hypo Cables'!$X$49","v":120},{"$f":"$F$69*BV69","v":144000},{"$f":"BX62*'[1]Hypo Cables'!$X$49","v":320},{"$f":"$F$69*BX69","v":384000},{"$f":"BZ62*'[1]Hypo Cables'!$X$49","v":430},{"$f":"$F$69*BZ69","v":516000},{"$f":"CB62*'[1]Hypo Cables'!$X$49","v":200},{"$f":"$F$69*CB69","v":240000},{"$f":"CD62*'[1]Hypo Cables'!$X$49","v":325},{"$f":"$F$69*CD69","v":390000},{"$f":"CF62*'[1]Hypo Cables'!$X$49","v":220},{"$f":"$F$69*CF69","v":264000},{"$f":"CH62*'[1]Hypo Cables'!$X$49","v":195},{"$f":"$F$69*CH69","v":234000},{"$f":"CJ62*'[1]Hypo Cables'!$X$49","v":130},{"$f":"$F$69*CJ69","v":156000},{"$f":"CL62*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$F$69*CL69","v":312000},{"$f":"CN62*'[1]Hypo Cables'!$X$49","v":180},{"$f":"$F$69*CN69","v":216000},{"$f":"CP62*'[1]Hypo Cables'!$X$49","v":245},{"$f":"$F$69*CP69","v":294000},{"$f":"CR62*'[1]Hypo Cables'!$X$49","v":240},{"$f":"$F$69*CR69","v":288000},{"$f":"CT62*'[1]Hypo Cables'!$X$49","v":520},{"$f":"$F$69*CT69","v":624000},{"$f":"CV62*'[1]Hypo Cables'!$X$49","v":290},{"$f":"$F$69*CV69","v":348000},{"$f":"CX62*'[1]Hypo Cables'!$X$49","v":215},{"$f":"$F$69*CX69","v":258000},{"$f":"CZ62*'[1]Hypo Cables'!$X$49","v":285},{"$f":"$F$69*CZ69","v":342000},{"$f":"DB62*'[1]Hypo Cables'!$X$49","v":240},{"$f":"$F$69*DB69","v":288000},{"$f":"DD62*'[1]Hypo Cables'!$X$49","v":235},{"$f":"$F$69*DD69","v":282000},9414000,{"$f":"DG62*'[1]Hypo Cables'!$X$49","v":250},{"$f":"$F$69*DG69","v":300000},{"$f":"DI62*'[1]Hypo Cables'!$X$49","v":235},{"$f":"$F$69*DI69","v":282000},{"$f":"DK62*'[1]Hypo Cables'!$X$49","v":490},{"$f":"$F$69*DK69","v":588000},{"$f":"DM62*'[1]Hypo Cables'!$X$49","v":305},{"$f":"$F$69*DM69","v":366000},{"$f":"DO62*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$F$69*DO69","v":312000},{"$f":"DQ62*'[1]Hypo Cables'!$X$49","v":225},{"$f":"$F$69*DQ69","v":270000},{"$f":"DS62*'[1]Hypo Cables'!$X$49","v":450},{"$f":"$F$69*DS69","v":540000},{"$f":"DU62*'[1]Hypo Cables'!$X$49","v":355},{"$f":"$F$69*DU69","v":426000},{"$f":"DW62*'[1]Hypo Cables'!$X$49","v":300},{"$f":"$F$69*DW69","v":360000},{"$f":"DY62*'[1]Hypo Cables'!$X$49","v":160},{"$f":"$F$69*DY69","v":192000},3636000,{"$f":"EB62*'[1]Hypo Cables'!$X$49","v":335},{"$f":"$F$69*EB69","v":402000},{"$f":"ED62*'[1]Hypo Cables'!$X$49","v":235},{"$f":"$F$69*ED69","v":282000},{"$f":"EF62*'[1]Hypo Cables'!$X$49","v":320},{"$f":"$F$69*EF69","v":384000},{"$f":"EH62*'[1]Hypo Cables'!$X$49","v":330},{"$f":"$F$69*EH69","v":396000},{"$f":"EJ62*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$F$69*EJ69","v":312000},{"$f":"EL62*'[1]Hypo Cables'!$X$49","v":140},{"$f":"$F$69*EL69","v":168000},{"$f":"EN62*'[1]Hypo Cables'!$X$49","v":425},{"$f":"$F$69*EN69","v":510000},{"$f":"EP62*'[1]Hypo Cables'!$X$49","v":300},{"$f":"$F$69*EP69","v":360000},{"$f":"ER62*'[1]Hypo Cables'!$X$49","v":320},{"$f":"$F$69*ER69","v":384000},{"$f":"ET62*'[1]Hypo Cables'!$X$49","v":285},{"$f":"$F$69*ET69","v":342000},{"$f":"EV62*'[1]Hypo Cables'!$X$49","v":395},{"$f":"$F$69*EV69","v":474000},{"$f":"EX62*'[1]Hypo Cables'!$X$49","v":315},{"$f":"$F$69*EX69","v":378000},{"$f":"EZ62*'[1]Hypo Cables'!$X$49","v":250},{"$f":"$F$69*EZ69","v":300000},{"$f":"FB62*'[1]Hypo Cables'!$X$49","v":220},{"$f":"$F$69*FB69","v":264000},{"$f":"FD62*'[1]Hypo Cables'!$X$49","v":150},{"$f":"$F$69*FD69","v":180000},{"$f":"FF62*'[1]Hypo Cables'!$X$49","v":240},{"$f":"$F$69*FF69","v":288000},{"$f":"FH62*'[1]Hypo Cables'!$X$49","v":150},{"$f":"$F$69*FH69","v":180000},{"$f":"FJ62*'[1]Hypo Cables'!$X$49","v":335},{"$f":"$F$69*FJ69","v":402000},{"$f":"FL62*'[1]Hypo Cables'!$X$49","v":375},{"$f":"$F$69*FL69","v":450000},{"$f":"FN62*'[1]Hypo Cables'!$X$49","v":285},{"$f":"$F$69*FN69","v":342000},{"$f":"FP62*'[1]Hypo Cables'!$X$49","v":370},{"$f":"$F$69*FP69","v":444000},{"$f":"FR62*'[1]Hypo Cables'!$X$49","v":175},{"$f":"$F$69*FR69","v":210000},{"$f":"FT62*'[1]Hypo Cables'!$X$49","v":240},{"$f":"$F$69*FT69","v":288000},{"$f":"FV62*'[1]Hypo Cables'!$X$49","v":285},{"$f":"$F$69*FV69","v":342000},{"$f":"FX62*'[1]Hypo Cables'!$X$49","v":235},{"$f":"$F$69*FX69","v":282000},{"$f":"FZ62*'[1]Hypo Cables'!$X$49","v":360},{"$f":"$F$69*FZ69","v":432000},{"$f":"GB62*'[1]Hypo Cables'!$X$49","v":360},{"$f":"$F$69*GB69","v":432000},{"$f":"GD62*'[1]Hypo Cables'!$X$49","v":390},{"$f":"$F$69*GD69","v":468000},{"$f":"GF62*'[1]Hypo Cables'!$X$49","v":640},{"$f":"$F$69*GF69","v":768000},{"$f":"GH62*'[1]Hypo Cables'!$X$49","v":260},{"$f":"$F$69*GH69","v":312000},{"$f":"GJ62*'[1]Hypo Cables'!$X$49","v":310},{"$f":"$F$69*GJ69","v":372000},{"$f":"GL62*'[1]Hypo Cables'!$X$49","v":305},{"$f":"$F$69*GL69","v":366000},{"$f":"GN62*'[1]Hypo Cables'!$X$49","v":300},{"$f":"$F$69*GN69","v":360000},{"$f":"GP62*'[1]Hypo Cables'!$X$49","v":245},{"$f":"$F$69*GP69","v":294000},{"$f":"GR62*'[1]Hypo Cables'!$X$49","v":255},{"$f":"$F$69*GR69","v":306000},12474000]
[null,null,null,"Douilles","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D70,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":1000},{"$f":"G62*'[1]Hypo Cables'!$X$50","v":545},{"$f":"$F$70*G70","v":545000},{"$f":"I62*'[1]Hypo Cables'!$X$50","v":165},{"$f":"$F$70*I70","v":165000},{"$f":"K62*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$F$70*K70","v":260000},{"$f":"M62*'[1]Hypo Cables'!$X$50","v":345},{"$f":"$F$70*M70","v":345000},{"$f":"O62*'[1]Hypo Cables'!$X$50","v":95},{"$f":"$F$70*O70","v":95000},{"$f":"Q62*'[1]Hypo Cables'!$X$50","v":430},{"$f":"$F$70*Q70","v":430000},{"$f":"S62*'[1]Hypo Cables'!$X$50","v":545},{"$f":"$F$70*S70","v":545000},{"$f":"U62*'[1]Hypo Cables'!$X$50","v":435},{"$f":"$F$70*U70","v":435000},{"$f":"W62*'[1]Hypo Cables'!$X$50","v":385},{"$f":"$F$70*W70","v":385000},{"$f":"Y62*'[1]Hypo Cables'!$X$50","v":235},{"$f":"$F$70*Y70","v":235000},3440000,{"$f":"AB62*'[1]Hypo Cables'!$X$50","v":355},{"$f":"$F$70*AB70","v":355000},{"$f":"AD62*'[1]Hypo Cables'!$X$50","v":420},{"$f":"$F$70*AD70","v":420000},775000,{"$f":"AG62*'[1]Hypo Cables'!$X$50","v":165},{"$f":"$F$70*AG70","v":165000},165000,{"$f":"AJ62*'[1]Hypo Cables'!$X$50","v":250},{"$f":"$F$70*AJ70","v":250000},{"$f":"AL62*'[1]Hypo Cables'!$X$50","v":165},{"$f":"$F$70*AL70","v":165000},{"$f":"AN62*'[1]Hypo Cables'!$X$50","v":235},{"$f":"$F$70*AN70","v":235000},{"$f":"AP62*'[1]Hypo Cables'!$X$50","v":500},{"$f":"$F$70*AP70","v":500000},{"$f":"AR62*'[1]Hypo Cables'!$X$50","v":250},{"$f":"$F$70*AR70","v":250000},{"$f":"AT62*'[1]Hypo Cables'!$X$50","v":240},{"$f":"$F$70*AT70","v":240000},1640000,{"$f":"AW62*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$F$70*AW70","v":260000},260000,{"$f":"AZ62*'[1]Hypo Cables'!$X$50","v":290},{"$f":"$F$70*AZ70","v":290000},{"$f":"BB62*'[1]Hypo Cables'!$X$50","v":430},{"$f":"$F$70*BB70","v":430000},{"$f":"BD62*'[1]Hypo Cables'!$X$50","v":580},{"$f":"$F$70*BD70","v":580000},{"$f":"BF62*'[1]Hypo Cables'!$X$50","v":325},{"$f":"$F$70*BF70","v":325000},{"$f":"BH62*'[1]Hypo Cables'!$X$50","v":200},{"$f":"$F$70*BH70","v":200000},{"$f":"BJ62*'[1]Hypo Cables'!$X$50","v":240},{"$f":"$F$70*BJ70","v":240000},{"$f":"BL62*'[1]Hypo Cables'!$X$50","v":155},{"$f":"$F$70*BL70","v":155000},{"$f":"BN62*'[1]Hypo Cables'!$X$50","v":270},{"$f":"$F$70*BN70","v":270000},{"$f":"BP62*'[1]Hypo Cables'!$X$50","v":215},{"$f":"$F$70*BP70","v":215000},{"$f":"BR62*'[1]Hypo Cables'!$X$50","v":315},{"$f":"$F$70*BR70","v":315000},{"$f":"BT62*'[1]Hypo Cables'!$X$50","v":175},{"$f":"$F$70*BT70","v":175000},{"$f":"BV62*'[1]Hypo Cables'!$X$50","v":120},{"$f":"$F$70*BV70","v":120000},{"$f":"BX62*'[1]Hypo Cables'!$X$50","v":320},{"$f":"$F$70*BX70","v":320000},{"$f":"BZ62*'[1]Hypo Cables'!$X$50","v":430},{"$f":"$F$70*BZ70","v":430000},{"$f":"CB62*'[1]Hypo Cables'!$X$50","v":200},{"$f":"$F$70*CB70","v":200000},{"$f":"CD62*'[1]Hypo Cables'!$X$50","v":325},{"$f":"$F$70*CD70","v":325000},{"$f":"CF62*'[1]Hypo Cables'!$X$50","v":220},{"$f":"$F$70*CF70","v":220000},{"$f":"CH62*'[1]Hypo Cables'!$X$50","v":195},{"$f":"$F$70*CH70","v":195000},{"$f":"CJ62*'[1]Hypo Cables'!$X$50","v":130},{"$f":"$F$70*CJ70","v":130000},{"$f":"CL62*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$F$70*CL70","v":260000},{"$f":"CN62*'[1]Hypo Cables'!$X$50","v":180},{"$f":"$F$70*CN70","v":180000},{"$f":"CP62*'[1]Hypo Cables'!$X$50","v":245},{"$f":"$F$70*CP70","v":245000},{"$f":"CR62*'[1]Hypo Cables'!$X$50","v":240},{"$f":"$F$70*CR70","v":240000},{"$f":"CT62*'[1]Hypo Cables'!$X$50","v":520},{"$f":"$F$70*CT70","v":520000},{"$f":"CV62*'[1]Hypo Cables'!$X$50","v":290},{"$f":"$F$70*CV70","v":290000},{"$f":"CX62*'[1]Hypo Cables'!$X$50","v":215},{"$f":"$F$70*CX70","v":215000},{"$f":"CZ62*'[1]Hypo Cables'!$X$50","v":285},{"$f":"$F$70*CZ70","v":285000},{"$f":"DB62*'[1]Hypo Cables'!$X$50","v":240},{"$f":"$F$70*DB70","v":240000},{"$f":"DD62*'[1]Hypo Cables'!$X$50","v":235},{"$f":"$F$70*DD70","v":235000},7845000,{"$f":"DG62*'[1]Hypo Cables'!$X$50","v":250},{"$f":"$F$70*DG70","v":250000},{"$f":"DI62*'[1]Hypo Cables'!$X$50","v":235},{"$f":"$F$70*DI70","v":235000},{"$f":"DK62*'[1]Hypo Cables'!$X$50","v":490},{"$f":"$F$70*DK70","v":490000},{"$f":"DM62*'[1]Hypo Cables'!$X$50","v":305},{"$f":"$F$70*DM70","v":305000},{"$f":"DO62*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$F$70*DO70","v":260000},{"$f":"DQ62*'[1]Hypo Cables'!$X$50","v":225},{"$f":"$F$70*DQ70","v":225000},{"$f":"DS62*'[1]Hypo Cables'!$X$50","v":450},{"$f":"$F$70*DS70","v":450000},{"$f":"DU62*'[1]Hypo Cables'!$X$50","v":355},{"$f":"$F$70*DU70","v":355000},{"$f":"DW62*'[1]Hypo Cables'!$X$50","v":300},{"$f":"$F$70*DW70","v":300000},{"$f":"DY62*'[1]Hypo Cables'!$X$50","v":160},{"$f":"$F$70*DY70","v":160000},3030000,{"$f":"EB62*'[1]Hypo Cables'!$X$50","v":335},{"$f":"$F$70*EB70","v":335000},{"$f":"ED62*'[1]Hypo Cables'!$X$50","v":235},{"$f":"$F$70*ED70","v":235000},{"$f":"EF62*'[1]Hypo Cables'!$X$50","v":320},{"$f":"$F$70*EF70","v":320000},{"$f":"EH62*'[1]Hypo Cables'!$X$50","v":330},{"$f":"$F$70*EH70","v":330000},{"$f":"EJ62*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$F$70*EJ70","v":260000},{"$f":"EL62*'[1]Hypo Cables'!$X$50","v":140},{"$f":"$F$70*EL70","v":140000},{"$f":"EN62*'[1]Hypo Cables'!$X$50","v":425},{"$f":"$F$70*EN70","v":425000},{"$f":"EP62*'[1]Hypo Cables'!$X$50","v":300},{"$f":"$F$70*EP70","v":300000},{"$f":"ER62*'[1]Hypo Cables'!$X$50","v":320},{"$f":"$F$70*ER70","v":320000},{"$f":"ET62*'[1]Hypo Cables'!$X$50","v":285},{"$f":"$F$70*ET70","v":285000},{"$f":"EV62*'[1]Hypo Cables'!$X$50","v":395},{"$f":"$F$70*EV70","v":395000},{"$f":"EX62*'[1]Hypo Cables'!$X$50","v":315},{"$f":"$F$70*EX70","v":315000},{"$f":"EZ62*'[1]Hypo Cables'!$X$50","v":250},{"$f":"$F$70*EZ70","v":250000},{"$f":"FB62*'[1]Hypo Cables'!$X$50","v":220},{"$f":"$F$70*FB70","v":220000},{"$f":"FD62*'[1]Hypo Cables'!$X$50","v":150},{"$f":"$F$70*FD70","v":150000},{"$f":"FF62*'[1]Hypo Cables'!$X$50","v":240},{"$f":"$F$70*FF70","v":240000},{"$f":"FH62*'[1]Hypo Cables'!$X$50","v":150},{"$f":"$F$70*FH70","v":150000},{"$f":"FJ62*'[1]Hypo Cables'!$X$50","v":335},{"$f":"$F$70*FJ70","v":335000},{"$f":"FL62*'[1]Hypo Cables'!$X$50","v":375},{"$f":"$F$70*FL70","v":375000},{"$f":"FN62*'[1]Hypo Cables'!$X$50","v":285},{"$f":"$F$70*FN70","v":285000},{"$f":"FP62*'[1]Hypo Cables'!$X$50","v":370},{"$f":"$F$70*FP70","v":370000},{"$f":"FR62*'[1]Hypo Cables'!$X$50","v":175},{"$f":"$F$70*FR70","v":175000},{"$f":"FT62*'[1]Hypo Cables'!$X$50","v":240},{"$f":"$F$70*FT70","v":240000},{"$f":"FV62*'[1]Hypo Cables'!$X$50","v":285},{"$f":"$F$70*FV70","v":285000},{"$f":"FX62*'[1]Hypo Cables'!$X$50","v":235},{"$f":"$F$70*FX70","v":235000},{"$f":"FZ62*'[1]Hypo Cables'!$X$50","v":360},{"$f":"$F$70*FZ70","v":360000},{"$f":"GB62*'[1]Hypo Cables'!$X$50","v":360},{"$f":"$F$70*GB70","v":360000},{"$f":"GD62*'[1]Hypo Cables'!$X$50","v":390},{"$f":"$F$70*GD70","v":390000},{"$f":"GF62*'[1]Hypo Cables'!$X$50","v":640},{"$f":"$F$70*GF70","v":640000},{"$f":"GH62*'[1]Hypo Cables'!$X$50","v":260},{"$f":"$F$70*GH70","v":260000},{"$f":"GJ62*'[1]Hypo Cables'!$X$50","v":310},{"$f":"$F$70*GJ70","v":310000},{"$f":"GL62*'[1]Hypo Cables'!$X$50","v":305},{"$f":"$F$70*GL70","v":305000},{"$f":"GN62*'[1]Hypo Cables'!$X$50","v":300},{"$f":"$F$70*GN70","v":300000},{"$f":"GP62*'[1]Hypo Cables'!$X$50","v":245},{"$f":"$F$70*GP70","v":245000},{"$f":"GR62*'[1]Hypo Cables'!$X$50","v":255},{"$f":"$F$70*GR70","v":255000},10395000]
[null,null,null,"Lampe LED 5 W","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D71,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":2000},{"$f":"G62*'[1]Hypo Cables'!$X$51","v":545},{"$f":"$F$71*G71","v":1090000},{"$f":"I62*'[1]Hypo Cables'!$X$51","v":165},{"$f":"$F$71*I71","v":330000},{"$f":"K62*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$F$71*K71","v":520000},{"$f":"M62*'[1]Hypo Cables'!$X$51","v":345},{"$f":"$F$71*M71","v":690000},{"$f":"O62*'[1]Hypo Cables'!$X$51","v":95},{"$f":"$F$71*O71","v":190000},{"$f":"Q62*'[1]Hypo Cables'!$X$51","v":430},{"$f":"$F$71*Q71","v":860000},{"$f":"S62*'[1]Hypo Cables'!$X$51","v":545},{"$f":"$F$71*S71","v":1090000},{"$f":"U62*'[1]Hypo Cables'!$X$51","v":435},{"$f":"$F$71*U71","v":870000},{"$f":"W62*'[1]Hypo Cables'!$X$51","v":385},{"$f":"$F$71*W71","v":770000},{"$f":"Y62*'[1]Hypo Cables'!$X$51","v":235},{"$f":"$F$71*Y71","v":470000},{"$f":"+Z71+X71+V71+T71+R71+P71+N71+L71+J71+H71","v":6880000},{"$f":"AB62*'[1]Hypo Cables'!$X$51","v":355},{"$f":"$F$71*AB71","v":710000},{"$f":"AD62*'[1]Hypo Cables'!$X$51","v":420},{"$f":"$F$71*AD71","v":840000},{"$f":"+AE71+AC71","v":1550000},{"$f":"AG62*'[1]Hypo Cables'!$X$51","v":165},{"$f":"$F$71*AG71","v":330000},{"$f":"+AH71","v":330000},{"$f":"AJ62*'[1]Hypo Cables'!$X$51","v":250},{"$f":"$F$71*AJ71","v":500000},{"$f":"AL62*'[1]Hypo Cables'!$X$51","v":165},{"$f":"$F$71*AL71","v":330000},{"$f":"AN62*'[1]Hypo Cables'!$X$51","v":235},{"$f":"$F$71*AN71","v":470000},{"$f":"AP62*'[1]Hypo Cables'!$X$51","v":500},{"$f":"$F$71*AP71","v":1000000},{"$f":"AR62*'[1]Hypo Cables'!$X$51","v":250},{"$f":"$F$71*AR71","v":500000},{"$f":"AT62*'[1]Hypo Cables'!$X$51","v":240},{"$f":"$F$71*AT71","v":480000},{"$f":"+AU71+AS71+AQ71+AO71+AM71+AK71","v":3280000},{"$f":"AW62*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$F$71*AW71","v":520000},{"$f":"+AX71","v":520000},{"$f":"AZ62*'[1]Hypo Cables'!$X$51","v":290},{"$f":"$F$71*AZ71","v":580000},{"$f":"BB62*'[1]Hypo Cables'!$X$51","v":430},{"$f":"$F$71*BB71","v":860000},{"$f":"BD62*'[1]Hypo Cables'!$X$51","v":580},{"$f":"$F$71*BD71","v":1160000},{"$f":"BF62*'[1]Hypo Cables'!$X$51","v":325},{"$f":"$F$71*BF71","v":650000},{"$f":"BH62*'[1]Hypo Cables'!$X$51","v":200},{"$f":"$F$71*BH71","v":400000},{"$f":"BJ62*'[1]Hypo Cables'!$X$51","v":240},{"$f":"$F$71*BJ71","v":480000},{"$f":"BL62*'[1]Hypo Cables'!$X$51","v":155},{"$f":"$F$71*BL71","v":310000},{"$f":"BN62*'[1]Hypo Cables'!$X$51","v":270},{"$f":"$F$71*BN71","v":540000},{"$f":"BP62*'[1]Hypo Cables'!$X$51","v":215},{"$f":"$F$71*BP71","v":430000},{"$f":"BR62*'[1]Hypo Cables'!$X$51","v":315},{"$f":"$F$71*BR71","v":630000},{"$f":"BT62*'[1]Hypo Cables'!$X$51","v":175},{"$f":"$F$71*BT71","v":350000},{"$f":"BV62*'[1]Hypo Cables'!$X$51","v":120},{"$f":"$F$71*BV71","v":240000},{"$f":"BX62*'[1]Hypo Cables'!$X$51","v":320},{"$f":"$F$71*BX71","v":640000},{"$f":"BZ62*'[1]Hypo Cables'!$X$51","v":430},{"$f":"$F$71*BZ71","v":860000},{"$f":"CB62*'[1]Hypo Cables'!$X$51","v":200},{"$f":"$F$71*CB71","v":400000},{"$f":"CD62*'[1]Hypo Cables'!$X$51","v":325},{"$f":"$F$71*CD71","v":650000},{"$f":"CF62*'[1]Hypo Cables'!$X$51","v":220},{"$f":"$F$71*CF71","v":440000},{"$f":"CH62*'[1]Hypo Cables'!$X$51","v":195},{"$f":"$F$71*CH71","v":390000},{"$f":"CJ62*'[1]Hypo Cables'!$X$51","v":130},{"$f":"$F$71*CJ71","v":260000},{"$f":"CL62*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$F$71*CL71","v":520000},{"$f":"CN62*'[1]Hypo Cables'!$X$51","v":180},{"$f":"$F$71*CN71","v":360000},{"$f":"CP62*'[1]Hypo Cables'!$X$51","v":245},{"$f":"$F$71*CP71","v":490000},{"$f":"CR62*'[1]Hypo Cables'!$X$51","v":240},{"$f":"$F$71*CR71","v":480000},{"$f":"CT62*'[1]Hypo Cables'!$X$51","v":520},{"$f":"$F$71*CT71","v":1040000},{"$f":"CV62*'[1]Hypo Cables'!$X$51","v":290},{"$f":"$F$71*CV71","v":580000},{"$f":"CX62*'[1]Hypo Cables'!$X$51","v":215},{"$f":"$F$71*CX71","v":430000},{"$f":"CZ62*'[1]Hypo Cables'!$X$51","v":285},{"$f":"$F$71*CZ71","v":570000},{"$f":"DB62*'[1]Hypo Cables'!$X$51","v":240},{"$f":"$F$71*DB71","v":480000},{"$f":"DD62*'[1]Hypo Cables'!$X$51","v":235},{"$f":"$F$71*DD71","v":470000},{"$f":"+BA71+BC71+BE71+BG71+BI71+BK71+BM71+BO71+BQ71+BS71+BU71+BW71+BY71+CA71+CC71+CE71+CG71+CI71+CK71+CM71+CO71+CQ71+CS71+CU71+CW71+CY71+DA71+DC71+DE71","v":15690000},{"$f":"DG62*'[1]Hypo Cables'!$X$51","v":250},{"$f":"$F$71*DG71","v":500000},{"$f":"DI62*'[1]Hypo Cables'!$X$51","v":235},{"$f":"$F$71*DI71","v":470000},{"$f":"DK62*'[1]Hypo Cables'!$X$51","v":490},{"$f":"$F$71*DK71","v":980000},{"$f":"DM62*'[1]Hypo Cables'!$X$51","v":305},{"$f":"$F$71*DM71","v":610000},{"$f":"DO62*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$F$71*DO71","v":520000},{"$f":"DQ62*'[1]Hypo Cables'!$X$51","v":225},{"$f":"$F$71*DQ71","v":450000},{"$f":"DS62*'[1]Hypo Cables'!$X$51","v":450},{"$f":"$F$71*DS71","v":900000},{"$f":"DU62*'[1]Hypo Cables'!$X$51","v":355},{"$f":"$F$71*DU71","v":710000},{"$f":"DW62*'[1]Hypo Cables'!$X$51","v":300},{"$f":"$F$71*DW71","v":600000},{"$f":"DY62*'[1]Hypo Cables'!$X$51","v":160},{"$f":"$F$71*DY71","v":320000},{"$f":"+DZ71+DX71+DV71+DT71+DR71+DP71+DN71+DL71+DJ71+DH71","v":6060000},{"$f":"EB62*'[1]Hypo Cables'!$X$51","v":335},{"$f":"$F$71*EB71","v":670000},{"$f":"ED62*'[1]Hypo Cables'!$X$51","v":235},{"$f":"$F$71*ED71","v":470000},{"$f":"EF62*'[1]Hypo Cables'!$X$51","v":320},{"$f":"$F$71*EF71","v":640000},{"$f":"EH62*'[1]Hypo Cables'!$X$51","v":330},{"$f":"$F$71*EH71","v":660000},{"$f":"EJ62*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$F$71*EJ71","v":520000},{"$f":"EL62*'[1]Hypo Cables'!$X$51","v":140},{"$f":"$F$71*EL71","v":280000},{"$f":"EN62*'[1]Hypo Cables'!$X$51","v":425},{"$f":"$F$71*EN71","v":850000},{"$f":"EP62*'[1]Hypo Cables'!$X$51","v":300},{"$f":"$F$71*EP71","v":600000},{"$f":"ER62*'[1]Hypo Cables'!$X$51","v":320},{"$f":"$F$71*ER71","v":640000},{"$f":"ET62*'[1]Hypo Cables'!$X$51","v":285},{"$f":"$F$71*ET71","v":570000},{"$f":"EV62*'[1]Hypo Cables'!$X$51","v":395},{"$f":"$F$71*EV71","v":790000},{"$f":"EX62*'[1]Hypo Cables'!$X$51","v":315},{"$f":"$F$71*EX71","v":630000},{"$f":"EZ62*'[1]Hypo Cables'!$X$51","v":250},{"$f":"$F$71*EZ71","v":500000},{"$f":"FB62*'[1]Hypo Cables'!$X$51","v":220},{"$f":"$F$71*FB71","v":440000},{"$f":"FD62*'[1]Hypo Cables'!$X$51","v":150},{"$f":"$F$71*FD71","v":300000},{"$f":"FF62*'[1]Hypo Cables'!$X$51","v":240},{"$f":"$F$71*FF71","v":480000},{"$f":"FH62*'[1]Hypo Cables'!$X$51","v":150},{"$f":"$F$71*FH71","v":300000},{"$f":"FJ62*'[1]Hypo Cables'!$X$51","v":335},{"$f":"$F$71*FJ71","v":670000},{"$f":"FL62*'[1]Hypo Cables'!$X$51","v":375},{"$f":"$F$71*FL71","v":750000},{"$f":"FN62*'[1]Hypo Cables'!$X$51","v":285},{"$f":"$F$71*FN71","v":570000},{"$f":"FP62*'[1]Hypo Cables'!$X$51","v":370},{"$f":"$F$71*FP71","v":740000},{"$f":"FR62*'[1]Hypo Cables'!$X$51","v":175},{"$f":"$F$71*FR71","v":350000},{"$f":"FT62*'[1]Hypo Cables'!$X$51","v":240},{"$f":"$F$71*FT71","v":480000},{"$f":"FV62*'[1]Hypo Cables'!$X$51","v":285},{"$f":"$F$71*FV71","v":570000},{"$f":"FX62*'[1]Hypo Cables'!$X$51","v":235},{"$f":"$F$71*FX71","v":470000},{"$f":"FZ62*'[1]Hypo Cables'!$X$51","v":360},{"$f":"$F$71*FZ71","v":720000},{"$f":"GB62*'[1]Hypo Cables'!$X$51","v":360},{"$f":"$F$71*GB71","v":720000},{"$f":"GD62*'[1]Hypo Cables'!$X$51","v":390},{"$f":"$F$71*GD71","v":780000},{"$f":"GF62*'[1]Hypo Cables'!$X$51","v":640},{"$f":"$F$71*GF71","v":1280000},{"$f":"GH62*'[1]Hypo Cables'!$X$51","v":260},{"$f":"$F$71*GH71","v":520000},{"$f":"GJ62*'[1]Hypo Cables'!$X$51","v":310},{"$f":"$F$71*GJ71","v":620000},{"$f":"GL62*'[1]Hypo Cables'!$X$51","v":305},{"$f":"$F$71*GL71","v":610000},{"$f":"GN62*'[1]Hypo Cables'!$X$51","v":300},{"$f":"$F$71*GN71","v":600000},{"$f":"GP62*'[1]Hypo Cables'!$X$51","v":245},{"$f":"$F$71*GP71","v":490000},{"$f":"GR62*'[1]Hypo Cables'!$X$51","v":255},{"$f":"$F$71*GR71","v":510000},{"$f":"+GS71+GQ71+GO71+GM71+GK71+GI71+GG71+GE71+GC71+GA71+FY71+FW71+FU71+FS71+FQ71+FO71+FM71+FK71+FI71+FG71+FE71+FC71+FA71+EY71+EW71+EU71+ES71+EQ71+EO71+EM71+EK71+EI71+EG71+EE71+EC71","v":20790000}]
[null,null,null,"Pater en bois","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D72,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":500},{"$f":"G62*'[1]Hypo Cables'!$X$52","v":109},{"$f":"$F$72*G72","v":54500},{"$f":"I62*'[1]Hypo Cables'!$X$52","v":33},{"$f":"$F$72*I72","v":16500},{"$f":"K62*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$F$72*K72","v":26000},{"$f":"M62*'[1]Hypo Cables'!$X$52","v":69},{"$f":"$F$72*M72","v":34500},{"$f":"O62*'[1]Hypo Cables'!$X$52","v":19},{"$f":"$F$72*O72","v":9500},{"$f":"Q62*'[1]Hypo Cables'!$X$52","v":86},{"$f":"$F$72*Q72","v":43000},{"$f":"S62*'[1]Hypo Cables'!$X$52","v":109},{"$f":"$F$72*S72","v":54500},{"$f":"U62*'[1]Hypo Cables'!$X$52","v":87},{"$f":"$F$72*U72","v":43500},{"$f":"W62*'[1]Hypo Cables'!$X$52","v":77},{"$f":"$F$72*W72","v":38500},{"$f":"Y62*'[1]Hypo Cables'!$X$52","v":47},{"$f":"$F$72*Y72","v":23500},344000,{"$f":"AB62*'[1]Hypo Cables'!$X$52","v":71},{"$f":"$F$72*AB72","v":35500},{"$f":"AD62*'[1]Hypo Cables'!$X$52","v":84},{"$f":"$F$72*AD72","v":42000},77500,{"$f":"AG62*'[1]Hypo Cables'!$X$52","v":33},{"$f":"$F$72*AG72","v":16500},16500,{"$f":"AJ62*'[1]Hypo Cables'!$X$52","v":50},{"$f":"$F$72*AJ72","v":25000},{"$f":"AL62*'[1]Hypo Cables'!$X$52","v":33},{"$f":"$F$72*AL72","v":16500},{"$f":"AN62*'[1]Hypo Cables'!$X$52","v":47},{"$f":"$F$72*AN72","v":23500},{"$f":"AP62*'[1]Hypo Cables'!$X$52","v":100},{"$f":"$F$72*AP72","v":50000},{"$f":"AR62*'[1]Hypo Cables'!$X$52","v":50},{"$f":"$F$72*AR72","v":25000},{"$f":"AT62*'[1]Hypo Cables'!$X$52","v":48},{"$f":"$F$72*AT72","v":24000},164000,{"$f":"AW62*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$F$72*AW72","v":26000},26000,{"$f":"AZ62*'[1]Hypo Cables'!$X$52","v":58},{"$f":"$F$72*AZ72","v":29000},{"$f":"BB62*'[1]Hypo Cables'!$X$52","v":86},{"$f":"$F$72*BB72","v":43000},{"$f":"BD62*'[1]Hypo Cables'!$X$52","v":116},{"$f":"$F$72*BD72","v":58000},{"$f":"BF62*'[1]Hypo Cables'!$X$52","v":65},{"$f":"$F$72*BF72","v":32500},{"$f":"BH62*'[1]Hypo Cables'!$X$52","v":40},{"$f":"$F$72*BH72","v":20000},{"$f":"BJ62*'[1]Hypo Cables'!$X$52","v":48},{"$f":"$F$72*BJ72","v":24000},{"$f":"BL62*'[1]Hypo Cables'!$X$52","v":31},{"$f":"$F$72*BL72","v":15500},{"$f":"BN62*'[1]Hypo Cables'!$X$52","v":54},{"$f":"$F$72*BN72","v":27000},{"$f":"BP62*'[1]Hypo Cables'!$X$52","v":43},{"$f":"$F$72*BP72","v":21500},{"$f":"BR62*'[1]Hypo Cables'!$X$52","v":63},{"$f":"$F$72*BR72","v":31500},{"$f":"BT62*'[1]Hypo Cables'!$X$52","v":35},{"$f":"$F$72*BT72","v":17500},{"$f":"BV62*'[1]Hypo Cables'!$X$52","v":24},{"$f":"$F$72*BV72","v":12000},{"$f":"BX62*'[1]Hypo Cables'!$X$52","v":64},{"$f":"$F$72*BX72","v":32000},{"$f":"BZ62*'[1]Hypo Cables'!$X$52","v":86},{"$f":"$F$72*BZ72","v":43000},{"$f":"CB62*'[1]Hypo Cables'!$X$52","v":40},{"$f":"$F$72*CB72","v":20000},{"$f":"CD62*'[1]Hypo Cables'!$X$52","v":65},{"$f":"$F$72*CD72","v":32500},{"$f":"CF62*'[1]Hypo Cables'!$X$52","v":44},{"$f":"$F$72*CF72","v":22000},{"$f":"CH62*'[1]Hypo Cables'!$X$52","v":39},{"$f":"$F$72*CH72","v":19500},{"$f":"CJ62*'[1]Hypo Cables'!$X$52","v":26},{"$f":"$F$72*CJ72","v":13000},{"$f":"CL62*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$F$72*CL72","v":26000},{"$f":"CN62*'[1]Hypo Cables'!$X$52","v":36},{"$f":"$F$72*CN72","v":18000},{"$f":"CP62*'[1]Hypo Cables'!$X$52","v":49},{"$f":"$F$72*CP72","v":24500},{"$f":"CR62*'[1]Hypo Cables'!$X$52","v":48},{"$f":"$F$72*CR72","v":24000},{"$f":"CT62*'[1]Hypo Cables'!$X$52","v":104},{"$f":"$F$72*CT72","v":52000},{"$f":"CV62*'[1]Hypo Cables'!$X$52","v":58},{"$f":"$F$72*CV72","v":29000},{"$f":"CX62*'[1]Hypo Cables'!$X$52","v":43},{"$f":"$F$72*CX72","v":21500},{"$f":"CZ62*'[1]Hypo Cables'!$X$52","v":57},{"$f":"$F$72*CZ72","v":28500},{"$f":"DB62*'[1]Hypo Cables'!$X$52","v":48},{"$f":"$F$72*DB72","v":24000},{"$f":"DD62*'[1]Hypo Cables'!$X$52","v":47},{"$f":"$F$72*DD72","v":23500},784500,{"$f":"DG62*'[1]Hypo Cables'!$X$52","v":50},{"$f":"$F$72*DG72","v":25000},{"$f":"DI62*'[1]Hypo Cables'!$X$52","v":47},{"$f":"$F$72*DI72","v":23500},{"$f":"DK62*'[1]Hypo Cables'!$X$52","v":98},{"$f":"$F$72*DK72","v":49000},{"$f":"DM62*'[1]Hypo Cables'!$X$52","v":61},{"$f":"$F$72*DM72","v":30500},{"$f":"DO62*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$F$72*DO72","v":26000},{"$f":"DQ62*'[1]Hypo Cables'!$X$52","v":45},{"$f":"$F$72*DQ72","v":22500},{"$f":"DS62*'[1]Hypo Cables'!$X$52","v":90},{"$f":"$F$72*DS72","v":45000},{"$f":"DU62*'[1]Hypo Cables'!$X$52","v":71},{"$f":"$F$72*DU72","v":35500},{"$f":"DW62*'[1]Hypo Cables'!$X$52","v":60},{"$f":"$F$72*DW72","v":30000},{"$f":"DY62*'[1]Hypo Cables'!$X$52","v":32},{"$f":"$F$72*DY72","v":16000},303000,{"$f":"EB62*'[1]Hypo Cables'!$X$52","v":67},{"$f":"$F$72*EB72","v":33500},{"$f":"ED62*'[1]Hypo Cables'!$X$52","v":47},{"$f":"$F$72*ED72","v":23500},{"$f":"EF62*'[1]Hypo Cables'!$X$52","v":64},{"$f":"$F$72*EF72","v":32000},{"$f":"EH62*'[1]Hypo Cables'!$X$52","v":66},{"$f":"$F$72*EH72","v":33000},{"$f":"EJ62*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$F$72*EJ72","v":26000},{"$f":"EL62*'[1]Hypo Cables'!$X$52","v":28},{"$f":"$F$72*EL72","v":14000},{"$f":"EN62*'[1]Hypo Cables'!$X$52","v":85},{"$f":"$F$72*EN72","v":42500},{"$f":"EP62*'[1]Hypo Cables'!$X$52","v":60},{"$f":"$F$72*EP72","v":30000},{"$f":"ER62*'[1]Hypo Cables'!$X$52","v":64},{"$f":"$F$72*ER72","v":32000},{"$f":"ET62*'[1]Hypo Cables'!$X$52","v":57},{"$f":"$F$72*ET72","v":28500},{"$f":"EV62*'[1]Hypo Cables'!$X$52","v":79},{"$f":"$F$72*EV72","v":39500},{"$f":"EX62*'[1]Hypo Cables'!$X$52","v":63},{"$f":"$F$72*EX72","v":31500},{"$f":"EZ62*'[1]Hypo Cables'!$X$52","v":50},{"$f":"$F$72*EZ72","v":25000},{"$f":"FB62*'[1]Hypo Cables'!$X$52","v":44},{"$f":"$F$72*FB72","v":22000},{"$f":"FD62*'[1]Hypo Cables'!$X$52","v":30},{"$f":"$F$72*FD72","v":15000},{"$f":"FF62*'[1]Hypo Cables'!$X$52","v":48},{"$f":"$F$72*FF72","v":24000},{"$f":"FH62*'[1]Hypo Cables'!$X$52","v":30},{"$f":"$F$72*FH72","v":15000},{"$f":"FJ62*'[1]Hypo Cables'!$X$52","v":67},{"$f":"$F$72*FJ72","v":33500},{"$f":"FL62*'[1]Hypo Cables'!$X$52","v":75},{"$f":"$F$72*FL72","v":37500},{"$f":"FN62*'[1]Hypo Cables'!$X$52","v":57},{"$f":"$F$72*FN72","v":28500},{"$f":"FP62*'[1]Hypo Cables'!$X$52","v":74},{"$f":"$F$72*FP72","v":37000},{"$f":"FR62*'[1]Hypo Cables'!$X$52","v":35},{"$f":"$F$72*FR72","v":17500},{"$f":"FT62*'[1]Hypo Cables'!$X$52","v":48},{"$f":"$F$72*FT72","v":24000},{"$f":"FV62*'[1]Hypo Cables'!$X$52","v":57},{"$f":"$F$72*FV72","v":28500},{"$f":"FX62*'[1]Hypo Cables'!$X$52","v":47},{"$f":"$F$72*FX72","v":23500},{"$f":"FZ62*'[1]Hypo Cables'!$X$52","v":72},{"$f":"$F$72*FZ72","v":36000},{"$f":"GB62*'[1]Hypo Cables'!$X$52","v":72},{"$f":"$F$72*GB72","v":36000},{"$f":"GD62*'[1]Hypo Cables'!$X$52","v":78},{"$f":"$F$72*GD72","v":39000},{"$f":"GF62*'[1]Hypo Cables'!$X$52","v":128},{"$f":"$F$72*GF72","v":64000},{"$f":"GH62*'[1]Hypo Cables'!$X$52","v":52},{"$f":"$F$72*GH72","v":26000},{"$f":"GJ62*'[1]Hypo Cables'!$X$52","v":62},{"$f":"$F$72*GJ72","v":31000},{"$f":"GL62*'[1]Hypo Cables'!$X$52","v":61},{"$f":"$F$72*GL72","v":30500},{"$f":"GN62*'[1]Hypo Cables'!$X$52","v":60},{"$f":"$F$72*GN72","v":30000},{"$f":"GP62*'[1]Hypo Cables'!$X$52","v":49},{"$f":"$F$72*GP72","v":24500},{"$f":"GR62*'[1]Hypo Cables'!$X$52","v":51},{"$f":"$F$72*GR72","v":25500},1039500]
[null,null,null,"Prise de Courant","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D73,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":1000},{"$f":"G62*'[1]Hypo Cables'!$X$53","v":872},{"$f":"$F$73*G73","v":872000},{"$f":"I62*'[1]Hypo Cables'!$X$53","v":264},{"$f":"$F$73*I73","v":264000},{"$f":"K62*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$F$73*K73","v":416000},{"$f":"M62*'[1]Hypo Cables'!$X$53","v":552},{"$f":"$F$73*M73","v":552000},{"$f":"O62*'[1]Hypo Cables'!$X$53","v":152},{"$f":"$F$73*O73","v":152000},{"$f":"Q62*'[1]Hypo Cables'!$X$53","v":688},{"$f":"$F$73*Q73","v":688000},{"$f":"S62*'[1]Hypo Cables'!$X$53","v":872},{"$f":"$F$73*S73","v":872000},{"$f":"U62*'[1]Hypo Cables'!$X$53","v":696},{"$f":"$F$73*U73","v":696000},{"$f":"W62*'[1]Hypo Cables'!$X$53","v":616},{"$f":"$F$73*W73","v":616000},{"$f":"Y62*'[1]Hypo Cables'!$X$53","v":376},{"$f":"$F$73*Y73","v":376000},5504000,{"$f":"AB62*'[1]Hypo Cables'!$X$53","v":568},{"$f":"$F$73*AB73","v":568000},{"$f":"AD62*'[1]Hypo Cables'!$X$53","v":672},{"$f":"$F$73*AD73","v":672000},1240000,{"$f":"AG62*'[1]Hypo Cables'!$X$53","v":264},{"$f":"$F$73*AG73","v":264000},264000,{"$f":"AJ62*'[1]Hypo Cables'!$X$53","v":400},{"$f":"$F$73*AJ73","v":400000},{"$f":"AL62*'[1]Hypo Cables'!$X$53","v":264},{"$f":"$F$73*AL73","v":264000},{"$f":"AN62*'[1]Hypo Cables'!$X$53","v":376},{"$f":"$F$73*AN73","v":376000},{"$f":"AP62*'[1]Hypo Cables'!$X$53","v":800},{"$f":"$F$73*AP73","v":800000},{"$f":"AR62*'[1]Hypo Cables'!$X$53","v":400},{"$f":"$F$73*AR73","v":400000},{"$f":"AT62*'[1]Hypo Cables'!$X$53","v":384},{"$f":"$F$73*AT73","v":384000},2624000,{"$f":"AW62*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$F$73*AW73","v":416000},416000,{"$f":"AZ62*'[1]Hypo Cables'!$X$53","v":464},{"$f":"$F$73*AZ73","v":464000},{"$f":"BB62*'[1]Hypo Cables'!$X$53","v":688},{"$f":"$F$73*BB73","v":688000},{"$f":"BD62*'[1]Hypo Cables'!$X$53","v":928},{"$f":"$F$73*BD73","v":928000},{"$f":"BF62*'[1]Hypo Cables'!$X$53","v":520},{"$f":"$F$73*BF73","v":520000},{"$f":"BH62*'[1]Hypo Cables'!$X$53","v":320},{"$f":"$F$73*BH73","v":320000},{"$f":"BJ62*'[1]Hypo Cables'!$X$53","v":384},{"$f":"$F$73*BJ73","v":384000},{"$f":"BL62*'[1]Hypo Cables'!$X$53","v":248},{"$f":"$F$73*BL73","v":248000},{"$f":"BN62*'[1]Hypo Cables'!$X$53","v":432},{"$f":"$F$73*BN73","v":432000},{"$f":"BP62*'[1]Hypo Cables'!$X$53","v":344},{"$f":"$F$73*BP73","v":344000},{"$f":"BR62*'[1]Hypo Cables'!$X$53","v":504},{"$f":"$F$73*BR73","v":504000},{"$f":"BT62*'[1]Hypo Cables'!$X$53","v":280},{"$f":"$F$73*BT73","v":280000},{"$f":"BV62*'[1]Hypo Cables'!$X$53","v":192},{"$f":"$F$73*BV73","v":192000},{"$f":"BX62*'[1]Hypo Cables'!$X$53","v":512},{"$f":"$F$73*BX73","v":512000},{"$f":"BZ62*'[1]Hypo Cables'!$X$53","v":688},{"$f":"$F$73*BZ73","v":688000},{"$f":"CB62*'[1]Hypo Cables'!$X$53","v":320},{"$f":"$F$73*CB73","v":320000},{"$f":"CD62*'[1]Hypo Cables'!$X$53","v":520},{"$f":"$F$73*CD73","v":520000},{"$f":"CF62*'[1]Hypo Cables'!$X$53","v":352},{"$f":"$F$73*CF73","v":352000},{"$f":"CH62*'[1]Hypo Cables'!$X$53","v":312},{"$f":"$F$73*CH73","v":312000},{"$f":"CJ62*'[1]Hypo Cables'!$X$53","v":208},{"$f":"$F$73*CJ73","v":208000},{"$f":"CL62*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$F$73*CL73","v":416000},{"$f":"CN62*'[1]Hypo Cables'!$X$53","v":288},{"$f":"$F$73*CN73","v":288000},{"$f":"CP62*'[1]Hypo Cables'!$X$53","v":392},{"$f":"$F$73*CP73","v":392000},{"$f":"CR62*'[1]Hypo Cables'!$X$53","v":384},{"$f":"$F$73*CR73","v":384000},{"$f":"CT62*'[1]Hypo Cables'!$X$53","v":832},{"$f":"$F$73*CT73","v":832000},{"$f":"CV62*'[1]Hypo Cables'!$X$53","v":464},{"$f":"$F$73*CV73","v":464000},{"$f":"CX62*'[1]Hypo Cables'!$X$53","v":344},{"$f":"$F$73*CX73","v":344000},{"$f":"CZ62*'[1]Hypo Cables'!$X$53","v":456},{"$f":"$F$73*CZ73","v":456000},{"$f":"DB62*'[1]Hypo Cables'!$X$53","v":384},{"$f":"$F$73*DB73","v":384000},{"$f":"DD62*'[1]Hypo Cables'!$X$53","v":376},{"$f":"$F$73*DD73","v":376000},12552000,{"$f":"DG62*'[1]Hypo Cables'!$X$53","v":400},{"$f":"$F$73*DG73","v":400000},{"$f":"DI62*'[1]Hypo Cables'!$X$53","v":376},{"$f":"$F$73*DI73","v":376000},{"$f":"DK62*'[1]Hypo Cables'!$X$53","v":784},{"$f":"$F$73*DK73","v":784000},{"$f":"DM62*'[1]Hypo Cables'!$X$53","v":488},{"$f":"$F$73*DM73","v":488000},{"$f":"DO62*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$F$73*DO73","v":416000},{"$f":"DQ62*'[1]Hypo Cables'!$X$53","v":360},{"$f":"$F$73*DQ73","v":360000},{"$f":"DS62*'[1]Hypo Cables'!$X$53","v":720},{"$f":"$F$73*DS73","v":720000},{"$f":"DU62*'[1]Hypo Cables'!$X$53","v":568},{"$f":"$F$73*DU73","v":568000},{"$f":"DW62*'[1]Hypo Cables'!$X$53","v":480},{"$f":"$F$73*DW73","v":480000},{"$f":"DY62*'[1]Hypo Cables'!$X$53","v":256},{"$f":"$F$73*DY73","v":256000},4848000,{"$f":"EB62*'[1]Hypo Cables'!$X$53","v":536},{"$f":"$F$73*EB73","v":536000},{"$f":"ED62*'[1]Hypo Cables'!$X$53","v":376},{"$f":"$F$73*ED73","v":376000},{"$f":"EF62*'[1]Hypo Cables'!$X$53","v":512},{"$f":"$F$73*EF73","v":512000},{"$f":"EH62*'[1]Hypo Cables'!$X$53","v":528},{"$f":"$F$73*EH73","v":528000},{"$f":"EJ62*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$F$73*EJ73","v":416000},{"$f":"EL62*'[1]Hypo Cables'!$X$53","v":224},{"$f":"$F$73*EL73","v":224000},{"$f":"EN62*'[1]Hypo Cables'!$X$53","v":680},{"$f":"$F$73*EN73","v":680000},{"$f":"EP62*'[1]Hypo Cables'!$X$53","v":480},{"$f":"$F$73*EP73","v":480000},{"$f":"ER62*'[1]Hypo Cables'!$X$53","v":512},{"$f":"$F$73*ER73","v":512000},{"$f":"ET62*'[1]Hypo Cables'!$X$53","v":456},{"$f":"$F$73*ET73","v":456000},{"$f":"EV62*'[1]Hypo Cables'!$X$53","v":632},{"$f":"$F$73*EV73","v":632000},{"$f":"EX62*'[1]Hypo Cables'!$X$53","v":504},{"$f":"$F$73*EX73","v":504000},{"$f":"EZ62*'[1]Hypo Cables'!$X$53","v":400},{"$f":"$F$73*EZ73","v":400000},{"$f":"FB62*'[1]Hypo Cables'!$X$53","v":352},{"$f":"$F$73*FB73","v":352000},{"$f":"FD62*'[1]Hypo Cables'!$X$53","v":240},{"$f":"$F$73*FD73","v":240000},{"$f":"FF62*'[1]Hypo Cables'!$X$53","v":384},{"$f":"$F$73*FF73","v":384000},{"$f":"FH62*'[1]Hypo Cables'!$X$53","v":240},{"$f":"$F$73*FH73","v":240000},{"$f":"FJ62*'[1]Hypo Cables'!$X$53","v":536},{"$f":"$F$73*FJ73","v":536000},{"$f":"FL62*'[1]Hypo Cables'!$X$53","v":600},{"$f":"$F$73*FL73","v":600000},{"$f":"FN62*'[1]Hypo Cables'!$X$53","v":456},{"$f":"$F$73*FN73","v":456000},{"$f":"FP62*'[1]Hypo Cables'!$X$53","v":592},{"$f":"$F$73*FP73","v":592000},{"$f":"FR62*'[1]Hypo Cables'!$X$53","v":280},{"$f":"$F$73*FR73","v":280000},{"$f":"FT62*'[1]Hypo Cables'!$X$53","v":384},{"$f":"$F$73*FT73","v":384000},{"$f":"FV62*'[1]Hypo Cables'!$X$53","v":456},{"$f":"$F$73*FV73","v":456000},{"$f":"FX62*'[1]Hypo Cables'!$X$53","v":376},{"$f":"$F$73*FX73","v":376000},{"$f":"FZ62*'[1]Hypo Cables'!$X$53","v":576},{"$f":"$F$73*FZ73","v":576000},{"$f":"GB62*'[1]Hypo Cables'!$X$53","v":576},{"$f":"$F$73*GB73","v":576000},{"$f":"GD62*'[1]Hypo Cables'!$X$53","v":624},{"$f":"$F$73*GD73","v":624000},{"$f":"GF62*'[1]Hypo Cables'!$X$53","v":1024},{"$f":"$F$73*GF73","v":1024000},{"$f":"GH62*'[1]Hypo Cables'!$X$53","v":416},{"$f":"$F$73*GH73","v":416000},{"$f":"GJ62*'[1]Hypo Cables'!$X$53","v":496},{"$f":"$F$73*GJ73","v":496000},{"$f":"GL62*'[1]Hypo Cables'!$X$53","v":488},{"$f":"$F$73*GL73","v":488000},{"$f":"GN62*'[1]Hypo Cables'!$X$53","v":480},{"$f":"$F$73*GN73","v":480000},{"$f":"GP62*'[1]Hypo Cables'!$X$53","v":392},{"$f":"$F$73*GP73","v":392000},{"$f":"GR62*'[1]Hypo Cables'!$X$53","v":408},{"$f":"$F$73*GR73","v":408000},16632000]
[null,null,null,"Boite de dérivation","u",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D74,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":1200},{"$f":"G62*'[1]Hypo Cables'!$X$54","v":654},{"$f":"$F$74*G74","v":784800},{"$f":"I62*'[1]Hypo Cables'!$X$54","v":198},{"$f":"$F$74*I74","v":237600},{"$f":"K62*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$F$74*K74","v":374400},{"$f":"M62*'[1]Hypo Cables'!$X$54","v":414},{"$f":"$F$74*M74","v":496800},{"$f":"O62*'[1]Hypo Cables'!$X$54","v":114},{"$f":"$F$74*O74","v":136800},{"$f":"Q62*'[1]Hypo Cables'!$X$54","v":516},{"$f":"$F$74*Q74","v":619200},{"$f":"S62*'[1]Hypo Cables'!$X$54","v":654},{"$f":"$F$74*S74","v":784800},{"$f":"U62*'[1]Hypo Cables'!$X$54","v":522},{"$f":"$F$74*U74","v":626400},{"$f":"W62*'[1]Hypo Cables'!$X$54","v":462},{"$f":"$F$74*W74","v":554400},{"$f":"Y62*'[1]Hypo Cables'!$X$54","v":282},{"$f":"$F$74*Y74","v":338400},4953600,{"$f":"AB62*'[1]Hypo Cables'!$X$54","v":426},{"$f":"$F$74*AB74","v":511200},{"$f":"AD62*'[1]Hypo Cables'!$X$54","v":504},{"$f":"$F$74*AD74","v":604800},1116000,{"$f":"AG62*'[1]Hypo Cables'!$X$54","v":198},{"$f":"$F$74*AG74","v":237600},237600,{"$f":"AJ62*'[1]Hypo Cables'!$X$54","v":300},{"$f":"$F$74*AJ74","v":360000},{"$f":"AL62*'[1]Hypo Cables'!$X$54","v":198},{"$f":"$F$74*AL74","v":237600},{"$f":"AN62*'[1]Hypo Cables'!$X$54","v":282},{"$f":"$F$74*AN74","v":338400},{"$f":"AP62*'[1]Hypo Cables'!$X$54","v":600},{"$f":"$F$74*AP74","v":720000},{"$f":"AR62*'[1]Hypo Cables'!$X$54","v":300},{"$f":"$F$74*AR74","v":360000},{"$f":"AT62*'[1]Hypo Cables'!$X$54","v":288},{"$f":"$F$74*AT74","v":345600},2361600,{"$f":"AW62*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$F$74*AW74","v":374400},374400,{"$f":"AZ62*'[1]Hypo Cables'!$X$54","v":348},{"$f":"$F$74*AZ74","v":417600},{"$f":"BB62*'[1]Hypo Cables'!$X$54","v":516},{"$f":"$F$74*BB74","v":619200},{"$f":"BD62*'[1]Hypo Cables'!$X$54","v":696},{"$f":"$F$74*BD74","v":835200},{"$f":"BF62*'[1]Hypo Cables'!$X$54","v":390},{"$f":"$F$74*BF74","v":468000},{"$f":"BH62*'[1]Hypo Cables'!$X$54","v":240},{"$f":"$F$74*BH74","v":288000},{"$f":"BJ62*'[1]Hypo Cables'!$X$54","v":288},{"$f":"$F$74*BJ74","v":345600},{"$f":"BL62*'[1]Hypo Cables'!$X$54","v":186},{"$f":"$F$74*BL74","v":223200},{"$f":"BN62*'[1]Hypo Cables'!$X$54","v":324},{"$f":"$F$74*BN74","v":388800},{"$f":"BP62*'[1]Hypo Cables'!$X$54","v":258},{"$f":"$F$74*BP74","v":309600},{"$f":"BR62*'[1]Hypo Cables'!$X$54","v":378},{"$f":"$F$74*BR74","v":453600},{"$f":"BT62*'[1]Hypo Cables'!$X$54","v":210},{"$f":"$F$74*BT74","v":252000},{"$f":"BV62*'[1]Hypo Cables'!$X$54","v":144},{"$f":"$F$74*BV74","v":172800},{"$f":"BX62*'[1]Hypo Cables'!$X$54","v":384},{"$f":"$F$74*BX74","v":460800},{"$f":"BZ62*'[1]Hypo Cables'!$X$54","v":516},{"$f":"$F$74*BZ74","v":619200},{"$f":"CB62*'[1]Hypo Cables'!$X$54","v":240},{"$f":"$F$74*CB74","v":288000},{"$f":"CD62*'[1]Hypo Cables'!$X$54","v":390},{"$f":"$F$74*CD74","v":468000},{"$f":"CF62*'[1]Hypo Cables'!$X$54","v":264},{"$f":"$F$74*CF74","v":316800},{"$f":"CH62*'[1]Hypo Cables'!$X$54","v":234},{"$f":"$F$74*CH74","v":280800},{"$f":"CJ62*'[1]Hypo Cables'!$X$54","v":156},{"$f":"$F$74*CJ74","v":187200},{"$f":"CL62*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$F$74*CL74","v":374400},{"$f":"CN62*'[1]Hypo Cables'!$X$54","v":216},{"$f":"$F$74*CN74","v":259200},{"$f":"CP62*'[1]Hypo Cables'!$X$54","v":294},{"$f":"$F$74*CP74","v":352800},{"$f":"CR62*'[1]Hypo Cables'!$X$54","v":288},{"$f":"$F$74*CR74","v":345600},{"$f":"CT62*'[1]Hypo Cables'!$X$54","v":624},{"$f":"$F$74*CT74","v":748800},{"$f":"CV62*'[1]Hypo Cables'!$X$54","v":348},{"$f":"$F$74*CV74","v":417600},{"$f":"CX62*'[1]Hypo Cables'!$X$54","v":258},{"$f":"$F$74*CX74","v":309600},{"$f":"CZ62*'[1]Hypo Cables'!$X$54","v":342},{"$f":"$F$74*CZ74","v":410400},{"$f":"DB62*'[1]Hypo Cables'!$X$54","v":288},{"$f":"$F$74*DB74","v":345600},{"$f":"DD62*'[1]Hypo Cables'!$X$54","v":282},{"$f":"$F$74*DD74","v":338400},11296800,{"$f":"DG62*'[1]Hypo Cables'!$X$54","v":300},{"$f":"$F$74*DG74","v":360000},{"$f":"DI62*'[1]Hypo Cables'!$X$54","v":282},{"$f":"$F$74*DI74","v":338400},{"$f":"DK62*'[1]Hypo Cables'!$X$54","v":588},{"$f":"$F$74*DK74","v":705600},{"$f":"DM62*'[1]Hypo Cables'!$X$54","v":366},{"$f":"$F$74*DM74","v":439200},{"$f":"DO62*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$F$74*DO74","v":374400},{"$f":"DQ62*'[1]Hypo Cables'!$X$54","v":270},{"$f":"$F$74*DQ74","v":324000},{"$f":"DS62*'[1]Hypo Cables'!$X$54","v":540},{"$f":"$F$74*DS74","v":648000},{"$f":"DU62*'[1]Hypo Cables'!$X$54","v":426},{"$f":"$F$74*DU74","v":511200},{"$f":"DW62*'[1]Hypo Cables'!$X$54","v":360},{"$f":"$F$74*DW74","v":432000},{"$f":"DY62*'[1]Hypo Cables'!$X$54","v":192},{"$f":"$F$74*DY74","v":230400},4363200,{"$f":"EB62*'[1]Hypo Cables'!$X$54","v":402},{"$f":"$F$74*EB74","v":482400},{"$f":"ED62*'[1]Hypo Cables'!$X$54","v":282},{"$f":"$F$74*ED74","v":338400},{"$f":"EF62*'[1]Hypo Cables'!$X$54","v":384},{"$f":"$F$74*EF74","v":460800},{"$f":"EH62*'[1]Hypo Cables'!$X$54","v":396},{"$f":"$F$74*EH74","v":475200},{"$f":"EJ62*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$F$74*EJ74","v":374400},{"$f":"EL62*'[1]Hypo Cables'!$X$54","v":168},{"$f":"$F$74*EL74","v":201600},{"$f":"EN62*'[1]Hypo Cables'!$X$54","v":510},{"$f":"$F$74*EN74","v":612000},{"$f":"EP62*'[1]Hypo Cables'!$X$54","v":360},{"$f":"$F$74*EP74","v":432000},{"$f":"ER62*'[1]Hypo Cables'!$X$54","v":384},{"$f":"$F$74*ER74","v":460800},{"$f":"ET62*'[1]Hypo Cables'!$X$54","v":342},{"$f":"$F$74*ET74","v":410400},{"$f":"EV62*'[1]Hypo Cables'!$X$54","v":474},{"$f":"$F$74*EV74","v":568800},{"$f":"EX62*'[1]Hypo Cables'!$X$54","v":378},{"$f":"$F$74*EX74","v":453600},{"$f":"EZ62*'[1]Hypo Cables'!$X$54","v":300},{"$f":"$F$74*EZ74","v":360000},{"$f":"FB62*'[1]Hypo Cables'!$X$54","v":264},{"$f":"$F$74*FB74","v":316800},{"$f":"FD62*'[1]Hypo Cables'!$X$54","v":180},{"$f":"$F$74*FD74","v":216000},{"$f":"FF62*'[1]Hypo Cables'!$X$54","v":288},{"$f":"$F$74*FF74","v":345600},{"$f":"FH62*'[1]Hypo Cables'!$X$54","v":180},{"$f":"$F$74*FH74","v":216000},{"$f":"FJ62*'[1]Hypo Cables'!$X$54","v":402},{"$f":"$F$74*FJ74","v":482400},{"$f":"FL62*'[1]Hypo Cables'!$X$54","v":450},{"$f":"$F$74*FL74","v":540000},{"$f":"FN62*'[1]Hypo Cables'!$X$54","v":342},{"$f":"$F$74*FN74","v":410400},{"$f":"FP62*'[1]Hypo Cables'!$X$54","v":444},{"$f":"$F$74*FP74","v":532800},{"$f":"FR62*'[1]Hypo Cables'!$X$54","v":210},{"$f":"$F$74*FR74","v":252000},{"$f":"FT62*'[1]Hypo Cables'!$X$54","v":288},{"$f":"$F$74*FT74","v":345600},{"$f":"FV62*'[1]Hypo Cables'!$X$54","v":342},{"$f":"$F$74*FV74","v":410400},{"$f":"FX62*'[1]Hypo Cables'!$X$54","v":282},{"$f":"$F$74*FX74","v":338400},{"$f":"FZ62*'[1]Hypo Cables'!$X$54","v":432},{"$f":"$F$74*FZ74","v":518400},{"$f":"GB62*'[1]Hypo Cables'!$X$54","v":432},{"$f":"$F$74*GB74","v":518400},{"$f":"GD62*'[1]Hypo Cables'!$X$54","v":468},{"$f":"$F$74*GD74","v":561600},{"$f":"GF62*'[1]Hypo Cables'!$X$54","v":768},{"$f":"$F$74*GF74","v":921600},{"$f":"GH62*'[1]Hypo Cables'!$X$54","v":312},{"$f":"$F$74*GH74","v":374400},{"$f":"GJ62*'[1]Hypo Cables'!$X$54","v":372},{"$f":"$F$74*GJ74","v":446400},{"$f":"GL62*'[1]Hypo Cables'!$X$54","v":366},{"$f":"$F$74*GL74","v":439200},{"$f":"GN62*'[1]Hypo Cables'!$X$54","v":360},{"$f":"$F$74*GN74","v":432000},{"$f":"GP62*'[1]Hypo Cables'!$X$54","v":294},{"$f":"$F$74*GP74","v":352800},{"$f":"GR62*'[1]Hypo Cables'!$X$54","v":306},{"$f":"$F$74*GR74","v":367200},14968800]
[null,null,null,"Accessoires divers (Colliers, attaches, chevilles, etc )","Ens.",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D75,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":5000},{"$f":"G62*'[1]Hypo Cables'!$X$55","v":109},{"$f":"$F$75*G75","v":545000},{"$f":"I62*'[1]Hypo Cables'!$X$55","v":33},{"$f":"$F$75*I75","v":165000},{"$f":"K62*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$F$75*K75","v":260000},{"$f":"M62*'[1]Hypo Cables'!$X$55","v":69},{"$f":"$F$75*M75","v":345000},{"$f":"O62*'[1]Hypo Cables'!$X$55","v":19},{"$f":"$F$75*O75","v":95000},{"$f":"Q62*'[1]Hypo Cables'!$X$55","v":86},{"$f":"$F$75*Q75","v":430000},{"$f":"S62*'[1]Hypo Cables'!$X$55","v":109},{"$f":"$F$75*S75","v":545000},{"$f":"U62*'[1]Hypo Cables'!$X$55","v":87},{"$f":"$F$75*U75","v":435000},{"$f":"W62*'[1]Hypo Cables'!$X$55","v":77},{"$f":"$F$75*W75","v":385000},{"$f":"Y62*'[1]Hypo Cables'!$X$55","v":47},{"$f":"$F$75*Y75","v":235000},3440000,{"$f":"AB62*'[1]Hypo Cables'!$X$55","v":71},{"$f":"$F$75*AB75","v":355000},{"$f":"AD62*'[1]Hypo Cables'!$X$55","v":84},{"$f":"$F$75*AD75","v":420000},775000,{"$f":"AG62*'[1]Hypo Cables'!$X$55","v":33},{"$f":"$F$75*AG75","v":165000},165000,{"$f":"AJ62*'[1]Hypo Cables'!$X$55","v":50},{"$f":"$F$75*AJ75","v":250000},{"$f":"AL62*'[1]Hypo Cables'!$X$55","v":33},{"$f":"$F$75*AL75","v":165000},{"$f":"AN62*'[1]Hypo Cables'!$X$55","v":47},{"$f":"$F$75*AN75","v":235000},{"$f":"AP62*'[1]Hypo Cables'!$X$55","v":100},{"$f":"$F$75*AP75","v":500000},{"$f":"AR62*'[1]Hypo Cables'!$X$55","v":50},{"$f":"$F$75*AR75","v":250000},{"$f":"AT62*'[1]Hypo Cables'!$X$55","v":48},{"$f":"$F$75*AT75","v":240000},1640000,{"$f":"AW62*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$F$75*AW75","v":260000},260000,{"$f":"AZ62*'[1]Hypo Cables'!$X$55","v":58},{"$f":"$F$75*AZ75","v":290000},{"$f":"BB62*'[1]Hypo Cables'!$X$55","v":86},{"$f":"$F$75*BB75","v":430000},{"$f":"BD62*'[1]Hypo Cables'!$X$55","v":116},{"$f":"$F$75*BD75","v":580000},{"$f":"BF62*'[1]Hypo Cables'!$X$55","v":65},{"$f":"$F$75*BF75","v":325000},{"$f":"BH62*'[1]Hypo Cables'!$X$55","v":40},{"$f":"$F$75*BH75","v":200000},{"$f":"BJ62*'[1]Hypo Cables'!$X$55","v":48},{"$f":"$F$75*BJ75","v":240000},{"$f":"BL62*'[1]Hypo Cables'!$X$55","v":31},{"$f":"$F$75*BL75","v":155000},{"$f":"BN62*'[1]Hypo Cables'!$X$55","v":54},{"$f":"$F$75*BN75","v":270000},{"$f":"BP62*'[1]Hypo Cables'!$X$55","v":43},{"$f":"$F$75*BP75","v":215000},{"$f":"BR62*'[1]Hypo Cables'!$X$55","v":63},{"$f":"$F$75*BR75","v":315000},{"$f":"BT62*'[1]Hypo Cables'!$X$55","v":35},{"$f":"$F$75*BT75","v":175000},{"$f":"BV62*'[1]Hypo Cables'!$X$55","v":24},{"$f":"$F$75*BV75","v":120000},{"$f":"BX62*'[1]Hypo Cables'!$X$55","v":64},{"$f":"$F$75*BX75","v":320000},{"$f":"BZ62*'[1]Hypo Cables'!$X$55","v":86},{"$f":"$F$75*BZ75","v":430000},{"$f":"CB62*'[1]Hypo Cables'!$X$55","v":40},{"$f":"$F$75*CB75","v":200000},{"$f":"CD62*'[1]Hypo Cables'!$X$55","v":65},{"$f":"$F$75*CD75","v":325000},{"$f":"CF62*'[1]Hypo Cables'!$X$55","v":44},{"$f":"$F$75*CF75","v":220000},{"$f":"CH62*'[1]Hypo Cables'!$X$55","v":39},{"$f":"$F$75*CH75","v":195000},{"$f":"CJ62*'[1]Hypo Cables'!$X$55","v":26},{"$f":"$F$75*CJ75","v":130000},{"$f":"CL62*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$F$75*CL75","v":260000},{"$f":"CN62*'[1]Hypo Cables'!$X$55","v":36},{"$f":"$F$75*CN75","v":180000},{"$f":"CP62*'[1]Hypo Cables'!$X$55","v":49},{"$f":"$F$75*CP75","v":245000},{"$f":"CR62*'[1]Hypo Cables'!$X$55","v":48},{"$f":"$F$75*CR75","v":240000},{"$f":"CT62*'[1]Hypo Cables'!$X$55","v":104},{"$f":"$F$75*CT75","v":520000},{"$f":"CV62*'[1]Hypo Cables'!$X$55","v":58},{"$f":"$F$75*CV75","v":290000},{"$f":"CX62*'[1]Hypo Cables'!$X$55","v":43},{"$f":"$F$75*CX75","v":215000},{"$f":"CZ62*'[1]Hypo Cables'!$X$55","v":57},{"$f":"$F$75*CZ75","v":285000},{"$f":"DB62*'[1]Hypo Cables'!$X$55","v":48},{"$f":"$F$75*DB75","v":240000},{"$f":"DD62*'[1]Hypo Cables'!$X$55","v":47},{"$f":"$F$75*DD75","v":235000},7845000,{"$f":"DG62*'[1]Hypo Cables'!$X$55","v":50},{"$f":"$F$75*DG75","v":250000},{"$f":"DI62*'[1]Hypo Cables'!$X$55","v":47},{"$f":"$F$75*DI75","v":235000},{"$f":"DK62*'[1]Hypo Cables'!$X$55","v":98},{"$f":"$F$75*DK75","v":490000},{"$f":"DM62*'[1]Hypo Cables'!$X$55","v":61},{"$f":"$F$75*DM75","v":305000},{"$f":"DO62*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$F$75*DO75","v":260000},{"$f":"DQ62*'[1]Hypo Cables'!$X$55","v":45},{"$f":"$F$75*DQ75","v":225000},{"$f":"DS62*'[1]Hypo Cables'!$X$55","v":90},{"$f":"$F$75*DS75","v":450000},{"$f":"DU62*'[1]Hypo Cables'!$X$55","v":71},{"$f":"$F$75*DU75","v":355000},{"$f":"DW62*'[1]Hypo Cables'!$X$55","v":60},{"$f":"$F$75*DW75","v":300000},{"$f":"DY62*'[1]Hypo Cables'!$X$55","v":32},{"$f":"$F$75*DY75","v":160000},3030000,{"$f":"EB62*'[1]Hypo Cables'!$X$55","v":67},{"$f":"$F$75*EB75","v":335000},{"$f":"ED62*'[1]Hypo Cables'!$X$55","v":47},{"$f":"$F$75*ED75","v":235000},{"$f":"EF62*'[1]Hypo Cables'!$X$55","v":64},{"$f":"$F$75*EF75","v":320000},{"$f":"EH62*'[1]Hypo Cables'!$X$55","v":66},{"$f":"$F$75*EH75","v":330000},{"$f":"EJ62*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$F$75*EJ75","v":260000},{"$f":"EL62*'[1]Hypo Cables'!$X$55","v":28},{"$f":"$F$75*EL75","v":140000},{"$f":"EN62*'[1]Hypo Cables'!$X$55","v":85},{"$f":"$F$75*EN75","v":425000},{"$f":"EP62*'[1]Hypo Cables'!$X$55","v":60},{"$f":"$F$75*EP75","v":300000},{"$f":"ER62*'[1]Hypo Cables'!$X$55","v":64},{"$f":"$F$75*ER75","v":320000},{"$f":"ET62*'[1]Hypo Cables'!$X$55","v":57},{"$f":"$F$75*ET75","v":285000},{"$f":"EV62*'[1]Hypo Cables'!$X$55","v":79},{"$f":"$F$75*EV75","v":395000},{"$f":"EX62*'[1]Hypo Cables'!$X$55","v":63},{"$f":"$F$75*EX75","v":315000},{"$f":"EZ62*'[1]Hypo Cables'!$X$55","v":50},{"$f":"$F$75*EZ75","v":250000},{"$f":"FB62*'[1]Hypo Cables'!$X$55","v":44},{"$f":"$F$75*FB75","v":220000},{"$f":"FD62*'[1]Hypo Cables'!$X$55","v":30},{"$f":"$F$75*FD75","v":150000},{"$f":"FF62*'[1]Hypo Cables'!$X$55","v":48},{"$f":"$F$75*FF75","v":240000},{"$f":"FH62*'[1]Hypo Cables'!$X$55","v":30},{"$f":"$F$75*FH75","v":150000},{"$f":"FJ62*'[1]Hypo Cables'!$X$55","v":67},{"$f":"$F$75*FJ75","v":335000},{"$f":"FL62*'[1]Hypo Cables'!$X$55","v":75},{"$f":"$F$75*FL75","v":375000},{"$f":"FN62*'[1]Hypo Cables'!$X$55","v":57},{"$f":"$F$75*FN75","v":285000},{"$f":"FP62*'[1]Hypo Cables'!$X$55","v":74},{"$f":"$F$75*FP75","v":370000},{"$f":"FR62*'[1]Hypo Cables'!$X$55","v":35},{"$f":"$F$75*FR75","v":175000},{"$f":"FT62*'[1]Hypo Cables'!$X$55","v":48},{"$f":"$F$75*FT75","v":240000},{"$f":"FV62*'[1]Hypo Cables'!$X$55","v":57},{"$f":"$F$75*FV75","v":285000},{"$f":"FX62*'[1]Hypo Cables'!$X$55","v":47},{"$f":"$F$75*FX75","v":235000},{"$f":"FZ62*'[1]Hypo Cables'!$X$55","v":72},{"$f":"$F$75*FZ75","v":360000},{"$f":"GB62*'[1]Hypo Cables'!$X$55","v":72},{"$f":"$F$75*GB75","v":360000},{"$f":"GD62*'[1]Hypo Cables'!$X$55","v":78},{"$f":"$F$75*GD75","v":390000},{"$f":"GF62*'[1]Hypo Cables'!$X$55","v":128},{"$f":"$F$75*GF75","v":640000},{"$f":"GH62*'[1]Hypo Cables'!$X$55","v":52},{"$f":"$F$75*GH75","v":260000},{"$f":"GJ62*'[1]Hypo Cables'!$X$55","v":62},{"$f":"$F$75*GJ75","v":310000},{"$f":"GL62*'[1]Hypo Cables'!$X$55","v":61},{"$f":"$F$75*GL75","v":305000},{"$f":"GN62*'[1]Hypo Cables'!$X$55","v":60},{"$f":"$F$75*GN75","v":300000},{"$f":"GP62*'[1]Hypo Cables'!$X$55","v":49},{"$f":"$F$75*GP75","v":245000},{"$f":"GR62*'[1]Hypo Cables'!$X$55","v":51},{"$f":"$F$75*GR75","v":255000},10395000]
[null,null,null,"Main d'œuvre","ff",{"$f":"VLOOKUP('[2]Bordereau Quantitatif'!D76,[2]HYPOTHESES!$C$126:$F$136,3,FALSE)","v":15000},{"$f":"G62*'[1]Hypo Cables'!$X$56","v":109},{"$f":"$F$76*G76","v":1635000},{"$f":"I62*'[1]Hypo Cables'!$X$56","v":33},{"$f":"$F$76*I76","v":495000},{"$f":"K62*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$F$76*K76","v":780000},{"$f":"M62*'[1]Hypo Cables'!$X$56","v":69},{"$f":"$F$76*M76","v":1035000},{"$f":"O62*'[1]Hypo Cables'!$X$56","v":19},{"$f":"$F$76*O76","v":285000},{"$f":"Q62*'[1]Hypo Cables'!$X$56","v":86},{"$f":"$F$76*Q76","v":1290000},{"$f":"S62*'[1]Hypo Cables'!$X$56","v":109},{"$f":"$F$76*S76","v":1635000},{"$f":"U62*'[1]Hypo Cables'!$X$56","v":87},{"$f":"$F$76*U76","v":1305000},{"$f":"W62*'[1]Hypo Cables'!$X$56","v":77},{"$f":"$F$76*W76","v":1155000},{"$f":"Y62*'[1]Hypo Cables'!$X$56","v":47},{"$f":"$F$76*Y76","v":705000},10320000,{"$f":"AB62*'[1]Hypo Cables'!$X$56","v":71},{"$f":"$F$76*AB76","v":1065000},{"$f":"AD62*'[1]Hypo Cables'!$X$56","v":84},{"$f":"$F$76*AD76","v":1260000},2325000,{"$f":"AG62*'[1]Hypo Cables'!$X$56","v":33},{"$f":"$F$76*AG76","v":495000},495000,{"$f":"AJ62*'[1]Hypo Cables'!$X$56","v":50},{"$f":"$F$76*AJ76","v":750000},{"$f":"AL62*'[1]Hypo Cables'!$X$56","v":33},{"$f":"$F$76*AL76","v":495000},{"$f":"AN62*'[1]Hypo Cables'!$X$56","v":47},{"$f":"$F$76*AN76","v":705000},{"$f":"AP62*'[1]Hypo Cables'!$X$56","v":100},{"$f":"$F$76*AP76","v":1500000},{"$f":"AR62*'[1]Hypo Cables'!$X$56","v":50},{"$f":"$F$76*AR76","v":750000},{"$f":"AT62*'[1]Hypo Cables'!$X$56","v":48},{"$f":"$F$76*AT76","v":720000},4920000,{"$f":"AW62*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$F$76*AW76","v":780000},780000,{"$f":"AZ62*'[1]Hypo Cables'!$X$56","v":58},{"$f":"$F$76*AZ76","v":870000},{"$f":"BB62*'[1]Hypo Cables'!$X$56","v":86},{"$f":"$F$76*BB76","v":1290000},{"$f":"BD62*'[1]Hypo Cables'!$X$56","v":116},{"$f":"$F$76*BD76","v":1740000},{"$f":"BF62*'[1]Hypo Cables'!$X$56","v":65},{"$f":"$F$76*BF76","v":975000},{"$f":"BH62*'[1]Hypo Cables'!$X$56","v":40},{"$f":"$F$76*BH76","v":600000},{"$f":"BJ62*'[1]Hypo Cables'!$X$56","v":48},{"$f":"$F$76*BJ76","v":720000},{"$f":"BL62*'[1]Hypo Cables'!$X$56","v":31},{"$f":"$F$76*BL76","v":465000},{"$f":"BN62*'[1]Hypo Cables'!$X$56","v":54},{"$f":"$F$76*BN76","v":810000},{"$f":"BP62*'[1]Hypo Cables'!$X$56","v":43},{"$f":"$F$76*BP76","v":645000},{"$f":"BR62*'[1]Hypo Cables'!$X$56","v":63},{"$f":"$F$76*BR76","v":945000},{"$f":"BT62*'[1]Hypo Cables'!$X$56","v":35},{"$f":"$F$76*BT76","v":525000},{"$f":"BV62*'[1]Hypo Cables'!$X$56","v":24},{"$f":"$F$76*BV76","v":360000},{"$f":"BX62*'[1]Hypo Cables'!$X$56","v":64},{"$f":"$F$76*BX76","v":960000},{"$f":"BZ62*'[1]Hypo Cables'!$X$56","v":86},{"$f":"$F$76*BZ76","v":1290000},{"$f":"CB62*'[1]Hypo Cables'!$X$56","v":40},{"$f":"$F$76*CB76","v":600000},{"$f":"CD62*'[1]Hypo Cables'!$X$56","v":65},{"$f":"$F$76*CD76","v":975000},{"$f":"CF62*'[1]Hypo Cables'!$X$56","v":44},{"$f":"$F$76*CF76","v":660000},{"$f":"CH62*'[1]Hypo Cables'!$X$56","v":39},{"$f":"$F$76*CH76","v":585000},{"$f":"CJ62*'[1]Hypo Cables'!$X$56","v":26},{"$f":"$F$76*CJ76","v":390000},{"$f":"CL62*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$F$76*CL76","v":780000},{"$f":"CN62*'[1]Hypo Cables'!$X$56","v":36},{"$f":"$F$76*CN76","v":540000},{"$f":"CP62*'[1]Hypo Cables'!$X$56","v":49},{"$f":"$F$76*CP76","v":735000},{"$f":"CR62*'[1]Hypo Cables'!$X$56","v":48},{"$f":"$F$76*CR76","v":720000},{"$f":"CT62*'[1]Hypo Cables'!$X$56","v":104},{"$f":"$F$76*CT76","v":1560000},{"$f":"CV62*'[1]Hypo Cables'!$X$56","v":58},{"$f":"$F$76*CV76","v":870000},{"$f":"CX62*'[1]Hypo Cables'!$X$56","v":43},{"$f":"$F$76*CX76","v":645000},{"$f":"CZ62*'[1]Hypo Cables'!$X$56","v":57},{"$f":"$F$76*CZ76","v":855000},{"$f":"DB62*'[1]Hypo Cables'!$X$56","v":48},{"$f":"$F$76*DB76","v":720000},{"$f":"DD62*'[1]Hypo Cables'!$X$56","v":47},{"$f":"$F$76*DD76","v":705000},23535000,{"$f":"DG62*'[1]Hypo Cables'!$X$56","v":50},{"$f":"$F$76*DG76","v":750000},{"$f":"DI62*'[1]Hypo Cables'!$X$56","v":47},{"$f":"$F$76*DI76","v":705000},{"$f":"DK62*'[1]Hypo Cables'!$X$56","v":98},{"$f":"$F$76*DK76","v":1470000},{"$f":"DM62*'[1]Hypo Cables'!$X$56","v":61},{"$f":"$F$76*DM76","v":915000},{"$f":"DO62*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$F$76*DO76","v":780000},{"$f":"DQ62*'[1]Hypo Cables'!$X$56","v":45},{"$f":"$F$76*DQ76","v":675000},{"$f":"DS62*'[1]Hypo Cables'!$X$56","v":90},{"$f":"$F$76*DS76","v":1350000},{"$f":"DU62*'[1]Hypo Cables'!$X$56","v":71},{"$f":"$F$76*DU76","v":1065000},{"$f":"DW62*'[1]Hypo Cables'!$X$56","v":60},{"$f":"$F$76*DW76","v":900000},{"$f":"DY62*'[1]Hypo Cables'!$X$56","v":32},{"$f":"$F$76*DY76","v":480000},9090000,{"$f":"EB62*'[1]Hypo Cables'!$X$56","v":67},{"$f":"$F$76*EB76","v":1005000},{"$f":"ED62*'[1]Hypo Cables'!$X$56","v":47},{"$f":"$F$76*ED76","v":705000},{"$f":"EF62*'[1]Hypo Cables'!$X$56","v":64},{"$f":"$F$76*EF76","v":960000},{"$f":"EH62*'[1]Hypo Cables'!$X$56","v":66},{"$f":"$F$76*EH76","v":990000},{"$f":"EJ62*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$F$76*EJ76","v":780000},{"$f":"EL62*'[1]Hypo Cables'!$X$56","v":28},{"$f":"$F$76*EL76","v":420000},{"$f":"EN62*'[1]Hypo Cables'!$X$56","v":85},{"$f":"$F$76*EN76","v":1275000},{"$f":"EP62*'[1]Hypo Cables'!$X$56","v":60},{"$f":"$F$76*EP76","v":900000},{"$f":"ER62*'[1]Hypo Cables'!$X$56","v":64},{"$f":"$F$76*ER76","v":960000},{"$f":"ET62*'[1]Hypo Cables'!$X$56","v":57},{"$f":"$F$76*ET76","v":855000},{"$f":"EV62*'[1]Hypo Cables'!$X$56","v":79},{"$f":"$F$76*EV76","v":1185000},{"$f":"EX62*'[1]Hypo Cables'!$X$56","v":63},{"$f":"$F$76*EX76","v":945000},{"$f":"EZ62*'[1]Hypo Cables'!$X$56","v":50},{"$f":"$F$76*EZ76","v":750000},{"$f":"FB62*'[1]Hypo Cables'!$X$56","v":44},{"$f":"$F$76*FB76","v":660000},{"$f":"FD62*'[1]Hypo Cables'!$X$56","v":30},{"$f":"$F$76*FD76","v":450000},{"$f":"FF62*'[1]Hypo Cables'!$X$56","v":48},{"$f":"$F$76*FF76","v":720000},{"$f":"FH62*'[1]Hypo Cables'!$X$56","v":30},{"$f":"$F$76*FH76","v":450000},{"$f":"FJ62*'[1]Hypo Cables'!$X$56","v":67},{"$f":"$F$76*FJ76","v":1005000},{"$f":"FL62*'[1]Hypo Cables'!$X$56","v":75},{"$f":"$F$76*FL76","v":1125000},{"$f":"FN62*'[1]Hypo Cables'!$X$56","v":57},{"$f":"$F$76*FN76","v":855000},{"$f":"FP62*'[1]Hypo Cables'!$X$56","v":74},{"$f":"$F$76*FP76","v":1110000},{"$f":"FR62*'[1]Hypo Cables'!$X$56","v":35},{"$f":"$F$76*FR76","v":525000},{"$f":"FT62*'[1]Hypo Cables'!$X$56","v":48},{"$f":"$F$76*FT76","v":720000},{"$f":"FV62*'[1]Hypo Cables'!$X$56","v":57},{"$f":"$F$76*FV76","v":855000},{"$f":"FX62*'[1]Hypo Cables'!$X$56","v":47},{"$f":"$F$76*FX76","v":705000},{"$f":"FZ62*'[1]Hypo Cables'!$X$56","v":72},{"$f":"$F$76*FZ76","v":1080000},{"$f":"GB62*'[1]Hypo Cables'!$X$56","v":72},{"$f":"$F$76*GB76","v":1080000},{"$f":"GD62*'[1]Hypo Cables'!$X$56","v":78},{"$f":"$F$76*GD76","v":1170000},{"$f":"GF62*'[1]Hypo Cables'!$X$56","v":128},{"$f":"$F$76*GF76","v":1920000},{"$f":"GH62*'[1]Hypo Cables'!$X$56","v":52},{"$f":"$F$76*GH76","v":780000},{"$f":"GJ62*'[1]Hypo Cables'!$X$56","v":62},{"$f":"$F$76*GJ76","v":930000},{"$f":"GL62*'[1]Hypo Cables'!$X$56","v":61},{"$f":"$F$76*GL76","v":915000},{"$f":"GN62*'[1]Hypo Cables'!$X$56","v":60},{"$f":"$F$76*GN76","v":900000},{"$f":"GP62*'[1]Hypo Cables'!$X$56","v":49},{"$f":"$F$76*GP76","v":735000},{"$f":"GR62*'[1]Hypo Cables'!$X$56","v":51},{"$f":"$F$76*GR76","v":765000},31185000]
[null,null,null,{"$f":"\"Sous-total \"&C66","v":"Sous-total Installations intérieures"},null,null,null,{"$f":"SUM(H66:H76)","v":11002460},null,{"$f":"SUM(J66:J76)","v":3331020},null,{"$f":"SUM(L66:L76)","v":5248880},null,{"$f":"SUM(N66:N76)","v":6964860},null,{"$f":"SUM(P66:P76)","v":1917860},null,{"$f":"SUM(R66:R76)","v":8680840},null,{"$f":"SUM(T66:T76)","v":11002460},null,{"$f":"SUM(V66:V76)","v":8781780},null,{"$f":"SUM(X66:X76)","v":7772380},null,{"$f":"SUM(Z66:Z76)","v":4744180},{"$f":"SUM(AA66:AA76)","v":69446720},null,{"$f":"SUM(AC66:AC76)","v":7166740},null,{"$f":"SUM(AE66:AE76)","v":8478960},{"$f":"SUM(AF66:AF76)","v":15645700},null,{"$f":"SUM(AH66:AH76)","v":3331020},{"$f":"SUM(AI66:AI76)","v":3331020},null,{"$f":"SUM(AK66:AK76)","v":5047000},null,{"$f":"SUM(AM66:AM76)","v":3331020},null,{"$f":"SUM(AO66:AO76)","v":4744180},null,{"$f":"SUM(AQ66:AQ76)","v":10094000},null,{"$f":"SUM(AS66:AS76)","v":5047000},null,{"$f":"SUM(AU66:AU76)","v":4845120},{"$f":"SUM(AV66:AV76)","v":33108320},null,{"$f":"SUM(AX66:AX76)","v":5248880},{"$f":"SUM(AY66:AY76)","v":5248880},null,{"$f":"SUM(BA66:BA76)","v":5854520},null,{"$f":"SUM(BC66:BC76)","v":8680840},null,{"$f":"SUM(BE66:BE76)","v":11709040},null,{"$f":"SUM(BG66:BG76)","v":6561100},null,{"$f":"SUM(BI66:BI76)","v":4037600},null,{"$f":"SUM(BK66:BK76)","v":4845120},null,{"$f":"SUM(BM66:BM76)","v":3129140},null,{"$f":"SUM(BO66:BO76)","v":5450760},null,{"$f":"SUM(BQ66:BQ76)","v":4340420},null,{"$f":"SUM(BS66:BS76)","v":6359220},null,{"$f":"SUM(BU66:BU76)","v":3532900},null,{"$f":"SUM(BW66:BW76)","v":2422560},null,{"$f":"SUM(BY66:BY76)","v":6460160},null,{"$f":"SUM(CA66:CA76)","v":8680840},null,{"$f":"SUM(CC66:CC76)","v":4037600},null,{"$f":"SUM(CE66:CE76)","v":6561100},null,{"$f":"SUM(CG66:CG76)","v":4441360},null,{"$f":"SUM(CI66:CI76)","v":3936660},null,{"$f":"SUM(CK66:CK76)","v":2624440},null,{"$f":"SUM(CM66:CM76)","v":5248880},null,{"$f":"SUM(CO66:CO76)","v":3633840},null,{"$f":"SUM(CQ66:CQ76)","v":4946060},null,{"$f":"SUM(CS66:CS76)","v":4845120},null,{"$f":"SUM(CU66:CU76)","v":10497760},null,{"$f":"SUM(CW66:CW76)","v":5854520},null,{"$f":"SUM(CY66:CY76)","v":4340420},null,{"$f":"SUM(DA66:DA76)","v":5753580},null,{"$f":"SUM(DC66:DC76)","v":4845120},null,{"$f":"SUM(DE66:DE76)","v":4744180},{"$f":"SUM(DF66:DF76)","v":158374860},null,{"$f":"SUM(DH66:DH76)","v":5047000},null,{"$f":"SUM(DJ66:DJ76)","v":4744180},null,{"$f":"SUM(DL66:DL76)","v":9892120},null,{"$f":"SUM(DN66:DN76)","v":6157340},null,{"$f":"SUM(DP66:DP76)","v":5248880},null,{"$f":"SUM(DR66:DR76)","v":4542300},null,{"$f":"SUM(DT66:DT76)","v":9084600},null,{"$f":"SUM(DV66:DV76)","v":7166740},null,{"$f":"SUM(DX66:DX76)","v":6056400},null,{"$f":"SUM(DZ66:DZ76)","v":3230080},{"$f":"SUM(EA66:EA76)","v":61169640},null,{"$f":"SUM(EC66:EC76)","v":6762980},null,{"$f":"SUM(EE66:EE76)","v":4744180},null,{"$f":"SUM(EG66:EG76)","v":6460160},null,{"$f":"SUM(EI66:EI76)","v":6662040},null,{"$f":"SUM(EK66:EK76)","v":5248880},null,{"$f":"SUM(EM66:EM76)","v":2826320},null,{"$f":"SUM(EO66:EO76)","v":8579900},null,{"$f":"SUM(EQ66:EQ76)","v":6056400},null,{"$f":"SUM(ES66:ES76)","v":6460160},null,{"$f":"SUM(EU66:EU76)","v":5753580},null,{"$f":"SUM(EW66:EW76)","v":7974260},null,{"$f":"SUM(EY66:EY76)","v":6359220},null,{"$f":"SUM(FA66:FA76)","v":5047000},null,{"$f":"SUM(FC66:FC76)","v":4441360},null,{"$f":"SUM(FE66:FE76)","v":3028200},null,{"$f":"SUM(FG66:FG76)","v":4845120},null,{"$f":"SUM(FI66:FI76)","v":3028200},null,{"$f":"SUM(FK66:FK76)","v":6762980},null,{"$f":"SUM(FM66:FM76)","v":7570500},null,{"$f":"SUM(FO66:FO76)","v":5753580},null,{"$f":"SUM(FQ66:FQ76)","v":7469560},null,{"$f":"SUM(FS66:FS76)","v":3532900},null,{"$f":"SUM(FU66:FU76)","v":4845120},null,{"$f":"SUM(FW66:FW76)","v":5753580},null,{"$f":"SUM(FY66:FY76)","v":4744180},null,{"$f":"SUM(GA66:GA76)","v":7267680},null,{"$f":"SUM(GC66:GC76)","v":7267680},null,{"$f":"SUM(GE66:GE76)","v":7873320},null,{"$f":"SUM(GG66:GG76)","v":12920320},null,{"$f":"SUM(GI66:GI76)","v":5248880},null,{"$f":"SUM(GK66:GK76)","v":6258280},null,{"$f":"SUM(GM66:GM76)","v":6157340},null,{"$f":"SUM(GO66:GO76)","v":6056400},null,{"$f":"SUM(GQ66:GQ76)","v":4946060},null,{"$f":"SUM(GS66:GS76)","v":5147940},{"$f":"SUM(GT66:GT76)","v":209854260}]
[null,null,null,"Coût Total",null,null,null,{"$f":"H18+H24+H33+H48+H65+H77","v":188415530.97417015},null,{"$f":"J18+J24+J33+J48+J65+J77","v":70545017.395482823},null,{"$f":"L18+L24+L33+L48+L65+L77","v":100411232.46429364},null,{"$f":"N18+N24+N33+N48+N65+N77","v":129751579.92591386},null,{"$f":"P18+P24+P33+P48+P65+P77","v":56976238.481862552},null,{"$f":"R18+R24+R33+R48+R65+R77","v":151665221.27899835},null,{"$f":"T18+T24+T33+T48+T65+T77","v":187842968.07552484},null,{"$f":"V18+V24+V33+V48+V65+V77","v":152247866.93104196},null,{"$f":"X18+X24+X33+X48+X65+X77","v":138292292.93150485},null,{"$f":"Z18+Z24+Z33+Z48+Z65+Z77","v":93579527.667296886},{"$f":"AA18+AA24+AA33+AA48+AA65+AA77","v":1269727476.12609},null,{"$f":"AC18+AC24+AC33+AC48+AC65+AC77","v":134578920.61279738},null,{"$f":"AE18+AE24+AE33+AE48+AE65+AE77","v":148834923.96629965},{"$f":"AF18+AF24+AF33+AF48+AF65+AF77","v":283413844.57909703},null,{"$f":"AH18+AH24+AH33+AH48+AH65+AH77","v":76819520.556778416},{"$f":"AI18+AI24+AI33+AI48+AI65+AI77","v":76819520.556778416},null,{"$f":"AK18+AK24+AK33+AK48+AK65+AK77","v":102466563.28369255},null,{"$f":"AM18+AM24+AM33+AM48+AM65+AM77","v":73578795.097605616},null,{"$f":"AO18+AO24+AO33+AO48+AO65+AO77","v":90518250.738541931},null,{"$f":"AQ18+AQ24+AQ33+AQ48+AQ65+AQ77","v":174891083.20537966},null,{"$f":"AS18+AS24+AS33+AS48+AS65+AS77","v":97767532.426767632},null,{"$f":"AU18+AU24+AU33+AU48+AU65+AU77","v":92908393.265634477},{"$f":"AV18+AV24+AV33+AV48+AV65+AV77","v":632130618.01762199},null,{"$f":"AX18+AX24+AX33+AX48+AX65+AX77","v":97829326.284761027},{"$f":"AY18+AY24+AY33+AY48+AY65+AY77","v":97829326.284761027},null,{"$f":"BA18+BA24+BA33+BA48+BA65+BA77","v":107675279.28122598},null,{"$f":"BC18+BC24+BC33+BC48+BC65+BC77","v":151530571.69398165},null,{"$f":"BE18+BE24+BE33+BE48+BE65+BE77","v":193853433.51104939},null,{"$f":"BG18+BG24+BG33+BG48+BG65+BG77","v":116715082.94381189},null,{"$f":"BI18+BI24+BI33+BI48+BI65+BI77","v":86140148.69644773},null,{"$f":"BK18+BK24+BK33+BK48+BK65+BK77","v":92481003.633184895},null,{"$f":"BM18+BM24+BM33+BM48+BM65+BM77","v":67172914.067652673},null,{"$f":"BO18+BO24+BO33+BO48+BO65+BO77","v":101054893.46246566},null,{"$f":"BQ18+BQ24+BQ33+BQ48+BQ65+BQ77","v":83773800.524100825},null,{"$f":"BS18+BS24+BS33+BS48+BS65+BS77","v":117359485.56408922},null,{"$f":"BU18+BU24+BU33+BU48+BU65+BU77","v":72460209.034635141},null,{"$f":"BW18+BW24+BW33+BW48+BW65+BW77","v":54900396.652357861},null,{"$f":"BY18+BY24+BY33+BY48+BY65+BY77","v":119548529.11063166},null,{"$f":"CA18+CA24+CA33+CA48+CA65+CA77","v":148253666.50980157},null,{"$f":"CC18+CC24+CC33+CC48+CC65+CC77","v":77431947.980268091},null,{"$f":"CE18+CE24+CE33+CE48+CE65+CE77","v":119712032.28098559},null,{"$f":"CG18+CG24+CG33+CG48+CG65+CG77","v":87127749.06304042},null,{"$f":"CI18+CI24+CI33+CI48+CI65+CI77","v":78648537.831564084},null,{"$f":"CK18+CK24+CK33+CK48+CK65+CK77","v":60452491.482224531},null,{"$f":"CM18+CM24+CM33+CM48+CM65+CM77","v":98010982.111051574},null,{"$f":"CO18+CO24+CO33+CO48+CO65+CO77","v":75013654.923159048},null,{"$f":"CQ18+CQ24+CQ33+CQ48+CQ65+CQ77","v":98430318.63265276},null,{"$f":"CS18+CS24+CS33+CS48+CS65+CS77","v":96536971.169445813},null,{"$f":"CU18+CU24+CU33+CU48+CU65+CU77","v":176606766.33617896},null,{"$f":"CW18+CW24+CW33+CW48+CW65+CW77","v":113980291.23004675},null,{"$f":"CY18+CY24+CY33+CY48+CY65+CY77","v":90259500.158283681},null,{"$f":"DA18+DA24+DA33+DA48+DA65+DA77","v":107308730.15216686},null,{"$f":"DC18+DC24+DC33+DC48+DC65+DC77","v":93300930.512186989},null,{"$f":"DE18+DE24+DE33+DE48+DE65+DE77","v":90875840.644318998},{"$f":"DF18+DF24+DF33+DF48+DF65+DF77","v":2976616159.1930103},null,{"$f":"DH18+DH24+DH33+DH48+DH65+DH77","v":97458911.365508288},null,{"$f":"DJ18+DJ24+DJ33+DJ48+DJ65+DJ77","v":90644700.94879806},null,{"$f":"DL18+DL24+DL33+DL48+DL65+DL77","v":169025582.77243546},null,{"$f":"DN18+DN24+DN33+DN48+DN65+DN77","v":112196577.04494658},null,{"$f":"DP18+DP24+DP33+DP48+DP65+DP77","v":100624904.98815472},null,{"$f":"DR18+DR24+DR33+DR48+DR65+DR77","v":90352093.19408384},null,{"$f":"DT18+DT24+DT33+DT48+DT65+DT77","v":156002374.95190161},null,{"$f":"DV18+DV24+DV33+DV48+DV65+DV77","v":127648575.27618605},null,{"$f":"DX18+DX24+DX33+DX48+DX65+DX77","v":119364156.52600588},null,{"$f":"DZ18+DZ24+DZ33+DZ48+DZ65+DZ77","v":67645076.159972668},{"$f":"EA18+EA24+EA33+EA48+EA65+EA77","v":1130962953.2279932},null,{"$f":"EC18+EC24+EC33+EC48+EC65+EC77","v":125475312.57037987},null,{"$f":"EE18+EE24+EE33+EE48+EE65+EE77","v":91502513.899018034},null,{"$f":"EG18+EG24+EG33+EG48+EG65+EG77","v":119858493.12436792},null,{"$f":"EI18+EI24+EI33+EI48+EI65+EI77","v":121723994.28609391},null,{"$f":"EK18+EK24+EK33+EK48+EK65+EK77","v":98970343.114957511},null,{"$f":"EM18+EM24+EM33+EM48+EM65+EM77","v":62170436.634826995},null,{"$f":"EO18+EO24+EO33+EO48+EO65+EO77","v":148020270.49053916},null,{"$f":"EQ18+EQ24+EQ33+EQ48+EQ65+EQ77","v":113740821.79121663},null,{"$f":"ES18+ES24+ES33+ES48+ES65+ES77","v":116200008.36066844},null,{"$f":"EU18+EU24+EU33+EU48+EU65+EU77","v":102935870.23458721},null,{"$f":"EW18+EW24+EW33+EW48+EW65+EW77","v":140337684.00427145},null,{"$f":"EY18+EY24+EY33+EY48+EY65+EY77","v":124919450.19244528},null,{"$f":"FA18+FA24+FA33+FA48+FA65+FA77","v":97673677.899997801},null,{"$f":"FC18+FC24+FC33+FC48+FC65+FC77","v":89901399.743206695},null,{"$f":"FE18+FE24+FE33+FE48+FE65+FE77","v":70795469.364019901},null,{"$f":"FG18+FG24+FG33+FG48+FG65+FG77","v":91339366.276836246},null,{"$f":"FI18+FI24+FI33+FI48+FI65+FI77","v":66956402.286914155},null,{"$f":"FK18+FK24+FK33+FK48+FK65+FK77","v":124990298.55487594},null,{"$f":"FM18+FM24+FM33+FM48+FM65+FM77","v":134294391.99452698},null,{"$f":"FO18+FO24+FO33+FO48+FO65+FO77","v":110249820.96159007},null,{"$f":"FQ18+FQ24+FQ33+FQ48+FQ65+FQ77","v":135509176.59730875},null,{"$f":"FS18+FS24+FS33+FS48+FS65+FS77","v":78732485.845961794},null,{"$f":"FU18+FU24+FU33+FU48+FU65+FU77","v":101126163.5070098},null,{"$f":"FW18+FW24+FW33+FW48+FW65+FW77","v":105098583.79364073},null,{"$f":"FY18+FY24+FY33+FY48+FY65+FY77","v":92635751.512654141},null,{"$f":"GA18+GA24+GA33+GA48+GA65+GA77","v":127601618.33765326},null,{"$f":"GC18+GC24+GC33+GC48+GC65+GC77","v":135685229.35013187},null,{"$f":"GE18+GE24+GE33+GE48+GE65+GE77","v":146042086.40579703},null,{"$f":"GG18+GG24+GG33+GG48+GG65+GG77","v":220425110.63739067},null,{"$f":"GI18+GI24+GI33+GI48+GI65+GI77","v":101160069.51296557},null,{"$f":"GK18+GK24+GK33+GK48+GK65+GK77","v":111641796.48727629},null,{"$f":"GM18+GM24+GM33+GM48+GM65+GM77","v":117504738.06767574},null,{"$f":"GO18+GO24+GO33+GO48+GO65+GO77","v":113697845.68590178},null,{"$f":"GQ18+GQ24+GQ33+GQ48+GQ65+GQ77","v":93564798.051355764},null,{"$f":"GS18+GS24+GS33+GS48+GS65+GS77","v":101277682.14136671},{"$f":"GT18+GT24+GT33+GT48+GT65+GT77","v":3933759161.7194304}]
[null,null,null,"Total général",{"$f":"SUM(G78:GS78)","v":16868758957.690138}]
[null,null,"Tableau de visualisation des résultats",null,"Puissance (kW)",{"$nulls":196},{"$f":"+GT78+EA78+DF78+AY78+AV78+AI78+AF78+AA78","v":10401259059.704784}]
[{"$nulls":4},"Taux de charge"]
[{"$nulls":4},"Population (2023)",null,3634,null,1061,null,637,null,1252,null,1273,null,1416,null,1189,null,1549,null,1273,null,1061,null,null,1263,null,1498,null,null,584,null,null,955,null,849,null,1380,null,1046,null,1098,null,1111,null,null,326,null,null,2255,null,1486,null,2128,null,849,null,1061,null,934,null,960,null,1179,null,1061,null,1166,null,424,null,1507,null,996,null,1273,null,673,null,1701,null,1029,null,648,null,531,null,1444,null,1061,null,1067,null,1223,null,1836,null,1327,null,690,null,1058,null,718,null,637,null,null,902,null,560,null,1182,null,637,null,1051,null,1047,null,987,null,1086,null,622,null,531,null,null,881,null,637,null,1273,null,998,null,1302,null,700,null,1267,null,1289,null,983,null,398,null,1564,null,775,null,637,null,853,null,622,null,446,null,743,null,955,null,991,null,1380,null,2510,null,861,null,1167,null,796,null,828,null,836,null,2339,null,955,null,1459,null,1004,null,1093,null,955,null,1499,null,723,null,827]
[{"$nulls":4},"Ménage (2023)",null,133,null,34,null,63,null,80,null,21,null,106,null,134,null,104,null,92,null,58,null,null,85,null,104,null,null,39,null,null,59,null,38,null,48,null,122,null,58,null,56,null,null,60,null,null,68,null,105,null,142,null,76,null,45,null,56,null,36,null,62,null,47,null,76,null,38,null,27,null,77,null,105,null,42,null,77,null,49,null,44,null,32,null,62,null,42,null,59,null,56,null,127,null,69,null,51,null,68,null,57,null,53,null,null,60,null,55,null,120,null,74,null,60,null,51,null,109,null,87,null,72,null,36,null,null,80,null,54,null,74,null,79,null,59,null,29,null,103,null,71,null,70,null,67,null,91,null,77,null,55,null,50,null,36,null,56,null,35,null,81,null,91,null,70,null,87,null,41,null,55,null,66,null,55,null,83,null,85,null,94,null,154,null,62,null,71,null,74,null,72,null,58,null,60]
[{"$nulls":4},"Clients monophasées",null,{"$f":"G62","v":109},null,{"$f":"I62","v":33},null,{"$f":"K62","v":52},null,{"$f":"M62","v":69},null,{"$f":"O62","v":19},null,{"$f":"Q62","v":86},null,{"$f":"S62","v":109},null,{"$f":"U62","v":87},null,{"$f":"W62","v":77},null,{"$f":"Y62","v":47},null,null,{"$f":"AB62","v":71},null,{"$f":"AD62","v":84},null,null,{"$f":"AG62","v":33},null,null,{"$f":"AJ62","v":50},null,{"$f":"AL62","v":33},null,{"$f":"AN62","v":47},null,{"$f":"AP62","v":100},null,{"$f":"AR62","v":50},null,{"$f":"AT62","v":48},null,null,{"$f":"AW62","v":52},null,null,{"$f":"AZ62","v":58},null,{"$f":"BB62","v":86},null,{"$f":"BD62","v":116},null,{"$f":"BF62","v":65},null,{"$f":"BH62","v":40},null,{"$f":"BJ62","v":48},null,{"$f":"BL62","v":31},null,{"$f":"BN62","v":54},null,{"$f":"BP62","v":43},null,{"$f":"BR62","v":63},null,{"$f":"BT62","v":35},null,{"$f":"BV62","v":24},null,{"$f":"BX62","v":64},null,{"$f":"BZ62","v":86},null,{"$f":"CB62","v":40},null,{"$f":"CD62","v":65},null,{"$f":"CF62","v":44},null,{"$f":"CH62","v":39},null,{"$f":"CJ62","v":26},null,{"$f":"CL62","v":52},null,{"$f":"CN62","v":36},null,{"$f":"CP62","v":49},null,{"$f":"CR62","v":48},null,{"$f":"CT62","v":104},null,{"$f":"CV62","v":58},null,{"$f":"CX62","v":43},null,{"$f":"CZ62","v":57},null,{"$f":"DB62","v":48},null,{"$f":"DD62","v":47},null,null,{"$f":"DG62","v":50},null,{"$f":"DI62","v":47},null,{"$f":"DK62","v":98},null,{"$f":"DM62","v":61},null,{"$f":"DO62","v":52},null,{"$f":"DQ62","v":45},null,{"$f":"DS62","v":90},null,{"$f":"DU62","v":71},null,{"$f":"DW62","v":60},null,{"$f":"DY62","v":32},null,null,{"$f":"EB62","v":67},null,{"$f":"ED62","v":47},null,{"$f":"EF62","v":64},null,{"$f":"EH62","v":66},null,{"$f":"EJ62","v":52},null,{"$f":"EL62","v":28},null,{"$f":"EN62","v":85},null,{"$f":"EP62","v":60},null,{"$f":"ER62","v":64},null,{"$f":"ET62","v":57},null,{"$f":"EV62","v":79},null,{"$f":"EX62","v":63},null,{"$f":"EZ62","v":50},null,{"$f":"FB62","v":44},null,{"$f":"FD62","v":30},null,{"$f":"FF62","v":48},null,{"$f":"FH62","v":30},null,{"$f":"FJ62","v":67},null,{"$f":"FL62","v":75},null,{"$f":"FN62","v":57},null,{"$f":"FP62","v":74},null,{"$f":"FR62","v":35},null,{"$f":"FT62","v":48},null,{"$f":"FV62","v":57},null,{"$f":"FX62","v":47},null,{"$f":"FZ62","v":72},null,{"$f":"GB62","v":72},null,{"$f":"GD62","v":78},null,{"$f":"GF62","v":128},null,{"$f":"GH62","v":52},null,{"$f":"GJ62","v":62},null,{"$f":"GL62","v":61},null,{"$f":"GN62","v":60},null,{"$f":"GP62","v":49},null,{"$f":"GR62","v":51}]
[{"$nulls":4},"Clients Triphasées",null,{"$f":"G63","v":0},null,{"$f":"I63","v":0},null,{"$f":"K63","v":0},null,{"$f":"M63","v":0},null,{"$f":"O63","v":0},null,{"$f":"Q63","v":0},null,{"$f":"S63","v":0},null,{"$f":"U63","v":0},null,{"$f":"W63","v":0},null,{"$f":"Y63","v":0},null,null,{"$f":"AB63","v":0},null,{"$f":"AD63","v":0},null,null,{"$f":"AG63","v":0},null,null,{"$f":"AJ63","v":0},null,{"$f":"AL63","v":0},null,{"$f":"AN63","v":0},null,{"$f":"AP63","v":0},null,{"$f":"AR63","v":0},null,{"$f":"AT63","v":0},null,null,{"$f":"AW63","v":0},null,null,{"$f":"AZ63","v":0},null,{"$f":"BB63","v":0},null,{"$f":"BD63","v":0},null,{"$f":"BF63","v":0},null,{"$f":"BH63","v":0},null,{"$f":"BJ63","v":0},null,{"$f":"BL63","v":0},null,{"$f":"BN63","v":0},null,{"$f":"BP63","v":0},null,{"$f":"BR63","v":0},null,{"$f":"BT63","v":0},null,{"$f":"BV63","v":0},null,{"$f":"BX63","v":0},null,{"$f":"BZ63","v":0},null,{"$f":"CB63","v":0},null,{"$f":"CD63","v":0},null,{"$f":"CF63","v":0},null,{"$f":"CH63","v":0},null,{"$f":"CJ63","v":0},null,{"$f":"CL63","v":0},null,{"$f":"CN63","v":0},null,{"$f":"CP63","v":0},null,{"$f":"CR63","v":0},null,{"$f":"CT63","v":0},null,{"$f":"CV63","v":0},null,{"$f":"CX63","v":0},null,{"$f":"CZ63","v":0},null,{"$f":"DB63","v":0},null,{"$f":"DD63","v":0},null,null,{"$f":"DG63","v":0},null,{"$f":"DI63","v":0},null,{"$f":"DK63","v":0},null,{"$f":"DM63","v":0},null,{"$f":"DO63","v":0},null,{"$f":"DQ63","v":0},null,{"$f":"DS63","v":0},null,{"$f":"DU63","v":0},null,{"$f":"DW63","v":0},null,{"$f":"DY63","v":0},null,null,{"$f":"EB63","v":0},null,{"$f":"ED63","v":0},null,{"$f":"EF63","v":0},null,{"$f":"EH63","v":0},null,{"$f":"EJ63","v":0},null,{"$f":"EL63","v":0},null,{"$f":"EN63","v":0},null,{"$f":"EP63","v":0},null,{"$f":"ER63","v":0},null,{"$f":"ET63","v":0},null,{"$f":"EV63","v":0},null,{"$f":"EX63","v":0},null,{"$f":"EZ63","v":0},null,{"$f":"FB63","v":0},null,{"$f":"FD63","v":0},null,{"$f":"FF63","v":0},null,{"$f":"FH63","v":0},null,{"$f":"FJ63","v":0},null,{"$f":"FL63","v":0},null,{"$f":"FN63","v":0},null,{"$f":"FP63","v":0},null,{"$f":"FR63","v":0},null,{"$f":"FT63","v":0},null,{"$f":"FV63","v":0},null,{"$f":"FX63","v":0},null,{"$f":"FZ63","v":0},null,{"$f":"GB63","v":0},null,{"$f":"GD63","v":0},null,{"$f":"GF63","v":0},null,{"$f":"GH63","v":0},null,{"$f":"GJ63","v":0},null,{"$f":"GL63","v":0},null,{"$f":"GN63","v":0},null,{"$f":"GP63","v":0},null,{"$f":"GR63","v":0}]
[]
[{"$nulls":4},"Groupe électrogène 25 kVA"]
[{"$nulls":4},"Groupe électrogène 50 kVA"]
[{"$nulls":4},"Groupe électrogène 75 kVA"]
[{"$nulls":4},"Groupe électrogène 100 kVA"]
[{"$nulls":4},"Puissance GE (KVA)"]
[{"$nulls":4},"Code village"]

{"sheet":"Demande-EnergieR","index":16,"n_rows":162,"n_cols":77,"rows_kept":162,"cut":false,"hidden":true,"merged":[[161,2,170,2],[132,51,132,52],[132,53,132,54],[132,55,132,56],[147,2,156,2],[146,12,146,16],[146,39,146,40],[146,41,146,42],[146,43,146,44],[146,45,146,46],[146,47,146,48],[118,55,118,56],[132,12,132,16],[132,41,132,42],[132,43,132,44],[132,45,132,46],[132,47,132,48],[118,45,118,46],[118,47,118,48],[118,49,118,50],[118,51,118,52],[118,53,118,54],[3,3,3,4],[6,6,7,6],[8,0,8,1],[9,0,9,1],[10,0,13,0],[14,0,14,1],[15,6,16,6],[16,0,16,1],[16,2,16,5],[17,0,20,0],[21,0,21,1],[23,0,25,1],[23,2,23,3],[24,2,24,3],[25,2,25,3],[54,51,54,52],[54,53,54,54],[54,55,54,56],[27,0,27,2],[28,0,30,2],[28,17,29,17],[32,0,34,2],[39,2,49,2],[55,2,67,2],[73,2,83,2],[132,2,142,2],[54,47,54,48],[54,49,54,50],[132,49,132,50],[118,12,118,16],[118,41,118,42],[118,43,118,44]]}
["ENERGIE R"]
[null,null,null,"Total du Parc MC",10]
[]
[null,null,null,"NBRE DE SITES DANS L'ECHANTILLON",null,2]
[]
["INFORMATION SUR LA DEMANDE",null,"Energie R","Energie R","NGAR KEUR AMADOU YACINE","PADAF"]
["Années",null,2017,2020,2020,2020,"Comparaison avec Total Echantillon"]
["Ménages et abonnés",null," "," ","Echantillon","Echantillon"]
["Population Couverte",null,null,null,961,1460,18320]
["Nb Ménages",null,"   ","   ",58,98,1267]
["Nb d'abonnés par niveau de service ","N1",195,null,12,19,262]
[null,"N2",82,null,11,8,169]
[null,"N3",35,null,0,0,79]
[null,"N4",58,null,3,3,50]
["Total abonnés ",null,370,402,26,30,560]
[{"$nulls":6},"Comparaison avec Total Echantillon"]
["Nb Ménages",null,"   "]
["Nb d'abonnés par niveau de service (en %)","N1",0.53,null,0.46,0.63,0.43]
[null,"N2",0.22,null,0.42,0.27,0.28000000000000003]
[null,"N3",0.09,null,0,0,0.18]
[null,"N4",0.16,null,0.12,0.1,0.11]
["Total abonnés ",null,1,1,1,1,1]
[]
["Taux d'accès (2020, 2023, 2025)",null,"En 2020",null,0.45,0.31]
[null,null,"Prévision 2023",null,0.8,0.8]
[null,null,"Prévision 2025",null,1,1]
[]
["Consommations",null,null,null,"NGAR KEUR AMADOU YACINE","PADAF"]
["Consommation journalière par Village (Wh/j)",null,null,2020,14192,14750,{"$nulls":11},"Eclairage Public","Wh/j",null,null,1260,1800]
[null,null,null,2023,111359,192252,{"$nulls":12},"%",null,null,0.1,0.14000000000000001]
[null,null,null,2025,140515,241516]
[]
["Consommation journalière par Village (KWh/an)",null,null,2020,4726,4734]
[null,null,null,2023,40674,70220]
[null,null,null,2025,51323,88214]
[]
[]
[]
[{"$nulls":13},"Projection des abonnés domestiques par niveau de service horizon 2023",{"$nulls":11},"Projection des abonnés sociocommunautaires par niveau de service horizon 2023",{"$nulls":13},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,"HARMONISE (DPP)","Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de  structure saniatire par village","Energie  structure saniatire par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés","P(Wc)","Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance GPV(kWc) ens moy","Puisance  ens min (kWc)","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","BAMBADALA",3424,125,3634,133,41,10,21,14,60,105,3340,22260,24360,344520,394480,67.498999999999995,null,1,1060,1,1060,1,1060,0,0,21.625,7785,10965,1.22675,118,10076.900887413483,51603.80944444445,12900.952361111113,96000,4,96000,4,9600.0000000000018,3,11200.000000000002,7,264403.80944444449,62.102352361111116,8,669848.80944444449,144.20935895848481,177.03302015603398,130.82810236111112,123.5598744521605,133.44466440833335,158.6302948543333,2010.3505685607577,335.05842809345961,null,0.53353476717125037,0.99230990432889732,null,null,111.68614269781986,326.07158136352774,81.517895340881935]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","BISSARY KANSOYE",1000,32,1061,34,39,2,4,4,18,28,668,4240,6960,103356,115224,19.542000000000002,null,1,1060,1,1060,1,1060,0,0,9.25,3330,6510,0.85550000000000004,36,2942.1001215040465,15066.494722222224,3766.6236805555559,24000,1,24000,1,9600.0000000000018,3,3200,2,75866.494722222225,16.967023680555556,2,197600.49472222221,42.54070511434491,52.223444860661132,37.364523680555557,35.288716809413579,38.111814154166666,46.794775625779401,593.03869964652529,98.839783274420881,null,0.34384099431943527,0.63950251262249369,null,null,32.94659442480696,177.10000301158726,44.275000752896815]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","KEUR NDONGO",600,59,637,63,31,4,9,7,30,50,1336,9540,12180,172260,195316,33.290999999999997,null,1,1060,1,1060,0,0,0,0,12.875,4635,6755,0.86424999999999996,56,2544.0989986764739,13028.330972222224,3257.082743055556,24000,1,24000,1,9600.0000000000018,3,1600,1,72228.330972222233,16.457282743055558,2,274299.33097222226,59.052923771041122,64.281393394393874,50.612532743055553,47.800725368441356,51.624783397916659,64.95821614814524,823.22728383019887,137.20454730503315,null,0.41081695449932482,0.76406966874394311,null,null,45.73484910167771,208.65890740132136,52.164726850330339]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","KOHEL MOUNKOUTALLA",1180,75,1252,80,43,6,11,9,38,64,2004,11660,15660,218196,247520,42.204999999999998,null,1,1060,1,1060,0,0,0,0,15,5400,7520,0.92800000000000005,72,3471.7336023780076,17778.747777777779,4444.6869444444446,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,80178.747777777782,17.645286944444443,2,335218.74777777778,72.168047544926878,88.594301423395621,60.778286944444439,57.401715447530854,61.99385268333333,79.384852299419578,1006.0586668000533,167.67644446667555,null,0.35163249365726784,0.65399375562713513,null,null,55.892148155558516,230.66871936594197,57.667179841485492]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","MAGNORA",1200,20,1273,21,19,1,1,3,12,17,334,1060,5220,68904,75518,12.693,null,0,0,2,2120,0,0,0,0,7.625,2745,4865,0.70674999999999999,25,3529.9655557725268,18076.953611111112,4519.238402777778,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,80476.953611111108,17.719838402777775,2,160859.95361111109,34.630965174946503,42.513359743899599,31.119588402777772,29.390722380401229,31.741980170833326,38.094061692441159,482.77297002134179,80.462161670223637,null,0.35674957651671674,0.66351090861348005,null,null,26.820720556741211,159.78960543222001,39.947401358055004]
[null,null,null,"Energie R","KAOLACK","GUINGUINEO","NDIAGO","NDELLE",1334,100,1416,106,28,8,16,11,49,84,2672,16960,19140,281358,320130,54.707000000000001,null,1,1060,1,1060,1,1060,1,1060,18.25,6570,10810,1.3645,94,5655.3283863828683,28960.936666666672,7240.234166666668,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,91360.936666666676,20.440834166666669,2,422300.93666666665,90.915661124749022,98.965216373203774,76.512334166666676,72.261648935185192,78.042580850000007,100.00722723722393,1267.4097739095637,211.23496231826061,null,0.46777360798098838,0.8700021305906942,null,null,70.411654106086871,258.90210241335421,64.725525603338554]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","NDIMBA",1120,126,1189,134,37,10,20,14,63,107,3340,21200,24360,361746,410646,70.131,null,2,2120,2,2120,1,1060,0,0,21.75,7830,13130,1.7084999999999999,117,4748.7185391308121,24318.187638888892,6079.5469097222231,24000,1,24000,1,9600.0000000000018,3,3200,2,85118.187638888892,19.279946909722224,2,508894.18763888889,109.55801300590295,119.25813801947855,91.119446909722228,86.057255414737654,92.941835847916664,120.51381430649326,1527.2934803087901,254.54891338479834,null,0.28369077591488534,0.52763040766701097,null,null,84.849637794932775,284.20930989148144,71.05232747287036]
[null,null,null,"Energie R","KAOLACK","NIORO","KAYEMOR","PADAF",1460,98,1549,104,30,8,16,11,48,83,2672,16960,19140,275616,314388,53.75,null,1,1060,4,4240,1,1060,0,0,18,6480,12840,1.835,95,6186.5138916010337,31681.137638888897,7920.2844097222242,48000,2,48000,2,9600.0000000000018,3,4800.0000000000009,3,142081.1376388889,33.120884409722223,4,469309.1376388889,101.03588890214574,109.98147605108156,88.705884409722216,83.777779720293196,90.480002097916653,111.13947779236032,1408.4908092403628,234.74846820672713,null,0.20990062148860797,0.39038967738175967,null,null,78.249489402242375,272.931750021455,68.232937505363751]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SACITA FARYMBOURE",1200,87,1273,92,40,6,13,10,44,73,2004,13780,17400,252648,285832,48.715000000000003,null,1,1060,1,1060,1,1060,0,0,16.5,5940,9120,1.073,82,3529.9655557725268,18076.953611111112,4519.238402777778,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,80476.953611111108,17.719838402777775,2,375428.95361111109,80.824759216360633,99.221377383528633,67.507838402777779,63.757402935956783,68.857995170833334,88.907235137996707,1126.7375558556755,187.78959264261258,null,0.29059949399650209,0.54047978469065283,null,null,62.596530880870858,244.11161069281067,61.027902673202668]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SARRE BOCAR",1000,55,1061,58,24,4,8,6,28,46,1336,8480,10440,160776,181032,30.847999999999999,null,1,1060,1,1060,0,0,0,0,12.25,4410,6530,0.84550000000000003,53,2942.1001215040465,15066.494722222224,3766.6236805555559,24000,1,24000,1,9600.0000000000018,3,3200,2,75866.494722222225,16.967023680555556,2,263428.49472222221,56.712580241498458,69.62099709412216,48.660523680555556,45.957161253858018,49.633734154166667,62.383838265648308,790.60172485660917,131.76695414276818,null,0.25067190589914318,0.46621931740182343,null,null,43.922318047589393,204.48239816779335,51.120599541948337]
[{"$nulls":12},{"$f":"SUM(M41:M50)","v":332},{"$nulls":19},"max",24.25,{"$nulls":27},"Min",0.12690990737687688,0.23603702288274028]
[{"$nulls":32},"min",7.625,{"$nulls":27},"Max",0.53353476717125037]
[]
[null,null,null,"Données actualisée avec AGR selon le cas 2.1",{"$nulls":37},"Projection des abonnés AGR - cas 2.1 du rapport "]
[{"$nulls":12},"Projection des abonnés par niveau de service - cas 2.1 du rapport ",{"$nulls":12},"Projection des abonnés sociocommunautaires - cas 2.1 du rapport ",{"$nulls":15},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",null,"Vulcanisateur ",null,"Atelier de Réparation",null,"Autres usage moteur",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,"DA avec AGR","Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés domestiques","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Poste de santé par village","Energie poste de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre ","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)[ens moy]","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[]
[]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","BAMBADALA",3424,125,3634,133,41,10,20,14,62,106,1800,9600,10934,197222,219556,32.72,null,1,480,1,480,1,480,null,null,0,0,21.625,7785,9225,8.1460000000000008,119,null,51603.80944444445,12900.952361111113,48000,4,48000,4,9600.0000000000018,3,11200.000000000002,7,{"$nulls":6},168403.80944444446,47.500952361111111,8,397184.80944444449,85.508499754647616,104.9711895948075,88.366952361111117,83.45767722993827,90.13429140833334,94.059349730112388,1192.0312408296654,198.67187347161089,null,0.18789130901665069,0.34945502776335413,null,null,66.223957823870293,251.08505869347661,62.771264673369153]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","BISSARY KANSOYE",1000,32,1061,34,39,2,3,4,18,27,360,1440,3124,57258,62182,9.19,null,1,480,1,480,1,480,null,null,0,0,9.25,3330,4770,3.6909999999999998,35,null,15066.494722222224,3766.6236805555559,12000,1,12000,1,9600.0000000000018,3,3200,2,{"$nulls":6},51866.494722222225,13.366623680555557,2,118818.49472222223,25.580009570390807,31.402305526995725,26.247623680555556,24.789422364969134,26.772576154166664,28.138010527429891,356.5981234160331,59.433020569338851,null,0.63256706797579909,1.1764979628838335,null,null,19.811006856446284,137.33036611055013,34.332591527637533]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","KEUR NDONGO",600,59,637,63,31,4,9,7,30,50,720,4320,5467,95430,105937,15.77,null,1,480,1,480,0,0,null,null,0,0,12.875,4635,5595,4.9950000000000001,56,null,13028.330972222224,3257.082743055556,12000,1,12000,1,9600.0000000000018,3,1600,1,{"$nulls":6},48228.330972222226,12.657082743055554,2,159760.33097222223,34.394231342453885,37.439452176731592,33.422082743055554,31.565300368441356,34.090524397916667,37.83365447669928,479.47278202947848,79.912130338246413,null,0.49677880581487793,0.92394827779341127,null,null,26.637376779415469,159.24251594396642,39.810628985991606]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","KOHEL MOUNKOUTALLA",1180,75,1252,80,43,6,11,9,39,65,1080,5280,7029,124059,137448,20.46,null,1,480,1,480,0,0,null,null,0,0,15,5400,6360,5.76,73,null,17778.747777777779,4444.6869444444446,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},56178.747777777782,14.244686944444444,2,199986.74777777778,43.054433016227421,52.854102972350439,40.464686944444445,38.21664878086419,41.273980683333328,47.359876317850166,600.20032346271853,100.03338724378642,null,0.41031782541000789,0.76314134922412269,null,null,33.344462414595469,178.16613700196834,44.541534250492084]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","MAGNORA",1200,20,1273,21,19,1,2,2,11,16,180,960,1562,34991,37693,5.54,null,0,0,2,960,0,0,null,null,0,0,7.625,2745,3705,3.105,24,null,18076.953611111112,4519.238402777778,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},56476.953611111108,14.319238402777776,2,97874.953611111108,21.071149368849316,25.867178370858607,22.964238402777774,21.688447380401229,23.423523170833327,23.178264305734249,293.7423577764439,48.957059629407318,null,0.72301036340629621,1.3447115140112713,null,null,16.319019876469106,124.64083202010977,31.160208005027442]
[null,null,null,"Energie R","KAOLACK","GUINGUINEO","NDIAGO","NDELLE",1334,100,1416,106,28,8,16,11,49,84,1440,7680,8591,155869,173580,25.87,null,1,480,1,480,1,480,null,null,1,480,18.25,6570,8490,7.0209999999999999,94,null,28960.936666666672,7240.234166666668,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},67360.936666666676,17.040234166666668,2,249430.93666666668,53.69909593621172,58.453544555767984,49.93123416666667,47.157276712962961,50.929858850000002,59.069005529832893,748.59224689875953,124.76537448312659,null,0.33252497419792088,0.61845608878080316,null,null,41.588458161042198,198.97554988452771,49.743887471131927]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","NDIMBA",1120,126,1189,134,37,10,20,14,62,106,1800,9600,10934,197222,219556,32.72,null,2,960,2,960,1,480,null,null,0,0,21.75,7830,10230,8.3710000000000004,116,null,24318.187638888892,6079.5469097222231,12000,1,12000,1,9600.0000000000018,3,3200,2,{"$nulls":6},61118.187638888892,15.679546909722225,2,290904.18763888889,62.627724086777327,68.172701914412144,56.770546909722228,53.616627636959883,57.905957847916667,68.890496495455068,873.06178763171943,145.51029793861991,null,0.2924647243463101,0.54394888673208608,null,null,48.503432646206633,214.88175449465035,53.720438623662588]
[null,null,null,"Energie R","KAOLACK","NIORO","KAYEMOR","PADAF",1460,98,1549,104,30,8,16,11,48,83,1440,7680,8591,152688,170399,25.42,null,1,480,4,1920,1,480,null,null,0,0,18,6480,9360,7.1109999999999998,95,null,31681.137638888897,7920.2844097222242,24000,2,24000,2,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},94081.137638888904,25.720284409722225,4,273840.1376388889,58.954065677536512,64.173782532932918,58.251284409722224,55.015101942515436,59.416310097916657,64.849472245290173,821.84915257769785,136.97485876294965,null,0.285030322012437,0.53012180080892968,null,null,45.65828625431655,208.48418055750446,52.121045139376115]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SACITA FARYMBOURE",1200,87,1273,92,40,7,13,10,44,74,1260,6240,7810,139964,155274,23.12,null,1,480,1,480,1,480,null,null,0,0,16.5,5940,7380,6.3010000000000002,83,null,18076.953611111112,4519.238402777778,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},56476.953611111108,14.319238402777776,2,219130.95361111109,47.175920749084632,57.913687358227968,43.740238402777777,41.310225158179016,44.615043170833324,51.893512823993099,657.6559232026143,109.60932053376905,null,0.37959057744611557,0.70599239780901568,null,null,36.536440177923012,186.49896206114693,46.624740515286732]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SARRE BOCAR",1000,55,1061,58,24,4,8,6,27,45,720,3840,4686,85887,95133,14.15,null,1,480,1,480,0,0,null,null,0,0,12.25,4410,5370,4.7699999999999996,52,null,15066.494722222224,3766.6236805555559,12000,1,12000,1,9600.0000000000018,3,3200,2,{"$nulls":6},51866.494722222225,13.366623680555557,2,152369.49472222221,32.803084590004474,40.269433116848838,32.286623680555557,30.492922364969136,32.932356154166669,36.083393049004926,457.29140072695742,76.215233454492903,null,0.51424957026214158,0.95644177899321681,null,null,25.405077818164301,155.5154597026241,38.878864925656025]
[{"$nulls":12},{"$f":"SUM(M59:M68)","v":332},{"$nulls":12},{"$f":"SUM(Z59:Z68)","v":10},null,{"$f":"SUM(AB59:AB68)","v":15},null,{"$f":"SUM(AD59:AD68)","v":6},null,null,null,{"$f":"SUM(AH59:AH68)","v":1},{"$nulls":5},{"$f":"SUM(AN59:AN68)","v":747},{"$nulls":4},{"$f":"SUM(AS59:AS68)","v":14},null,{"$f":"SUM(AU59:AU68)","v":14},null,null,null,{"$f":"SUM(AY59:AY68)","v":29}]
[]
[]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service cas 1.2 du rapport",{"$nulls":12},"Projection des abonnés sociocommunauatires cas 1.2 du rapport",{"$nulls":27},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,"DA sans AGR","Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Poste de santé par village","Energie poste de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,null,"Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)[ens moy]","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","BAMBADALA",3424,125,3634,133,41,10,20,14,62,106,1800,9600,10934,197222,219556,32.72,null,2,960,1,480,0,0,null,null,0,0,15,5400,6840,5.85,109,null,null,0,226396,48.739986651380178,59.833752133539562,38.57,36.42722222222222,39.3414,53.613985316518203,679.45978391356539,113.24329731892756,null,0.43047400448382628,0.80062939566282276,null,null,37.747765772975853,189.56533796643726,47.391334491609314]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","BISSARY KANSOYE",1000,32,1061,34,39,2,3,4,18,27,360,1440,3124,57258,62182,9.19,null,3,1440,2,960,1,480,null,null,0,0,13.5,4860,7740,5.4909999999999997,33,null,null,0,69922,15.053257772389109,18.479547415508019,14.680999999999999,13.865388888888887,14.974619999999996,16.558583549628022,209.8499399759904,34.974989995998399,null,1.130943556497594,2.1034177365789168,null,null,11.658329998666133,105.34925671511424,26.337314178778559]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","KEUR NDONGO",600,59,637,63,31,4,9,7,30,50,720,4320,5467,95430,105937,15.77,null,1,480,1,480,0,0,null,null,0,0,11.75,4230,5190,4.59,52,null,null,0,111127,23.924135128747526,26.042347162932764,20.36,19.228888888888886,20.767199999999999,26.31654864162228,333.51440576230493,55.585734293717486,null,0.8154902923841445,1.516712956321959,null,null,18.528578097905829,132.8110927133836,33.2027731783459]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","KOHEL MOUNKOUTALLA",1180,75,1252,80,43,6,11,9,39,65,1080,5280,7029,124059,137448,20.46,null,1,480,1,480,1,480,null,null,1,480,18.125,6525,8445,6.976,69,null,null,0,145893,31.408783161053236,38.557773105613563,27.436,25.911777777777775,27.984719999999999,34.549661477158566,437.85414165666265,72.975690276110441,null,0.60516774868571144,1.1255385548445502,null,null,24.325230092036811,152.17446451024998,38.043616127562494]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","MAGNORA",1200,20,1273,21,19,1,2,2,11,16,180,960,1562,34991,37693,5.54,null,1,480,1,480,1,480,null,null,0,0,21.625,7785,9225,8.1460000000000008,19,null,null,0,46918,10.100808732086501,12.399865645158966,13.686,12.925666666666665,13.959719999999997,11.110889605295151,140.81032412965186,23.468387354941978,null,1.2131654503098919,2.25634047864351,null,null,7.8227957849806593,86.296722197269673,21.574180549317418]
[null,null,null,"Energie R","KAOLACK","GUINGUINEO","NDIAGO","NDELLE",1334,100,1416,106,28,8,16,11,49,84,1440,7680,8591,155869,173580,25.87,null,1,480,1,480,0,0,null,null,0,0,12.375,4455,5415,4.8150000000000004,86,null,null,0,178995,38.535194573507461,41.947050945577132,30.685000000000002,28.980277777777779,31.2987,42.38871403085821,537.19987995198085,89.533313325330141,null,0.54109116353075382,1.0063638843315976,null,null,29.844437775110045,168.55630588962129,42.139076472405321]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","NDIMBA",1120,126,1189,134,37,10,20,14,62,106,1800,9600,10934,197222,219556,32.72,null,2,960,1,480,0,0,null,null,0,0,14.25,5130,6570,5.58,109,null,null,0,226126,48.68185931522639,52.992088282463612,38.299999999999997,36.172222222222224,39.065999999999995,53.550045246749036,678.64945978391358,113.10824329731894,null,0.43350867762248507,0.80627351933981928,null,null,37.702747765772976,189.45226637844721,47.363066594611801]
[null,null,null,"Energie R","KAOLACK","NIORO","KAYEMOR","PADAF",1460,98,1549,104,30,8,16,11,48,83,1440,7680,8591,152688,170399,25.42,null,1,480,2,960,1,480,null,null,0,0,14.875,5355,7275,5.806,87,null,null,0,177674,38.250801199214308,41.637477749124116,31.226000000000003,29.491222222222223,31.850520000000003,42.075881319135739,533.23529411764707,88.872549019607845,null,0.53171659363803181,0.98892832225437366,null,null,29.624183006535947,167.93317334034012,41.98329333508503]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SACITA FARYMBOURE",1200,87,1273,92,40,7,13,10,44,74,1260,6240,7810,139964,155274,23.12,null,1,480,2,960,0,0,null,null,0,0,12.375,4455,5895,4.9050000000000002,77,null,null,0,161169,34.697498668776362,42.595037004233461,28.025000000000002,26.468055555555559,28.5855,38.167248535654004,483.7004801920769,80.616746698679478,null,0.59244896888282517,1.101883168268156,null,null,26.872248899559825,159.94302678927716,39.985756697319289]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SARRE BOCAR",1000,55,1061,58,24,4,8,6,27,45,720,3840,4686,85887,95133,14.15,null,1,480,1,480,0,0,null,null,0,0,15,5400,6360,5.76,47,null,null,0,101493,21.850065660208344,26.823384712138601,19.91,18.803888888888888,20.308199999999999,24.035072226229179,304.60084033613447,50.766806722689076,null,0.83392176559222397,1.5509932592021634,null,null,16.922268907563023,126.92366371153335,31.730915927883338]
[{"$nulls":12},{"$f":"SUM(M75:M84)","v":332},{"$nulls":12},{"$f":"SUM(Z75:Z84)","v":14},null,{"$f":"SUM(AB75:AB84)","v":13},null,{"$f":"SUM(AD75:AD84)","v":4},null,null,null,{"$f":"SUM(AH75:AH84)","v":1},{"$nulls":5},{"$f":"SUM(AN75:AN84)","v":688},null,null,{"$f":"SUM(AQ75:AQ84)","v":0}]
{"$rows_empty":33}
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":28},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",null,"Vulcanisateur ",null,"Atelier de Réparation",null,"Autres usage moteur",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de  structure saniatire par village","Energie  structure saniatire par village","Nbre de Poste de santé par village","Energie poste de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés","P(Wc)","Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre ","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance GPV(kWc) ens moy","Puisance  ens min (kWc)","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","BAMBADALA",3424,125,3634,133,41,10,21,14,60,105,3340,22260,24360,344520,394480,67.498999999999995,null,1,1060,1,1060,1,1060,null,null,0,0,21.625,7785,10965,1.22675,118,10076.900887413483,51603.80944444445,12900.952361111113,96000,4,96000,4,9600.0000000000018,3,11200.000000000002,7,{"$nulls":6},264403.80944444449,62.102352361111116,8,669848.80944444449,144.20935895848481,177.03302015603398,130.82810236111112,94.48696281635803,102.04591984166669,158.6302948543333,2010.3505685607577,335.05842809345961,null,0.69769931091625026,1.2976360287377888,null,null,111.68614269781986,326.07158136352774,81.517895340881935]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","BISSARY KANSOYE",1000,32,1061,34,39,2,4,4,18,28,668,4240,6960,103356,115224,19.542000000000002,null,1,1060,1,1060,1,1060,null,null,0,0,9.25,3330,6510,0.85550000000000004,36,2942.1001215040465,15066.494722222224,3766.6236805555559,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},75866.494722222225,16.967023680555556,2,197600.49472222221,42.54070511434491,52.223444860661132,37.364523680555557,26.98548932484568,29.144328470833337,46.794775625779401,593.03869964652529,98.839783274420881,null,0.44963822334079984,0.83627251650633772,null,null,32.94659442480696,177.10000301158726,44.275000752896815]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","KEUR NDONGO",600,59,637,63,31,4,9,7,30,50,1336,9540,12180,172260,195316,33.290999999999997,null,1,1060,1,1060,0,0,null,null,0,0,12.875,4635,6755,0.86424999999999996,56,2544.0989986764739,13028.330972222224,3257.082743055556,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},72228.330972222233,16.457282743055558,2,274299.33097222226,59.052923771041122,64.281393394393874,50.612532743055553,36.553495869984566,39.477775539583327,64.95821614814524,823.22728383019887,137.20454730503315,null,0.53722217126834781,0.99916802835746399,null,null,45.73484910167771,208.65890740132136,52.164726850330339]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","KOHEL MOUNKOUTALLA",1180,75,1252,80,43,6,11,9,38,64,2004,11660,15660,218196,247520,42.204999999999998,null,1,1060,1,1060,0,0,null,null,0,0,15,5400,7520,0.92800000000000005,72,3471.7336023780076,17778.747777777779,4444.6869444444446,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},80178.747777777782,17.645286944444443,2,335218.74777777778,72.168047544926878,88.594301423395621,60.778286944444439,43.895429459876546,47.407063816666664,79.384852299419578,1006.0586668000533,167.67644446667555,null,0.45982710709027336,0.85522260351240742,null,null,55.892148155558516,230.66871936594197,57.667179841485492]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","MAGNORA",1200,20,1273,21,19,1,1,3,12,17,334,1060,5220,68904,75518,12.693,null,0,0,2,2120,0,0,null,null,0,0,7.625,2745,4865,0.70674999999999999,25,3529.9655557725268,18076.953611111112,4519.238402777778,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},80476.953611111108,17.719838402777775,2,160859.95361111109,34.630965174946503,42.513359743899599,31.119588402777772,22.475258290895056,24.27327895416666,38.094061692441159,482.77297002134179,80.462161670223637,null,0.46651867698339872,0.86766811126378163,null,null,26.820720556741211,159.78960543222001,39.947401358055004]
[null,null,null,"Energie R","KAOLACK","GUINGUINEO","NDIAGO","NDELLE",1334,100,1416,106,28,8,16,11,49,84,2672,16960,19140,281358,320130,54.707000000000001,null,1,1060,1,1060,1,1060,null,null,1,1060,18.25,6570,10810,1.3645,94,5655.3283863828683,28960.936666666672,7240.234166666668,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},91360.936666666676,20.440834166666669,2,422300.93666666665,90.915661124749022,98.965216373203774,76.512334166666676,55.258908009259272,59.679620650000004,100.00722723722393,1267.4097739095637,211.23496231826061,null,0.61170394889821555,1.1376950938493695,null,null,70.411654106086871,258.90210241335421,64.725525603338554]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","NDIMBA",1120,126,1189,134,37,10,20,14,63,107,3340,21200,24360,361746,410646,70.131,null,2,2120,2,2120,1,1060,null,null,0,0,21.75,7830,13130,1.7084999999999999,117,4748.7185391308121,24318.187638888892,6079.5469097222231,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},85118.187638888892,19.279946909722224,2,508894.18763888889,109.55801300590295,119.25813801947855,91.119446909722228,65.808489434799384,71.073168589583346,120.51381430649326,1527.2934803087901,254.54891338479834,null,0.3709802454271578,0.68997822541070664,null,null,84.849637794932775,284.20930989148144,71.05232747287036]
[null,null,null,"Energie R","KAOLACK","NIORO","KAYEMOR","PADAF",1460,98,1549,104,30,8,16,11,48,83,2672,16960,19140,275616,314388,53.75,null,1,1060,4,4240,1,1060,null,null,0,0,18,6480,12840,1.835,95,6186.5138916010337,31681.137638888897,7920.2844097222242,48000,2,48000,2,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},142081.1376388889,33.120884409722223,4,469309.1376388889,101.03588890214574,109.98147605108156,88.705884409722216,64.065360962577159,69.190589839583325,111.13947779236032,1408.4908092403628,234.74846820672713,null,0.27448542810048737,0.51050957811460884,null,null,78.249489402242375,272.931750021455,68.232937505363751]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SACITA FARYMBOURE",1200,87,1273,92,40,6,13,10,44,73,2004,13780,17400,252648,285832,48.715000000000003,null,1,1060,1,1060,1,1060,null,null,0,0,16.5,5940,9120,1.073,82,3529.9655557725268,18076.953611111112,4519.238402777778,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},80476.953611111108,17.719838402777775,2,375428.95361111109,80.824759216360633,99.221377383528633,67.507838402777779,48.755661068672843,52.656113954166671,88.907235137996707,1126.7375558556755,187.78959264261258,null,0.38001472291850269,0.7067812569031614,null,null,62.596530880870858,244.11161069281067,61.027902673202668]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SARRE BOCAR",1000,55,1061,58,24,4,8,6,28,46,1336,8480,10440,160776,181032,30.847999999999999,null,1,1060,1,1060,0,0,null,null,0,0,12.25,4410,6530,0.84550000000000003,53,2942.1001215040465,15066.494722222224,3766.6236805555559,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},75866.494722222225,16.967023680555556,2,263428.49472222221,56.712580241498458,69.62099709412216,48.660523680555556,35.143711547067902,37.955208470833334,62.383838265648308,790.60172485660917,131.76695414276818,null,0.32780172309887945,0.60967141506392297,null,null,43.922318047589393,204.48239816779335,51.120599541948337]
[{"$nulls":12},{"$f":"SUM(M121:M130)","v":332},{"$nulls":11},{"$f":"+Z131+AB131+AH131","v":26},{"$f":"SUM(Z121:Z130)","v":10},null,{"$f":"SUM(AB121:AB130)","v":15},null,{"$f":"SUM(AD121:AD130)","v":6},null,null,null,{"$f":"SUM(AH121:AH130)","v":1}]
[]
[null,null,"Scenario Harmonisé (DPP)",{"$nulls":9},"Projection des abonnés par niveau de service",{"$nulls":28},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",null,"Vulcanisateur ",null,"Atelier de Réparation",null,"Autres usage moteur",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Poste de santé par village","Energie poste de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre ","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)[ens moy]","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","BAMBADALA",3424,125,3634,133,41,10,20,14,62,106,1800,9600,10934,197222,219556,32.72,null,1,480,1,480,1,480,null,null,0,0,21.625,7785,9225,8.1460000000000008,119,null,51603.80944444445,12900.952361111113,48000,4,48000,4,9600.0000000000018,3,11200.000000000002,7,{"$nulls":6},168403.80944444446,47.500952361111111,8,397184.80944444449,85.508499754647616,104.9711895948075,88.366952361111117,63.820576705246914,68.926222841666672,94.059349730112388,1192.0312408296654,198.67187347161089,null,0.24570401948331244,0.45697965169054,null,null,66.223957823870293,251.08505869347661,62.771264673369153]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","BISSARY KANSOYE",1000,32,1061,34,39,2,3,4,18,27,360,1440,3124,57258,62182,9.19,null,1,480,1,480,1,480,null,null,0,0,9.25,3330,4770,3.6909999999999998,35,null,15066.494722222224,3766.6236805555559,12000,1,12000,1,9600.0000000000018,3,3200,2,{"$nulls":6},51866.494722222225,13.366623680555557,2,118818.49472222223,25.580009570390807,31.402305526995725,26.247623680555556,18.956617102623458,20.473146470833331,28.138010527429891,356.5981234160331,59.433020569338851,null,0.82720308889142935,1.5384973360788587,null,null,19.811006856446284,137.33036611055013,34.332591527637533]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","KEUR NDONGO",600,59,637,63,31,4,9,7,30,50,720,4320,5467,95430,105937,15.77,null,1,480,1,480,0,0,null,null,0,0,12.875,4635,5595,4.9950000000000001,56,null,13028.330972222224,3257.082743055556,12000,1,12000,1,9600.0000000000018,3,1600,1,{"$nulls":6},48228.330972222226,12.657082743055554,2,159760.33097222223,34.394231342453885,37.439452176731592,33.422082743055554,24.138170869984567,26.069224539583335,37.83365447669928,479.47278202947848,79.912130338246413,null,0.64963382298868655,1.2082400555759993,null,null,26.637376779415469,159.24251594396642,39.810628985991606]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","KOHEL MOUNKOUTALLA",1180,75,1252,80,43,6,11,9,39,65,1080,5280,7029,124059,137448,20.46,null,1,480,1,480,0,0,null,null,0,0,15,5400,6360,5.76,73,null,17778.747777777779,4444.6869444444446,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},56178.747777777782,14.244686944444444,2,199986.74777777778,43.054433016227421,52.854102972350439,40.464686944444445,29.224496126543208,31.562455816666667,47.359876317850166,600.20032346271853,100.03338724378642,null,0.53656946399770256,0.99795407206231423,null,null,33.344462414595469,178.16613700196834,44.541534250492084]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","MAGNORA",1200,20,1273,21,19,1,2,2,11,16,180,960,1562,34991,37693,5.54,null,0,0,2,960,0,0,null,null,0,0,7.625,2745,3705,3.105,24,null,18076.953611111112,4519.238402777778,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},56476.953611111108,14.319238402777776,2,97874.953611111108,21.071149368849316,25.867178370858607,22.964238402777774,16.58528329089506,17.912105954166663,23.178264305734249,293.7423577764439,48.957059629407318,null,0.9454750906082332,1.758468902937816,null,null,16.319019876469106,124.64083202010977,31.160208005027442]
[null,null,null,"Energie R","KAOLACK","GUINGUINEO","NDIAGO","NDELLE",1334,100,1416,106,28,8,16,11,49,84,1440,7680,8591,155869,173580,25.87,null,1,480,1,480,1,480,null,null,1,480,18.25,6570,8490,7.0209999999999999,94,null,28960.936666666672,7240.234166666668,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},67360.936666666676,17.040234166666668,2,249430.93666666668,53.69909593621172,58.453544555767984,49.93123416666667,36.061446898148148,38.946362650000005,59.069005529832893,748.59224689875953,124.76537448312659,null,0.4348403508742042,0.80875026994412724,null,null,41.588458161042198,198.97554988452771,49.743887471131927]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","NDIMBA",1120,126,1189,134,37,10,20,14,62,106,1800,9600,10934,197222,219556,32.72,null,2,960,2,960,1,480,null,null,0,0,21.75,7830,10230,8.3710000000000004,116,null,24318.187638888892,6079.5469097222231,12000,1,12000,1,9600.0000000000018,3,3200,2,{"$nulls":6},61118.187638888892,15.679546909722225,2,290904.18763888889,62.627724086777327,68.172701914412144,56.770546909722228,41.000950545910499,44.281026589583334,68.890496495455068,873.06178763171943,145.51029793861991,null,0.38245387029902095,0.71131777495734327,null,null,48.503432646206633,214.88175449465035,53.720438623662588]
[null,null,null,"Energie R","KAOLACK","NIORO","KAYEMOR","PADAF",1460,98,1549,104,30,8,16,11,48,83,1440,7680,8591,152688,170399,25.42,null,1,480,4,1920,1,480,null,null,0,0,18,6480,9360,7.1109999999999998,95,null,31681.137638888897,7920.2844097222242,24000,2,24000,2,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},94081.137638888904,25.720284409722225,4,273840.1376388889,58.954065677536512,64.173782532932918,58.251284409722224,42.070372073688276,45.436001839583334,64.849472245290173,821.84915257769785,136.97485876294965,null,0.37273195955472532,0.69323620105783101,null,null,45.65828625431655,208.48418055750446,52.121045139376115]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SACITA FARYMBOURE",1200,87,1273,92,40,7,13,10,44,74,1260,6240,7810,139964,155274,23.12,null,1,480,1,480,1,480,null,null,0,0,16.5,5940,7380,6.3010000000000002,83,null,18076.953611111112,4519.238402777778,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},56476.953611111108,14.319238402777776,2,219130.95361111109,47.175920749084632,57.913687358227968,43.740238402777777,31.590172179783952,34.117385954166664,51.893512823993099,657.6559232026143,109.60932053376905,null,0.49638767819876656,0.92322082790409743,null,null,36.536440177923012,186.49896206114693,46.624740515286732]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SARRE BOCAR",1000,55,1061,58,24,4,8,6,27,45,720,3840,4686,85887,95133,14.15,null,1,480,1,480,0,0,null,null,0,0,12.25,4410,5370,4.7699999999999996,52,null,15066.494722222224,3766.6236805555559,12000,1,12000,1,9600.0000000000018,3,3200,2,{"$nulls":6},51866.494722222225,13.366623680555557,2,152369.49472222221,32.803084590004474,40.269433116848838,32.286623680555557,23.318117102623461,25.183566470833334,36.083393049004926,457.29140072695742,76.215233454492903,null,0.67248020726587743,1.2507315571449755,null,null,25.405077818164301,155.5154597026241,38.878864925656025]
[{"$nulls":12},{"$f":"SUM(M135:M144)","v":332}]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":26},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,"Scenario DA","Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","BAMBADALA",3424,125,3634,133,41,10,20,14,62,106,2000,4800,7560,167400,181760,32.72,null,1,240,1,240,1,240,0,0,21.625,3892.5,4612.5,4.1635,119,null,null,null,48000,4,48000,4,9600.0000000000018,3,11200.000000000002,7,116800,34.6,8,303172.5,67.523669950354915,65.26892525956977,71.483499999999992,51.626972222222214,55.757129999999997,74.276036945390416,909.88145258103248,151.64690876350542,null,0.30373604236803448,0.56491217009428896,null,null,50.548969587835138,223.12295126453861,55.780737816134653]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","BISSARY KANSOYE",1000,32,1061,34,39,2,3,4,18,27,400,720,2160,48600,51880,9.19,null,1,240,1,240,1,240,0,0,21.625,3892.5,4612.5,4.1635,35,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,93292.5,20.778441246628521,20.084609289359729,22.953499999999998,16.577527777777778,17.903729999999999,22.856285371291374,279.98949579831935,46.664915966386559,null,0.94591741497442172,1.7592915725678042,null,null,15.554971988795518,123.77208555370744,30.94302138842686]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","KEUR NDONGO",600,59,637,63,31,4,9,7,30,50,800,2160,3780,81000,87740,15.77,null,1,240,1,240,0,0,0,0,9.375,1687.5,2167.5,1.9575,56,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,125107.5,27.864392510250855,26.933947066147571,27.127499999999998,19.592083333333331,21.15945,30.650831761275942,375.47268907563029,62.578781512605048,null,0.8003728830380753,1.4885964099506073,null,null,20.859593837535016,143.33129215198525,35.832823037996313]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","KOHEL MOUNKOUTALLA",1180,75,1252,80,43,6,11,9,39,65,1200,2640,4860,105300,114000,20.46,null,1,240,1,240,0,0,0,0,16.375,2947.5,3427.5,3.2174999999999998,73,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,155827.5,34.706461434295427,33.547546201867277,33.477499999999999,24.178194444444443,26.112449999999999,38.177107577724975,467.66956782713083,77.944927971188477,null,0.64855844625839409,1.2062399853912358,null,null,25.981642657062824,159.96368302298285,39.990920755745712]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","INOR","MAGNORA",1200,20,1273,21,19,1,2,2,11,16,200,480,1080,29700,31460,5.54,null,0,0,2,480,0,0,0,0,12.875,2317.5,2797.5,2.5874999999999999,24,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,72657.5,16.182539806275017,15.642173802199046,17.927499999999998,12.947638888888889,13.983449999999999,17.800793786902521,218.05972388955581,36.343287314925966,null,1.211106701135986,2.252511455079353,null,null,12.114429104975322,109.2294051451826,27.307351286295649]
[null,null,null,"Energie R","KAOLACK","GUINGUINEO","NDIAGO","NDELLE",1334,100,1416,106,28,8,16,11,49,84,1600,3840,5940,132300,143680,25.87,null,1,240,1,240,1,240,1,240,7.625,1372.5,2332.5,1.7335,94,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,184412.5,41.073015477062818,39.701508809111679,37.403500000000001,27.013638888888892,29.17473,45.180317024769103,553.4588835534214,92.243147258903562,null,0.58048352118425783,1.0796288879632945,null,null,30.747715752967853,174.01813943071818,43.504534857679545]
[null,null,null,"Energie R","KAOLACK","NIORO","WACK NGOUNA","NDIMBA",1120,126,1189,134,37,10,20,14,62,106,2000,4800,7560,167400,181760,32.72,null,2,480,2,480,1,240,0,0,13.25,2385,3585,2.8359999999999999,116,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,222145,49.476933630595099,47.824804036603339,45.155999999999999,32.612666666666669,35.221679999999999,54.424626993654613,666.70168067226894,111.11694677871149,null,0.48082459439754155,0.89427538114392546,null,null,37.038982259570496,190.99307219678192,47.748268049195481]
[null,null,null,"Energie R","KAOLACK","NIORO","KAYEMOR","PADAF",1460,98,1549,104,30,8,16,11,48,83,1600,3840,5940,129600,140980,25.42,null,1,240,4,960,1,240,0,0,18.625,3352.5,4792.5,3.8935,95,null,null,null,24000,2,24000,2,9600.0000000000018,3,4800.0000000000009,3,62400,17.8,4,208172.5,46.364928160503538,44.81671439064489,47.113500000000002,34.02641666666667,36.748530000000002,51.001420976553895,624.76740696278512,104.12790116046419,null,0.46084700530878381,0.85711949039946289,null,null,34.709300386821397,184.88897813059612,46.222244532649029]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SACITA FARYMBOURE",1200,87,1273,92,40,7,13,10,44,74,1400,3120,5400,118800,128720,23.12,null,1,240,1,240,1,240,0,0,21.75,3915,4635,4.1859999999999999,83,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,171755,38.253891538062348,36.97652081886519,37.106000000000002,26.798777777777779,28.942680000000003,42.079280691868583,515.47118847539014,85.911864745898356,null,0.58513758919353698,1.0882848895309407,null,null,28.637288248632785,167.93995698815277,41.984989247038193]
[null,null,null,"Energie R","SEDHIOU","BOUNKELING","TANKON","SARRE BOCAR",1000,55,1061,58,24,4,8,6,27,45,800,1920,3240,72900,78860,14.15,null,1,240,1,240,0,0,0,0,10.25,1845,2325,2.1150000000000002,52,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,117985,26.278043685006473,25.400569467053707,25.865000000000002,18.680277777777778,20.174700000000001,28.905848053507121,354.09663865546219,59.016106442577033,null,0.83943999167273864,1.5612564898873029,null,null,19.672035480859009,139.19150853439865,34.797877133599663]
[{"$nulls":12},{"$f":"SUM(M149:M158)","v":332},60,118,88,390,656]
[]
[]
[null,null,"Scenario DC"]

{"sheet":"Demande-Enersa","index":17,"n_rows":54,"n_cols":77,"rows_kept":54,"cut":false,"hidden":true,"merged":[[49,47,49,48],[51,2,52,2],[45,2,46,2],[49,12,49,16],[49,39,49,40],[49,41,49,42],[49,43,49,44],[49,45,49,46],[43,47,43,48],[37,12,37,16],[37,41,37,42],[37,43,37,44],[37,45,37,46],[37,47,37,48],[43,12,43,16],[43,39,43,40],[43,41,43,42],[43,43,43,44],[43,45,43,46],[27,0,27,2],[28,0,30,2],[32,0,34,2],[15,6,16,6],[16,0,16,1],[16,2,16,5],[17,0,20,0],[21,0,21,1],[23,0,25,1],[23,2,23,3],[24,2,24,3],[25,2,25,3],[37,51,37,52],[37,53,37,54],[37,55,37,56],[39,2,40,2],[37,49,37,50],[14,0,14,1],[3,3,3,4],[6,6,7,6],[8,0,8,1],[9,0,9,1],[10,0,13,0]]}
["ENERSA"]
[null,null,"Total du Parc MC",2]
[]
[null,null,null,"NBRE DE SITES DANS L'ECHANTILLON",null,2]
[]
["INFORMATION SUR LA DEMANDE",null,"Enersa","Enersa","NDOMBIL","SINE MOUSSA ABDOU"]
["Années",null,2017,2020,2020,2020,"Comparaison avec Total Echantillon"]
["Ménages et abonnés",null," "," ","Echantillon","Echantillon"]
["Population Couverte",null,null,null,1190,1412,18320]
["Nb Ménages",null," "," ",80,98,1267]
["Nb d'abonnés par niveau de service ","N1",68,null,31,30,262]
[null,"N2",68,null,36,12,169]
[null,"N3",16,null,2,0,79]
[null,"N4",0,null,0,0,50]
["Total abonnés ",null,152,null,69,42,560]
[{"$nulls":6},"Comparaison avec Total Echantillon"]
["Nb Ménages",null," "]
["Nb d'abonnés par niveau de service ","N1",{"$f":"[3]Feuil2!$C18","v":0.44736842105263158},null,{"$f":"E11/E$15","v":0.44927536231884058},{"$f":"F11/F$15","v":0.7142857142857143},0.43]
[null,"N2",{"$f":"[3]Feuil2!$C19","v":0.44736842105263158},null,{"$f":"E12/E$15","v":0.52173913043478259},0.2857142857142857,0.28000000000000003]
[null,"N3",{"$f":"[3]Feuil2!$C20","v":0.10526315789473684},null,2.8985507246376812E-2,0,0.18]
[null,"N4",{"$f":"[3]Feuil2!$C21","v":0},null,0,0,0.11]
["Total abonnés ",null,{"$f":"SUM(C18:C21)","v":1},null,1,1,1]
[]
["Taux d'accès (2020, 2023, 2025)",null,"En 2020",null,0.86,0.43]
[null,null,"Prévision 2023",null,0.8,0.8]
[null,null,"Prévision 2025",null,1,1]
[]
["Consommations",null,null,null,"NDOMBIL","SINE MOUSSA ABDOU"]
["Consommation journalière par Village (Wh/j)",null,null,2020,21506,12840]
[null,null,null,2023,134708,163783]
[null,null,null,2025,174923,213046]
[]
["Consommation journalière par Village (KWh/an)",null,null,2020,6809,3382]
[null,null,null,2023,49202,59822]
[null,null,null,2025,63891,77815]
[]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":28},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",null,"Vulcanisateur ",null,"Atelier de Réparation",null,"Autres usage moteur",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de  structure saniatire par village","Energie  structure saniatire par village","Nbre de Poste de santé par village","Energie poste de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés","P(Wc)","Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre ","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance GPV(kWc) ens moy","Puisance  ens min (kWc)","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scenario DPP","ENERSA","THIES","TIVAOUANE","MEOUANE","NDOMBIL",1190,80,1263,85,69,6,12,9,40,67,2004,12720,15660,229680,260064,44.357999999999997,null,2,2120,3,3180,1,1060,null,null,0,0,15.625,5625,11985,1.7637499999999999,79,3941.5680357029419,20681.407483333336,5170.351870833334,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},83081.407483333343,18.370951870833334,2,355130.40748333337,74.61879437601344,84.303390481747343,64.492701870833329,46.578062462268512,50.304307459249991,82.080673813614794,1065.817549469788,177.63625824496467,null,0.42567733561064203,0.79170817379778335,null,null,59.212086081654888,234.55264807191409,58.638162017978523]
[null,null,null,"ENERSA","THIES","TIVAOUANE","MEOUANE","SINE MOUSSE ABDOU",1412,98,1498,104,42,8,15,11,49,83,2672,15900,19140,281358,319070,54.468000000000004,null,2,2120,1,1060,1,1060,null,null,0,0,18,6480,10720,1.357,93,4674.9555957901885,24529.492011111117,6132.3730027777792,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},86929.492011111113,19.332973002777777,2,416719.49201111111,87.559683517985434,98.92384689141781,75.15797300277778,54.280758279783953,58.623218942166666,96.315651869783991,1250.6587395291451,208.44312325485751,null,0.45853957664235562,0.85282795316493787,null,null,69.481041084952494,254.07873477357427,63.519683693393567]
[{"$nulls":12},{"$f":"SUM(M40:M41)","v":111},14,27,20,89,150]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":26},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)[ens moy]","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scenario DA","ENERSA","THIES","TIVAOUANE","MEOUANE","NDOMBIL",1190,80,1263,85,69,5,10,10,43,68,900,4800,7810,136783,150293,22.3,null,2,960,3,1440,1,480,0,0,15.625,5625,8505,6.2560000000000002,80,null,20681.407483333336,5170.351870833334,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,59081.407483333336,14.970351870833335,2,217879.40748333334,45.780080677911236,51.721768623435096,43.526351870833338,31.435698573379632,33.950554459250007,50.358088745702361,653.89978236294519,108.98329706049087,null,0.49882690488390097,0.92775749345523928,null,null,36.32776568683029,183.71918212916796,45.92979553229199]
[null,null,null,"ENERSA","THIES","TIVAOUANE","MEOUANE","SINE MOUSSE ABDOU",1412,98,1498,104,42,7,15,11,49,82,1260,7200,8591,155869,172920,25.73,null,2,960,1,480,1,480,0,0,18,6480,8400,6.931,92,null,24529.492011111117,6132.3730027777792,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,62929.492011111113,15.932373002777778,2,244249.49201111111,51.320873225079104,57.981687476163209,48.593373002777781,35.095213835339507,37.902830942166666,56.452960547587018,733.04169271041746,122.17361545173624,null,0.44681227177570565,0.83101658962070224,null,null,40.724538483912077,194.5195450626654,48.62988626566635]
[{"$nulls":12},{"$f":"SUM(M46:M47)","v":111}]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":26},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scenario DC","ENERSA","THIES","TIVAOUANE","MEOUANE","NDOMBIL",1190,80,1263,85,69,5,10,10,43,68,1000,2400,5400,116100,124900,22.3,null,2,480,3,720,1,240,0,0,14.625,2632.5,4072.5,3.1735000000000002,80,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,167372.5,37.277805370756838,35.167740915808331,35.273499999999999,25.475305555555554,27.513329999999996,41.005585907832526,502.31842737094837,83.719737895158062,null,0.61553617828158214,1.1448225753309169,null,null,27.906579298386021,165.78353459783514,41.445883649458786]
[null,null,null,"ENERSA","THIES","TIVAOUANE","MEOUANE","SINE MOUSSE ABDOU",1412,98,1498,104,42,7,15,11,49,82,1400,3600,5940,132300,143240,25.73,null,2,480,1,240,1,240,0,0,24.25,4365,5325,4.726,92,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,186965,41.641517460416452,39.284450434355136,40.256,29.073777777777778,31.399680000000004,45.805669206458099,561.11944777911162,93.519907963185275,null,0.53935103797236161,1.0031274620164721,null,null,31.173302654395091,175.21831523335635,43.804578808339087]
[{"$nulls":12},{"$f":"SUM(M52:M53)","v":111}]

{"sheet":"Demande-Faye Solaire","index":18,"n_rows":66,"n_cols":77,"rows_kept":66,"cut":false,"hidden":true,"merged":[[57,47,57,48],[59,2,64,2],[49,2,54,2],[57,12,57,16],[57,39,57,40],[57,41,57,42],[57,43,57,44],[57,45,57,46],[47,47,47,48],[37,12,37,16],[37,41,37,42],[37,43,37,44],[37,45,37,46],[37,47,37,48],[47,12,47,16],[47,39,47,40],[47,41,47,42],[47,43,47,44],[47,45,47,46],[27,0,27,2],[28,0,30,2],[32,0,34,2],[15,5,16,5],[16,0,16,1],[16,2,16,4],[17,0,20,0],[21,0,21,1],[23,0,25,1],[23,2,23,3],[24,2,24,3],[25,2,25,3],[37,51,37,52],[37,53,37,54],[37,55,37,56],[39,2,44,2],[37,49,37,50],[14,0,14,1],[3,3,3,4],[6,5,7,5],[8,0,8,1],[9,0,9,1],[10,0,13,0]]}
["FAYE SOLAIRE"]
[null,null,"Total du Parc MC",6]
[]
[null,null,null,"NBRE DE SITES DANS L'ECHANTILLON",null,1]
[]
["INFORMATION SUR LA DEMANDE",null,"Faye Solaire","Faye Solaire","BISSARY"]
["Années",null,2017,2020,2020,"Comparaison avec Total Echantillon"]
["Ménages et abonnés",null," ","Echantillon","Echantillon"]
["Population Couverte",null,null,null,800,18320]
["Nb Ménages",null," "," ",42,1267]
["Nb d'abonnés par niveau de service ","N1",91,null,22,262]
[null,"N2",133,null,10,169]
[null,"N3",59,null,7,79]
[null,"N4",21,null,2,50]
["Total abonnés ",null,304,null,41,560]
[{"$nulls":5},"Comparaison avec Total Echantillon"]
["Nb Ménages",null," "]
["Nb d'abonnés par niveau de service ","N1",{"$f":"[3]Feuil2!$D18","v":0.29934210526315791},null,{"$f":"E11/E$15","v":0.53658536585365857},0.43]
[null,"N2",{"$f":"[3]Feuil2!$D19","v":0.4375},null,{"$f":"E12/E$15","v":0.24390243902439024},0.28000000000000003]
[null,"N3",{"$f":"[3]Feuil2!$D20","v":0.19407894736842105},null,{"$f":"E13/E$15","v":0.17073170731707318},0.18]
[null,"N4",{"$f":"[3]Feuil2!$D21","v":6.9078947368421059E-2},null,{"$f":"E14/E$15","v":4.878048780487805E-2},0.11]
["Total abonnés ",null,{"$f":"SUM(C18:C21)","v":1},null,{"$f":"E15/E$15","v":1},1]
[]
["Taux d'accès (2020, 2023, 2025)",null,"En 2020",null,0.98," "]
[null,null,"Prévision 2023",null,0.8," "]
[null,null,"Prévision 2025",null,1," "]
[]
["Consommations",null,null,null,"BISSARY"]
["Consommation journalière par Village (Wh/j)",null,null,2020,18776]
[null,null,null,2023,45736]
[null,null,null,2025,66849]
[]
["Consommation journalière par Village (KWh/an)",null,null,2020,6400]
[null,null,null,2023,16705]
[null,null,null,2025,24417]
[]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":28},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",null,"Vulcanisateur ",null,"Atelier de Réparation",null,"Autres usage moteur",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de  structure saniatire par village","Energie  structure saniatire par village","Nbre de Poste de santé par village","Energie poste de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés","P(Wc)","Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre ","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance GPV(kWc) ens moy","Puisance  ens min (kWc)","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scenario DPP","Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","NIAGHA","BAMBADALA 1",900,56,955,59,36,4,8,6,28,46,1336,8480,10440,160776,181032,30.847999999999999,null,1,1060,1,1060,0,0,null,null,0,0,12.375,4455,6575,0.84924999999999995,53,2648.1674043698067,13561.26527777778,3390.3163194444451,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},74361.265277777784,16.590716319444446,2,261968.2652777778,56.398212657132241,69.235075935457772,48.28796631944445,34.874642341820994,37.664613729166668,62.038033922845472,786.21928354675208,131.03654725779202,null,0.28377274881354325,0.52778286730831236,null,null,43.678849085930672,203.91487005083877,50.978717512709693]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","BISSARY",800,36,849,38,41,2,4,4,20,30,668,4240,6960,114840,126708,21.456,null,1,1060,1,1060,0,0,null,null,0,0,9.75,3510,5630,0.77049999999999996,37,2354.2346872355661,12056.035833333335,3014.0089583333338,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},72856.035833333342,16.214408958333333,2,205194.03583333333,44.175491472726954,54.230326857949358,38.440908958333331,27.762878692129629,29.983908987499998,48.593040619999655,615.82843887555021,102.63807314592503,null,0.28888638845825348,0.53729361633319483,null,null,34.212691048641673,180.47079085827747,45.117697714569367]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","MALANDIANKUNDA",1300,45,1380,48,38,3,6,5,23,37,1002,6360,8700,132066,148128,25.195,null,1,1060,1,1060,0,0,null,null,0,0,11,3960,6080,0.80800000000000005,45,3826.671223068412,19596.383333333339,4899.0958333333347,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},81996.383333333331,18.099695833333332,2,236204.38333333333,50.851598485238931,62.425990411589559,44.102695833333328,31.851946990740739,34.400102749999995,55.936758333762832,708.89670868347343,118.14945144724557,null,0.26984343411726208,0.50187603276982895,null,null,39.383150482415189,193.62816564538579,48.407041411346448]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","SIMBADI BALANTE","SAFANE",986,115,1046,122,41,9,19,13,56,97,3006,20140,22620,321552,367318,62.802999999999997,null,3,3180,2,2120,1,1060,null,null,0,0,20.25,7290,13650,1.9025000000000001,108,2900.5058690793899,14853.490555555558,3713.3726388888895,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},75653.49055555556,16.91377263888889,2,456621.49055555556,98.3044106539475,120.67959276996277,81.619272638888887,58.947252461419751,63.663032658333329,108.13485171934227,1370.4126367213553,228.40210612022588,null,0.47398247498185803,0.88154986955490366,null,null,76.134035373408622,269.2171537754279,67.304288443856976]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","SANOUFILY",1035,55,1098,58,49,4,8,6,28,46,1336,8480,10440,160776,181032,30.847999999999999,null,1,1060,1,1060,1,1060,null,null,0,0,12.25,4410,7590,0.94550000000000001,54,3044.6992774848663,15591.905000000002,3897.9762500000006,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},76391.904999999999,17.098376250000001,2,265013.90500000003,57.05389756060238,70.040002048231429,48.891876249999996,35.310799513888888,38.135663474999994,62.759287316662622,795.35985894357748,132.55997649059626,null,0.4770600608847535,0.88727380576445514,null,null,44.186658830198752,205.09680054423308,51.274200136058269]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","YARANG BALANTE","SINA",1047,53,1111,56,40,4,8,6,27,45,1336,8480,10440,155034,175290,29.890999999999998,null,1,1060,1,1060,0,0,null,null,0,0,12,4320,6440,0.83799999999999997,52,3080.7476295862357,15776.508611111114,3944.1271527777785,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},76576.508611111116,17.14452715277778,2,258306.50861111112,55.609886136107413,68.267317491109495,47.873527152777783,34.575325165895066,37.341351179166672,61.170874749718159,775.22961768040545,129.20493628006759,null,0.55354498140762787,1.0295264738877603,null,null,43.068312093355857,202.48470769524616,50.621176923811539]
[{"$nulls":12},{"$f":"SUM(M40:M45)","v":245}]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":26},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)[ens moy]","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scenario DA","Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","NIAGHA","BAMBADALA 1",900,56,955,59,36,4,8,6,29,47,720,3840,4686,92249,101495,15.05,null,1,480,1,480,0,0,0,0,12.375,4455,5415,4.8150000000000004,54,null,13561.26527777778,3390.3163194444451,12000,1,12000,1,9600.0000000000018,3,3200,2,50361.265277777784,12.990316319444444,2,157271.2652777778,33.858369274565632,41.564912385195427,32.855316319444448,23.728839564043216,25.627146729166668,37.244206202022198,472.00259687208222,78.66709947868037,null,0.6608402479986385,1.2290826458132822,null,null,26.222366492893457,157.99714712219253,39.499286780548132]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","BISSARY",800,36,849,38,41,2,4,4,20,30,360,1920,3124,63620,69024,10.18,null,1,480,1,480,0,0,0,0,9.75,3510,4470,3.87,37,null,12056.035833333335,3014.0089583333338,12000,1,12000,1,9600.0000000000018,3,3200,2,48856.035833333335,12.614008958333335,2,122350.03583333333,26.340302449303667,32.335649559097121,26.664008958333334,19.257339803240743,20.797926987499999,28.974332694234036,367.19698629451779,61.199497715752962,null,0.81428548192224015,1.5144721551075873,null,null,20.399832571917653,139.35629942640773,34.839074856601933]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","MALANDIANKUNDA",1300,45,1380,48,38,3,6,5,24,38,540,2880,3905,76344,83669,12.39,null,1,480,1,480,0,0,0,0,11,3960,4920,4.32,46,null,19596.383333333339,4899.0958333333347,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,57996.383333333339,14.699095833333333,2,146585.38333333333,31.557843897215996,38.740761730624875,31.409095833333332,22.684346990740739,24.499094749999998,34.713628286937599,439.93212284913966,73.322020474856615,null,0.69126839880481727,1.2856753128206655,null,null,24.44067349161887,152.53513414469273,38.133783536173183]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","SIMBADI BALANTE","SAFANE",986,115,1046,122,41,9,18,13,57,97,1620,8640,10153,181317,201730,30.06,null,3,1440,2,960,1,480,0,0,20.25,7290,10170,7.9210000000000003,108,null,14853.490555555558,3713.3726388888895,12000,1,12000,1,9600.0000000000018,3,3200,2,51653.49055555556,13.313372638888891,2,263553.49055555556,56.739490148246567,69.654031996282072,51.294372638888895,37.045935794753092,40.009610658333337,62.413439163071232,790.97686241163137,131.82947706860523,null,0.42328454892056361,0.78725788100037131,null,null,43.943159022868407,204.53090548007464,51.132726370018659]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","SANOUFILY",1035,55,1098,58,49,4,7,7,29,47,720,3360,5467,92249,101796,15.14,null,1,480,1,480,1,480,0,0,12.25,4410,5850,4.7709999999999999,55,null,15591.905000000002,3897.9762500000006,12000,1,12000,1,9600.0000000000018,3,3200,2,52391.904999999999,13.497976250000002,2,160037.905,34.453989264010183,42.29610213846955,33.408976250000002,24.128705069444447,26.059001475000002,37.899388190411202,480.30583733493398,80.050972889155659,null,0.64988867728670319,1.2087140536350645,null,null,26.683657629718553,159.38079308552028,39.84519827138007]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","YARANG BALANTE","SINA",1047,53,1111,56,40,4,7,6,28,45,720,3360,4686,89068,97834,14.51,null,1,480,1,480,0,0,0,0,12,4320,5280,4.68,52,null,15776.508611111114,3944.1271527777785,12000,1,12000,1,9600.0000000000018,3,3200,2,52576.508611111116,13.544127152777778,2,155690.50861111112,33.518053814785361,41.147137324784588,32.734127152777774,23.641314054783951,25.532619179166662,36.869859196263903,467.25842920501537,77.876404867502558,null,0.66328682855296239,1.233632988668474,null,null,25.95880162250085,157.20111550674488,39.300278876686221]
[{"$nulls":12},{"$f":"SUM(M50:M55)","v":245}]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":26},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scenario DC","Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","NIAGHA","BAMBADALA 1",900,56,955,59,36,4,8,6,29,47,800,1920,3240,78300,84260,15.05,null,1,240,1,240,0,0,0,0,12.375,2227.5,2707.5,2.4975000000000001,54,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,123767.5,27.565942889215059,26.645463249680635,27.147500000000001,19.606527777777778,21.175049999999999,30.322537178136567,371.45108043217289,61.90851340536215,null,0.79978323545871211,1.4874997370268017,null,null,20.636171135120716,142.56163008804467,35.640407522011166]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","BISSARY",800,36,849,38,41,2,4,4,20,30,400,960,2160,54000,57520,10.18,null,1,240,1,240,0,0,0,0,11.75,2115,2595,2.3849999999999998,37,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,96915,21.585257479615223,20.864484382756363,22.164999999999999,16.008055555555554,17.288699999999999,23.743783227576746,290.86134453781517,48.476890756302531,null,0.97956757882316203,1.8218767927333679,null,null,16.158963585434176,126.15220423984161,31.538051059960402]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","MALANDIANKUNDA",1300,45,1380,48,38,3,6,5,24,38,600,1440,2700,64800,69540,12.39,null,1,240,1,240,0,0,0,0,13.75,2475,2955,2.7450000000000001,46,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,110895,24.698933376690196,23.874188676941312,24.935000000000002,18.008611111111112,19.449300000000001,27.168826714359216,332.81812725090037,55.469687875150065,null,0.87074856164489212,1.6194866296745578,null,null,18.489895958383354,134.94454268315613,33.736135670789032]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","SIMBADI BALANTE","SAFANE",986,115,1046,122,41,9,18,13,57,97,1800,4320,7020,153900,167040,30.06,null,3,720,2,480,1,240,0,0,15.625,2812.5,4252.5,3.3534999999999999,108,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,208092.5,46.347110272680503,44.799491476228958,43.013500000000001,31.065305555555558,33.550530000000002,50.981821299948557,624.52731092436977,104.08788515406162,null,0.50477444022493834,0.9388191872536551,null,null,34.695961718020541,184.85344860684066,46.213362151710164]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","DIOUBOUDOU","SANOUFILY",1035,55,1098,58,49,4,7,7,29,47,800,1680,3780,78300,84560,15.14,null,1,240,1,240,1,240,0,0,9,1620,2340,1.891,55,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,123700,27.550909046364374,26.630931415642188,26.631,19.233499999999999,20.772180000000002,30.305999951000814,371.24849939975991,61.874749899959987,null,0.81529478369627073,1.5163493338941498,null,null,20.624916633319994,142.52274983911701,35.630687459779253]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","YARANG BALANTE","SINA",1047,53,1111,56,40,4,7,6,28,45,800,1680,3240,75600,81320,14.51,null,1,240,1,240,0,0,0,0,20.25,3645,4125,3.915,52,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,122245,27.226846211582963,26.317689659702339,28.024999999999999,20.240277777777777,21.859499999999997,29.94953083274126,366.88175270108047,61.146958783513412,null,0.77474095930831,1.4409241431198965,null,null,20.38231959450447,141.68207076012084,35.420517690030209]
[{"$nulls":12},{"$f":"SUM(M60:M65)","v":245}]

{"sheet":"Demande-NS Resif","index":19,"n_rows":136,"n_cols":77,"rows_kept":136,"cut":false,"hidden":true,"merged":[[104,47,104,48],[106,2,134,2],[73,2,101,2],[104,12,104,16],[104,39,104,40],[104,41,104,42],[104,43,104,44],[104,45,104,46],[71,47,71,48],[38,12,38,16],[38,41,38,42],[38,43,38,44],[38,45,38,46],[38,47,38,48],[71,12,71,16],[71,39,71,40],[71,41,71,42],[71,43,71,44],[71,45,71,46],[27,0,27,2],[28,0,30,2],[32,0,34,2],[15,7,16,7],[16,0,16,1],[16,2,16,6],[17,0,20,0],[21,0,21,1],[23,0,25,1],[23,2,23,3],[24,2,24,3],[25,2,25,3],[38,51,38,52],[38,53,38,54],[38,55,38,56],[40,2,68,2],[38,49,38,50],[14,0,14,1],[3,4,3,5],[6,7,7,7],[8,0,8,1],[9,0,9,1],[10,0,13,0]]}
["NS RESIF"]
[null,null,"Total du Parc MC",29,"A verifier nbre sites dans le parc"]
[]
[{"$nulls":4},"NBRE DE SITES DANS L'ECHANTILLON",null,3]
[]
["INFORMATION SUR LA DEMANDE",null,null,"NS RESIF","DIAFILON SONKOCOUNDA","MAKA","SENGHERE BAYNOUCK "]
["Années",null,2017,2020,2020,2020,2020,"Comparaison avec Total Echantillon"]
["Ménages et abonnés",null," "," ","Echantillon","Echantillon",{"$f":"+F8","v":"Echantillon"}]
["Population Couverte",null,null,null,950,1200,1152,18320]
["Nb Ménages",null," "," ",65,99,53,1267]
["Nb d'abonnés par niveau de service ","N1",267,null,11,1,6,262]
[null,"N2",254,null,4,3,14,169]
[null,"N3",205,null,10,1,11,79]
[null,"N4",57,null,7,8,5,50]
["Total abonnés ",null,783,null,32,13,36,560]
[{"$nulls":7},"Comparaison avec Total Echantillon"]
["Nb Ménages"]
["Nb d'abonnés par niveau de service ","N1",{"$f":"[3]Feuil2!$E18","v":0.34099616858237547},null,{"$f":"E11/E$15","v":0.34375},{"$f":"F11/F$15","v":7.6923076923076927E-2},{"$f":"G11/G$15","v":0.16666666666666666},0.43]
[null,"N2",{"$f":"[3]Feuil2!$E19","v":0.32439335887611748},null,{"$f":"E12/E$15","v":0.125},0.23076923076923078,0.3888888888888889,0.28000000000000003]
[null,"N3",{"$f":"[3]Feuil2!$E20","v":0.26181353767560667},null,0.3125,7.6923076923076927E-2,0.30555555555555558,0.18]
[null,"N4",{"$f":"[3]Feuil2!$E21","v":7.2796934865900387E-2},null,0.21875,0.61538461538461542,0.1388888888888889,0.11]
["Total abonnés ",null,{"$f":"SUM(C18:C21)","v":1},null,1,1,1,1]
[]
["Taux d'accès (2020, 2023, 2025)",null,"En 2020",null,0.49,0.13,0.68]
[null,null,"Prévision 2023",null,0.8,0.8,0.8]
[null,null,"Prévision 2025",null,1,1,1]
[]
["Consommations",null,null,null,"DIAFILON SONKOCOUNDA","MAKA","SENGHERE BAYNOUCK "]
["Consommation journalière par Village (Wh/j)",null,null,2020,16054,19322,20105]
[null,null,null,2023,126949,204092,124264]
[null,null,null,2025,159624,253858,150906]
[]
["Consommation journalière par Village (KWh/an)",null,null,2020,5406,6404,6755]
[null,null,null,2023,46368,74545,45387]
[null,null,null,2025,58303,92722,55118]
[]
[]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":28},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",null,"Vulcanisateur ",null,"Atelier de Réparation",null,"Autres usage moteur",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de  structure saniatire par village","Energie  structure saniatire par village","Nbre de Poste de santé par village","Energie poste de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés","P(Wc)","Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre ","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance GPV(kWc) ens moy","Puisance  ens min (kWc)","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scenario DPP","NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","BADIARY",2125,64,2255,68,37,5,9,7,33,54,1670,9540,12180,189486,212876,36.262,null,3,3180,2,2120,1,1060,null,null,0,0,13.5,4860,11220,1.7,68,6253.0026145067159,32021.626388888893,8005.4065972222234,48000,2,48000,2,9600.0000000000018,3,8000,5,{"$nulls":6},145621.62638888889,33.206406597222227,4,369717.62638888892,79.59518796698886,97.71194198110112,71.16840659722223,51.399404764660503,55.511357145833337,87.554706763687747,1109.5967178538083,184.93278630896805,null,0.58108904505891867,1.0807550888692254,null,null,61.644262102989344,242.24768354785468,60.561920886963669]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","DJIBANAR","BAFATA BALANTE",1400,99,1486,105,27,8,15,11,50,84,2672,15900,19140,287100,324812,55.424999999999997,null,1,1060,1,1060,1,1060,null,null,1,1060,18.125,6525,10765,1.3607499999999999,94,4120.6039402026518,21101.61277777778,5275.403194444445,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},83501.612777777773,18.476003194444441,2,419078.61277777777,90.221938517764499,110.75745967867438,75.261753194444438,54.355710640432093,58.704167491666659,99.244132369540964,1257.7389339068961,209.62315565114935,null,0.35723473753812379,0.66441324922248868,null,null,69.874385217049777,257.91244799423197,64.478111998557992]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOTO",2005,134,2128,142,34,11,22,15,66,114,3674,23320,26100,378972,432066,73.87,null,5,5300,3,3180,1,1060,null,null,0,0,22.75,8190,17730,2.6945000000000001,130,5900.8379439779555,30218.191111111115,7554.5477777777787,48000,2,48000,2,9600.0000000000018,3,6400,4,{"$nulls":6},142218.19111111111,32.755347777777779,4,592014.19111111108,127.45262183158354,156.46226245375422,109.3198477777778,78.953223395061755,85.269481266666673,140.1978840147419,1776.7532746431907,296.1255457738651,null,0.4923081225389655,0.91563334956984621,null,null,98.708515257955028,306.54244245126955,76.635610612817388]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOUTOTO",800,72,849,76,23,5,10,8,37,60,1670,10600,13920,212454,238644,40.619,null,2,2120,1,1060,0,0,null,null,0,0,14.5,5220,8400,1.1519999999999999,68,2354.2346872355661,12056.035833333335,3014.0089583333338,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},72856.035833333342,16.214408958333333,2,319900.03583333333,68.870136735157459,84.545749269254287,57.985408958333338,41.878350914351856,45.228618987500006,75.757150408673212,960.08414115646258,160.0140235260771,null,0.26601701635687308,0.49475936020158134,null,null,53.338007842025696,225.33658027958285,56.334145069895712]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","DANDONE",1000,42,1061,45,26,3,5,5,24,37,1002,5300,8700,137808,152810,25.913,null,2,2120,1,1060,0,0,null,null,0,0,10.625,3825,7005,1.0357499999999999,45,2942.1001215040465,15066.494722222224,3766.6236805555559,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},75866.494722222225,16.967023680555556,2,235681.49472222221,50.739027662761004,62.28779721228095,43.91577368055556,31.716947658179016,34.254303470833335,55.81293042903711,707.32741513271969,117.88790252211994,null,0.44408431522640507,0.82594292156941096,null,null,39.295967507373312,193.41372835246321,48.353432088115802]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","DIAFILON DIOLA",880,53,934,56,20,4,7,6,28,45,1336,7420,10440,160776,179972,30.609000000000002,null,1,1060,2,2120,0,0,null,null,0,0,12,4320,7500,1.077,53,2589.935450975287,13263.059444444447,3315.7648611111117,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},74063.059444444443,16.516164861111111,2,261535.05944444443,56.30494931973243,69.120584820533153,48.202164861111115,34.81267462191358,37.597688591666667,61.935444251705675,784.91914599172992,130.81985766528831,null,0.45353072305130077,0.84351209348049894,null,null,43.60661922176277,203.7461975950774,50.936549398769351]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA BADJI COUNDA",905,34,960,36,27,2,4,4,18,28,668,4240,6960,103356,115224,19.542000000000002,null,2,2120,2,2120,1,1060,null,null,0,0,9.5,3420,8720,1.341,38,2662.0321551780253,13632.266666666668,3408.0666666666671,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},74432.266666666677,16.608466666666672,2,198376.26666666666,42.707718286913057,52.428472097167266,37.491466666666675,27.077170370370375,29.243344000000008,46.978490115604366,595.36694677871139,99.227824463118566,null,0.42358134243285189,0.7878098809072297,null,null,33.075941487706189,177.44730637170929,44.361826592927322]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA SARAKHOLE",1111,58,1179,62,32,5,9,7,29,50,1670,9540,12180,166518,189908,32.433999999999997,null,2,2120,2,2120,1,1060,null,null,0,0,12.75,4590,9890,1.4384999999999999,60,3269.3082405780124,16742.127500000002,4185.5318750000006,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},77542.127500000002,17.385931875000001,2,277340.1275,59.707566000468546,73.297675071641109,51.258431874999999,37.019978576388887,39.981576862499999,65.678322600515401,832.35332382953186,138.72555397158865,null,0.50698119445478051,0.94292348225640077,null,null,46.241851323862882,209.81228338880791,52.453070847201978]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","KAMOYA",1000,44,1061,47,23,3,7,5,22,37,1002,7420,8700,126324,143446,24.477,null,2,2120,2,2120,1,1060,null,null,0,0,10.875,3915,9215,1.38225,47,2942.1001215040465,15066.494722222224,3766.6236805555559,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},75866.494722222225,16.967023680555556,2,228527.49472222221,49.19886854111585,60.397080667980951,42.826273680555559,30.930086547067905,33.404493470833337,54.118755395227438,685.85682689742555,114.30947114957092,null,0.60353797568221534,1.1225073748864913,null,null,38.103157049856975,190.45561634668033,47.613904086670082]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","karantaba linketo",1099,72,1166,76,29,6,12,8,34,60,2004,12720,13920,195228,223872,38.326000000000001,null,1,1060,2,2120,0,0,null,null,0,0,14.5,5220,8400,1.1519999999999999,68,3233.2598884766435,16557.523888888893,4139.3809722222231,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},77357.5238888889,17.339780972222226,2,309629.52388888889,66.659034882319673,81.831375932408903,56.817780972222224,41.035064035493825,44.317869158333338,73.324938370551649,929.26027577697755,154.87671262949627,null,0.29909960454570461,0.55628895853434512,null,null,51.625570876498756,221.68981311290929,55.422453278227323]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIAROUME","KIMBOUTO",400,36,424,38,17,2,4,4,19,29,668,4240,6960,109098,120966,20.498999999999999,null,1,1060,1,1060,0,0,null,null,0,0,9.75,3510,5630,0.77049999999999996,34,1175.7308685369612,6020.9177777777786,1505.2294444444447,24000,1,24000,1,9600.0000000000018,3,0,0,{"$nulls":6},63620.91777777778,14.705229444444445,2,190216.91777777777,40.951121191874279,50.272053878696759,35.974729444444442,25.981749043209877,28.060288966666665,45.046233311061712,570.87910497532334,95.146517495887224,null,0.43189646981464025,0.80327500851353717,null,null,31.715505831962407,173.75972672729739,43.439931681824348]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","DJIBANAR","KLONYA",1420,25,1507,27,7,1,2,3,15,21,334,2120,5220,86130,93804,15.803000000000001,null,1,1060,1,1060,0,0,null,null,1,1060,8.375,3015,6195,0.96825000000000006,30,4178.835893597171,21399.818611111114,5349.9546527777784,48000,2,48000,2,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},131799.81861111111,30.550554652777777,4,231798.81861111111,49.903140183180142,61.261652403861021,47.321804652777779,34.17685891589506,36.911007629166669,54.893454201498159,695.67472572362271,115.94578762060378,null,0.22214387688489359,0.4131606462829539,null,null,38.648595873534589,191.81393899885131,47.953484749712828]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","MADINA LINKETO",939,73,996,77,36,6,11,8,37,62,2004,11660,13920,212454,240038,40.957999999999998,null,2,2120,1,1060,1,1060,null,null,0,0,14.625,5265,9505,1.2557499999999999,71,2761.8583609972015,14143.476666666669,3535.8691666666673,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},74943.476666666669,16.73626916666667,2,324486.47666666668,69.857535209485675,85.757890667498131,58.950019166666664,42.57501384259259,45.981014949999995,76.843288730434253,973.84896958783531,162.30816159797254,null,0.48525910960164975,0.9025230411441616,null,null,54.102720532657514,226.9461688578364,56.736542214459099]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","KOLIBANTANG","MAKA",1200,99,1273,105,13,8,16,11,48,83,2672,16960,19140,275616,314388,53.75,null,1,1060,1,1060,1,1060,null,null,0,0,18.125,6525,9705,1.12175,92,3529.9655557725268,18076.953611111112,4519.238402777778,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},80476.953611111108,17.719838402777775,2,404569.95361111109,87.098421078795795,106.92299477484065,72.591588402777774,52.427258290895054,56.621438954166663,95.808263186675376,1214.1955390489529,202.3659231748255,null,0.48469077868822463,0.90146601463149767,null,null,67.455307724941832,253.40861053439869,63.352152633599673]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MARON COUNDA",634,40,673,42,27,3,5,5,21,34,1002,5300,8700,120582,135584,23.042000000000002,null,2,2120,1,1060,1,1060,null,null,0,0,10.25,3690,7930,1.1245000000000001,42,1866.1954587862615,9556.7869444444459,2389.1967361111115,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},68756.786944444451,15.589396736111112,2,212270.78694444447,45.699019956846364,56.100627445826241,39.755896736111112,28.712592087191357,31.009599454166668,50.268921952531002,637.06718770841678,106.17786461806946,null,0.4520180976273046,0.84069879380046275,null,null,35.392621539356483,183.55645843659025,45.889114609147562]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MASSARIA",1603,73,1701,77,35,5,11,8,37,61,1670,11660,13920,212454,239704,40.857999999999997,null,2,2120,2,2120,1,1060,null,null,0,0,14.625,5265,10565,1.49475,72,4716.7882249560635,24154.672500000004,6038.6681250000011,48000,2,48000,2,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},134554.67250000002,31.239268124999999,4,384823.67249999999,82.847314708674602,101.70428910176595,73.592018124999996,53.149790868055547,57.401774137499991,91.132046179542073,1154.9329906962785,192.48883178271308,null,0.48637870890432733,0.90460535994564673,null,null,64.162943927571021,247.14705781864288,61.78676445466072]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MISSIRA ",970,46,1029,49,46,3,7,5,23,38,1002,7420,8700,132066,149188,25.434000000000001,null,2,2120,1,1060,0,0,null,null,0,0,11.125,4005,7185,1.0507500000000001,46,2853.365716331446,14612.085833333336,3653.0214583333341,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},75412.085833333345,16.853421458333337,2,231785.08583333335,49.900183702475644,61.258022995118552,43.338171458333335,31.299790497685187,33.803773737500002,54.890202072723213,695.63351090436174,115.9389184840603,null,0.34500364599026812,0.64166490360287698,null,null,38.646306161353429,191.8082569655468,47.952064241386701]
[null,null,null,"NS RESIF","KAOLACK","GUINGUINEO","NDIAGO","NDIAGNE KAHONE",611,41,648,44,26,3,5,5,22,35,1002,5300,8700,126324,141326,23.998999999999999,null,1,1060,1,1060,1,1060,null,null,0,0,10.5,3780,6960,0.89300000000000002,42,2588.0316344463972,13253.310000000001,3313.3275000000003,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},72453.31,16.513527499999999,2,220739.31,47.52217805453661,51.729730340297458,41.405527499999998,29.903992083333332,32.296311449999997,52.274395859990278,662.48292316926768,110.41382052821128,null,0.36368695675700441,0.67641359377312116,null,null,36.804606842737087,187.18213439334627,46.795533598336569]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","NEMA DIAOUR",500,30,531,32,15,2,3,4,17,26,668,3180,6960,97614,108422,18.346,null,1,1060,2,2120,0,0,null,null,0,0,9,3240,6420,0.98699999999999999,33,1472.4365358328453,7540.3475000000008,1885.0868750000002,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},66740.347500000003,15.085286875000001,2,181582.3475,39.092215380467309,47.990040337025604,34.418286875,24.857651631944446,26.846263762500001,43.001436918514045,544.96502851140451,90.827504751900747,null,0.29098164060153325,0.5411905309895092,null,null,30.275834917300248,169.77016391495573,42.442540978738933]
[null,null,null,"NS RESIF","KAOLACK","GUINGUINEO","NDIAGO","NGARE KEUR AMADOU YACINE",1361,58,1444,62,26,4,8,7,30,49,1336,8480,12180,172260,194256,33.052,null,1,1060,1,1060,1,1060,null,null,0,0,12.75,4590,7770,0.96050000000000002,58,5767.1569137972183,29533.610555555559,7383.4026388888897,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},91933.610555555555,20.584002638888887,2,293959.61055555556,63.285515179255341,68.888732980898368,54.596502638888893,39.430807461419754,42.585272058333338,69.614066697180874,882.23172435640925,147.03862072606822,null,0.38415679379687523,0.71448500595560516,null,null,49.012873575356068,216.00727911661073,54.001819779152683]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIACOUNDA","NIOROKI",1000,40,1061,42,29,3,6,5,20,34,1002,6360,8700,114840,130902,22.324000000000002,null,2,2120,1,1060,1,1060,null,null,0,0,10.25,3690,7930,1.1245000000000001,43,2942.1001215040465,15066.494722222224,3766.6236805555559,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},75866.494722222225,16.967023680555556,2,214698.49472222221,46.221672497890992,56.742241544256508,40.415523680555559,29.188989324845682,31.524108470833337,50.843839747680093,644.35322545684937,107.39220424280823,null,0.41895801865084248,0.77921105987044659,null,null,35.797401414269409,184.60312754459247,46.150781886148117]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","sibikoroto 2",1005,56,1067,59,33,4,7,7,29,47,1336,7420,12180,166518,187454,31.856000000000002,null,2,2120,2,2120,1,1060,null,null,0,0,12.375,4455,9755,1.4272499999999999,57,2958.7378224739095,15151.696388888891,3787.9240972222228,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},75951.6963888889,16.988324097222225,2,273160.69638888887,58.80779119629392,72.19310146980439,50.271574097222228,36.307247959104942,39.211827795833337,64.688570315923315,819.81001317193545,136.63500219532258,null,0.23416882128876421,0.43552558323772822,null,null,45.545000731774195,208.22537860021669,52.056344650054172]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE BAYNOUCK",1152,53,1223,56,36,4,7,6,27,44,1336,7420,10440,155034,174230,29.652000000000001,null,1,1060,1,1060,1,1060,null,null,0,0,12,4320,7500,0.93799999999999994,52,3391.3180476903385,17366.939722222225,4341.7349305555563,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},78166.939722222232,17.542134930555559,2,259896.93972222222,55.952284372496287,68.68764939135373,48.132134930555559,34.762097449845683,37.543065245833333,61.547512809745918,780.00282029478456,130.00047004913077,null,0.4721329135246714,0.87810990975179259,null,null,43.333490016376921,203.1071151440886,50.776778786022149]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE MANDING",1730,120,1836,127,38,10,20,13,57,100,3340,21200,22620,327294,374454,64.099000000000004,null,1,1060,4,4240,1,1060,null,null,0,0,20.875,7515,13875,1.9212499999999999,113,5091.1364967779728,26071.710000000003,6517.9275000000007,48000,2,48000,2,9600.0000000000018,3,6400,4,{"$nulls":6},138071.71000000002,31.7187275,4,526400.71,113.32692971022919,139.12140499416617,97.738977500000004,70.589261527777779,76.23640245,124.65962268125213,1579.8340636254502,263.30567727090835,null,0.34517638854443555,0.64198618378543792,null,null,87.768559090302773,289.0565320776505,72.264133019412625]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","SONKO KOUNDA",1250,65,1327,69,32,4,7,8,36,55,1336,7420,13920,206712,229388,38.844999999999999,null,1,1060,2,2120,1,1060,null,null,0,0,13.625,4905,9145,1.2257499999999999,65,3679.7048645012915,18843.768611111114,4710.9421527777786,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},81243.768611111111,17.911542152777777,2,319776.7686111111,68.84359897492466,84.513171218314184,57.982292152777774,41.876099888117281,45.226187879166666,75.727958872417133,959.71419150993722,159.9523652516562,null,0.27185556877583156,0.50561835899371876,null,null,53.317455083885399,225.29316157449708,56.323290393624269]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","SORANGE",650,48,690,51,33,3,4,6,29,42,1002,4240,10440,166518,182200,30.748999999999999,null,1,1060,1,1060,0,0,null,null,0,0,11.375,4095,6215,0.81925000000000003,48,1913.335611534206,9798.1916666666693,2449.5479166666673,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},68998.191666666666,15.649747916666668,2,257413.19166666665,55.417567120101509,68.031224518483739,47.217997916666668,34.101887384259257,36.830038375000001,60.959323832111664,772.54859443777502,128.75809907296249,null,0.32723076060938083,0.60860949413919341,null,null,42.919366357654162,202.13427192415548,50.533567981038871]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIAROUME","SOUAKI",997,64,1058,68,29,4,6,8,37,55,1336,6360,13920,212454,234070,39.563000000000002,null,2,2120,2,2120,1,1060,null,null,0,0,13.5,4860,10160,1.4610000000000001,65,2933.7812710191156,15023.893888888892,3755.9734722222229,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},75823.893888888895,16.956373472222225,2,320053.89388888888,68.903260286695399,84.586412111176656,57.980373472222226,41.874714174382724,45.224691308333334,75.793586315364948,960.54590002667726,160.09098333777953,null,0.22285337525321,0.41448022712623861,null,null,53.363661112593178,225.39076233105646,56.347690582764116]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","YACINE MANDINA",677,54,718,57,28,4,8,6,27,45,1336,8480,10440,155034,175290,29.890999999999998,null,2,2120,2,2120,0,0,null,null,0,0,12.125,4365,8605,1.31975,53,1990.9782160602315,10195.799444444447,2548.9498611111117,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},69395.799444444448,15.749149861111112,2,253290.79944444445,54.530072014698298,66.941725612046909,46.959899861111111,33.915483233024688,36.628721891666672,59.983079216168136,760.1764689209017,126.69607815348361,null,0.46351415145359631,0.86208005847981928,null,null,42.232026051161199,200.50918057534614,50.127295143836534]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","YACINE TAMBANA",600,50,637,53,33,4,8,6,25,43,1336,8480,10440,143550,163806,27.977,null,2,2120,2,2120,0,0,null,null,0,0,11.625,4185,8425,1.3047500000000001,51,1766.3692529670855,9045.576944444445,2261.3942361111112,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},68245.576944444445,15.461594236111113,2,240476.57694444444,51.771343796894918,63.555080031519751,44.743344236111113,32.314637503858023,34.899808504166671,56.948478176584416,721.71841820061354,120.28640303343559,null,0.44234331747134603,0.8227048770743558,null,null,40.095467677811861,195.37138059238535,48.842845148096337]
[{"$nulls":12},{"$f":"SUM(M41:M69)","v":817}]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":26},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)[ens moy]","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scenario DA","NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","BADIARY",2125,64,2255,68,37,5,9,7,33,54,900,4320,5467,104973,115660,17.170000000000002,null,3,1440,2,960,1,480,0,0,13.5,4860,7740,5.4909999999999997,68,null,32021.626388888893,8005.4065972222234,24000,2,24000,2,9600.0000000000018,3,8000,5,97621.626388888893,26.205406597222222,4,221021.62638888889,47.582956942087236,58.413369536142717,48.866406597222223,35.292404764660496,38.115797145833334,52.341252636295962,663.33021125116716,110.55503520852785,null,0.44431577634868691,0.82637341116116725,null,null,36.851678402842616,187.30179522434398,46.825448806085994]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","DJIBANAR","BAFATA BALANTE",1400,99,1486,105,27,8,16,11,48,83,1440,7680,8591,152688,170399,25.42,null,1,480,1,480,1,480,1,480,18.125,6525,8445,6.976,93,null,21101.61277777778,5275.403194444445,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,59501.61277777778,15.075403194444446,2,238345.61277777777,51.312576128570811,62.991891716559287,47.471403194444449,34.284902307098768,37.027694491666672,56.443833741427895,715.32296752034142,119.22049458672358,null,0.45737252163543257,0.85065737251392159,null,null,39.740164862241187,194.50382034313023,48.625955085782557]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOTO",2005,134,2128,142,34,11,22,15,65,113,1980,10560,11715,206765,231020,34.479999999999997,null,5,2400,3,1440,1,480,0,0,22.75,8190,12510,9.0909999999999993,129,null,30218.191111111115,7554.5477777777787,24000,2,24000,2,9600.0000000000018,3,6400,4,94218.191111111111,25.554547777777778,4,337748.19111111108,72.712602370551409,89.262803011067206,69.125547777777768,49.924006728395049,53.917927266666666,79.983862607606554,1013.6500333466719,168.94167222444531,null,0.3140968293577171,0.58418197626083657,null,null,56.313890741481771,231.5373565448136,57.884339136203401]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOUTOTO",800,72,849,76,23,6,11,8,35,60,1080,5280,6248,111335,123943,18.48,null,2,960,1,480,0,0,0,0,14.5,5220,6660,5.67,68,null,12056.035833333335,3014.0089583333338,12000,1,12000,1,9600.0000000000018,3,3200,2,48856.035833333335,12.614008958333335,2,179459.03583333333,38.635095191550313,47.428874486190843,36.764008958333335,26.551784247685188,28.675926987499999,42.498604710705351,538.59254451780714,89.765424086301195,null,0.59058073370678688,1.0984084776146723,null,null,29.921808028767064,168.7746514818686,42.193662870467151]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","DANDONE",1000,42,1061,45,26,3,6,5,22,36,540,2880,3905,69982,77307,11.49,null,2,960,1,480,0,0,0,0,10.625,3825,5265,4.2750000000000004,44,null,15066.494722222224,3766.6236805555559,12000,1,12000,1,9600.0000000000018,3,3200,2,51866.494722222225,13.366623680555557,2,134438.49472222221,28.942783610102456,35.530484506862365,29.131623680555556,21.039505991512346,22.722666470833335,31.837061971112703,403.47687491663328,67.24614581943888,null,0.74531085608892922,1.3861877234769013,null,null,22.41538193981296,146.07852511596747,36.519631278991866]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","DIAFILON DIOLA",880,53,934,56,20,4,8,6,26,44,720,3840,4686,82706,91952,13.7,null,1,480,2,960,0,0,0,0,12,4320,5760,4.7699999999999996,52,null,13263.059444444447,3315.7648611111117,12000,1,12000,1,9600.0000000000018,3,3200,2,50063.059444444443,12.915764861111112,2,147775.05944444443,31.813965020270384,39.055178882656769,31.385764861111113,22.667496844135805,24.480896591666667,34.995361522297422,443.50257936507933,73.917096560846559,null,0.6917822611842106,1.2866310344716416,null,null,24.639032186948853,153.15286523648504,38.28821630912126]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA BADJI COUNDA",905,34,960,36,27,2,4,4,18,28,360,1920,3124,57258,62662,9.2799999999999994,null,2,960,2,960,1,480,0,0,9.5,3420,5820,3.9609999999999999,38,null,13632.266666666668,3408.0666666666671,12000,1,12000,1,9600.0000000000018,3,3200,2,50432.26666666667,13.008066666666666,2,118914.26666666666,25.600627970423488,31.42761690522341,26.249066666666664,18.957659259259259,20.474271999999999,28.160690767465841,356.88555422168866,59.48092570361478,null,0.8271576151767448,1.5384127604893292,null,null,19.82697523453826,137.38570154871951,34.346425387179877]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA SARAKHOLE",1111,58,1179,62,32,4,8,7,30,49,720,3840,5467,95430,105457,15.68,null,2,960,2,960,1,480,0,0,12.75,4590,6990,5.1310000000000002,59,null,16742.127500000002,4185.5318750000006,12000,1,12000,1,9600.0000000000018,3,3200,2,53542.127500000002,13.785531875000002,2,165989.1275,35.735206711356398,43.868938990518807,34.596531875000004,24.986384131944448,26.985294862500002,39.308727382492037,498.16664915966385,83.027774859943975,null,0.62758069112427128,1.1672239072065975,null,null,27.675924953314656,162.31713774013156,40.579284435032889]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","KAMOYA",1000,44,1061,47,23,3,7,5,23,38,540,3360,3905,73163,80968,12.03,null,2,960,2,960,1,480,0,0,10.875,3915,6315,4.4560000000000004,48,null,15066.494722222224,3766.6236805555559,12000,1,12000,1,9600.0000000000018,3,3200,2,51866.494722222225,13.366623680555557,2,139149.49472222221,29.956997982770929,36.775545401494355,29.85262368055556,21.560228213734572,23.285046470833336,32.952697781048023,417.61553037881816,69.602588396469699,null,0.72731012245190119,1.3527085439139395,null,null,23.200862798823231,148.61593276878946,37.153983192197366]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","karantaba linketo",1099,72,1166,76,29,6,11,8,36,61,1080,5280,6248,114516,127124,18.93,null,1,480,2,960,0,0,0,0,14.5,5220,6660,5.67,69,null,16557.523888888893,4139.3809722222231,12000,1,12000,1,9600.0000000000018,3,3200,2,53357.523888888893,13.739380972222223,2,187141.52388888889,40.289030620078925,49.459264095923295,38.339380972222223,27.689552924382717,29.904717158333337,44.317933682086824,561.64923135921038,93.608205226535063,null,0.56631366584521337,1.0532746770270685,null,null,31.202735075511686,172.34934434331856,43.087336085829641]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIAROUME","KIMBOUTO",400,36,424,38,17,3,5,4,18,30,540,2400,3124,57258,63322,9.42,null,1,480,1,480,0,0,0,0,9.75,3510,4470,3.87,36,null,6020.9177777777786,1505.2294444444447,12000,1,12000,1,9600.0000000000018,3,1600,1,41220.91777777778,10.905229444444444,2,109012.91777777778,23.469001913977692,28.810808943927832,24.195229444444443,17.474332376543209,18.872278966666666,25.815902105375464,327.16962118180606,54.528270196967675,null,0.89737174985132395,1.6690025281081735,null,null,18.176090065655892,131.54172619795389,32.885431549488473]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","DJIBANAR","KLONYA",1420,25,1507,27,7,2,4,3,12,21,360,1920,2343,38172,42795,6.4,null,1,480,1,480,0,0,1,480,8.375,3015,4455,3.4649999999999999,30,null,21399.818611111114,5349.9546527777784,24000,2,24000,2,9600.0000000000018,3,4800.0000000000009,3,83799.818611111114,23.14995465277778,4,131049.81861111111,28.213247627040008,34.634897983721189,33.014954652777782,23.844133915895068,25.751664629166669,31.03457238974401,393.30677854475124,65.55112975745854,null,0.65764486466706673,1.2231396206851211,null,null,21.850376585819511,144.22573699053873,36.056434247634684]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","MADINA LINKETO",939,73,996,77,36,5,11,8,37,61,900,5280,6248,117697,130125,19.329999999999998,null,2,960,1,480,1,480,0,0,14.625,5265,7185,5.7160000000000002,70,null,14143.476666666669,3535.8691666666673,12000,1,12000,1,9600.0000000000018,3,3200,2,50943.476666666669,13.135869166666668,2,188253.47666666668,40.528418964156806,49.753139901546007,38.181869166666665,27.575794398148147,29.781857949999999,44.581260860572492,564.98642456982793,94.164404094971317,null,0.56864988169752528,1.0576197549330322,null,null,31.388134698323771,172.86061649170853,43.215154122927132]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","KOLIBANTANG","MAKA",1200,99,1273,105,13,8,17,11,47,83,1440,8160,8591,149507,167698,25.06,null,1,480,1,480,1,480,0,0,18.125,6525,7965,6.8860000000000001,92,null,18076.953611111112,4519.238402777778,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,56476.953611111108,14.319238402777776,2,232139.95361111109,49.976581919546142,61.351810299910753,46.265238402777776,33.413783290895061,36.086885954166668,54.974240111500762,696.69854024943299,116.11642337490549,null,0.46929652011285833,0.87283456229873357,null,null,38.705474458301829,191.95503201959301,47.988758004898251]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MARON COUNDA",634,40,673,42,27,3,5,5,21,34,540,2400,3905,66801,73646,10.95,null,2,960,1,480,1,480,0,0,10.25,3690,5610,4.141,42,null,9556.7869444444459,2389.1967361111115,12000,1,12000,1,9600.0000000000018,3,1600,1,44756.786944444444,11.789196736111112,2,124012.78694444444,26.698270200324547,32.775094769445303,26.88019673611111,19.413475420524691,20.966553454166664,29.368097220357004,372.1872357276244,62.031205954604069,null,0.80773647595544285,1.5022917989541973,null,null,20.67706865153469,140.30003796612203,35.075009491530508]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MASSARIA",1603,73,1701,77,35,5,11,8,37,61,900,5280,6248,117697,130125,19.329999999999998,null,2,960,2,960,1,480,0,0,14.625,5265,7665,5.806,72,null,24154.672500000004,6038.6681250000011,24000,2,24000,2,9600.0000000000018,3,4800.0000000000009,3,86554.672500000001,23.838668125000002,4,224344.67249999999,48.298363676735711,59.291610836079741,48.974668125000001,35.370593645833338,38.200241137500001,53.12820004440929,673.30333883553419,112.21722313925569,null,0.44333358889127511,0.82454666171227065,null,null,37.405741046418562,188.70457750564427,47.176144376411067]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MISSIRA ",970,46,1029,49,46,3,5,6,25,39,540,2400,4686,79525,87151,12.93,null,2,960,1,480,0,0,0,0,11.125,4005,5445,4.4550000000000001,47,null,14612.085833333336,3653.0214583333341,12000,1,12000,1,9600.0000000000018,3,3200,2,51412.085833333338,13.253021458333334,2,144008.08583333335,31.002986718879654,38.059612859666942,30.638021458333334,22.127459942129629,23.8976567375,34.103285390767624,432.1971363545419,72.032856059090321,null,0.7086657150541894,1.3180322092878323,null,null,24.010952019696774,151.18823382821691,37.797058457054227]
[null,null,null,"NS RESIF","KAOLACK","GUINGUINEO","NDIAGO","NDIAGNE KAHONE",611,41,648,44,26,3,6,5,21,35,540,2880,3905,66801,74126,11.04,null,1,480,1,480,1,480,0,0,10.5,3780,5220,4.141,42,null,13253.310000000001,3313.3275000000003,12000,1,12000,1,9600.0000000000018,3,1600,1,48453.31,12.713327499999998,2,127799.31,27.513457231822102,29.949463210590267,27.894327499999996,20.145903194444443,21.757575449999997,30.264802955004313,383.55135054021605,63.925225090036008,null,0.77837027562737948,1.4476742309322603,null,null,21.308408363345336,142.42584648819118,35.606461622047796]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","NEMA DIAOUR",500,30,531,32,15,2,4,3,15,24,360,1920,2343,47715,52338,7.75,null,1,480,2,960,0,0,0,0,9,3240,4680,3.69,31,null,7540.3475000000008,1885.0868750000002,12000,1,12000,1,9600.0000000000018,3,1600,1,42740.347500000003,11.285086875000001,2,99758.347500000003,21.47661851584721,26.36493682559103,22.725086875000002,16.412562743055556,17.725567762500003,23.624280367431933,299.39480042016805,49.89913340336134,null,0.95542496730787019,1.7769744658428326,null,null,16.633044467787112,125.83434069984168,31.458585174960419]
[null,null,null,"NS RESIF","KAOLACK","GUINGUINEO","NDIAGO","NGARE KEUR AMADOU YACINE",1361,58,1444,62,26,4,9,7,29,49,720,4320,5467,92249,102756,15.32,null,1,480,1,480,1,480,0,0,12.75,4590,6030,4.9509999999999996,58,null,29533.610555555559,7383.4026388888897,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,67933.610555555555,17.183402638888889,2,176719.61055555556,38.04533410270006,41.413818861177354,37.454402638888894,27.050401905864202,29.214434058333335,41.849867512970071,530.37098005869018,88.39516334311503,null,0.57969461144393486,1.0781616116073516,null,null,29.465054447705008,167.4815330931703,41.870383273292575]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIACOUNDA","NIOROKI",1000,40,1061,42,29,3,5,5,21,34,540,2400,3905,66801,73646,10.95,null,2,960,1,480,1,480,0,0,10.25,3690,5610,4.141,43,null,15066.494722222224,3766.6236805555559,12000,1,12000,1,9600.0000000000018,3,3200,2,51866.494722222225,13.366623680555557,2,131122.49472222221,28.228893807561874,34.654105409728061,28.457623680555557,20.552728213734568,22.196946470833335,31.051783188318065,393.52489412431635,65.587482354052725,null,0.76296305089770311,1.4190186631263639,null,null,21.862494118017572,144.26572297825709,36.066430744564272]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","sibikoroto 2",1005,56,1067,59,33,4,8,6,29,47,720,3840,4686,92249,101495,15.05,null,2,960,2,960,1,480,0,0,12.375,4455,6855,4.9960000000000004,57,null,15151.696388888891,3787.9240972222228,12000,1,12000,1,9600.0000000000018,3,3200,2,51951.696388888893,13.387924097222223,2,160301.6963888889,34.510779970441362,42.365819044146946,33.433924097222224,24.146722959104938,26.078460795833333,37.9618579674855,481.09752817793787,80.182921362989646,null,0.64940374098711573,1.2078121309813625,null,null,26.72764045432988,159.51209313593438,39.878023283983595]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE BAYNOUCK",1152,53,1223,56,36,4,7,6,28,45,720,3360,4686,89068,97834,14.51,null,1,480,1,480,1,480,0,0,12,4320,5760,4.681,53,null,17366.939722222225,4341.7349305555563,12000,1,12000,1,9600.0000000000018,3,3200,2,54166.939722222225,13.941734930555556,2,157760.93972222222,33.963789537669854,41.694327477931239,33.132734930555557,23.929197449845681,25.843533245833335,37.360168491436845,473.4722080498866,78.912034674981101,null,0.65530706807400052,1.2187916027932315,null,null,26.304011558327034,158.24292322354648,39.560730805886621]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE MANDING",1730,120,1836,127,38,9,19,14,59,101,1620,9120,10934,187679,209353,31.23,null,1,480,4,1920,1,480,0,0,20.875,7515,10395,8.1460000000000008,114,null,26071.710000000003,6517.9275000000007,24000,2,24000,2,9600.0000000000018,3,6400,4,90071.71,24.517927499999999,4,309819.71000000002,66.699979371254258,81.881639844454455,63.893927500000004,46.145614305555554,49.837263450000002,73.369977308379688,929.83106242497013,154.97184373749502,null,0.33981500643571155,0.63201466384947302,null,null,51.657281245831669,221.75788777592183,55.439471943980458]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","SONKO KOUNDA",1250,65,1327,69,32,5,10,7,33,55,900,4800,5467,104973,116140,17.260000000000002,null,1,480,2,960,1,480,0,0,13.625,4905,6825,5.3559999999999999,65,null,18843.768611111114,4710.9421527777786,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,57243.768611111111,14.510942152777778,2,180208.7686111111,38.796502484881422,47.627019882717036,37.126942152777779,26.813902665895064,28.95901487916667,42.67615273336957,540.8426428904894,90.140440481748229,null,0.58480753128738128,1.0876710218892558,null,null,30.046813493916076,169.12683214692274,42.281708036730684]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","SORANGE",650,48,690,51,33,3,7,6,25,41,540,3360,4686,79525,88111,13.11,null,1,480,1,480,0,0,0,0,11.375,4095,5055,4.4550000000000001,47,null,9798.1916666666693,2449.5479166666673,12000,1,12000,1,9600.0000000000018,3,1600,1,44998.191666666666,11.849547916666666,2,138164.19166666665,29.744875605276,36.51514160106268,29.414547916666663,21.243840162037035,22.943347374999995,32.7193631658036,414.6584383753501,69.109739729225012,null,0.73814207330764448,1.3728546576795828,null,null,23.036579909741668,148.08883106520184,37.022207766300461]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIAROUME","SOUAKI",997,64,1058,68,29,5,10,7,32,54,900,4800,5467,101792,112959,16.809999999999999,null,2,960,2,960,1,480,0,0,13.5,4860,7260,5.4009999999999998,64,null,15023.893888888892,3755.9734722222229,12000,1,12000,1,9600.0000000000018,3,3200,2,51823.893888888895,13.355973472222223,2,172042.89388888888,37.038500466480237,45.468876964631121,35.566973472222223,25.687258618827162,27.742239308333335,40.742350513128265,516.33521575296777,86.05586929216129,null,0.61045720973623274,1.1353763103423271,null,null,28.685289764053763,165.25055408054325,41.312638520135813]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","YACINE MANDINA",677,54,718,57,28,4,8,6,27,45,720,3840,4686,85887,95133,14.15,null,2,960,2,960,0,0,0,0,12.125,4365,6285,4.9050000000000002,53,null,10195.799444444447,2548.9498611111117,12000,1,12000,1,9600.0000000000018,3,1600,1,45395.799444444448,11.94894986111111,2,146813.79944444445,31.607018786377097,38.801129373938046,31.00394986111111,22.391741566358025,24.183080891666663,34.767720665014807,440.61764539148993,73.436274231914993,null,0.70030159001931991,1.3024759519943274,null,null,24.478758077304995,152.65393152755715,38.163482881889287]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","YACINE TAMBANA",600,50,637,53,33,4,7,6,26,43,720,3360,4686,82706,91472,13.61,null,2,960,2,960,0,0,0,0,11.625,4185,6105,4.7249999999999996,51,null,9045.576944444445,2261.3942361111112,12000,1,12000,1,9600.0000000000018,3,1600,1,44245.576944444445,11.661394236111111,2,141822.57694444444,30.532476312022123,37.482009027693657,29.996394236111112,21.664062503858023,23.397187504166666,33.585723943224338,425.63798602774443,70.93966433795741,null,0.72382417745654548,1.3462251093606914,null,null,23.646554779319136,150.03660931695194,37.509152329237985]
[{"$nulls":12},{"$f":"SUM(M74:M102)","v":817}]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":26},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scenario DC","NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","BADIARY",2125,64,2255,68,37,5,9,7,33,54,1000,2160,3780,89100,96040,17.170000000000002,null,3,720,2,480,1,240,0,0,13.5,2430,3870,2.9710000000000001,68,null,null,null,24000,2,24000,2,9600.0000000000018,3,8000,5,65600,18.2,4,165510,36.862982669876857,35.632057062271123,38.341000000000001,27.690722222222224,29.90598,40.549280936864548,496.7286914765906,82.788115246098428,null,0.56628975208302812,1.0532302003321534,null,null,27.596038415366142,164.85854501009891,41.214636252524727]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","DJIBANAR","BAFATA BALANTE",1400,99,1486,105,27,8,16,11,48,83,1600,3840,5940,129600,140980,25.42,null,1,240,1,240,1,240,1,240,18.125,3262.5,4222.5,3.6234999999999999,93,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,183602.5,40.892609362854607,39.527126800650315,38.843499999999999,28.053638888888887,30.297929999999997,44.98187029914007,551.02791116446576,91.837985194077632,null,0.5589639292189269,1.0396050590429571,null,null,30.612661731359211,173.63554656534313,43.408886641335783]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOTO",2005,134,2128,142,34,11,22,15,65,113,2200,5280,8100,175500,191080,34.479999999999997,null,5,1200,3,720,1,240,0,0,14.25,2565,4725,3.3759999999999999,129,null,null,null,24000,2,24000,2,9600.0000000000018,3,6400,4,64000,18,4,259805,57.864704323287761,55.93249099790556,55.855999999999995,40.340444444444437,43.567679999999996,63.651174755616545,779.72689075630251,129.95448179271708,null,0.38871590132869149,0.72296439256185729,null,null,43.318160597572358,206.5489995218413,51.637249880460324]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOUTOTO",800,72,849,76,23,6,11,8,35,60,1200,2640,4320,94500,102660,18.48,null,2,480,1,240,0,0,0,0,14.875,2677.5,3397.5,3.0375000000000001,68,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,142857.5,31.817736370986243,30.755281202183539,31.1175,22.473749999999999,24.271650000000001,34.999510008084869,428.74399759903957,71.457332933173262,null,0.69774613592401014,1.297723117568413,null,null,23.819110977724421,153.16194263458772,38.290485658646929]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","DANDONE",1000,42,1061,45,26,3,6,5,22,36,600,1440,2700,59400,64140,11.49,null,2,480,1,240,0,0,0,0,12.375,2227.5,2947.5,2.5874999999999999,44,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,103887.5,23.138197765191421,22.36556901732035,23.677500000000002,17.100416666666668,18.468450000000001,25.452017541710564,311.78721488595437,51.964535814325728,null,0.91699357553016081,1.705496742094186,null,null,17.321511938108575,130.6113718185378,32.652842954634451]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","DIAFILON DIOLA",880,53,934,56,20,4,8,6,26,44,800,1920,3240,70200,76160,13.7,null,1,240,2,480,0,0,0,0,8.625,1552.5,2272.5,1.9125000000000001,52,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,115232.5,25.66499698209525,24.807993567930382,25.212499999999999,18.209027777777777,19.665749999999999,28.231496680304776,345.83583433373349,57.639305722288917,null,0.8611647153045271,1.6016618388075399,null,null,19.213101907429639,137.55831118096495,34.389577795241237]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA BADJI COUNDA",905,34,960,36,27,2,4,4,18,28,400,960,2160,48600,52120,9.2799999999999994,null,2,480,2,480,1,240,0,0,12,2160,3360,2.6110000000000002,38,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,92280,20.552933603868262,19.866631778783031,21.491,15.521277777777778,16.762979999999999,22.608226964255088,276.95078031212483,46.158463385354139,null,1.0102887434095849,1.8790144298048064,null,null,15.386154461784713,123.09860635872361,30.774651589680904]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA SARAKHOLE",1111,58,1179,62,32,4,8,7,30,49,800,1920,3780,81000,87500,15.68,null,2,480,2,480,1,240,0,0,12.5,2250,3450,2.7010000000000001,59,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,127750,28.452939617405406,27.502841457948982,27.981000000000002,20.208500000000001,21.82518,31.298233579145951,383.40336134453781,63.900560224089638,null,0.77595923607502892,1.4431899900266285,null,null,21.300186741363213,144.83709235247943,36.209273088119858]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","KAMOYA",1000,44,1061,47,23,3,7,5,23,38,600,1680,2700,62100,67080,12.03,null,2,480,2,480,1,240,0,0,16.375,2947.5,4147.5,3.3984999999999999,48,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,108027.5,24.060273460033365,23.256854838345081,25.028500000000001,18.076138888888888,19.52223,26.466300806036703,324.21218487394958,54.035364145658264,null,0.86749567032045016,1.6134366466602115,null,null,18.011788048552752,133.18843199247223,33.297107998118058]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","karantaba linketo",1099,72,1166,76,29,6,11,8,36,61,1200,2640,4320,97200,105360,18.93,null,1,240,2,480,0,0,0,0,11.875,2137.5,2857.5,2.4975000000000001,69,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,145017.5,32.298819342208127,31.220299891413831,31.027499999999996,22.408749999999998,24.201449999999998,35.52870127642894,435.22659063625457,72.537765106042428,null,0.69977005510000445,1.3014873615642608,null,null,24.179255035347474,154.31549994936739,38.578874987341848]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIAROUME","KIMBOUTO",400,36,424,38,17,3,5,4,18,30,600,1200,2160,48600,52560,9.42,null,1,240,1,240,0,0,0,0,15.125,2722.5,3202.5,2.9925000000000002,35,null,null,null,12000,1,12000,1,9600.0000000000018,3,0,0,33600,9.1999999999999993,2,89362.5,19.90313750732204,19.238533618676836,21.612499999999997,15.609027777777776,16.857749999999996,21.893451258054245,268.19477791116446,44.699129651860744,null,1.0046091560261603,1.8684510866829427,null,null,14.89970988395358,121.13705139798637,30.284262849496592]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","DJIBANAR","KLONYA",1420,25,1507,27,7,2,4,3,12,21,400,960,1620,32400,35380,6.4,null,1,240,1,240,0,0,1,240,9.875,1777.5,2497.5,2.1375000000000002,30,null,null,null,24000,2,24000,2,9600.0000000000018,3,4800.0000000000009,3,62400,17.8,4,100277.5,22.334165577177068,21.588385004301205,26.337500000000002,19.021527777777781,20.54325,24.567582134894778,300.95288115246098,50.15881352541016,null,0.8243802708918988,1.5332472372448065,null,null,16.719604508470052,128.321991867104,32.080497966776001]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","MADINA LINKETO",939,73,996,77,36,5,11,8,37,61,1000,2640,4320,99900,107860,19.329999999999998,null,2,480,1,240,1,240,0,0,11.375,2047.5,3007.5,2.4085000000000001,70,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,147667.5,32.88903687634609,31.790808931441735,31.338499999999996,22.63336111111111,24.444029999999998,36.177940563980705,443.17977190876348,73.863295318127243,null,0.6928256101796636,1.2885715369572603,null,null,24.621098439375746,155.71907111266893,38.929767778167232]
[null,null,null,"NS RESIF","SEDHIOU","GOUDOMP","KOLIBANTANG","MAKA",1200,99,1273,105,13,8,17,11,47,83,1600,4080,5940,126900,138520,25.06,null,1,240,1,240,1,240,0,0,9.75,1755,2475,2.0259999999999998,92,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,179395,39.955499825161979,38.621309145587148,36.885999999999996,26.639888888888887,28.771079999999994,43.951049807678181,538.40036014405769,89.733393357342948,null,0.58862753848656368,1.0947757715917992,null,null,29.911131119114316,171.63446888983407,42.908617222458517]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MARON COUNDA",634,40,673,42,27,3,5,5,21,34,600,1200,2700,56700,61200,10.95,null,2,480,1,240,1,240,0,0,15.875,2857.5,3817.5,3.2185000000000001,42,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,100217.5,22.320802161309796,21.575467818489255,23.5685,17.021694444444446,18.383430000000001,24.552882377440778,300.77280912364949,50.128801520608249,null,0.9212345030279987,1.7133843524592187,null,null,16.709600506869414,128.28359605768185,32.070899014420462]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MASSARIA",1603,73,1701,77,35,5,11,8,37,61,1000,2640,4320,99900,107860,19.329999999999998,null,2,480,2,480,1,240,0,0,15,2700,3900,3.1509999999999998,72,null,null,null,24000,2,24000,2,9600.0000000000018,3,4800.0000000000009,3,62400,17.8,4,174160,38.789541790742277,37.494284683494286,40.280999999999999,29.09183333333333,31.419179999999997,42.668495969816504,522.68907563025209,87.114845938375353,null,0.53901629514201199,1.0025048809844617,null,null,29.03828197945845,169.11165947822303,42.277914869555758]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","MISSIRA ",970,46,1029,49,46,3,5,6,25,39,600,1200,3240,67500,72540,12.93,null,2,480,0,0,0,0,0,0,11.875,2137.5,2617.5,2.4075000000000002,46,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,111957.5,24.93557719933985,24.102930509027971,24.9375,18.010416666666668,19.451249999999998,27.429134919273839,336.00690276110441,56.001150460184071,null,0.87066126855600545,1.6193242751252166,null,null,18.66705015339469,135.58946256080995,33.897365640202487]
[null,null,null,"NS RESIF","KAOLACK","GUINGUINEO","NDIAGO","NDIAGNE KAHONE",611,41,648,44,26,3,6,5,21,35,600,1440,2700,56700,61440,11.04,null,1,240,1,240,1,240,0,0,18.125,3262.5,3982.5,3.5335000000000001,42,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,100622.5,22.411005218413898,21.662658822719933,23.973499999999998,17.314194444444443,18.69933,24.652105740255291,301.98829531812726,50.331382553021207,null,0.90567148662545671,1.6844390310524164,null,null,16.777127517673733,128.54254520364921,32.135636300912303]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","NEMA DIAOUR",500,30,531,32,15,2,4,3,15,24,400,960,1620,40500,43480,7.75,null,1,240,2,480,0,0,0,0,11.125,2002.5,2722.5,2.3624999999999998,31,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,81402.5,18.13025766893028,17.524853634291134,19.512499999999999,14.092361111111112,15.219749999999999,19.943283435823311,244.30522208883554,40.71753701480592,null,1.1127285270783029,2.0695399928730347,null,null,13.572512338268639,115.61607316523477,28.904018291308692]
[null,null,null,"NS RESIF","KAOLACK","GUINGUINEO","NDIAGO","NGARE KEUR AMADOU YACINE",1361,58,1444,62,26,4,9,7,29,49,800,2160,3780,78300,85040,15.32,null,1,240,1,240,1,240,0,0,15.375,2767.5,3487.5,3.0385,58,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,126927.5,28.269749458224851,27.325768369110133,28.158499999999997,20.336694444444444,21.963629999999995,31.09672440404734,380.93487394957981,63.489145658263304,null,0.77106789724649349,1.4340926935360585,null,null,21.163048552754432,144.37008305241088,36.092520763102719]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIACOUNDA","NIOROKI",1000,40,1061,42,29,3,5,5,21,34,600,1200,2700,56700,61200,10.95,null,2,480,1,240,1,240,0,0,10.5,1890,2850,2.2509999999999999,43,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,100850,22.461674836910646,21.711636485590255,22.800999999999998,16.467388888888888,17.784779999999998,24.707842320601713,302.67106842737093,50.44517807122849,null,0.95224399739552612,1.7710582479248762,null,null,16.815059357076162,128.68777573552774,32.171943933881934]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","Bemet Bidjini","sibikoroto 2",1005,56,1067,59,33,4,8,6,29,47,800,1920,3240,78300,84260,15.05,null,2,480,2,480,1,240,0,0,16.5,2970,4170,3.4209999999999998,57,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,125230,27.891676150979876,26.960319653846973,28.070999999999998,20.273499999999999,21.895379999999996,30.680843766077867,375.84033613445382,62.64005602240897,null,0.7734713898548462,1.4385628980419329,null,null,20.880018674136323,143.40144696827309,35.850361742068273]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE BAYNOUCK",1152,53,1223,56,36,4,7,6,28,45,800,1680,3240,75600,81320,14.51,null,1,240,1,240,1,240,0,0,12.25,2205,2925,2.476,53,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,121045,26.959577894237473,26.059345943463285,26.585999999999999,19.200999999999997,20.737079999999999,29.655535683661224,363.28031212484996,60.546718687474993,null,0.81667476809656925,1.5189159373706125,null,null,20.182239562491663,140.98495518977691,35.246238797444228]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE MANDING",1730,120,1836,127,38,9,19,14,59,101,1800,4560,7560,159300,173220,31.23,null,1,240,4,960,1,240,0,0,13.875,2497.5,3937.5,3.0385,114,null,null,null,24000,2,24000,2,9600.0000000000018,3,6400,4,64000,18,4,241157.5,53.711466033537718,51.917937290765806,52.268500000000003,37.749472222222224,40.76943,59.082612636891497,723.76200480192074,120.62700080032012,null,0.41539580023561773,0.7725857660146187,null,null,40.209000266773373,198.9984665197365,49.749616629934124]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","SONKO KOUNDA",1250,65,1327,69,32,5,10,7,33,55,1000,2400,3780,89100,96280,17.260000000000002,null,1,240,2,480,1,240,0,0,14.25,2565,3525,2.9260000000000002,65,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,138205,30.781514832277995,29.753661085681717,29.985999999999997,21.656555555555556,23.38908,33.859666315505798,414.780912364946,69.130152060824329,null,0.72407508119173569,1.3466917598524344,null,null,23.043384020274775,150.64725439098424,37.661813597746061]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","SORANGE",650,48,690,51,33,3,7,6,25,41,600,1680,3240,67500,73020,13.11,null,1,240,1,240,0,0,0,0,12.25,2205,2685,2.4750000000000001,47,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,110905,24.701160612668076,23.876341541243303,24.984999999999999,18.044722222222223,19.488299999999999,27.171276673934887,332.84813925570228,55.474689875950382,null,0.86900601899601304,1.6162457118645228,null,null,18.491563291983461,134.95062688445697,33.737656721114242]
[null,null,null,"NS RESIF","SEDHIOU","BOUNKELING","DIAROUME","SOUAKI",997,64,1058,68,29,5,10,7,32,54,1000,2400,3780,86400,93580,16.809999999999999,null,2,480,2,480,1,240,0,0,14,2520,3720,2.9710000000000001,64,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,134100,29.867234463358628,28.86991028971396,29.381,21.219611111111114,22.917179999999998,32.853957909694493,402.46098439375749,67.076830732292919,null,0.73898490128366578,1.374422215409111,null,null,22.358943577430971,148.39310841526654,37.098277103816635]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","YACINE MANDINA",677,54,718,57,28,4,8,6,27,45,800,1920,3240,72900,78860,14.15,null,2,480,2,480,0,0,0,0,12,2160,3120,2.61,53,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,117180,26.098751188787205,25.227263890743338,26.16,18.893333333333334,20.404800000000002,28.708626307665927,351.68067226890759,58.613445378151262,null,0.82997382968713251,1.5436505776351337,null,null,19.537815126050418,138.71585084794393,34.678962711985982]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","SANSAMBA","YACINE TAMBANA",600,50,637,53,33,4,7,6,26,43,800,1680,3240,70200,75920,13.61,null,2,480,2,480,0,0,0,0,20.875,3757.5,4717.5,4.2074999999999996,51,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,115837.5,25.799744758756937,24.9382418582009,27.217499999999998,19.657083333333333,21.229649999999996,28.379719234632631,347.65156062424973,57.941926770708285,null,0.79772629317958621,1.4836740740676071,null,null,19.313975590236094,137.91894654374471,34.479736635936177]
[{"$nulls":12},{"$f":"SUM(M107:M135)","v":817}]

{"sheet":"Demande-Sud Solar","index":20,"n_rows":153,"n_cols":77,"rows_kept":153,"cut":false,"hidden":true,"merged":[[115,47,115,48],[117,2,151,2],[78,2,112,2],[115,12,115,16],[115,39,115,40],[115,41,115,42],[115,43,115,44],[115,45,115,46],[37,51,37,52],[37,53,37,54],[37,55,37,56],[39,2,73,2],[76,12,76,16],[76,39,76,40],[76,41,76,42],[76,43,76,44],[76,45,76,46],[76,47,76,48],[37,12,37,16],[37,41,37,42],[37,43,37,44],[37,45,37,46],[37,47,37,48],[37,49,37,50],[6,7,7,7],[8,0,8,1],[9,0,9,1],[10,0,13,0],[14,0,14,1],[15,7,16,7],[16,0,16,1],[16,2,16,6],[27,0,27,2],[28,0,30,2],[32,0,34,2],[17,0,20,0],[21,0,21,1],[23,0,25,1],[23,2,23,3],[24,2,24,3],[25,2,25,3]]}
["SUD SOLAR"]
[null,"Total du Parc MC",35]
[]
[{"$nulls":5},3]
[]
["INFORMATION SUR LA DEMANDE",null,"Enersa","NS RESIF","SAKHOR","BADOUNGA","NDOLOFENE"]
["Années",null,2017,2020,null,null,null,"Comparaison avec Total Echantillon"]
["Ménages et abonnés",null," "," ","Echantillon","Echantillon","Echantillon"]
["Population Couverte",null,null,null,1375,1200,2204,18320]
["Nb Ménages",null," "," ",145,70,80,1267]
["Nb d'abonnés par niveau de service ","N1",540,null,35,24,34,262]
[null,"N2",210,null,28,12,20,169]
[null,"N3",168,null,27,6,10,79]
[null,"N4",126,null,0,4,5,50]
["Total abonnés ",null,1044,null,90,46,69,560]
[{"$nulls":7},"Comparaison avec Total Echantillon"]
["Nb Ménages"]
["Nb d'abonnés par niveau de service ","N1",{"$f":"[3]Feuil2!$G18","v":0.51724137931034486},null,{"$f":"E11/E$15","v":0.3888888888888889},{"$f":"F11/F$15","v":0.52173913043478259},{"$f":"G11/G$15","v":0.49275362318840582},0.43]
[null,"N2",{"$f":"[3]Feuil2!$G19","v":0.20114942528735633},null,{"$f":"E12/E$15","v":0.31111111111111112},0.2608695652173913,0.28985507246376813,0.28000000000000003]
[null,"N3",{"$f":"[3]Feuil2!$G20","v":0.16091954022988506},null,0.3,0.13043478260869565,0.14492753623188406,0.18]
[null,"N4",{"$f":"[3]Feuil2!$G21","v":0.1206896551724138},null,0,8.6956521739130432E-2,7.2463768115942032E-2,0.11]
["Total abonnés ",null,{"$f":"SUM(D18:D21)","v":0},null,1,1,1,1]
[]
["Taux d'accès (2020, 2023, 2025)",null,"En 2020",null,0.62,0.66,0.86]
[null,null,"Prévision 2023",null,0.8,0.8,0.8]
[null,null,"Prévision 2025",null,1,1,1]
[]
["Consommations",null,null,null,"SAKHOR","BADOUNGA","NDOLOFENE"]
["Consommation journalière par Village (Wh/j)",null,null,2020,19617,10183,32531]
[null,null,null,2023,247107,121829,173766]
[null,null,null,2025,319997,156994,213981]
[]
["Consommation journalière par Village (KWh/an)",null,null,2020,6642,3719,11294]
[null,null,null,2023,90256,44498,63468]
[null,null,null,2025,116879,57342,78157]
[]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":28},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",null,"Vulcanisateur ",null,"Atelier de Réparation",null,"Autres usage moteur",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de  structure saniatire par village","Energie  structure saniatire par village","Nbre de Poste de santé par village","Energie poste de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés","P(Wc)","Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre ","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance GPV(kWc) ens moy","Puisance  ens min (kWc)","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scenario DPP","Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BABADI",830,75,881,80,33,6,11,9,38,64,2004,11660,15660,218196,247520,42.204999999999998,null,2,2120,1,1060,0,0,null,null,0,0,15,5400,8580,1.167,72,2442.9690924081669,12510.444722222224,3127.6111805555561,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},73310.444722222222,16.328011180555556,2,329410.44472222222,70.91759871458116,87.059236469321377,59.700011180555556,43.116674741512348,46.566008720833331,78.009358586039284,988.62678488061897,164.77113081343649,null,0.16595910964668514,0.30866379915435271,null,null,54.923710271145495,228.66159970639234,57.165399926598084]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","BADIOCOUNDA",600,51,637,54,23,4,7,6,26,43,1336,7420,10440,149292,168488,28.695,null,1,1060,1,1060,0,0,null,null,0,0,11.75,4230,6350,0.83050000000000002,49,1766.3692529670855,9045.576944444445,2261.3942361111112,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},68245.576944444445,15.461594236111113,2,243083.57694444444,52.332595520424249,64.244078917596084,44.987094236111112,32.490679170524693,35.089933504166666,57.565855072466675,729.54254785247429,121.59042464207904,null,0.42898693678977101,0.79786363025817586,null,null,40.530141547359676,196.42753377594084,49.106883443985211]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BANDOUGA",1200,70,1273,74,46,5,10,8,36,59,1670,10600,13920,206712,232902,39.661999999999999,null,2,2120,1,1060,0,0,null,null,0,0,14.25,5130,8310,1.1445000000000001,68,3529.9655557725268,18076.953611111112,4519.238402777778,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},80476.953611111108,17.719838402777775,2,321688.95361111109,69.255266457455136,85.018538818993832,58.526338402777775,42.269022179783946,45.650543954166665,76.180793103200656,965.45304205015339,160.90884034169224,null,0.238281904916817,0.44317541952316702,null,null,53.636280113897413,225.96575593162899,56.491438982907248]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","DJILOR","BANGALERE",940,74,998,79,42,6,11,9,37,63,2004,11660,15660,212454,241778,41.247999999999998,null,1,1060,2,2120,1,1060,null,null,0,0,14.875,5355,9595,1.26325,72,2071.8357872811303,10609.871066666668,2652.4677666666671,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},71409.871066666674,15.852867766666666,2,322782.87106666667,69.490772041394308,75.64339527357258,58.364117766666666,42.15186283148148,45.524011858000001,76.43984924553375,968.73610764305738,161.45601794050955,null,0.24476522080913637,0.45523360011175562,null,null,53.818672646836518,226.34963311363947,56.587408278409868]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BANY",1227,56,1302,59,30,4,8,7,29,48,1336,8480,12180,166518,188514,32.094999999999999,null,1,1060,2,2120,0,0,null,null,0,0,12.375,4455,7635,1.0882499999999999,57,3610.3811104601969,18488.761666666669,4622.1904166666673,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},80888.761666666673,17.822790416666667,2,277037.76166666666,59.642470739596,73.217763402153494,51.006040416666664,36.837695856481481,39.784711524999999,65.606717813555605,831.44586334533813,138.57431055755634,null,0.32162362028350749,0.5981808937504578,null,null,46.191436852518777,209.69787988172254,52.424469970430636]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","KOUSSY","BARY",660,27,700,29,28,2,3,3,15,23,668,3180,5220,86130,95198,16.141999999999999,null,1,1060,1,1060,0,0,null,null,0,0,8.625,3105,5225,0.73675000000000002,29,1941.0651131506436,9940.1944444444471,2485.0486111111118,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},69140.194444444453,15.685248611111112,2,169563.19444444444,36.504654825118834,44.813522091203296,32.56399861111111,23.518443441358023,25.399918916666664,40.155120307630717,508.89314058956916,84.815523431594855,null,0.44619567859873671,0.82986980115611575,null,null,28.27184114386495,164.0553318532001,41.013832963300025]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSADOU SANTO",1194,97,1267,103,37,7,13,11,51,82,2338,13780,19140,292842,328100,55.804000000000002,null,1,1060,1,1060,1,1060,null,null,0,0,17.875,6435,9615,1.11425,91,3513.3278548026647,17991.751944444448,4497.937986111112,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},80391.751944444448,17.698537986111109,2,418106.75194444443,90.012710068305736,110.50060849663068,74.616787986111106,53.889902434413578,58.201094629166661,99.013981075136314,1254.8221847072164,209.13703078453605,null,0.33666003679145967,0.62614680327415018,null,null,69.71234359484535,257.61321953494632,64.403304883736581]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","BISSARY DIOUNKOUA",1215,67,1289,71,40,5,10,8,34,57,1670,10600,13920,195228,221418,37.747999999999998,null,1,1060,1,1060,1,1060,null,null,0,0,13.875,4995,8175,0.99424999999999997,66,3574.332758358828,18304.158055555559,4576.0395138888898,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},80704.158055555556,17.776639513888888,2,310297.15805555554,66.802767458740362,82.007823648994943,56.518889513888887,40.819197982253087,44.084733820833328,73.483044204614401,931.26397975857003,155.210663293095,null,0.57450496978354237,1.0685095080587326,null,null,51.736887764364994,221.92869213326179,55.482173033315448]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSASSOU DOUMA",926,66,983,70,27,5,9,8,34,56,1670,9540,13920,195228,220358,37.509,null,1,1060,1,1060,0,0,null,null,1,1060,13.75,4950,8130,1.1294999999999999,64,2725.8100088958322,13958.873055555558,3489.7182638888894,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},74758.873055555567,16.690118263888895,2,303246.87305555557,65.284936769203327,80.144517737402822,55.328618263888899,39.959557635030869,43.156322245833344,71.813430446123661,910.1046610310791,151.68411017184653,null,0.56481794975632515,1.0504928266578097,null,null,50.561370057282176,219.3929765995216,54.848244149880401]
[null,null,null,"Sud Solar System","KOLDA","KOLDA","THIETTY","DIASSINA",375,63,398,67,17,5,9,7,32,53,1670,9540,12180,183744,207134,35.305,null,2,2120,1,1060,1,1060,null,null,0,0,13.375,4815,9055,1.2182500000000001,60,1615.4045388525783,8403.3344111111128,2100.8336027777782,24000,1,24000,1,9600.0000000000018,3,0,0,{"$nulls":6},66003.334411111122,15.300833602777779,2,282192.33441111114,59.80621209950921,72.488442557846966,51.824083602777776,37.428504824228391,40.422785210166666,65.786833309460135,846.91576954114987,141.15262825685832,null,0.30508081356233191,0.56741328128191137,null,null,47.050876085619436,209.98553297007427,52.496383242518569]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","DIATOUMA",1474,86,1564,91,26,7,14,10,42,73,2338,14840,17400,241164,275742,47.14,null,2,2120,1,1060,0,0,null,null,0,0,16.375,5895,9075,1.20825,82,4336.8940528108669,22209.23444444445,5552.3086111111124,48000,2,48000,2,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},132609.23444444445,30.75290861111111,4,417426.23444444442,89.866203885042651,110.32075586929832,79.101158611111117,57.128614552469145,61.698903716666671,98.852824273546929,1252.7798152594369,208.79663587657282,null,0.28848803626086805,0.53655272959966005,null,null,69.598878625524264,257.40348637958317,64.350871594895793]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","DJIDA",730,73,775,77,45,5,11,8,37,61,1670,11660,13920,212454,239704,40.857999999999997,null,1,1060,1,1060,1,1060,null,null,0,0,14.625,5265,8445,1.01675,69,1608.8905161752261,8239.128333333334,2059.7820833333335,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},69039.128333333341,15.260182083333333,2,317188.12833333336,68.286299850451996,74.33228067002203,57.134932083333332,41.264117615740744,44.565247024999998,75.114929835497207,951.9451630652261,158.65752717753767,null,0.1986109185657772,0.36939220033513259,null,null,52.885842392512558,224.37941784785264,56.094854461963159]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","DJINANI",600,52,637,55,30,4,8,6,26,44,1336,8480,10440,149292,169548,28.934000000000001,null,3,3180,1,1060,1,1060,null,null,0,0,11.875,4275,9575,1.41225,53,1766.3692529670855,9045.576944444445,2261.3942361111112,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},68245.576944444445,15.461594236111113,2,247368.57694444444,53.255097873827864,65.376553112777174,45.807844236111116,33.083443059413582,35.730118504166668,58.580607661210657,742.40269191009736,123.73378198501622,null,0.37444101498390903,0.69641483670404702,null,null,41.244593995005403,198.15125172558413,49.537812931396033]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","FADIOUNGHAR",804,47,853,50,22,4,7,5,24,40,1336,7420,8700,137808,155264,26.491,null,1,1060,1,1060,1,1060,null,null,1,1060,11.25,4050,8290,1.1545000000000001,49,2365.3264878821415,12112.836944444447,3028.2092361111117,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},72912.836944444454,16.228609236111112,2,236466.83694444445,50.908101186267935,62.495353758617675,43.87410923611111,31.686856670524691,34.221805204166664,55.998911304894733,709.68438458716821,118.28073076452803,null,0.450438594348953,0.8377611094292301,null,null,39.426910254842674,193.73570874418485,48.433927186046212]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","FRANCOUNDA",586,34,622,36,33,2,4,4,18,28,668,4240,6960,103356,115224,19.542000000000002,null,1,1060,1,1060,0,0,null,null,1,1060,9.5,3420,6600,1.002,35,1724.7750005424289,8832.5727777777793,2208.1431944444448,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},68032.572777777779,15.408343194444445,2,189856.57277777779,40.873543803184155,50.176819009650664,35.952343194444445,25.965581195987657,28.042827691666666,44.960898183502572,569.79763738828865,94.966272898048103,null,0.57912152591030619,1.0770957420782441,null,null,31.655424299349367,173.59506437457148,43.39876609364287]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","GASSEKOU",420,53,446,56,29,4,8,6,27,45,1336,8480,10440,155034,175290,29.890999999999998,null,0,0,2,2120,0,0,null,null,0,0,12,4320,6440,0.83799999999999997,50,1236.7357720931243,6333.32388888889,1583.3309722222225,24000,1,24000,1,9600.0000000000018,3,0,0,{"$nulls":6},63933.323888888888,14.783330972222222,2,245663.32388888887,52.88798003091101,64.925875147393171,45.512330972222223,32.870016813271604,35.499618158333334,58.176778034002112,737.28488562091502,122.8808142701525,null,0.3821359266957341,0.71072643844851147,null,null,40.960271423384164,197.46708565528098,49.366771413820246]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","KANDION MANGANA","KANDION MANGANA",700,33,743,35,23,3,5,4,16,28,1002,5300,6960,91872,105134,17.966999999999999,null,1,1060,1,1060,1,1060,null,null,0,0,9.375,3375,6555,0.85924999999999996,35,2060.3019701013259,10550.80638888889,2637.7015972222225,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},69750.806388888886,15.837901597222222,2,181439.80638888889,39.061528213499571,47.952368428020755,34.664151597222222,25.035220597993828,27.038038245833331,42.967681034849534,544.53723406029076,90.756205676715126,null,0.45881841455386868,0.85334655783387769,null,null,30.252068558905041,169.70351652587806,42.425879131469515]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","KANICOUNDA",900,76,955,81,32,6,11,9,39,65,2004,11660,15660,223938,253262,43.161999999999999,null,1,1060,1,1060,1,1060,null,null,0,0,15.125,5445,8625,1.0317499999999999,73,2648.1674043698067,13561.26527777778,3390.3163194444451,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},74361.265277777784,16.590716319444446,2,336248.2652777778,72.389688692329514,88.866390572109111,60.784466319444448,43.899892341820987,47.411883729166668,79.628657561562477,1009.1484552154196,168.19140920256993,null,0.36831396650151588,0.68501927025274112,null,null,56.06380306752331,231.02266053156063,57.755665132890158]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","KEUR ALLASSANE DIALLO",934,86,991,91,34,6,13,10,44,73,2004,13780,17400,252648,285832,48.715000000000003,null,2,2120,3,3180,0,0,null,null,0,0,16.375,5895,11195,1.68625,83,2057.303872941483,10535.453133333334,2633.8632833333336,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},71335.453133333343,15.834263283333334,2,368362.45313333336,79.303437554498856,86.324861521392805,66.235513283333333,47.836759593518522,51.663700361000004,87.233781309948753,1105.5295712284915,184.25492853808191,null,0.50099288119458585,0.93178594647814139,null,null,61.418309512693966,241.80330527141459,60.450826317853647]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","NIAGHA","KITIM",1300,66,1380,70,10,5,10,8,34,57,1670,10600,13920,195228,221418,37.747999999999998,null,1,1060,1,1060,1,1060,null,null,0,0,13.75,4950,8130,0.99050000000000005,66,3826.671223068412,19596.383333333339,4899.0958333333347,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},81996.383333333331,18.099695833333332,2,311544.3833333333,67.071278136447347,82.337450356733783,56.83819583333333,41.049808101851845,44.333792750000001,73.778405950092093,935.00715286114439,155.83452547685741,null,0.45109396073831659,0.83898001136242129,null,null,51.944841825619136,222.3742609755902,55.593565243897551]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","Mangarounkou","KOGNARA",2365,82,2510,87,41,6,13,9,41,69,2004,13780,15660,235422,266866,45.554000000000002,null,1,1060,1,1060,1,1060,null,null,0,0,15.875,5715,8895,1.0542499999999999,80,6960.1049057258779,35642.697222222225,8910.6743055555562,72000,3,72000,3,9600.0000000000018,3,8000,5,{"$nulls":6},197242.69722222222,46.111674305555553,6,473003.69722222222,101.83127744599985,125.00921384583756,92.719924305555566,66.964389776234569,72.321540958333344,112.01440519059985,1419.5789232359612,236.59648720599353,null,0.37446114285040766,0.69645227209253258,null,null,78.865495735331166,274.00394930618569,68.500987326546422]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SANSAMBA","KOOLING",811,39,861,41,27,3,5,5,20,33,1002,5300,8700,114840,129842,22.085000000000001,null,1,1060,1,1060,1,1060,null,null,0,0,10.125,3645,6825,0.88175000000000003,41,2387.5100891752913,12226.439166666669,3056.6097916666672,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},73026.439166666678,16.257009791666668,2,209693.43916666668,45.144151954386714,55.419465287053626,39.223759791666666,28.328270960648148,30.594532637499999,49.658567149825387,629.33205032012813,104.88867505335469,null,0.37447353448003273,0.69647531901948911,null,null,34.962891684451563,182.4387030016664,45.609675750416599]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","LAMEL",1100,52,1167,55,38,4,8,6,26,44,1336,8480,10440,149292,169548,28.934000000000001,null,1,1060,1,1060,0,0,null,null,1,1060,11.875,4275,7455,1.07325,52,3236.0328386382871,16571.72416666667,4142.9310416666676,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},77371.724166666667,17.343331041666669,2,254374.72416666668,54.76342629875019,67.228193938169539,47.350581041666672,34.197641863425929,36.933453212500005,60.23976892862521,763.42954431772716,127.23825738628786,null,0.46235437998869833,0.85992302433286372,null,null,42.412752462095952,200.93774892125805,50.234437230314512]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","MANSABANG",750,62,796,66,23,5,9,7,31,52,1670,9540,12180,178002,201392,34.347999999999999,null,1,1060,1,1060,0,0,null,null,0,0,13.25,4770,6890,0.87549999999999994,59,2207.268328668446,11303.421111111113,2825.8552777777782,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},72103.421111111122,16.026255277777778,2,280385.42111111112,60.363176390913118,74.10250971139213,51.24975527777778,37.013712145061731,39.97480911666667,66.399494030004433,841.49286047752435,140.2488100795874,null,0.39418014036865112,0.7331272139047299,null,null,46.749603359862462,210.96104543136019,52.740261357840048]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","MEDINA DIOGOYE",780,52,828,55,34,4,7,6,27,44,1336,7420,10440,155034,174230,29.652000000000001,null,1,1060,1,1060,1,1060,null,null,0,0,11.875,4275,7455,0.93425000000000002,52,1718.9178676039835,8802.5784000000003,2200.6446000000001,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},69602.578399999999,15.401044599999999,2,251287.5784,54.098805707139924,58.888644113721099,45.987294599999998,33.2130461,35.870089787999994,59.508686277853919,754.16440096038411,125.69406682673069,null,0.29623972843698038,0.55096993611545619,null,null,41.898022275576892,199.71471521087304,49.92867880271826]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","MISSIRA KABADA",788,78,836,83,20,5,10,9,42,66,1670,10600,15660,241164,269094,45.694000000000003,null,1,1060,1,1060,1,1060,null,null,0,0,15.375,5535,8715,1.03925,74,2318.1863351341967,11871.432222222224,2967.8580555555559,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},72671.432222222225,16.168258055555555,2,350480.43222222221,75.453681107798147,92.62778189208403,62.90150805555556,45.428866929012351,49.063176283333334,82.999049218577966,1051.8620414832599,175.31034024720998,null,0.39797601697214846,0.74018708362836838,null,null,58.436780082403324,235.86116680614768,58.96529170153692]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","BOGHAL","NDIOLOFENE",2204,80,2339,85,69,6,12,9,41,68,2004,12720,15660,235422,265806,45.314999999999998,null,1,1060,1,1060,1,1060,null,null,0,0,15.625,5625,8805,1.0467500000000001,79,6485.9304280847928,33214.449722222227,8303.6124305555568,48000,2,48000,2,9600.0000000000018,3,8000,5,{"$nulls":6},146814.44972222223,33.504612430555554,4,421425.44972222223,90.727180665793568,111.37770058413084,79.866362430555554,57.681261755401238,62.295762695833339,99.799898732372938,1264.7822620714953,210.79704367858255,null,0.37201136957844616,0.69189599117007983,null,null,70.265681226194175,258.63359364412867,64.658398411032167]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","DIOSSONG","NDORONG SERERE",900,89,955,94,78,7,14,10,44,75,2338,14840,17400,252648,287226,49.054000000000002,null,3,3180,1,1060,1,1060,null,null,0,0,16.75,6030,11330,1.5585,85,1982.5683134804399,10152.732333333333,2538.1830833333333,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},70952.732333333333,15.738583083333333,2,369508.73233333335,79.550215911478475,86.593489315466684,66.351083083333336,47.920226671296298,51.753844805,87.505237502626329,1108.9697849139657,184.82829748566095,null,0.66675212844429477,1.2400780258342248,null,null,61.609432495220318,242.17923772944459,60.544809432361149]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","Loule Séssene","SAKHOR",1375,145,1459,154,90,12,25,16,70,123,4008,26500,27840,401940,460288,78.805000000000007,null,1,1060,2,2120,1,1060,null,null,0,0,24.25,8730,12970,1.5445,133,3028.8661459350392,15510.823533333336,3877.705883333334,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},77910.823533333343,17.078305883333336,2,551168.82353333337,118.65916845558925,129.16509802154556,97.427805883333349,70.364526471296315,75.993688589000016,130.52508530114818,1654.168137855142,275.69468964252366,null,0.49487307577620221,0.92040385124670043,null,null,91.898229880841214,295.77868705999902,73.944671764999754]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","SALIKEGNE",946,58,1004,62,40,4,8,7,30,49,1336,8480,12180,172260,194256,33.052,null,1,1060,1,1060,0,0,null,null,0,0,12.75,4590,6710,0.86050000000000004,56,2784.0419622903514,14257.078888888891,3564.2697222222228,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},75057.078888888893,16.764669722222223,2,276023.07888888888,59.424023306583607,72.949594892905409,50.677169722222224,36.600178132716046,39.528192383333334,65.366425637241974,828.40059690542887,138.06676615090481,null,0.60391377739102303,1.1232063204485412,null,null,46.022255383634935,209.31350626148796,52.32837656537199]
[null,null,null,"Sud Solar System","KOLDA","KOLDA","MEDINA  EL HADJI","SARE KOUBE",1030,67,1093,71,29,5,11,8,33,57,1670,11660,13920,189486,216736,37.03,null,1,1060,1,1060,0,0,null,null,0,0,13.875,4995,7115,0.89424999999999999,64,4436.2742737835879,23077.498772222225,5769.3746930555562,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},83877.498772222229,18.969774693055559,2,307728.4987722222,65.218199158532613,79.048070718197351,56.894024693055556,41.090128944984571,44.377339260583334,71.740019074385884,923.55491828398033,153.92581971399673,null,0.62635646292163316,1.1649469913514647,null,null,51.308606571332241,219.2808105503145,54.820202637578625]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","SARRE BITEYE",900,70,955,74,31,5,11,8,35,59,1670,11660,13920,200970,228220,38.944000000000003,null,1,1060,1,1060,0,0,null,null,0,0,14.25,5130,7250,0.90549999999999997,66,2648.1674043698067,13561.26527777778,3390.3163194444451,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},74361.265277777784,16.590716319444446,2,309831.2652777778,66.702467065756991,81.884693766018387,56.440216319444453,40.762378452932104,44.02336872916667,73.372713772332702,929.86574213018548,154.97762368836425,null,0.3571984209009969,0.66434570468569309,null,null,51.659207896121416,221.7620231650165,55.440505791254125]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","Mangarounkou","SEGAFOULA",1413,68,1499,72,45,6,11,8,32,57,2004,11660,13920,183744,211328,36.173000000000002,null,1,1060,1,1060,0,0,null,null,0,0,14,5040,7160,0.89800000000000002,65,4156.6522923040211,21286.216388888894,5321.5540972222234,24000,1,24000,1,9600.0000000000018,3,4800.0000000000009,3,{"$nulls":6},83686.21638888889,18.52215409722222,2,302174.21638888889,65.054008344607283,79.861027423449755,55.593154097222225,40.150611292438271,43.362660195833342,71.559409179068012,906.88540332799789,151.14756722133299,null,0.38199867300999196,0.71047116325343906,null,null,50.382522407110997,219.00461016223392,54.751152540558479]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","KAOUR","SINGHERE BAINOUCK",681,55,723,58,23,4,8,6,27,45,1336,8480,10440,155034,175290,29.890999999999998,null,1,1060,2,2120,1,1060,null,null,0,0,12.25,4410,8650,1.1845000000000001,53,2004.8429668684503,10266.800833333335,2566.7002083333336,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},69466.800833333342,15.766900208333334,2,253406.80083333334,54.55504553961034,66.972383390231698,46.842400208333331,33.830622372685184,36.537072162499996,60.010550093571382,760.52461234493796,126.75410205748966,null,0.42365305486697419,0.78794325732995152,null,null,42.251367352496551,200.55508962737372,50.13877240684343]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","VELINGARA SARE YAYA 3",779,57,827,60,20,4,8,7,29,48,1336,8480,12180,166518,188514,32.094999999999999,null,1,1060,1,1060,0,0,null,null,0,0,12.5,4500,6620,0.85299999999999998,55,2293.2297836794032,11743.629722222224,2935.9074305555559,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},72543.62972222222,16.136307430555554,2,267677.62972222222,57.627361347082974,70.743992599219183,49.084307430555555,35.44977758873457,38.285759795833329,63.39009748179128,803.35423085901027,133.89237180983505,null,0.38469227796235883,0.71548094150416919,null,null,44.630790603278349,206.12496446082733,51.531241115206832]
[{"$nulls":12},{"$f":"SUM(M40:M74)","v":1215}]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":26},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)[ens moy]","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scenario DA","Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BABADI",830,75,881,80,33,6,11,9,38,64,1080,5280,7029,120878,134267,20.010000000000002,null,2,960,1,480,0,0,0,0,15,5400,6840,5.85,72,null,12510.444722222224,3127.6111805555561,12000,1,12000,1,9600.0000000000018,3,3200,2,49310.444722222222,12.727611180555558,2,190417.44472222222,40.994291921902487,50.325050749180271,38.587611180555555,27.868830297067902,30.098336720833331,45.093721114092737,571.48092653728156,95.246821089546927,null,0.56267062718710625,1.0464990673297676,null,null,31.748940363182307,173.85129147688338,43.462822869220844]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","BADIOCOUNDA",600,51,637,54,23,4,8,6,26,44,720,3840,4686,82706,91952,13.7,null,1,480,1,480,0,0,0,0,11.75,4230,5190,4.59,50,null,9045.576944444445,2261.3942361111112,12000,1,12000,1,9600.0000000000018,3,1600,1,44245.576944444445,11.661394236111111,2,141387.57694444444,30.438826714885469,37.367043736000824,29.95139423611111,21.631562503858024,23.362087504166663,33.482709386374019,424.3324638188609,70.722077303143479,null,0.724911675678791,1.3482477240491322,null,null,23.574025767714492,149.80633551472633,37.451583878681582]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BANDOUGA",1200,70,1273,74,46,5,10,8,36,59,900,4800,6248,114516,126464,18.79,null,2,960,1,480,0,0,0,0,14.25,5130,6570,5.58,68,null,18076.953611111112,4519.238402777778,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,56476.953611111108,14.319238402777776,2,189510.95361111109,40.799136686584056,50.085476002040394,38.689238402777775,27.942227735339504,30.177605954166665,44.879050355242462,568.760364979325,94.793394163220839,null,0.56119262825955551,1.0437501687300155,null,null,31.597798054406944,173.43698422275651,43.359246055689127]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","DJILOR","BANGALERE",940,74,998,79,42,5,11,9,38,63,900,5280,7029,120878,134087,19.96,null,1,480,2,960,1,480,0,0,14.875,5355,7275,5.806,72,null,10609.871066666668,2652.4677666666671,12000,1,12000,1,9600.0000000000018,3,3200,2,47409.871066666667,12.252467766666667,2,188771.87106666667,40.640022243968069,44.238237340290986,38.018467766666667,27.457782275925926,29.654404857999999,44.704024468364878,566.5422300920369,94.423705015339479,null,0.57109390935664828,1.062165349713031,null,null,31.474568338446492,173.09845637680533,43.274614094201333]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BANY",1227,56,1302,59,30,4,8,6,28,46,720,3840,4686,89068,98314,14.6,null,1,480,2,960,0,0,0,0,12.375,4455,5895,4.9050000000000002,55,null,18488.761666666669,4622.1904166666673,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,56888.761666666673,14.422190416666668,2,161097.76166666666,34.682162022299678,42.576209565678568,33.927190416666669,24.502970856481486,26.463208525000002,38.150378224529646,483.48667967186873,80.581113278644793,null,0.63996208109084529,1.1902517896411946,null,null,26.860371092881596,159.90767466197832,39.97691866549458]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","KOUSSY","BARY",660,27,700,29,28,2,3,3,15,23,360,1440,2343,47715,51858,7.66,null,1,480,1,480,0,0,0,0,8.625,3105,4065,3.4649999999999999,29,null,9940.1944444444471,2485.0486111111118,12000,1,12000,1,9600.0000000000018,3,1600,1,45140.194444444445,11.88504861111111,2,101063.19444444444,21.757534356472998,26.709792249918735,23.01004861111111,16.618368441358022,17.947837916666664,23.9332877921203,303.31090769641185,50.551817949401972,null,0.94359276469025033,1.7549680052147065,null,null,16.850605983133988,126.65462853895396,31.663657134738489]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSADOU SANTO",1194,97,1267,103,37,8,15,11,48,82,1440,7200,8591,152688,169919,25.33,null,1,480,1,480,1,480,0,0,17.875,6435,7875,6.7960000000000003,91,null,17991.751944444448,4497.937986111112,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,56391.751944444448,14.29793798611111,2,234185.75194444443,50.417014539636973,61.892490304821948,46.423937986111106,33.528399656635798,36.210671629166661,55.458715993600677,702.83839118980927,117.13973186496821,null,0.46769223651623687,0.86985078954345407,null,null,39.046577288322737,192.79900539106407,48.199751347766018]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","BISSARY DIOUNKOUA",1215,67,1289,71,40,5,10,8,34,57,900,4800,6248,108154,120102,17.89,null,1,480,1,480,1,480,0,0,13.875,4995,6435,5.3559999999999999,66,null,18304.158055555559,4576.0395138888898,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,56704.158055555556,14.376039513888889,2,183241.15805555554,39.449334783349627,48.428444105721205,37.622039513888893,27.171472982253093,29.345190820833334,43.394268261684594,549.94345154728546,91.657241924547577,null,0.57711159908276488,1.0733575221520713,null,null,30.552413974849191,170.54385227579448,42.63596306894862]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSASSOU DOUMA",926,66,983,70,27,5,10,8,33,56,900,4800,6248,104973,116921,17.440000000000001,null,1,480,1,480,0,0,1,480,13.75,4950,6390,5.4,64,null,13958.873055555558,3489.7182638888894,12000,1,12000,1,9600.0000000000018,3,3200,2,50758.873055555559,13.089718263888889,2,174069.87305555557,37.474881575360079,46.004583289116461,35.929718263888894,25.949240968364201,28.02518024583334,41.222369732896091,522.41858660130731,87.069764433551214,null,0.60429406167754773,1.1239136030610308,null,null,29.023254811183737,166.22118002192585,41.555295005481462]
[null,null,null,"Sud Solar System","KOLDA","KOLDA","THIETTY","DIASSINA",375,63,398,67,17,5,10,7,31,53,900,4800,5467,98611,109778,16.36,null,2,960,1,480,1,480,0,0,13.375,4815,6735,5.266,61,null,8403.3344111111128,2100.8336027777782,12000,1,12000,1,9600.0000000000018,3,1600,1,43603.334411111115,11.500833602777778,2,160116.33441111111,33.93413033833923,41.130046050874725,33.126833602777779,23.924935379783953,25.838930210166669,37.327543372173153,480.54121972122181,80.090203286870306,null,0.65542380672310219,1.2190087225103508,null,null,26.696734428956766,158.17381457071443,39.543453642678607]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","DIATOUMA",1474,86,1564,91,26,7,14,10,42,73,1260,6720,7810,133602,149392,22.31,null,2,960,1,480,0,0,0,0,16.375,5895,7335,6.3449999999999998,82,null,22209.23444444445,5552.3086111111124,24000,2,24000,2,9600.0000000000018,3,4800.0000000000009,3,84609.234444444446,23.352308611111113,4,241336.23444444445,51.956416391263893,63.782277215987399,52.007308611111114,37.56083399691358,40.565700716666669,57.152058030390286,724.29842270241431,120.71640378373571,null,0.41748200328860502,0.77646585046140415,null,null,40.238801261245236,195.72027661167618,48.930069152919046]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","DJIDA",730,73,775,77,45,5,10,8,37,60,900,4800,6248,117697,129645,19.239999999999998,null,1,480,1,480,1,480,0,0,14.625,5265,6705,5.6260000000000003,68,null,8239.128333333334,2059.7820833333335,12000,1,12000,1,9600.0000000000018,3,3200,2,45039.128333333334,11.659782083333335,2,181389.12833333333,39.050617915829577,42.508109205129536,36.525782083333333,26.379731504629628,28.490110024999996,42.955679707412536,544.38513905562229,90.730856509270382,null,0.59443259380673463,1.1055724698462053,null,null,30.243618836423458,169.67981487785408,42.419953719463521]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","DJINANI",600,52,637,55,30,4,7,6,27,44,720,3360,4686,85887,94653,14.06,null,3,1440,1,480,1,480,0,0,11.875,4275,6675,4.8159999999999998,53,null,9045.576944444445,2261.3942361111112,12000,1,12000,1,9600.0000000000018,3,1600,1,44245.576944444445,11.661394236111111,2,145573.57694444444,31.340015711699358,38.47335341652078,30.537394236111112,22.05478472608025,23.819167504166664,34.474017282869298,436.89548902894495,72.815914838157497,null,0.7110009196180973,1.322375406320119,null,null,24.271971612719163,152.00778527405004,38.001946318512509]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","FADIOUNGHAR",804,47,853,50,22,4,7,5,24,40,720,3360,3905,76344,84329,12.53,null,1,480,1,480,1,480,1,480,11.25,4050,5970,4.5010000000000003,49,null,12112.836944444447,3028.2092361111117,12000,1,12000,1,9600.0000000000018,3,3200,2,48912.836944444447,12.628209236111113,2,139211.83694444445,29.970419417243839,36.792021704396795,29.65920923611111,21.420540003858022,23.134183204166668,32.967461358968222,417.8026318860878,69.633771981014633,null,0.73205307706518818,1.3615298637756243,null,null,23.211257327004876,148.64922074449478,37.162305186123696]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","FRANCOUNDA",586,34,622,36,33,2,4,4,18,28,360,1920,3124,57258,62662,9.2799999999999994,null,1,480,1,480,0,0,1,480,9.5,3420,4860,3.87,35,null,8832.5727777777793,2208.1431944444448,12000,1,12000,1,9600.0000000000018,3,1600,1,44032.572777777779,11.608143194444445,2,111554.57277777778,24.016185745725668,29.482537928887684,24.758143194444443,17.880881195987655,19.311351691666665,26.417804320298238,334.79763738828865,55.799606231381439,null,0.87696864882369019,1.6310552368077633,null,null,18.599868743793813,133.06634971550329,33.266587428875823]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","GASSEKOU",420,53,446,56,29,4,8,6,27,45,720,3840,4686,85887,95133,14.15,null,0,0,2,960,0,0,0,0,12,4320,5280,4.68,51,null,6333.32388888889,1583.3309722222225,12000,1,12000,1,9600.0000000000018,3,1600,1,41533.323888888888,10.983330972222223,2,141946.32388888887,30.559117349939626,37.514713863473304,29.813330972222222,21.531850146604938,23.254398158333331,33.615029084933589,426.00937541683339,71.001562569472227,null,0.72826868640894471,1.3544913565196675,null,null,23.667187523157409,150.10205208378559,37.525513020946399]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","KANDION MANGANA","KANDION MANGANA",700,33,743,35,23,2,5,4,17,28,360,2400,3124,54077,59961,8.92,null,1,480,1,480,1,480,0,0,9.375,3375,4815,3.7360000000000002,35,null,10550.80638888889,2637.7015972222225,12000,1,12000,1,9600.0000000000018,3,1600,1,45750.806388888886,12.03770159722222,2,110526.80638888889,23.794921588783044,29.210911577874587,24.693701597222223,17.834340042438271,19.261087245833334,26.174413747661351,331.71310440843001,55.285517401405002,null,0.8792572186527825,1.635311698894006,null,null,18.428505800468333,132.45195275637866,33.112988189094665]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","KANICOUNDA",900,76,955,81,32,6,12,9,38,65,1080,5760,7029,120878,134747,20.100000000000001,null,1,480,1,480,1,480,0,0,15.125,5445,6885,5.806,73,null,13561.26527777778,3390.3163194444451,12000,1,12000,1,9600.0000000000018,3,3200,2,50361.265277777784,12.990316319444444,2,191993.2652777778,41.333544703942579,50.741521254525104,38.896316319444445,28.091784008487654,30.339126729166665,45.466899174336838,576.21027994531153,96.035046657551916,null,0.55820492630458696,1.0381934057531306,null,null,32.011682219183967,174.56917207606497,43.642293019016243]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","KEUR ALLASSANE DIALLO",934,86,991,91,34,7,13,10,43,73,1260,6240,7810,136783,152093,22.67,null,2,960,3,1440,0,0,0,0,16.375,5895,8295,6.5250000000000004,83,null,10535.453133333334,2633.8632833333336,12000,1,12000,1,9600.0000000000018,3,3200,2,47335.453133333336,12.233863283333333,2,207723.45313333333,44.72004069372808,48.67949535559729,41.428863283333335,29.920845704629635,32.314513361000003,49.192044763100895,623.41972729091628,103.90328788181938,null,0.52408185173041133,0.9747286290420758,null,null,34.634429293939789,181.57971142909068,45.39492785727267]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","NIAGHA","KITIM",1300,66,1380,70,10,5,11,7,32,55,900,5280,5467,101792,113439,16.899999999999999,null,1,480,1,480,1,480,0,0,13.75,4950,6390,5.3109999999999999,64,null,19596.383333333339,4899.0958333333347,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,57996.383333333339,14.699095833333333,2,177825.38333333333,38.283391976639294,46.997119690358154,36.91009583333333,26.657291435185183,28.789874749999999,42.111731174303223,533.68962585034012,88.948270975056687,null,0.58824326771341739,1.0940610745980888,null,null,29.649423658352227,168.00470004299467,42.001175010748668]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","Mangarounkou","KOGNARA",2365,82,2510,87,41,6,12,9,42,69,1080,5760,7029,133602,147471,21.9,null,1,480,1,480,1,480,0,0,15.875,5715,7155,6.0759999999999996,80,null,35642.697222222225,8910.6743055555562,36000,3,36000,3,9600.0000000000018,3,8000,5,125242.69722222222,35.110674305555563,6,279868.69722222222,60.251932749475579,73.965945774355902,63.086674305555562,45.562598109567908,49.207605958333332,66.27712602442314,839.9420684940643,139.99034474901072,null,0.34416325830482658,0.64010188451761474,null,null,46.663448249670239,210.76656513198046,52.691641282995114]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SANSAMBA","KOOLING",811,39,861,41,27,3,5,5,20,33,540,2400,3905,63620,70465,10.5,null,1,480,1,480,1,480,0,0,10.125,3645,5085,4.0060000000000002,41,null,12226.439166666669,3056.6097916666672,12000,1,12000,1,9600.0000000000018,3,3200,2,49026.439166666671,12.656609791666666,2,124576.43916666668,26.819616875120623,32.924061303102995,27.162609791666668,19.617440405092594,21.1868356375,29.501578562632687,373.87886904761905,62.313144841269839,null,0.79933833866275017,1.4866722829896863,null,null,20.77104828042328,140.618516311647,35.15462907791175]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","LAMEL",1100,52,1167,55,38,4,7,6,27,44,720,3360,4686,85887,94653,14.06,null,1,480,1,480,0,0,1,480,11.875,4275,5715,4.7249999999999996,52,null,16571.72416666667,4142.9310416666676,12000,1,12000,1,9600.0000000000018,3,3200,2,53371.724166666667,13.742931041666667,2,153739.72416666668,33.098076395652775,40.631568353094039,32.527931041666669,23.492394641203706,25.371786212500002,36.407884035218053,461.40373399359754,76.900622332266252,null,0.66749143549287659,1.2414530472045049,null,null,25.633540777422084,156.21315490376244,39.053288725940611]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","MANSABANG",750,62,796,66,23,5,10,7,31,53,900,4800,5467,98611,109778,16.36,null,1,480,1,480,0,0,0,0,13.25,4770,5730,5.13,60,null,11303.421111111113,2825.8552777777782,12000,1,12000,1,9600.0000000000018,3,3200,2,48103.421111111114,12.42585527777778,2,163611.42111111112,35.22331879083066,43.240539660499245,33.91585527777778,24.494784367283952,26.454367116666671,38.745650669913729,491.03067560357482,81.838445933929137,null,0.6401759650991764,1.190649587934584,null,null,27.279481977976378,161.15039087170601,40.287597717926502]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","MEDINA DIOGOYE",780,52,828,55,34,4,7,6,27,44,720,3360,4686,85887,94653,14.06,null,1,480,1,480,1,480,0,0,11.875,4275,5715,4.6360000000000001,52,null,8802.5784000000003,2200.6446000000001,12000,1,12000,1,9600.0000000000018,3,3200,2,45602.578399999999,11.8006446,2,145970.5784,31.4254847378498,34.207856580910978,30.496644600000003,22.025354433333334,23.787382788000002,34.568033211634784,438.08696998799519,73.014494997999194,null,0.71195095950376741,1.3241423651877786,null,null,24.338164999333063,152.21491841314995,38.053729603287486]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","MISSIRA KABADA",788,78,836,83,20,6,13,9,38,66,1080,6240,7029,120878,135227,20.190000000000001,null,1,480,1,480,1,480,0,0,15.375,5535,6975,5.8959999999999999,74,null,11871.432222222224,2967.8580555555559,12000,1,12000,1,9600.0000000000018,3,3200,2,48671.432222222225,12.567858055555556,2,190873.43222222221,41.092459842992938,50.44556278583724,38.65385805555556,27.916675262345684,30.150009283333336,45.201705827292237,572.84943644124314,95.474906073540524,null,0.56170629470955991,1.0447055259761107,null,null,31.824968691180175,174.05932549864093,43.514831374660233]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","BOGHAL","NDIOLOFENE",2204,80,2339,85,69,5,10,10,43,68,900,4800,7810,136783,150293,22.3,null,1,480,1,480,1,480,0,0,15.625,5625,7065,5.9859999999999998,79,null,33214.449722222227,8303.6124305555568,24000,2,24000,2,9600.0000000000018,3,8000,5,98814.449722222227,26.503612430555556,4,256172.44972222223,55.150452216083636,67.703311278119187,54.789612430555557,39.570275644290128,42.735897695833337,60.665497437692004,768.82487911831402,128.13747985305233,null,0.396281601957578,0.73703567737622033,null,null,42.712493284350771,201.64653582413496,50.411633956033739]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","DIOSSONG","NDORONG SERERE",900,89,955,94,78,6,11,11,48,76,1080,5280,8591,152688,167639,24.87,null,3,1440,1,480,1,480,0,0,16.75,6030,8430,6.5709999999999997,86,null,10152.732333333333,2538.1830833333333,12000,1,12000,1,9600.0000000000018,3,3200,2,46952.732333333333,12.138183083333333,2,223021.73233333335,48.013552610886904,52.264610565419147,43.579183083333334,31.473854449074075,33.991762805,52.814907871975599,669.33293017206893,111.55548836201149,null,0.49822217509439937,0.92663276945131579,null,null,37.185162787337163,188.1473679564896,47.036841989122401]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","Loule Séssene","SAKHOR",1375,145,1459,154,90,11,20,17,75,123,1980,9600,13277,238575,263432,39.159999999999997,null,1,480,2,960,1,480,0,0,24.25,8730,10650,9.1809999999999992,133,null,15510.823533333336,3877.705883333334,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,53910.823533333336,13.677705883333333,2,327992.82353333331,70.612404109450523,76.864335196717349,62.018705883333325,44.791287582407406,48.374590588999993,77.673644520395584,984.37221948779506,164.06203658129917,null,0.35008978461206847,0.65112450406333244,null,null,54.687345527099723,228.16904545055115,57.042261362637788]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","SALIKEGNE",946,58,1004,62,40,4,8,7,30,49,720,3840,5467,95430,105457,15.68,null,1,480,1,480,0,0,0,0,12.75,4590,5550,4.95,56,null,14257.078888888891,3564.2697222222228,12000,1,12000,1,9600.0000000000018,3,3200,2,51057.078888888893,13.164269722222224,2,162064.07888888888,34.890197007511915,42.831595637679911,33.794269722222225,24.406972577160495,26.359530383333336,38.379216708263108,486.38679138321993,81.064465230536655,null,0.64247920026329419,1.1949333257638357,null,null,27.021488410178883,160.38654697230183,40.096636743075457]
[null,null,null,"Sud Solar System","KOLDA","KOLDA","MEDINA  EL HADJI","SARE KOUBE",1030,67,1093,71,29,5,10,8,34,57,900,4800,6248,108154,120102,17.89,null,1,480,1,480,0,0,0,0,13.875,4995,5955,5.3550000000000004,64,null,23077.498772222225,5769.3746930555562,12000,1,12000,1,9600.0000000000018,3,3200,2,59877.498772222229,15.369374693055557,2,185934.49877222223,39.405882847218876,47.762113247685747,38.614374693055559,27.888159500540127,30.119212260583339,43.346471131940767,558.02670699946657,93.004451166577766,null,0.56228064178701076,1.0457737418235964,null,null,31.001483722192589,170.44990262712835,42.612475656782088]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","SARRE BITEYE",900,70,955,74,31,5,11,8,35,59,900,5280,6248,111335,123763,18.43,null,1,480,1,480,0,0,0,0,14.25,5130,6090,5.49,66,null,13561.26527777778,3390.3163194444451,12000,1,12000,1,9600.0000000000018,3,3200,2,50361.265277777784,12.990316319444444,2,180214.2652777778,38.797685842626088,47.628472585904795,36.910316319444448,26.657450675154323,28.790046729166669,42.677454426888701,540.85913948912901,90.14318991485483,null,0.58823975380501925,1.0940545391550005,null,null,30.047729971618274,169.12941145185647,42.282352862964117]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","Mangarounkou","SEGAFOULA",1413,68,1499,72,45,5,9,8,35,57,900,4320,6248,111335,122803,18.25,null,1,480,1,480,0,0,0,0,14,5040,6000,5.4,65,null,21286.216388888894,5321.5540972222234,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,59686.21638888889,15.121554097222221,2,188489.21638888889,40.579170527410177,49.815443087589365,38.771554097222221,28.001677959104939,30.241812195833333,44.637087580151196,565.69392673736161,94.282321122893606,null,0.56000116297043012,1.0415341879171216,null,null,31.427440374297866,172.96881466451973,43.242203666129932]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","KAOUR","SINGHERE BAINOUCK",681,55,723,58,23,4,8,6,27,45,720,3840,4686,85887,95133,14.15,null,1,480,2,960,1,480,0,0,12.25,4410,6330,4.8609999999999998,53,null,10266.800833333335,2566.7002083333336,12000,1,12000,1,9600.0000000000018,3,1600,1,45466.800833333335,11.966700208333332,2,146929.80083333334,31.631992311289139,38.831787152122835,30.977700208333331,22.372783483796294,24.162606162500001,34.795191542418053,440.9657888155262,73.494298135921028,null,0.70089500636249935,1.3035796343613635,null,null,24.49809937864034,152.71422753387208,38.178556883468019]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","VELINGARA SARE YAYA 3",779,57,827,60,20,4,9,6,28,47,720,4320,4686,89068,98794,14.69,null,1,480,1,480,0,0,0,0,12.5,4500,5460,4.8600000000000003,54,null,11743.629722222224,2935.9074305555559,12000,1,12000,1,9600.0000000000018,3,3200,2,48543.62972222222,12.535907430555556,2,152797.62972222222,32.89525624579781,40.382584071237133,32.085907430555558,23.173155366512351,25.027007795833335,36.184781870377591,458.57631969454445,76.429386615757409,null,0.67668696706202036,1.25855561973227,null,null,25.476462205252467,155.73379377932656,38.93344844483164]
[{"$nulls":12},{"$f":"SUM(M79:M113)","v":1215}]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":26},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scenario DC","Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BABADI",830,75,881,80,33,6,11,9,38,64,1200,2640,4860,102600,111300,20.010000000000002,null,2,480,1,240,0,0,0,0,15,2700,3420,3.06,72,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,151520,33.74707953682401,32.620199903784183,32.67,23.595000000000002,25.482600000000001,37.121787490506414,454.74189675870349,75.790316126450577,null,0.66458877822514195,1.2360544570228067,null,null,25.263438708816857,157.73727143864764,39.43431785966191]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","BADIOCOUNDA",600,51,637,54,23,4,8,6,26,44,800,1920,3240,70200,76160,13.7,null,1,240,1,240,0,0,0,0,11.75,2115,2595,2.3849999999999998,50,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,113955,25.380467585921195,24.53296515335089,25.484999999999999,18.40583333333333,19.878299999999999,27.918514344513316,342.00180072028809,57.000300120048017,null,0.85195665625330153,1.5845359666837395,null,null,19.000100040016004,136.79368092769482,34.198420231923706]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BANDOUGA",1200,70,1273,74,46,5,10,8,36,59,1000,2400,4320,97200,104920,18.79,null,2,480,1,240,0,0,0,0,14.25,2565,3285,2.9249999999999998,68,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,146605,32.652393053696436,31.562067099355072,31.515000000000001,22.760833333333334,24.581699999999998,35.917632359066083,439.99099639855939,73.331832733093236,null,0.6889454350187334,1.281354882149297,null,null,24.44394424436441,155.15784334228582,38.789460835571454]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","DJILOR","BANGALERE",940,74,998,79,42,5,11,9,38,63,1000,2640,4860,102600,111100,19.96,null,1,240,2,480,1,240,0,0,14.875,2677.5,3637.5,3.0385,72,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,151537.5,33.750977199785297,32.623967416312674,32.598500000000001,23.543361111111111,25.426830000000002,37.12607491976383,454.79441776710684,75.799069627851139,null,0.66604645565333953,1.2387655601004679,null,null,25.266356542617046,157.74638021158427,39.436595052896067]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BANY",1227,56,1302,59,30,4,8,6,28,46,800,1920,3240,75600,81560,14.6,null,1,240,2,480,0,0,0,0,12.375,2227.5,2947.5,2.5874999999999999,55,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,122907.5,27.374400595117454,26.460316919709314,26.987499999999997,19.490972222222219,21.050249999999998,30.111840654629201,368.87004801920767,61.478341336534612,null,0.8045248868778283,1.4963186331055156,null,null,20.492780445511535,142.06547107150348,35.51636776787587]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","KOUSSY","BARY",660,27,700,29,28,2,3,3,15,23,400,720,1620,40500,43240,7.66,null,1,240,1,240,0,0,0,0,15,2700,3180,2.97,29,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,81620,18.178700051449152,17.571678432859457,20.03,14.466111111111111,15.623400000000002,19.99657005659407,244.95798319327733,40.826330532212886,null,1.0839797995314719,2.0160708492728454,null,null,13.608776844070961,115.77042789042645,28.942606972606612]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSADOU SANTO",1194,97,1267,103,37,8,15,11,48,82,1600,3600,5940,129600,140740,25.33,null,1,240,1,240,1,240,0,0,13.5,2430,3150,2.7010000000000001,91,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,182290,40.600284640757977,39.244563361013853,37.830999999999996,27.322388888888884,29.508179999999996,44.660313104833776,547.08883553421367,91.181472589035607,null,0.57392390855688169,1.0674288047087073,null,null,30.3938241963452,173.01380829268524,43.25345207317131]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","BISSARY DIOUNKOUA",1215,67,1289,71,40,5,10,8,34,57,1000,2400,4320,91800,99520,17.89,null,1,240,1,240,1,240,0,0,18.125,3262.5,3982.5,3.5335000000000001,66,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,141902.5,31.60503533509879,30.549682661343294,31.223500000000001,22.550305555555557,24.354330000000004,34.765538868608672,425.87785114045619,70.979641856742703,null,0.69537737231941921,1.2933175047939884,null,null,23.659880618914233,152.64914166762168,38.162285416905419]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSASSOU DOUMA",926,66,983,70,27,5,10,8,33,56,1000,2400,4320,89100,96820,17.440000000000001,null,1,240,1,240,0,0,1,240,12.375,2227.5,2947.5,2.5874999999999999,64,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,136567.5,30.416804940900295,29.401129556230508,29.627499999999998,21.397638888888888,23.109449999999999,33.45848543499033,409.86644657863144,68.311074429771907,null,0.73283656685901233,1.3629870596889748,null,null,22.770358143257301,149.75213503261637,37.438033758154091]
[null,null,null,"Sud Solar System","KOLDA","KOLDA","THIETTY","DIASSINA",375,63,398,67,17,5,10,7,31,53,1000,2400,3780,83700,90880,16.36,null,2,480,1,240,1,240,0,0,9.75,1755,2715,2.1160000000000001,60,null,null,null,12000,1,12000,1,9600.0000000000018,3,0,0,33600,9.1999999999999993,2,127195,28.329328020633113,26.956973030014211,27.675999999999998,19.988222222222223,21.58728,31.162260822696428,381.73769507803121,63.62294917967187,null,0.78451060068707135,1.4590944902057774,null,null,21.207649726557289,144.52213312518046,36.130533281295115]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","DIATOUMA",1474,86,1564,91,26,7,14,10,42,73,1400,3360,5400,113400,123560,22.31,null,2,480,1,240,0,0,0,0,13.875,2497.5,3217.5,2.8574999999999999,82,null,null,null,24000,2,24000,2,9600.0000000000018,3,4800.0000000000009,3,62400,17.8,4,189177.5,42.134293420522198,40.727348649010906,42.967500000000001,31.032083333333333,33.514650000000003,46.347722762574421,567.75960384153666,94.626600640256115,null,0.50531483992821047,0.93982426510583805,null,null,31.542200213418703,176.25201233768257,44.063003084420643]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","DJIDA",730,73,775,77,45,5,10,8,37,60,1000,2400,4320,99900,107620,19.239999999999998,null,1,240,1,240,1,240,0,0,9.25,1665,2385,1.9359999999999999,68,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,146805,32.696937773254014,31.605124385394916,30.775999999999996,22.227111111111107,24.005279999999999,35.966631550579422,440.59123649459787,73.431872749099639,null,0.70548854252064563,1.3121230540335034,null,null,24.477290916366545,155.26364120896019,38.815910302240049]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","DJINANI",600,52,637,55,30,4,7,6,27,44,800,1680,3240,72900,78620,14.06,null,3,720,1,240,1,240,0,0,13.75,2475,3675,2.9260000000000002,53,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,117495,26.168909122090398,25.295079116256094,26.385999999999999,19.056555555555555,20.581079999999996,28.785800034299438,352.6260504201681,58.77100840336135,null,0.82286498084648618,1.5304289816923786,null,null,19.590336134453782,138.90217175240568,34.72554293810142]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","FADIOUNGHAR",804,47,853,50,22,4,7,5,24,40,800,1680,2700,64800,69980,12.53,null,1,240,1,240,1,240,1,240,14.5,2610,3570,2.9710000000000001,49,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,110350,24.577549015895784,23.756857572482744,25.100999999999999,18.128500000000003,19.578779999999998,27.035303917485365,331.18247298919567,55.197078831532615,null,0.86499005556015229,1.6087765073477189,null,null,18.399026277177537,134.61253782036667,33.653134455091667]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","FRANCOUNDA",586,34,622,36,33,2,4,4,18,28,400,960,2160,48600,52120,9.2799999999999994,null,1,240,1,240,0,0,1,240,10.625,1912.5,2632.5,2.2725,35,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,89952.5,20.034544430016904,19.365552612494373,20.952499999999997,15.132361111111109,16.342949999999998,22.037998873018598,269.96548619447782,44.994247699079637,null,1.0362541646397989,1.9273069615050757,null,null,14.998082566359878,121.53628642246258,30.384071605615645]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","GASSEKOU",420,53,446,56,29,4,8,6,27,45,800,1920,3240,72900,78860,14.15,null,0,0,2,480,0,0,0,0,13.375,2407.5,2887.5,2.6775000000000002,50,null,null,null,12000,1,12000,1,9600.0000000000018,3,0,0,33600,9.1999999999999993,2,115347.5,25.690610195840861,24.832751507403287,26.0275,18.797638888888891,20.301449999999999,28.259671215424948,346.18097238895558,57.696828731492594,null,0.83419903504429482,1.5515089467269272,null,null,19.232276243830864,137.62693444667562,34.406733611668905]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","KANDION MANGANA","KANDION MANGANA",700,33,743,35,23,2,5,4,17,28,400,1200,2160,45900,49660,8.92,null,1,240,1,240,1,240,0,0,14.625,2632.5,3352.5,2.9035000000000002,35,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,88212.5,19.647005369865944,18.990954223947746,21.223499999999998,15.328083333333332,16.554329999999997,21.611705906852539,264.74339735894358,44.123899559823933,null,1.0230223754147709,1.9026974396746579,null,null,14.70796651994131,120.35507516966106,30.088768792415266]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","KANICOUNDA",900,76,955,81,32,6,12,9,38,65,1200,2880,4860,102600,111540,20.100000000000001,null,1,240,1,240,1,240,0,0,11.875,2137.5,2857.5,2.4085000000000001,73,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,151197.5,33.675251176537408,32.550770030044944,32.108499999999999,23.189472222222221,25.044630000000002,37.04277629419115,453.77400960384153,75.629001600640251,null,0.67621082842908842,1.2576700596706509,null,null,25.209667200213417,157.56931550094868,39.392328875237169]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","KEUR ALLASSANE DIALLO",934,86,991,91,34,7,13,10,43,73,1400,3120,5400,116100,126020,22.67,null,2,480,3,720,0,0,0,0,9.5,1710,2910,2.25,83,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,165730,36.911981861390196,35.679420076914944,34.520000000000003,24.931111111111115,26.925599999999999,40.603180047529221,497.38895558223288,82.89815926370548,null,0.62897205633300657,1.1698116776053038,null,null,27.632719754568491,164.96807565940071,41.242018914850178]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","NIAGHA","KITIM",1300,66,1380,70,10,5,11,7,32,55,1000,2640,3780,86400,93820,16.899999999999999,null,1,240,1,240,1,240,0,0,14.5,2610,3330,2.8809999999999998,64,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,135550,30.190183680151097,29.182075613502814,29.580999999999996,21.364055555555552,23.073179999999997,33.209202048166212,406.81272509003605,67.802120848339342,null,0.73398855294328758,1.3651296139729929,null,null,22.600706949446447,149.19322579695702,37.298306449239256]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","Mangarounkou","KOGNARA",2365,82,2510,87,41,6,12,9,42,69,1200,2880,4860,113400,122340,21.9,null,1,240,1,240,1,240,0,0,20,3600,4320,3.871,80,null,null,null,36000,3,36000,3,9600.0000000000018,3,8000,5,89600,26.2,6,216260,48.16620525761325,46.55784339488099,51.970999999999997,37.534611111111104,40.537379999999999,52.982825783374579,649.03961584633851,108.17326930772309,null,0.41777366963528484,0.77700831446258689,null,null,36.057756435907692,188.44622525360677,47.111556313401692]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SANSAMBA","KOOLING",811,39,861,41,27,3,5,5,20,33,600,1200,2700,54000,58500,10.5,null,1,240,1,240,1,240,0,0,14.25,2565,3285,2.8359999999999999,41,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,98585,21.957205887921031,21.224012721189045,22.936,16.564888888888888,17.890080000000001,24.152926476713137,295.87334933973585,49.312224889955978,null,0.94663914303345764,1.7606338991513384,null,null,16.437408296651991,127.23446371579682,31.808615928949205]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","LAMEL",1100,52,1167,55,38,4,7,6,27,44,800,1680,3240,72900,78620,14.06,null,1,240,1,240,0,0,1,240,12.5,2250,2970,2.61,52,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,118390,26.368246742110575,25.487760471284382,26.270000000000003,18.972777777777779,20.490600000000001,29.005071416321634,355.31212484994001,59.218687474989999,null,0.82649849199144976,1.5371868713717203,null,null,19.739562491663332,139.43020102554283,34.857550256385707]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","Djinani","MANSABANG",750,62,796,66,23,5,10,7,31,53,1000,2400,3780,83700,90880,16.36,null,1,240,1,240,0,0,0,0,8.375,1507.5,1987.5,1.7775000000000001,60,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,129667.5,28.880012116163723,27.915653187855966,27.737499999999997,20.032638888888886,21.635249999999999,31.768013327780096,389.15816326530609,64.85969387755101,null,0.78277117204562019,1.4558593640715674,null,null,21.619897959183668,145.92003060925251,36.480007652313127]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","MEDINA DIOGOYE",780,52,828,55,34,4,7,6,27,44,800,1680,3240,72900,78620,14.06,null,1,240,1,240,1,240,0,0,10.125,1822.5,2542.5,2.0935000000000001,52,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,117962.5,26.273032404056245,25.395725522374221,25.753500000000003,18.59975,20.087730000000004,28.900335644461872,354.02911164465786,59.004851940776312,null,0.84307435434466715,1.5680159633034383,null,null,19.668283980258771,139.17823583758556,34.79455895939639]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","MISSIRA KABADA",788,78,836,83,20,6,13,9,38,66,1200,3120,4860,102600,111780,20.190000000000001,null,1,240,1,240,1,240,0,0,14.625,2632.5,3352.5,2.9035000000000002,74,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,151932.5,33.838953020911518,32.709005556241365,32.6935,23.611972222222224,25.50093,37.222848323002673,455.97989195678275,75.996648659463787,null,0.66411107359613952,1.2351659843985838,null,null,25.332216219821262,157.95183849280653,39.487959623201633]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","BOGHAL","NDIOLOFENE",2204,80,2339,85,69,5,10,10,43,68,1000,2400,5400,116100,124900,22.3,null,1,240,1,240,1,240,0,0,10.25,1845,2565,2.1160000000000001,79,null,null,null,24000,2,24000,2,9600.0000000000018,3,8000,5,65600,18.2,4,193065,43.000131406922691,41.564274646410333,42.616,30.778222222222222,33.240479999999998,47.300144547614963,579.42677070828336,96.571128451380559,null,0.50948271505104625,0.94757600692075972,null,null,32.190376150460182,178.05374717678919,44.513436794197297]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","DIOSSONG","NDORONG SERERE",900,89,955,94,78,6,11,11,48,76,1200,2640,5940,129600,139380,24.87,null,3,720,1,240,1,240,0,0,11.875,2137.5,3337.5,2.5884999999999998,86,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,179517.5,39.982783465890996,38.647681733286547,37.058500000000002,26.764472222222224,28.905629999999999,43.9810618124801,538.76800720288122,89.79466786714687,null,0.58588759352416819,1.0896798065473534,null,null,29.931555955715623,171.69305924740263,42.923264811850657]
[null,null,null,"Sud Solar System","FATICK","FOUNDIOUGNE","Loule Séssene","SAKHOR",1375,145,1459,154,90,11,20,17,75,123,2200,4800,9180,202500,218680,39.159999999999997,null,1,240,2,480,1,240,0,0,15.625,2812.5,3772.5,3.1735000000000002,133,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,260852.5,58.098007291970596,56.15800353353923,52.133499999999991,37.651972222222213,40.664129999999993,63.907808021167661,782.87064825930383,130.47844137655065,null,0.4164714700646493,0.77458638132745938,null,null,43.492813792183547,206.96497002204038,51.741242505510094]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","DIENDE","SALIKEGNE",946,58,1004,62,40,4,8,7,30,49,800,1920,3780,81000,87500,15.68,null,1,240,1,240,0,0,0,0,16.75,3015,3495,3.2850000000000001,56,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,127795,28.462962179305862,27.512529347307947,28.564999999999998,20.630277777777774,22.2807,31.309258397236452,383.53841536614647,63.92306922769108,null,0.76009505985000492,1.4136845479060076,null,null,21.307689742563692,144.86259957476472,36.215649893691179]
[null,null,null,"Sud Solar System","KOLDA","KOLDA","MEDINA  EL HADJI","SARE KOUBE",1030,67,1093,71,29,5,10,8,34,57,1000,2400,4320,91800,99520,17.89,null,1,240,1,240,0,0,0,0,12.75,2295,2775,2.5649999999999999,64,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,139095,30.979738834309234,29.478990240259652,30.055,21.706388888888888,23.442899999999998,34.077712717740162,417.45198079231693,69.575330132052827,null,0.72241275610099442,1.3436000369634036,null,null,23.191776710684273,151.1315382299787,37.782884557494675]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","BAGHERE","SARRE BITEYE",900,70,955,74,31,5,11,8,35,59,1000,2640,4320,94500,102460,18.43,null,1,240,1,240,0,0,0,0,15.875,2857.5,3337.5,3.1274999999999999,66,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,142597.5,31.75982823556139,30.699306730331742,31.157499999999999,22.502638888888889,24.302849999999999,34.935811059117533,427.96368547418967,71.327280912364941,null,0.69685036940111966,1.2960571005676031,null,null,23.775760304121647,153.02250214107303,38.255625535268258]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","Mangarounkou","SEGAFOULA",1413,68,1499,72,45,5,9,8,35,57,1000,2160,4320,94500,101980,18.25,null,1,240,1,240,0,0,0,0,18,3240,3720,3.51,65,null,null,null,12000,1,12000,1,9600.0000000000018,3,4800.0000000000009,3,38400,9.7999999999999989,2,144100,32.094470441237725,31.022774591706053,31.559999999999995,22.793333333333329,24.616799999999998,35.303917485361502,432.47298919567828,72.078831532613052,null,0.68796309837184377,1.2795278552260807,null,null,24.026277177537683,153.82656196806761,38.456640492016902]
[null,null,null,"Sud Solar System","SEDHIOU","GOUDOMP","KAOUR","SINGHERE BAINOUCK",681,55,723,58,23,4,8,6,27,45,800,1920,3240,72900,78860,14.15,null,1,240,2,480,1,240,0,0,12.75,2295,3255,2.6560000000000001,53,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,117315,26.128818874488573,25.256327558820235,26.206,18.926555555555556,20.44068,28.741700761937434,352.08583433373349,58.680972388955581,null,0.82851695736149689,1.5409409719505114,null,null,19.56032412965186,138.7957332909875,34.698933322746875]
[null,null,null,"Sud Solar System","SEDHIOU","BOUNKELING","NDIAMALATHIEL","VELINGARA SARE YAYA 3",779,57,827,60,20,4,9,6,28,47,800,2160,3240,75600,81800,14.69,null,1,240,1,240,0,0,0,0,18,3240,3720,3.51,54,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,122320,27.243550481417056,26.333836141967275,27.799999999999997,20.077777777777779,21.683999999999997,29.967905529558763,367.10684273709484,61.184473789515806,null,0.78101134477033773,1.4525862989544998,null,null,20.394824596505266,141.72552663137,35.4313816578425]
[{"$nulls":12},{"$f":"SUM(M118:M152)","v":1215}]

{"sheet":"Demande-Solensol","index":21,"n_rows":78,"n_cols":77,"rows_kept":78,"cut":false,"hidden":true,"merged":[[65,47,65,48],[67,2,76,2],[53,2,62,2],[65,12,65,16],[65,39,65,40],[65,41,65,42],[65,43,65,44],[65,45,65,46],[51,47,51,48],[37,12,37,16],[37,41,37,42],[37,43,37,44],[37,45,37,46],[37,47,37,48],[51,12,51,16],[51,39,51,40],[51,41,51,42],[51,43,51,44],[51,45,51,46],[27,0,27,2],[28,0,30,2],[32,0,34,2],[15,5,16,5],[16,0,16,1],[16,2,16,4],[17,0,20,0],[21,0,21,1],[23,0,25,1],[23,2,23,3],[24,2,24,3],[25,2,25,3],[37,51,37,52],[37,53,37,54],[37,55,37,56],[39,2,48,2],[37,49,37,50],[14,0,14,1],[3,2,3,3],[6,5,7,5],[8,0,8,1],[9,0,9,1],[10,0,13,0]]}
["SOLENSOL"]
[null,"Total du Parc MC",10]
[]
[null,null,"NBRE DE SITES DANS L'ECHANTILLON",null,1]
[]
["INFORMATION SUR LA DEMANDE",null,"SOLENSOL","SOLENSOL","KEUR AMATH SEUNE"]
["Années",null,2017,2020,2020,"Comparaison avec Total Echantillon"]
["Ménages et abonnés",null," "," ","Echantillon"]
["Population Couverte",null,null,null,600,18320]
["Nb Ménages",null," "," ",70,1267]
["Nb d'abonnés par niveau de service ","N1",120,null,12,262]
[null,"N2",77,null,7,169]
[null,"N3",50,null,2,79]
[null,"N4",48,null,7,50]
["Total abonnés ",null,295,null,28,560]
[{"$nulls":5},"Comparaison avec Total Echantillon"]
["Nb Ménages",null," "]
["Nb d'abonnés par niveau de service ","N1",{"$f":"[3]Feuil2!$F18","v":0.40677966101694918},null,{"$f":"E11/E$15","v":0.42857142857142855},0.43]
[null,"N2",{"$f":"[3]Feuil2!$F19","v":0.26101694915254237},null,{"$f":"E12/E$15","v":0.25},0.28000000000000003]
[null,"N3",{"$f":"[3]Feuil2!$F20","v":0.16949152542372881},null,{"$f":"E13/E$15","v":7.1428571428571425E-2},0.18]
[null,"N4",{"$f":"[3]Feuil2!$F21","v":0.16271186440677965},null,{"$f":"E14/E$15","v":0.25},0.11]
["Total abonnés ",null,{"$f":"SUM(C18:C21)","v":1},null,{"$f":"E15/E$15","v":1},1]
[]
["Taux d'accès (2020, 2023, 2025)",null,"En 2020",null,0.4]
[null,null,"Prévision 2023",null,0.8]
[null,null,"Prévision 2025",null,1]
[]
["Consommations",null,null,null,"KEUR AMATH SEUNE"]
["Consommation journalière par Village (Wh/j)",null,null,2020,22647]
[null,null,null,2023,107411]
[null,null,null,2025,142599]
[]
["Consommation journalière par Village (KWh/an)",null,null,2020,7618]
[null,null,null,2023,39232]
[null,null,null,2025,52084]
[]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":28},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",null,"Vulcanisateur ",null,"Atelier de Réparation",null,"Autres usage moteur",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de  structure saniatire par village","Energie  structure saniatire par village","Nbre de Poste de santé par village","Energie poste de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés","P(Wc)","Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre ","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance GPV(kWc) ens moy","Puisance  ens min (kWc)","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scénario DPP","SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","DIAGANE SADER",850,57,902,60,37,5,10,6,26,47,1670,10600,10440,149292,172002,29.512,null,0,0,3,3180,1,1060,null,null,1,1060,12.5,4500,9800,1.431,57,1872.5409620516825,9589.2822666666671,2397.3205666666668,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},70389.282266666676,15.597720566666666,2,252191.28226666668,54.293360886551817,59.100424957514399,46.540720566666664,33.612742631481481,36.301762042,59.722696975207,756.87659743897564,126.1460995731626,null,0.44684598854831392,0.83107929872507524,null,null,42.048699857720862,200.07350927705778,50.018377319264445]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","DRAME IBRA",528,52,560,55,28,4,8,6,26,44,1336,8480,10440,149292,169548,28.934000000000001,null,2,2120,1,1060,1,1060,null,null,0,0,11.875,4275,8515,1.1732499999999999,52,1162.5531471717763,5953.434666666667,1488.3586666666667,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},65153.434666666668,14.688558666666667,2,243216.43466666667,52.361197985165866,56.997190847589593,44.795808666666666,32.352528481481485,34.940730760000001,57.597317783682456,729.94128051220491,121.65688008536749,null,0.49440357222327125,0.91953063162849047,null,null,40.552293361789161,196.4812053365489,49.120301334137224]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","KERE",1114,113,1182,120,27,9,18,13,56,96,3006,19080,22620,321552,366258,62.564,null,2,2120,2,2120,0,0,null,null,0,0,20,7200,11440,1.556,105,2453.8175356375709,12565.999600000001,3141.4999000000003,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},73365.99960000001,16.341899900000001,2,451063.99959999998,97.107958265261544,105.70577150723196,80.461899900000006,58.111372150000008,62.760281922000011,106.81875409178771,1353.7334921968788,225.6222486994798,null,0.295033563935374,0.54872661655159771,null,null,75.207416233159933,267.57383181060891,66.893457952652227]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","KEUR AMATH SEUNE",600,70,637,74,28,5,11,8,35,59,1670,11660,13920,200970,228220,38.944000000000003,null,2,2120,1,1060,1,1060,null,null,0,0,14.25,5130,9370,1.2444999999999999,67,1322.4042049078955,6772.0319333333337,1693.0079833333334,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},65972.031933333332,14.893207983333333,2,303562.03193333332,65.352786198945694,71.139037507474754,55.081707983333338,39.781233543518525,42.963732227000008,71.888064818840263,911.05051600640263,151.84175266773377,null,0.52437721955396865,0.97527797734095045,null,null,50.613917555911257,219.50695252943282,54.876738132358206]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","Keur S. Diané","KEUR BABOU NDITY",990,57,1051,60,28,5,9,6,28,48,1670,9540,10440,160776,182426,31.187000000000001,null,1,1060,1,1060,0,0,null,null,0,0,12.5,4500,6620,0.85299999999999998,55,2181.8631387098872,11173.321133333333,2793.3302833333332,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},71973.321133333331,15.993730283333333,2,261019.32113333332,56.193917859816352,61.169254791250538,48.033730283333334,34.691027426851853,37.466309621000001,61.813309645797993,783.37131192476988,130.56188532079497,null,0.63083079827503419,1.1732687119958549,null,null,43.520628440264986,203.54520814719612,50.88630203679903]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","KEUR MOUDIAYE FATIM",987,48,1047,51,38,4,7,6,25,42,1336,7420,10440,143550,162746,27.738,null,1,1060,1,1060,1,1060,null,null,0,0,11.375,4095,7275,0.91925000000000001,50,2173.5591876586604,11130.796600000001,2782.6991500000004,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},71930.796600000001,15.983099149999999,2,241951.7966,52.088938570299177,56.700825935663659,44.640349149999999,32.24025216388889,34.819472337000001,57.297832427329098,726.14584813925569,121.02430802320929,null,0.3976832642234106,0.73964259905122953,null,null,40.341436007736426,195.96972375627359,48.992430939068399]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","NDIAYENE KADE",930,103,987,109,32,8,17,12,50,87,2672,18020,20880,287100,328672,56.192999999999998,null,2,2120,1,1060,0,0,null,null,0,0,18.625,6705,9885,1.2757499999999999,95,2048.9999218902558,10492.928600000001,2623.2321500000003,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},71292.928599999999,15.82363215,2,409849.92859999998,88.235128045694807,96.047352356352704,73.292382149999995,52.933387108333328,57.168058076999991,97.058640850264297,1230.0418025210083,205.00696708683472,null,0.48262986870548052,0.89763297222518934,null,null,68.335655695611564,255.05684700774034,63.764211751935086]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","NIASSENE",1023,82,1086,87,24,6,13,9,40,68,2004,13780,15660,229680,261124,44.597000000000001,null,3,3180,3,3180,1,1060,null,null,1,1060,15.875,5715,14195,2.24925,81,2254.5227104081237,11545.410800000001,2886.3527000000004,24000,1,24000,1,9600.0000000000018,3,3200,2,{"$nulls":6},72345.410799999998,16.086752699999998,2,347664.41080000001,74.847429908443416,81.474324711816848,62.933002699999996,45.451613061111111,49.087742106,82.332172899287769,1043.4105966386555,173.90176610644258,null,0.39242106645533459,0.7298555499494731,null,null,57.967255368814193,234.91171346464859,58.727928366162146]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE DIOGO",586,68,622,72,68,5,10,8,35,58,1670,10600,13920,200970,227160,38.704999999999998,null,1,1060,1,1060,1,1060,null,null,0,0,14,5040,8220,0.998,65,1291.2643884657944,6612.564933333334,1653.1412333333335,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},65812.564933333342,14.853341233333335,2,301192.56493333331,64.842672107040869,70.583758572516444,54.556341233333328,39.401802001851848,42.553946161999995,71.326939317744959,903.93927050820321,150.65654508470053,null,0.42843977877269857,0.79684598276267604,null,null,50.218848361566842,218.64858858698148,54.662147146745369]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE KEUR SOULEYMANE",500,34,531,36,31,2,4,4,18,28,668,4240,6960,103356,115224,19.542000000000002,null,3,3180,1,1060,1,1060,null,null,0,0,9.5,3420,8720,1.341,37,1102.3495020503808,5645.1318000000001,1411.28295,24000,1,24000,1,9600.0000000000018,3,1600,1,{"$nulls":6},64845.131800000003,14.611482950000001,2,188789.1318,40.643738245630018,44.242282351942102,35.494482950000005,25.634904352777781,27.685696701000005,44.708112070193025,566.59403301320526,94.43233883553421,null,0.38162382608283912,0.70977399346937187,null,null,31.477446278511401,173.10636999757722,43.276592499394305]
[{"$nulls":12},{"$f":"SUM(M40:M49)","v":341}]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":26},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","P(W)","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)[ens moy]","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scénario DA","SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","DIAGANE SADER",850,57,902,60,37,4,8,7,29,48,720,3840,5467,92249,102276,15.23,null,0,0,3,1440,1,480,1,480,12.5,4500,6900,5.0410000000000004,58,null,9589.2822666666671,2397.3205666666668,12000,1,12000,1,9600.0000000000018,3,3200,2,46389.282266666669,11.997320566666668,2,155565.28226666668,33.491094282123022,36.456352527182069,32.268320566666667,23.30489818703704,25.169290042,36.840203710335331,466.88259983993606,77.813766639989339,null,0.6728616489277135,1.2514409923350578,null,null,25.937922213329777,157.13788210461428,39.284470526153569]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","DRAME IBRA",528,52,560,55,28,4,8,6,26,44,720,3840,4686,82706,91952,13.7,null,2,960,1,480,1,480,0,0,11.875,4275,6195,4.726,52,null,5953.434666666667,1488.3586666666667,12000,1,12000,1,9600.0000000000018,3,1600,1,41153.434666666668,10.888358666666665,2,139300.43466666667,29.989493304584844,32.644724320253111,29.314358666666664,21.171481259259259,22.865199759999996,32.988442635043334,418.06853141256499,69.678088568760828,null,0.74066486091350903,1.3775467364003198,null,null,23.226029522920275,148.69651516967139,37.174128792417847]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","KERE",1114,113,1182,120,27,9,19,13,55,96,1620,9120,10153,174955,195848,29.25,null,2,960,2,960,0,0,0,0,20,7200,9120,7.74,105,null,12565.999600000001,3141.4999000000003,12000,1,12000,1,9600.0000000000018,3,3200,2,49365.999600000003,12.741499899999999,2,254333.99960000001,54.754658852171119,59.602565649395764,49.731499900000003,35.917194372222227,38.790569922000003,60.230124737388238,763.30732172869148,127.21788695478192,null,0.43658677957178166,0.81199841533303707,null,null,42.405962318260634,200.92166353713262,50.230415884283154]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","KEUR AMATH SEUNE",600,70,637,74,28,5,11,8,35,59,900,5280,6248,111335,123763,18.43,null,2,960,1,480,1,480,0,0,14.25,5130,7050,5.5810000000000004,67,null,6772.0319333333337,1693.0079833333334,12000,1,12000,1,9600.0000000000018,3,1600,1,41972.031933333332,11.093007983333333,2,172785.03193333332,37.198272716783706,40.491759753851809,35.104007983333332,25.35289465462963,27.381126226999999,40.918099988462082,518.56252080832337,86.427086801387233,null,0.61850815994925301,1.1503501004816201,null,null,28.809028933795744,165.60658956886434,41.401647392216084]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","Keur S. Diané","KEUR BABOU NDITY",990,57,1051,60,28,4,8,7,29,48,720,3840,5467,92249,102276,15.23,null,1,480,1,480,0,0,0,0,12.5,4500,5460,4.8600000000000003,55,null,11173.321133333333,2793.3302833333332,12000,1,12000,1,9600.0000000000018,3,3200,2,47973.321133333331,12.393330283333333,2,155709.32113333332,33.522103895537619,36.490107691729726,32.483330283333331,23.460182982407407,25.336997620999995,36.874314285091387,467.3148893557422,77.885814892623699,null,0.66840792477966815,1.2431576060307581,null,null,25.961938297541231,157.2106127464109,39.302653186602726]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","KEUR MOUDIAYE FATIM",987,48,1047,51,38,3,6,6,25,40,540,2880,4686,79525,87631,13.02,null,1,480,1,480,1,480,0,0,11.375,4095,5535,4.4560000000000004,48,null,11130.796600000001,2782.6991500000004,12000,1,12000,1,9600.0000000000018,3,3200,2,47930.796600000001,12.382699150000002,2,141096.7966,30.376225652557924,33.06569745097871,29.85869915,21.564616052777776,23.289785336999998,33.413848217813722,423.45977370948384,70.576628951580645,null,0.72716213374002225,1.3524333028733135,null,null,23.525542983860213,149.65220896838744,37.41305224209686]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","NDIAYENE KADE",930,103,987,109,32,8,16,12,51,87,1440,7680,9372,162231,180723,26.95,null,2,960,1,480,0,0,0,0,18.625,6705,8145,7.1550000000000002,95,null,10492.928600000001,2623.2321500000003,12000,1,12000,1,9600.0000000000018,3,3200,2,47292.928599999999,12.223232149999999,2,236160.92859999998,50.842243270824333,55.343749844068292,46.328232149999998,33.459278774999994,36.136021076999995,55.926467597906772,708.76629231692675,118.12771538615446,null,0.46865840497251499,0.87164774559469349,null,null,39.375905128718152,193.61035385204318,48.402588463010794]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","NIASSENE",1023,82,1086,87,24,6,13,9,40,68,1080,6240,7029,127240,141589,21.09,null,3,1440,3,1440,1,480,1,480,15.875,5715,9555,6.5259999999999998,81,null,11545.410800000001,2886.3527000000004,12000,1,12000,1,9600.0000000000018,3,3200,2,48345.410799999998,12.486352699999999,2,199489.41080000001,42.947363113675586,46.749867191434205,40.102352699999997,28.962810283333333,31.279835105999997,47.242099425043151,598.7077154861945,99.784619247699084,null,0.54141749605168155,1.0069708232089611,null,null,33.261539749233023,177.94446289910439,44.486115724776099]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE DIOGO",586,68,622,72,68,4,8,8,37,57,720,3840,6248,117697,128505,19.010000000000002,null,1,480,1,480,1,480,0,0,14,5040,6480,5.4009999999999998,64,null,6612.564933333334,1653.1412333333335,12000,1,12000,1,9600.0000000000018,3,1600,1,41812.564933333335,11.053141233333331,2,176797.56493333334,38.062116622410237,41.432087283513589,35.464141233333336,25.612990890740743,27.662030162000001,41.868328284651263,530.60493677470993,88.434156129118321,null,0.6122272986045918,1.1386684607769235,null,null,29.47805204303944,167.51846866351966,41.879617165879914]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE KEUR SOULEYMANE",500,34,531,36,31,2,4,4,18,28,360,1920,3124,57258,62662,9.2799999999999994,null,3,1440,1,480,1,480,0,0,9.5,3420,5820,3.9609999999999999,37,null,5645.1318000000001,1411.28295,12000,1,12000,1,9600.0000000000018,3,1600,1,40845.131800000003,10.811282949999999,2,109327.1318,23.53664792914045,25.620552346984137,24.052282949999999,17.371093241666667,18.760780700999998,25.890312722054496,328.11264045618248,54.68544007603041,null,0.90270497107283476,1.6789216722122047,null,null,18.228480025343469,131.73116482137652,32.932791205344131]
[{"$nulls":12},{"$f":"SUM(M54:M63)","v":341}]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service",{"$nulls":26},"Forage",null,"Moulin",null,"Menuserie métallique",null,"Tailleur",null,"Boutique",{"$nulls":14},"3x35 mm²","3x70 mm²","3x95mm²"]
[null,null,null,"Opérateurs","Région","Département","Commune","Localités","Pop 2020","Nb de ménages 2020","Pop année ciblée","Nb de ménages année cible","Nb abonnés 2020","N 1","N 2","N 3","N 4","Nb total abonnés","Energie N1 (Wh/j)","Energie N2 (Wh/j)","Energie N3 (Wh/j)","Energie N4 (Wh/j)","Energie domestique (Wh/j)","Puissance installee charges domestiques (kW)",null,"Nbre d'école par village","Energie école par village","Nbre de mosquée par village","Energie mosquée par village","Nbre de case de santé par village","Energie case de santé par village","Nbre de Maison commu par village","Energie Maison commu par village","Nbre de Lampadaire par village","Energie Lampadaire par village","Energie total communautaires","Puissance installee charges communautaires (kW)","Nb abonnés monophasés",null,"Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","Energie (Wh/j)","Nombre","total FM (Wh/j)","Puissance installee charges avec FM (kW)","Nb abonnées Fm","Ej totale (Wh/j)","Puisance (kWc)","Puisance   (kWc) [ens min]","Puissance installee des charges du village (kW)","Puissance apparente corrigée du village","Puissance ondu.chargeur(kW)","Puissance ondu.réseau(kW)","Capacité Stockage (kWh/j)","Nombre de batterie",null,"Longueur de cable max (km)","Longueur de cable max (km)","Longueur de cable max (km)",null,"surface local batterie(m²)","clôture(Ml)","Côté cloture"]
[null,null,"Scénario DC","SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","DIAGANE SADER",850,57,902,60,37,4,8,7,29,48,800,1920,3780,78300,84800,15.23,null,0,0,3,720,1,240,1,240,17.875,3217.5,4417.5,3.6684999999999999,58,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,126017.5,28.067070984237851,27.129857717628852,28.4985,20.582250000000002,22.228830000000002,30.873778082661641,378.20378151260502,63.033963585434172,null,0.76186870833957532,1.4169833188039753,null,null,21.011321195144724,143.85162527847532,35.962906319618831]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","DRAME IBRA",528,52,560,55,28,4,8,6,26,44,800,1920,3240,70200,76160,13.7,null,2,480,1,240,1,240,0,0,22.75,4095,5055,4.4560000000000004,52,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,116415,25.928367636479457,25.062569771640945,27.555999999999997,19.901555555555557,21.493679999999998,28.521204400127406,349.38475390156066,58.230792316926774,null,0.78792696271648244,1.4654485088886304,null,null,19.410264105642256,138.26231189671165,34.565577974177913]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","KERE",1114,113,1182,120,27,9,19,13,55,96,1800,4560,7020,148500,161880,29.25,null,2,480,2,480,0,0,0,0,9.5,1710,2670,2.16,105,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,201350,44.845396414595527,43.347922720610782,41.01,29.618333333333332,31.9878,49.329936056055082,604.2917166866747,100.71528611444579,null,0.52943465946392065,0.98468420168093385,null,null,33.571762038148592,181.83402835705144,45.458507089262859]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","KEUR AMATH SEUNE",600,70,637,74,28,5,11,8,35,59,1000,2640,4320,94500,102460,18.43,null,2,480,1,240,1,240,0,0,12.75,2295,3255,2.6560000000000001,67,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,140915,31.38509578228323,30.337087311521572,30.485999999999997,22.017666666666667,23.77908,34.523605360511553,422.91416566626651,70.48569427771109,null,0.71219954682855702,1.3246047074373517,null,null,23.495231425903697,152.1170714231699,38.029267855792476]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","Keur S. Diané","KEUR BABOU NDITY",990,57,1051,60,28,4,8,7,29,48,800,1920,3780,78300,84800,15.23,null,1,240,1,240,0,0,0,0,12,2160,2640,2.4300000000000002,55,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,124240,27.671179789169845,26.747186087949757,27.259999999999998,19.687777777777775,21.262799999999999,30.43829776808683,372.86914765906363,62.144857943177271,null,0.79648258931090932,1.481360935837678,null,null,20.714952647725756,142.83349549373614,35.708373873434034]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","KEUR S.DIANE","KEUR MOUDIAYE FATIM",987,48,1047,51,38,3,6,6,25,40,600,1440,3240,67500,72780,13.02,null,1,240,1,240,1,240,0,0,10.875,1957.5,2677.5,2.2284999999999999,48,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,112257.5,25.002394278676221,24.167516438087731,24.848500000000001,17.946138888888893,19.381830000000001,27.502633706543843,336.90726290516204,56.151210484193676,null,0.87377972049078956,1.6251242171935967,null,null,18.717070161397892,135.7710029932106,33.94275074830265]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","NDIAYENE KADE",930,103,987,109,32,8,16,12,51,87,1600,3840,6480,137700,149620,26.95,null,2,480,1,240,0,0,0,0,11,1980,2700,2.34,95,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,189120,42.121486813649398,40.714969679274461,38.89,28.087222222222223,30.334199999999999,46.333635495014342,567.58703481392558,94.597839135654269,null,0.55829558715904815,1.0383620239376472,null,null,31.532613045218088,176.22522463588302,44.056306158970756]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","NIASSENE",1023,82,1086,87,24,6,13,9,40,68,1200,3120,4860,108000,117180,21.09,null,3,720,3,720,1,240,1,240,18.25,3285,5205,4.0060000000000002,81,null,null,null,12000,1,12000,1,9600.0000000000018,3,3200,2,36800,9.6,2,159185,35.45425591386833,34.270370391261125,34.695999999999998,25.05822222222222,27.06288,38.999681505255168,477.74609843937577,79.624349739895962,null,0.62578151327574905,1.1638776547998357,null,null,26.541449913298653,161.67780862003553,40.419452155008884]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE DIOGO",586,68,622,72,68,4,8,8,37,57,800,1920,4320,99900,106940,19.010000000000002,null,1,240,1,240,1,240,0,0,12.375,2227.5,2947.5,2.4984999999999999,64,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,145087.5,32.314409994053278,31.235369941527772,30.9085,22.322805555555554,24.108629999999998,35.545850993458608,435.43667466986795,72.572779111644664,null,0.70246422131825825,1.3064981837014122,null,null,24.190926370548219,154.35273952999862,38.588184882499654]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE KEUR SOULEYMANE",500,34,531,36,31,2,4,4,18,28,400,960,2160,48600,52120,9.2799999999999994,null,3,720,1,240,1,240,0,0,12,2160,3360,2.6110000000000002,37,null,null,null,12000,1,12000,1,9600.0000000000018,3,1600,1,35200,9.3999999999999986,2,90680,20.196575847407612,19.522173490464294,21.290999999999997,15.37683333333333,16.606979999999997,22.216233432148375,272.14885954381754,45.35814325730292,null,1.0197790326718046,1.8966652158628108,null,null,15.119381085767639,122.02676526392349,30.506691315980873]
[{"$nulls":12},{"$f":"SUM(M68:M77)","v":341}]

{"sheet":"Demande-ERA","index":22,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"AUCUNE DONNEE FOURNIE PAR ERA"]

{"sheet":"Investissements","index":23,"n_rows":54,"n_cols":11,"rows_kept":54,"cut":false,"hidden":true,"merged":[]}
[]
["Scenario de Réhabilitation"]
[]
[]
[]
[null,null,"Opérateurs","Equipements de production "," Eq commande synchro"," Génie Civil "," Réseau BT","Branchement BT","Installations intérieures","Coût Total général par opérateur"]
[null,null,"Energie R",698253393,73560248,196624246,151455152,45767250,69446720,1235107009]
[null,null,"ENERSA",159217836,16765703,44447465,29415609,10304025,15645700,275796338]
[null,null,"ERA",38377622,4036658,11042986,15574237,2209450,3331020,74571974]
[null,null,"Faye So_Sud Er",338316707,35633238,96462209,89547379,21852950,33108320,614920804]
[null,null,"Néant",50949791,5371419,14776172,15263974,3465825,5248880,95076062]
[null,null,"NS RESIF",1589426723,167418134,454618229,422010644,104542550,158374860,2896391139]
[null,null,"SALENSOL",614572036,64751758,175264491,144780222,40345000,61169640,1100883147]
[null,null,"Sud Solar System",2121885748,223489630,602287567,530297547,138430250,209854260,3826245002]
[null,null,"Total par rubrique",5610999856,591026788,1595523365,1398344765,366917300,556179400,10118991474]
[null,null,"Total sans ERA & Néant",{"$f":"+D15-D9-D11","v":5521672443},{"$f":"+E15-E9-E11","v":581618711},1569704207,1367506554,361242025,547599500,9949343438]
[null,null,null,{"$f":"D15/$J$13","v":5.0968169249301809},{"$f":"E15/$J$13","v":0.53686605123404618},1.4493121902610069,1.2702027175278394,0.33329359342077386,0.50521202138086685,9.1917034987547144]
[]
[]
[]
["Scenario d'Extension DA"]
[]
[]
[]
[null,null,"Opérateurs","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Branchement BT","coût Installations intérieures","Coût Total général par Opéraeur"]
[null,null,"Energie R",1066176917,112196110,286580118,154212627,54741469,75402180,1749309421]
[null,null,"ENERSA",224603805,23625592,60178380,31900628,12152842,17361680,369822927]
[null,null,"ERA",59273232,6235559,16507055,13503451,3034671,4037600,102591567]
[null,null,"Faye Solar_Sud Ener",495568509,52154467,135713956,87501587,25614026,35530880,832083425]
[null,null,"Néant",70714357,7453106,19918498,14429291,3960421,5450760,121926433]
[null,null,"NS RESIF",2455350982,258362222,668947703,423210905,127839064,175130900,4108841776]
[null,null,"SALENSOL",855531374,90049780,234374596,149759777,47671460,66822280,1444209267]
[null,null,"Sud Solar System",3082752591,324421253,840284734,520235419,162943369,225701840,5156339205]
[null,null,"Toral par rubrique",8309971767,874498088,2262505038,1394753685,437957322,605438120,13885124020]
[null,null,"Total sans ERA & Néant",{"$f":"+D34-D28-D30","v":8179984178},{"$f":"+E34-E28-E30","v":860809423},2226079485,1366820943,430962230,595949760,13660606020]
[]
["Scenario d'Extension DPP"]
[]
[]
[]
[]
[null,null,"Opérateurs","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Branchement BT","coût Installations intérieures","Coût Total général par opérateur"]
[null,null,"Energie R",1773030991,187668454,475007257,154212627,54807594,75503120,2720230042,{"$f":"J43/$J$13","v":2.4709525705910367}]
[null,null,"ENERSA",367861458,38906730,97934333,31900628,12152842,17361680,566117671,{"$f":"J44/$J$13","v":0.51423956533690129}]
[null,null,"ERA",96734518,10237430,26741298,13503451,3100796,4138540,154456033,0.14030193251745729]
[null,null,"Faye Solar_Sud Ener",810256496,85771463,220527765,87501587,25415651,35228060,1264701022,1.1488058704926292]
[null,null,"Néant",129526026,13739573,36096335,14429291,3960421,5450760,203202406,0.18458126691624246]
[null,null,"NS RESIF",4123503210,436460675,1117441956,423210905,128037439,175433720,6404087906,5.8172276716667728]
[null,null,"SALENSOL",1442189812,152679704,391798206,149759777,47803710,67024160,2251255369,2.0449539763914655]
[null,null,"Sud Solar System",5152884073,545447413,1395886999,520235419,163009494,225802780,8003266178,7.2698598391751021]
[null,null,"Total par rubrique",13895986584,1470911442,3761434149,1394753685,438287947,605942820,21567316627]
[null,null,"Total sans ERA & Néant",{"$f":"+D51-D45-D47","v":13669726040},{"$f":"+E51-E45-E47","v":1446934439},3698596516,1366820943,431226730,596353520,21209658188]
[]
[null,null,null,{"$f":"D51/$J$13","v":12.62258089958752},{"$f":"E51/$J$13","v":1.3361195018820649},3.4167424210736872,1.2669407182777048,0.39812395002536993,0.55041520224126017,19.590922693087606]

{"sheet":"Invest DA sans force motrice","index":24,"n_rows":121,"n_cols":17,"rows_kept":121,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total"]
[{"$nulls":4},"SEDHIOU","BOUNKELING","TANKON","BAMBADALA","Energie R","ERSEN II",108334936.64624192,11418373.504440755,30034200.492312983,15311043.604082942,7234950,11002460,183335964.2470786]
[{"$nulls":4},"SEDHIOU","BOUNKELING","INOR","BISSARY KANSOYE","Energie R","ERSEN II",34536378.314000756,3634276.9246687447,10118451.28243985,14781992.102778185,2209450,3331020,68611568.623887539]
[{"$nulls":4},"KAOLACK","NIORO","WACK NGOUNA","KEUR NDONGO","Energie R","ERSEN II",53732029.619634449,5660292.5835084161,15458081.896838447,14164765.35125597,3465825,5248880,97729874.451237276]
[{"$nulls":4},"SEDHIOU","BOUNKELING","TANKON","KOHEL MOUNKOUTALLA","Energie R","ERSEN II",70816915.525732264,7458596.9505058657,19894774.76766758,16413234.231801188,4589950,6964860,126138331.47570689]
[{"$nulls":4},"SEDHIOU","BOUNKELING","INOR","MAGNORA","Energie R","ERSEN II",24666288.999287698,2587838.6047138078,7070453.2330601597,17647687.734845623,1283700,1917860,55173828.571907289]
[{"$nulls":4},"KAOLACK","GUINGUINEO","NDIAGO","NDELLE","Energie R","ERSEN I",85726743.52198264,9035096.6870803535,24082129.45803583,14385203.476799618,5714075,8680840,147624088.14389843]
[{"$nulls":4},"KAOLACK","NIORO","WACK NGOUNA","NDIMBA","Energie R","ERSEN I",108118576.09563446,11396039.921346162,30000415.762085281,15046517.853430565,7234950,11002460,182798959.63249648]
[{"$nulls":4},"KAOLACK","NIORO","KAYEMOR","PADAF","Energie R","ERSEN II",85392694.498145118,8998279.064205084,23915575.989142977,15266955.978974214,5780200,8781780,148135485.53046739]
[{"$nulls":4},"SEDHIOU","BOUNKELING","TANKON","SACITA FARYMBOURE","Energie R","ERSEN II",77343317.763354555,8150701.7603607718,21830921.742585979,14385203.476799618,5118950,7772380,134601474.74310094]
[{"$nulls":4},"SEDHIOU","BOUNKELING","TANKON","SARRE BOCAR","Energie R","ERSEN II",49585512.325723298,5220752.0204948299,14219241.060741698,14052548.054052586,3135200,4744180,90957433.461012408]
[{"$nulls":10},698253393.30973721,73560248.021324798,196624245.6849108,151455151.86482051,45767250,69446720,1235107008.8807933]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total"]
[{"$nulls":4},"THIES","TIVAOUANE","MEOUANE","NDOMBIL","ENERSA","ERSEN II",74669986.579780713,7861832.12607319,20888053.662658341,15645665.519465685,4722200,7166740,130954477.88797793]
[{"$nulls":4},"THIES","TIVAOUANE","MEOUANE","SINE MOUSSE ABDOU","ENERSA","ERSEN I",84547849.083203241,8903871.3234373573,23559411.738805439,13769943.217913114,5581825,8478960,144841860.36335915]
[{"$nulls":10},159217835.66298395,16765703.449510548,44447465.401463777,29415608.737378798,10304025,15645700,275796338.25133705]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total"]
[{"$nulls":4},"KAFFRINE","KOUNGHEUL","Diokoul","KATHIALE","ERA",null,38377622.027168654,4036658.4464121494,11042985.937263764,15574237.198447615,2209450,3331020,74571973.609292179]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total"]
[{"$nulls":4},"SEDHIOU","GOUDOMP","NIAGHA","BAMBADALA 1","Faye Solaire_Sud Energie","ERSEN I",54667756.238985784,5752813.7865184555,15405840.780334091,15204725.78478669,3333575,5047000,99411711.590625018]
[{"$nulls":4},"SEDHIOU","GOUDOMP","DIOUBOUDOU","BISSARY","Faye Solaire_Sud Energie","ERSEN II",36753488.222225949,3868897.3509917301,10772641.330573494,14656643.693472832,2209450,3331020,71592140.597264007]
[{"$nulls":4},"SEDHIOU","GOUDOMP","DIOUBOUDOU","MALANDIANKUNDA","Faye Solaire_Sud Energie","ERSEN II",45554123.362429388,4795979.421367581,13138259.18006351,16724511.920137707,3135200,4744180,88092253.883998185]
[{"$nulls":4},"SEDHIOU","GOUDOMP","SIMBADI BALANTE","SAFANE","Faye Solaire_Sud Energie","ERSEN II",99915450.795845926,10530256.313872075,27795298.866970889,15192926.828972427,6639825,10094000,170167757.80566132]
[{"$nulls":4},"SEDHIOU","GOUDOMP","DIOUBOUDOU","SANOUFILY","Faye Solaire_Sud Energie","ERSEN II",52193040.487470277,5497516.9802020257,15016792.500654664,14039734.110124618,3333575,5047000,95127659.078451589]
[{"$nulls":4},"SEDHIOU","GOUDOMP","YARANG BALANTE","SINA","Faye Solaire_Sud Energie","ERSEN II",49232847.520500325,5187774.4652984105,14333376.607762149,13728837.073553797,3201325,4845120,90529280.667114675]
[{"$nulls":10},338316706.62745762,35633238.318250284,96462209.266358793,89547379.411048084,21852950,33108320,614920803.62311482]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total"]
[{"$nulls":4},"MATAM","RANEROU","OUDALAYE","WOPPA","NEANT","UE FACILITY 2",50949791.32825125,5371418.6490638815,14776172.043948198,15263974.498224799,3465825,5248880,95076061.519488126]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total"]
[{"$nulls":4},"SEDHIOU","SEDHIOU","BAMBALI","BADIARY","NS RESIF","ERSEN II",58139073.404721394,6126735.7464660062,16734499.99517953,14174978.466200221,3862575,5854520,104892382.61256714]
[{"$nulls":4},"SEDHIOU","GOUDOMP","DJIBANAR","BAFATA BALANTE","NS RESIF","ERSEN I",84905954.464320064,8947434.9736061711,23809645.953463793,15407782.644782947,5714075,8680840,147465733.03617299]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOTO","NS RESIF","ERSEN I",112052168.01728334,11814365.450248392,31208918.225990236,14344097.332440304,7697825,11709040,188826414.02596229]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOUTOTO","NS RESIF","ERSEN II",63450112.191163905,6684198.4344781283,18037283.577119585,14500021.602986716,4325450,6561100,113558165.80574834]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","DANDONE","NS RESIF","ERSEN II",43868961.272450745,4612732.453669765,12399699.639277937,15897631.010772401,2672325,4037600,83488949.376170844]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","DIAFILON DIOLA","NS RESIF","ERSEN II",48386021.099455848,5094600.0652411859,13909720.996015351,14493107.136965882,3201325,4845120,89929894.297678277]
[{"$nulls":4},"SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA BADJI COUNDA","NS RESIF","ERSEN II",33275847.187593877,3503069.8548890878,9856610.1925804298,13545889.275272043,2077200,3129140,65387756.510335438]
[{"$nulls":4},"SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA SARAKHOLE","NS RESIF","ERSEN I",54235298.818915144,5713332.1124569951,15592819.363185182,13759412.934794858,3598075,5450760,98349698.229352176]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","KAMOYA","NS RESIF","ERSEN II",42864213.054548621,4513422.7620397909,12458195.40470806,14478643.868576204,2870700,4340420,81525595.089872673]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DJIREDJI","karantaba linketo","NS RESIF","ERSEN II",64164293.058992855,6759765.5213438226,18241978.140009601,14466464.260996243,4193200,6359220,114184920.98134251]
[{"$nulls":4},"SEDHIOU","BOUNKELING","DIAROUME","KIMBOUTO","NS RESIF","ERSEN II",35692306.753532656,3754248.6946121869,10340613.8169601,14710246.613586113,2341700,3532900,70372015.878691062]
[{"$nulls":4},"SEDHIOU","GOUDOMP","DJIBANAR","KLONYA","NS RESIF","ERSEN II",25084750.119150024,2636355.1514533334,7416241.441381502,14142372.628731756,1614325,2422560,53316604.340716615]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DJIREDJI","MADINA LINKETO","NS RESIF","ERSEN I",65322574.5195935,6883191.556098477,18616580.440571208,14850438.943046842,4259325,6460160,116392270.45931002]
[{"$nulls":4},"SEDHIOU","GOUDOMP","KOLIBANTANG","MAKA","NS RESIF","ERSEN I",83075482.837155908,8755549.8723572176,23378056.252355102,14727057.026377199,5714075,8680840,144331060.98824543]
[{"$nulls":4},"SEDHIOU","SEDHIOU","BAMBALI","MARON COUNDA","NS RESIF","ERSEN II",39297922.670925096,4137955.2998892884,11510609.122747721,13716974.634147836,2672325,4037600,75373386.727709934]
[{"$nulls":4},"SEDHIOU","SEDHIOU","BAMBALI","MASSARIA","NS RESIF","ERSEN II",64904952.908447579,6840460.6060479889,18568833.223325767,15444004.299348833,4325450,6561100,116644801.03717017]
[{"$nulls":4},"SEDHIOU","SEDHIOU","BAMBALI","MISSIRA ","NS RESIF","ERSEN II",44932411.925247021,4733425.9289493104,13119116.050653804,14728389.182664905,2936825,4441360,84891528.087515041]
[{"$nulls":4},"KAOLACK","GUINGUINEO","NDIAGO","NDIAGNE KAHONE","NS RESIF","ERSEN I",39497754.056076966,4158093.4446342182,11518422.319389924,14813582.95213295,2606200,3936660,76530712.772234067]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","NEMA DIAOUR","NS RESIF","ERSEN II",28588428.517163996,3007695.3341390165,8496708.4557248224,14351646.134809144,1746575,2624440,58815493.441836976]
[{"$nulls":4},"KAOLACK","GUINGUINEO","NDIAGO","NGARE KEUR AMADOU YACINE","NS RESIF","ERSEN I",52191468.402000174,5498444.8152632182,15070765.146065069,13954857.508830575,3465825,5248880,95430240.872159034]
[{"$nulls":4},"SEDHIOU","BOUNKELING","DIACOUNDA","NIOROKI","NS RESIF","ERSEN II",37860092.846535318,3987468.2980139069,11172414.010080878,14018039.207540104,2407825,3633840,73079679.36217019]
[{"$nulls":4},"SEDHIOU","SEDHIOU","Bemet Bidjini","sibikoroto 2","NS RESIF","ERSEN I",52594372.167372502,5538190.0865591858,15043651.43238293,14294046.745832745,3267450,4946060,95683770.432147354]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE BAYNOUCK","NS RESIF","ERSEN I",50893041.417210944,5359257.824567928,14605660.697680889,14986634.803644452,3201325,4845120,93891039.743104205]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE MANDING","NS RESIF","ERSEN II",102070726.93006565,10760827.281890644,28525436.679367043,13207334.37461788,6904325,10497760,171966410.2659412]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","SONKO KOUNDA","NS RESIF","ERSEN I",61096000.929690354,6431961.3820921229,17206146.075663585,16260227.958412491,3862575,5854520,110711431.34585854]
[{"$nulls":4},"SEDHIOU","SEDHIOU","BAMBALI","SORANGE","NS RESIF","ERSEN II",46682827.256419182,4913621.4192054961,13377045.067636911,15524567.263605757,2870700,4340420,87709181.006867349]
[{"$nulls":4},"SEDHIOU","BOUNKELING","DIAROUME","SOUAKI","NS RESIF","ERSEN II",57950836.833425649,6103879.3439259408,16534804.205138633,14232197.203410922,3796450,5753580,104371747.58590114]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","YACINE MANDINA","NS RESIF","ERSEN II",49097200.206428111,5170835.7649571076,14165121.001467962,14305909.185238704,3201325,4845120,90785511.158091888]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","YACINE TAMBANA","NS RESIF","ERSEN II",47251629.089194894,4977014.4475694532,13702631.607720179,14674088.442611923,3135200,4744180,88484743.587096453]
[{"$nulls":10},1589426722.9550815,167418133.92666537,454618228.53384376,422010643.64237893,104542550,158374860,2896391139.0579691]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total"]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","NIASSENE","DIAGANE SADER","SALENSOL","ERSEN II",52337280.854541942,5512406.0355984215,15039924.727133598,13525145.877209537,3333575,5047000,94795332.494483501]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","KEUR S.DIANE","DRAME IBRA","SALENSOL","ERSEN II",46782847.896212019,4928625.0175311668,13627112.893746268,15112681.032889508,3135200,4744180,88330646.84037897]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","KEUR S.DIANE","KERE","SALENSOL","ERSEN II",96618110.220053419,10183040.137014927,26945990.135637969,14327286.919649215,6507575,9892120,164474122.41235554]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","KEUR AMATH SEUNE","SALENSOL","ERSEN II",61141832.900528856,6444186.386302324,17583828.653303649,13936778.42334348,4060950,6157340,109324916.36347832]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","Keur S. Diané","KEUR BABOU NDITY","SALENSOL","ERSEN II",53633872.072716728,5647335.3692271765,15301976.350413505,14509219.729817266,3465825,5248880,97807108.522174686]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","KEUR S.DIANE","KEUR MOUDIAYE FATIM","SALENSOL","ERSEN II",46717315.262716986,4918271.5181157878,13437128.536499901,15237014.454081155,3002950,4542300,87854979.771413833]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","NDIAYENE KADE","SALENSOL","ERSEN II",88640711.258715108,9344094.4181409664,24940475.567016643,13937095.591517482,5978575,9084600,151925551.83539021]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","NIASSENE","NIASSENE","SALENSOL","ERSEN II",70767830.944721639,7457333.7222409351,20073908.884382516,14060794.676361127,4722200,7166740,124248808.22770622]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE DIOGO","SALENSOL","ERSEN II",65323570.777491525,6881663.6164759751,18536362.22854051,15326839.028760323,3994825,6056400,116119660.65126833]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE KEUR SOULEYMANE","SALENSOL","ERSEN II",32608664.284845687,3434801.5023168353,9777782.9483452067,14807366.306051817,2143325,3230080,66002020.041559547]
[{"$nulls":10},614572036.47254395,64751757.72296451,175264490.92501977,144780222.03968093,40345000,61169640,1100883147.1602092]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total"]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SAKAR","BABADI","Sud Solar System","ERSEN II",69097625.934728518,7277210.0279539796,19429689.877185103,14907974.848431544,4457700,6762980,121933180.68829915]
[{"$nulls":4},"SEDHIOU","BOUNKELING","Djinani","BADIOCOUNDA","Sud Solar System","ERSEN II",47178079.230272502,4969310.6976602906,13685206.007915033,15405498.983973233,3135200,4744180,89117474.919821054]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SAKAR","BANDOUGA","Sud Solar System","ERSEN II",64465725.370163016,6791807.5787751954,18335626.462808654,16371810.91926787,4259325,6460160,116684455.33101472]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","DJILOR","BANGALERE","Sud Solar System","ERSEN II",66732183.540543169,7032876.7254908374,19046335.654750936,14696798.33331014,4391575,6662040,118561809.25409509]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SAKAR","BANY","Sud Solar System","ERSEN II",51860660.373231269,5461096.1741940584,14858420.919667723,15376191.795428181,3465825,5248880,96271074.262521237]
[{"$nulls":4},"SEDHIOU","SEDHIOU","KOUSSY","BARY","Sud Solar System","ERSEN II",28983517.441140953,3049568.0715402989,8617918.0773447175,15171231.926387914,1878825,2826320,60527380.516413882]
[{"$nulls":4},"SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSADOU SANTO","Sud Solar System","ERSEN II",83879742.729362831,8841016.1474817321,23624227.383102912,13524828.709035536,5647950,8579900,144097664.96898299]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DIENDE","BISSARY DIOUNKOUA","Sud Solar System","ERSEN II",61640167.748210065,6492312.2191061061,17499461.265890945,14925102.429396631,3994825,6056400,110608268.66260374]
[{"$nulls":4},"SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSASSOU DOUMA","Sud Solar System","ERSEN II",62147598.56424696,6543711.493749043,17531882.844918963,15988470.573565274,4259325,6460160,112931148.47648025]
[{"$nulls":4},"KOLDA","KOLDA","THIETTY","DIASSINA","Sud Solar System","ERSEN I",55332992.855868295,5826984.1629697448,15839546.781715795,13674536.333500816,3796450,5753580,100224090.13405465]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DIENDE","DIATOUMA","Sud Solar System","ERSEN II",77070451.049740016,8117752.1947393585,21553518.354094539,16466202.815566463,5251200,7974260,136433384.41414037]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","DJIDA","Sud Solar System","ERSEN II",67938432.053195611,7152721.3787330389,19007919.53712222,16655367.25992935,4193200,6359220,121306860.22898021]
[{"$nulls":4},"SEDHIOU","BOUNKELING","Djinani","DJINANI","Sud Solar System","ERSEN II",50429851.516370825,5309487.3624349637,14433692.778482523,16444507.912981948,3333575,5047000,94998114.570270255]
[{"$nulls":4},"SEDHIOU","GOUDOMP","BAGHERE","FADIOUNGHAR","Sud Solar System","ERSEN II",45112882.120430805,4748638.9179005465,12977180.661213277,17234152.179667663,2936825,4441360,87451038.87921229]
[{"$nulls":4},"SEDHIOU","GOUDOMP","BAGHERE","FRANCOUNDA","Sud Solar System","ERSEN II",34809901.968158551,3660931.7620506799,10083037.095746165,15138626.088919446,2011075,3028200,68731771.914874852]
[{"$nulls":4},"SEDHIOU","BOUNKELING","Djinani","GASSEKOU","Sud Solar System","ERSEN II",48052887.220545173,5063149.3355442006,14002701.52407296,13836423.565546056,3201325,4845120,89001606.645708382]
[{"$nulls":4},"SEDHIOU","BOUNKELING","KANDION MANGANA","KANDION MANGANA","Sud Solar System","ERSEN II",32402468.872707762,3409490.4392161416,9538971.9508015439,14739553.802131163,2011075,3028200,65129760.064856611]
[{"$nulls":4},"SEDHIOU","BOUNKELING","NDIAMALATHIEL","KANICOUNDA","Sud Solar System","ERSEN II",68483174.699287415,7213672.3203083323,19326729.444879871,15298863.996502979,4457700,6762980,121543120.4609786]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","KEUR ALLASSANE DIALLO","Sud Solar System","ERSEN II",75011006.612296253,7906036.3523742026,21270659.897796929,14030535.983294068,4986700,7570500,130775438.84576145]
[{"$nulls":4},"SEDHIOU","GOUDOMP","NIAGHA","KITIM","Sud Solar System","ERSEN II",59067270.002844416,6219010.3010370452,16707513.26711455,15579502.340006743,3796450,5753580,107123325.91100276]
[{"$nulls":4},"SEDHIOU","GOUDOMP","Mangarounkou","KOGNARA","Sud Solar System","ERSEN II",75273113.389697522,7929839.2666789796,21152612.041136276,15025774.455368057,4920575,7469560,131771474.15288083]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","KOOLING","Sud Solar System","ERSEN II",39510920.955403209,4154447.3517778893,11268128.107038125,15534082.558610307,2341700,3532900,76342178.972829536]
[{"$nulls":4},"SEDHIOU","GOUDOMP","BAGHERE","LAMEL","Sud Solar System","ERSEN II",52452218.416230686,5517265.5251342785,14709747.796467599,17339708.695432518,3201325,4845120,98065385.433265075]
[{"$nulls":4},"SEDHIOU","BOUNKELING","Djinani","MANSABANG","Sud Solar System","ERSEN II",56264605.573333152,5926883.2980733821,16119849.150722165,14418760.818790091,3796450,5753580,102280128.84091879]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","MEDINA DIOGOYE","Sud Solar System","ERSEN II",48757559.89044784,5135399.1741765169,14091656.595626397,14291763.085023031,3135200,4744180,90155758.745273784]
[{"$nulls":4},"SEDHIOU","BOUNKELING","NDIAMALATHIEL","MISSIRA KABADA","Sud Solar System","ERSEN II",69036031.394934952,7273298.164305903,19540252.587779816,16296132.444804376,4788325,7267680,124201719.59182504]
[{"$nulls":4},"SEDHIOU","BOUNKELING","BOGHAL","NDIOLOFENE","Sud Solar System","ERSEN II",75710096.190811515,7977495.3725231607,21346643.079799339,14923135.936760923,4788325,7267680,132013375.57989493]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","DIOSSONG","NDORONG SERERE","Sud Solar System","ERSEN II",82852521.749345005,8732210.0549625214,23327069.027095351,14168381.168353388,5185075,7873320,142138576.99975628]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","Loule Séssene","SAKHOR","Sud Solar System","ERSEN II",129070430.93185429,13606823.884236472,35584302.68746601,14859637.069877392,8491325,12920320,214532839.57343417]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DIENDE","SALIKEGNE","Sud Solar System","ERSEN II",53877699.662092678,5675440.8611157751,15486958.677180124,14705996.46014069,3465825,5248880,98460800.660529271]
[{"$nulls":4},"KOLDA","KOLDA","MEDINA  EL HADJI","SARE KOUBE","Sud Solar System","ERSEN I",60822039.152048364,6404738.9739992041,17274004.053396266,13759412.934794858,4127075,6258280,108645550.11423869]
[{"$nulls":4},"SEDHIOU","GOUDOMP","BAGHERE","SARRE BITEYE","Sud Solar System","ERSEN II",63918459.966658249,6730800.7026829477,18025809.664723281,15283385.7399996,4060950,6157340,114176746.07406408]
[{"$nulls":4},"SEDHIOU","GOUDOMP","Mangarounkou","SEGAFOULA","Sud Solar System","ERSEN II",61992175.612889744,6531584.5025420021,17700587.295010589,14390468.618358744,3994825,6056400,110666041.02880107]
[{"$nulls":4},"SEDHIOU","GOUDOMP","KAOUR","SINGHERE BAINOUCK","Sud Solar System","ERSEN II",49185849.555419557,5180475.7310049692,14203779.187383143,14277616.984807357,3267450,4946060,91061231.45861502]
[{"$nulls":4},"SEDHIOU","BOUNKELING","NDIAMALATHIEL","VELINGARA SARE YAYA 3","Sud Solar System","ERSEN II",53465405.661945209,5626143.3868428832,15085927.286148803,15557109.617482528,3399700,5147940,98282225.95241943]
[{"$nulls":10},2121885748.0064564,223489629.91331664,602287567.02359867,530297547.38544691,138430250,209854260,3826245002.3288188]
[]
[{"$nulls":4},"Total général ",{"$nulls":5},5610999856.3896799,591026788.44750822,1595523364.8164074,1398344764.7774267,366917300,556179400,10118991474.431023]

{"sheet":"Invest DA","index":25,"n_rows":122,"n_cols":35,"rows_kept":122,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Branchement BT","coût Installations intérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau MT","Coût transfo (MT/BT) et accesoires","Coût transport et Divers (30% coût equi)","Coût Alimentation par  MT","Coût Alimentation par MC","Ecart (coût MC - coût MT)","Raport (MT*100/MC)",null,null,"Localités","Coût branchement MT","Coût branchement BT","Ecart coût           BT-MT"]
[{"$nulls":4},"SEDHIOU","BOUNKELING","TANKON","BAMBADALA","Energie R","ERSEN II",198115417.31136137,20837643.728191912,51224701.164969876,17647687.734845623,9345584,12011860,309182893.93936878,null,"Energie R",63.820576705246914,100,5,58965000,6588000,13110600,78663600,270177762.20452315,191514162.20452315,0.29115497647971511,null,null,"BAMBADALA",78663600,270177762.20452315,191514162.20452315]
[{"$nulls":4},"SEDHIOU","BOUNKELING","INOR","BISSARY KANSOYE","Energie R","ERSEN II",59193599.720433533,6226320.0868880432,16443875.717385214,13283012.849081375,2704046,3532900,101383754.37378818,null,"Energie R",18.956617102623458,25,5,58965000,5988000,12990600,77943600,81863795.524706796,3920195.5247067958,0.95211319607672396,null,null,"BISSARY KANSOYE",77943600,81863795.524706796,3920195.5247067958]
[{"$nulls":4},"KAOLACK","NIORO","WACK NGOUNA","KEUR NDONGO","Energie R","ERSEN II",78862658.944340169,8298996.6705434648,21652666.417396422,14561553.977234537,4092671,5652640,133121187.0095146,null,"Energie R",24.138170869984567,25,1.5,17689500,5988000,4735500,28413000,108814322.03228006,80401322.032280058,0.26111452490207315,null,null,"KEUR NDONGO",28413000,108814322.03228006,80401322.032280058]
[{"$nulls":4},"SEDHIOU","BOUNKELING","TANKON","KOHEL MOUNKOUTALLA","Energie R","ERSEN II",98185495.626391768,10335202.758833908,26723537.051663935,15311043.604082942,5216796,7368620,163140695.04097256,null,"Energie R",29.224496126543208,50,7,82551000,6388000,17787800,106726800,135244235.43688962,28517435.436889619,0.78914121297098094,null,null,"KOHEL MOUNKOUTALLA",106726800,135244235.43688962,28517435.436889619]
[{"$nulls":4},"SEDHIOU","BOUNKELING","INOR","MAGNORA","Energie R","ERSEN II",49282468.499809884,5181100.6424071798,13752702.117374316,12709873.722667888,1976671,2422560,85325375.982259259,null,"Energie R",16.58528329089506,25,0.5,5896500,5988000,2376900,14261400,68216271.259591371,53954871.259591371,0.20906155872591486,null,null,"MAGNORA",14261400,68216271.259591371,53954871.259591371]
[{"$nulls":4},"KAOLACK","GUINGUINEO","NDIAGO","NDELLE","Energie R","ERSEN I",122251340.82930021,12869523.234164564,32912274.593760021,16457321.856909916,6605421,9488360,200584241.51413471,null,"Energie R",36.061446898148148,50,7,82551000,6388000,17787800,106726800,168033138.65722477,61306338.657224774,0.63515328495836054,null,null,"NDELLE",106726800,168033138.65722477,61306338.657224774]
[{"$nulls":4},"KAOLACK","NIORO","WACK NGOUNA","NDIMBA","Energie R","ERSEN I",142009057.53852251,14952438.442893581,38075447.615721919,17691775.359954353,8060171,11709040,232497929.95709237,null,"Energie R",41.000950545910499,50,1,11793000,6388000,3636200,21817200,195036943.59713802,173219743.59713802,0.11186188420315332,null,null,"NDIMBA",21817200,195036943.59713802,173219743.59713802]
[{"$nulls":4},"KAOLACK","NIORO","KAYEMOR","PADAF","Energie R","ERSEN II",135550915.08716446,14262540.296846885,35953720.693433918,16369146.606692458,7033892,9589300,218759514.68413773,null,"Energie R",42.070372073688276,50,2,23586000,6388000,5994800,35968800,185767176.07744527,149798376.07744527,0.19362301112336883,null,null,"PADAF",35968800,185767176.07744527,149798376.07744527]
[{"$nulls":4},"SEDHIOU","BOUNKELING","TANKON","SACITA FARYMBOURE","Energie R","ERSEN II",107351839.45352469,11301294.994341485,29124705.109854419,15840095.105387701,5878046,8378020,177874000.66310829,null,"Energie R",31.590172179783952,50,10.5,123826500,6388000,26042900,156257400,147777839.5577206,-8479560.4422793984,1.0573804602074139,null,null,"SACITA FARYMBOURE",156257400,147777839.5577206,-8479560.4422793984]
[{"$nulls":4},"SEDHIOU","BOUNKELING","TANKON","SARRE BOCAR","Energie R","ERSEN II",75374123.981560335,7931049.4132360881,20716487.09313063,14341115.851690888,3828171,5248880,127439827.33961794,null,"Energie R",23.318117102623461,25,5,58965000,5988000,12990600,77943600,104021660.48792705,26078060.487927049,0.74930163231768721,null,null,"SARRE BOCAR",77943600,104021660.48792705,26078060.487927049]
[{"$nulls":10},1066176916.992409,112196110.26834711,286580117.5746907,154212626.66854769,54741469,75402180,1749309420.5039945,{"$nulls":5},524788500,62480000,117453700,704722200,1464953144.8354468,760230944.83544683,0.48105442995527276,null,null,null,704722200,1464953144.8354468,760230944.83544683]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Branchement BT","coût Installations intérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau MT","Coût transfo (MT/BT) et accesoires","Coût transport et Divers (30% coût equi)","Coût Alimentation par  MT","Coût Alimentation par MC","Ecart (coût MC - coût MT)","Raport (MT*100/MC)"]
[{"$nulls":4},"THIES","TIVAOUANE","MEOUANE","NDOMBIL","ENERSA","ERSEN II",105930584.39111374,11142419.407246308,28469279.921728767,15531481.72962659,5679671,8075200,174828636.44971541,null,"ENERSA",31.435698573379632,50,4,47172000,6388000,10712000,64272000,145542283.72008881,81270283.72008881,0.44160362443954637,null,null,"NDOMBIL",64272000,145542283.72008881,81270283.72008881]
[{"$nulls":4},"THIES","TIVAOUANE","MEOUANE","SINE MOUSSE ABDOU","ENERSA","ERSEN I",118673220.28674933,12483172.507375883,31709099.966194328,16369146.606692458,6473171,9286480,194994290.36701199,null,"ENERSA",35.095213835339507,100,1,11793000,6588000,3676200,22057200,162865492.76031953,140808292.76031953,0.13543200358875532,null,null,"SINE MOUSSE ABDOU",22057200,162865492.76031953,140808292.76031953]
[{"$nulls":10},224603804.67786306,23625591.914622191,60178379.887923092,31900628.336319048,12152842,17361680,369822926.81672734,{"$nulls":5},58965000,12976000,14388200,86329200,308407776.48040831,222078576.48040831,0.27991901172272837]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Branchement BT","coût Installations intérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau MT","Coût transfo (MT/BT) et accesoires","Coût transport et Divers (30% coût equi)","Coût Alimentation par  MT","Coût Alimentation par MC","Ecart (coût MC - coût MT)","Raport (MT*100/MC)"]
[{"$nulls":4},"KAFFRINE","KOUNGHEUL","Diokoul","KATHIALE","ERA",null,59273232.104538545,6235558.650334768,16507054.560287099,13503450.974625023,3034671,4037600,102591567.28978543,null,"ERA",18.726707474382717,25,6.5,76654500,5988000,16528500,99171000,82015845.315160409,-17155154.684839591,1.209168784628359,null,null,"KATHIALE",99171000,82015845.315160409,-17155154.684839591]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Branchement BT","coût Installations intérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau MT","Coût transfo (MT/BT) et accesoires","Coût transport et Divers (30% coût equi)","Coût Alimentation par  MT","Coût Alimentation par MC","Ecart (coût MC - coût MT)","Raport (MT*100/MC)"]
[{"$nulls":4},"SEDHIOU","GOUDOMP","NIAGHA","BAMBADALA 1","Faye Solaire_Sud Energie","ERSEN I",77616060.358139917,8167906.4671087796,21337559.237813588,14385203.476799618,3960421,5450760,130917910.53986192,null,"Faye Solaire_Sud Energie",23.728839564043216,25,1,11793000,5988000,3556200,21337200,107121526.0630623,85784326.063062295,0.19918685612673984,null,null,"BAMBADALA 1",21337200,107121526.0630623,85784326.063062295]
[{"$nulls":4},"SEDHIOU","GOUDOMP","DIOUBOUDOU","BISSARY","Faye Solaire_Sud Energie","ERSEN II",60811423.323628552,6397225.9617545009,16895618.288997248,13459363.349516293,2836296,3734780,104134706.92389658,null,"Faye Solaire_Sud Energie",19.257339803240743,25,0.5,5896500,5988000,2376900,14261400,84104267.574380293,69842867.574380293,0.1695680898402388,null,null,"BISSARY",14261400,84104267.574380293,69842867.574380293]
[{"$nulls":4},"SEDHIOU","GOUDOMP","DIOUBOUDOU","MALANDIANKUNDA","Faye Solaire_Sud Energie","ERSEN II",72648291.050712168,7643523.2318378091,19982684.540483333,13900239.60060359,3431421,4643240,122249399.4236369,null,"Faye Solaire_Sud Energie",22.684346990740739,25,3.5,41275500,5988000,9452700,56716200,100274498.8230333,43558298.823033303,0.5656094088297966,null,null,"MALANDIANKUNDA",56716200,100274498.8230333,43558298.823033303]
[{"$nulls":4},"SEDHIOU","GOUDOMP","SIMBADI BALANTE","SAFANE","Faye Solaire_Sud Energie","ERSEN II",128603480.24297096,13541221.906076057,34672949.515064359,17162723.858649593,7531171,10901520,212413066.52276096,null,"Faye Solaire_Sud Energie",37.045935794753092,50,0.5,5896500,6388000,2456900,14741400,176817651.66411138,162076251.66411138,8.3370635574344404E-2,null,null,"SAFANE",14741400,176817651.66411138,162076251.66411138]
[{"$nulls":4},"SEDHIOU","GOUDOMP","DIOUBOUDOU","SANOUFILY","Faye Solaire_Sud Energie","ERSEN II",78971983.354123637,8310646.2065804871,21687795.481488049,14341115.851690888,4026546,5551700,132889786.89388306,null,"Faye Solaire_Sud Energie",24.128705069444447,25,0.5,5896500,5988000,2376900,14261400,108970425.04219218,94709025.042192176,0.13087404214930923,null,null,"SANOUFILY",14261400,108970425.04219218,94709025.042192176]
[{"$nulls":4},"SEDHIOU","GOUDOMP","YARANG BALANTE","SINA","Faye Solaire_Sud Energie","ERSEN II",76917270.308349997,8093943.6766124237,21137348.663026247,14252940.601473428,3828171,5248880,129478554.2494621,null,"Faye Solaire_Sud Energie",23.641314054783951,25,5,58965000,5988000,12990600,77943600,106148562.64798866,28204962.647988662,0.73428785143777831,null,null,"SINA",77943600,106148562.64798866,28204962.647988662]
[{"$nulls":10},495568508.63792527,52154467.449970059,135713955.72687283,87501586.738733411,25614026,35530880,832083424.55350149,{"$nulls":5},129723000,36328000,33210200,199261200,683436931.8147682,484175731.8147682,0.29155755377587017,null,null,null,199261200,683436931.8147682,484175731.8147682]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Branchement BT","coût Installations intérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau MT","Coût transfo (MT/BT) et accesoires","Coût transport et Divers (30% coût equi)","Coût Alimentation par  MT","Coût Alimentation par MC","Ecart (coût MC - coût MT)","Raport (MT*100/MC)"]
[{"$nulls":4},"MATAM","RANEROU","OUDALAYE","WOPPA","NEANT","UE FACILITY 2",70714357.318189457,7453105.5109588569,19918498.116921611,14429291.101908347,3960421,5450760,121926433.04797827,null,"NEANT",21.532843503086422,25,23,271239000,5988000,55445400,332672400,98085960.946069926,-234586439.05393007,3.3916413398132632,null,null,"WOPPA",332672400,98085960.946069926,-234586439.05393007]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Branchement BT","coût Installations intérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau MT","Coût transfo (MT/BT) et accesoires","Coût transport et Divers (30% coût equi)","Coût Alimentation par  MT","Coût Alimentation par MC","Ecart (coût MC - coût MT)","Raport (MT*100/MC)"]
[{"$nulls":4},"SEDHIOU","SEDHIOU","BAMBALI","BADIARY","NS RESIF","ERSEN II",110125852.46749924,11583580.730054973,29361481.310590953,14781992.102778185,5248517,6863920,177965343.61092335,null,"NS RESIF",35.292404764660496,50,3,35379000,6388000,8353400,50120400,151070914.50814515,100950514.50814515,0.33176737006710649,null,null,"BADIARY",50120400,151070914.50814515,100950514.50814515]
[{"$nulls":4},"SEDHIOU","GOUDOMP","DJIBANAR","BAFATA BALANTE","NS RESIF","ERSEN I",116724508.01948944,12288201.715491794,31528254.410482362,16413234.231801188,6539296,9387420,192880914.37726477,null,"NS RESIF",34.284902307098768,25,9,106137000,5988000,22425000,134550000,160540964.14546359,25990964.145463586,0.83810384917139535,null,null,"BAFATA BALANTE",134550000,160540964.14546359,25990964.145463586]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOTO","NS RESIF","ERSEN I",166126943.4961932,17485245.578065939,43883659.39561367,18044476.36082419,9282142,13021260,267843726.830697,null,"NS RESIF",49.924006728395049,50,2.5,29482500,6388000,7174100,43044600,227495848.4698728,184451248.4698728,0.18921048577156951,null,null,"BOUMOUDA SOUCOTO",43044600,227495848.4698728,184451248.4698728]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOUTOTO","NS RESIF","ERSEN II",88283410.470618442,9291962.1893604491,24140625.895774372,15134693.103648024,4886171,6863920,148600782.6594013,null,"NS RESIF",26.551784247685188,50,4,47172000,6388000,10712000,64272000,121715998.55575326,57443998.555753261,0.52804890698538332,null,null,"BOUMOUDA SOUCOUTOTO",64272000,121715998.55575326,57443998.555753261]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","DANDONE","NS RESIF","ERSEN II",66754806.746012464,7022794.0779224765,18438106.573843427,13767976.725277402,3299171,4441360,113724215.12305576,null,"NS RESIF",21.039505991512346,25,2.5,29482500,5988000,7094100,42564600,92215707.397778362,49651107.397778362,0.461576462417567,null,null,"DANDONE",42564600,92215707.397778362,49651107.397778362]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","DIAFILON DIOLA","NS RESIF","ERSEN II",73129632.50646922,7694730.8308901656,20133698.338153515,14252940.601473428,3828171,5248880,124288053.27698633,null,"NS RESIF",22.667496844135805,25,6,70758000,5988000,15349200,92095200,100958061.67551289,8862861.675512895,0.91221244219209729,null,null,"DIAFILON DIOLA",92095200,100958061.67551289,8862861.675512895]
[{"$nulls":4},"SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA BADJI COUNDA","NS RESIF","ERSEN II",59233641.222233839,6230571.6578684654,16456133.628462112,13371188.099298835,2902421,3835720,102029675.60786325,null,"NS RESIF",18.957659259259259,25,6,70758000,5988000,15349200,92095200,81920346.508564413,-10174853.491435587,1.1242042291700005,null,null,"FRANCOUNDA BADJI COUNDA",92095200,81920346.508564413,-10174853.491435587]
[{"$nulls":4},"SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA SARAKHOLE","NS RESIF","ERSEN I",81887338.033670902,8617556.2839033678,22440457.061098788,14517466.352125807,4291046,5955460,137709323.73079884,null,"NS RESIF",24.986384131944448,25,4.5,53068500,5988000,11811300,70867800,112945351.37867305,42077551.378673047,0.62745211852412408,null,null,"FRANCOUNDA SARAKHOLE",70867800,112945351.37867305,42077551.378673047]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","KAMOYA","NS RESIF","ERSEN II",68977365.536296904,7257220.5294229435,19037748.873017605,13856151.97549486,3563671,4845120,117537277.91423231,null,"NS RESIF",21.560228213734572,25,0.5,5896500,5988000,2376900,14261400,95272334.938737452,81010934.938737452,0.14969088360404356,null,null,"KAMOYA",14261400,95272334.938737452,81010934.938737452]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DJIREDJI","karantaba linketo","NS RESIF","ERSEN II",92063345.613738999,9689802.928814847,25108358.168019947,15134693.103648024,4952296,6964860,153913355.81422183,null,"NS RESIF",27.689552924382717,50,8,94344000,6388000,20146400,120878400,126861506.71057379,5983106.7105737925,0.95283749290299813,null,null,"karantaba linketo",120878400,126861506.71057379,5983106.7105737925]
[{"$nulls":4},"SEDHIOU","BOUNKELING","DIAROUME","KIMBOUTO","NS RESIF","ERSEN II",54352852.44196976,5716913.267164709,15186637.261987355,13459363.349516293,2770171,3633840,95119777.320638105,null,"NS RESIF",17.474332376543209,25,0.5,5896500,5988000,2376900,14261400,75256402.971121818,60995002.971121818,0.18950414100276006,null,null,"KIMBOUTO",14261400,75256402.971121818,60995002.971121818]
[{"$nulls":4},"SEDHIOU","GOUDOMP","DJIBANAR","KLONYA","NS RESIF","ERSEN II",66868920.86040891,7025451.0575653715,18006280.185957082,12974399.473320264,2735767,3028200,110639018.57725163,null,"NS RESIF",23.844133915895068,25,5.5,64861500,5988000,14169900,85019400,91900652.103931367,6881252.1039313674,0.92512292408818497,null,null,"KLONYA",85019400,91900652.103931367,6881252.1039313674]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DJIREDJI","MADINA LINKETO","NS RESIF","ERSEN I",92460436.672399551,9732384.6948098373,25248316.177168015,15178780.728756754,5018421,7065800,154704139.27313414,null,"NS RESIF",27.575794398148147,50,9.5,112033500,6388000,23684300,142105800,127441137.5443774,-14664662.455622599,1.1150700844185111,null,null,"MADINA LINKETO",142105800,127441137.5443774,-14664662.455622599]
[{"$nulls":4},"SEDHIOU","GOUDOMP","KOLIBANTANG","MAKA","NS RESIF","ERSEN I",113697026.08738056,11969421.59177261,30752649.503718376,16413234.231801188,6473171,9286480,188591982.41467273,null,"NS RESIF",33.413783290895061,50,2,23586000,6388000,5994800,35968800,156419097.18287155,120450297.18287155,0.22995146147626988,null,null,"MAKA",35968800,156419097.18287155,120450297.18287155]
[{"$nulls":4},"SEDHIOU","SEDHIOU","BAMBALI","MARON COUNDA","NS RESIF","ERSEN II",61580978.418810837,6478477.084284978,17108129.358158469,13635713.849951211,3166921,4239480,106209699.7112055,null,"NS RESIF",19.413475420524691,25,4.5,53068500,5988000,11811300,70867800,85167584.86125429,14299784.86125429,0.83209826972844259,null,null,"MARON COUNDA",70867800,85167584.86125429,14299784.86125429]
[{"$nulls":4},"SEDHIOU","SEDHIOU","BAMBALI","MASSARIA","NS RESIF","ERSEN II",111537835.52750506,11733363.916871332,29777490.127153017,15178780.728756754,5513017,7267680,181008167.30028614,null,"NS RESIF",35.370593645833338,50,5,58965000,6388000,13070600,78423600,153048689.57152939,74625089.571529388,0.51240948367184591,null,null,"MASSARIA",78423600,153048689.57152939,74625089.571529388]
[{"$nulls":4},"SEDHIOU","SEDHIOU","BAMBALI","MISSIRA ","NS RESIF","ERSEN II",71285823.295908183,7500618.1702173734,19655374.569693562,13944327.225712322,3497546,4744180,120627869.26153144,null,"NS RESIF",22.127459942129629,25,4,47172000,5988000,10632000,63792000,98441816.035819128,34649816.035819128,0.64801730167989369,null,null,"MISSIRA ",63792000,98441816.035819128,34649816.035819128]
[{"$nulls":4},"KAOLACK","GUINGUINEO","NDIAGO","NDIAGNE KAHONE","NS RESIF","ERSEN I",63536499.356258139,6683811.4224076802,17591653.144094832,13723889.100168673,3166921,4239480,108942254.02292934,null,"NS RESIF",20.145903194444443,25,6,70758000,5988000,15349200,92095200,87811963.922760665,-4283236.0772393346,1.0487773634240416,null,null,"NDIAGNE KAHONE",92095200,87811963.922760665,-4283236.0772393346]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","NEMA DIAOUR","NS RESIF","ERSEN II",49965803.906840265,5254299.8128741933,13995654.549045475,13194837.598863915,2439546,3129140,87979281.867623851,null,"NS RESIF",16.412562743055556,25,7.5,88447500,5988000,18887100,113322600,69215758.268759936,-44106841.731240064,1.6372369939223419,null,null,"NEMA DIAOUR",113322600,69215758.268759936,-44106841.731240064]
[{"$nulls":4},"KAOLACK","GUINGUINEO","NDIAGO","NGARE KEUR AMADOU YACINE","NS RESIF","ERSEN I",87422774.551510796,9198821.4643834811,23795219.309242353,14517466.352125807,4224921,5854520,145013722.67726243,null,"NS RESIF",27.050401905864202,50,3.5,41275500,6388000,9532700,57196200,120416815.32513663,63220615.325136632,0.47498515755930704,null,null,"NGARE KEUR AMADOU YACINE",57196200,120416815.32513663,63220615.325136632]
[{"$nulls":4},"SEDHIOU","BOUNKELING","DIACOUNDA","NIOROKI","NS RESIF","ERSEN II",65125596.179386742,6851306.3436294179,18015545.955767959,13635713.849951211,3233046,4340420,111201628.32873532,null,"NS RESIF",20.552728213734568,25,3.5,41275500,5988000,9452700,56716200,89992448.478784114,33276248.478784114,0.63023288018850765,null,null,"NIOROKI",56716200,89992448.478784114,33276248.478784114]
[{"$nulls":4},"SEDHIOU","SEDHIOU","Bemet Bidjini","sibikoroto 2","NS RESIF","ERSEN I",79090433.317191258,8323172.6913644224,21721178.250201739,14385203.476799618,4158796,5753580,133432363.73555703,null,"NS RESIF",24.146722959104938,25,0.5,5896500,5988000,2376900,14261400,109134784.25875741,94873384.258757412,0.13067694316585968,null,null,"sibikoroto 2",14261400,109134784.25875741,94873384.258757412]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE BAYNOUCK","NS RESIF","ERSEN I",77925863.835275128,8200151.8579795519,21399564.282446798,14252940.601473428,3894296,5349820,131022636.5771749,null,"NS RESIF",23.929197449845681,25,4,47172000,5988000,10632000,63792000,107525579.97570148,43733579.975701481,0.59327278229436797,null,null,"SINGHERE BAYNOUCK",63792000,107525579.97570148,43733579.975701481]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE MANDING","NS RESIF","ERSEN II",152578343.91659066,16058234.144114118,40423504.212442525,17383161.984193243,8290267,11507160,246240671.25734052,null,"NS RESIF",46.145614305555554,50,1.5,17689500,6388000,4815500,28893000,209060082.27314728,180167082.27314728,0.1382042888620405,null,null,"SINGHERE MANDING",28893000,209060082.27314728,180167082.27314728]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","SONKO KOUNDA","NS RESIF","ERSEN I",88733691.903363928,9338927.220154969,24235126.618399266,14826079.727886917,4687796,6561100,148382721.46980509,null,"NS RESIF",26.813902665895064,50,7,82551000,6388000,17787800,106726800,122307745.74191816,15580945.741918162,0.87260867537534748,null,null,"SONKO KOUNDA",106726800,122307745.74191816,15580945.741918162]
[{"$nulls":4},"SEDHIOU","SEDHIOU","BAMBALI","SORANGE","NS RESIF","ERSEN II",68400736.659350157,7197012.1731983293,18912398.739153411,14032502.47592978,3497546,4744180,116784376.04763168,null,"NS RESIF",21.243840162037035,25,4.5,53068500,5988000,11811300,70867800,94510147.571701899,23642347.571701899,0.74984329006824169,null,null,"SORANGE",70867800,94510147.571701899,23642347.571701899]
[{"$nulls":4},"SEDHIOU","BOUNKELING","DIAROUME","SOUAKI","NS RESIF","ERSEN II",84760484.008588642,8920510.4064566251,23205124.120743614,14781992.102778185,4621671,6460160,142749941.63856706,null,"NS RESIF",25.687258618827162,50,10,117930000,6388000,24863600,149181600,116886118.53578888,-32295481.464211121,1.2762986902873561,null,null,"SOUAKI",149181600,116886118.53578888,-32295481.464211121]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","YACINE MANDINA","NS RESIF","ERSEN II",72584806.277645871,7637764.8532011118,20011682.463709135,14297028.226582158,3894296,5349820,123775397.82113826,null,"NS RESIF",22.391741566358025,25,0.5,5896500,5988000,2376900,14261400,100234253.59455611,85972853.594556108,0.14228070234040791,null,null,"YACINE MANDINA",14261400,100234253.59455611,85972853.594556108]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","YACINE TAMBANA","NS RESIF","ERSEN II",70135231.0302248,7379912.8187667467,19377650.191713177,14120677.72614724,3762046,5147940,119923457.76685196,null,"NS RESIF",21.664062503858023,25,4.5,53068500,5988000,11811300,70867800,96892794.040704727,26024994.040704727,0.73140423600777149,null,null,"YACINE TAMBANA",70867800,96892794.040704727,26024994.040704727]
[{"$nulls":10},2455350982.3588324,258362221.51301229,668947702.67585301,423210905.467085,127839064,175130900,4108841776.0147829,{"$nulls":5},1533090000,178052000,342228400,2053370400,3382660906.5476971,1329290506.5476971,0.60702815231209362,null,null,null,2053370400,3382660906.5476971,1329290506.5476971]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Branchement BT","coût Installations intérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau MT","Coût transfo (MT/BT) et accesoires","Coût transport et Divers (30% coût equi)","Coût Alimentation par  MT","Coût Alimentation par MC","Ecart (coût MC - coût MT)","Raport (MT*100/MC)"]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","NIASSENE","DIAGANE SADER","SALENSOL","ERSEN II",76684400.260870889,8070333.1574725648,21121485.030250061,14429291.101908347,4224921,5854520,130384950.55050185,null,"SALENSOL",23.30489818703704,25,1,11793000,5988000,3556200,21337200,105876218.44859351,84539018.448593512,0.20152967599952518,null,null,"DIAGANE SADER",21337200,105876218.44859351,84539018.448593512]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","KEUR S.DIANE","DRAME IBRA","SALENSOL","ERSEN II",68830145.404841021,7242888.4601391209,19056948.46348485,14208852.976364698,3828171,5248880,118415886.3048297,null,"SALENSOL",21.171481259259259,25,0.5,5896500,5988000,2376900,14261400,95129982.328465,80868582.328465,0.14991488120704374,null,null,"DRAME IBRA",14261400,95129982.328465,80868582.328465]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","KEUR S.DIANE","KERE","SALENSOL","ERSEN II",124194810.59482273,13076536.965708328,33523858.38201851,17074548.608432133,7332796,10598700,205801250.5509817,null,"SALENSOL",35.917194372222227,50,0.5,5896500,6388000,2456900,14741400,170795205.94254956,156053805.94254956,8.6310385110917986E-2,null,null,"KERE",14741400,170795205.94254956,156053805.94254956]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","KEUR AMATH SEUNE","SALENSOL","ERSEN II",84886272.698093295,8935006.542410735,23298801.161510404,15046517.853430565,4820046,6762980,143749624.255445,null,"SALENSOL",25.35289465462963,25,0.5,5896500,5988000,2376900,14261400,117120080.40201443,102858680.40201443,0.1217673344404117,null,null,"KEUR AMATH SEUNE",14261400,117120080.40201443,102858680.40201443]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","Keur S. Diané","KEUR BABOU NDITY","SALENSOL","ERSEN II",76827438.869273528,8085009.1336738048,21139731.78769752,14429291.101908347,4026546,5551700,130059716.8925532,null,"SALENSOL",23.460182982407407,25,4,47172000,5988000,10632000,63792000,106052179.79064485,42260179.790644854,0.60151521756488457,null,null,"KEUR BABOU NDITY",63792000,106052179.79064485,42260179.790644854]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","KEUR S.DIANE","KEUR MOUDIAYE FATIM","SALENSOL","ERSEN II",69782464.953579172,7342761.203188614,19285386.093986377,14032502.47592978,3563671,4845120,118851905.72668394,null,"SALENSOL",21.564616052777776,25,3,35379000,5988000,8273400,49640400,96410612.250754163,46770212.250754163,0.51488522727031738,null,null,"KEUR MOUDIAYE FATIM",49640400,96410612.250754163,46770212.250754163]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","NDIAYENE KADE","SALENSOL","ERSEN II",115379102.11291049,12148017.130540939,31255273.855077382,16589584.732236106,6671546,9589300,191632823.83076492,null,"SALENSOL",33.459278774999994,50,0.5,5896500,6388000,2456900,14741400,158782393.0985288,144040993.0985288,9.2840268447475532E-2,null,null,"NDIAYENE KADE",14741400,158782393.0985288,144040993.0985288]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","NIASSENE","NIASSENE","SALENSOL","ERSEN II",97839492.26081726,10299317.583445832,26661064.801689051,15619656.97984405,5745796,8176140,164341467.6257962,null,"SALENSOL",28.962810283333333,50,0.5,5896500,6388000,2456900,14741400,134799874.64595214,120058474.64595214,0.10935766846013655,null,null,"NIASSENE",14741400,134799874.64595214,120058474.64595214]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE DIOGO","SALENSOL","ERSEN II",86680487.390714079,9124794.1385403331,23805050.845686939,14958342.603213103,4621671,6460160,145650505.97815445,null,"SALENSOL",25.612990890740743,50,2.5,29482500,6388000,7174100,43044600,119610332.37494135,76565732.374941349,0.35987359240060057,null,null,"THIAMENE DIOGO",43044600,119610332.37494135,76565732.374941349]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE KEUR SOULEYMANE","SALENSOL","ERSEN II",54426759.44305224,5725115.7194549087,15226995.748920938,13371188.099298835,2836296,3734780,95321135.010726914,null,"SALENSOL",17.371093241666667,25,2,23586000,5988000,5914800,35488800,75378870.911428079,39890070.911428079,0.47080567234417936,null,null,"THIAMENE KEUR SOULEYMANE",35488800,75378870.911428079,39890070.911428079]
[{"$nulls":10},855531373.98897481,90049780.034575179,234374596.17032206,149759776.53256595,47671460,66822280,1444209266.726438,{"$nulls":5},176895000,61480000,47675000,286050000,1179955750.1938715,893905750.1938715,0.24242434511039998,null,null,null,286050000,1179955750.1938715,893905750.1938715]
[]
[{"$nulls":4},"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Branchement BT","coût Installations intérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau MT","Coût transfo (MT/BT) et accesoires","Coût transport et Divers (30% coût equi)","Coût Alimentation par  MT","Coût Alimentation par MC","Ecart (coût MC - coût MT)","Raport (MT*100/MC)"]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SAKAR","BABADI","Sud Solar System","ERSEN II",93510364.866430596,9842967.9897058904,25520610.465786651,15311043.604082942,5150671,7267680,156603337.92600608,null,"Sud Solar System",27.868830297067902,50,3,35379000,6388000,8353400,50120400,128873943.32192314,78753543.321923137,0.38891026927608469,null,null,"BABADI",50120400,128873943.32192314,78753543.321923137]
[{"$nulls":4},"SEDHIOU","BOUNKELING","Djinani","BADIOCOUNDA","Sud Solar System","ERSEN II",69938401.40592961,7359106.0611715857,19322353.385069095,14164765.35125597,3695921,5047000,119527547.20342626,null,"Sud Solar System",21.631562503858024,25,4.5,53068500,5988000,11811300,70867800,96619860.852170289,25752060.852170289,0.73347031733391443,null,null,"BADIOCOUNDA",70867800,96619860.852170289,25752060.852170289]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SAKAR","BANDOUGA","Sud Solar System","ERSEN II",93176226.166771799,9807212.2569161896,25406558.169905268,15046517.853430565,4886171,6863920,155186605.44702384,null,"Sud Solar System",27.942227735339504,50,1.5,17689500,6388000,4815500,28893000,128389996.59359327,99496996.59359327,0.22504089700584801,null,null,"BANDOUGA",28893000,128389996.59359327,99496996.59359327]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","DJILOR","BANGALERE","Sud Solar System","ERSEN II",92610553.740502998,9748735.6409779191,25313555.564549074,15266955.978974214,5150671,7267680,155358151.92500421,null,"Sud Solar System",27.457782275925926,50,1,11793000,6388000,3636200,21817200,127672844.94602999,105855644.94602999,0.17088363629104208,null,null,"BANGALERE",21817200,127672844.94602999,105855644.94602999]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SAKAR","BANY","Sud Solar System","ERSEN II",79610527.751650974,8377238.7194326939,21821908.451305807,14385203.476799618,4026546,5551700,133773124.3991891,null,"Sud Solar System",24.502970856481486,25,0.5,5896500,5988000,2376900,14261400,109809674.92238948,95548274.922389477,0.12987380219529449,null,null,"BANY",14261400,109809674.92238948,95548274.922389477]
[{"$nulls":4},"SEDHIOU","SEDHIOU","KOUSSY","BARY","Sud Solar System","ERSEN II",50614580.667304337,5322548.4790081093,14163857.366878506,13062574.723537726,2307296,2927260,88398117.236728683,null,"Sud Solar System",16.618368441358022,25,6,70758000,5988000,15349200,92095200,70100986.513190955,-21994213.486809045,1.3137504132366293,null,null,"BARY",92095200,70100986.513190955,-21994213.486809045]
[{"$nulls":4},"SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSADOU SANTO","Sud Solar System","ERSEN II",114602115.58448543,12065215.732924184,31008407.523661565,16325058.981583728,6407046,9185540,189593383.82265487,null,"Sud Solar System",33.528399656635798,50,7,82551000,6388000,17787800,106726800,157675738.84107116,50948938.841071159,0.67687521735715472,null,null,"BISSADOU SANTO",106726800,157675738.84107116,50948938.841071159]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DIENDE","BISSARY DIOUNKOUA","Sud Solar System","ERSEN II",90176377.757668748,9491029.7931670714,24617213.246303789,14914254.978104375,4753921,6662040,150614836.775244,null,"Sud Solar System",27.171472982253093,50,4,47172000,6388000,10712000,64272000,124284620.79713961,60012620.797139615,0.51713558433674855,null,null,"BISSARY DIOUNKOUA",64272000,124284620.79713961,60012620.797139615]
[{"$nulls":4},"SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSASSOU DOUMA","Sud Solar System","ERSEN II",85737210.863140255,9023419.6652183495,23460948.931264218,14870167.352995645,4621671,6460160,144173577.81261849,null,"Sud Solar System",25.949240968364201,50,7,82551000,6388000,17787800,106726800,118221579.45962283,11494779.45962283,0.90276919398163902,null,null,"BISSASSOU DOUMA",106726800,118221579.45962283,11494779.45962283]
[{"$nulls":4},"KOLDA","KOLDA","THIETTY","DIASSINA","Sud Solar System","ERSEN I",78502786.719440848,8257488.236004157,21456945.081121475,14737904.477669457,4423296,6157340,133535760.51423594,null,"Sud Solar System",23.924935379783953,25,8,94344000,5988000,20066400,120398400,108217220.03656648,-12181179.963433519,1.1125623071754893,null,null,"DIASSINA",120398400,108217220.03656648,-12181179.963433519]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DIENDE","DIATOUMA","Sud Solar System","ERSEN II",119722277.82003352,12595704.778698519,31901819.394000471,15796007.480278971,6174267,8277080,194467156.47301149,null,"Sud Solar System",37.56083399691358,50,3,35379000,6388000,8353400,50120400,164219801.99273252,114099401.99273252,0.30520314475971694,null,null,"DIATOUMA",50120400,164219801.99273252,114099401.99273252]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","DJIDA","Sud Solar System","ERSEN II",88986356.213814631,9367243.0363714192,24383879.426517066,15178780.728756754,4886171,6863920,149666350.40545988,null,"Sud Solar System",26.379731504629628,50,4.5,53068500,6388000,11891300,71347800,122737478.67670313,51389678.676703125,0.58130410343472838,null,null,"DJIDA",71347800,122737478.67670313,51389678.676703125]
[{"$nulls":4},"SEDHIOU","BOUNKELING","Djinani","DJINANI","Sud Solar System","ERSEN II",71892010.388383031,7565281.2273786971,19854213.416741647,14208852.976364698,3894296,5349820,122764474.00886807,null,"Sud Solar System",22.05478472608025,25,0.5,5896500,5988000,2376900,14261400,99311505.032503366,85050105.032503366,0.14360269734440564,null,null,"DJINANI",14261400,99311505.032503366,85050105.032503366]
[{"$nulls":4},"SEDHIOU","GOUDOMP","BAGHERE","FADIOUNGHAR","Sud Solar System","ERSEN II",68927806.161261559,7252425.6491330806,19045678.911196582,13988414.85082105,3629796,4946060,117790181.57241228,null,"Sud Solar System",21.420540003858022,25,7,82551000,5988000,17707800,106246800,95225910.721591234,-11020889.278408766,1.1157341441514816,null,null,"FADIOUNGHAR",106246800,95225910.721591234,-11020889.278408766]
[{"$nulls":4},"SEDHIOU","GOUDOMP","BAGHERE","FRANCOUNDA","Sud Solar System","ERSEN II",55619630.797360986,5850157.3086848063,15512955.030123146,13371188.099298835,2704046,3532900,96590877.235467777,null,"Sud Solar System",17.880881195987655,25,6,70758000,5988000,15349200,92095200,76982743.136168942,-15112456.863831058,1.1963096695203466,null,null,"FRANCOUNDA",92095200,76982743.136168942,-15112456.863831058]
[{"$nulls":4},"SEDHIOU","BOUNKELING","Djinani","GASSEKOU","Sud Solar System","ERSEN II",70115012.201874956,7378210.6283867713,19393379.629631914,14252940.601473428,3762046,5147940,120049529.06136706,null,"Sud Solar System",21.531850146604938,25,0.5,5896500,5988000,2376900,14261400,96886602.459893644,82625202.459893644,0.14719682224282277,null,null,"GASSEKOU",14261400,96886602.459893644,82625202.459893644]
[{"$nulls":4},"SEDHIOU","BOUNKELING","KANDION MANGANA","KANDION MANGANA","Sud Solar System","ERSEN II",55170880.500838213,5802627.1091492176,15381040.296016056,13327100.474190105,2704046,3532900,95918594.380193591,null,"Sud Solar System",17.834340042438271,25,0.5,5896500,5988000,2376900,14261400,76354547.90600349,62093147.90600349,0.18677865812991967,null,null,"KANDION MANGANA",14261400,76354547.90600349,62093147.90600349]
[{"$nulls":4},"SEDHIOU","BOUNKELING","NDIAMALATHIEL","KANICOUNDA","Sud Solar System","ERSEN II",94280083.658023223,9924010.9022496343,25718833.882386122,15355131.229191674,5216796,7368620,157863475.67185065,null,"Sud Solar System",28.091784008487654,50,7.5,88447500,6388000,18967100,113802600,129922928.44265898,16120328.442658976,0.87592391400126401,null,null,"KANICOUNDA",113802600,129922928.44265898,16120328.442658976]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","KEUR ALLASSANE DIALLO","Sud Solar System","ERSEN II",101749960.9604867,10711636.584373409,27694744.632841375,15796007.480278971,5878046,8378020,170208415.65798044,null,"Sud Solar System",29.920845704629635,50,0.5,5896500,6388000,2456900,14741400,140156342.17770147,125414942.17770147,0.10517825858575611,null,null,"KEUR ALLASSANE DIALLO",14741400,140156342.17770147,125414942.17770147]
[{"$nulls":4},"SEDHIOU","GOUDOMP","NIAGHA","KITIM","Sud Solar System","ERSEN II",87666813.852726027,9226082.0889922734,23934664.715374168,14870167.352995645,4621671,6460160,146779559.01008812,null,"Sud Solar System",26.657291435185183,50,1.5,17689500,6388000,4815500,28893000,120827560.65709247,91934560.657092467,0.23912590672916154,null,null,"KITIM",28893000,120827560.65709247,91934560.657092467]
[{"$nulls":4},"SEDHIOU","GOUDOMP","Mangarounkou","KOGNARA","Sud Solar System","ERSEN II",139917543.87901703,14714777.580895409,36703705.099802956,15619656.97984405,6404363,8075200,221435246.53955945,null,"Sud Solar System",45.562598109567908,50,4.5,53068500,6388000,11891300,71347800,191336026.55971539,119988226.55971539,0.37289266053475073,null,null,"KOGNARA",71347800,191336026.55971539,119988226.55971539]
[{"$nulls":4},"SEDHIOU","SEDHIOU","SANSAMBA","KOOLING","Sud Solar System","ERSEN II",61923221.090823337,6514157.5115837809,17180142.128884904,13591626.224842483,3100796,4138540,106448482.9561345,null,"Sud Solar System",19.617440405092594,25,6,70758000,5988000,15349200,92095200,85617520.731292009,-6477679.2687079906,1.0756583373751032,null,null,"KOOLING",92095200,85617520.731292009,-6477679.2687079906]
[{"$nulls":4},"SEDHIOU","GOUDOMP","BAGHERE","LAMEL","Sud Solar System","ERSEN II",76032867.17132625,8000463.6338804578,20890171.605955243,14208852.976364698,3828171,5248880,128209406.38752665,null,"Sud Solar System",23.492394641203706,25,7,82551000,5988000,17707800,106246800,104923502.41116194,-1323297.5888380557,1.0126120226491533,null,null,"LAMEL",106246800,104923502.41116194,-1323297.5888380557]
[{"$nulls":4},"SEDHIOU","BOUNKELING","Djinani","MANSABANG","Sud Solar System","ERSEN II",80642321.936717033,8486912.0191616714,22139859.875836369,14693816.852560727,4357171,6056400,136376481.68427581,null,"Sud Solar System",24.494784367283952,25,0.5,5896500,5988000,2376900,14261400,111269093.83171508,97007693.831715077,0.12817036167805176,null,null,"MANSABANG",14261400,111269093.83171508,97007693.831715077]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","MEDINA DIOGOYE","Sud Solar System","ERSEN II",72039810.208085671,7581086.8376627648,19904625.422673948,14208852.976364698,3828171,5248880,122811426.44478709,null,"Sud Solar System",22.025354433333334,25,1,11793000,5988000,3556200,21337200,99525522.468422383,78188322.468422383,0.21438922872040084,null,null,"MEDINA DIOGOYE",21337200,99525522.468422383,78188322.468422383]
[{"$nulls":4},"SEDHIOU","BOUNKELING","NDIAMALATHIEL","MISSIRA KABADA","Sud Solar System","ERSEN II",93724113.441176042,9865520.8622335196,25577974.887517497,15443306.47940913,5282921,7469560,157363396.67033619,null,"Sud Solar System",27.916675262345684,50,4.5,53068500,6388000,11891300,71347800,129167609.19092706,57819809.190927058,0.55236603392216066,null,null,"MISSIRA KABADA",71347800,129167609.19092706,57819809.190927058]
[{"$nulls":4},"SEDHIOU","BOUNKELING","BOGHAL","NDIOLOFENE","Sud Solar System","ERSEN II",126920815.03224224,13353886.929817228,33753090.397520393,15531481.72962659,5975892,7974260,203509426.08920646,null,"Sud Solar System",39.570275644290128,50,5.5,64861500,6388000,14249900,85499400,174027792.35957986,88528392.359579861,0.49129738900174835,null,null,"NDIOLOFENE",85499400,174027792.35957986,88528392.359579861]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","DIOSSONG","NDORONG SERERE","Sud Solar System","ERSEN II",108893065.93617405,11465469.22494805,29611895.127046291,15928270.355605159,6076421,8680840,180655961.64377356,null,"Sud Solar System",31.473854449074075,50,0.5,5896500,6388000,2456900,14741400,149970430.2881684,135229030.2881684,9.8295377106502782E-2,null,null,"NDORONG SERERE",14741400,149970430.2881684,135229030.2881684]
[{"$nulls":4},"FATICK","FOUNDIOUGNE","Loule Séssene","SAKHOR","Sud Solar System","ERSEN II",159340179.09343702,16781366.758657109,42675891.004712343,18573527.862128947,9184296,13425020,259980280.7189354,null,"Sud Solar System",44.791287582407406,50,8,94344000,6388000,20146400,120878400,218797436.85680646,97919036.856806457,0.55246716660172634,null,null,"SAKHOR",120878400,218797436.85680646,97919036.856806457]
[{"$nulls":4},"SEDHIOU","SEDHIOU","DIENDE","SALIKEGNE","Sud Solar System","ERSEN II",79957152.071795166,8414397.5712696612,21944157.901989482,14517466.352125807,4092671,5652640,134578484.89718014,null,"Sud Solar System",24.406972577160495,25,0.5,5896500,5988000,2376900,14261400,110315707.54505432,96054307.545054317,0.12927805402667128,null,null,"SALIKEGNE",14261400,110315707.54505432,96054307.545054317]
[{"$nulls":4},"KOLDA","KOLDA","MEDINA  EL HADJI","SARE KOUBE","Sud Solar System","ERSEN I",91217864.304225966,9594657.0245892238,24678678.459531613,14914254.978104375,4621671,6460160,151487285.76645118,null,"Sud Solar System",27.888159500540127,50,8,94344000,6388000,20146400,120878400,125491199.7883468,4612799.7883467972,0.96324204568824956,null,null,"SARE KOUBE",120878400,125491199.7883468,4612799.7883467972]
[{"$nulls":4},"SEDHIOU","GOUDOMP","BAGHERE","SARRE BITEYE","Sud Solar System","ERSEN II",88651667.42328237,9330738.9724397492,24235819.401804999,15046517.853430565,4753921,6662040,148680704.65095767,null,"Sud Solar System",26.657450675154323,50,4.5,53068500,6388000,11891300,71347800,122218225.79752712,50870425.79752712,0.58377381552075847,null,null,"SARRE BITEYE",71347800,122218225.79752712,50870425.79752712]
[{"$nulls":4},"SEDHIOU","GOUDOMP","Mangarounkou","SEGAFOULA","Sud Solar System","ERSEN II",92787065.384713799,9765656.584800303,25277984.501885433,14958342.603213103,4687796,6561100,154037945.07461265,null,"Sud Solar System",28.001677959104939,50,2.5,29482500,6388000,7174100,43044600,127830706.47139953,84786106.471399531,0.33673130023442899,null,null,"SEGAFOULA",43044600,127830706.47139953,84786106.471399531]
[{"$nulls":4},"SEDHIOU","GOUDOMP","KAOUR","SINGHERE BAINOUCK","Sud Solar System","ERSEN II",72622411.588177219,7641825.0665531913,20026408.455997381,14341115.851690888,3894296,5349820,123875876.96241868,null,"Sud Solar System",22.372783483796294,25,4,47172000,5988000,10632000,63792000,100290645.11072779,36498645.110727787,0.63607128989517647,null,null,"SINGHERE BAINOUCK",63792000,100290645.11072779,36498645.110727787]
[{"$nulls":4},"SEDHIOU","BOUNKELING","NDIAMALATHIEL","VELINGARA SARE YAYA 3","Sud Solar System","ERSEN II",75472514.031323552,7941994.4780819304,20770761.725763872,14429291.101908347,3960421,5450760,128025742.33707769,null,"Sud Solar System",23.173155366512351,25,3,35379000,5988000,8273400,49640400,104185270.23516935,54544870.235169351,0.47646274648950437,null,null,"VELINGARA SARE YAYA 3",49640400,104185270.23516935,54544870.235169351]
[{"$nulls":10},3082752590.6706443,324421252.94451803,840284733.51759684,520235419.22930396,162943369,225701840,5156339205.3620634,{"$nulls":5},1580262000,217180000,359488400,2156930400,4247458577.13276,2090528177.13276,0.50781670046468874,null,null,null,2156930400,4247458577.13276,2090528177.13276]
[{"$nulls":4},"Total général ",{"$nulls":5},8309971766.7493773,874498088.28633845,2262505038.2304673,1394753685.0490885,437957322,605438120,13885124020.315268,{"$nulls":5},4351617000,580472000,986417800,5918506800,11446974893.266182,5528468093.2661819,null,null,null,"Total",9161910600,18157981626.65797,8996071026.6579628]
[{"$nulls":19},16.412562743055556]
[{"$nulls":19},63.820576705246914]

{"sheet":"Invest DPP","index":26,"n_rows":123,"n_cols":33,"rows_kept":123,"cut":false,"hidden":true,"merged":[[120,2,120,7]]}
[]
[]
[]
[]
[null,null,"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau (MT)","Coût transfo ET Acessoire","Coût de transport + divers","Coût raccordement par MT","Coût raccordement par MC","Ecart coût           BT-MT","Rapport Coût (MT*100/MC)",null,null,"Localités","Coût branchement MT","Coût branchement BT","Ecart coût           BT-MT"]
[null,null,"SEDHIOU","BOUNKELING","TANKON","BAMBADALA","Energie R","ERSEN II",325476210.92678076,34434258.384594277,84637161.374462709,17647687.734845623,9279459,11910920,483385697.42068338,null,"Energie R",95.69668503858027,100,5,58965000,6588000,13110600,78663600,444547630.68583775,365884030.68583775,0.17695201721948137,null,null,"BAMBADALA",78663600,444547630.68583775,365884030.68583775]
[null,null,"SEDHIOU","BOUNKELING","INOR","BISSARY KANSOYE","Energie R","ERSEN II",95531974.413151532,10110040.465447683,26423745.891189333,13283012.849081375,2770171,3633840,151752784.61886993,null,"Energie R",26.812878213734571,50,5,58965000,6388000,13070600,78423600,132065760.76978855,53642160.769788548,0.59382234685873425,null,null,"BISSARY KANSOYE",78423600,132065760.76978855,53642160.769788548]
[null,null,"KAOLACK","NIORO","WACK NGOUNA","KEUR NDONGO","Energie R","ERSEN II",132121402.00445354,13985427.641647978,36010862.5615853,14561553.977234537,4092671,5652640,206424557.18492135,null,"Energie R",36.553495869984566,50,1.5,17689500,6388000,4815500,28893000,182117692.20768681,153224692.20768681,0.15865015446742239,null,null,"KEUR NDONGO",28893000,182117692.20768681,153224692.20768681]
[null,null,"SEDHIOU","BOUNKELING","TANKON","KOHEL MOUNKOUTALLA","Energie R","ERSEN II",161043540.00043392,17049643.024110019,43570585.357863739,15311043.604082942,5150671,7267680,249393162.98649061,null,"Energie R",44.586596126543206,50,7,82551000,6388000,17787800,106726800,221663768.38240767,114936968.38240767,0.48148058105679292,null,null,"KOHEL MOUNKOUTALLA",106726800,221663768.38240767,114936968.38240767]
[null,null,"SEDHIOU","BOUNKELING","INOR","MAGNORA","Energie R","ERSEN II",78044393.138773084,8257575.7826605262,21791819.231161617,12709873.722667888,2042796,2523500,125369957.87526311,null,"Energie R",21.747258290895061,25,0.5,5896500,5988000,2376900,14261400,108093788.15259522,93832388.152595222,0.13193542611225065,null,null,"MAGNORA",14261400,108093788.15259522,93832388.152595222]
[null,null,"KAOLACK","GUINGUINEO","NDIAGO","NDELLE","Energie R","ERSEN I",202857537.44567829,21476620.626545139,54318826.528083913,16457321.856909916,6605421,9488360,311204087.45721728,null,"Energie R",55.258908009259272,100,7,82551000,6588000,17827800,106966800,278652984.60030735,171686184.60030735,0.38387100053290446,null,null,"NDELLE",106966800,278652984.60030735,171686184.60030735]
[null,null,"KAOLACK","NIORO","WACK NGOUNA","NDIMBA","Energie R","ERSEN I",244030114.70027664,25838329.947417345,64956902.071935885,17691775.359954353,8126296,11809980,372453398.07958424,null,"Energie R",65.117322768132723,100,1,11793000,6588000,3676200,22057200,334825346.71962988,312768146.71962988,6.5876733097120832E-2,null,null,"NDIMBA",22057200,334825346.71962988,312768146.71962988]
[null,null,"KAOLACK","NIORO","KAYEMOR","PADAF","Energie R","ERSEN II",226878050.59669763,24010338.524639547,60099079.19818271,16369146.606692458,7033892,9589300,343979806.92621231,null,"Energie R",64.065360962577159,100,2,23586000,6588000,6034800,36208800,310987468.31951988,274778668.31951988,0.11643170123754877,null,null,"PADAF",36208800,310987468.31951988,274778668.31951988]
[null,null,"SEDHIOU","BOUNKELING","TANKON","SACITA FARYMBOURE","Energie R","ERSEN II",180141430.25617298,19072957.904293917,48540896.600242853,15840095.105387701,5811921,8277080,277684380.86609745,null,"Energie R",48.827883290895059,50,10.5,123826500,6388000,26042900,156257400,247755284.76070976,91497884.760709763,0.63069250026661816,null,null,"SACITA FARYMBOURE",156257400,247755284.76070976,91497884.760709763]
[null,null,"SEDHIOU","BOUNKELING","TANKON","SARRE BOCAR","Energie R","ERSEN II",126906337.26781136,13433261.698187305,34657378.05782795,14341115.851690888,3894296,5349820,198582208.87551749,null,"Energie R",34.452544880401234,50,5,58965000,6388000,13070600,78423600,174996977.0238266,96573377.023826599,0.44814259842512755,null,null,"SARRE BOCAR",78423600,174996977.0238266,96573377.023826599]
[{"$nulls":8},1773030990.7502296,187668453.99954373,475007256.872536,154212626.66854769,54807594,75503120,2720230042.2908568,{"$nulls":5},524788500,64280000,117813700,706882200,2435706701.6223092,1728824501.6223092,0.29021646963042763,null,null,null,706882200,2435706701.6223092,1728824501.6223092]
[]
[null,null,"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau (MT)","Coût transfo ET Acessoire","Coût de transport + divers","Coût raccordement par MT","Coût raccordement par MC","Ecart coût           BT-MT","Rapport Coût (MT*100/MC)"]
[]
[null,null,"THIES","TIVAOUANE","MEOUANE","NDOMBIL","ENERSA","ERSEN II",169347721.94598997,17910401.11565654,45235048.712154597,15531481.72962659,5613546,7974260,261612459.50342771,null,"ENERSA",48.443562462268524,50,4,47172000,6388000,10712000,64272000,232493171.77380112,168221171.77380112,0.27644682856549424,null,null,"NDOMBIL",64272000,232493171.77380112,168221171.77380112]
[null,null,"THIES","TIVAOUANE","MEOUANE","SINE MOUSSE ABDOU","ENERSA","ERSEN I",198513736.31544906,20996328.96280203,52699283.876332253,16369146.606692458,6539296,9387420,304505211.76127577,null,"ENERSA",54.208536057561723,100,1,11793000,6588000,3676200,22057200,272209349.15458333,250152149.15458333,8.1030280805947152E-2,null,null,"SINE MOUSSE ABDOU",22057200,272209349.15458333,250152149.15458333]
[{"$nulls":8},367861458.26143903,38906730.07845857,97934332.58848685,31900628.336319048,12152842,17361680,566117671.26470351,{"$nulls":5},58965000,12976000,14388200,86329200,504702520.92838442,418373320.92838442,0.17104967068759663]
[]
[null,null,"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau (MT)","Coût transfo ET Acessoire","Coût de transport + divers","Coût raccordement par MT","Coût raccordement par MC","Ecart coût           BT-MT","Rapport Coût (MT*100/MC)"]
[null,null,"KAFFRINE","KOUNGHEUL","Diokoul","KATHIALE","ERA",null,96734518.152368471,10237429.928390356,26741298.062447298,13503450.974625023,3100796,4138540,154456033.11783114,null,"ERA",27.741088029938272,50,6.5,76654500,6388000,16608500,99651000,133713246.14320612,34062246.14320612,0.74525899919649208,null,null,"KATHIALE",99651000,133713246.14320612,34062246.14320612]
[]
[null,null,"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau (MT)","Coût transfo ET Acessoire","Coût de transport + divers","Coût raccordement par MT","Coût raccordement par MC","Ecart coût           BT-MT","Rapport Coût (MT*100/MC)"]
[null,null,"SEDHIOU","GOUDOMP","NIAGHA","BAMBADALA 1","Faye Solaire_Sud Energie","ERSEN I",126162614.25736207,13354797.888411341,34475453.405304022,14385203.476799618,3894296,5349820,197622185.02787703,null,"Faye Solaire_Sud Energie",35.565809008487655,50,1,11793000,6388000,3636200,21817200,173992865.55107743,152175665.55107743,0.12539134826534215,null,null,"BAMBADALA 1",21817200,173992865.55107743,152175665.55107743]
[null,null,"SEDHIOU","GOUDOMP","DIOUBOUDOU","BISSARY","Faye Solaire_Sud Energie","ERSEN II",99062396.639615491,10484568.896572964,27377348.555309825,13459363.349516293,2836296,3734780,156954753.44101459,null,"Faye Solaire_Sud Energie",27.762878692129629,50,0.5,5896500,6388000,2456900,14741400,136924314.09149829,122182914.09149829,0.10766093734199178,null,null,"BISSARY",14741400,136924314.09149829,122182914.09149829]
[null,null,"SEDHIOU","GOUDOMP","DIOUBOUDOU","MALANDIANKUNDA","Faye Solaire_Sud Energie","ERSEN II",113975575.42304046,12063323.816374065,31260704.332246877,13900239.60060359,3365296,4542300,179107439.17226499,null,"Faye Solaire_Sud Energie",32.54311365740741,50,3.5,41275500,6388000,9532700,57196200,157299603.57166141,100103403.57166141,0.36361312235566423,null,null,"MALANDIANKUNDA",57196200,157299603.57166141,100103403.57166141]
[null,null,"SEDHIOU","GOUDOMP","SIMBADI BALANTE","SAFANE","Faye Solaire_Sud Energie","ERSEN II",218908749.58055511,23178794.279092472,58540269.389197096,17162723.858649593,7531171,10901520,336223228.10749429,null,"Faye Solaire_Sud Energie",59.465808016975309,100,0.5,5896500,6588000,2496900,14981400,300627813.24884468,285646413.24884468,4.9833712450281988E-2,null,null,"SAFANE",14981400,300627813.24884468,285646413.24884468]
[null,null,"SEDHIOU","GOUDOMP","DIOUBOUDOU","SANOUFILY","Faye Solaire_Sud Energie","ERSEN II",127646025.29508357,13511714.868525848,34854866.526885018,14341115.851690888,3960421,5450760,199764903.54218531,null,"Faye Solaire_Sud Energie",36.038799513888897,50,0.5,5896500,6388000,2456900,14741400,176012606.69049442,161271206.69049442,8.3751955483062065E-2,null,null,"SANOUFILY",14741400,176012606.69049442,161271206.69049442]
[null,null,"SEDHIOU","GOUDOMP","YARANG BALANTE","SINA","Faye Solaire_Sud Energie","ERSEN II",124501135.20112614,13178263.463897023,34019122.595486976,14252940.601473428,3828171,5248880,195028512.86198357,null,"Faye Solaire_Sud Energie",35.093880721450624,50,5,58965000,6388000,13070600,78423600,171698521.26051015,93274921.260510147,0.4567517496613237,null,null,"SINA",78423600,171698521.26051015,93274921.260510147]
[{"$nulls":8},810256496.39678276,85771463.212873712,220527764.8044298,87501586.738733411,25415651,35228060,1264701022.1528196,{"$nulls":5},129723000,38528000,33650200,201901200,1116555724.4140863,914654524.41408634,0.18082500997068268,null,null,null,201901200,1116555724.4140863,914654524.41408634]
[]
[null,null,"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau (MT)","Coût transfo ET Acessoire","Coût de transport + divers","Coût raccordement par MT","Coût raccordement par MC","Ecart coût           BT-MT","Rapport Coût (MT*100/MC)"]
[null,null,"MATAM","RANEROU","OUDALAYE","WOPPA","NEANT","UE FACILITY 2",129526025.64517947,13739573.482128529,36096334.95913019,14429291.101908347,3960421,5450760,203202406.18834653,null,"NEANT",32.70851016975309,50,23,271239000,6388000,55525400,333152400,179361934.08643818,-153790465.91356182,1.8574309074937108,null,null,"WOPPA",333152400,179361934.08643818,-153790465.91356182]
[]
[null,null,"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau (MT)","Coût transfo ET Acessoire","Coût de transport + divers","Coût raccordement par MT","Coût raccordement par MC","Ecart coût           BT-MT","Rapport Coût (MT*100/MC)"]
[null,null,"SEDHIOU","SEDHIOU","BAMBALI","BADIARY","NS RESIF","ERSEN II",179236327.20706391,18965200.084795289,47835747.947370529,14781992.102778185,5248517,6863920,272931704.34200794,null,"NS RESIF",51.399404764660503,100,3,35379000,6588000,8393400,50360400,246037275.23922974,195676875.23922974,0.20468605804154272,null,null,"BADIARY",50360400,246037275.23922974,195676875.23922974]
[null,null,"SEDHIOU","GOUDOMP","DJIBANAR","BAFATA BALANTE","NS RESIF","ERSEN I",201048591.59624079,21286801.404740866,53922097.991991736,16413234.231801188,6605421,9488360,308764506.2247746,null,"NS RESIF",53.145988418209875,50,9,106137000,6388000,22505000,135030000,276257490.99297339,141227490.99297339,0.48878312589697159,null,null,"BAFATA BALANTE",135030000,276257490.99297339,141227490.99297339]
[null,null,"SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOTO","NS RESIF","ERSEN I",285187569.4257167,30187705.744861621,75133023.271642953,18044476.36082419,9348267,13122200,431023241.80304545,null,"NS RESIF",78.262056728395066,100,2.5,29482500,6588000,7214100,43284600,390508298.44222128,347223698.44222128,0.11084169061878282,null,null,"BOUMOUDA SOUCOTO",43284600,390508298.44222128,347223698.44222128]
[null,null,"SEDHIOU","SEDHIOU","DJIREDJI","BOUMOUDA SOUCOUTOTO","NS RESIF","ERSEN II",153678177.00093818,16269912.986840982,41673271.480459169,15134693.103648024,4886171,6863920,238506145.57188639,null,"NS RESIF",40.740850914351853,50,4,47172000,6388000,10712000,64272000,211621361.46823835,147349361.46823835,0.3037122507580427,null,null,"BOUMOUDA SOUCOUTOTO",64272000,211621361.46823835,147349361.46823835]
[null,null,"SEDHIOU","SEDHIOU","SANSAMBA","DANDONE","NS RESIF","ERSEN II",113688305.28529504,12033144.702324718,31195357.714882709,13767976.725277402,3365296,4542300,178592380.42777985,null,"NS RESIF",30.507225435956791,50,2.5,29482500,6388000,7174100,43044600,156916807.70250246,113872207.70250246,0.2743147826560936,null,null,"DANDONE",43044600,156916807.70250246,113872207.70250246]
[null,null,"SEDHIOU","SEDHIOU","SANSAMBA","DIAFILON DIOLA","NS RESIF","ERSEN II",125951654.95276286,13332482.118371567,34421476.399895847,14252940.601473428,3894296,5349820,197202670.07250369,null,"NS RESIF",33.602952399691361,50,6,70758000,6388000,15429200,92575200,173705613.47103027,81130413.471030265,0.53294305319291957,null,null,"DIAFILON DIOLA",92575200,173705613.47103027,81130413.471030265]
[null,null,"SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA BADJI COUNDA","NS RESIF","ERSEN II",95899296.91171433,10148963.66231373,26521220.781594105,13371188.099298835,2902421,3835720,152678810.45492101,null,"NS RESIF",27.077170370370375,50,6,70758000,6388000,15429200,92575200,132569481.35562217,39994281.355622172,0.69831456722429086,null,null,"FRANCOUNDA BADJI COUNDA",92575200,132569481.35562217,39994281.355622172]
[null,null,"SEDHIOU","SEDHIOU","Bemet Bidjini","FRANCOUNDA SARAKHOLE","NS RESIF","ERSEN I",133619270.47878036,14143766.283065705,36389192.188284464,14517466.352125807,4357171,6056400,209083266.30225632,null,"NS RESIF",37.466311909722222,50,4.5,53068500,6388000,11891300,71347800,184152228.95013052,112804428.95013052,0.38743924201602464,null,null,"FRANCOUNDA SARAKHOLE",71347800,184152228.95013052,112804428.95013052]
[null,null,"SEDHIOU","SEDHIOU","SANSAMBA","KAMOYA","NS RESIF","ERSEN II",110332706.76207179,11677360.680938078,30300869.085740432,13856151.97549486,3497546,4744180,174408814.50424516,null,"NS RESIF",31.621253213734565,50,0.5,5896500,6388000,2456900,14741400,152310936.5287503,137569536.5287503,9.6784908135716205E-2,null,null,"KAMOYA",14741400,152310936.5287503,137569536.5287503]
[null,null,"SEDHIOU","SEDHIOU","DJIREDJI","karantaba linketo","NS RESIF","ERSEN II",149016014.12251508,15774565.809352862,40399914.78392978,15134693.103648024,4886171,6863920,232075278.81944576,null,"NS RESIF",42.244786257716051,50,8,94344000,6388000,20146400,120878400,205190494.71579772,84312094.715797722,0.58910331186356613,null,null,"karantaba linketo",120878400,205190494.71579772,84312094.715797722]
[null,null,"SEDHIOU","BOUNKELING","DIAROUME","KIMBOUTO","NS RESIF","ERSEN II",91964805.096168026,9732514.8829698097,25495382.231699046,13459363.349516293,2637921,3431960,146721946.56035319,null,"NS RESIF",25.535415709876542,50,0.5,5896500,6388000,2456900,14741400,127192702.21083689,112451302.21083689,0.11589815880760512,null,null,"KIMBOUTO",14741400,127192702.21083689,112451302.21083689]
[null,null,"SEDHIOU","GOUDOMP","DJIBANAR","KLONYA","NS RESIF","ERSEN II",113432234.68267071,11995589.303291349,30709995.585733231,12974399.473320264,2735767,3028200,174876186.04501557,null,"NS RESIF",32.520803360339507,50,5.5,64861500,6388000,14249900,85499400,156137819.5716953,70638419.571695298,0.54758930433725206,null,null,"KLONYA",85499400,156137819.5716953,70638419.571695298]
[null,null,"SEDHIOU","SEDHIOU","DJIREDJI","MADINA LINKETO","NS RESIF","ERSEN I",155933656.51535031,16508361.964932458,42241566.058538176,15178780.728756754,5084546,7166740,242113651.26757771,null,"NS RESIF",42.502791620370374,50,9.5,112033500,6388000,23684300,142105800,214683584.53882095,72577784.538820952,0.66193137358531107,null,null,"MADINA LINKETO",142105800,214683584.53882095,72577784.538820952]
[null,null,"SEDHIOU","GOUDOMP","KOLIBANTANG","MAKA","NS RESIF","ERSEN I",194062930.36293176,20547331.700389195,52134948.074962839,16413234.231801188,6473171,9286480,298918095.370085,null,"NS RESIF",51.908702735339496,100,2,23586000,6588000,6034800,36208800,266745210.13828379,230536410.13828379,0.13574301852029111,null,null,"MAKA",36208800,266745210.13828379,230536410.13828379]
[null,null,"SEDHIOU","SEDHIOU","BAMBALI","MARON COUNDA","NS RESIF","ERSEN II",102474654.59464365,10845742.782942014,28265049.447387893,13635713.849951211,3166921,4239480,162627561.67492476,null,"NS RESIF",28.712592087191357,50,4.5,53068500,6388000,11891300,71347800,141585446.82497355,70237646.824973553,0.50392043532694009,null,null,"MARON COUNDA",71347800,141585446.82497355,70237646.824973553]
[null,null,"SEDHIOU","SEDHIOU","BAMBALI","MASSARIA","NS RESIF","ERSEN II",186370037.9987576,19721245.62658852,49700264.571187191,15178780.728756754,5513017,7267680,283751025.92529005,null,"NS RESIF",53.149790868055547,100,5,58965000,6588000,13110600,78663600,255791548.19653332,177127948.19653332,0.30753009845172868,null,null,"MASSARIA",78663600,255791548.19653332,177127948.19653332]
[null,null,"SEDHIOU","SEDHIOU","BAMBALI","MISSIRA ","NS RESIF","ERSEN II",111866869.52441539,11839982.240899501,30708278.464590553,13944327.225712322,3431421,4643240,176434118.45561779,null,"NS RESIF",32.54634605324074,50,4,47172000,6388000,10712000,64272000,154415130.22990546,90143130.229905456,0.41622864226003475,null,null,"MISSIRA ",64272000,154415130.22990546,90143130.229905456]
[null,null,"KAOLACK","GUINGUINEO","NDIAGO","NDIAGNE KAHONE","NS RESIF","ERSEN I",106587762.51958774,11280906.332525359,29326129.683358405,13723889.100168673,3166921,4239480,168325088.63564017,null,"NS RESIF",29.385436527777781,50,6,70758000,6388000,15429200,92575200,147194798.5354715,54619598.535471499,0.62892983258298296,null,null,"NDIAGNE KAHONE",92575200,147194798.5354715,54619598.535471499]
[null,null,"SEDHIOU","SEDHIOU","SANSAMBA","NEMA DIAOUR","NS RESIF","ERSEN II",87820200.171668664,9293703.4100245237,24408226.452357352,13194837.598863915,2571796,3331020,140619783.63291445,null,"NS RESIF",23.43848496527778,50,7.5,88447500,6388000,18967100,113802600,121522130.03405054,7719530.0340505391,0.93647634359365228,null,null,"NEMA DIAOUR",113802600,121522130.03405054,7719530.0340505391]
[null,null,"KAOLACK","GUINGUINEO","NDIAGO","NGARE KEUR AMADOU YACINE","NS RESIF","ERSEN I",141730663.72110796,15001692.179725161,38454995.842584163,14517466.352125807,4224921,5854520,219784259.09554309,null,"NS RESIF",38.912251905864196,50,3.5,41275500,6388000,9532700,57196200,195187351.74341729,137991151.74341729,0.29303230710966877,null,null,"NGARE KEUR AMADOU YACINE",57196200,195187351.74341729,137991151.74341729]
[null,null,"SEDHIOU","BOUNKELING","DIACOUNDA","NIOROKI","NS RESIF","ERSEN II",103726884.87215242,10977758.374034289,28569364.922513217,13635713.849951211,3233046,4340420,164483188.01865113,null,"NS RESIF",29.707544880401233,50,3.5,41275500,6388000,9532700,57196200,143274008.16869992,86077808.16869992,0.39920848680839277,null,null,"NIOROKI",57196200,143274008.16869992,86077808.16869992]
[null,null,"SEDHIOU","SEDHIOU","Bemet Bidjini","sibikoroto 2","NS RESIF","ERSEN I",131521719.68718114,13922281.267482337,35869166.405175619,14385203.476799618,4158796,5753580,205610746.83663872,null,"NS RESIF",36.270414625771608,50,0.5,5896500,6388000,2456900,14741400,181313167.35983911,166571767.35983911,8.1303527011603136E-2,null,null,"sibikoroto 2",14741400,181313167.35983911,166571767.35983911]
[null,null,"SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE BAYNOUCK","NS RESIF","ERSEN I",125253550.31923133,13257997.094809709,34217345.558272928,14252940.601473428,3828171,5248880,196058884.57378739,null,"NS RESIF",35.453264116512351,50,4,47172000,6388000,10712000,64272000,172728892.97231397,108456892.97231397,0.37209756222024709,null,null,"SINGHERE BAYNOUCK",64272000,172728892.97231397,108456892.97231397]
[null,null,"SEDHIOU","SEDHIOU","DJIREDJI","SINGHERE MANDING","NS RESIF","ERSEN II",253789498.26214615,26862797.343345292,67102753.219773442,17383161.984193243,8224142,11406220,384768572.8094582,null,"NS RESIF",71.936205972222226,100,1.5,17689500,6588000,4855500,29133000,347755048.82526493,318622048.82526493,8.3774484650655179E-2,null,null,"SINGHERE MANDING",29133000,347755048.82526493,318622048.82526493]
[null,null,"SEDHIOU","SEDHIOU","SANSAMBA","SONKO KOUNDA","NS RESIF","ERSEN I",153626488.11397734,16264391.817597277,41657994.886439666,14826079.727886917,4687796,6561100,237623850.54590118,null,"NS RESIF",40.183210999228393,50,7,82551000,6388000,17787800,106726800,211548874.81801426,104822074.81801426,0.50450185609265064,null,null,"SONKO KOUNDA",106726800,211548874.81801426,104822074.81801426]
[null,null,"SEDHIOU","SEDHIOU","BAMBALI","SORANGE","NS RESIF","ERSEN II",123878725.52513771,13113623.446747081,33907769.14346984,14032502.47592978,3563671,4845120,193341411.59128439,null,"NS RESIF",31.855054050925929,50,4.5,53068500,6388000,11891300,71347800,170900118.11535463,99552318.115354627,0.4174824499058653,null,null,"SORANGE",71347800,170900118.11535463,99552318.115354627]
[null,null,"SEDHIOU","BOUNKELING","DIAROUME","SOUAKI","NS RESIF","ERSEN II",153739198.57485583,16276457.019790478,41692339.006853476,14781992.102778185,4687796,6561100,237738882.70427799,null,"NS RESIF",38.972103063271604,50,10,117930000,6388000,24863600,149181600,211707994.6014998,62526394.601499796,0.70465737621673719,null,null,"SOUAKI",149181600,211707994.6014998,62526394.601499796]
[null,null,"SEDHIOU","SEDHIOU","SANSAMBA","YACINE MANDINA","NS RESIF","ERSEN II",122089864.72990583,12922993.562837081,33393763.235144518,14297028.226582158,3894296,5349820,191947765.7544696,null,"NS RESIF",33.915483233024688,50,0.5,5896500,6388000,2456900,14741400,168406621.52788743,153665221.52788743,8.7534562870848195E-2,null,null,"YACINE MANDINA",14741400,168406621.52788743,153665221.52788743]
[null,null,"SEDHIOU","SEDHIOU","SANSAMBA","YACINE TAMBANA","NS RESIF","ERSEN II",115975551.36701785,12275401.214948103,31794451.689245924,14120677.72614724,3762046,5147940,183076067.9973591,null,"NS RESIF",32.833193059413581,50,4.5,53068500,6388000,11891300,71347800,160045404.27121186,88697604.271211863,0.44579724313167091,null,null,"YACINE TAMBANA",71347800,160045404.27121186,88697604.271211863]
[{"$nulls":8},4123503210.3820057,436460675.04348493,1117441956.1250792,423210905.467085,128037439,175433720,6404087906.0176544,{"$nulls":5},1533090000,186252000,343868400,2063210400,5677405841.5505695,3614195441.5505695,0.36340724224789817,null,null,null,2063210400,5677405841.5505695,3614195441.5505695]
[]
[null,null,"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau (MT)","Coût transfo ET Acessoire","Coût de transport + divers","Coût raccordement par MT","Coût raccordement par MC","Ecart coût           BT-MT","Rapport Coût (MT*100/MC)"]
[null,null,"FATICK","FOUNDIOUGNE","NIASSENE","DIAGANE SADER","SALENSOL","ERSEN II",121475571.67731842,12858517.17033872,33256628.350026075,14429291.101908347,4158796,5753580,191932384.29959157,null,"SALENSOL",35.478242631481478,50,1,11793000,6388000,3636200,21817200,167590717.19768322,145773517.19768322,0.13018143465705989,null,null,"DIAGANE SADER",21817200,167590717.19768322,145773517.19768322]
[null,null,"FATICK","FOUNDIOUGNE","KEUR S.DIANE","DRAME IBRA","SALENSOL","ERSEN II",117117856.25259672,12397465.92386928,32136609.841545403,14208852.976364698,3828171,5248880,184937835.99437609,null,"SALENSOL",32.352528481481485,50,0.5,5896500,6388000,2456900,14741400,161651932.01801139,146910532.01801139,9.1192228982190579E-2,null,null,"DRAME IBRA",14741400,161651932.01801139,146910532.01801139]
[null,null,"FATICK","FOUNDIOUGNE","KEUR S.DIANE","KERE","SALENSOL","ERSEN II",216180225.19133714,22890306.594633445,57857181.316868141,17074548.608432133,7332796,10598700,331933757.71127081,null,"SALENSOL",57.592816594444443,100,0.5,5896500,6588000,2496900,14981400,296927713.1028387,281946313.1028387,5.0454704424343522E-2,null,null,"KERE",14981400,296927713.1028387,281946313.1028387]
[null,null,"FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","KEUR AMATH SEUNE","SALENSOL","ERSEN II",145852100.19053352,15441219.257543342,39647143.731324926,15046517.853430565,4820046,6762980,227570007.03283238,null,"SALENSOL",39.781233543518525,50,0.5,5896500,6388000,2456900,14741400,200940463.17940181,186199063.17940181,7.336202856683334E-2,null,null,"KEUR AMATH SEUNE",14741400,200940463.17940181,186199063.17940181]
[null,null,"FATICK","FOUNDIOUGNE","Keur S. Diané","KEUR BABOU NDITY","SALENSOL","ERSEN II",125674550.90117379,13303335.595452625,34357212.651270516,14429291.101908347,4026546,5551700,197342636.24980527,null,"SALENSOL",35.346805204629632,50,4,47172000,6388000,10712000,64272000,173335099.14789692,109063099.14789692,0.37079622255363515,null,null,"KEUR BABOU NDITY",64272000,173335099.14789692,109063099.14789692]
[null,null,"FATICK","FOUNDIOUGNE","KEUR S.DIANE","KEUR MOUDIAYE FATIM","SALENSOL","ERSEN II",116539215.00959258,12336017.670182727,31978693.719403189,14032502.47592978,3695921,5047000,183629349.87510824,null,"SALENSOL",31.995418830555558,50,3,35379000,6388000,8353400,50120400,160853926.39917848,110733526.39917848,0.31158953419402496,null,null,"KEUR MOUDIAYE FATIM",50120400,160853926.39917848,110733526.39917848]
[null,null,"FATICK","FOUNDIOUGNE","NIORO ALASSANE TALL","NDIAYENE KADE","SALENSOL","ERSEN II",196499065.20378891,20805896.657535296,52785491.360338055,16589584.732236106,6671546,9589300,302940883.95389831,null,"SALENSOL",53.451942663888886,100,0.5,5896500,6588000,2496900,14981400,270090453.22166222,255109053.22166222,5.5468084196611055E-2,null,null,"NDIAYENE KADE",14981400,270090453.22166222,255109053.22166222]
[null,null,"FATICK","FOUNDIOUGNE","NIASSENE","NIASSENE","SALENSOL","ERSEN II",166982743.68387714,17678683.885021891,45110451.29550501,15619656.97984405,5745796,8176140,259313471.84424812,null,"SALENSOL",45.451613061111111,50,0.5,5896500,6388000,2456900,14741400,229771878.86440405,215030478.86440405,6.4156676059995074E-2,null,null,"NIASSENE",14741400,229771878.86440405,215030478.86440405]
[null,null,"FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE DIOGO","SALENSOL","ERSEN II",144676283.00569764,15316979.12698622,39353066.312791929,14958342.603213103,4687796,6561100,225553567.04868892,null,"SALENSOL",40.366690890740735,50,2.5,29482500,6388000,7174100,43044600,199346328.44547582,156301728.44547582,0.21592873235071064,null,null,"THIAMENE DIOGO",43044600,199346328.44547582,156301728.44547582]
[null,null,"FATICK","FOUNDIOUGNE","NIASSENE","THIAMENE KEUR SOULEYMANE","SALENSOL","ERSEN II",91192200.857562318,9651282.0578248855,25315727.708410732,13371188.099298835,2836296,3734780,146101474.72309676,null,"SALENSOL",25.634904352777781,50,2,23586000,6388000,5994800,35968800,126159210.62379792,90190410.623797923,0.2851064129376778,null,null,"THIAMENE KEUR SOULEYMANE",35968800,126159210.62379792,90190410.623797923]
[{"$nulls":8},1442189811.9734783,152679703.93938842,391798206.28748393,149759776.53256595,47803710,67024160,2251255368.7329168,{"$nulls":5},176895000,64280000,48235000,289410000,1986667722.2003503,1697257722.2003503,0.14567609709763724,null,null,null,289410000,1986667722.2003503,1697257722.2003503]
[]
[null,null,"Région","Département","Commune","Localités","Opérateur ","Programme","Coût Equipements de production énergétique","Coût Equipements de commande et synchronisation","Coût du Génie Civil ","Coût du Réseau BT","coût du Brancement Bt","coût Installations inérieures","Coût Total",null,"Opérateurs","Puissance apparente corrigée (kVA)","Puissance apparente normalisée (kVA)","Distance par rapport au réseau MT (km)","Coût réseau (MT)","Coût transfo ET Acessoire","Coût de transport + divers","Coût raccordement par MT","Coût raccordement par MC","Ecart coût           BT-MT","Rapport Coût (MT*100/MC)"]
[null,null,"SEDHIOU","SEDHIOU","SAKAR","BABADI","Sud Solar System","ERSEN II",158243296.6056712,16753245.875112684,42851455.800612867,15311043.604082942,5150671,7267680,245577392.88547969,null,"Sud Solar System",43.116674741512348,50,3,35379000,6388000,8353400,50120400,217847998.28139675,167727598.28139675,0.23007050969207854,null,null,"BABADI",50120400,217847998.28139675,167727598.28139675]
[null,null,"SEDHIOU","BOUNKELING","Djinani","BADIOCOUNDA","Sud Solar System","ERSEN II",117138356.64762148,12399088.938606044,32120020.944200259,14164765.35125597,3629796,4946060,184398087.88168377,null,"Sud Solar System",32.66329028163581,50,4.5,53068500,6388000,11891300,71347800,161657466.53042778,90309666.530427784,0.44135171440764009,null,null,"BADIOCOUNDA",71347800,161657466.53042778,90309666.530427784]
[null,null,"SEDHIOU","SEDHIOU","SAKAR","BANDOUGA","Sud Solar System","ERSEN II",154622396.87300235,16369326.902775301,41894956.422163598,15046517.853430565,4886171,6863920,239683289.05137181,null,"Sud Solar System",42.269022179783946,50,1.5,17689500,6388000,4815500,28893000,212886680.19794124,183993680.19794124,0.13572009283594161,null,null,"BANDOUGA",28893000,212886680.19794124,183993680.19794124]
[null,null,"FATICK","FOUNDIOUGNE","DJILOR","BANGALERE","Sud Solar System","ERSEN II",155006757.26646596,16410935.383006131,42030500.538915284,15266955.978974214,5150671,7267680,241133500.16736159,null,"Sud Solar System",42.770807275925925,50,1,11793000,6388000,3636200,21817200,213448193.18838736,191630993.18838736,0.10221309290139713,null,null,"BANGALERE",21817200,213448193.18838736,191630993.18838736]
[null,null,"SEDHIOU","SEDHIOU","SAKAR","BANY","Sud Solar System","ERSEN II",133396653.9223557,14120700.028089622,36351577.568192042,14385203.476799618,4158796,5753580,208166510.99543697,null,"Sud Solar System",35.93708474537037,50,0.5,5896500,6388000,2456900,14741400,183868931.51863736,169127531.51863736,8.0173414171962915E-2,null,null,"BANY",14741400,183868931.51863736,169127531.51863736]
[null,null,"SEDHIOU","SEDHIOU","KOUSSY","BARY","Sud Solar System","ERSEN II",82173248.531656802,8695036.2208614033,22892020.962111633,13062574.723537726,2307296,2927260,132057436.43816757,null,"Sud Solar System",23.518443441358023,25,6,70758000,5988000,15349200,92095200,113760305.71462984,21665105.714629844,0.80955478645620715,null,null,"BARY",92095200,113760305.71462984,21665105.714629844]
[null,null,"SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSADOU SANTO","Sud Solar System","ERSEN II",200398160.39456952,21219131.715480752,53802430.254487976,16325058.981583728,6407046,9185540,307337367.34612197,null,"Sud Solar System",52.233846878858031,100,7,82551000,6588000,17827800,106966800,275419722.36453825,168452922.36453825,0.38837741568275047,null,null,"BISSADOU SANTO",106966800,275419722.36453825,168452922.36453825]
[null,null,"SEDHIOU","SEDHIOU","DIENDE","BISSARY DIOUNKOUA","Sud Solar System","ERSEN II",149172332.19172657,15792182.414791349,40482722.058200002,14914254.978104375,4753921,6662040,231777452.6428223,null,"Sud Solar System",40.819197982253087,50,4,47172000,6388000,10712000,64272000,205447236.66471791,141175236.66471791,0.3128394474581786,null,null,"BISSARY DIOUNKOUA",64272000,205447236.66471791,141175236.66471791]
[null,null,"SEDHIOU","GOUDOMP","SIMBANDI BRASSOU","BISSASSOU DOUMA","Sud Solar System","ERSEN II",145819741.31775916,15437020.705775954,39608032.466814093,14870167.352995645,4621671,6460160,226816792.84334484,null,"Sud Solar System",39.441002079475311,50,7,82551000,6388000,17787800,106726800,200864794.4903492,94137994.490349203,0.53133651554418027,null,null,"BISSASSOU DOUMA",106726800,200864794.4903492,94137994.490349203]
[null,null,"KOLDA","KOLDA","THIETTY","DIASSINA","Sud Solar System","ERSEN I",135156269.66680244,14297940.380651517,36578064.370953187,14737904.477669457,4357171,6056400,211183749.89607659,null,"Sud Solar System",36.90994926867284,50,8,94344000,6388000,20146400,120878400,186032274.41840714,65153874.418407142,0.64977112373593371,null,null,"DIASSINA",120878400,186032274.41840714,65153874.418407142]
[null,null,"SEDHIOU","SEDHIOU","DIENDE","DIATOUMA","Sud Solar System","ERSEN II",201875340.52347553,21363810.160469119,53718632.647862211,15796007.480278971,6174267,8277080,307205137.81208581,null,"Sud Solar System",57.128614552469145,100,3,35379000,6588000,8393400,50360400,276957783.33180684,226597383.33180684,0.18183421095505434,null,null,"DIATOUMA",50360400,276957783.33180684,226597383.33180684]
[null,null,"FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","DJIDA","Sud Solar System","ERSEN II",152234863.6351172,16118021.549149873,41337147.93107748,15178780.728756754,4952296,6964860,236785969.84410131,null,"Sud Solar System",41.091506504629635,50,4.5,53068500,6388000,11891300,71347800,209690033.11534455,138342233.11534455,0.34025365411981023,null,null,"DJIDA",71347800,209690033.11534455,138342233.11534455]
[null,null,"SEDHIOU","BOUNKELING","Djinani","DJINANI","Sud Solar System","ERSEN II",119214092.40011187,12618735.196543831,32654923.265234657,14208852.976364698,3894296,5349820,187940719.83825505,null,"Sud Solar System",33.601998614969141,50,0.5,5896500,6388000,2456900,14741400,164487750.86189035,149746350.86189035,8.962004722392608E-2,null,null,"DJINANI",14741400,164487750.86189035,149746350.86189035]
[null,null,"SEDHIOU","GOUDOMP","BAGHERE","FADIOUNGHAR","Sud Solar System","ERSEN II",113993529.91597477,12065926.525602315,31293502.165840805,13988414.85082105,3629796,4946060,179917229.45823893,null,"Sud Solar System",31.686856670524691,50,7,82551000,6388000,17787800,106726800,157352958.60741788,50626158.607417881,0.67826370056551777,null,null,"FADIOUNGHAR",106726800,157352958.60741788,50626158.607417881]
[null,null,"SEDHIOU","GOUDOMP","BAGHERE","FRANCOUNDA","Sud Solar System","ERSEN II",91808506.199735463,9715858.4058682788,25450045.151760489,13371188.099298835,2704046,3532900,146582543.85666305,null,"Sud Solar System",25.965581195987657,50,6,70758000,6388000,15429200,92575200,126974409.75736423,34399209.757364228,0.72908549192630401,null,null,"FRANCOUNDA",92575200,126974409.75736423,34399209.757364228]
[null,null,"SEDHIOU","BOUNKELING","Djinani","GASSEKOU","Sud Solar System","ERSEN II",118400216.55042258,12532535.616390346,32442086.674578808,14252940.601473428,3695921,5047000,186370700.44286516,null,"Sud Solar System",32.870016813271604,50,0.5,5896500,6388000,2456900,14741400,163374838.84139174,148633438.84139174,9.0230540421902469E-2,null,null,"GASSEKOU",14741400,163374838.84139174,148633438.84139174]
[null,null,"SEDHIOU","BOUNKELING","KANDION MANGANA","KANDION MANGANA","Sud Solar System","ERSEN II",87858105.753057837,9297025.93691184,24390265.315320339,13327100.474190105,2704046,3532900,141109443.47948012,null,"Sud Solar System",25.654165042438272,50,0.5,5896500,6388000,2456900,14741400,121545397.00529002,106803997.00529002,0.12128307910630635,null,null,"KANDION MANGANA",14741400,121545397.00529002,106803997.00529002]
[null,null,"SEDHIOU","BOUNKELING","NDIAMALATHIEL","KANICOUNDA","Sud Solar System","ERSEN II",161467468.4717693,17094982.916638643,43698017.801761933,15355131.229191674,5216796,7368620,250201016.41936153,null,"Sud Solar System",43.381336786265436,50,7.5,88447500,6388000,18967100,113802600,222260469.19016987,108457869.19016987,0.51202357492833572,null,null,"KANICOUNDA",113802600,222260469.19016987,108457869.19016987]
[null,null,"FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","KEUR ALLASSANE DIALLO","Sud Solar System","ERSEN II",176750073.19454139,18713893.089998469,47668393.604340509,15796007.480278971,5878046,8378020,273184433.36915934,null,"Sud Solar System",47.217815149074077,50,0.5,5896500,6388000,2456900,14741400,243132359.88888037,228390959.88888037,6.0631172283020299E-2,null,null,"KEUR ALLASSANE DIALLO",14741400,243132359.88888037,228390959.88888037]
[null,null,"SEDHIOU","GOUDOMP","NIAGHA","KITIM","Sud Solar System","ERSEN II",149807996.42624903,15859243.251143973,40637404.172078848,14870167.352995645,4753921,6662040,232590772.20246747,null,"Sud Solar System",39.630641435185176,50,1.5,17689500,6388000,4815500,28893000,206304643.84947184,177411643.84947184,0.14005016785313612,null,null,"KITIM",28893000,206304643.84947184,177411643.84947184]
[null,null,"SEDHIOU","GOUDOMP","Mangarounkou","KOGNARA","Sud Solar System","ERSEN II",229962339.38748273,24328372.47952668,60552823.984903693,15619656.97984405,6404363,8075200,344942755.83175713,null,"Sud Solar System",67.48294533179012,100,4.5,53068500,6588000,11931300,71587800,314843535.85191309,243255735.85191309,0.2273757973346843,null,null,"KOGNARA",71587800,314843535.85191309,243255735.85191309]
[null,null,"SEDHIOU","SEDHIOU","SANSAMBA","KOOLING","Sud Solar System","ERSEN II",101211075.27609104,10712132.712888738,27941858.172275789,13591626.224842483,3100796,4138540,160696028.38609806,null,"Sud Solar System",28.328270960648148,50,6,70758000,6388000,15429200,92575200,139865066.16125557,47289866.161255568,0.66188936623578798,null,null,"KOOLING",92575200,139865066.16125557,47289866.161255568]
[null,null,"SEDHIOU","GOUDOMP","BAGHERE","LAMEL","Sud Solar System","ERSEN II",122686615.77304682,12985678.027934378,33528936.742091496,14208852.976364698,3828171,5248880,192487134.5194374,null,"Sud Solar System",34.716197418981487,50,7,82551000,6388000,17787800,106726800,169201230.5430727,62474430.543072701,0.63076846224727134,null,null,"LAMEL",106726800,169201230.5430727,62474430.543072701]
[null,null,"SEDHIOU","BOUNKELING","Djinani","MANSABANG","Sud Solar System","ERSEN II",134862689.08207542,14276832.004079605,36767967.57836318,14693816.852560727,4291046,5955460,210847811.51707894,null,"Sud Solar System",37.186323256172848,50,0.5,5896500,6388000,2456900,14741400,185907488.66451821,171166088.66451821,7.9294277524246407E-2,null,null,"MANSABANG",14741400,185907488.66451821,171166088.66451821]
[null,null,"FATICK","FOUNDIOUGNE","KEUR SAMBA GUEYE","MEDINA DIOGOYE","Sud Solar System","ERSEN II",120888886.6283385,12797395.037033955,33143903.045064077,14208852.976364698,3828171,5248880,190116088.68680122,null,"Sud Solar System",33.2130461,50,1,11793000,6388000,3636200,21817200,166830184.71043652,145012984.71043652,0.13077489566931569,null,null,"MEDINA DIOGOYE",21817200,166830184.71043652,145012984.71043652]
[null,null,"SEDHIOU","BOUNKELING","NDIAMALATHIEL","MISSIRA KABADA","Sud Solar System","ERSEN II",168123358.66009602,17800818.154688958,45458678.891995542,15443306.47940913,5282921,7469560,259578643.18618965,null,"Sud Solar System",43.254255817901232,50,4.5,53068500,6388000,11891300,71347800,231382855.70678052,160035055.70678052,0.30835387428364769,null,null,"MISSIRA KABADA",71347800,231382855.70678052,160035055.70678052]
[null,null,"SEDHIOU","BOUNKELING","BOGHAL","NDIOLOFENE","Sud Solar System","ERSEN II",203812320.77173594,21568775.886089474,54211044.401154101,15531481.72962659,5975892,7974260,309073774.78860611,null,"Sud Solar System",58.855595088734574,100,5.5,64861500,6588000,14289900,85739400,279592141.05897951,193852741.05897951,0.3066588340976058,null,null,"NDIOLOFENE",85739400,279592141.05897951,193852741.05897951]
[null,null,"FATICK","FOUNDIOUGNE","DIOSSONG","NDORONG SERERE","Sud Solar System","ERSEN II",177264637.16685936,18768604.336492654,47809951.961059101,15928270.355605159,6010296,8579900,274361659.82001626,null,"Sud Solar System",50.304282226851853,50,0.5,5896500,6388000,2456900,14741400,243843193.46441111,229101793.46441111,6.0454424790624739E-2,null,null,"NDORONG SERERE",14741400,243843193.46441111,229101793.46441111]
[null,null,"FATICK","FOUNDIOUGNE","Loule Séssene","SAKHOR","Sud Solar System","ERSEN II",263808319.10630691,27935691.220741268,70136247.473365113,18573527.862128947,9184296,13425020,403063101.66254228,null,"Sud Solar System",73.094526471296291,100,8,94344000,6588000,20186400,121118400,361880257.80041331,240761857.80041331,0.33469192471615861,null,null,"SAKHOR",121118400,361880257.80041331,240761857.80041331]
[null,null,"SEDHIOU","SEDHIOU","DIENDE","SALIKEGNE","Sud Solar System","ERSEN II",132852453.3187097,14063453.884784522,36225341.76287929,14517466.352125807,4092671,5652640,207404026.3184993,null,"Sud Solar System",36.600178132716046,50,0.5,5896500,6388000,2456900,14741400,183141248.9663735,168399848.9663735,8.049197045012324E-2,null,null,"SALIKEGNE",14741400,183141248.9663735,168399848.9663735]
[null,null,"KOLDA","KOLDA","MEDINA  EL HADJI","SARE KOUBE","Sud Solar System","ERSEN I",147535729.62711909,15606587.046407474,39713367.190436527,14914254.978104375,4621671,6460160,228851769.84206745,null,"Sud Solar System",41.608684500540129,50,8,94344000,6388000,20146400,120878400,202855683.86396307,81977283.863963068,0.59588372234648446,null,null,"SARE KOUBE",120878400,202855683.86396307,81977283.863963068]
[null,null,"SEDHIOU","GOUDOMP","BAGHERE","SARRE BITEYE","Sud Solar System","ERSEN II",148950781.05680615,15768712.112461142,40424937.440622091,15046517.853430565,4753921,6662040,231606909.46331996,null,"Sud Solar System",40.762378452932104,50,4.5,53068500,6388000,11891300,71347800,205144430.60988939,133796630.60988939,0.34779301484268782,null,null,"SARRE BITEYE",71347800,205144430.60988939,133796630.60988939]
[null,null,"SEDHIOU","GOUDOMP","Mangarounkou","SEGAFOULA","Sud Solar System","ERSEN II",145484145.85657892,15400324.727732213,39474907.610786438,14958342.603213103,4687796,6561100,226566616.79831067,null,"Sud Solar System",41.806666847993831,50,2.5,29482500,6388000,7174100,43044600,200359378.19509757,157314778.19509757,0.21483696140285399,null,null,"SEGAFOULA",43044600,200359378.19509757,157314778.19509757]
[null,null,"SEDHIOU","GOUDOMP","KAOUR","SINGHERE BAINOUCK","Sud Solar System","ERSEN II",122091352.91916656,12923503.185745569,33408230.262255594,14341115.851690888,3894296,5349820,192008318.2188586,null,"Sud Solar System",33.830622372685184,50,4,47172000,6388000,10712000,64272000,168423086.36716771,104151086.36716771,0.38161039193810392,null,null,"SINGHERE BAINOUCK",64272000,168423086.36716771,104151086.36716771]
[null,null,"SEDHIOU","BOUNKELING","NDIAMALATHIEL","VELINGARA SARE YAYA 3","Sud Solar System","ERSEN II",128811961.77633123,13635890.652687561,35186602.264878348,14429291.101908347,4026546,5551700,201641991.79580548,null,"Sud Solar System",34.721777588734568,50,3,35379000,6388000,8353400,50120400,177634454.69389713,127514054.69389713,0.28215472097667299,null,null,"VELINGARA SARE YAYA 3",50120400,177634454.69389713,127514054.69389713]
[{"$nulls":8},5152884072.8948307,545447412.68316174,1395886998.8986375,520235419.22930396,163009494,225802780,8003266177.7059345,{"$nulls":5},1580262000,224180000,360888400,2165330400,7094218484.4766293,4928888084.4766293,0.30522465649149594,null,null,null,2165330400,7094218484.4766293,4928888084.4766293]
[null,null,"Total général ",{"$nulls":5},13895986584.456312,1470911442.36743,3761434148.5982308,1394753685.0490885,438287947,605942820,21567316627.471062,{"$nulls":5},4351617000,603272000,990977800,5945866800,19128332175.421974,13182465375.421974,0.31084083784575084,null,null,"Total",9207270600,30344668165.209293,21137397565.209297]
[{"$nulls":16},"min",21.747258290895061]
[{"$nulls":16},"max",95.69668503858027]

{"sheet":"Analyse Scenario","index":27,"n_rows":78,"n_cols":52,"rows_kept":78,"cut":false,"hidden":false,"merged":[[2,45,2,50],[2,23,2,26],[67,3,67,4],[2,3,2,6],[2,7,2,10],[2,11,2,14],[2,15,2,18],[2,19,2,22],[2,27,2,28],[2,29,2,30],[2,31,2,32],[2,38,2,39],[2,33,2,35]]}
[]
[]
[null,null,null,"Energie R",null,null,null,"ENERSA",null,null,null,"Faye Solaire",null,null,null,"Solensol",null,null,null,"NS RESIF",null,null,null,"SUD SOLAR",null,null,null,"MIN",null,"MAX",null,"MOY",null,"Benchmarking",null,null,"Interprétation/Analyse","Valeurs Référence","Encadrement valeur cible",null,"Impact",{"$nulls":4},"Reconstitution Théorique Flux d'exploitation courants"]
["Investissement",null,"Poids/Influence","BP",2017,2018,2020,"BP",2017,2018,2020,"BP",2017,2018,2020,"BP",2017,2018,2020,"BP",2017,2018,2020,"BP",2017,2018,2020,null,"Actuel",null,"Actuel",null,"Actuel","Source XXX","Source YYY","Source ZZZZ",{"$nulls":9},"Energie R","ENERSA","Faye Solaire","NS Resif","Sud Solar","Solensol"]
[null,"Total (FCFA/abonné)",{"$nulls":23},0,null,{"$f":"MIN(D5:AA5)","v":0},0,{"$f":"MAX(D5:AA5)","v":0},{"$f":"MAX(E5,I5,M5,S5,U5,Y5)","v":0},{"$f":"AVERAGE(D5:AA5)","v":0},{"$f":"AVERAGE(E5,I5,M5,S5,U5,Y5)","v":{"$error":"#DIV/0!"}},{"$nulls":11},"Total (FCFA/abonné)"]
[null,"Production (FCFA/abonné)",{"$nulls":23},0,null,{"$f":"MIN(D6:AA6)","v":0},{"$f":"MIN(E6,I6,M6,S6,U6,Y6)","v":0},{"$f":"MAX(D6:AA6)","v":0},{"$f":"MAX(E6,I6,M6,S6,U6,Y6)","v":0},{"$f":"AVERAGE(D6:AA6)","v":0},{"$nulls":5},0,{"$nulls":6},"Production (FCFA/abonné)",0]
[null,"Distribution (FCFA/ abonné)",0.39,{"$nulls":16},{"$f":"359*10^6/(1200+1219)","v":148408.43323687473},null,null,null,{"$f":"270*10^6/(117+1363)","v":182432.43243243243},null,null,null,{"$f":"MIN(D7:AA7)","v":148408.43323687473},111849,{"$f":"MAX(D7:AA7)","v":182432.43243243243},498834,{"$f":"AVERAGE(D7:AA7)","v":165420.43283465359},287006,null,null,null,"En moy, la distribution pèse 39% des investissements. Pas de corrélation évidente avec étendue concession. Nous proposons comme valeur cible un encadrement par val min des BP et réel. On considère que les choix tech de l'OP sont les principaux déterminants dans ce coût",{"$f":"AF7","v":165420.43283465359},{"$f":"AB7","v":148408.43323687473},{"$f":"AD7","v":182432.43243243243},{"$f":"(AM7-((AF7+AG7)/2))/((AF7+AG7)/2)","v":-0.34394446271837109},{"$f":"(AN7-((AF7+AG7)/2))/((AF7+AG7)/2)","v":-0.1935376927938901},"par rapport à la moyenne BP + Réel",null,"Distribution (FCFA/ abonné)",54919583.701104991,18361668.04464655,40528006.044490129,135148493.62591198,200985825.89410412,56408367.596616872]
[null,"Comptage",{"$nulls":25},{"$f":"MIN(D8:AA8)","v":0},null,{"$f":"MAX(D8:AA8)","v":0},498835,{"$f":"AVERAGE(D8:AA8)","v":{"$error":"#DIV/0!"}},null,{"$f":"40*580","v":23200},null,null,null,{"$f":"AH8","v":23200},{"$f":"AL8*35/40","v":20300},{"$f":"AL8*80/40","v":46400},{"$nulls":4},"Comptage",0,0,0,0,0]
[null,"Charges Amortissements (MFCFA/abonné)",0.36,{"$nulls":24},0,{"$f":"MIN(E9,I9,M9,S9,U9,Y9)","v":0},0,498836,{"$error":"#DIV/0!"},{"$f":"AVERAGE(E9,I9,M9,S9,U9,Y9)","v":{"$error":"#DIV/0!"}},null,null,null,"On pondère les impacts relatifs par rapport à l'influence des facteurs sur le coût total moyen",{"$nulls":7},"Charges d'Amortissements (FCFA/an)",0,0,0,0,0]
[null,"   - Production",{"$nulls":25},0,null,0,498837,{"$error":"#DIV/0!"},{"$nulls":5},0,{"$nulls":6},"   - Production",0,0,0,0,0]
[null,"   - Distribution",{"$nulls":35},{"$f":"AL7/10","v":16542.043283465358},{"$nulls":6},"   - Distribution",{"$f":"AT7/10","v":5491958.3701104987},{"$f":"AU7/15","v":1224111.2029764366},{"$f":"AV7/15","v":2701867.069632675},{"$f":"AW7/15","v":9009899.5750607979},{"$f":"AX7/15","v":13399055.059606941},{"$f":"AY7/15","v":3760557.8397744582}]
[null,"   - Comptage",{"$nulls":42},"   - Comptage"]
[]
[{"$nulls":44},"Résultat brut révisé (MFCFA/an)",{"$f":"AT77-AT11","v":-2374102.9565252382},1001120.3118065882,-2083896.0324989739,-6443268.9410271924,-12358127.181576552,-2201529.4493148946]
[{"$nulls":44},"Ratio résultat brut/revenus",{"$f":"AT14/AT73","v":-8.8413854100572856E-2},9.853065360259855E-2,-0.11492447213168475,-0.10567406970661486,-0.14059318178068261,-8.4880754499460101E-2]
[null,"Facteur de coût surveillé, c'est la dotation aux amortissements. Elle est influencée par les choix technologiques de l'OP, la configuration de la zone et le nombre d'usagers",{"$nulls":25},0,null,0,498838,{"$error":"#DIV/0!"},{"$nulls":12},"Facteur de coût surveillé, c'est la dotation aux amortissements. Elle est influencée par les choix technologiques de l'OP, la configuration de la zone et le nombre d'usagers",0,0,0,0,0]
[{"$nulls":27},0,null,0,498839,{"$error":"#DIV/0!"},{"$nulls":13},0,0,0,0,0]
[{"$nulls":27},0,null,0,498840,{"$error":"#DIV/0!"},{"$nulls":13},0,0,0,0,0]
["Exploitation","Total (FCFA/abonné)",{"$nulls":25},0,null,0,498841,{"$error":"#DIV/0!"},{"$nulls":12},"Total (FCFA/abonné)"]
[null,"Achats Energie",{"$f":"AL21/$AL$64","v":7.3018050931287479E-2},{"$nulls":24},0,{"$f":"MIN(E20,I20,M20,S20,U20,Y20)","v":0},0,498842,{"$error":"#DIV/0!"},{"$f":"AVERAGE(E20,I20,M20,S20,U20,Y20)","v":{"$error":"#DIV/0!"}},null,null,null,"Le coût d'achat énergie par abonné dom. réseau ne devrait être influencé que par la conso moy. Nous considèrons que cette valeur ne peut être encadrée mais varie selon sensibilité  (niveau conso indiv) ",{"$nulls":7},"Achats Energie",0,0,0,0,0]
[null,"   - Carburant",{"$nulls":4},5109.5783132530123,null,null,null,26733.483483483484,null,null,null,6115.6462585034014,null,null,null,5088.3675464320622,null,null,null,4566.3194614443082,null,null,null,898.17009602194798,898.17009602194798,null,26733.483483483484,498843,8085.2608598563684,{"$nulls":5},{"$f":"AVERAGE(G21,O21,S21,W21)","v":5219.9778949081965},{"$f":"AL21*(1-15%)","v":4436.9812106719673},{"$f":"AL21*(1+15%)","v":6002.9745791444257},{"$nulls":4},"   - Carburant",1733032.6611095213,579417.54633480986,1278894.5842525081,4264721.9401399968,6342273.142313459,1780012.4621636949]
[null,"Conso moy/ab réseau",null,{"$f":"+D20/#REF!","v":{"$error":"#REF!"}},{"$f":"+E20/#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"+H20/#REF!","v":{"$error":"#REF!"}},{"$f":"+I20/#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"+L20/#REF!","v":{"$error":"#REF!"}},{"$f":"+M20/#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+Q20/#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"+T20/#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+X20/#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},{"$f":"MIN(E22,I22,M22,S22,U22,Y22)","v":{"$error":"#REF!"}},{"$error":"#REF!"},498844,{"$error":"#REF!"},{"$f":"AVERAGE(E22,I22,M22,S22,U22,Y22)","v":{"$error":"#REF!"}},null,null,null,"Min réel des OP",null,{"$f":"AL22*(1-15%)","v":0},{"$f":"AL22*(1+15%)","v":0},{"$nulls":4},"Conso moy/ab réseau",0,0,0,0,0,0]
[null,"Niveau utilisation service ",null,null,{"$f":"E22*(#REF!/#REF!)/D22","v":{"$error":"#REF!"}},null,null,null,{"$f":"I22*(#REF!/#REF!)/H22","v":{"$error":"#REF!"}},null,null,null,{"$f":"M22/L22","v":{"$error":"#REF!"}},{"$nulls":14},{"$error":"#REF!"},null,{"$error":"#REF!"},498845,{"$error":"#REF!"},{"$nulls":6},{"$f":"AL23*(1-15%)","v":0},{"$f":"AL23*(1+15%)","v":0},"arbitraire",null,null,"%S1","Niveau utilisation service ",0,0,0,0,0,0]
[null,"Charges personnel (Salaires bruts)",{"$f":"AL24/$AL$64","v":0.5408382763554942},{"$f":"D25+D26+D27+D28","v":0},{"$f":"E25+E26+E27+E28","v":0},0,12626.469879518072,0,0,0,151520.87687687689,0,0,0,1591.8367346938776,0,0,0,21617.595307917887,0,0,0,22713.347613219092,0,0,0,21913.374485596709,3118.9006024096379,0,165114.59155864926,1995394,38663.916816303754,{"$nulls":5},{"$f":"AF24","v":38663.916816303754},{"$f":"AL24*(1-15%)","v":32864.329293858187},{"$f":"AL24*(1+15%)","v":44463.504338749313},{"$nulls":4},"Charges personnel (Salaires bruts)",12836420.383012846,4291694.7666097162,9472659.6199944206,31588420.038920168,46976658.93180906,13184395.63435958]
[null,"   - Services administratifs",{"$nulls":4},1053.1967871485942,null,null,null,47490.315315315318,null,null,null,0,null,null,null,0,null,null,null,9971.1338229294161,null,null,null,13121.330589849107,{"$f":"MIN(G25,K25,W25,AA25)","v":1053.1967871485942},null,47490.315315315318,498847,11939.329419207073,{"$nulls":5},{"$f":"AF25","v":11939.329419207073},{"$f":"AB25","v":1053.1967871485942},{"$f":"AD25","v":47490.315315315318},{"$nulls":4},"   - Services administratifs",3963857.3671767483,1325265.5655319851,2925135.7077057329,9754432.1354921795,14506285.244336594,4071311.3319496121]
[null,"   - Services commerciaux",{"$nulls":4},0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,4086.1454046639233,0,null,4086.1454046639233,498848,681.02423411065388,{"$nulls":5},{"$f":"AF26","v":681.02423411065388},{"$f":"AB26","v":0},{"$f":"AD26","v":4086.1454046639233},{"$nulls":4},"   - Services commerciaux",226100.04572473708,75593.689986282581,166850.9373571102,556396.79926840425,827444.4444444445,232229.26383173297]
[null,"   - Services techniques",{"$nulls":4},2065.7038152610439,null,null,null,104030.56156156157,null,null,null,0,null,null,null,21617.595307917887,null,null,null,12742.213790289677,null,null,null,4705.8984910836762,{"$f":"MIN(G27,K27,S27,W27,AA27)","v":2065.7038152610439},null,104030.56156156157,498849,24193.662161018976,{"$nulls":5},{"$f":"AF27","v":24193.662161018976},{"$f":"AB27","v":2065.7038152610439},{"$f":"AD27","v":104030.56156156157},{"$nulls":4},"   - Services techniques",8032295.8374583004,2685496.4998731064,5927447.2294496493,19766221.985552505,29395299.525638055,8250038.7969074706]
[null,"   - Services recouvrement",{"$nulls":4},9507.5692771084341,null,null,null,0,null,null,null,1591.8367346938776,null,null,null,0,null,null,null,0,null,null,null,0,0,null,9507.5692771084341,498850,1849.901001967052,{"$nulls":5},{"$f":"AF28","v":1849.901001967052},{"$f":"AB28","v":0},{"$f":"AD28","v":9507.5692771084341},{"$nulls":4},"   - Services recouvrement",614167.1326530613,205339.01121834278,453225.74548192776,1511369.1186070815,2247629.7173899682,630816.24167076475]
[{"$nulls":27},{"$f":"MIN(D29:AA29)","v":0},null,{"$f":"MAX(D29:AA29)","v":0},498867,{"$f":"AVERAGE(D29:AA29)","v":{"$error":"#DIV/0!"}},{"$nulls":13},0,0,0,0,0,0]
[null,"Hypothèses sur Procuctuvité","Taux amélioration",0.08,{"$nulls":23},0.08,null,0.08,498868,0.08,{"$nulls":6},{"$f":"AB30","v":0.08},{"$f":"AD30","v":0.08},{"$nulls":4},"Hypothèses sur Procuctuvité",0,0,0,0,0,0]
[null,"Nombre clients",3000,10000,15000,20000,25000,{"$nulls":20},10000,null,25000,498869,17500,{"$nulls":6},10000,25000,{"$nulls":4},"Nombre clients",0,0,0,0,0,0]
[null,"Charges personnel/usagers (FCFA/an/usager)",50000,{"$f":"C32*(1-D30)^(D31/C31)","v":37867.16239553543},{"$f":"C32*(1-D30)^(E31/C31)","v":32954.076160000004},{"$f":"C32*(1-D30)^(F31/C31)","v":28678.439757797052},{"$f":"C32*(1-D30)^(G31/C31)","v":24957.54707091126},{"$nulls":20},24957.54707091126,null,37867.16239553543,498870,31114.306346060937,{"$nulls":6},24957.54707091126,37867.16239553543,{"$nulls":4},"Charges personnel/usagers (FCFA/an/usager)",0,0,0,0,0,0]
[{"$nulls":27},0,null,0,498871,{"$error":"#DIV/0!"},{"$nulls":6},0,0,{"$nulls":5},0,0,0,0,0,0]
[null,null,{"$f":"C32*(1-D30)^(G31/C31)","v":24957.54707091126},null,{"$f":"C32*(1-D30)^1.1","v":45618.039237009136},null,{"$f":"(E34-$C$32)/$C$32","v":-8.7639215259817285E-2},{"$nulls":20},-8.7639215259817285E-2,null,45618.039237009136,498872,22808.97579889694,{"$nulls":6},-8.7639215259817285E-2,45618.039237009136,{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":4},{"$f":"C32*(1-D30)^1.15","v":45428.249860085678},null,{"$f":"(E35-$C$32)/$C$32","v":-9.1435002798286438E-2},{"$nulls":20},-9.1435002798286438E-2,null,45428.249860085678,498873,22714.079212541441,{"$nulls":6},-9.1435002798286438E-2,45428.249860085678,{"$nulls":5},0,0,0,0,0,0]
[null,null,{"$f":"(C32*(1-D30)^(#REF!/'[4]Analyse Optimisation'!C61))","v":{"$error":"#REF!"}},null,{"$f":"C32*(1-D30)^1.25","v":45051.036621435727},null,{"$f":"(E36-$C$32)/$C$32","v":-9.8979267571285459E-2},{"$nulls":20},-9.8979267571285459E-2,null,45051.036621435727,498874,22525.46882108408,{"$nulls":6},-9.8979267571285459E-2,45051.036621435727,{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":27},0,null,0,498875,{"$error":"#DIV/0!"},{"$nulls":6},0,0,{"$nulls":5},0,0,0,0,0,0]
[null,"Véhicules",{"$f":"(AL39+AL40)/$AL$64","v":9.5608813303639337E-2},{"$nulls":24},0,null,0,498876,{"$error":"#DIV/0!"},{"$nulls":12},"Véhicules",0,0,0,0,0,0]
[null,"   - Carburant",{"$nulls":4},1866.8273092369477,null,null,null,12252.252252252252,null,null,null,3353.7414965986395,null,null,null,0,null,null,null,0,null,null,null,3862.4965706447188,0,null,12252.252252252252,498877,3555.8862714554266,{"$nulls":5},{"$f":"AF39","v":3555.8862714554266},{"$f":"MIN(G39,K39,O39,AA39)","v":1866.8273092369477},12252.252252252252,{"$nulls":4},"   - Carburant",1180554.2421232017,394703.37613155233,871192.13650657947,2905159.0837790836,4320401.819818343,1212557.2185663006]
[null,"   - Entretien et réparation",{"$nulls":4},1114.4578313253012,null,null,null,3690.9909909909911,null,null,null,1032.6530612244899,null,null,null,10373.020527859238,null,null,null,2063.1293349653206,null,null,null,1400.2263374485597,1032.6530612244899,null,10373.020527859238,498878,3279.0796806356502,{"$nulls":5},{"$f":"AF40","v":3279.0796806356502},1032.6530612244899,10373.020527859238,{"$nulls":4},"   - Entretien et réparation",1088654.4539710358,363977.8445505572,803374.52175573434,2679008.0990793263,3984081.811972315,1118166.1710967568]
[null,"Frais financiers",{"$f":"(AL42+AL43+AL44)/$AL$64","v":1.7423884224508742E-2},{"$nulls":15},0,{"$nulls":8},0,null,0,498879,0,{"$nulls":12},"Frais financiers",0,0,0,0,0,0]
[null,"   - Amortissement",{"$nulls":4},0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,0,498880,0,{"$nulls":5},{"$f":"AF42","v":0},0,0,{"$nulls":4},"   - Amortissement",0,0,0,0,0,0]
[null,"   - Interêts bancaires",{"$nulls":4},0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,0,498881,0,{"$nulls":5},0,0,0,{"$nulls":4},"   - Interêts bancaires",0,0,0,0,0,0]
[null,"   - Autres frais financiers",{"$nulls":4},534.0873493975904,null,null,null,2565.5555555555557,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,4374.0397805212615,0,null,4374.0397805212615,498882,1245.6137809124014,{"$nulls":5},1245.6137809124014,0,4374.0397805212615,{"$nulls":4},"   - Autres frais financiers",413543.77526291728,138263.12968127654,305175.37632353831,1017666.4590054319,1513420.7438085678,424754.29929112887]
[null,"Communication",{"$f":"(AL46+AL47)/$AL$64","v":2.7945465331556008E-2},{"$nulls":15},0,{"$nulls":8},0,null,0,498883,0,{"$nulls":12},"Communication",0,0,0,0,0,0]
[null,"   - téléphone, internet",{"$nulls":4},1189.2720883534137,null,null,null,4023.4924924924926,null,null,null,1224.4897959183672,null,null,null,2961.8768328445749,null,null,null,542.83965728274177,null,null,null,950.17283950617286,542.83965728274177,null,4023.4924924924926,498884,1815.3572843996271,{"$nulls":5},1815.3572843996271,542.83965728274177,4023.4924924924926,{"$nulls":4},"   - téléphone, internet",602698.61842067621,201504.6585683586,444762.53467790864,1483146.9013544954,2205659.100545547,619036.83398027287]
[null,"   - Marketing, promotion",{"$nulls":4},0,null,null,null,1094.5945945945946,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,1094.5945945945946,498885,182.43243243243242,{"$nulls":5},182.43243243243242,0,1094.5945945945946,{"$nulls":4},"   - Marketing, promotion",60567.567567567567,20250,44695.945945945947,149047.29729729728,221655.40540540538,62209.459459459453]
[null,"Loyers",{"$f":"(AL49+AL50)/$AL$64","v":0.11554881573064359},{"$nulls":11},0,{"$nulls":12},0,null,0,498886,0,{"$nulls":12},"Loyers",0,0,0,0,0,0]
[null,"   - Siège (quote part)",{"$nulls":4},10265.060240963856,null,null,null,19900.939939939941,null,null,null,5142.8571428571431,null,null,null,1759.5307917888563,null,null,null,1028.1517747858018,null,null,null,1432.0987654320988,1028.1517747858018,null,19900.939939939941,498887,6588.106442627949,{"$nulls":5},6588.106442627949,1028.1517747858018,19900.939939939941,{"$nulls":4},"   - Siège (quote part)",2187251.338952479,731279.81513170234,1614086.0784438476,5382482.9636270348,8004549.3277929584,2246544.2969361306]
[null,"   - Structure décentralisées",{"$nulls":4},7048.1927710843374,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,2600.4341085271317,null,null,null,385.45953360768175,0,null,7048.1927710843374,498888,1672.3477355365251,{"$nulls":5},1672.3477355365251,0,7048.1927710843374,{"$nulls":4},"   - Structure décentralisées",555219.44819812628,185630.59864455429,409725.19520644867,1366308.0999333409,2031902.4986768779,570270.57781795505]
[null,"   - Electricité",{"$f":"AL51/$AL$64","v":7.8905305273748186E-2},null,null,null,329.2831325301205,null,null,null,450.95495495495493,null,null,null,0,null,null,null,0,null,null,null,33064.86821705426,null,null,null,0,0,null,33064.86821705426,498889,5640.8510507565561,{"$nulls":5},5640.8510507565561,{"$f":"MIN(G51,K51,W51)","v":329.2831325301205},33064.86821705426,{"$nulls":4},"   - Electricité",1872762.5488511766,626134.46663397772,1382008.5074353563,4608575.3084681062,6853634.0266692154,1923530.2083079857]
[null,"Charges administratives diverses",{"$f":"AL53/$AL$64","v":3.8525790969679487E-2},{"$nulls":11},0,{"$nulls":12},0,null,0,498890,0,{"$nulls":12},"Charges administratives diverses",0,0,0,0,0,0]
[null,"Informatique, papeterie, entretien, comptabilité, audit",{"$nulls":4},8180.3212851405615,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,7538.7441860465115,null,null,null,805.92592592592598,0,null,8180.3212851405615,498891,2754.1652328521668,{"$nulls":5},2754.1652328521668,{"$f":"MIN(G53,W53,AA53)","v":805.92592592592598},8180.3212851405615,{"$nulls":4},"Informatique, papeterie, entretien, comptabilité, audit",914382.85730691941,305712.34084659052,674770.48204878089,2250152.9952402203,3346310.7579153827,939170.3444025889]
[null,"Redevances",{"$f":"(AL55+AL56+AL57+AL58+AL59)/$AL$64","v":1.19993147559853E-3},{"$nulls":11},0,{"$nulls":12},0,null,0,498892,0,{"$nulls":12},"Redevances",0,0,0,0,0,0]
[null,"   - Commune",{"$nulls":12},0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,0,498893,0,{"$nulls":5},0,0,0,{"$nulls":4},"   - Commune",0,0,0,0,0,0]
[null,"   - FER",{"$nulls":12},0,null,null,null,0,null,null,null,181.3467972256222,null,null,null,0,0,null,181.3467972256222,498894,45.336699306405549,{"$nulls":5},45.336699306405549,0,181.3467972256222,{"$nulls":4},"   - FER",15051.784169726643,5032.3736230110162,11107.491330069359,37040.083333333336,55084.089657282741,15459.814463484292]
[null,"   - CRSE",{"$nulls":12},0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,0,498895,0,{"$nulls":5},0,0,0,{"$nulls":4},"   - CRSE",0,0,0,0,0,0]
[null,"   - Télécommunications",{"$nulls":8},202.22522522522522,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,202.22522522522522,498896,40.445045045045042,{"$nulls":5},40.445045045045042,0,202.22522522522522,{"$nulls":4},"   - Télécommunications",13427.754954954953,4489.3999999999996,9909.0360360360355,33043.6018018018,49140.729729729726,13791.760360360358]
[null,"   - Autres ",{"$nulls":8},0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,0,498897,0,{"$nulls":5},0,0,0,{"$nulls":4},"   - Autres ",0,0,0,0,0,0]
[null,"Impôts et Taxes",{"$f":"(AL61+AL62+AL63)/$AL$64","v":1.0985666403844579E-2},{"$nulls":11},0,{"$nulls":12},0,null,0,498898,0,{"$nulls":12},"Impôts et Taxes",0,0,0,0,0,0]
[null,"   - Impôts indirects (hors retenues à la source des salaires)",{"$nulls":4},150.60240963855421,null,null,null,3792.7927927927926,null,null,null,0,null,null,null,0,null,null,null,611.9951040391677,null,null,null,0,0,null,3792.7927927927926,498899,759.2317177450858,{"$nulls":5},759.2317177450858,0,3792.7927927927926,{"$nulls":4},"   - Impôts indirects (hors retenues à la source des salaires)",252064.93029136848,84274.720669704519,186011.77084754602,620292.31339773512,922466.53706027928,258898.01575107427]
[null,"   - Impôts indirects (solde net)",{"$nulls":4},109.43775100401608,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,109.43775100401608,498900,18.239625167336012,{"$nulls":5},18.239625167336012,0,109.43775100401608,{"$nulls":4},"   - Impôts indirects (solde net)",6055.5555555555557,2024.5983935742972,4468.7081659973228,14901.773761713523,22161.144578313255,6219.7121820615803]
[null,"   - Taxes",{"$nulls":4},47.289156626506021,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,47.289156626506021,498901,7.8815261044176701,{"$nulls":5},7.8815261044176701,0,47.289156626506021,{"$nulls":4},"   - Taxes",2616.6666666666665,874.84939759036138,1930.9738955823291,6439.2068273092364,9576.0542168674692,2687.6004016064253]
[null,"Total Charges",{"$nulls":35},{"$f":"+AL63+AL62+AL61+AL59+AL58+AL57+AL56+AL55+AL54+AL53+AL52+AL51+AL50+AL49+AL48+AL47+AL46+AL45+AL44+AL43+AL42+AL41+AL40+AL39+AL38+AL24+AL21","v":71488.86923618897},{"$nulls":6},"Total CHARGES ANNUELLES",{"$f":"+AT63+AT62+AT61+AT59+AT58+AT57+AT56+AT55+AT54+AT53+AT52+AT51+AT50+AT49+AT48+AT47+AT46+AT45+AT44+AT43+AT42+AT41+AT40+AT39+AT38+AT24+AT21","v":23734304.586414739},7935264.4852169752,17514772.962866299,58406406.165966392,86858976.12196961,24377704.409540437]
[null,"Information sur les revenus",{"$nulls":42},"Revenus"]
[null,"Sommes collectées auprés des Usagers domestiques",{"$nulls":42},"Prix de revient (FCFA/an/abonné)",71488.86923618897]
[null,"Taux de recouvrement moyen",{"$nulls":35},0.8]
[null,"Tarification forfaitaire Energie - FCFA/mois",null,"Répartition demande par niveau de service",{"$nulls":40},"Revenus collectés - FCFA/an"]
[null,"N1",null,0.33,null,null,3500,null,null,null,4400,null,null,null,"3 150",null,null,null,"3 500",null,null,null,3200,null,null,null,3200,{"$nulls":17}," - Part N1",3681216,1547251.2000000002,2444904,8282419.1999999993,12317184,3781008]
[null,"N2",null,0.21,null,null,6000,null,null,null,8200,null,null,null,"5 200",null,null,null,6000,null,null,null,5300,null,null,null,5200,{"$nulls":17}," - Part N2",4015872,1834963.2,2568384,8729481.5999999996,12737088,4124736]
[null,"N3",null,0.27,null,null,11000,null,null,null,12300,null,null,null,"9 400",null,null,null,"10 900",null,null,null,9500,null,null,null,9400,{"$nulls":17}," - Part N3",9465984,3538857.6,5969376.0000000009,20117808,29603232,9634204.8000000007]
[null,"N4",null,0.19,null,null,16000,null,null,null,16000,null,null,null,16000,null,null,null,13500,null,null,null,16000,null,null,null,"15 000",{"$nulls":17}," - Part N4",9689088,3239424,7150080,23843328,33242400,8396784]
[{"$nulls":44},"Total REVENUS ANNUELS",{"$f":"SUM(AT69:AT72)","v":26852160},10160496,18132744,60973036.799999997,87899904,25936732.800000001]
[null," (N1=33% ; N2=21% ; N3=27% ; N4=19%), "]
[]
[]
[null,"Résultat brut",{"$nulls":42},"Résultat brut",{"$f":"AT73-AT64","v":3117855.4135852605},2225231.5147830248,617971.03713370115,2566630.6340336055,1040927.8780303895,1559028.3904595636]
[null,"Ratio résultat brut/revenus",{"$nulls":42},"Ratio résultat brut/revenus",{"$f":"AT77/AT73","v":0.11611190360795037},0.21900815814336475,3.4080392748814033E-2,4.2094518638664979E-2,1.1842195846202398E-2,6.0108896617062098E-2,{"$f":"MEDIAN(AT78:AY78)","v":5.1101707627863535E-2}]

{"sheet":"Projections OPEX","index":28,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,null,null,"Flux Revenus et Charges"]

{"sheet":"Dépenses d'Exploitation","index":29,"n_rows":163,"n_cols":20,"rows_kept":163,"cut":false,"hidden":true,"merged":[[90,0,90,4],[112,5,112,7],[92,4,92,18]]}
[]
["MATIERES ET FOURNITURES "]
[]
["ANNEES",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Combustibles mini centrales",{"$f":"B78","v":1197000},1215014.8499999999,1233300.8234924998,1251862.0008860617,1270702.5239993969,1289826.5969855879,1309238.4872702206,1328942.5265036374,1348943.111527517,1369244.705356006,1389851.8381716136,1410769.1083360964,1432001.1834165545,1453552.8012269735,1475428.7708854394]
["Carburant véhicule",100000,100499.99999999999,101002.49999999997,101507.51249999995,102015.05006249994,102525.12531281242,103037.75093937648,103552.93969407334,104070.7043925437,104591.05791450641,105114.01320407893,105639.58327009932,106167.78118644981,106698.62009238204,107232.11319284394]
["Fournitures de bureau",150000,153000,156060,159181.20000000001,162364.82400000002,165612.12048000001,168924.36288960002,172302.85014739202,175748.90715033986,179263.88529334666,182849.16299921359,186506.14625919785,190236.26918438182,194040.99456806947,197921.81445943087]
["Matières et Fournitures",{"$f":"SUM(B5:B7)","v":1447000},1468514.8499999999,1490363.3234924998,1512550.7133860616,1535082.3980618969,1557963.8427784003,1581200.6010991971,1604798.3163451026,1628762.7230704005,1653099.6485638591,1677815.0143749062,1702914.8378653936,1728405.2337873862,1754292.415887425,1780582.6985377143]
[]
[]
["SERVICES EXTERIEURS"]
[]
["ANNEES",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Frais Télécommunication",280000,{"$f":"B14*101%","v":282800},{"$f":"C14*101%","v":285628},288484.28000000003,291369.12280000001,294282.81402799999,297225.64216827997,300197.89858996274,303199.8775758624,306231.876351621,309294.1951151372,312387.13706628856,315511.00843695144,318666.11852132098,321852.77970653417]
["Entretien des véhicules",80000,{"$f":"B15*104%","v":83200},{"$f":"C15*104%","v":86528},89989.12000000001,93588.684800000017,97332.232192000025,101225.52147968003,105274.54233886724,109485.52403242193,113864.94499371882,118419.54279346757,123156.32450520627,128082.57748541453,133205.88058483112,138534.11580822436]
["Opérations de Maintenance",{"$f":"B88","v":0},{"$f":"B16*103%","v":0},{"$f":"C16*103%","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Assurances (provision)",400000,{"$f":"B17*100%","v":400000},{"$f":"C17*100%","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000]
["Charges locatives",200000,{"$f":"B18*100%","v":200000},{"$f":"C18*100%","v":200000},{"$f":"D18*100%","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
["Aléas",200000,{"$f":"B19*101%","v":202000},{"$f":"C19*101%","v":204020},206060.2,208120.80200000003,210202.01002000002,212304.03012020001,214427.07042140202,216571.34112561605,218737.05453687222,220924.42508224095,223133.66933306336,225365.006026394,227618.65608665792,229894.84264752449]
["Services Extérieurs",{"$f":"SUM(B14:B19)","v":1160000},1168000,1176176,1184533.6000000001,1193078.6096000001,1201817.0562400001,1210755.19376816,1219899.5113502319,1229256.7427339004,1238833.8758822121,1248638.1629908457,1258677.1309045581,1268958.59194876,1279490.6551928099,1290281.7381622831]
[]
[]
["FRAIS DE PERSONNEL"]
[]
["ANNEES",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["1 President   -   DG",600000,606000,612060,618180.6,624362.40599999996,630606.03006000002,636912.09036060004,643281.2112642061,649714.0233768482,656211.1636106167,662773.27524672286,669401.00799919013,676095.01807918202,682855.9682599738,689684.52794257354]
["1 Agent administratif et comptable",300000,303000,306030,309090.3,312181.20299999998,315303.01503000001,318456.04518030002,321640.60563210305,324857.0116884241,328105.58180530835,331386.63762336143,334700.50399959506,338047.50903959101,341427.9841299869,344842.26397128677]
["1 responsable commercial et secretaire ",480000,484800,489648,494544.48,499489.92479999998,504484.82404799998,509529.67228847998,514624.9690113648,519771.21870147844,524968.9308884932,530218.6201973781,535520.80639935192,540876.0144633454,546284.77460797888,551747.62235405867]
["1 agent d'ordonnancement",120000,121200,122412,123636.12,124872.48119999999,126121.206012,127382.41807212,128656.2422528412,129942.80467536961,131242.2327221233,132554.65504934452,133880.20159983798,135219.00361583635,136571.19365199472,137936.90558851467]
["04 technicien /chef de centre",300000,303000,306030,309090.3,312181.20299999998,315303.01503000001,318456.04518030002,321640.60563210305,324857.0116884241,328105.58180530835,331386.63762336143,334700.50399959506,338047.50903959101,341427.9841299869,344842.26397128677]
["gardien minicentrale",{"$f":"12*5*20000","v":1200000},1212000,1224120,1236361.2,1248724.8119999999,1261212.06012,1273824.1807212001,1286562.4225284122,1299428.0467536964,1312422.3272212334,1325546.5504934457,1338802.0159983803,1352190.036158364,1365711.9365199476,1379369.0558851471]
["04 agents de recouvrement",225000,227250,229522.5,231817.72500000001,234135.90225000001,236477.26127250001,238842.03388522501,241230.45422407726,243642.75876631803,246079.1863539812,248539.97821752101,251025.37799969621,253535.63177969318,256070.98809749013,258631.69797846503]
["Total salaires",{"$f":"SUM(B26:B32)","v":3225000},{"$f":"SUM(C26:C32)","v":3257250},3289822.5,3322720.7250000001,3355947.9322499996,3389507.4115725001,3423402.4856882254,3457636.5105451075,3492212.8756505591,3527135.0044070645,3562406.3544511353,3598030.4179956471,3634010.7221756028,3670350.8293973589,3707054.3376913322]
["charges sociales/fiscales",806250,814312.5,822455.625,830680.18125000002,838986.9830624999,847376.85289312503,855850.62142205634,864409.12763627688,873053.21891263977,881783.75110176613,890601.58861278382,899507.60449891177,908502.6805439007,917587.70734933973,926763.58442283305]
["Masse salariale",{"$f":"SUM(B33:B34)","v":4031250},{"$f":"SUM(C33:C34)","v":4071562.5},4112278.125,4153400.90625,4194934.9153124997,4236884.2644656254,4279253.1071102815,4322045.6381813847,4365266.0945631992,4408918.7555088308,4453007.9430639194,4497538.0224945592,4542513.4027195033,4587938.5367466984,4633817.9221141655]
[]
[]
["Rythme de renouvellement des équipements et du matériel opérateur"]
[]
["ANNEES",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Batteries SHS",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
["Batteries Lampadaires",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
["Batteries hybride",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
["Régulateurs SHS",0,0,0,0,0,0,1,0,0,0,0,0,1,0,0]
["Lampes SHS",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
["Onduleur-régulateur hybride",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
["Groupe électrogene",0,0,0,0,0,0,1,0,0,0,0,0,1,0,0]
["Lampes lampadaires",0,0,0,0,0,0,1,0,0,0,0,0,1,0,0]
["Véhicules ",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0]
["Ordinateur",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0]
[]
[]
["DEPENSES LIEES AU RENOUVELLEMENT DES EQUIPEMENTS ET MATERIEL OPERATEUR"]
[]
["ANNEES",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Batteries SHS",0,0,0,0,null,0,0,null,0,0,0,0,null,0,0]
["Batteries Lampadaires",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Batteries hybride",0,0,0,0,0,0,0,0,12007515.899999999,0,0,0,0,0,0]
["Régulateurs SHS",0,0,0,0,null,0,0,0,null,0,0,0,0,0,0]
["Lampes SHS",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Onduleur-régulateur hybride",0,0,0,0,0,0,0,0,0,0,7515811.0199999996,0,0,0,0]
["Groupe électrogene",0,0,0,0,0,0,4591699,0,0,0,0,0,4591699,0,0]
["Lampes lampadaires",0,0,0,0,0,0,1200390,0,0,0,0,0,1200390,0,0]
["Véhicules",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ordinateur",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",{"$f":"SUM(B56:B65)","v":0},{"$f":"SUM(C56:C65)","v":0},0,0,0,0,5792089,0,12007515.899999999,0,7515811.0199999996,0,5792089,0,0]
[]
[]
["DOTATIONS AUX AMORTISSEMENTS"]
[]
[]
[]
["DEPENSES LIEES A LA FOURNITURE DE COMBUSTIBLE (Groupe électrogène des centrales)"]
[]
["ANNEES",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Qté (Litres)",{"$f":"1500","v":1500},{"$f":"B76*101%","v":1515},{"$f":"C76*101%","v":1530.15},1545.4515000000001,1560.9060150000003,1576.5150751500003,1592.2802259015002,1608.2030281605153,1624.2850584421203,1640.5279090265415,1656.9331881168068,1673.502519997975,1690.2375451979549,1707.1399206499345,1724.2113198564339]
["Prix du litre de fioul",798,801.9899999999999,805.99994999999979,810.02994974999967,814.08009949874963,818.1504999962433,822.24125249622443,826.35245875870544,830.48422105249892,834.63664215776134,838.80982536855004,843.00387449539267,847.2188938678695,851.45498833720876,855.71226327889474]
["Coût annuel",{"$f":"B76*B77","v":1197000},{"$f":"C76*C77","v":1215014.8499999999},{"$f":"D76*D77","v":1233300.8234924998},1251862.0008860617,1270702.5239993969,1289826.5969855879,1309238.4872702206,1328942.5265036374,1348943.111527517,1369244.705356006,1389851.8381716136,1410769.1083360964,1432001.1834165545,1453552.8012269735,1475428.7708854394]
[null,{"$f":"B80/5","v":19950}]
[null,{"$f":"B78/12","v":99750}]
["DEPENSES LIEES AUX OPERATIONS DE MAINTENANCE"]
[]
["années",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["maintenance reseaux BT",null,{"$f":"B84","v":0},{"$f":"C84","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["maintenance centrale hybride",0,{"$f":"B85","v":0},{"$f":"C85","v":0},{"$f":"D85","v":0},0,0,0,0,0,0,0,0,0,0,0]
["maintenance SHS",0,{"$f":"B86","v":0},{"$f":"C86","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["maintenance lampadaires",0,{"$f":"B87","v":0},{"$f":"C87","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B84:B85)","v":0},{"$f":"SUM(C84:C85)","v":0},{"$f":"SUM(D84:D85)","v":0},0,0,0,{"$f":"SUM(H84:H85)","v":0},0,0,0,0,0,0,0,0]
[]
[]
["TABLEAU AMORTISSEMENT"]
[]
["Désignation","Valeur d'origine","Durée de vie","Taux Amort","Années ",{"$nulls":14},"Valeur comptable nette"]
[{"$nulls":4},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Autres Installations",1,1,{"$f":"1/C95","v":1},{"$f":"B95*D95","v":1},{"$nulls":14},{"$f":"+B95-(E95+F95+G95+H95+I95+J95+K95+L95+M95+N95+O95+P95+Q95+R95+S95)","v":0}]
["Batteries SHS",0,8,{"$f":"1/C96","v":0.125},{"$f":"B96*D96","v":0},{"$f":"E96","v":0},{"$f":"F96","v":0},0,0,0,0,0,{"$nulls":7},{"$f":"B96-(E96+F96+G96+H96+I96+J96+K96+L96)","v":0}]
["Batteries Lampadaires",0,10,{"$f":"1/C97","v":0.1},0,{"$f":"E97","v":0},{"$f":"F97","v":0},0,0,0,0,0,0,0,{"$nulls":5},{"$f":"+B97-(E97+F97+G97+H97+I97+J97+K97+L97+M97+N97)","v":0}]
["Batteries hybride",20012526.5,8,0.125,2501565.8125,{"$f":"E98","v":2501565.8125},{"$f":"F98","v":2501565.8125},2501565.8125,2501565.8125,2501565.8125,2501565.8125,2501565.8125,{"$nulls":7},{"$f":"B98-(E98+F98+G98+H98+I98+J98+K98+L98)","v":0}]
["Régulateurs SHS",0,6,0.16666666666666666,0,{"$f":"E99","v":0},0,0,0,0,{"$nulls":9},{"$f":"B99-(E99+F99+G99+H99+I99+J99)","v":0}]
["Onduleur-régulateur hybride",12526351.699999999,10,0.1,1252635.17,1252635.17,1252635.17,1252635.17,1252635.17,1252635.17,1252635.17,1252635.17,1252635.17,1252635.17,{"$nulls":5},{"$f":"B100-(E100+F100+G100+H100+I100+J100+K100+L100+M100+N100)","v":0}]
["Groupe électrogene",49721540.600000009,6,0.16666666666666666,8286923.4333333345,8286923.4333333345,8286923.4333333345,8286923.4333333345,8286923.4333333345,8286923.4333333345,{"$nulls":9},{"$f":"B101-(F101+G101+H101+I101+J101+E101)","v":0}]
["Lampes lampadaires",1200390,6,0.16666666666666666,200065,200065,200065,200065,200065,200065,{"$nulls":9},{"$f":"+B102-(E102+F102+G102+H102+I102+J102)","v":0}]
["Génie civil",9944308.120000001,25,0.04,397772.32480000006,397772.32480000006,397772.32480000006,397772.32480000006,397772.32480000006,397772.32480000006,397772.32480000006,397772.32480000006,397772.32480000006,397772.32480000006,397772.32480000006,397772.32480000006,397772.32480000006,397772.32480000006,397772.32480000006,{"$f":"B103-(E103+F103+G103+H103+I103+J103+K103+L103+M103+N103+O103+P103+Q103+R103+S103)","v":3977723.2480000015}]
["Véhicules",0,5,0.2,0,0,0,0,0,{"$nulls":10},{"$f":"B104-(E104+F104+G104+H104+I104)","v":0}]
["Ordinateur",0,4,0.25,0,0,0,0,{"$nulls":11},{"$f":"B105-(E105+F105+G105+H105+I105)","v":0}]
["Lampes SHS",0,8,0.125,0,0,0,0,0,0,0,0,{"$nulls":7},{"$f":"B106-(E106+F106+G106+H106+I106+J106+K106+L106)","v":0}]
["Installation interieures",36092117.263999984,25,0.04,1443684.6905599993,1443684.6905599993,1443684.6905599993,1443684.6905599993,1443684.6905599993,1443684.6905599993,1443684.6905599993,1443684.6905599993,1443684.6905599993,1443684.6905599993,1443684.6905599993,1443684.6905599993,1443684.6905599993,1443684.6905599993,1443684.6905599993,{"$f":"B107-(E107+F107+G107+H107+I107+J107+K107+L107+M107+N107+O107+P107+Q107+R107+S107)","v":14436846.905599993}]
["TOTAL",{"$f":"SUM(B95:B107)","v":129497235.184},null,null,{"$f":"SUM(E95:E107)","v":14082647.431193335},14082646.431193335,14082646.431193335,14082646.431193335,14082646.431193335,14082646.431193335,5595657.9978599995,5595657.9978599995,3094092.1853599995,3094092.1853599995,1841457.0153599994,1841457.0153599994,1841457.0153599994,1841457.0153599994,1841457.0153599994,18414570.153599992]
[]
[]
[]
[]
[{"$nulls":5},"Page suivante"]
{"$rows_empty":42}
["DEPENSES LIEES AUX INVESTISSEMENTS INITIAUX"]
[]
["années",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Génie civil",9944308.120000001]
["Installation interieures",36092117.263999984]
["Véhicules",0]
["Ordinateur",0]
["TOTAL",{"$f":"SUM(B159:B162)","v":46036425.383999988}]

{"sheet":"Revenus d'Exploitation","index":30,"n_rows":94,"n_cols":17,"rows_kept":94,"cut":false,"hidden":true,"merged":[[93,4,93,6]]}
["REVENUS BRUTS DE L'ENTITE EXPLOITANTE SUR LE LOT EN EXPLOITATION"]
["en FCFA"]
[]
[]
["Revenus liés au paiement des installations intérieures"]
[]
["ANNEES D'EXPLOITATION",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Abonnés Domestiques","Niveau 1",575402.68799999985,7067850.9999999991,{"$f":"D8","v":7067850.9999999991},{"$f":"C8","v":575402.68799999985},{"$f":"C8","v":575402.68799999985},{"$f":"C8","v":575402.68799999985},{"$f":"C8","v":575402.68799999985},{"$f":"C8","v":575402.68799999985},{"$f":"C8","v":575402.68799999985},{"$f":"C8","v":575402.68799999985}]
[null,"Niveau 2",484140.38399999996,{"$f":"C9","v":484140.38399999996},484140.38399999996,{"$f":"C9","v":484140.38399999996},{"$f":"C9","v":484140.38399999996},{"$f":"C9","v":484140.38399999996},{"$f":"C9","v":484140.38399999996},{"$f":"C9","v":484140.38399999996},{"$f":"C9","v":484140.38399999996},{"$f":"C9","v":484140.38399999996}]
[null,"Niveau 3",902830.32000000007,902830.32000000007,902830.32000000007,{"$f":"C10","v":902830.32000000007},{"$f":"C10","v":902830.32000000007},{"$f":"C10","v":902830.32000000007},{"$f":"C10","v":902830.32000000007},{"$f":"C10","v":902830.32000000007},{"$f":"C10","v":902830.32000000007},{"$f":"C10","v":902830.32000000007}]
[null,"Niveau 4",271740.67200000002,271740.67200000002,271740.67200000002,{"$f":"C11","v":271740.67200000002},{"$f":"C11","v":271740.67200000002},{"$f":"C11","v":271740.67200000002},{"$f":"C11","v":271740.67200000002},{"$f":"C11","v":271740.67200000002},{"$f":"C11","v":271740.67200000002},{"$f":"C11","v":271740.67200000002}]
["Abonnés socio-communautaires","Niveau 1",76608,76608,76608,{"$f":"C12","v":76608},{"$f":"C12","v":76608},{"$f":"C12","v":76608},{"$f":"C12","v":76608},{"$f":"C12","v":76608},{"$f":"C12","v":76608},{"$f":"C12","v":76608}]
[null,"Niveau 2",0,0,0]
[null,"Niveau 3",0,0,0]
[null,"Niveau 4",0,0,0]
["Eclairage Public",null,0]
["AGR","Moulin"]
[null,"Boutique"]
[null,"Couture"]
[null,"Froid"]
[null,"Menuiserie"]
[null,"TOTAL",{"$f":"SUM(C8:C21)","v":2310722.0639999998},{"$f":"SUM(D8:D21)","v":8803170.3759999983},8803170.3759999983,2310722.0639999998,2310722.0639999998,2310722.0639999998,2310722.0639999998,2310722.0639999998,2310722.0639999998,2310722.0639999998]
[]
["Revenus liés aux redevances initiales"]
[]
["ANNEES D'EXPLOITATION",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Abonnés Domestiques","Niveau 1",1802639.9999999995]
[null,"Niveau 2",2375100]
[null,"Niveau 3",4591860]
[null,"Niveau 4",1948800]
["Abonnés socio-communautaires","Niveau 1",240000]
[null,"Niveau 2",0]
[null,"Niveau 3",0]
[null,"Niveau 4",0]
["Eclairage Public",null,600000]
["AGR","Moulin",600000]
[null,"Boutique",600000]
[null,"Couture"]
[null,"Froid"]
[null,"Menuiserie"]
[null,"TOTAL",{"$f":"SUM(C27:C40)","v":12758400}]
[]
[]
["Revenus liés aux redevances mensuelles"]
[]
["ANNEES D'EXPLOITATION",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Abonnés Domestiques","Niveau 1",3569227.1999999993,3926149.9199999995,4318764.9119999995,4750641.4031999996,5225705.5435199998,5748276.0978720002,6323103.7076592008,6955414.0784251215,7650955.4862676347,8416051.0348943993,9257656.1383838393,10183421.752222223,11201763.927444447,12321940.320188893,13554134.352207784]
[null,"Niveau 2",4370184,4807202.4000000004,5287922.6400000006,5816714.904000001,6398386.3944000015,7038225.0338400025,7742047.5372240031,8516252.2909464035,9367877.5200410448,10304665.27204515,11335131.799249666,12468644.979174633,13715509.477092097,15087060.424801307,16595766.467281438]
[null,"Niveau 3",9028303.2000000011,9931133.5200000014,10924246.872000003,12016671.559200004,13218338.715120004,14540172.586632006,15994189.845295208,17593608.829824731,19352969.712807205,21288266.684087928,23417093.352496725,25758802.687746398,28334682.956521042,31168151.252173148,34284966.377390467]
[null,"Niveau 4",2276198.3999999999,2503818.2400000002,2754200.0640000002,3029620.0704000005,3332582.0774400011,3665840.2851840016,4032424.3137024022,4435666.7450726423,4879233.4195799073,5367156.7615378983,5903872.4376916885,6494259.6814608583,7143685.649606945,7858054.2145676399,8643859.6360244043]
["Abonnés socio-communautaires","Niveau 1",475200,522720.00000000006,574992.00000000012,632491.20000000019,695740.3200000003,765314.35200000042,841845.78720000049,926030.36592000059,1018633.4025120008,1120496.742763201,1232546.4170395213,1355801.0587434736,1491381.1646178211,1640519.2810796034,1804571.2091875637]
[null,"Niveau 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Niveau 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Niveau 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Eclairage Public",null,1188000,1306800,1437480,1581228.0000000002,1739350.8000000005,1913285.8800000008,2104614.4680000013,2315075.9148000018,2546583.5062800022,2801241.8569080024,3081366.0425988031,3389502.6468586838,3728452.9115445525,4101298.2026990079,4511428.0229689088]
[" AGR","Moulin",3536640,3890304.0000000005,4279334.4000000013,4707267.8400000017,5177994.6240000026,5695794.0864000032,6265373.4950400041,6891910.8445440046,7581101.928998406,8339212.1218982469,9173133.3340880722,10090446.667496881,11099491.33424657,12209440.467671229,13430384.514438352]
[null,"Boutique",806400,887040.00000000012,975744.00000000023,1073318.4000000004,1180650.2400000005,1298715.2640000007,1428586.7904000008,1571445.4694400011,1728590.0163840014,1901449.0180224017,2091593.9198246421,2300753.3118071067,2530828.6429878175,2783911.5072865994,3062302.6580152595]
[null,"Couture"]
[null,"Froid"]
[null,"Menuiserie"]
[null,"TOTAL",{"$f":"SUM(C47:C60)","v":25250152.799999997},{"$f":"SUM(D47:D60)","v":27775168.080000006},30552684.888000004,33607953.376800001,36968748.714480013,40665623.585928015,44732185.944520824,49205404.538972899,{"$f":"SUM(K47:K60)","v":54125944.992870197},59538539.492157221,65492393.441372961,72041632.785510257,79245796.064061299,87170375.670467421,95887413.237514168]
[]
[]
[]
["Synthèse Revenus D'exploitation"]
[]
["ANNEES D'EXPLOITATION",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Abonnés Domestiques","Niveau 1",{"$f":"C8+C27+C47","v":5947269.8879999984},{"$f":"D8+D27+D47","v":10994000.919999998},11386615.911999999,5326044.0911999997,5801108.2315199999,6323678.7858720003,6898506.3956592008,7530816.7664251216,8226358.1742676347,8991453.7228943985,"  ",{"$f":"N8+N27+N47","v":10183421.752222223},11201763.927444447,12321940.320188893,13554134.352207784]
[null,"Niveau 2",{"$f":"C9+C28+C48","v":7229424.3839999996},5291342.784,5772063.0240000002,6300855.2880000006,6882526.7784000011,7522365.4178400021,8226187.9212240027,9000392.6749464031,9852017.9040410444,10788805.65604515,{"$f":"M9+M28+M48","v":11335131.799249666},12468644.979174633,13715509.477092097,15087060.424801307,16595766.467281438]
[null,"Niveau 3",{"$f":"C10+C29+C49","v":14522993.520000001},10833963.840000002,11827077.192000004,12919501.879200004,14121169.035120005,15443002.906632006,16897020.165295206,18496439.149824731,20255800.032807205,22191097.004087929,23417093.352496725,25758802.687746398,28334682.956521042,31168151.252173148,34284966.377390467]
[null,"Niveau 4",{"$f":"C11+C30+C50","v":4496739.0720000006},2775558.9120000005,3025940.7360000005,3301360.7424000008,3604322.7494400013,3937580.9571840018,4304164.985702402,4707407.4170726426,5150974.0915799076,5638897.4335378986,5903872.4376916885,6494259.6814608583,7143685.649606945,7858054.2145676399,8643859.6360244043]
["Abonnés socio-communautaires","Niveau 1",{"$f":"C12+C31+C51","v":791808},{"$f":"D12+D31+D51","v":599328},651600.00000000012,709099.20000000019,772348.3200000003,841922.35200000042,918453.78720000049,1002638.3659200006,1095241.4025120009,1197104.742763201,1232546.4170395213,1355801.0587434736,1491381.1646178211,1640519.2810796034,1804571.2091875637]
[null,"Niveau 2",{"$f":"C13+C32+C52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Niveau 3",{"$f":"C14+C33+C53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Niveau 4",{"$f":"C15+C34+C54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Eclairage Public",null,{"$f":"C16+C35+C55","v":1788000},1306800,1437480,1581228.0000000002,1739350.8000000005,1913285.8800000008,2104614.4680000013,2315075.9148000018,2546583.5062800022,2801241.8569080024,3081366.0425988031,3389502.6468586838,3728452.9115445525,4101298.2026990079,4511428.0229689088]
["AGR","Moulin",{"$f":"C17+C36+C56","v":4136640},3890304.0000000005,4279334.4000000013,4707267.8400000017,5177994.6240000026,5695794.0864000032,6265373.4950400041,6891910.8445440046,7581101.928998406,8339212.1218982469,9173133.3340880722,10090446.667496881,11099491.33424657,12209440.467671229,13430384.514438352]
[null,"Boutique",{"$f":"C18+C37+C57","v":1406400},887040.00000000012,975744.00000000023,1073318.4000000004,1180650.2400000005,1298715.2640000007,1428586.7904000008,1571445.4694400011,1728590.0163840014,1901449.0180224017,2091593.9198246421,2300753.3118071067,2530828.6429878175,2783911.5072865994,3062302.6580152595]
[null,"Couture",{"$f":"C19+C38+C58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Froid",{"$f":"C20+C39+C59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Menuiserie",{"$f":"C21+C40+C60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total revenus",null,{"$f":"SUM(C68:C81)","v":40319274.864},{"$f":"SUM(D68:D81)","v":36578338.456},39355855.263999999,35918675.440800004,39279470.778480008,42976345.649928011,47042908.008520819,51516126.602972895,56436667.0568702,61849261.556157231,56234737.302989125,72041632.785510257,79245796.064061299,87170375.670467421,95887413.237514168]
[]
["Vente autres services (PREMS)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["REVENUS BRUTS D'EXPLOITATION",null,{"$f":"+C83+C85","v":40319274.864},{"$f":"+D83+D85","v":36578338.456},39355855.263999999,35918675.440800004,39279470.778480008,42976345.649928011,47042908.008520819,51516126.602972895,56436667.0568702,61849261.556157231,56234737.302989125,72041632.785510257,79245796.064061299,87170375.670467421,95887413.237514168]
[]
[]
[]
[]
[]
[]
[{"$nulls":4},"Page suivante"]

{"sheet":"Matrice Optimisation","index":31,"n_rows":21,"n_cols":6,"rows_kept":21,"cut":false,"hidden":true,"merged":[[10,2,11,2],[12,2,14,2],[13,3,14,3],[15,2,20,2],[15,3,18,3],[19,3,20,3]]}
[]
[]
[]
[]
[null,null,"Optimisation des coûts, hypothèses et paramètres CAPEX et OPEX"]
[]
[]
[null,"Matrice d'optimisation des coûts"]
[]
[null,null,"Facteur de coût","Facteurs d'influence","Leviers d'actions","Acteur de contrôle"]
[null,null,"Dotation aux amortissements","Investissement distribution","Choix techniques","Opérateur"]
[null,null,null,"Investissement solaire","Coût unitaire","Hors contrôle"]
[null,null,"Achats de matières premières et fournitures liées","Prix cession énergie SENELEC","Choix politique","Etat"]
[null,null,null,"Consommation individuelle moyenne","Révision périmètre opérateurs","Etat"]
[{"$nulls":4},"Développement marché potentiel","Opérateur"]
[null,null,"Charges du personnel","Productivité (charges/usagers)","Choix organisationnel","Opérateur"]
[{"$nulls":4},"Approche de gestion","Opérateur"]
[{"$nulls":4},"Nombre d'usagers","Etat + Opérateur"]
[{"$nulls":4},"Politique de rémunération/maîtrise masse salariale","Opérateur"]
[null,null,null,"Efficacité (Vente Energie/Charges personnel)","Incitation à la performance commerciale des employés","Opérateur"]
[{"$nulls":4},"Taux de recouvrement à l'aide du prépaiement/télépaiement","Opérateur"]

{"sheet":"Simulation FIN","index":32,"n_rows":88,"n_cols":66,"rows_kept":88,"cut":false,"hidden":false,"merged":[[2,60,2,65],[2,53,2,58],[2,3,2,6],[2,7,2,10],[2,11,2,14],[2,15,2,18],[2,19,2,22],[2,23,2,26],[2,48,2,50],[2,27,2,28],[2,29,2,30],[2,31,2,32],[2,33,2,35],[2,38,2,39]]}
[]
[]
[null,null,null,"Energie R",null,null,null,"ENERSA",null,null,null,"Faye Solaire",null,null,null,"Solensol",null,null,null,"NS RESIF",null,null,null,"SUD SOLAR",null,null,null,"MIN",null,"MAX",null,"MOY",null,"Benchmarking",null,null,"Interprétation/Analyse","Valeurs Référence","Encadrement valeur cible",null,"Impact",null,null,"Choix de critères de simulation","Impacts sur paramètres",null,"Entrez vos valeurs de simulation","Cellules orange","Simulation Scenario",{"$nulls":4},"Scénario RECONVERSION MC",{"$nulls":6},"Scénario Réhabilitation - Actualisation sans FM"]
[{"$nulls":45},"REHAB","DA","DPP","REHAB","DA","DPP",{"$nulls":9},"Energie R","ENERSA","Faye Solaire","NS Resif","Sud Solar","Solensol"]
["Facteurs D'influence",null,"Poids/Influence","BP",2017,2018,2020,"BP",2017,2018,2020,"BP",2017,2018,2020,"BP",2017,2018,2020,"BP",2017,2018,2020,"BP",2017,2018,2020,null,"Actuel",null,"Actuel",null,"Actuel","Source XXX","Source YYY","Source ZZZZ",{"$nulls":9},"Réhabilitation - Act Sans FM","Extension -Act avec FM","Extension -Harmonisation","Réhabilitation -Act sans FM","Extension -Act avec FM","Extension -Harmonisation",null,null,"Energie R","ENERSA","Faye Solaire","NS Resif","Sud Solar","Solensol","Moy","Energie R","ENERSA","Faye Solaire","NS Resif","Sud Solar","Solensol"]
[null,"Nombre d'abonnés",{"$nulls":23},0,null,{"$f":"MIN(D6:AA6)","v":0},0,{"$f":"MAX(D6:AA6)","v":0},{"$f":"MAX(E6,I6,M6,S6,U6,Y6)","v":0},{"$f":"AVERAGE(D6:AA6)","v":0},{"$f":"AVERAGE(E6,I6,M6,S6,U6,Y6)","v":{"$error":"#DIV/0!"}},{"$nulls":4},510.16666666666669,{"$nulls":7},510.16666666666669,{"$f":"AU7+AU8","v":1019},{"$f":"AV7+AV8","v":1149},{"$nulls":12},0]
[null,"Monophasé",{"$nulls":43},510,984,1109.3333333333333,{"$nulls":12},0,0,0,0,0,0]
[null,"Force Motrice",{"$nulls":43},0,35,39.666666666666664,{"$nulls":12},0,0,0,0,0]
[{"$nulls":45},{"$f":"AT10+AT11+AT12","v":1702193889.9025078},{"$f":"AU10+AU11+AU12","v":2356627901.9860253},3677125326.9286661,{"$f":"+AT9/$AT$6","v":3336544.7041538865},{"$f":"AU9/$AU$6","v":2312686.8518017912},{"$f":"AV9/$AV$6","v":3200283.1391894398},{"$nulls":9},0,0,0,0,0]
[null,"Investissements Production (FCFA)",{"$nulls":23},0,null,{"$f":"MIN(D10:AA10)","v":0},{"$f":"MIN(E10,I10,M10,S10,U10,Y10)","v":0},{"$f":"MAX(D10:AA10)","v":0},{"$f":"MAX(E10,I10,M10,S10,U10,Y10)","v":0},{"$f":"AVERAGE(D10:AA10)","v":0},{"$nulls":13},1325043689.1304145,1938037119.8294718,3251401661.4332404,2597276.0976094371,1901901.0008140057,2829766.4590367628,"Investissements Production (FCFA)",null,{"$f":"+'Borderaux Reconversion'!K16","v":473840307},{"$f":"+'Borderaux Reconversion'!K19","v":67637734},{"$f":"+'Borderaux Reconversion'!K28","v":204815556},{"$f":"+'Borderaux Reconversion'!K60","v":1156019694},{"$f":"+'Borderaux Reconversion'!K106","v":1327057140},{"$f":"+'Borderaux Reconversion'!K71","v":341359260},{"$nulls":4},0,0]
[null,"Investissements Distribution (FCFA)",0.39,{"$nulls":16},{"$f":"359*10^6/(1200+1219)","v":148408.43323687473},null,null,null,{"$f":"270*10^6/(117+1363)","v":182432.43243243243},null,null,null,{"$f":"MIN(D11:AA11)","v":148408.43323687473},111849,{"$f":"MAX(D11:AA11)","v":182432.43243243243},498834,{"$f":"AVERAGE(D11:AA11)","v":165420.43283465359},287006,null,null,null,"En moy, la distribution pèse 39% des investissements. Pas de corrélation évidente avec étendue concession. Nous proposons comme valeur cible un encadrement par val min des BP et réel. On considère que les choix tech de l'OP sont les principaux déterminants dans ce coût",{"$f":"AF11","v":165420.43283465359},{"$f":"AB11","v":148408.43323687473},{"$f":"AD11","v":182432.43243243243},{"$f":"(AM11-((AF11+AG11)/2))/((AF11+AG11)/2)","v":-0.34394446271837109},{"$f":"(AN11-((AF11+AG11)/2))/((AF11+AG11)/2)","v":-0.1935376927938901},"par rapport à la moyenne BP + Réel",null,null,365314334.10542661,395761982.15655333,399066865.49542588,716068.60654444934,388382.71065412497,347316.680152677,"Investissements Distribution (FCFA)",{"$nulls":11},{"$f":"BL7/15","v":0},{"$f":"BM7/15","v":0},{"$f":"BN7/15","v":0}]
[null,"Investissements Comptage (FCFA)",{"$nulls":25},{"$f":"MIN(D12:AA12)","v":0},null,{"$f":"MAX(D12:AA12)","v":0},498835,{"$f":"AVERAGE(D12:AA12)","v":{"$error":"#DIV/0!"}},null,{"$f":"40*580","v":23200},null,null,null,{"$f":"AH12","v":23200},{"$f":"AL12*35/40","v":20300},{"$f":"AL12*80/40","v":46400},null,null,null,"Comptage associé au prépaiement  avec une augmentation des charges amortissements mais une diminution de 30% des charges de personnels, de 25% du poste Véhicules et de 10% de Communication/Admin"," -30% sur RH; -25% sur véhicules; -10% sur communication et Admin",{"$f":"$AL$12*AT6","v":11835866.666666668},{"$f":"$AL$12*AU7","v":22828800},{"$f":"$AL$12*AV6","v":26656800},23200,22403.140333660453,23200,"Investissements Comptage (FCFA)"]
[null,"Charge de Renouvellements (FCFA/an)",0.36,{"$f":"605*10^6/#REF!","v":{"$error":"#REF!"}},{"$f":"215*10^6/#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"186*10^6/#REF!","v":{"$error":"#REF!"}},{"$f":"18*10^6/#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"951*10^6/#REF!","v":{"$error":"#REF!"}},{"$f":"0*10^6/#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"728*10^6/#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"102*10^6/#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"97*10^6/#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},{"$f":"MIN(E13,I13,M13,S13,U13,Y13)","v":{"$error":"#REF!"}},{"$error":"#REF!"},498836,{"$error":"#REF!"},{"$f":"AVERAGE(E13,I13,M13,S13,U13,Y13)","v":{"$error":"#REF!"}},null,null,null,"On pondère les impacts relatifs par rapport à l'influence des facteurs sur le coût total moyen",null,{"$f":"(1+AO11*C11+#REF!*#REF!)*AVERAGE(AF13,AG13)","v":{"$error":"#REF!"}},{"$f":"(1+AP11*C11+#REF!*#REF!)*AVERAGE(AF13,AG13)","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"AT14+AT15+AT16","v":56937060.774528034},{"$f":"AU14+AU15+AU16","v":78934743.399534181},{"$f":"AV14+AV15+AV16","v":123015124.23095554},{"$f":"+AT13/$AT$6","v":111604.8234717962},{"$f":"AU13/$AU$6","v":77462.947398954057},{"$f":"AV13/$AV$6","v":107062.77130631465},"Charge de Renouvellements (FCFA/an)",null,{"$f":"+SUM(BB14:BB16)","v":32695721.683881547},4667109.3478597039,14132593.442510696,79767165.472712547,91569016.537986979,23554322.404184494,{"$f":"AVERAGE(BB13:BG13)/AT6","v":80491.972848459976},{"$f":"BI14+BI15+BI16","v":76399812.749137804},17212167.116448198,36423166.543193609,174231549.71424013,230865131.83932772,67294021.113339394]
[null,"   - Charges de Renouvellements Production",{"$nulls":43},{"$f":"50%*AT10/15","v":44168122.971013814},64601237.327649064,108380055.38110802,{"$f":"+AT14/$AT$6","v":86575.869920314566},{"$f":"AU14/$AU$6","v":63396.700027133527},{"$f":"AV14/$AV$6","v":94325.548634558756},"   - Charges de Renouvellements Production",null,{"$f":"(BB10*'Borderaux Reconversion'!$M$9*'Borderaux Reconversion'!$M$11)+(BB10*'Borderaux Reconversion'!$N$9*'Borderaux Reconversion'!$N$11)+(BB10*'Borderaux Reconversion'!$O$9*'Borderaux Reconversion'!$O$11)+(BB10*'Borderaux Reconversion'!$P$9*'Borderaux Reconversion'!$P$11)+(BB10*'Borderaux Reconversion'!$Q$9*'Borderaux Reconversion'!$Q$11)","v":32695721.683881547},{"$f":"(BC10*'Borderaux Reconversion'!$M$9*'Borderaux Reconversion'!$M$11)+(BC10*'Borderaux Reconversion'!$N$9*'Borderaux Reconversion'!$N$11)+(BC10*'Borderaux Reconversion'!$O$9*'Borderaux Reconversion'!$O$11)+(BC10*'Borderaux Reconversion'!$P$9*'Borderaux Reconversion'!$P$11)+(BC10*'Borderaux Reconversion'!$Q$9*'Borderaux Reconversion'!$Q$11)","v":4667109.3478597039},{"$f":"(BD10*'Borderaux Reconversion'!$M$9*'Borderaux Reconversion'!$M$11)+(BD10*'Borderaux Reconversion'!$N$9*'Borderaux Reconversion'!$N$11)+(BD10*'Borderaux Reconversion'!$O$9*'Borderaux Reconversion'!$O$11)+(BD10*'Borderaux Reconversion'!$P$9*'Borderaux Reconversion'!$P$11)+(BD10*'Borderaux Reconversion'!$Q$9*'Borderaux Reconversion'!$Q$11)","v":14132593.442510696},{"$f":"(BE10*'Borderaux Reconversion'!$M$9*'Borderaux Reconversion'!$M$11)+(BE10*'Borderaux Reconversion'!$N$9*'Borderaux Reconversion'!$N$11)+(BE10*'Borderaux Reconversion'!$O$9*'Borderaux Reconversion'!$O$11)+(BE10*'Borderaux Reconversion'!$P$9*'Borderaux Reconversion'!$P$11)+(BE10*'Borderaux Reconversion'!$Q$9*'Borderaux Reconversion'!$Q$11)","v":79767165.472712547},{"$f":"(BF10*'Borderaux Reconversion'!$M$9*'Borderaux Reconversion'!$M$11)+(BF10*'Borderaux Reconversion'!$N$9*'Borderaux Reconversion'!$N$11)+(BF10*'Borderaux Reconversion'!$O$9*'Borderaux Reconversion'!$O$11)+(BF10*'Borderaux Reconversion'!$P$9*'Borderaux Reconversion'!$P$11)+(BF10*'Borderaux Reconversion'!$Q$9*'Borderaux Reconversion'!$Q$11)","v":91569016.537986979},{"$f":"(BG10*'Borderaux Reconversion'!$M$9*'Borderaux Reconversion'!$M$11)+(BG10*'Borderaux Reconversion'!$N$9*'Borderaux Reconversion'!$N$11)+(BG10*'Borderaux Reconversion'!$O$9*'Borderaux Reconversion'!$O$11)+(BG10*'Borderaux Reconversion'!$P$9*'Borderaux Reconversion'!$P$11)+(BG10*'Borderaux Reconversion'!$Q$9*'Borderaux Reconversion'!$Q$11)","v":23554322.404184494},null,{"$f":"$AW$14*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":59564198.505176425},{"$f":"$AW$14*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":13419259.837648759},{"$f":"$AW$14*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":28396885.333863176},{"$f":"$AW$14*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":135837539.90497357},{"$f":"$AW$14*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":179991233.56433398},{"$f":"$AW$14*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":52464977.171710625}]
[null,"   - Charges de Renouvellements Distribution",{"$nulls":43},12177144.470180888,13192066.071885111,13302228.849847529,{"$f":"+AT15/$AT$6","v":23868.953551481649},{"$f":"AU15/$AU$6","v":12946.090355137498},{"$f":"AV15/$AV$6","v":11577.222671755901},"   - Charges de Renouvellements Distribution",{"$nulls":8},{"$f":"$AW$15*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":16421840.043419374},{"$f":"$AW$15*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":3699687.8004796556},{"$f":"$AW$15*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":7829016.7648859806},{"$f":"$AW$15*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":37450388.122274704},{"$f":"$AW$15*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":49623554.433530346},{"$f":"$AW$15*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":14464585.85219788}]
[null,"   - Charges de Renouvellements Comptage",{"$nulls":43},{"$f":"50%*AT12/10","v":591793.33333333337},{"$f":"50%*AU12/10","v":1141440},{"$f":"50%*AV12/10","v":1332840},{"$f":"AT16/$AU$7","v":601.41598915989164},{"$f":"AU16/$AU$6","v":1120.1570166830227},{"$f":"AV16/$AV$6","v":1160},"   - Charges de Renouvellements Comptage",{"$nulls":8},{"$f":"$AW$16*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":413774.20054200542},{"$f":"$AW$16*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":93219.4783197832},{"$f":"$AW$16*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":197264.44444444447},{"$f":"$AW$16*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":943621.68699186994},{"$f":"$AW$16*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":1250343.8414634147},{"$f":"$AW$16*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":364458.08943089435}]
[{"$nulls":27},0,null,0,498837,{"$error":"#DIV/0!"},{"$nulls":16},0,0,0,{"$nulls":9},0,0,0,0,0]
[null,"Facteur de coût surveillé, c'est la dotation aux amortissements. Elle est influencée par les choix technologiques de l'OP, la configuration de la zone et le nombre d'usagers",{"$nulls":25},0,null,0,498838,{"$error":"#DIV/0!"},{"$nulls":16},0,0,0,"Facteur de coût surveillé, c'est la dotation aux amortissements. Elle est influencée par les choix technologiques de l'OP, la configuration de la zone et le nombre d'usagers",{"$nulls":8},0,0,0,0,0]
[null,"Consommation individuelle moyenne monophasée (kWh/an/abonné)",{"$nulls":35},279.072,{"$nulls":6},"Doublement conso induit +20% Carburant",{"$f":"Hypothèses!L176*360/10^3","v":279.072},{"$f":"10^-3*('Demandes Act-AGR'!W119*'Demandes Act-AGR'!R117+'Demandes Act-AGR'!AL119*'Demandes Act-AGR'!AJ119)/('Demandes Act-AGR'!AJ119+'Demandes Act-AGR'!R117)","v":618.74581421698838},1000.0615643253083]
[null,"Consommation individuelle moyenne force motrice (kWh/an/abonné)",{"$nulls":44},9002.9895569342661,11801.158852757117]
[null,"(coef utilisation service)",{"$nulls":25},0,null,0,498839,{"$error":"#DIV/0!"},{"$nulls":13},1,1,1,0,0,0]
[null,"Charges du peronnel - Productivité (FCFA/an/abonné)",{"$nulls":35},{"$f":"AF31","v":38663.916816303754},{"$nulls":6},"Effet d'échelle : -10% pour 1000 ab suppl",{"$f":"$AL$22*(1-30%)","v":27064.741771412628},{"$f":"$AL$22*(1-30%)","v":27064.741771412628},{"$f":"$AL$22*(1-30%)*(1-2*10%)","v":21651.793417130102}]
[]
[]
[{"$nulls":27},0,null,0,498840,{"$error":"#DIV/0!"},{"$nulls":16},0,0,0]
["Exploitation","Total (FCFA/abonné)",{"$nulls":25},0,null,0,498841,{"$error":"#DIV/0!"},{"$nulls":19},"Total (FCFA/an)"]
[null,"Achats Energie",0.19,{"$nulls":24},0,{"$f":"MIN(E27,I27,M27,S27,U27,Y27)","v":0},0,498842,{"$error":"#DIV/0!"},{"$f":"AVERAGE(E27,I27,M27,S27,U27,Y27)","v":{"$error":"#DIV/0!"}},null,null,null,"Le coût d'achat énergie par abonné dom. réseau ne devrait être influencé que par la conso moy. Nous considèrons que cette valeur ne peut être encadrée mais varie selon sensibilité  (niveau conso indiv) ",{"$nulls":14},"Achats Energie",null,{"$f":"SUM(BB28)","v":3591344.791696839},809096.57371077046,1712152.7495298884,8190145.3171109604,10852334.04351414,3163306.6043143673,null,{"$f":"BI28","v":3591344.791696839},809096.57371077046,1712152.7495298884,8190145.3171109604,10852334.04351414,3163306.6043143673]
[null,"   - Carburant",{"$nulls":4},5109.5783132530123,null,null,null,26733.483483483484,null,null,null,6115.6462585034014,null,null,null,5088.3675464320622,null,null,null,4566.3194614443082,null,null,null,898.17009602194798,898.17009602194798,null,26733.483483483484,498843,8085.2608598563684,{"$nulls":5},{"$f":"AVERAGE(G28,O28,S28,W28)","v":5219.9778949081965},{"$f":"AL28*(1-15%)","v":4436.9812106719673},{"$f":"AL28*(1+15%)","v":6002.9745791444257},{"$nulls":4},0.2,1,{"$f":"INT(AU19/$AL$19)","v":2},{"$f":"INT(AV19/$AL$19)","v":3},{"$f":"$AL$28*(1+(AT28-1)*$AS$28)","v":5219.9778949081965},{"$f":"$AL$28*(AU19/$AL$19)-($AL$28*$AS$28*AU28)","v":9485.5076981729617},{"$f":"$AL$28*(AV19/$AL$19)-($AL$28*$AS$28*AV28)","v":15573.935961589585},"   - Carburant",null,{"$f":"BI28","v":3591344.791696839},{"$f":"BJ28","v":809096.57371077046},1712152.7495298884,8190145.3171109604,10852334.04351414,3163306.6043143673,null,{"$f":"$AW$28*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":3591344.791696839},{"$f":"$AW$28*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":809096.57371077046},{"$f":"$AW$28*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":1712152.7495298884},{"$f":"$AW$28*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":8190145.3171109604},{"$f":"$AW$28*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":10852334.04351414},{"$f":"$AW$28*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":3163306.6043143673}]
[null,"Conso moy/ab réseau",null,{"$f":"+D27/#REF!","v":{"$error":"#REF!"}},{"$f":"+E27/#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"+H27/#REF!","v":{"$error":"#REF!"}},{"$f":"+I27/#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"+L27/#REF!","v":{"$error":"#REF!"}},{"$f":"+M27/#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+Q27/#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"+T27/#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+X27/#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},{"$f":"MIN(E29,I29,M29,S29,U29,Y29)","v":{"$error":"#REF!"}},{"$error":"#REF!"},498844,{"$error":"#REF!"},{"$f":"AVERAGE(E29,I29,M29,S29,U29,Y29)","v":{"$error":"#REF!"}},null,null,null,"Min réel des OP",null,{"$f":"AL29*(1-15%)","v":0},{"$f":"AL29*(1+15%)","v":0},{"$nulls":11},"Conso moy/ab réseau"]
[null,"Niveau utilisation service ",null,null,{"$f":"E29*(#REF!/#REF!)/D29","v":{"$error":"#REF!"}},null,null,null,{"$f":"I29*(#REF!/#REF!)/H29","v":{"$error":"#REF!"}},null,null,null,{"$f":"M29/L29","v":{"$error":"#REF!"}},{"$nulls":14},{"$error":"#REF!"},null,{"$error":"#REF!"},498845,{"$error":"#REF!"},{"$nulls":6},{"$f":"AL30*(1-15%)","v":0},{"$f":"AL30*(1+15%)","v":0},"arbitraire",null,null,"%S1",{"$nulls":7},"Niveau utilisation service "]
[null,"Charges personnel (Salaires bruts)",0.27,{"$f":"D32+D33+D34+D35","v":0},{"$f":"E32+E33+E34+E35","v":0},0,12626.469879518072,0,0,0,151520.87687687689,0,0,0,1591.8367346938776,0,0,0,21617.595307917887,0,0,0,22713.347613219092,0,0,0,21913.374485596709,3118.9006024096379,0,165114.59155864926,1995394,38663.916816303754,{"$nulls":5},{"$f":"AF31","v":38663.916816303754},{"$f":"AL31*(1-15%)","v":32864.329293858187},{"$f":"AL31*(1+15%)","v":44463.504338749313},{"$nulls":4},{"$f":"+(AU22-AL31)/AL31","v":-0.3},{"$f":"AT22","v":27064.741771412628},{"$f":"AU22","v":27064.741771412628},{"$f":"AV22","v":21651.793417130102},{"$f":"AT31","v":27064.741771412628},{"$f":"AU31","v":27064.741771412628},{"$f":"AV31","v":21651.793417130102},"Charges personnel (Salaires bruts)",null,{"$f":"BB32+BB33+BB34+BB35","v":2299992.4193160506},{"$f":"BC32+BC33+BC34+BC35","v":518166.89679358696},1096508.0138599775,5245186.2004460515,6950122.4415088221,2025865.4158510561,null,{"$f":"$AW$31*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":18620542.338731889},{"$f":"$AW$31*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":4195034.9745689575},{"$f":"$AW$31*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":8877235.3010233417},{"$f":"$AW$31*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":42464579.839346416},{"$f":"$AW$31*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":56267598.142766856},{"$f":"$AW$31*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":16401233.513476053}]
[null,"   - Services administratifs",{"$f":"AL32/$AL$31","v":0.30879772155345914},null,null,null,1053.1967871485942,null,null,null,47490.315315315318,null,null,null,0,null,null,null,0,null,null,null,9971.1338229294161,null,null,null,13121.330589849107,{"$f":"MIN(G32,K32,W32,AA32)","v":1053.1967871485942},null,47490.315315315318,498847,11939.329419207073,{"$nulls":5},{"$f":"AF32","v":11939.329419207073},{"$f":"AB32","v":1053.1967871485942},{"$f":"AD32","v":47490.315315315318},{"$nulls":11},"   - Services administratifs",null,{"$f":"15%*$C$32*BI31","v":862497.15724351897},{"$f":"15%*$C$32*BJ31","v":194312.58629759512},411190.50519749156,1966944.8251672692,2606295.9155658078,759699.53094414598,null,0,0,0,0,0,0]
[null,"   - Services commerciaux",{"$f":"AL33/$AL$31","v":1.7613948357748391E-2},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,4086.1454046639233,0,null,4086.1454046639233,498848,681.02423411065388,{"$nulls":5},{"$f":"AF33","v":681.02423411065388},{"$f":"AB33","v":0},{"$f":"AD33","v":4086.1454046639233},{"$nulls":11},"   - Services commerciaux",null,{"$f":"0%*$C$32*BI31","v":0},{"$f":"0%*$C$32*BJ31","v":0},0,0,0,0,null,0,0,0,0,0,0]
[null,"   - Services techniques",0.62574266016465829,null,null,null,2065.7038152610439,null,null,null,104030.56156156157,null,null,null,0,null,null,null,21617.595307917887,null,null,null,12742.213790289677,null,null,null,4705.8984910836762,{"$f":"MIN(G34,K34,S34,W34,AA34)","v":2065.7038152610439},null,104030.56156156157,498849,24193.662161018976,{"$nulls":5},{"$f":"AF34","v":24193.662161018976},{"$f":"AB34","v":2065.7038152610439},{"$f":"AD34","v":104030.56156156157},{"$nulls":11},"   - Services techniques",null,{"$f":"25%*$C$32*BI31","v":1437495.2620725317},{"$f":"25%*$C$32*BJ31","v":323854.31049599184},685317.50866248598,3278241.3752787821,4343826.5259430138,1266165.8849069101,null,0,0,0,0,0,0]
[null,"   - Services recouvrement",4.7845669924134228E-2,null,null,null,9507.5692771084341,null,null,null,0,null,null,null,1591.8367346938776,null,null,null,0,null,null,null,0,null,null,null,0,0,null,9507.5692771084341,498850,1849.901001967052,{"$nulls":5},{"$f":"AF35","v":1849.901001967052},{"$f":"AB35","v":0},{"$f":"AD35","v":9507.5692771084341},{"$nulls":11},"   - Services recouvrement",null,{"$f":"0%*$C$32*BI31","v":0},{"$f":"0%*$C$32*BJ31","v":0},0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":27},0,null,0,498867,{"$error":"#DIV/0!"},{"$nulls":21},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,0,0,0,0,0,0]
[null,"Hypothèses sur Procuctuvité","Taux amélioration",0.08,{"$nulls":23},0.08,null,0.08,498868,0.08,{"$nulls":6},{"$f":"AB37","v":0.08},{"$f":"AD37","v":0.08},{"$nulls":11},"Hypothèses sur Procuctuvité",null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,0,0,0,0,0,0]
[null,"Nombre clients",3000,10000,15000,20000,25000,{"$nulls":20},10000,null,25000,498869,17500,{"$nulls":6},10000,25000,{"$nulls":11},"Nombre clients",null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,0,0,0,0,0,0]
[null,"Charges personnel/usagers (FCFA/an/usager)",50000,{"$f":"C39*(1-D37)^(D38/C38)","v":37867.16239553543},{"$f":"C39*(1-D37)^(E38/C38)","v":32954.076160000004},{"$f":"C39*(1-D37)^(F38/C38)","v":28678.439757797052},{"$f":"C39*(1-D37)^(G38/C38)","v":24957.54707091126},{"$nulls":20},24957.54707091126,null,37867.16239553543,498870,31114.306346060937,{"$nulls":6},24957.54707091126,37867.16239553543,{"$nulls":11},"Charges personnel/usagers (FCFA/an/usager)",null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,1180554.2421232017,394703.37613155233,871192.13650657947,2905159.0837790836,4320401.819818343,1212557.2185663006]
[{"$nulls":27},0,null,0,498871,{"$error":"#DIV/0!"},{"$nulls":6},0,0,{"$nulls":13},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,1088654.4539710358,363977.8445505572,803374.52175573434,2679008.0990793263,3984081.811972315,1118166.1710967568]
[null,null,{"$f":"C39*(1-D37)^(G38/C38)","v":24957.54707091126},null,{"$f":"C39*(1-D37)^1.1","v":45618.039237009136},null,{"$f":"(E41-$C$39)/$C$39","v":-8.7639215259817285E-2},{"$nulls":20},-8.7639215259817285E-2,null,45618.039237009136,498872,22808.97579889694,{"$nulls":6},-8.7639215259817285E-2,45618.039237009136,{"$nulls":13},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"C39*(1-D37)^1.15","v":45428.249860085678},null,{"$f":"(E42-$C$39)/$C$39","v":-9.1435002798286438E-2},{"$nulls":20},-9.1435002798286438E-2,null,45428.249860085678,498873,22714.079212541441,{"$nulls":6},-9.1435002798286438E-2,45428.249860085678,{"$nulls":13},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,0,0,0,0,0,0]
[null,null,{"$f":"(C39*(1-D37)^(#REF!/'[4]Analyse Optimisation'!C61))","v":{"$error":"#REF!"}},null,{"$f":"C39*(1-D37)^1.25","v":45051.036621435727},null,{"$f":"(E43-$C$39)/$C$39","v":-9.8979267571285459E-2},{"$nulls":20},-9.8979267571285459E-2,null,45051.036621435727,498874,22525.46882108408,{"$nulls":6},-9.8979267571285459E-2,45051.036621435727,{"$nulls":13},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,0,0,0,0,0,0]
[{"$nulls":27},0,null,0,498875,{"$error":"#DIV/0!"},{"$nulls":6},0,0]
[null,"Véhicules",{"$nulls":25},0,null,0,498876,{"$error":"#DIV/0!"},{"$nulls":19},"Véhicules",null,{"$f":"+BB47+BB46","v":0},0,0,0,0,0,null,{"$f":"BI46+BI47","v":5878070.7187983263},1324274.6532176461,2802336.0403573415,13405076.973538624,17762367.767996684,5177486.7087089904]
[null,"   - Carburant",{"$nulls":4},1866.8273092369477,null,null,null,12252.252252252252,null,null,null,3353.7414965986395,null,null,null,0,null,null,null,0,null,null,null,3862.4965706447188,0,null,12252.252252252252,498877,3555.8862714554266,{"$nulls":5},{"$f":"AF46","v":3555.8862714554266},{"$f":"MIN(G46,K46,O46,AA46)","v":1866.8273092369477},12252.252252252252,{"$nulls":4},-0.25,{"$f":"$AL$46*(1-$AS$46)","v":4444.8578393192829},{"$f":"$AL$46*(1-$AS$46)","v":4444.8578393192829},{"$f":"$AL$46*(1-$AS$46)","v":4444.8578393192829},{"$f":"AT46","v":4444.8578393192829},4444.8578393192829,4444.8578393192829,"   - Carburant",null,0,0,0,0,0,0,null,{"$f":"$AW$46*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":3058062.1934516667},{"$f":"$AW$46*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":688952.96509448881},{"$f":"$AW$46*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":1457913.3712967248},{"$f":"$AW$46*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":6973981.9498919547},{"$f":"$AW$46*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":9240859.4479447883},{"$f":"$AW$46*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":2693583.8506274857}]
[null,"   - Entretien et réparation",{"$nulls":4},1114.4578313253012,null,null,null,3690.9909909909911,null,null,null,1032.6530612244899,null,null,null,10373.020527859238,null,null,null,2063.1293349653206,null,null,null,1400.2263374485597,1032.6530612244899,null,10373.020527859238,498878,3279.0796806356502,{"$nulls":5},{"$f":"AF47","v":3279.0796806356502},1032.6530612244899,10373.020527859238,{"$nulls":4},-0.25,{"$f":"$AL$47*(1-$AS$47)","v":4098.8496007945632},{"$f":"$AL$47*(1-$AS$47)","v":4098.8496007945632},{"$f":"$AL$47*(1-$AS$47)","v":4098.8496007945632},4098.8496007945632,4098.8496007945632,4098.8496007945632,"   - Entretien et réparation",null,0,0,0,0,0,0,null,{"$f":"$AW$47*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":2820008.5253466596},{"$f":"$AW$47*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":635321.68812315725},{"$f":"$AW$47*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":1344422.6690606168},{"$f":"$AW$47*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":6431095.0236466695},{"$f":"$AW$47*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":8521508.3200518973},{"$f":"$AW$47*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":2483902.8580815052}]
[null,"Frais financiers",{"$nulls":16},0,{"$nulls":8},0,null,0,498879,0,{"$nulls":19},"Frais financiers",null,{"$f":"BB49+BB50+BB51","v":18041590.748467736},{"$f":"BC49+BC50+BC51","v":2646065.2891080892},{"$f":"BD49+BD50+BD51","v":7836538.8177392688},43879348.924651571,50717569.994516887,13134804.447232917,null,{"$f":"BI49+BI50+BI51","v":84108666.248806641},18948900.099658471,40098317.630245022,191811769.39589769,254159763.27219331,74084086.841245383]
[null,"   - Amortissement",{"$nulls":4},0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,0,498880,0,{"$nulls":5},{"$f":"AF49","v":0},0,0,{"$nulls":5},{"$f":"$AL$49","v":0},{"$f":"$AL$49","v":0},{"$f":"$AL$49","v":0},{"$f":"AT49","v":0},{"$f":"AU49","v":0},0,"   - Amortissement",{"$nulls":8},{"$f":"$AW$49*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":0},{"$f":"$AW$49*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":0},{"$f":"$AW$49*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":0},{"$f":"$AW$49*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":0},{"$f":"$AW$49*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":0},{"$f":"$AW$49*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":0}]
[null,"   - Interêts bancaires",{"$nulls":4},0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,0,498881,0,{"$nulls":5},0,0,0,{"$nulls":5},{"$f":"$AL$50","v":0},{"$f":"$AL$50","v":0},{"$f":"$AL$50","v":0},{"$f":"1*AW9*80%*8.5%*'Intérêts financiers'!$X$10","v":121005.35460398097},{"$f":"1*AX9*80%*8.5%*'Intérêts financiers'!$X$10","v":83873.443158678303},{"$f":"1*AY9*80%*8.5%*'Intérêts financiers'!$X$10","v":116063.60184793703},"   - Interêts bancaires",null,{"$f":"BB10*80%*8.5%*'Intérêts financiers'!$X$10*BH67","v":17184608.467200004},{"$f":"BC10*80%*8.5%*'Intérêts financiers'!$X$10*BH67","v":2452995.1530666668},{"$f":"BD10*80%*8.5%*'Intérêts financiers'!$X$10*BH67","v":7427977.4976000013},{"$f":"BE10*80%*8.5%*'Intérêts financiers'!$X$10*BH67","v":41924980.902400009},{"$f":"BF10*80%*8.5%*'Intérêts financiers'!$X$10*BH67","v":48127938.944000006},{"$f":"BG10*80%*8.5%*'Intérêts financiers'!$X$10*BH67","v":12379962.496000001},{"$f":"AVERAGE(BB50:BG50)/AT6","v":42305.933832168143},{"$f":"$AW$50*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":83251683.967538908},{"$f":"$AW$50*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":18755829.963617049},{"$f":"$AW$50*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":39689756.310105756},{"$f":"$AW$50*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":189857401.37364614},{"$f":"$AW$50*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":251570132.22167644},{"$f":"$AW$50*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":73329244.890012473}]
[null,"   - Autres frais financiers",{"$nulls":4},534.0873493975904,null,null,null,2565.5555555555557,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,4374.0397805212615,0,null,4374.0397805212615,498882,1245.6137809124014,{"$nulls":5},1245.6137809124014,0,4374.0397805212615,{"$nulls":5},{"$f":"$AL$51","v":1245.6137809124014},{"$f":"$AL$51","v":1245.6137809124014},{"$f":"$AL$51","v":1245.6137809124014},{"$f":"AT51","v":1245.6137809124014},1245.6137809124014,1245.6137809124014,"   - Autres frais financiers",null,{"$f":"BI51","v":856982.28126773215},{"$f":"BJ51","v":193070.1360414222},408561.32013926766,1954368.0222515578,2589631.0505168824,754841.95123291516,null,{"$f":"$AW$51*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":856982.28126773215},{"$f":"$AW$51*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":193070.1360414222},{"$f":"$AW$51*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":408561.32013926766},{"$f":"$AW$51*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":1954368.0222515578},{"$f":"$AW$51*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":2589631.0505168824},{"$f":"$AW$51*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":754841.95123291516}]
[null,"Communication",{"$nulls":16},0,{"$nulls":8},0,null,0,498883,0,{"$nulls":12},-0.1,{"$nulls":6},"Communication",null,{"$f":"+BB53+BB54","v":343465.5982084095},77379.604247534109,163745.22705284637,783281.28428632917,1037885.143423377,302529.29144519789,null,{"$f":"BI53+BI54","v":1511927.2576985029},340623.14671986614,720802.52983300714,3447985.2722804518,4568745.3034232371,1331726.625240251]
[null,"   - téléphone, internet",{"$nulls":4},1189.2720883534137,null,null,null,4023.4924924924926,null,null,null,1224.4897959183672,null,null,null,2961.8768328445749,null,null,null,542.83965728274177,null,null,null,950.17283950617286,542.83965728274177,null,4023.4924924924926,498884,1815.3572843996271,{"$nulls":5},1815.3572843996271,542.83965728274177,4023.4924924924926,{"$nulls":5},{"$f":"$AL$53*(1-$AS$52)","v":1996.89301283959},{"$f":"$AL$53*(1-$AS$52)","v":1996.89301283959},{"$f":"$AL$53*(1-$AS$52)","v":1996.89301283959},{"$f":"AT53","v":1996.89301283959},1996.89301283959,1996.89301283959,"   - téléphone, internet",null,{"$f":"25%*BI53","v":343465.5982084095},{"$f":"25%*BJ53","v":77379.604247534109},163745.22705284637,783281.28428632917,1037885.143423377,302529.29144519789,null,{"$f":"$AW$53*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":1373862.392833638},{"$f":"$AW$53*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":309518.41699013644},{"$f":"$AW$53*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":654980.90821138548},{"$f":"$AW$53*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":3133125.1371453167},{"$f":"$AW$53*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":4151540.5736935078},{"$f":"$AW$53*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":1210117.1657807915}]
[null,"   - Marketing, promotion",{"$nulls":4},0,null,null,null,1094.5945945945946,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,1094.5945945945946,498885,182.43243243243242,{"$nulls":5},182.43243243243242,0,1094.5945945945946,{"$nulls":5},{"$f":"$AL$54*(1-$AS$52)","v":200.67567567567568},{"$f":"$AL$54*(1-$AS$52)","v":200.67567567567568},{"$f":"$AL$54*(1-$AS$52)","v":200.67567567567568},200.67567567567568,200.67567567567568,200.67567567567568,"   - Marketing, promotion",null,0,0,0,0,0,0,null,{"$f":"$AW$54*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":138064.86486486485},{"$f":"$AW$54*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":31104.72972972973},{"$f":"$AW$54*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":65821.621621621627},{"$f":"$AW$54*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":314860.13513513515},{"$f":"$AW$54*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":417204.7297297297},{"$f":"$AW$54*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":121609.45945945947}]
[null,"Loyers",{"$nulls":12},0,{"$nulls":12},0,null,0,498886,0,{"$nulls":19},"Loyers",null,{"$f":"BB56+BB57","v":5683192.4745771587},{"$f":"BC56+BC57","v":1280370.3976154935},2709428.9704379472,12960652.60554006,17173484.236403942,5005835.2319676708,null,{"$f":"BI56+BI57","v":5683192.4745771587},1280370.3976154935,2709428.9704379472,12960652.60554006,17173484.236403942,5005835.2319676708]
[null,"   - Siège (quote part)",{"$nulls":4},10265.060240963856,null,null,null,19900.939939939941,null,null,null,5142.8571428571431,null,null,null,1759.5307917888563,null,null,null,1028.1517747858018,null,null,null,1432.0987654320988,1028.1517747858018,null,19900.939939939941,498887,6588.106442627949,{"$nulls":5},6588.106442627949,1028.1517747858018,19900.939939939941,{"$nulls":5},{"$f":"$AL$56*(1-$AS$56)","v":6588.106442627949},{"$f":"$AL$56*(1-$AS$56)","v":6588.106442627949},{"$f":"$AL$56*(1-$AS$56)","v":6588.106442627949},{"$f":"AT56","v":6588.106442627949},{"$f":"AU56","v":6588.106442627949},6588.106442627949,"   - Siège (quote part)",null,{"$f":"BI56","v":4532617.232528029},{"$f":"BJ56","v":1021156.4986073321},2160898.9131819671,10336739.008483252,13696673.294223506,3992392.504232537,null,{"$f":"$AW$56*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":4532617.232528029},{"$f":"$AW$56*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":1021156.4986073321},{"$f":"$AW$56*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":2160898.9131819671},{"$f":"$AW$56*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":10336739.008483252},{"$f":"$AW$56*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":13696673.294223506},{"$f":"$AW$56*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":3992392.504232537}]
[null,"   - Structure décentralisées",{"$nulls":4},7048.1927710843374,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,2600.4341085271317,null,null,null,385.45953360768175,0,null,7048.1927710843374,498888,1672.3477355365251,{"$nulls":5},1672.3477355365251,0,7048.1927710843374,{"$nulls":5},{"$f":"$AL$57*(1-$AS$57)","v":1672.3477355365251},{"$f":"$AL$57*(1-$AS$57)","v":1672.3477355365251},{"$f":"$AL$57*(1-$AS$57)","v":1672.3477355365251},{"$f":"AT57","v":1672.3477355365251},1672.3477355365251,1672.3477355365251,"   - Structure décentralisées",null,{"$f":"BI57","v":1150575.2420491292},259213.89900816139,548530.05725598021,2623913.597056808,3476810.9421804356,1013442.7277351342,null,{"$f":"$AW$57*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":1150575.2420491292},{"$f":"$AW$57*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":259213.89900816139},{"$f":"$AW$57*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":548530.05725598021},{"$f":"$AW$57*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":2623913.597056808},{"$f":"$AW$57*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":3476810.9421804356},{"$f":"$AW$57*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":1013442.7277351342}]
[null,"Maintenance, réparatiion, pièces rechange",{"$nulls":4},329.2831325301205,null,null,null,450.95495495495493,null,null,null,0,null,null,null,0,null,null,null,33064.86821705426,null,null,null,0,0,null,33064.86821705426,498889,5640.8510507565561,{"$nulls":5},5640.8510507565561,{"$f":"MIN(G58,K58,W58)","v":329.2831325301205},33064.86821705426,{"$nulls":5},{"$f":"$AL$58*(1-$AS$58)","v":5640.8510507565561},{"$f":"$AL$58*(1-$AS$58)","v":5640.8510507565561},{"$f":"$AL$58*(1-$AS$58)","v":5640.8510507565561},{"$f":"AT58","v":5640.8510507565561},5640.8510507565561,5640.8510507565561,"Maintenance, réparatiion, pièces rechange",null,{"$f":"BI58*BB10/$AT$9","v":1080329.0244003718},{"$f":"BJ58*BC10/$AT$9","v":34742.1229162175},222624.20795291389,6010682.4067291301,9142810.4746641945,685519.66473305796,null,{"$f":"$AW$58*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":3880905.5229205107},{"$f":"$AW$58*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":874331.91286726622},{"$f":"$AW$58*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":1850199.1446481503},{"$f":"$AW$58*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":8850495.2986370362},{"$f":"$AW$58*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":11727329.334522881},{"$f":"$AW$58*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":3418355.7367584729}]
[null,"Charges administratives diverses",{"$nulls":12},0,{"$nulls":12},0,null,0,498890,0,{"$nulls":12},-0.1,{"$nulls":6},"Charges administratives diverses",null,{"$f":"BB60","v":2084352.2482225201},{"$f":"BC60","v":469585.17220129451},993702.81601306191,4753413.7753795553,6298500.4710096205,1835926.5442192545,null,{"$f":"BI60","v":2084352.2482225201},469585.17220129451,993702.81601306191,4753413.7753795553,6298500.4710096205,1835926.5442192545]
[null,"Informatique, papeterie, entretien, comptabilité, audit",{"$nulls":4},8180.3212851405615,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,7538.7441860465115,null,null,null,805.92592592592598,0,null,8180.3212851405615,498891,2754.1652328521668,{"$nulls":5},2754.1652328521668,{"$f":"MIN(G60,W60,AA60)","v":805.92592592592598},8180.3212851405615,{"$nulls":5},{"$f":"$AL$60*(1-$AS$59)","v":3029.5817561373838},{"$f":"$AL$60*(1-$AS$59)","v":3029.5817561373838},{"$f":"$AL$60*(1-$AS$59)","v":3029.5817561373838},{"$f":"AT60","v":3029.5817561373838},{"$f":"AU60","v":3029.5817561373838},3029.5817561373838,"Informatique, papeterie, entretien, comptabilité, audit",null,{"$f":"BI60","v":2084352.2482225201},{"$f":"BJ60","v":469585.17220129451},993702.81601306191,4753413.7753795553,6298500.4710096205,1835926.5442192545,null,{"$f":"$AW$60*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":2084352.2482225201},{"$f":"$AW$60*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":469585.17220129451},{"$f":"$AW$60*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":993702.81601306191},{"$f":"$AW$60*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":4753413.7753795553},{"$f":"$AW$60*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":6298500.4710096205},{"$f":"$AW$60*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":1835926.5442192545}]
[null,"Redevances",{"$nulls":12},0,{"$nulls":12},0,null,0,498892,0,{"$nulls":5},{"$f":"AL62+AL63+AL64+AL65+AL66","v":85.781744351450584},{"$nulls":7},{"$f":"$AL$61*(1-$AS$61)","v":85.781744351450584},{"$f":"$AL$61*(1-$AS$61)","v":85.781744351450584},{"$f":"$AL$61*(1-$AS$61)","v":85.781744351450584},{"$f":"AT61","v":85.781744351450584},85.781744351450584,85.781744351450584,"Redevances",null,{"$f":"BI61","v":59017.840113798004},13296.170374474841,28136.412147275791,134591.55688742598,178340.24650666578,51983.73707697905,"Privé",{"$f":"$AW$61*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":59017.840113798004},{"$f":"$AW$61*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":13296.170374474841},{"$f":"$AW$61*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":28136.412147275791},{"$f":"$AW$61*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":134591.55688742598},{"$f":"$AW$61*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":178340.24650666578},{"$f":"$AW$61*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":51983.73707697905}]
[null,"   - Commune",{"$nulls":12},0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,0,498893,0,{"$nulls":5},0,0,0,{"$nulls":8},0,0,0,"   - Commune",null,{"$f":"BI62","v":0},0,0,0,0,0,null,{"$f":"$AW$62*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":0},{"$f":"$AW$62*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":0},{"$f":"$AW$62*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":0},{"$f":"$AW$62*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":0},{"$f":"$AW$62*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":0},{"$f":"$AW$62*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":0}]
[null,"   - FER",{"$nulls":12},0,null,null,null,0,null,null,null,181.3467972256222,null,null,null,0,0,null,181.3467972256222,498894,45.336699306405549,{"$nulls":5},45.336699306405549,0,181.3467972256222,{"$nulls":8},0,0,0,"   - FER",null,{"$f":"BI63","v":0},0,0,0,0,0,null,{"$f":"$AW$63*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":0},{"$f":"$AW$63*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":0},{"$f":"$AW$63*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":0},{"$f":"$AW$63*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":0},{"$f":"$AW$63*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":0},{"$f":"$AW$63*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":0}]
[null,"   - CRSE",{"$nulls":12},0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,0,498895,0,{"$nulls":5},0,0,0,{"$nulls":8},0,0,0,"   - CRSE",null,0,0,0,0,0,0,null,{"$f":"$AW$64*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":0},{"$f":"$AW$64*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":0},{"$f":"$AW$64*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":0},{"$f":"$AW$64*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":0},{"$f":"$AW$64*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":0},{"$f":"$AW$64*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":0}]
[null,"   - Télécommunications",{"$nulls":8},202.22522522522522,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,202.22522522522522,498896,40.445045045045042,{"$nulls":5},40.445045045045042,0,202.22522522522522,{"$nulls":8},0,0,0,"   - Télécommunications",null,0,0,0,0,0,0,null,{"$f":"$AW$65*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":0},{"$f":"$AW$65*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":0},{"$f":"$AW$65*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":0},{"$f":"$AW$65*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":0},{"$f":"$AW$65*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":0},{"$f":"$AW$65*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":0}]
[null,"   - Autres ",{"$nulls":8},0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,0,498897,0,{"$nulls":5},0,0,0,{"$nulls":8},0,0,0,"   - Autres ",null,0,0,0,0,0,0,null,{"$f":"$AW$66*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":0},{"$f":"$AW$66*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":0},{"$f":"$AW$66*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":0},{"$f":"$AW$66*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":0},{"$f":"$AW$66*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":0},{"$f":"$AW$66*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":0}]
[null,"Impôts et Taxes",{"$nulls":12},0,{"$nulls":12},0,null,0,498898,0,{"$nulls":5},{"$f":"AL68+AL69+AL70","v":785.35286901683946},{"$nulls":7},{"$f":"$AL$67*(1-$AS$67)","v":785.35286901683946},{"$f":"$AL$67*(1-$AS$67)","v":785.35286901683946},{"$f":"$AL$67*(1-$AS$67)","v":785.35286901683946},785.35286901683946,785.35286901683946,785.35286901683946,"Impôts et Taxes",null,{"$f":"BI67","v":540322.77388358559},121729.69469761012,257595.74103752334,1232218.651487421,1632748.6146860092,475923.83862420474,1,{"$f":"$AW$67*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":540322.77388358559},{"$f":"$AW$67*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":121729.69469761012},{"$f":"$AW$67*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":257595.74103752334},{"$f":"$AW$67*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":1232218.651487421},{"$f":"$AW$67*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":1632748.6146860092},{"$f":"$AW$67*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":475923.83862420474}]
[null,"   - Impôts indirects (hors retenues à la source des salaires)",{"$nulls":4},150.60240963855421,null,null,null,3792.7927927927926,null,null,null,0,null,null,null,0,null,null,null,611.9951040391677,null,null,null,0,0,null,3792.7927927927926,498899,759.2317177450858,{"$nulls":5},759.2317177450858,0,3792.7927927927926,{"$nulls":11},"   - Impôts indirects (hors retenues à la source des salaires)",null,0,0,0,0,0,0,null,{"$f":"$AW$68*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":0},{"$f":"$AW$68*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":0},{"$f":"$AW$68*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":0},{"$f":"$AW$68*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":0},{"$f":"$AW$68*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":0},{"$f":"$AW$68*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":0}]
[null,"   - Impôts indirects (solde net)",{"$nulls":4},109.43775100401608,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,109.43775100401608,498900,18.239625167336012,{"$nulls":5},18.239625167336012,0,109.43775100401608,{"$nulls":11},"   - Impôts indirects (solde net)",null,0,0,0,0,0,0,null,{"$f":"$AW$69*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":0},{"$f":"$AW$69*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":0},{"$f":"$AW$69*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":0},{"$f":"$AW$69*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":0},{"$f":"$AW$69*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":0},{"$f":"$AW$69*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":0}]
[null,"   - Taxes",{"$nulls":4},47.289156626506021,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,47.289156626506021,498901,7.8815261044176701,{"$nulls":5},7.8815261044176701,0,47.289156626506021,{"$nulls":11},"   - Taxes",null,0,0,0,0,0,0,null,{"$f":"$AW$70*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)","v":0},{"$f":"$AW$70*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)","v":0},{"$f":"$AW$70*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)","v":0},{"$f":"$AW$70*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)","v":0},{"$f":"$AW$70*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)","v":0},{"$f":"$AW$70*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)","v":0}]
[null,"Total Charges (FCFA/an/abonné)",{"$nulls":46},{"$f":"+AW67+AW61+AW60+AW58+AW57+AW56+AW55+AW54+AW53+AW52+AW51+AW50+AW49+AW48+AW47+AW46+AW45+AW31+AW28+AW13","v":294683.80925006617},{"$f":"+AX67+AX61+AX60+AX58+AX57+AX56+AX55+AX54+AX53+AX52+AX51+AX50+AX49+AX48+AX47+AX46+AX45+AX31+AX28+AX13","v":227675.55153518618},{"$f":"+AY70+AY69+AY68+AY66+AY65+AY64+AY63+AY62+AY61+AY60+AY59+AY58+AY57+AY56+AY55+AY54+AY53+AY52+AY51+AY50+AY49+AY48+AY47+AY46+AY45+AY31+AY28+AY13","v":289355.66117192269},"Total Charges (FCFA)",null,{"$f":"BB13+BB27+BB31+BB45+BB48+BB52+BB55+BB58+BB59+BB61+BB67","v":66419329.602768019},10637541.269524779,29153026.398281392,162956686.19523105,195552812.20422062,{"$f":"BG13+BG27+BG31+BG45+BG48+BG52+BG55+BG58+BG59+BG61+BG67","v":50236017.179649197},{"$f":"AVERAGE(BB71:BG71)/AT6","v":168231.10514527114},{"$f":"BI13+BI27+BI31+BI45+BI48+BI52+BI55+BI58+BI59+BI61+BI67","v":202358154.96458757},45589409.91208005,96473073.878466159,461482478.40034574,611486343.27235115,178239886.49497098]
[null,"Prix de Revient (FCFA/mois/abonné)",{"$nulls":46},{"$f":"AW71/12","v":24556.984104172181},{"$f":"AX71/12","v":18972.962627932182},{"$f":"AY71/12","v":24112.971764326892},{"$nulls":8},{"$f":"BH71/12","v":14019.258762105928}]
[null,"Prix de Revient (FCFA/kWh)",{"$nulls":46},{"$f":"AW71/AT19","v":1055.9418689444522},{"$f":"AX71*AU6/(AU7*AU19+AU8*AU20)/AU21","v":251.09719955408244},{"$f":"AY71*AV6/(AV7*AV19+AV8*AV20)/AV21","v":210.75540326047079},"Revenus (FCFA)",{"$nulls":7},{"$f":"BH71*AT6/BH84","v":279.92792609788813},{"$f":"$AW$80*('Demandes Act-Sans FM'!AN16+'Demandes Act-Sans FM'!BH16)*$AT$19","v":243290952.91685462},{"$f":"$AW$80*('Demandes Act-Sans FM'!AN20+'Demandes Act-Sans FM'!BH20)*$AT$19","v":54811188.520512305},{"$f":"$AW$80*('Demandes Act-Sans FM'!AN31+'Demandes Act-Sans FM'!BH31)*$AT$19","v":115987547.32082602},{"$f":"$AW$80*('Demandes Act-Sans FM'!AN65+'Demandes Act-Sans FM'!BH65)*$AT$19","v":554830676.05602455},{"$f":"$AW$80*('Demandes Act-Sans FM'!AN114+'Demandes Act-Sans FM'!BH114)*$AT$19","v":735177167.31706512},{"$f":"$AW$80*('Demandes Act-Sans FM'!AN77+'Demandes Act-Sans FM'!BH77)*$AT$19","v":214294066.08664811}]
[]
[null,"Efficacité (Ventes énergie/charges personnel)",{"$nulls":49},"Efficacité (Ventes énergie/charges personnel)"]
[{"$nulls":51},"Compensations tarifaires",{"$nulls":8},0,0,0,0,0,0]
[]
[null,"Marge Opérateur (FCFA/an/abonné)",{"$nulls":43},0.2,0.2,0.2,{"$f":"AT78*(AW71-AW13)","v":36615.797155653992},{"$f":"AU78*(AX71-AX13)","v":30042.520827246422},{"$f":"AV78*(AY71-AY13)","v":36458.57797312161},"Excédent (FCFA)",{"$nulls":7},{"$f":"AT78*(BH71-BH13)","v":17547.826459362233},{"$f":"BI73-BI71","v":40932797.952267051},9221778.6084322557,19514473.442359865,93348197.655678809,123690824.04471397,36054179.591677129]
[null,"Prix de vente (FCFA/an/abonné)",{"$nulls":46},{"$f":"AW71+AW78","v":331299.60640572017},{"$f":"AX71+AX78","v":257718.07236243261},{"$f":"AY71+AY78","v":325814.2391450443},"Ratio Excédent/Revenus",{"$nulls":7},{"$f":"(BH71+BH78)/12","v":15481.577633719447},{"$f":"BI78/BI73","v":0.1682462806837538},0.16824628068375377,0.16824628068375375,0.16824628068375383,0.1682462806837538,0.16824628068375402]
[null,"Prix de vente (FCFA/kWh)",{"$nulls":46},{"$f":"AW73*(1+AT78)","v":1267.1302427333426},{"$f":"AX73*(1+AU78)","v":301.31663946489891},{"$f":"AY73*(1+AV78)","v":252.90648391256494},{"$nulls":8},{"$f":"(BH71+BH78)*AT6/BH84","v":309.12660885071904}]
[null,"Tarif de référence (FCFA/kWh)",{"$nulls":43},91,91,91,91,91,91]
[null,"Ecart Max (FCFA/kWh)",{"$nulls":46},{"$f":"AU81-AW80","v":-1176.1302427333426},{"$f":"AU81-AX80","v":-210.31663946489891},{"$f":"AV81-AY80","v":-161.90648391256494}]
[null,"Déficit théorique (FCFA/an/abonné)",{"$nulls":46},{"$f":"AW82*(AT19*AT7+AT8*AT20)/AT6","v":-328117.79106378404},{"$f":"AX82*(AU19*AU7+AU8*AU20)/AU6","v":-190698.88860661827},{"$f":"AY82*(AV19*AV7+AV8*AV20)/AV6","v":-222288.76211843433},null,null,"Energie R","ENERSA","Faye Solaire","NS Resif","Sud Solar","Solensol"]
[null,"Taux d'utilisation du service",{"$nulls":43},0.5,0.75,0.65,{"$f":"AT21","v":1},{"$f":"AU21","v":1},{"$f":"AV21","v":1},null,"Conso anuelle (Kwh)",{"$f":"+'Production Reconversion'!J16*365","v":245280},{"$f":"+'Production Reconversion'!J19*365","v":35040},{"$f":"+'Production Reconversion'!J28*365","v":105120},{"$f":"+'Production Reconversion'!J60*365","v":595680},{"$f":"+'Production Reconversion'!J107*365","v":683280},{"$f":"+'Production Reconversion'!J71*365","v":175200},{"$f":"AVERAGE(BB84:BG84)","v":306600}]
[null,"Compensation nécessaire (FCFA/an/abonné)",{"$nulls":46},{"$f":"-AW83*AW84","v":328117.79106378404},{"$f":"-AX83*AX84","v":190698.88860661827},{"$f":"-AY83*AY84","v":222288.76211843433}]
[]
[]
[{"$nulls":52},"Chiffre d'affaires  (91 FCFA /Kwh)",{"$f":"+BB84*91","v":22320480},{"$f":"+BC84*91","v":3188640},{"$f":"+BD84*91","v":9565920},54206880,62178480,15943200]

{"sheet":"Brouillon","index":33,"n_rows":169,"n_cols":49,"rows_kept":169,"cut":false,"hidden":true,"merged":[[128,43,128,45],[128,46,128,48],[131,27,131,28],[132,25,138,25],[140,27,140,28],[128,41,128,42],[102,27,102,28],[103,25,109,25],[113,27,113,28],[163,3,164,3],[163,26,164,26],[163,27,164,27],[161,3,162,3],[161,26,162,26],[161,27,162,27],[41,1,49,1],[41,24,49,24],[55,24,61,24],[65,24,70,24],[76,26,76,28],[55,30,58,31],[0,23,1,23],[0,25,1,25],[0,26,1,26],[0,27,1,28],[0,29,1,30],[24,26,24,28],[33,24,37,24],[18,41,18,42],[0,10,0,11],[0,12,0,13],[0,14,0,15],[0,16,0,17],[0,18,0,19],[0,20,0,21],[0,8,0,9],[0,0,1,1],[0,2,1,2],[0,3,1,3],[0,4,0,5],[0,6,0,7]]}
["CHARGES D'EXPLOITATION",null,"Unité","Influence","DPSL",null,"LLK",null,"KTK",null,"SCL",null,"NS RESIF",null,"SUD SOLAR",null,"MIN",null,"MAX",null,"MOY",null,"PLE FND","PLE FND + SENELEC","Interprétation/Analyse","Situation référence","Vos données\nremplir les cellules oranges ","Encadrement valeur cible ou plage de sensibilité",null,"Evaluation des impacts"]
[{"$nulls":4},"BP","Réel","BP","Réel","BP","Réel","BP","Réel","BP","Réel","BP","Réel","BP","Réel","BP","Réel","BP","Réel"]
["Identification de la simulation",{"$nulls":25},"Moyenne Bornes"]
[null,"Nombre de clients (pm)",{"$nulls":24},{"$f":"+'[4]Analyse Optimisation'!F15","v":12527}]
["Facteurs d'influence"]
["Dotation aux amortissements"]
[null,"Investissement distribution","FCFA/usager réseau+auto",0.39,{"$f":"2784*10^6/('[4]Analyse Optimisation'!D52+'[4]Analyse Optimisation'!D53)","v":180357.605597305},{"$f":"374*10^6/('[4]Analyse Optimisation'!E52+'[4]Analyse Optimisation'!E53)","v":250334.67202141901},{"$f":"3716*10^6/('[4]Analyse Optimisation'!F52+'[4]Analyse Optimisation'!F53)","v":376113.36032388662},{"$f":"202*10^6/('[4]Analyse Optimisation'!G52+'[4]Analyse Optimisation'!G53)","v":111849.39091915837},{"$f":"3122*10^6/('[4]Analyse Optimisation'!H52+'[4]Analyse Optimisation'!H53)","v":174111.87329206403},{"$f":"214*10^6/('[4]Analyse Optimisation'!I52+'[4]Analyse Optimisation'!I53)","v":498834.49883449881},{"$f":"2069*10^6/('[4]Analyse Optimisation'!J52+'[4]Analyse Optimisation'!J53)","v":226938.68597126249},null,{"$f":"359*10^6/('[4]Analyse Optimisation'!L52+'[4]Analyse Optimisation'!L53)","v":148408.43323687473},null,{"$f":"270*10^6/('[4]Analyse Optimisation'!N52+'[4]Analyse Optimisation'!N53)","v":182432.43243243243},null,{"$f":"MIN(E7,G7,I7,K7,M7,O7)","v":148408.43323687473},{"$f":"MIN(F7,H7,J7,L7,N7,P7)","v":111849.39091915837},{"$f":"MAX(E7,G7,I7,K7,M7,O7)","v":376113.36032388662},{"$f":"MAX(F7,H7,J7,L7,N7,P7)","v":498834.49883449881},{"$f":"AVERAGE(E7,G7,I7,K7,M7,O7)","v":214727.0651423042},{"$f":"AVERAGE(F7,H7,J7,L7,N7,P7)","v":287006.18725835875},114460,null,null,{"$f":"V7","v":287006.18725835875},{"$f":"+AVERAGE(AB7:AC7)","v":142980.63210561121},{"$f":"H7","v":111849.39091915837},{"$f":"I7","v":174111.87329206403},{"$f":"(AB7-Z7)/Z7","v":-0.61028926941399642},{"$f":"(AC7-Z7)/Z7","v":-0.39335149895102756}]
[null,"Investissement solaire","FCFA/kWc",0.21,{"$f":"2361*10^6/'[4]Analyse Optimisation'!D56","v":6069408.7403598968},{"$f":"419*10^6/'[4]Analyse Optimisation'!E56","v":2033980.5825242719},{"$f":"811*10^6/'[4]Analyse Optimisation'!F56","v":6143939.3939393936},null,{"$f":"2052*10^6/'[4]Analyse Optimisation'!H56","v":2769230.769230769},{"$nulls":7},{"$f":"MIN(E8,G8,I8,K8,M8,O8)","v":2769230.769230769},{"$f":"MIN(F8,H8,J8,L8,N8,P8)","v":2033980.5825242719},{"$f":"MAX(E8,G8,I8,K8,M8,O8)","v":6143939.3939393936},{"$f":"MAX(F8,H8,J8,L8,N8,P8)","v":2033980.5825242719},{"$f":"AVERAGE(E8,G8,I8,K8,M8,O8)","v":4994192.9678433528},{"$f":"AVERAGE(F8,H8,J8,L8,N8,P8)","v":2033980.5825242719},null,null,null,{"$f":"V8","v":2033980.5825242719},1525485.436893204,{"$f":"R8*(1-25%)","v":1525485.436893204},{"$f":"T8*(1-25%)","v":1525485.436893204},{"$f":"(AB8-Z8)/Z8","v":-0.24999999999999997},{"$f":"(AC8-Z8)/Z8","v":-0.24999999999999997}]
["Achats de matières premières et fournitures liées",null,"FCFA/usager solaire",{"$nulls":22},{"$f":"+ROUND(Z8*(Z13/365/4),0)","v":148006},{"$f":"+ROUND(AA8*(AA13/365/4),0)","v":150459}]
[null,"Prix cession énergie SENELEC","FCFA/kWh",null,68,101.5,94.2,101.5,101.5,101.5,101.5,null,101.5,null,101.5,null,{"$f":"MIN(E10,G10,I10,K10,M10,O10)","v":68},101.5,{"$f":"MAX(E10,G10,I10,K10,M10,O10)","v":101.5},101.5,{"$f":"AVERAGE(E10,G10,I10,K10,M10,O10)","v":94.7},101.5,null,null,null,{"$f":"V10","v":101.5},101.5,85,{"$f":"Z10","v":101.5},{"$f":"(AB10-Z10)/Z10","v":-0.1625615763546798},{"$f":"(AC10-Z10)/Z10","v":0}]
[null,"Consommation individuelle moyenne réseau","kWh/an/usager réseau",null,{"$f":"+E19/E10*('[4]Analyse Optimisation'!D51)/('[4]Analyse Optimisation'!D52)","v":852.4031211068127},{"$f":"+F19/F10*('[4]Analyse Optimisation'!E51)/('[4]Analyse Optimisation'!E52)","v":59.35070330583418},{"$f":"+G19/G10*('[4]Analyse Optimisation'!F51)/('[4]Analyse Optimisation'!F52)","v":428.8523222245496},{"$f":"+H19/H10*('[4]Analyse Optimisation'!G51)/('[4]Analyse Optimisation'!G52)","v":10.910539035181033},{"$f":"+I19/I10*('[4]Analyse Optimisation'!H51)/('[4]Analyse Optimisation'!H52)","v":473.89745920827659},{"$f":"+J19/J10*('[4]Analyse Optimisation'!I51)/('[4]Analyse Optimisation'!I52)","v":291.9175332968436},{"$f":"+K19/K10*('[4]Analyse Optimisation'!J51)/('[4]Analyse Optimisation'!J52)","v":306.90244122521074},null,{"$f":"+M19/M10*('[4]Analyse Optimisation'!L51)/('[4]Analyse Optimisation'!L52)","v":287.35632183908041},null,{"$f":"+O19/O10*('[4]Analyse Optimisation'!N51)/('[4]Analyse Optimisation'!N52)","v":2610.4164035198519},null,287.35632183908041,10.910539035181033,2610.4164035198519,291.9175332968436,826.63801152063024,120.72625854595294,700,830,"Minimum réel concessions avec taux utilisation ajusté au min",{"$f":"V11","v":120.72625854595294},300,{"$f":"+AD11","v":300},{"$f":"+AD11","v":300},300,{"$f":"+ROUND(AD11/365,1) & \" KWh/jour\"","v":"0,8 KWh/jour"}]
[null,"% usagers solaire",null,null,{"$f":"'[4]Analyse Optimisation'!D54/'[4]Analyse Optimisation'!D51","v":0.22483055050421558},{"$f":"'[4]Analyse Optimisation'!E54/'[4]Analyse Optimisation'!E51","v":0.51634833279378445},{"$f":"'[4]Analyse Optimisation'!F54/'[4]Analyse Optimisation'!F51","v":0.13091721880737606},{"$f":"'[4]Analyse Optimisation'!G54/'[4]Analyse Optimisation'!G51","v":0.14648871941531619},{"$f":"'[4]Analyse Optimisation'!H54/'[4]Analyse Optimisation'!H51","v":0.26914179528992377},{"$f":"'[4]Analyse Optimisation'!I54/'[4]Analyse Optimisation'!I51","v":0.68867924528301883},{"$f":"'[4]Analyse Optimisation'!J54/'[4]Analyse Optimisation'!J51","v":0},null,{"$f":"'[4]Analyse Optimisation'!L54/'[4]Analyse Optimisation'!L51","v":0.25776487663280118},null,{"$f":"'[4]Analyse Optimisation'!N54/'[4]Analyse Optimisation'!N51","v":0.36943678613627412},{"$f":"'[4]Analyse Optimisation'!O54/'[4]Analyse Optimisation'!O51","v":0.58669001751313488},0,0.14648871941531619,0.36943678613627412,0.68867924528301883,0.20868187122843176,0.48455157875131361,null,null,"Moy BP à Max BP",{"$f":"V12","v":0.48455157875131361},0.25,{"$f":"+AD12","v":0.25},{"$f":"+AD12","v":0.25},0.25]
[null,"Consommation moyenne solaire","KWh/an/usager solaire",{"$nulls":22},{"$f":"+AO25*12*(Z11/AB11)","v":106.23910752043859},144,{"$f":"+AD13","v":144},{"$f":"+AD13","v":144},144,{"$f":"+ROUND(AD13/365,1) & \" KWh/jour\"","v":"0,4 KWh/jour"}]
[null,"Consommation individuelle moyenne périmètre","kWh/an/usager domestique",null,null,{"$f":"F11/E11/(E12/F12)","v":0.15990730122877608},null,{"$f":"H11/G11/(G12/H12)","v":2.8467272143545646E-2},null,{"$f":"J11/I11/(I12/J12)","v":1.5762011868431187},{"$nulls":15},{"$f":"Z11*(1-Z12)+Z12*Z13","v":113.70648664493126},{"$f":"AA11*(1-AA12)+AA12*AA13","v":261},{"$f":"AB11*(1-AB12)+AB12*AB13","v":261},{"$f":"AC11*(1-AC12)+AC12*AC13","v":261},{"$f":"(AB14-Z14)/Z14","v":1.2953835590314118},{"$f":"(AC14-Z14)/Z14","v":1.2953835590314118}]
["Charges de personnel"]
[null,"Productivité (charges personnel/nb abonné)","FCFA/an/abonné",null,{"$f":"E20","v":3843.6105141345679},48515.529944966009,13011.894308294084,20633.724181760408,5688.4978573324734,74020.319303338169,8462.4796084828704,0,7256.8940493468799,0,9846.3962189838512,14010.507880910684,3843.6105141345679,14010.507880910684,13011.894308294084,74020.319303338169,8018.2954260957877,39295.02032774382,22933,20261,null,{"$f":"V16","v":39295.02032774382},{"$f":"+AVERAGE(AB16:AC16)","v":18833.582878915244},{"$f":"R16","v":14010.507880910684},{"$f":"AVERAGE(U16,V16)","v":23656.657876919802}]
["Facteurs de coûts",{"$nulls":31},"Pondération (simulation)"]
[null,"Dotations aux amortissements","FCFA/an/abonné",0.36,{"$f":"605*10^6/'[4]Analyse Optimisation'!D51","v":25004.132914531328},{"$f":"215*10^6/'[4]Analyse Optimisation'!E51","v":69601.812884428611},{"$f":"186*10^6/'[4]Analyse Optimisation'!F51","v":14847.928474495091},{"$f":"18*10^6/'[4]Analyse Optimisation'!G51","v":2859.8665395614871},{"$f":"951*10^6/'[4]Analyse Optimisation'!H51","v":36065.076415487885},{"$f":"0*10^6/'[4]Analyse Optimisation'!I51","v":0},{"$f":"728*10^6/'[4]Analyse Optimisation'!J51","v":74225.122349102778},null,{"$f":"102*10^6/'[4]Analyse Optimisation'!L51","v":29608.12772133527},null,{"$f":"97*10^6/'[4]Analyse Optimisation'!N51","v":38204.017329657348},null,{"$f":"MIN(E18,G18,I18,K18,M18,O18)","v":14847.928474495091},0,{"$f":"MAX(E18,G18,I18,K18,M18,O18)","v":74225.122349102778},69601.812884428611,{"$f":"AVERAGE(E18,G18,I18,K18,M18,O18)","v":36325.734200768282},24153.893141330031,11311,null,null,{"$f":"V18","v":24153.893141330031},{"$f":"(1+((AA7*(1-AA12)-Z7*(1-$Z12))/(Z7*(1-$Z12)))*$D7+(((AA9*AA12-$Z9*$Z12)/$Z9)*AA12)*$D8)*$Z18","v":21270.017163639663},{"$f":"(1+((AB7*(1-AB12)-AA7*(1-$Z12))/(AA7*(1-$Z12)))*$D7+(((AB9*AB12-$Z9*$Z12)/$Z9)*AB12)*$D8)*$Z18","v":24841.632456248375},{"$f":"(1+((AC7*(1-AC12)-AB7*(1-$Z12))/(AB7*(1-$Z12)))*$D7+(((AC9*AC12-$Z9*$Z12)/$Z9)*AC12)*$D8)*$Z18","v":35455.89457898822},null,null,null,{"$f":"+AA18/AA$21","v":0.28420541000868399}]
[null,"Achats de matières premières et fournitures liées","FCFA/an/abonné",0.36,{"$f":"884*10^6/('[4]Analyse Optimisation'!D51)","v":36534.964456935028},{"$f":"9*10^6/('[4]Analyse Optimisation'!E51)","v":2913.5642602784073},{"$f":"398*10^6/('[4]Analyse Optimisation'!F51)","v":31771.373832521753},{"$f":"2*10^6/('[4]Analyse Optimisation'!G51)","v":317.76294884016522},{"$f":"723*10^6/('[4]Analyse Optimisation'!H51)","v":27418.559672342522},{"$f":"12*10^6/('[4]Analyse Optimisation'!I51)","v":8708.2728592162548},{"$f":"284*10^6/('[4]Analyse Optimisation'!J51)","v":28955.954323001632},null,{"$f":"35*10^6/('[4]Analyse Optimisation'!L51)","v":10159.651669085632},null,{"$f":"31*10^6/('[4]Analyse Optimisation'!N51)","v":12209.531311539977},null,10159.651669085632,317.76294884016522,36534.964456935028,8708.2728592162548,24508.339210904425,3979.8666894449429,122272,144980,null,{"$f":"V19","v":3979.8666894449429},{"$f":"+AA10*AA11*(1-AA12)","v":22837.5},{"$f":"+AB10*AB11*(1-AB12)*0.78","v":14917.5},{"$f":"+AC10*AC11*(1-AC12)*0.78","v":17813.25},null,null,null,{"$f":"+AA19/AA$21","v":0.30514977967054341},null,null,null,"Consommation moyenne",null,"KWh/mois","Usagers","Pondéré","DPSL (U)"]
[null,"Charges de personnel","FCFA/an/abonné",0.13,{"$f":"'[4]Compte d''exploitation'!H21*10^6/'[4]Analyse Optimisation'!D51","v":3843.6105141345679},{"$f":"'[4]Compte d''exploitation'!N21*10^6/'[4]Analyse Optimisation'!E51","v":48515.529944966009},{"$f":"'[4]Compte d''exploitation'!P21*10^6/'[4]Analyse Optimisation'!F51","v":13011.894308294084},{"$f":"'[4]Compte d''exploitation'!V21*10^6/'[4]Analyse Optimisation'!G51","v":20633.724181760408},{"$f":"'[4]Compte d''exploitation'!X21*10^6/'[4]Analyse Optimisation'!H51","v":5688.4978573324734},{"$f":"'[4]Compte d''exploitation'!AD21*10^6/'[4]Analyse Optimisation'!I51","v":74020.319303338169},{"$f":"'[4]Compte d''exploitation'!AF21*10^6/'[4]Analyse Optimisation'!J51","v":8462.4796084828704},null,{"$f":"'[4]Compte d''exploitation'!AL21*10^6/'[4]Analyse Optimisation'!L51","v":7256.8940493468799},null,{"$f":"'[4]Compte d''exploitation'!AP21*10^6/'[4]Analyse Optimisation'!N51","v":9846.3962189838512},{"$f":"'[4]Compte d''exploitation'!AR21*10^6/'[4]Analyse Optimisation'!O51","v":14010.507880910684},3843.6105141345679,14010.507880910684,13011.894308294084,74020.319303338169,8018.2954260957877,39295.02032774382,22933,20261,null,{"$f":"V20","v":39295.02032774382},{"$f":"AA16","v":18833.582878915244},{"$f":"AB16","v":14010.507880910684},{"$f":"AC16","v":23656.657876919802},null,null,null,{"$f":"+AA20/AA$21","v":0.25165029735776273},null,null,null,"SOLAIRE (business plan)","S1",12,48428,{"$f":"+ROUND(AM20*(AN20/SUM(AN$20:AN$23)),0)","v":9},2282,{"$f":"+ROUND(AM20*(AP20/SUM(AP$20:AP$23)),0)","v":3}]
["Total charges d'exploitation ",null,"FCFA/an/abonné",null,{"$f":"+'[4]Compte d''exploitation'!H28/'[4]Analyse Optimisation'!D51*1000000","v":74185.815837328482},{"$f":"+'[4]Compte d''exploitation'!N28/'[4]Analyse Optimisation'!E51*1000000","v":207898.22045969573},{"$f":"+'[4]Compte d''exploitation'!P28/'[4]Analyse Optimisation'!F51*1000000","v":74479.12508980601},{"$f":"+'[4]Compte d''exploitation'!V28/'[4]Analyse Optimisation'!G51*1000000","v":32263.353829043535},{"$f":"+'[4]Compte d''exploitation'!X28/'[4]Analyse Optimisation'!H51*1000000","v":87564.943683871214},{"$f":"+'[4]Compte d''exploitation'!AD28/'[4]Analyse Optimisation'!I51*1000000","v":142235.12336719886},{"$f":"+'[4]Compte d''exploitation'!AF28/'[4]Analyse Optimisation'!J51*1000000","v":122451.0603588907},null,{"$f":"+'[4]Compte d''exploitation'!AL28/'[4]Analyse Optimisation'!L51*1000000","v":64905.660377358494},null,{"$f":"+'[4]Compte d''exploitation'!AP28/'[4]Analyse Optimisation'!N51*1000000","v":71642.378889326501},{"$f":"+'[4]Compte d''exploitation'!AR28/'[4]Analyse Optimisation'!O51*1000000","v":17424.985405720956},64905.660377358494,17424.985405720956,122451.0603588907,207898.22045969573,82538.164039430223,99955.420765414761,22933,null,null,{"$f":"(Z18+Z19+Z20)/($D19+$D20+$D18)","v":79327.97665708093},{"$f":"SUM(AA18:AA20)+(Z21-SUM(Z18:Z20))","v":74840.296541117044},{"$f":"SUM(AB18:AB20)+(AA21-SUM(AA18:AA20))","v":65668.836835721202},{"$f":"SUM(AC18:AC20)+(AB21-SUM(AB18:AB20))","v":88824.998954470153},{"$f":"1-AA21/Z21","v":5.6571216172110805E-2},"Réduction /référence",{"$nulls":6},"S2",22,3414,{"$f":"+ROUND(AM21*(AN21/SUM(AN$20:AN$23)),0)","v":1},1673,{"$f":"+ROUND(AM21*(AP21/SUM(AP$20:AP$23)),0)","v":4}]
[null,"Efficacité (Ventes énergie/charges personnel)","KWh/1000 FCFA perso",null,16,1.1000000000000001,7,0.2,14,0.6,9,null,7,null,5,1.2,{"$f":"MIN(E22,G22,I22,K22,M22,O22)","v":5},{"$f":"MIN(F22,H22,J22,L22,N22,P22)","v":0.2},{"$f":"MAX(E22,G22,I22,K22,M22,O22)","v":16},{"$f":"MAX(F22,H22,J22,L22,N22,P22)","v":1.2},{"$f":"AVERAGE(E22,G22,I22,K22,M22,O22)","v":9.6666666666666661},{"$f":"AVERAGE(F22,H22,J22,L22,N22,P22)","v":0.77499999999999991},3.5,4.9000000000000004,null,{"$f":"+Z14/Z20*1000","v":2.8936614791531241},{"$f":"+AA14/AA20*1000","v":13.858223455304262},{"$f":"+AB14/AB20*1000","v":18.628875000000001},{"$f":"+AC14/AC20*1000","v":11.032834872868497},{"$nulls":8},"S3",44,5518,{"$f":"+ROUND(AM22*(AN22/SUM(AN$20:AN$23)),0)","v":4},1641,{"$f":"+ROUND(AM22*(AP22/SUM(AP$20:AP$23)),0)","v":8}]
[null,"Prix de revient KWh","FCFA/KWh",{"$nulls":22},{"$f":"ROUND(Z21/Z14,0)","v":698},{"$f":"ROUND(AA21/AA14,0)","v":287},{"$f":"ROUND(AB21/AB14,0)","v":252},{"$f":"ROUND(AC21/AC14,0)","v":340},{"$f":"1-AA23/Z23","v":0.58882521489971351},"Réduction /référence",{"$nulls":6},"S4",68,7569,{"$f":"+ROUND(AM23*(AN23/SUM(AN$20:AN$23)),0)","v":8},3676,{"$f":"+ROUND(AM23*(AP23/SUM(AP$20:AP$23)),0)","v":27}]
[]
["CHARGES TOTALES D'EXPLOITATION - Analyse de sensibilité",{"$nulls":25},"Prix de revient/consommation (FCFA/KWh)",{"$nulls":5},"Simulation",null,null,null,"Moyenne pondérée (KWh/usager/mois)",null,null,null,{"$f":"+SUM(AO20:AO23)","v":22},null,{"$f":"+SUM(AQ20:AQ23)","v":42}]
[]
[null,"Prix cession énergie SENELEC en baisse","FCFA/kWh",{"$nulls":22},85,{"$f":"AA28/AA$14","v":272.52029326098483},{"$f":"AB28/AB$14","v":267.72542848935325},{"$f":"AC28/AC$14","v":345.35152856118833},null,null,null,{"$f":"+ROUND((AA27-AA$23)/AA$23,2)","v":-0.05}]
[null,"Prix cession énergie SENELEC en baisse","FCFA/kWh",{"$nulls":23},{"$f":"SUM(AA$18,AA29,AA$20)+($AA$21-SUM($AA$18:$AA$20))","v":71127.796541117044},{"$f":"SUM(AB$18,AB29,AB$20)+($AA$21-SUM($AA$18:$AA$20))","v":69876.336835721202},{"$f":"SUM(AC$18,AC29,AC$20)+($AA$21-SUM($AA$18:$AA$20))","v":90136.748954470153}]
[{"$nulls":26},{"$f":"+$Z27*AA11*(1-AA12)","v":19125},{"$f":"+$Z27*AB11*(1-AB12)","v":19125},{"$f":"+$Z27*AC11*(1-AC12)","v":19125}]
[{"$nulls":25},75,{"$f":"AA31/AA$11","v":237.09265513705682},{"$f":"AB31/AB$11","v":232.92112278573734},{"$f":"AC31/AC$11","v":300.45582984823386},null,null,null,{"$f":"+ROUND((AA30-AA$23)/AA$23,2)","v":-0.17}]
[null,null,"FCFA/kWh",{"$nulls":23},{"$f":"SUM(AA$18,AA32,AA$20)+($AA$21-SUM($AA$18:$AA$20))","v":71127.796541117044},{"$f":"SUM(AB$18,AB32,AB$20)+($AA$21-SUM($AA$18:$AA$20))","v":69876.336835721202},{"$f":"SUM(AC$18,AC32,AC$20)+($AA$21-SUM($AA$18:$AA$20))","v":90136.748954470153}]
[{"$nulls":26},{"$f":"+$Z27*AA11*(1-AA12)","v":19125},{"$f":"+$Z27*AB11*(1-AB12)","v":19125},{"$f":"+$Z27*AC11*(1-AC12)","v":19125}]
[{"$nulls":37},"Var. NRJ","Var PR","PR/NRJ"]
[null,"Relèvement conso individuelle moyenne","KWh/an/usager réseau",{"$nulls":21},"augmentation proportionnelle des achats matières premières  ",150,{"$f":"+AA35/AA36","v":427.08112148900369},{"$f":"+AB35/AB36","v":406.15378340552996},{"$f":"+AC35/AC36","v":555.08753504693709},{"$f":"+ROUND(Z34/30/12,1)","v":0.4},"KWh/j",null,{"$f":"+ROUND((AA34-AA$23)/AA$23,2)","v":0.49},{"$nulls":4},{"$f":"(Z34-$Z$11)/$Z$11","v":0.24248031709608867},{"$f":"(AB35-AB21)/AB21","v":-8.1545528412452342E-2},{"$f":"AM34/AL34","v":-0.33629751638825994}]
[null,null,"FCFA total/an/abonné",{"$nulls":23},{"$f":"SUM(AA$18,AA37,AA$20)+($AA$21-SUM($AA$18:$AA$20))","v":63421.546541117044},{"$f":"SUM(AB$18,AB37,AB$20)+($AA$21-SUM($AA$18:$AA$20))","v":60313.836835721202},{"$f":"SUM(AC$18,AC37,AC$20)+($AA$21-SUM($AA$18:$AA$20))","v":82430.498954470153}]
[null,null,"KWh/an/usager domestique",{"$nulls":23},{"$f":"+$Z34*(1-AA$12)+AA$12*AA$13","v":148.5},{"$f":"+$Z34*(1-AB12)+AB12*AB13","v":148.5},{"$f":"+$Z34*(1-AC12)+AC12*AC13","v":148.5}]
[null,null,"FCFA/Energie/an/usager",{"$nulls":23},{"$f":"+$Z34*AA$10*(1-AA$12)","v":11418.75},{"$f":"+$Z34*AB$10*(1-AB$12)","v":9562.5},{"$f":"+$Z34*AC$10*(1-AC$12)","v":11418.75}]
[{"$nulls":25},300,{"$f":"+AA39/AA40","v":286.74443119201931},{"$f":"+AB39/AB40","v":267.72542848935325},{"$f":"+AC39/AC40","v":359.57566649222281},{"$f":"+ROUND(Z38/30/12,1)","v":0.8},"KWh/j",null,{"$f":"+ROUND((AA38-AA$23)/AA$23,2)","v":0},{"$nulls":4},{"$f":"(Z38-$Z$11)/$Z$11","v":1.4849606341921775},{"$f":"(AB39-AB21)/AB21","v":6.4071486609783984E-2},{"$f":"AM38/AL38","v":4.3146926009011037E-2}]
[{"$nulls":26},{"$f":"SUM(AA$18,AA41,AA$20)+($AA$21-SUM($AA$18:$AA$20))","v":74840.296541117044},{"$f":"SUM(AB$18,AB41,AB$20)+($AA$21-SUM($AA$18:$AA$20))","v":69876.336835721202},{"$f":"SUM(AC$18,AC41,AC$20)+($AA$21-SUM($AA$18:$AA$20))","v":93849.248954470153}]
[{"$nulls":26},{"$f":"+$Z38*(1-AA$12)+AA$12*AA$13","v":261},{"$f":"+$Z38*(1-AB$12)+AB$12*AB$13","v":261},{"$f":"+$Z38*(1-AC$12)+AC$12*AC$13","v":261}]
[{"$nulls":26},{"$f":"+$Z38*AA$10*(1-AA$12)","v":22837.5},{"$f":"+$Z38*AB$10*(1-AB$12)","v":19125},{"$f":"+$Z38*AC$10*(1-AC$12)","v":22837.5}]
[{"$nulls":24},{"$f":"\"+48% usagers et +19% conso indiv, passant de 0,7 à 0,83\"","v":"+48% usagers et +19% conso indiv, passant de 0,7 à 0,83"},450,{"$f":"+AA43/AA44","v":230.94791577273639},{"$f":"+AB43/AB44","v":212.68764882388538},{"$f":"+AC43/AC44","v":281.84203200661358},{"$f":"+ROUND(Z42/30/12,1)","v":1.3},"KWh/j",null,{"$f":"+ROUND((AA42-AA$23)/AA$23,2)","v":-0.2},{"$nulls":4},{"$f":"(Z42-$Z$11)/$Z$11","v":2.727440951288266},{"$f":"(AB43-AB21)/AB21","v":0.20968850163202007},{"$f":"AM42/AL42","v":7.6881041744634962E-2}]
[{"$nulls":26},{"$f":"SUM(AA$18,AA45,AA$20)+($AA$21-SUM($AA$18:$AA$20))","v":86259.046541117044},{"$f":"SUM(AB$18,AB45,AB$20)+($AA$21-SUM($AA$18:$AA$20))","v":79438.836835721188},{"$f":"SUM(AC$18,AC45,AC$20)+($AA$21-SUM($AA$18:$AA$20))","v":105267.99895447018}]
[{"$nulls":26},{"$f":"+$Z42*(1-AA$12)+AA$12*AA$13","v":373.5},{"$f":"+$Z42*(1-AB$12)+AB$12*AB$13","v":373.5},{"$f":"+$Z42*(1-AC$12)+AC$12*AC$13","v":373.5}]
[{"$nulls":26},{"$f":"+$Z42*AA$10*(1-AA$12)","v":34256.25},{"$f":"+$Z42*AB$10*(1-AB$12)","v":28687.5},{"$f":"+$Z42*AC$10*(1-AC$12)","v":34256.25}]
[{"$nulls":25},600,{"$f":"+AA47/AA48","v":200.98312045497335},{"$f":"+AB47/AB48","v":183.13032270724526},{"$f":"+AC47/AC48","v":240.09619126434194},{"$f":"+ROUND(Z46/30/12,1)","v":1.7},"KWh/j",null,{"$f":"+ROUND((AA46-AA$23)/AA$23,2)","v":-0.3},{"$nulls":4},{"$f":"(Z46-$Z$11)/$Z$11","v":3.969921268384355},{"$f":"(AB47-AB21)/AB21","v":0.35530551665425641},{"$f":"AM46/AL46","v":8.9499386167639458E-2}]
[{"$nulls":26},{"$f":"SUM(AA$18,AA49,AA$20)+($AA$21-SUM($AA$18:$AA$20))","v":97677.796541117044},{"$f":"SUM(AB$18,AB49,AB$20)+($AA$21-SUM($AA$18:$AA$20))","v":89001.336835721188},{"$f":"SUM(AC$18,AC49,AC$20)+($AA$21-SUM($AA$18:$AA$20))","v":116686.74895447018}]
[{"$nulls":26},{"$f":"+$Z46*(1-AA$12)+AA$12*AA$13","v":486},{"$f":"+$Z46*(1-AB$12)+AB$12*AB$13","v":486},{"$f":"+$Z46*(1-AC$12)+AC$12*AC$13","v":486}]
[{"$nulls":26},{"$f":"+$Z46*AA$10*(1-AA$12)","v":45675},{"$f":"+$Z46*AB$10*(1-AB$12)","v":38250},{"$f":"+$Z46*AC$10*(1-AC$12)","v":45675}]
[{"$nulls":25},750,{"$f":"+AA51/AA52","v":182.28328578298587},{"$f":"+AB51/AB52","v":164.68477332618411},{"$f":"+AC51/AC52","v":214.04427561314984},{"$f":"+ROUND(Z50/30/12,1)","v":2.1},"KWh/j",null,{"$f":"+ROUND((AA50-AA$23)/AA$23,2)","v":-0.36},{"$nulls":4},{"$f":"(Z50-$Z$11)/$Z$11","v":5.2124015854804426},{"$f":"(AB51-AB21)/AB21","v":0.5009225316764927},{"$f":"AM50/AL50","v":9.6102060338530332E-2}]
[null,null,"kWh/an/usager réseau",{"$nulls":23},{"$f":"SUM(AA$18,AA53,AA$20)+($AA$21-SUM($AA$18:$AA$20))","v":109096.54654111704},{"$f":"SUM(AB$18,AB53,AB$20)+($AA$21-SUM($AA$18:$AA$20))","v":98563.836835721188},{"$f":"SUM(AC$18,AC53,AC$20)+($AA$21-SUM($AA$18:$AA$20))","v":128105.49895447018}]
[{"$nulls":26},{"$f":"+$Z50*(1-AA$12)+AA$12*AA$13","v":598.5},{"$f":"+$Z50*(1-AB$12)+AB$12*AB$13","v":598.5},{"$f":"+$Z50*(1-AC$12)+AC$12*AC$13","v":598.5}]
[{"$nulls":26},{"$f":"+$Z50*AA$10*(1-AA$12)","v":57093.75},{"$f":"+$Z50*AB$10*(1-AB$12)","v":47812.5},{"$f":"+$Z50*AC$10*(1-AC$12)","v":57093.75}]
[]
[]
[null,"Introduction du prépaiement","% prépaiement",{"$nulls":21},"Conclusions de l'étude prépaiement Senelec: baisse de 62% charges personnel (de 9194 à 3141 FCFA/abonné ; représente 85% de l'impact positif)",0.5,{"$f":"AA57/AA$14","v":264.37504156572157},{"$f":"AB57/AB$14","v":234.96390571892292},{"$f":"AC57/AC$14","v":312.22772035488521},-0.62,"Impact charges salariales ",null,{"$f":"+ROUND((AA56-AA$23)/AA$23,2)","v":-0.08}]
[null,null,"FCFA/an/abonné",{"$nulls":23},{"$f":"SUM(AA$18,AA58,AA$19)+($AA$21-SUM($AA$18:$AA$20))","v":69001.885848653328},{"$f":"SUM(AB$18,AB58,AB$19)+($AA$21-SUM($AA$18:$AA$20))","v":61325.57939263888},{"$f":"SUM(AC$18,AC58,AC$19)+($AA$21-SUM($AA$18:$AA$20))","v":81491.435012625036}]
[{"$nulls":26},{"$f":"AA$20*(1+$Z56*$AD$56)","v":12995.172186451517},{"$f":"AB$20*(1+$Z56*$AD$56)","v":9667.2504378283702},{"$f":"AC$20*(1+$Z56*$AD$56)","v":16323.093935074663}]
[{"$nulls":25},0.75,{"$f":"AA60/AA$14","v":253.19034675257262},{"$f":"AB60/AB$14","v":226.64348916129399},{"$f":"AC60/AC$14","v":298.17874728621632},null,null,null,{"$f":"+ROUND((AA59-AA$23)/AA$23,2)","v":-0.12}]
[null,null,"FCFA/an/abonné",{"$nulls":23},{"$f":"SUM(AA$18,AA61,AA$19)+($AA$21-SUM($AA$18:$AA$20))","v":66082.680502421455},{"$f":"SUM(AB$18,AB61,AB$19)+($AA$21-SUM($AA$18:$AA$20))","v":59153.950671097729},{"$f":"SUM(AC$18,AC61,AC$19)+($AA$21-SUM($AA$18:$AA$20))","v":77824.653041702462}]
[{"$nulls":26},{"$f":"AA$20*(1+$Z59*$AD$56)","v":10075.966840219657},{"$f":"AB$20*(1+$Z59*$AD$56)","v":7495.6217162872163},{"$f":"AC$20*(1+$Z59*$AD$56)","v":12656.311964152095}]
[{"$nulls":25},1,{"$f":"AA63/AA$14","v":242.00565193942373},{"$f":"AB63/AB$14","v":218.32307260366503},{"$f":"AC63/AC$14","v":284.12977421754749},null,null,null,{"$f":"+ROUND((AA62-AA$23)/AA$23,2)","v":-0.16}]
[null,null,"kWh/an/usager réseau",{"$nulls":23},{"$f":"SUM(AA$18,AA64,AA$19)+($AA$21-SUM($AA$18:$AA$20))","v":63163.47515618959},{"$f":"SUM(AB$18,AB64,AB$19)+($AA$21-SUM($AA$18:$AA$20))","v":56982.321949556572},{"$f":"SUM(AC$18,AC64,AC$19)+($AA$21-SUM($AA$18:$AA$20))","v":74157.871070779889}]
[{"$nulls":26},{"$f":"AA$20*(1+$Z62*$AD$56)","v":7156.7614939877931},{"$f":"AB$20*(1+$Z62*$AD$56)","v":5323.9929947460596},{"$f":"AC$20*(1+$Z62*$AD$56)","v":8989.5299932295256}]
[]
[null,"Ajustement du périmètre d'opérations","FCFA/KWh",{"$nulls":21},"Conclusions de l'étude de cas PLE Foundioungne: Favorise la desserte des gros consommateurs mais compte tenu de leur tarification différenciée, seul l'effet sur la baisse de 22% du coût marginal des emplois par usager est pris en compte",null,{"$f":"+ROUND(AA67/AA69,0)","v":262},{"$f":"+ROUND(AB67/AB69,0)","v":241},{"$f":"+ROUND(AC67/AC69,0)","v":315},-0.18,"Impact s/ Ch Perso",null,0.48,"impact nb usagers"]
[null,"Ajustement du périmètre d'opérations","FCFA/usager/an",{"$nulls":23},{"$f":"SUM(AA$18,AA68,AA$70)+($AA$21-SUM($AA$18:$AA$20))","v":90365.791622912308},{"$f":"SUM(AB$18,AB68,AB$70)+($AA$21-SUM($AA$18:$AA$20))","v":83195.045417157293},{"$f":"SUM(AC$18,AC68,AC$70)+($AA$21-SUM($AA$18:$AA$20))","v":108506.5905366246}]
[null,"Charges de personnel","FCFA/usager/an",{"$nulls":23},{"$f":"AA$20*(1+$AD$66)","v":15443.537960710501},{"$f":"AB$20*(1+$AD$66)","v":11488.616462346761},{"$f":"AC$20*(1+$AD$66)","v":19398.459459074238}]
[null,"Consommation moyenne périmètre","KWh/usager/an",{"$nulls":23},{"$f":"AA14*(1+$AD$69)","v":344.52000000000004},{"$f":"AB14*(1+$AD$69)","v":344.52000000000004},{"$f":"AC14*(1+$AD$69)","v":344.52000000000004},0.32,"+ s/conso indiv."]
[null,"Charges énergie","FCFA/usager/an",{"$nulls":23},{"$f":"+(AA69-(AA12*AA13))/(1-AA12)*AA10","v":41753.040000000008},{"$f":"+(AB69-(AB12*AB13))/(1-AB12)*AB10","v":34965.600000000006},{"$f":"+(AC69-(AC12*AC13))/(1-AC12)*AC10","v":41753.040000000008},"On considère que le % solaire reste le même"]
[]
[null,"Redevance tableau","Forfait FCFA/mois",{"$nulls":22},0,{"$f":"+(AA$21/12-$Z72)/(AA$14/12)","v":286.74443119201936},{"$f":"+(AB$21/12-$Z72)/(AB$14/12)","v":251.60473883418086},340.32566649222281,null,null,null,{"$f":"+ROUND((AA72-AA$23)/AA$23,2)","v":0}]
[null,"Renouvellement réseau distribution","% coût mensuel simulation",{"$f":"+Z73/(AA$21/12)","v":3.2869992687007632E-2},{"$nulls":21},{"$f":"+ROUND(Z7/30/12*(1-Z12)*AD73,0)","v":205},{"$f":"+(AA$21/12-$Z73)/(AA$14/12)","v":277.3191438356975},242.17945147785903,330.90037913590095,0.5,"Renouv. Distribution",null,{"$f":"+ROUND((AA73-AA$23)/AA$23,2)","v":-0.03}]
[null,"Charges fixes personnel",null,{"$f":"+Z74/(AA$21/12)","v":5.9855886793576472E-2},{"$nulls":21},{"$f":"+Z$20*(1+$AD$56)/12*$AD$74","v":373.30269311356625},{"$f":"+(AA$21/12-$Z74)/(AA$14/12)","v":269.58108897990132},234.44139662206288,323.16232428010483,0.3,"Charges fixes perso",null,{"$f":"+ROUND((AA74-AA$23)/AA$23,2)","v":-0.06}]
[null,"SENELEC postpayé",null,{"$f":"+Z75/(AA$21/12)","v":6.9748521067552777E-2},{"$nulls":21},435,{"$f":"+(AA$21/12-$Z75)/(AA$14/12)","v":266.74443119201936},231.60473883418086,320.32566649222281,null,null,null,{"$f":"+ROUND((AA75-AA$23)/AA$23,2)","v":-7.0000000000000007E-2}]
[]
["Scénario retenus en combinaison des variations ci-avant",{"$nulls":25},"Prix de revient total (FCFA/an/usager)"]
["A",{"$f":"\"Réaliste (cession Senelec \" &AD78 & \" FCFA/KWh, conso indiv \" &ROUND(AD79/365,1) & \" kWh/j, \" &AD80*100 & \"% prépaiement)\"","v":"Réaliste (cession Senelec 91,4 FCFA/KWh, conso indiv 1,1 kWh/j, 75% prépaiement)"},{"$nulls":24},{"$f":"SUM(AA$18,AA79,AA80)+($AA$21-SUM($AA$18:$AA$20))","v":70665.180502421455},{"$f":"SUM(AB$18,AB79,AB80)+($AA$21-SUM($AA$18:$AA$20))","v":71656.450671097729},{"$f":"SUM(AC$18,AC79,AC80)+($AA$21-SUM($AA$18:$AA$20))","v":87431.403041702462},91.4,"Prix cession Senelec"]
[{"$nulls":26},{"$f":"+$AD79*$AD78*(1-AA$12)","v":27420},{"$f":"+$AD79*$AD78*(1-AB$12)","v":27420},{"$f":"+$AD79*$AD78*(1-AC$12)","v":27420},400,"Conso  Moy Reseau"]
[{"$nulls":26},{"$f":"AA$20*(1+$AD80*$AD$56)","v":10075.966840219657},{"$f":"AB$20*(1+$AD80*$AD$56)","v":7495.6217162872163},{"$f":"AC$20*(1+$AD80*$AD$56)","v":12656.311964152095},0.75,"Prépaiement"]
[]
["A bis",{"$f":"\"Réaliste avancé (cession Senelec \" &AD82 & \" FCFA/KWh, conso indiv \" &ROUND(AD83/365,1) & \" kWh/j, \" &AD84*100 & \"% prépaiement)\"","v":"Réaliste avancé (cession Senelec 91,4 FCFA/KWh, conso indiv 1,1 kWh/j, 100% prépaiement)"},{"$nulls":24},{"$f":"SUM(AA$18,AA83,AA84)+($AA$21-SUM($AA$18:$AA$20))","v":47770.697289829877},{"$f":"SUM(AB$18,AB83,AB84)+($AA$21-SUM($AA$18:$AA$20))","v":49509.544083196852},{"$f":"SUM(AC$18,AC83,AC84)+($AA$21-SUM($AA$18:$AA$20))","v":63789.343204420162},91.4,"Prix cession Senelec"]
[{"$nulls":26},{"$f":"$Z$19*(1+$D$19*($AD82-$Z$10)/$Z$10+$D$19*(($AD83-$Z$14)/$Z$14))","v":7444.7221336402808},{"$f":"$Z$19*(1+$D$19*($AD82-$Z$10)/$Z$10+$D$19*(($AD83-$Z$14)/$Z$14))","v":7444.7221336402808},{"$f":"$Z$19*(1+$D$19*($AD82-$Z$10)/$Z$10+$D$19*(($AD83-$Z$14)/$Z$14))","v":7444.7221336402808},400,"Conso Individuelle"]
[{"$nulls":26},{"$f":"AA$20*(1+$AD84*$AD$56)","v":7156.7614939877931},{"$f":"AB$20*(1+$AD84*$AD$56)","v":5323.9929947460596},{"$f":"AC$20*(1+$AD84*$AD$56)","v":8989.5299932295256},1,"Prépaiement"]
[]
["B",{"$f":"\"Moyen (cession Senelec \" &AD86 & \" FCFA/KWh, conso indiv \" &ROUND(AD87/365,1) & \" KWh/j, \" &AD88*100 & \"% prépaiement)\"","v":"Moyen (cession Senelec 85 FCFA/KWh, conso indiv 1,6 KWh/j, 75% prépaiement)"},{"$nulls":24},{"$f":"SUM(AA$18,AA87,AA88)+($AA$21-SUM($AA$18:$AA$20))","v":81495.180502421455},{"$f":"SUM(AB$18,AB87,AB88)+($AA$21-SUM($AA$18:$AA$20))","v":82486.450671097729},{"$f":"SUM(AC$18,AC87,AC88)+($AA$21-SUM($AA$18:$AA$20))","v":98261.403041702462},85,"Prix cession Senelec"]
[{"$nulls":26},{"$f":"+$AD87*$AD86*(1-AA$12)","v":38250},{"$f":"+$AD87*$AD86*(1-AB$12)","v":38250},{"$f":"+$AD87*$AD86*(1-AC$12)","v":38250},600,"Conso  Moy Reseau"]
[{"$nulls":26},{"$f":"AA$20*(1+$AD88*$AD$56)","v":10075.966840219657},{"$f":"AB$20*(1+$AD88*$AD$56)","v":7495.6217162872163},{"$f":"AC$20*(1+$AD88*$AD$56)","v":12656.311964152095},0.75,"Prépaiement"]
[]
["B bis",{"$f":"\"Moyen avancé (cession Senelec \" &AD90 & \" FCFA/KWh, conso indiv \" &ROUND(AD91/365,1) & \" KWh/j, \" &AD92*100 & \"% prépaiement)\"","v":"Moyen avancé (cession Senelec 85 FCFA/KWh, conso indiv 2,3 KWh/j, 75% prépaiement)"},{"$nulls":24},{"$f":"SUM(AA$18,AA91,AA92)+($AA$21-SUM($AA$18:$AA$20))","v":96795.180502421455},{"$f":"SUM(AB$18,AB91,AB92)+($AA$21-SUM($AA$18:$AA$20))","v":97786.450671097729},{"$f":"SUM(AC$18,AC91,AC92)+($AA$21-SUM($AA$18:$AA$20))","v":113561.40304170246},85,"Prix cession Senelec"]
[{"$nulls":26},{"$f":"+$AD91*$AD90*(1-AA$12)","v":53550},{"$f":"+$AD91*$AD90*(1-AB$12)","v":53550},{"$f":"+$AD91*$AD90*(1-AC$12)","v":53550},840,"Conso  Moy Reseau"]
[{"$nulls":26},{"$f":"AA$20*(1+$AD92*$AD$56)","v":10075.966840219657},{"$f":"AB$20*(1+$AD92*$AD$56)","v":7495.6217162872163},{"$f":"AC$20*(1+$AD92*$AD$56)","v":12656.311964152095},0.75,"Prépaiement"]
[]
["C",{"$f":"\"Ambitieux (cession Senelec \" &AD94 & \" FCFA/KWh, conso indiv \" &ROUND(AD95/365,1) & \" KWh/j, \" &AD96*100 & \"% prépaiement)\"","v":"Ambitieux (cession Senelec 85 FCFA/KWh, conso indiv 3,6 KWh/j, 75% prépaiement)"},{"$nulls":24},{"$f":"SUM(AA$18,AA95,AA96)+($AA$21-SUM($AA$18:$AA$20))","v":126120.18050242146},{"$f":"SUM(AB$18,AB95,AB96)+($AA$21-SUM($AA$18:$AA$20))","v":127111.45067109773},{"$f":"SUM(AC$18,AC95,AC96)+($AA$21-SUM($AA$18:$AA$20))","v":142886.40304170246},85,"Prix cession Senelec"]
[{"$nulls":26},{"$f":"+$AD95*$AD94*(1-AA$12)","v":82875},{"$f":"+$AD95*$AD94*(1-AB$12)","v":82875},{"$f":"+$AD95*$AD94*(1-AC$12)","v":82875},1300,"Conso  Moy Reseau"]
[{"$nulls":26},{"$f":"AA$20*(1+$AD96*$AD$56)","v":10075.966840219657},{"$f":"AB$20*(1+$AD96*$AD$56)","v":7495.6217162872163},{"$f":"AC$20*(1+$AD96*$AD$56)","v":12656.311964152095},0.75,"Prépaiement"]
[]
["D",{"$f":"+\"Alternatif (cession Senelec \" &AD98 &\" FCFA/KWh, \"&AD100*100 &\"% prépaiement, périmètre modifié)\"","v":"Alternatif (cession Senelec 85 FCFA/KWh, 75% prépaiement, périmètre modifié)"},{"$nulls":24},{"$f":"SUM(AA$18,AA99,AA100)+($AA$21-SUM($AA$18:$AA$20))","v":61818.285584216712},{"$f":"SUM(AB$18,AB99,AB100)+($AA$21-SUM($AA$18:$AA$20))","v":63677.709252533801},{"$f":"SUM(AC$18,AC99,AC100)+($AA$21-SUM($AA$18:$AA$20))","v":77716.354623856896},85,"Prix cession Senelec"]
[null,null,"Achats d'énergie",{"$nulls":23},{"$f":"+AA69*$AD98*(1-AA12)","v":21963.15},{"$f":"+AB69*$AD98*(1-AB12)","v":21963.15},{"$f":"+AC69*$AD98*(1-AC12)","v":21963.15},null,"Conso Individuelle"]
[null,null,"Charges de personnel",{"$nulls":23},{"$f":"AA$20*(1+$AD100*$AD$56+AD66)","v":6685.9219220149125},{"$f":"AB$20*(1+$AD100*$AD$56+$AD66)","v":4973.730297723293},{"$f":"AC$20*(1+$AD100*$AD$56+$AD66)","v":8398.1135463065311},0.75,"Prépaiement"]
[]
["Résultats des simulations"]
[null,"Prix de revient par usager (FCFA/mois)",{"$nulls":25},"Plage d'évolution",null,"Moyenne"]
[null,"Configuration de base","FCFA/mois/usager",{"$nulls":22},{"$f":"(Z21)/12","v":6610.6647214234108},{"$f":"AA21/12","v":6236.6913784264207},{"$f":"AB21/12","v":5472.4030696434338},{"$f":"AC21/12","v":7402.0832462058461},{"$f":"+AVERAGE(AB104:AC104)","v":6437.2431579246404}]
["A","Scénario réaliste","FCFA/mois/usager",{"$nulls":23},{"$f":"(AA78)/12","v":5888.7650418684543},{"$f":"(AB78)/12","v":5971.3708892581444},{"$f":"(AC78)/12","v":7285.9502534752055},{"$f":"+AVERAGE(AB105:AC105)","v":6628.660571366675}]
["A'","Scénario réaliste avancé","FCFA/mois/usager",{"$nulls":23},{"$f":"(AA82)/12","v":3980.8914408191563},{"$f":"(AB82)/12","v":4125.7953402664043},{"$f":"(AC82)/12","v":5315.7786003683468},4720.7869703173756]
["B","Scénario moyen","FCFA/mois/usager",{"$nulls":23},{"$f":"(AA86)/12","v":6791.2650418684543},{"$f":"(AB86)/12","v":6873.8708892581444},{"$f":"(AC86)/12","v":8188.4502534752055},7531.160571366675]
["B'","Scénario moyen avancé","FCFA/mois/usager",{"$nulls":23},{"$f":"(AA90)/12","v":8066.2650418684543},{"$f":"(AB90)/12","v":8148.8708892581444},{"$f":"(AC90)/12","v":9463.4502534752046},8806.160571366674]
["C","Scénario ambitieux","FCFA/mois/usager",{"$nulls":23},{"$f":"(AA94)/12","v":10510.015041868455},{"$f":"(AB94)/12","v":10592.620889258144},{"$f":"(AC94)/12","v":11907.200253475205},11249.910571366674,{"$nulls":6},"Evaluation du prix moyen d'achat d'électricité"]
["D","Scénario alternatif","FCFA/mois/usager",{"$nulls":23},{"$f":"(AA98)/12","v":5151.523798684726},{"$f":"(AB98)/12","v":5306.4757710444837},{"$f":"(AC98)/12","v":6476.3628853214077},5891.4193281829457,{"$nulls":6},"Conso Réseau",400,"KWh/u/an"]
[{"$nulls":37},{"$f":"ROUND(400/12,0)","v":33},"kwh/m/u"]
["Marge",{"$nulls":24},{"$f":"+'[4]Compte d''exploitation'!AW7","v":-0.12756653992395442},0.1,{"$f":"\"soit \" &ROUND(AA112*AA21/(AA21-AA18),3)*100& \" % de marge brute (avant amortissements)\"","v":"soit 14 % de marge brute (avant amortissements)"},{"$nulls":8},"Prix d'achat à SENELEC",85,"fcfa/kwh"]
[]
[null,"Prix de vente par usager (FCFA/mois)",{"$nulls":25},"Plage d'évolution",null,"Moyenne",{"$nulls":6},"S1 Solaire - consommaton",12,"kwh/m"]
[null,"Configuration de base","FCFA/mois/usager",{"$nulls":23},{"$f":"+AA104*(1+$AA$112)","v":6860.3605162690637},6019.643376607778,8142.2915708264318,{"$f":"+AVERAGE(AB115:AC115)","v":7080.9674737171044},{"$nulls":6},"% usagers solaire",0.48]
["A","Scénario réaliste","FCFA/mois/usager",{"$nulls":23},6477.6415460552998,6568.5079781839595,8014.5452788227267,{"$f":"+AVERAGE(AB116:AC116)","v":7291.5266285033431}]
["A'","Scénario réaliste avancé","FCFA/mois/usager",{"$nulls":23},4378.9805849010727,4538.3748742930447,5847.3564604051817,5192.8656673491132,{"$nulls":6},"Consommation moyenne",{"$f":"+AL111*(1-AL115)+AL114*AL115","v":22.92},"kwh/m"]
["B","Scénario moyen","FCFA/mois/usager",{"$nulls":23},7470.3915460553008,7561.2579781839595,9007.2952788227267,8284.2766285033431]
["B'","Scénario moyen avancé","FCFA/mois/usager",{"$nulls":23},8872.8915460552998,8963.7579781839595,10409.795278822727,9686.7766285033431,{"$nulls":6},"PR moyen des achats d'électricité",{"$f":"+ROUND(AL112*AL111*(1-AL115),0)","v":1459},"FCFA/m/u"]
["C","Scénario ambitieux","FCFA/mois/usager",{"$nulls":23},11561.016546055302,11651.882978183959,13097.920278822727,12374.901628503343,{"$nulls":6},"Prix de revient moyen de l'électricité",{"$f":"ROUND(AL119/AL117,1)","v":63.7},"FCFA/KWh"]
["D","Scénario alternatif","FCFA/mois/usager",{"$nulls":23},5666.676178553199,5837.1233481489326,7123.9991738535491,6480.5612610012413]
[]
[null,"Tarifs moyens (FCFA/mois)",{"$nulls":34},"Evaluation du tarif moyen actuel et prévisionnel"]
[null,"Tarif moyen pondéré actuel",{"$nulls":23},{"$f":"AR136","v":6335.16},{"$nulls":10},"Base estimation conso",null,8,"heures/jour"]
[null,"Tarif moyen pondéré BP",{"$nulls":23},{"$f":"AU136","v":6224.18},{"$nulls":10},"Consoénergie actuelle",null,{"$f":"+AS136","v":37.619999999999997},"KWh/mois/usager",null,null,"Prix moyen actuel KWh",null,null,{"$f":"+AT136","v":168},"FCFA/KWh"]
[{"$nulls":36},"Consoénergie BP",null,{"$f":"+AV136","v":34.58},"KWh/mois/usager",null,null,"Prix moyen BP KWh",null,null,{"$f":"+AW136","v":180},"FCFA/KWh"]
["Détermination du prix de vente au KWh"]
[null,"Conso mensuelle moy tous usagers (kWh/mois/usager)",{"$nulls":23},{"$f":"+Z14/12","v":9.4755405537442723},{"$f":"+AA14/12","v":21.75},{"$f":"+AB14/12","v":21.75},{"$f":"+AC14/12","v":21.75}]
[null,"Facteur correctif de passage du forfait au kWh (ajustement simulation DPSL sur un prix de vente de 181 FCFA/KWh)",{"$nulls":22},"Permet d'ajuster au cout moyen calculé avec la base tarifaire qui a permis de calculer la compensation. Calage avec DPSL.",{"$nulls":16},"Usagers",null,"Moyenne actuelle",null,null,"Moyenne BP"]
[{"$nulls":30},"Résultat de la simulation",{"$nulls":5},"Service","Pmax","ConsoMax","Tarif/mois","FCFA/KWh (Min)","Actuel","BP","Tarif  P","KWh/mois","FCFA/KWh","Tarif P","KWh/mois","FCFA/KWh"]
[{"$nulls":36},"S1",50,{"$f":"+AL131/1000*30*8","v":12},2724,{"$f":"+AN131/AM131","v":227},0.55000000000000004,0.41,{"$f":"AN131*AP131","v":1498.2},{"$f":"AM131*AP131","v":6.6000000000000005},null,{"$f":"AN131*AQ131","v":1116.8399999999999},{"$f":"AM131*AQ131","v":4.92}]
[null,"Prix de revient par kWh (FCFA/kWh)",{"$nulls":25},"Plage d'évolution",null,"Moyenne","% Base","% PV",{"$nulls":4},"S2",100,{"$f":"+AL132/1000*30*8","v":24},5029,{"$f":"+AN132/AM132","v":209.54166666666666},0.15,0.28000000000000003,{"$f":"AN132*AP132","v":754.35},{"$f":"AM132*AP132","v":3.5999999999999996},null,{"$f":"AN132*AQ132","v":1408.1200000000001},{"$f":"AM132*AQ132","v":6.7200000000000006}]
[null,"Configuration de base","FCFA/kWh",{"$nulls":22},{"$f":"Z104/Z128","v":697.65568348617307},{"$f":"(1+$AD$129)*AA104/($AA$128)","v":286.74443119201936},{"$f":"(1+$AD$129)*AB104/$AB$128","v":251.60473883418086},{"$f":"(1+$AD$129)*AC104/$AC$128","v":340.32566649222281},{"$f":"+AVERAGE(AB133:AC133)","v":295.96520266320181},{"$f":"+AA133/AA$133","v":1},{"$f":"AD133/Z$151","v":1.7616976349000109},{"$nulls":4},"S3",200,{"$f":"+AL133/1000*30*8","v":48},9429,{"$f":"+AN133/AM133","v":196.4375},0.09,0.18,{"$f":"AN133*AP133","v":848.61},{"$f":"AM133*AP133","v":4.32},null,{"$f":"AN133*AQ133","v":1697.22},{"$f":"AM133*AQ133","v":8.64}]
["A","Scénario réaliste","FCFA/kWh",{"$nulls":23},{"$f":"(1+$AD$129)*AA105/(($AD$79*(1-$AA$12)+$AA$12*$AA$13)/12)","v":210.31303720958766},{"$f":"(1+$AD$129)*AB105/(($AD$79*(1-$AA$12)+$AA$12*$AA$13)/12)","v":213.26324604493374},{"$f":"(1+$AD$129)*AC105/(($AD$79*(1-$AA$12)+$AA$12*$AA$13)/12)","v":260.2125090526859},236.73787754880982,{"$f":"+AA134/AA$133","v":0.73345116532969679},{"$f":"AD134/Z$151","v":1.4091540330286298},{"$nulls":4},"S4*",null,110,15400,140,0.21,0.13,{"$f":"AN134*AP134","v":3234},{"$f":"AM134*AP134","v":23.099999999999998},null,{"$f":"AN134*AQ134","v":2002},{"$f":"AM134*AQ134","v":14.3}]
["A'","Scénario réaliste avancé","FCFA/kWh",{"$nulls":23},{"$f":"(1+$AD$129)*AA106/($AD$83/12)","v":119.42674322457468},{"$f":"(1+$AD$129)*AB106/($AD$83/12)","v":123.77386020799212},{"$f":"(1+$AD$129)*AC106/($AD$83/12)","v":159.47335801105038},141.62360910952125,null,0.84299767327095987]
["B","Scénario moyen","FCFA/kWh",{"$nulls":23},{"$f":"(1+$AD$129)*AA107/(($AD$87*(1-$AA$12)+$AA$12*$AA$13)/12)","v":167.68555658934454},{"$f":"(1+$AD$129)*AB107/(($AD$87*(1-$AA$12)+$AA$12*$AA$13)/12)","v":169.7252071421764},{"$f":"(1+$AD$129)*AC107/(($AD$87*(1-$AA$12)+$AA$12*$AA$13)/12)","v":202.18395687593099},185.95458200905369,{"$f":"+AA136/AA$133","v":0.58479097882481057},1.1068725119586529,{"$nulls":9},{"$f":"SUM(AP131:AP135)","v":1},{"$f":"SUM(AQ131:AQ135)","v":0.99999999999999989},{"$f":"+SUM(AR131:AR134)","v":6335.16},{"$f":"+SUM(AS131:AS134)","v":37.619999999999997},{"$f":"+ROUND(AR136/AS136,0)","v":168},{"$f":"+SUM(AU131:AU134)","v":6224.18},{"$f":"+SUM(AV131:AV134)","v":34.58},{"$f":"+ROUND(AU136/AV136,0)","v":180}]
["B'","Scénario moyen avancé","FCFA/kWh",{"$nulls":23},{"$f":"(1+$AD$129)*AA108/(($AD$91*(1-$AA$12)+$AA$12*$AA$13)/12)","v":145.33810886249466},{"$f":"(1+$AD$129)*AB108/(($AD$91*(1-$AA$12)+$AA$12*$AA$13)/12)","v":146.82650250915574},{"$f":"(1+$AD$129)*AC108/(($AD$91*(1-$AA$12)+$AA$12*$AA$13)/12)","v":170.51261717973341},158.66955984444456,{"$f":"+AA137/AA$133","v":0.50685590739569941},0.94446166574074142]
["C","Scénario ambitieux","FCFA/kWh",{"$nulls":23},{"$f":"(1+$AD$129)*AA109/(($AD$95*(1-$AA$12)+$AA$12*$AA$13)/12)","v":124.74795301921016},{"$f":"(1+$AD$129)*AB109/(($AD$95*(1-$AA$12)+$AA$12*$AA$13)/12)","v":125.72843785469607},{"$f":"(1+$AD$129)*AC109/(($AD$95*(1-$AA$12)+$AA$12*$AA$13)/12)","v":141.33175375044752},133.53009580257179,{"$f":"+AA138/AA$133","v":0.43504926146472317},0.79482199882483207,{"$nulls":4},"*Le niveau de consommation est ajusté pour retrouver le montant de la compensation pour 130.000 usagers"]
["D","Scénario alternatif","FCFA/kWh",{"$nulls":23},{"$f":"(1+$AD$129)*AA110/((AA$69*(1-$AA$12)+$AA$12*$AA$13)/12)","v":209.98772235543566},{"$f":"(1+$AD$129)*AB110/((AB$69*(1-$AA$12)+$AA$12*$AA$13)/12)","v":216.30391403421922},{"$f":"(1+$AD$129)*AC110/((AC$69*(1-$AA$12)+$AA$12*$AA$13)/12)","v":263.99114991629091},240.14753197525505,{"$f":"+AA139/AA$133","v":0.73231665383177635},1.4294495950908039]
[]
[null,"Prix de vente (FCFA/kWh)",{"$nulls":25},"Plage d'évolution",null,"Moyenne","PV%PV Actuel"]
[null,"Configuration de base","FCFA/kWh",{"$nulls":23},{"$f":"+AA133*(1+$AA$112)","v":315.41887431122132},{"$f":"+AB133*(1+$AA$112)","v":276.76521271759896},{"$f":"+AC133*(1+$AA$112)","v":374.35823314144511},{"$f":"+AVERAGE(AB142:AC142)","v":325.56172292952203},{"$f":"+AA142/Z$151","v":1.8774932994715554}]
["A","Scénario réaliste","FCFA/kWh",{"$nulls":23},{"$f":"+AA134*(1+$AA$112)","v":231.34434093054645},234.58957064942712,286.23375995795453,260.41166530369082,1.3770496483961099]
["A'","Scénario réaliste avancé","FCFA/kWh",{"$nulls":23},131.36941754703216,136.15124622879134,175.42069381215543,155.78597002047337,0.78196081873233425]
["B","Scénario moyen","FCFA/kWh",{"$nulls":23},184.45411224827902,186.69772785639407,222.40235256352412,204.55004020995909,1.0979411443349942,{"$nulls":5},"Evaluation du niveau de consommation en S4"]
["B'","Scénario moyen avancé","FCFA/kWh",{"$nulls":23},159.87191974874415,161.50915276007134,187.56387889770676,174.53651582888904,0.95161856993300087,{"$nulls":5},"Tarif référence",null,106.4,"FCFA/KWh"]
["C","Scénario ambitieux","FCFA/kWh",{"$nulls":23},137.22274832113118,138.30128164016568,155.46492912549229,146.883105382829,0.81680207334006649,{"$nulls":5},"Compensation",null,{"$f":"AT125-AM146","v":61.599999999999994},"FCFA/KWh"]
["D","Scénario alternatif","FCFA/kWh",{"$nulls":23},230.98649459097925,237.93430543764117,290.39026490792003,264.16228517278057,1.3749196106605908,{"$nulls":5},"Usagers",null,130000]
[{"$nulls":36},"Ecart 100% utilisation",null,{"$f":"+ROUND(AM148*AS136*12*AM147/1000000,0)","v":3615},"MFCFA/an"]
[null,"Tarifs (FCFA/kWh)",{"$nulls":34},"Utilisation du service",null,0.17,"Niveau conso"]
[null,"Tarif moyen pondéré actuel","FCFA/kWh",{"$nulls":22},{"$f":"AT125","v":168},{"$nulls":10},"Ecart actuel",null,{"$f":"+AM150*AM149","v":614.55000000000007},"MFCFA/an"]
[null,"Tarif moyen pondéré BP","FCFA/kWh",{"$nulls":22},{"$f":"AT126","v":180},{"$nulls":10},"Compensation prévue",null,619,"MFCFA/an"]
[]
[]
[]
["Analyses de sensibilité par rapport au scénario moyen"]
[]
[null,"Paramètres de sensibilité","Influence","Var",{"$nulls":21},"Impact","PR (FCFA/kWh) ","Ecart"]
[null,"Base scénario moyen",{"$nulls":24},{"$f":"AA136","v":167.68555658934454}]
[null,"Augmentation nombre d'usagers","charges personnel",0.25,{"$nulls":21},{"$f":"+AD66*D160/AG66","v":-9.375E-2},{"$f":"(1+$AD$129)*((AA86*(1+Z160*AG20))/12)/(($AD$87*(1-AA12)+AA12*AA13)/12)","v":163.72948282262794},{"$f":"(AA160-$AA$159)/$AA$159","v":-2.3592215377290195E-2}]
[null,"Part du solaire dans la concession"]
[null,"     - baisse modérée","conso moy, achats",-0.3,{"$nulls":22},166.01,{"$f":"(AA162-$AA$159)/$AA$159","v":-9.9922534977053834E-3}]
[null,null,"amortissements"]
[null,"     - hausse modérée","conso moy, achats",0.3,{"$nulls":22},170.65,{"$f":"(AA164-$AA$159)/$AA$159","v":1.7678585269662015E-2}]
[null,null,"amortissements"]
[null,"Efficacité énergétique",{"$nulls":26},"Facteur élasticité  investissement"]
[null,"     - Efficacité modeste : réduction conso","Achats, invest, personnel",-0.3,{"$nulls":22},{"$f":"(1+$AD$129)*($AA$86*(1+$D$18*D167*$AC$167+MAX(AD56,$AD$66*$D$20*((1-D167)/(1+D167)/$AG$66))+D167*$D$19)/12)/(($AD$87*(1-$AA$12)+$AA$12*$AA$13)*(1)/12)","v":123.34686036837546},{"$f":"(AA167-$AA$159)/$AA$159","v":-0.2644157142857142},{"$f":"1-39%","v":0.61}]
[null,"     - Efficacité modérée : réduction conso",null,-0.5,{"$nulls":22},{"$f":"(1+$AD$129)*($AA$86*(1+$D$18*D168*$AC$167+MAX(AD57,$AD$66*$D$20*((1-D168)/(1+D168)/$AG$66))+D168*$D$19)/12)/(($AD$87*(1-$AA$12)+$AA$12*$AA$13)*(1)/12)","v":94.566269638560854},{"$f":"(AA168-$AA$159)/$AA$159","v":-0.43604999999999999}]
[null,"     - Efficacité supérieure : réduction conso",null,-0.75,{"$nulls":22},{"$f":"(1+$AD$129)*($AA$86*(1+$D$18*D169*$AC$167+MAX(AD58,$AD$66*$D$20*((1-D169)/(1+D169)/$AG$66))+D169*$D$19)/12)/(($AD$87*(1-$AA$12)+$AA$12*$AA$13)*(1)/12)","v":37.569948953842633},{"$f":"(AA169-$AA$159)/$AA$159","v":-0.77595000000000003}]

{"sheet":"Borderaux Reconversion","index":34,"n_rows":107,"n_cols":18,"rows_kept":107,"cut":false,"hidden":false,"merged":[[106,3,106,4],[3,2,3,8]]}
[]
[]
[]
[null,null,"BOREDREAU RECONVERSION MC"]
[null,null,null,"Région","Localités","Nb abonnées Forces motrices","Puissance GPV actuelle (kWc)","Puisance Requise (kWc)","Coût Total Option 1 Variante 1 (FCFA)","Coût Total Option 1 Variante 2 (FCFA)"]
[null,null,"Energie R","Sedhiou","Bambadala",8,7,41,133401405,103428416]
[null,null,"Energie R","Sedhiou","Bissary kansoye",2,5,10,34135926,26642679,null,null,"PV","Oduleur réseau","Onduleur Chargeur","Stockage","GC"]
[null,null,"Energie R","Kaolack","Keur ndongo",2,5,10,34135926,26642679,null,null,46828258,4472907,15564232,40816327,25719681,{"$f":"SUM(M8:Q8)","v":133401405}]
[null,null,"Energie R","Sedhiou","Kohel mounkoutalla",2,6,10,34135926,26642679,null,"Poids/investissement (ratio)",{"$f":"+M8/R8","v":0.35103271963290039},{"$f":"+N8/R8","v":3.3529684338781889E-2},{"$f":"+O8/R8","v":0.11667217447972156},{"$f":"+P8/R8","v":0.30596624525806154},{"$f":"+Q8/R8","v":0.19279917629053456}]
[null,null,"Energie R","Sedhiou","Magnora",2,6,10,34135926,26642679,null,"Durée (année)",25,10,8,10,30]
[null,null,"Energie R","Kaolack","Ndelle",2,14,10,34135926,26642679,null,"Taux amort",{"$f":"100%/M10","v":0.04},{"$f":"100%/N10","v":0.1},{"$f":"100%/O10","v":0.125},{"$f":"100%/P10","v":0.1},{"$f":"100%/Q10","v":3.3333333333333333E-2}]
[null,null,"Energie R","Kaolack","Ndimba",2,5,10,34135926,26642679]
[null,null,"Energie R","Kaolack","Padaf",4,5,21,67351494,52365000]
[null,null,"Energie R","Sedhiou","Sacita farymboure",2,6,10,34135926,26642679]
[null,null,"Energie R","Sedhiou","Sarre bocar",2,6,10,34135926,26642679]
[{"$nulls":10},{"$f":"+SUM(I6:I15)","v":473840307},"s/total"]
[null,null,"ENERSA","Thies","Ndombil",2,10,10,33818867,26325620]
[null,null,"ENERSA","Thies","Sine mousse abdou",2,10,10,33818867,26325620]
[{"$nulls":10},{"$f":"+I17+I18","v":67637734},"s/total"]
[null,null,"ERA","Kaffrine","Kathiale",2,14,10,34135926,26642679,{"$f":"+I20","v":34135926}]
[]
[null,null,"Faye Solaire_Sud Energie","Sedhiou","Bambadala 1",2,5,10,34135926,26642679]
[null,null,"Faye Solaire_Sud Energie","Sedhiou","Bissary",2,6,10,34135926,26642679]
[null,null,"Faye Solaire_Sud Energie","Sedhiou","Malandiankunda",2,4,10,34135926,26642679]
[null,null,"Faye Solaire_Sud Energie","Sedhiou","Safane",2,8,10,34135926,26642679]
[null,null,"Faye Solaire_Sud Energie","Sedhiou","Sanoufily",2,5,10,34135926,26642679]
[null,null,"Faye Solaire_Sud Energie","Sedhiou","Sina",2,5,10,34135926,26642679]
[{"$nulls":10},{"$f":"+SUM(I22:I27)","v":204815556}]
[null,null,"NEANT","Matam","Woppa",2,0,11,34792939,27299692,{"$f":"+I29","v":34792939}]
[]
[null,null,"NS RESIF","Sedhiou","Badiary",4,0,21,67351494,52365000]
[null,null,"NS RESIF","Sedhiou","Bafata balante",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Boumouda soucoto",4,5,21,67351494,52365000]
[null,null,"NS RESIF","Sedhiou","Boumouda soucoutoto",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Dandone",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Diafilon diola",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Francounda badji counda",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Francounda sarakhole",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Kamoya",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Karantaba linketo",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Kimbouto",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Klonya",4,5,21,67351494,52365000]
[null,null,"NS RESIF","Sedhiou","Madina linketo",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Maka",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Maron counda",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Massaria",4,5,21,67351494,52365000]
[null,null,"NS RESIF","Sedhiou","Missira ",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Kaolack","Ndiagne kahone",2,4,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Nema diaour",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Kaolack","Ngare keur amadou yacine",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Nioroki",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Sibikoroto 2",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Singhere baynouck",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Singhere manding",4,5,21,67351494,52365000]
[null,null,"NS RESIF","Sedhiou","Sonko kounda",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Sorange",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Souaki",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Yacine mandina",2,5,10,34135926,26642679]
[null,null,"NS RESIF","Sedhiou","Yacine tambana",2,5,10,34135926,26642679]
[{"$nulls":10},{"$f":"+SUM(I31:I59)","v":1156019694},"s/total"]
[null,null,"SALENSOL","Fatick","Diagane sader",2,5,10,34135926,26642679]
[null,null,"SALENSOL","Fatick","Drame ibra",2,5,10,34135926,26642679]
[null,null,"SALENSOL","Fatick","Kere",2,5,10,34135926,26642679]
[null,null,"SALENSOL","Fatick","Keur amath seune",2,5,10,34135926,26642679]
[null,null,"SALENSOL","Fatick","Keur babou ndity",2,5,10,34135926,26642679]
[null,null,"SALENSOL","Fatick","Keur moudiaye fatim",2,5,10,34135926,26642679]
[null,null,"SALENSOL","Fatick","Ndiayene kade",2,5,10,34135926,26642679]
[null,null,"SALENSOL","Fatick","Niassene",2,5,10,34135926,26642679]
[null,null,"SALENSOL","Fatick","Thiamene diogo",2,5,10,34135926,26642679]
[null,null,"SALENSOL","Fatick","Thiamene keur souleymane",2,5,10,34135926,26642679]
[{"$nulls":10},{"$f":"+SUM(I61:I70)","v":341359260},"s/total"]
[null,null,"Sud Solar System","Sedhiou","Babadi",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Badiocounda",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Bandouga",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Fatick","Bangalere",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Bany",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Bary",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Bissadou santo",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Bissary diounkoua",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Bissassou douma",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Kolda","Diassina",2,5,10,33930366,26437118]
[null,null,"Sud Solar System","Sedhiou","Diatouma",4,5,21,67351494,52365000]
[null,null,"Sud Solar System","Fatick","Djida",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Djinani",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Fadiounghar",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Francounda",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Gassekou",2,0,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Kandion mangana",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Kanicounda",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Fatick","Keur allassane diallo",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Kitim",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Kognara",6,5,31,100415640,77935898]
[null,null,"Sud Solar System","Sedhiou","Kooling",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Lamel",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Mansabang",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Fatick","Medina diogoye",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Missira kabada",2,6,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Ndiolofene",4,8,21,67351494,52365000]
[null,null,"Sud Solar System","Fatick","Ndorong serere",2,10,10,34135926,26642679]
[null,null,"Sud Solar System","Fatick","Sakhor",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Salikegne",2,0,10,34135926,26642679]
[null,null,"Sud Solar System","Kolda","Sare koube",2,5,10,33930366,26437118]
[null,null,"Sud Solar System","Sedhiou","Sarre biteye",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Segafoula",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Singhere bainouck",2,5,10,34135926,26642679]
[null,null,"Sud Solar System","Sedhiou","Velingara sare yaya 3",2,6,10,34135926,26642679,{"$f":"+SUM(I72:I106)","v":1327057140},"s/total"]
[null,null,null,"Total général ",{"$nulls":4},3639658579,2837881118]

{"sheet":"Production Reconversion","index":35,"n_rows":107,"n_cols":11,"rows_kept":107,"cut":false,"hidden":false,"merged":[[107,3,107,4],[3,2,3,8],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]]}
[]
[]
[]
[null,null,"ENERGIE CONSO JOURNALIERE - RECONVERSION"]
[null,null,"Opérateurs","Région","Localités","Nb abonnées Forces motrices","Puissance GPV actuelle (kWc)","Puissance requise (kWc)","Energie reguise en (kWh/j)"]
[]
[null,null,"Energie R","Sedhiou","Bambadala",8,7,41,192]
[null,null,"Energie R","Sedhiou","Bissary kansoye",2,5,10,48]
[null,null,"Energie R","Kaolack","Keur ndongo",2,5,10,48]
[null,null,"Energie R","Sedhiou","Kohel mounkoutalla",2,6,10,48]
[null,null,"Energie R","Sedhiou","Magnora",2,6,10,48]
[null,null,"Energie R","Kaolack","Ndelle",2,14,10,48]
[null,null,"Energie R","Kaolack","Ndimba",2,5,10,48]
[null,null,"Energie R","Kaolack","Padaf",4,5,21,96]
[null,null,"Energie R","Sedhiou","Sacita farymboure",2,6,10,48]
[null,null,"Energie R","Sedhiou","Sarre bocar",2,6,10,48,{"$f":"SUM(I7:I16)","v":672},"Kwh /jour"]
[]
[null,null,"ENERSA","Thies","Ndombil",2,10,10,48]
[null,null,"ENERSA","Thies","Sine mousse abdou",2,10,10,48,{"$f":"SUM(I18:I19)","v":96},"Kwh /jour"]
[]
[null,null,"ERA","Kaffrine","Kathiale",2,14,10,48]
[]
[null,null,"Faye Solaire_Sud Energie","Sedhiou","Bambadala 1",2,5,10,48]
[null,null,"Faye Solaire_Sud Energie","Sedhiou","Bissary",2,6,10,48]
[null,null,"Faye Solaire_Sud Energie","Sedhiou","Malandiankunda",2,4,10,48]
[null,null,"Faye Solaire_Sud Energie","Sedhiou","Safane",2,8,10,48]
[null,null,"Faye Solaire_Sud Energie","Sedhiou","Sanoufily",2,5,10,48]
[null,null,"Faye Solaire_Sud Energie","Sedhiou","Sina",2,5,10,48,{"$f":"SUM(I23:I28)","v":288},"Kwh /jour"]
[]
[null,null,"NEANT","Matam","Woppa",2,0,11,48]
[]
[null,null,"NS RESIF","Sedhiou","Badiary",4,0,21,96]
[null,null,"NS RESIF","Sedhiou","Bafata balante",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Boumouda soucoto",4,5,21,96]
[null,null,"NS RESIF","Sedhiou","Boumouda soucoutoto",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Dandone",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Diafilon diola",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Francounda badji counda",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Francounda sarakhole",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Kamoya",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Karantaba linketo",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Kimbouto",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Klonya",4,5,21,96]
[null,null,"NS RESIF","Sedhiou","Madina linketo",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Maka",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Maron counda",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Massaria",4,5,21,96]
[null,null,"NS RESIF","Sedhiou","Missira ",2,5,10,48]
[null,null,"NS RESIF","Kaolack","Ndiagne kahone",2,4,10,48]
[null,null,"NS RESIF","Sedhiou","Nema diaour",2,5,10,48]
[null,null,"NS RESIF","Kaolack","Ngare keur amadou yacine",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Nioroki",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Sibikoroto 2",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Singhere baynouck",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Singhere manding",4,5,21,96]
[null,null,"NS RESIF","Sedhiou","Sonko kounda",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Sorange",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Souaki",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Yacine mandina",2,5,10,48]
[null,null,"NS RESIF","Sedhiou","Yacine tambana",2,5,10,48,{"$f":"SUM(I32:I60)","v":1632},"Kwh /jour"]
[]
[null,null,"SALENSOL","Fatick","Diagane sader",2,5,10,48]
[null,null,"SALENSOL","Fatick","Drame ibra",2,5,10,48]
[null,null,"SALENSOL","Fatick","Kere",2,5,10,48]
[null,null,"SALENSOL","Fatick","Keur amath seune",2,5,10,48]
[null,null,"SALENSOL","Fatick","Keur babou ndity",2,5,10,48]
[null,null,"SALENSOL","Fatick","Keur moudiaye fatim",2,5,10,48]
[null,null,"SALENSOL","Fatick","Ndiayene kade",2,5,10,48]
[null,null,"SALENSOL","Fatick","Niassene",2,5,10,48]
[null,null,"SALENSOL","Fatick","Thiamene diogo",2,5,10,48]
[null,null,"SALENSOL","Fatick","Thiamene keur souleymane",2,5,10,48,{"$f":"SUM(I62:I71)","v":480},"Kwh /jour"]
[]
[null,null,"Sud Solar System","Sedhiou","Babadi",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Badiocounda",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Bandouga",2,5,10,48]
[null,null,"Sud Solar System","Fatick","Bangalere",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Bany",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Bary",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Bissadou santo",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Bissary diounkoua",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Bissassou douma",2,5,10,48]
[null,null,"Sud Solar System","Kolda","Diassina",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Diatouma",4,5,21,96]
[null,null,"Sud Solar System","Fatick","Djida",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Djinani",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Fadiounghar",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Francounda",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Gassekou",2,0,10,48]
[null,null,"Sud Solar System","Sedhiou","Kandion mangana",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Kanicounda",2,5,10,48]
[null,null,"Sud Solar System","Fatick","Keur allassane diallo",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Kitim",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Kognara",6,5,31,144]
[null,null,"Sud Solar System","Sedhiou","Kooling",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Lamel",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Mansabang",2,5,10,48]
[null,null,"Sud Solar System","Fatick","Medina diogoye",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Missira kabada",2,6,10,48]
[null,null,"Sud Solar System","Sedhiou","Ndiolofene",4,8,21,96]
[null,null,"Sud Solar System","Fatick","Ndorong serere",2,10,10,48]
[null,null,"Sud Solar System","Fatick","Sakhor",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Salikegne",2,0,10,48]
[null,null,"Sud Solar System","Kolda","Sare koube",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Sarre biteye",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Segafoula",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Singhere bainouck",2,5,10,48]
[null,null,"Sud Solar System","Sedhiou","Velingara sare yaya 3",2,6,10,48,{"$f":"SUM(I73:I107)","v":1872},"KWh /jour"]

{"sheet":"Analyse éco-fin","index":36,"n_rows":113,"n_cols":17,"rows_kept":113,"cut":false,"hidden":true,"merged":[]}
["ANALYSE ECONOMIQUE ET FINANCIERE"]
[]
["AVEC SUBVENTION ET SUPPOSANT LE RECOUVREMENT DE LA TOTALITE DES REDEVANCES"]
[]
["CAPACITES D'AUTOFINANCEMENT"]
[]
["années",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
["Résultat Net Comptable",10156191.931204993,7135379.144404998,8727977.8192756251,5858578.1898319554,7795364.4031676091,9930557.7575128954,18649300.276439264,21243001.00307136,25977157.42814973,29125911.783629525,31887666.365600277,35708303.498012654,39916172.865763441,44550064.573257364,49652648.806727961]
["Dotations aux amortissements",14082647.431193335,14082646.431193335,14082646.431193335,14082646.431193335,14082646.431193335,14082646.431193335,5595657.9978599995,5595657.9978599995,3094092.1853599995,3094092.1853599995,1841457.0153599994,1841457.0153599994,1841457.0153599994,1841457.0153599994,1841457.0153599994]
["Capacités d'AutoFinancement (CAF)",{"$f":"SUM(B9:B10)","v":24238839.362398326},{"$f":"SUM(C9:C10)","v":21218025.575598333},{"$f":"SUM(D9:D10)","v":22810624.250468962},19941224.62102529,21878010.834360942,24013204.18870623,24244958.274299264,26838659.00093136,29071249.61350973,32220003.968989525,33729123.380960278,37549760.513372652,41757629.881123438,46391521.588617362,51494105.822087958]
["CAF actualisées",22035308.511271205,17535558.326940767,17137959.617181785,13620124.732617503,13584523.433173923,13554827.741582831,12441497.164621407,12520432.498866864,12329047.724201491,12422206.315636782,11821851.979881767,11964510.897203986,12095697.958789801,12216337.569098186,12327279.523182204]
["Cumul CAF actualisées",{"$f":"B12","v":22035308.511271205},{"$f":"B13+C12","v":39570866.838211969},56708826.455393754,70328951.188011259,83913474.621185184,97468302.362768009,109909799.52738942,122430232.02625629,134759279.75045779,147181486.06609458,159003338.04597634,170967848.94318032,183063546.90197012,195279884.47106829,207607163.99425051]
[]
[]
["VALEUR ACTUELLE NETTE "]
[]
["Capacité d'Auto Financement actualisé cumulé en 15 ans ",null,{"$f":"+P13","v":207607163.99425051}]
["Valeur comptable nette actualisée",null,4408301.6873225318]
["Coût total d'investissement ",null,0]
[]
["Valeur Actuelle Nette ",null,{"$f":"C18+C19-C20","v":212015465.68157303}]
[]
[]
[]
["TAUX DE RENTABILITE  INTERNE (TRI)"]
[]
["Total Investissement ","Capacité d'autofinancement (CAF)",{"$nulls":14},"VCN"]
[0,{"$f":"B11","v":24238839.362398326},21218025.575598333,22810624.250468962,19941224.62102529,21878010.834360942,24013204.18870623,24244958.274299264,26838659.00093136,29071249.61350973,32220003.968989525,33729123.380960278,37549760.513372652,41757629.881123438,46391521.588617362,51494105.822087958,18414570.153599992]
[]
["TRI",{"$f":"+IRR(A29:Q29)","v":{"$error":"#NUM!"}}]
[]
[]
["AVEC SUBVENTION ET SUPPOSANT LE RECOUVREMENT AU TAUX MINIMAL DE 84%"]
[]
[]
["CAPACITES D'AUTOFINANCEMENT"]
[]
["années",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
["Résultat Net Comptable disponible ",8347897.2835249938,10468399.314005001,7671597.3741556201,5581291.5421519559,7518077.7554876097,9653271.1098328903,18372013.628759265,20965714.355391365,24244115.880149726,28848625.135949526,31887666.365600277,35708303.498012654,39916172.865763441,44550064.573257364,49652648.806727961]
["Dotations aux amortissements",14082647.431193335,14082646.431193335,14082646.431193335,14082646.431193335,14082646.431193335,14082646.431193335,5595657.9978599995,5595657.9978599995,3094092.1853599995,3094092.1853599995,1841457.0153599994,1841457.0153599994,1841457.0153599994,1841457.0153599994,1841457.0153599994]
["Capacités d'AutoFinancement (CAF)",{"$f":"SUM(B41:B42)","v":22430544.714718327},{"$f":"SUM(C41:C42)","v":24551045.745198335},{"$f":"SUM(D41:D42)","v":21754243.805348955},19663937.973345291,21600724.186680943,23735917.541026227,23967671.626619264,26561372.353251364,27338208.065509725,31942717.321309526,33729123.380960278,37549760.513372652,41757629.881123438,46391521.588617362,51494105.822087958]
["CAF actualisées",20391404.28610757,20290120.450577136,16344285.353380127,13430734.221258989,13412350.241029819,13398306.657815462,12299205.270287437,12391076.231290529,11594068.931154126,12315300.309375348,11821851.979881767,11964510.897203986,12095697.958789801,12216337.569098186,12327279.523182204]
["Cumul CAF actualisées",{"$f":"B44","v":20391404.28610757},{"$f":"B45+C44","v":40681524.73668471},57025810.090064839,70456544.311323822,83868894.552353635,97267201.210169092,109566406.48045653,121957482.71174707,133551551.6429012,145866851.95227656,157688703.93215832,169653214.8293623,181748912.7881521,193965250.35725027,206292529.88043249]
[]
[]
["VALEUR ACTUELLE NETTE "]
[]
["Capacité d'Auto Financement actualisé cumulé en 15 ans ",null,{"$f":"+P45","v":206292529.88043249}]
["Valeur comptable nette actualisée",null,4408301.6873225318]
["Coût total d'investissement ",null,0]
[]
["Valeur Actuelle Nette ",null,{"$f":"C50+C51-C52","v":210700831.56775501}]
[]
[]
[]
["TAUX DE RENTABILITE  INTERNE (TRI)"]
[]
["Total Investissement ","Capacité d'autofinancement (CAF)",{"$nulls":14},"VCN"]
[0,{"$f":"B43","v":22430544.714718327},24551045.745198335,21754243.805348955,{"$f":"+E43","v":19663937.973345291},21600724.186680943,23735917.541026227,23967671.626619264,26561372.353251364,27338208.065509725,31942717.321309526,33729123.380960278,37549760.513372652,41757629.881123438,46391521.588617362,51494105.822087958,18414570.153599992]
[]
["TRI ",{"$f":"IRR(A61:Q61)","v":{"$error":"#NUM!"}}]
[]
[]
[]
[]
[]
["SANS SUBVENTION ET SUPPOSANT LE RECOUVREMENT DE LA TOTALITE DES REDEVANCES"]
[]
["CAPACITES D'AUTOFINANCEMENT"]
[]
["années",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
["Résultat Net Comptable",10156191.931204993,7135379.144404998,8727977.8192756251,5858578.1898319554,7795364.4031676091,9930557.7575128954,18649300.276439264,21243001.00307136,25977157.42814973,29125911.783629525,31887666.365600277,35708303.498012654,39916172.865763441,44550064.573257364,49652648.806727961]
["Dotations aux amortissements",14082647.431193335,14082646.431193335,14082646.431193335,14082646.431193335,14082646.431193335,14082646.431193335,5595657.9978599995,5595657.9978599995,3094092.1853599995,3094092.1853599995,1841457.0153599994,1841457.0153599994,1841457.0153599994,1841457.0153599994,1841457.0153599994]
["Capacités d'AutoFinancement (CAF)",{"$f":"SUM(B75:B76)","v":24238839.362398326},{"$f":"SUM(C75:C76)","v":21218025.575598333},{"$f":"SUM(D75:D76)","v":22810624.250468962},19941224.62102529,21878010.834360942,24013204.18870623,24244958.274299264,26838659.00093136,29071249.61350973,32220003.968989525,33729123.380960278,37549760.513372652,41757629.881123438,46391521.588617362,51494105.822087958]
["CAF actualisées",22035308.511271205,17535558.326940767,17137959.617181785,13620124.732617503,13584523.433173923,13554827.741582831,12441497.164621407,12520432.498866864,12329047.724201491,12422206.315636782,11821851.979881767,11964510.897203986,12095697.958789801,12216337.569098186,12327279.523182204]
["Cumul CAF actualisées",{"$f":"B78","v":22035308.511271205},{"$f":"B79+C78","v":39570866.838211969},56708826.455393754,70328951.188011259,83913474.621185184,97468302.362768009,109909799.52738942,122430232.02625629,134759279.75045779,147181486.06609458,159003338.04597634,170967848.94318032,183063546.90197012,195279884.47106829,207607163.99425051]
[]
[]
["VALEUR ACTUELLE NETTE "]
[]
["Capacité d'Auto Financement actualisé cumulé en 15 ans ",null,{"$f":"+P79","v":207607163.99425051}]
["Valeur comptable nette actualisée",null,{"$f":"49588977*(1.1)^-15","v":11871206.830150308}]
["Coût total d'investissement ",null,0]
[]
["Valeur Actuelle Nette ",null,{"$f":"C84+C85-C86","v":219478370.82440081}]
[]
[]
[]
["TAUX DE RENTABILITE  INTERNE (TRI)"]
[]
["Total Investissement ","Capacité d'autofinancement (CAF)",{"$nulls":14},"VCN"]
[0,{"$f":"B77","v":24238839.362398326},21218025.575598333,22810624.250468962,19941224.62102529,21878010.834360942,24013204.18870623,24244958.274299264,26838659.00093136,29071249.61350973,32220003.968989525,33729123.380960278,37549760.513372652,41757629.881123438,46391521.588617362,51494105.822087958,18414570.153599992]
[]
["TRI",{"$f":"IRR(A95:Q95)","v":{"$error":"#NUM!"}}]
[]
[]
[]
["RECAPITULATIF DES RENDEMENTS "]
[]
[null,"AVEC SUBVENTION",null,"SANS SUBVENTION"]
[]
["Taux de recouvrement maximum",1,null,"Taux de recouvrement maximum",null,1]
[]
["TRI",{"$error":"#NUM!"},null,"TRI",null,{"$f":"+B97","v":{"$error":"#NUM!"}}]
[]
[null,null,null,"TRI < taux actualisation (10%)",null,"pas rentable"]
[]
["Taux de recouvrement minimum",0.84]
[]
["TRI",{"$f":"+B63","v":{"$error":"#NUM!"}}]

{"sheet":"Intérêts financiers","index":37,"n_rows":19,"n_cols":24,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"Energie R"]
[]
[{"$nulls":5},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,"Moyenne",null,"Coef lissage"]
[{"$nulls":4},"An 0","An 1","An 2","An 3","An 4","An 5","An 6","An 7","An 8","An 9","An 10","An 11","An 12","An 13","An 14","An 15"]
[null,null,null,"Principal",{"$f":"'Bordereaux Act-AGR'!AA78","v":1808056297.6490247},{"$f":"$E$8-F9","v":1687519211.1390898},{"$f":"$E$8-G9","v":1566982124.6291547},1446445038.1192198,1325907951.6092849,1205370865.09935,1084833778.5894148,964296692.07947981,843759605.56954491,723222519.05960989,602685432.54967499,482148346.03974009,361611259.52980494,241074173.01987004,120537086.5099349,0]
[null,null,null,"Amortissement",0,{"$f":"F6*$E$8/$T$6","v":120537086.50993498},{"$f":"G6*$E$8/$T$6","v":241074173.01986995},{"$f":"H6*$E$8/$T$6","v":361611259.52980494},482148346.03973991,602685432.54967487,723222519.05960989,843759605.56954491,964296692.07947981,1084833778.5894148,1205370865.0993497,1325907951.6092846,1446445038.1192198,1566982124.6291547,1687519211.1390898,1808056297.6490247]
[null,null,null,"Intérêt",0,{"$f":"80%*E8*8.5%","v":122947828.24013369},{"$f":"80%*F8*8.5%","v":114751306.35745813},{"$f":"80%*G8*8.5%","v":106554784.47478254},98358262.592106953,90161740.70943138,81965218.826755807,73768696.944080219,65572175.061404631,57375653.178729065,49179131.296053477,40982609.413377903,32786087.530702334,24589565.648026738,16393043.765351167,8196521.8826755742,null,{"$f":"AVERAGE(F10:U10)","v":65572175.061404631},null,{"$f":"V10/F10","v":0.53333333333333333}]
[]
[]
[null,null,null,"Site Type - Act sans FM"]
[]
[{"$nulls":5},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,"Moyenne"]
[{"$nulls":4},"An 0","An 1","An 2","An 3","An 4","An 5","An 6","An 7","An 8","An 9","An 10","An 11","An 12","An 13","An 14","An 15"]
[null,null,null,"Principal",{"$f":"('Simulation FIN'!AT10+'Simulation FIN'!AT11+'Simulation FIN'!AT12)/'Simulation FIN'!AT6","v":3336544.7041538865},{"$f":"$E$17-F18","v":3114108.3905436276},{"$f":"$E$17-G18","v":2891672.0769333681},2669235.7633231091,2446799.4497128502,2224363.1361025907,2001926.822492332,1779490.508882073,1557054.1952718138,1334617.8816615546,1112181.5680512954,889745.25444103638,667308.9408307774,444872.62722051796,222436.31361025944,0]
[null,null,null,"Amortissement",0,{"$f":"F15*$E$17/$T$6","v":222436.31361025909},{"$f":"G15*$E$17/$T$6","v":444872.62722051819},667308.94083077728,889745.25444103638,1112181.5680512956,1334617.8816615546,1557054.1952718135,1779490.5088820728,2001926.822492332,2224363.1361025912,2446799.4497128502,2669235.7633231091,2891672.0769333686,3114108.3905436271,3336544.7041538865]
[null,null,null,"Intérêt",0,{"$f":"80%*E17*8.5%","v":226885.03988246433},{"$f":"80%*F17*8.5%","v":211759.37055696672},{"$f":"80%*G17*8.5%","v":196633.70123146905},181508.03190597144,166382.36258047383,151256.69325497618,136131.0239294786,121005.35460398097,105879.68527848336,90754.015952985719,75628.346627488092,60502.677301990479,45377.007976492867,30251.338650995225,15125.669325497644,null,{"$f":"AVERAGE(F19:U19)","v":121005.35460398097},null,{"$f":"V19/F19","v":0.53333333333333333}]