{"text_format":"2","workbook":"xlsx","n_sheets":37,"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","Compte de résultat","Synthèse Résultats","Analyse éco-fin"],"not_rendered":{"charts":4,"images":4,"macros":0,"external_links":5,"defined_names":0,"comments":2,"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":41,"n_cols":5,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,2,1,2],[0,4,1,4]]}
[null,null," ","Promotion de l’Electrification Rurale et de l’Approvisionnement en Combustibles Domestiques (PERACOD)"]
[null,null,null,"Electrification Rurale Sénégal (ERSEN)"]
[]
[null,null,null,"BUSINESS PLAN OPÉRATEUR PROJET ERSEN"]
[]
[]
[null,null,"PLAN","1. Hypothèses"]
[null,null,null,"   - Hypothèses d'investissements"]
[null,null,null,"   - Hypothèses d'exploitation"]
[]
[null,null,null,"2. Lots"]
[null,null,null,"   - Détail du lot d'exploitation considéré"]
[null,null,null,"   - Nombre d'abonnements souscrits sur le lot en exploitation"]
[]
[null,null,null,"3. Investissements"]
[null,null,null,"   - Coûts d'investissement par solution technique"]
[null,null,null,"   - Coûts d'investisssement par Communauté Rurale"]
[null,null,null,"   - Participations financières à l'investissement initial global"]
[null,null,null,"   - Total des investissements"]
[]
[null,null,null,"4. Revenus d'exploitation"]
[null,null,null,"   - Installations intérieures"]
[null,null,null,"   - Droits de raccordement initial"]
[null,null,null,"   - Redevances mensuelles"]
[]
[null,null,null,"5. Dépenses d'exploitation "]
[null,null,null,"   - Matières et fournitures"]
[null,null,null,"   - Services extérieurs"]
[null,null,null,"   - Frais de personnel"]
[null,null,null,"   - Renouvellement des équipements et matériel"]
[null,null,null,"   - Dotations aux amortissements"]
[]
[null,null,null,"6. Compte de résultat"]
[null,null,null,"   - Sans subvention"]
[null,null,null,"   - Avec subvention"]
[]
[null,null,null,"7. Analyse économique et financière"]
[null,null,null,"   - Capacités d'autofinancement"]
[null,null,null,"   - Ratios financiers"]
[null,null,null,"   - Valeur Actuelle Nette et Taux de Rendement Interne"]
[{"$nulls":4},"Démarrer la simulation"]

{"sheet":"Hypothèses","index":1,"n_rows":239,"n_cols":26,"rows_kept":239,"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],[164,0,164,3],[173,0,173,9],[174,0,174,1],[174,2,174,3],[174,4,174,5],[174,6,174,7],[174,8,174,9],[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]
[]
[]
[]
[]
["Hypothèses d'exploitation"]

{"sheet":"Inputs","index":2,"n_rows":8,"n_cols":3,"rows_kept":8,"cut":false,"hidden":false,"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":[[3,55,3,56],[15,3,15,7],[19,3,19,7],[22,3,22,7],[30,3,30,7],[33,3,33,7],[64,3,64,7],[76,3,76,7],[113,3,113,7],[3,53,3,54],[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":[[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],[24,111,25,111],[24,132,25,132],[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],[112,145,112,146],[112,147,112,148],[112,149,112,150],[112,151,112,152],[112,153,112,154],[112,155,112,156],[112,173,112,174],[112,175,112,176],[112,177,112,178],[112,179,112,180],[112,157,112,158],[112,159,112,160],[112,161,112,162],[112,163,112,164],[112,165,112,166],[112,167,112,168],[112,201,112,202],[112,109,112,110],[112,112,112,113],[112,114,112,115],[112,116,112,117],[112,118,112,119],[112,120,112,121],[112,122,112,123],[112,124,112,125],[112,126,112,127],[112,128,112,129],[112,130,112,131],[112,133,112,134],[112,135,112,136],[112,137,112,138],[112,139,112,140],[112,141,112,142],[112,143,112,144],[112,75,112,76],[112,77,112,78],[112,79,112,80],[112,81,112,82],[112,83,112,84],[112,85,112,86],[112,87,112,88],[112,89,112,90],[112,91,112,92],[112,93,112,94],[112,95,112,96],[112,97,112,98],[112,99,112,100],[112,101,112,102],[112,103,112,104],[112,105,112,106],[112,107,112,108],[112,39,112,40],[112,41,112,42],[112,43,112,44],[112,45,112,46],[112,47,112,48],[112,50,112,51],[112,53,112,54],[112,55,112,56],[112,57,112,58],[112,59,112,60],[112,61,112,62],[112,63,112,64],[112,65,112,66],[112,67,112,68],[112,69,112,70],[112,71,112,72],[112,73,112,74],[111,165,111,166],[111,167,111,168],[111,169,111,170],[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],[111,199,111,200],[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],[112,18,112,19],[112,20,112,21],[112,22,112,23],[112,24,112,25],[112,26,112,27],[112,29,112,30],[112,31,112,32],[112,34,112,35],[112,37,112,38],[111,130,111,131],[111,133,111,134],[111,135,111,136],[111,137,111,138],[111,139,111,140],[111,141,111,142],[111,143,111,144],[111,145,111,146],[111,147,111,148],[111,149,111,150],[111,151,111,152],[111,153,111,154],[111,155,111,156],[111,157,111,158],[111,159,111,160],[111,161,111,162],[111,163,111,164],[111,95,111,96],[111,97,111,98],[111,99,111,100],[111,101,111,102],[111,103,111,104],[111,105,111,106],[111,107,111,108],[111,109,111,110],[111,112,111,113],[111,114,111,115],[111,116,111,117],[111,118,111,119],[111,120,111,121],[111,122,111,123],[111,124,111,125],[111,126,111,127],[111,128,111,129],[111,61,111,62],[111,63,111,64],[111,65,111,66],[111,67,111,68],[111,69,111,70],[111,71,111,72],[111,73,111,74],[111,75,111,76],[111,77,111,78],[111,79,111,80],[111,81,111,82],[111,83,111,84],[111,85,111,86],[111,87,111,88],[111,89,111,90],[111,91,111,92],[111,93,111,94],[111,22,111,23],[111,24,111,25],[111,26,111,27],[111,29,111,30],[111,31,111,32],[111,34,111,35],[111,37,111,38],[111,39,111,40],[111,41,111,42],[111,43,111,44],[111,45,111,46],[111,47,111,48],[111,50,111,51],[111,53,111,54],[111,55,111,56],[111,57,111,58],[111,59,111,60],[110,169,110,170],[110,171,110,172],[110,173,110,174],[110,175,110,176],[110,177,110,178],[110,179,110,180],[110,181,110,182],[110,183,110,184],[110,185,110,186],[110,187,110,188],[110,189,110,190],[110,191,110,192],[110,193,110,194],[110,195,110,196],[110,197,110,198],[110,199,110,200],[110,201,110,202],[110,135,110,136],[110,137,110,138],[110,139,110,140],[110,141,110,142],[110,143,110,144],[110,145,110,146],[110,147,110,148],[110,149,110,150],[110,151,110,152],[110,153,110,154],[110,155,110,156],[110,157,110,158],[110,159,110,160],[110,161,110,162],[110,163,110,164],[110,165,110,166],[110,167,110,168],[110,99,110,100],[110,101,110,102],[110,103,110,104],[110,105,110,106],[110,107,110,108],[110,109,110,110],[110,112,110,113],[110,114,110,115],[110,116,110,117],[110,118,110,119],[110,120,110,121],[110,122,110,123],[110,124,110,125],[110,126,110,127],[110,128,110,129],[110,130,110,131],[110,133,110,134],[110,65,110,66],[110,67,110,68],[110,69,110,70],[110,71,110,72],[110,73,110,74],[110,75,110,76],[110,77,110,78],[110,79,110,80],[110,81,110,82],[110,83,110,84],[110,85,110,86],[110,87,110,88],[110,89,110,90],[110,91,110,92],[110,93,110,94],[110,95,110,96],[110,97,110,98],[109,193,109,194],[109,195,109,196],[109,197,109,198],[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],[110,22,110,23],[110,24,110,25],[110,26,110,27],[110,29,110,30],[110,31,110,32],[110,34,110,35],[110,37,110,38],[110,39,110,40],[110,41,110,42],[110,43,110,44],[110,45,110,46],[110,47,110,48],[110,50,110,51],[110,53,110,54],[110,55,110,56],[110,57,110,58],[110,59,110,60],[110,61,110,62],[110,63,110,64],[109,159,109,160],[109,161,109,162],[109,163,109,164],[109,165,109,166],[109,167,109,168],[109,169,109,170],[109,171,109,172],[109,173,109,174],[109,175,109,176],[109,177,109,178],[109,179,109,180],[109,181,109,182],[109,183,109,184],[109,185,109,186],[109,187,109,188],[109,189,109,190],[109,191,109,192],[109,124,109,125],[109,126,109,127],[109,128,109,129],[109,130,109,131],[109,133,109,134],[109,135,109,136],[109,137,109,138],[109,139,109,140],[109,141,109,142],[109,143,109,144],[109,145,109,146],[109,147,109,148],[109,149,109,150],[109,151,109,152],[109,153,109,154],[109,155,109,156],[109,157,109,158],[109,89,109,90],[109,91,109,92],[109,93,109,94],[109,95,109,96],[109,97,109,98],[109,99,109,100],[109,101,109,102],[109,103,109,104],[109,105,109,106],[109,107,109,108],[109,109,109,110],[109,112,109,113],[109,114,109,115],[109,116,109,117],[109,118,109,119],[109,120,109,121],[109,122,109,123],[109,55,109,56],[109,57,109,58],[109,59,109,60],[109,61,109,62],[109,63,109,64],[109,65,109,66],[109,67,109,68],[109,69,109,70],[109,71,109,72],[109,73,109,74],[109,75,109,76],[109,77,109,78],[109,79,109,80],[109,81,109,82],[109,83,109,84],[109,85,109,86],[109,87,109,88],[108,183,108,184],[108,185,108,186],[108,187,108,188],[108,189,108,190],[108,191,108,192],[108,193,108,194],[108,195,108,196],[108,197,108,198],[108,199,108,200],[108,201,108,202],[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],[109,24,109,25],[109,26,109,27],[109,29,109,30],[109,31,109,32],[109,34,109,35],[109,37,109,38],[109,39,109,40],[109,41,109,42],[109,43,109,44],[109,45,109,46],[109,47,109,48],[109,50,109,51],[109,53,109,54],[108,149,108,150],[108,151,108,152],[108,153,108,154],[108,155,108,156],[108,157,108,158],[108,159,108,160],[108,161,108,162],[108,163,108,164],[108,165,108,166],[108,167,108,168],[108,169,108,170],[108,171,108,172],[108,173,108,174],[108,175,108,176],[108,177,108,178],[108,179,108,180],[108,181,108,182],[108,114,108,115],[108,116,108,117],[108,118,108,119],[108,120,108,121],[108,122,108,123],[108,124,108,125],[108,126,108,127],[108,128,108,129],[108,130,108,131],[108,133,108,134],[108,135,108,136],[108,137,108,138],[108,139,108,140],[108,141,108,142],[108,143,108,144],[108,145,108,146],[108,147,108,148],[108,79,108,80],[108,81,108,82],[108,83,108,84],[108,85,108,86],[108,87,108,88],[108,89,108,90],[108,91,108,92],[108,93,108,94],[108,95,108,96],[108,97,108,98],[108,99,108,100],[108,101,108,102],[108,103,108,104],[108,105,108,106],[108,107,108,108],[108,109,108,110],[108,112,108,113],[107,199,107,200],[107,201,107,202],[108,14,108,15],[108,16,108,17],[108,18,108,19],[108,20,108,21],[108,22,108,23],[108,24,108,25],[108,26,108,27],[108,29,108,30],[108,31,108,32],[108,34,108,35],[108,37,108,38],[108,39,108,40],[108,41,108,42],[108,43,108,44],[108,45,108,46],[108,47,108,48],[108,50,108,51],[108,53,108,54],[108,55,108,56],[108,57,108,58],[108,59,108,60],[108,61,108,62],[108,63,108,64],[108,65,108,66],[108,67,108,68],[108,69,108,70],[108,71,108,72],[108,73,108,74],[108,75,108,76],[108,77,108,78],[107,165,107,166],[107,167,107,168],[107,169,107,170],[107,171,107,172],[107,173,107,174],[107,175,107,176],[107,177,107,178],[107,179,107,180],[107,181,107,182],[107,183,107,184],[107,185,107,186],[107,187,107,188],[107,189,107,190],[107,191,107,192],[107,193,107,194],[107,195,107,196],[107,197,107,198],[107,130,107,131],[107,133,107,134],[107,135,107,136],[107,137,107,138],[107,139,107,140],[107,141,107,142],[107,143,107,144],[107,145,107,146],[107,147,107,148],[107,149,107,150],[107,151,107,152],[107,153,107,154],[107,155,107,156],[107,157,107,158],[107,159,107,160],[107,161,107,162],[107,163,107,164],[107,95,107,96],[107,97,107,98],[107,99,107,100],[107,101,107,102],[107,103,107,104],[107,105,107,106],[107,107,107,108],[107,109,107,110],[107,112,107,113],[107,114,107,115],[107,116,107,117],[107,118,107,119],[107,120,107,121],[107,122,107,123],[107,124,107,125],[107,126,107,127],[107,128,107,129],[107,61,107,62],[107,63,107,64],[107,65,107,66],[107,67,107,68],[107,69,107,70],[107,71,107,72],[107,73,107,74],[107,75,107,76],[107,77,107,78],[107,79,107,80],[107,81,107,82],[107,83,107,84],[107,85,107,86],[107,87,107,88],[107,89,107,90],[107,91,107,92],[107,93,107,94],[105,189,105,190],[105,191,105,192],[105,193,105,194],[105,195,105,196],[105,197,105,198],[105,199,105,200],[105,201,105,202],[107,6,107,7],[107,8,107,9],[107,10,107,11],[107,12,107,13],[107,14,107,15],[107,16,107,17],[107,18,107,19],[107,20,107,21],[107,22,107,23],[107,24,107,25],[107,26,107,27],[107,29,107,30],[107,31,107,32],[107,34,107,35],[107,37,107,38],[107,39,107,40],[107,41,107,42],[107,43,107,44],[107,45,107,46],[107,47,107,48],[107,50,107,51],[107,53,107,54],[107,55,107,56],[107,57,107,58],[107,59,107,60],[105,155,105,156],[105,157,105,158],[105,159,105,160],[105,161,105,162],[105,163,105,164],[105,165,105,166],[105,167,105,168],[105,169,105,170],[105,171,105,172],[105,173,105,174],[105,175,105,176],[105,177,105,178],[105,179,105,180],[105,181,105,182],[105,183,105,184],[105,185,105,186],[105,187,105,188],[105,120,105,121],[105,122,105,123],[105,124,105,125],[105,126,105,127],[105,128,105,129],[105,130,105,131],[105,133,105,134],[105,135,105,136],[105,137,105,138],[105,139,105,140],[105,141,105,142],[105,143,105,144],[105,145,105,146],[105,147,105,148],[105,149,105,150],[105,151,105,152],[105,153,105,154],[105,85,105,86],[105,87,105,88],[105,89,105,90],[105,91,105,92],[105,93,105,94],[105,95,105,96],[105,97,105,98],[105,99,105,100],[105,101,105,102],[105,103,105,104],[105,105,105,106],[105,107,105,108],[105,109,105,110],[105,112,105,113],[105,114,105,115],[105,116,105,117],[105,118,105,119],[105,50,105,51],[105,53,105,54],[105,55,105,56],[105,57,105,58],[105,59,105,60],[105,61,105,62],[105,63,105,64],[105,65,105,66],[105,67,105,68],[105,69,105,70],[105,71,105,72],[105,73,105,74],[105,75,105,76],[105,77,105,78],[105,79,105,80],[105,81,105,82],[105,83,105,84],[104,179,104,180],[104,181,104,182],[104,183,104,184],[104,185,104,186],[104,187,104,188],[104,189,104,190],[104,191,104,192],[104,193,104,194],[104,195,104,196],[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],[105,18,105,19],[105,20,105,21],[105,22,105,23],[105,24,105,25],[105,26,105,27],[105,29,105,30],[105,31,105,32],[105,34,105,35],[105,37,105,38],[105,39,105,40],[105,41,105,42],[105,43,105,44],[105,45,105,46],[105,47,105,48],[104,145,104,146],[104,147,104,148],[104,149,104,150],[104,151,104,152],[104,153,104,154],[104,155,104,156],[104,157,104,158],[104,159,104,160],[104,161,104,162],[104,163,104,164],[104,165,104,166],[104,167,104,168],[104,169,104,170],[104,171,104,172],[104,173,104,174],[104,175,104,176],[104,177,104,178],[104,109,104,110],[104,112,104,113],[104,114,104,115],[104,116,104,117],[104,118,104,119],[104,120,104,121],[104,122,104,123],[104,124,104,125],[104,126,104,127],[104,128,104,129],[104,130,104,131],[104,133,104,134],[104,135,104,136],[104,137,104,138],[104,139,104,140],[104,141,104,142],[104,143,104,144],[104,75,104,76],[104,77,104,78],[104,79,104,80],[104,81,104,82],[104,83,104,84],[104,85,104,86],[104,87,104,88],[104,89,104,90],[104,91,104,92],[104,93,104,94],[104,95,104,96],[104,97,104,98],[104,99,104,100],[104,101,104,102],[104,103,104,104],[104,105,104,106],[104,107,104,108],[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],[104,20,104,21],[104,22,104,23],[104,24,104,25],[104,26,104,27],[104,29,104,30],[104,31,104,32],[104,34,104,35],[104,37,104,38],[104,39,104,40],[104,41,104,42],[104,43,104,44],[104,45,104,46],[104,47,104,48],[104,50,104,51],[104,53,104,54],[104,55,104,56],[104,57,104,58],[104,59,104,60],[104,61,104,62],[104,63,104,64],[104,65,104,66],[104,67,104,68],[104,69,104,70],[104,71,104,72],[104,73,104,74],[103,167,103,168],[103,169,103,170],[103,171,103,172],[103,173,103,174],[103,175,103,176],[103,177,103,178],[103,179,103,180],[103,181,103,182],[103,183,103,184],[103,185,103,186],[103,187,103,188],[103,189,103,190],[103,191,103,192],[103,193,103,194],[103,195,103,196],[103,197,103,198],[103,199,103,200],[103,133,103,134],[103,135,103,136],[103,137,103,138],[103,139,103,140],[103,141,103,142],[103,143,103,144],[103,145,103,146],[103,147,103,148],[103,149,103,150],[103,151,103,152],[103,153,103,154],[103,155,103,156],[103,157,103,158],[103,159,103,160],[103,161,103,162],[103,163,103,164],[103,165,103,166],[103,97,103,98],[103,99,103,100],[103,101,103,102],[103,103,103,104],[103,105,103,106],[103,107,103,108],[103,109,103,110],[103,112,103,113],[103,114,103,115],[103,116,103,117],[103,118,103,119],[103,120,103,121],[103,122,103,123],[103,124,103,125],[103,126,103,127],[103,128,103,129],[103,130,103,131],[103,63,103,64],[103,65,103,66],[103,67,103,68],[103,69,103,70],[103,71,103,72],[103,73,103,74],[103,75,103,76],[103,77,103,78],[103,79,103,80],[103,81,103,82],[103,83,103,84],[103,85,103,86],[103,87,103,88],[103,89,103,90],[103,91,103,92],[103,93,103,94],[103,95,103,96],[102,189,102,190],[102,191,102,192],[102,193,102,194],[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],[103,20,103,21],[103,22,103,23],[103,24,103,25],[103,26,103,27],[103,29,103,30],[103,31,103,32],[103,34,103,35],[103,37,103,38],[103,39,103,40],[103,41,103,42],[103,43,103,44],[103,45,103,46],[103,47,103,48],[103,50,103,51],[103,53,103,54],[103,55,103,56],[103,57,103,58],[103,59,103,60],[103,61,103,62],[102,155,102,156],[102,157,102,158],[102,159,102,160],[102,161,102,162],[102,163,102,164],[102,165,102,166],[102,167,102,168],[102,169,102,170],[102,171,102,172],[102,173,102,174],[102,175,102,176],[102,177,102,178],[102,179,102,180],[102,181,102,182],[102,183,102,184],[102,185,102,186],[102,187,102,188],[102,120,102,121],[102,122,102,123],[102,124,102,125],[102,126,102,127],[102,128,102,129],[102,130,102,131],[102,133,102,134],[102,135,102,136],[102,137,102,138],[102,139,102,140],[102,141,102,142],[102,143,102,144],[102,145,102,146],[102,147,102,148],[102,149,102,150],[102,151,102,152],[102,153,102,154],[102,85,102,86],[102,87,102,88],[102,89,102,90],[102,91,102,92],[102,93,102,94],[102,95,102,96],[102,97,102,98],[102,99,102,100],[102,101,102,102],[102,103,102,104],[102,105,102,106],[102,107,102,108],[102,109,102,110],[102,112,102,113],[102,114,102,115],[102,116,102,117],[102,118,102,119],[102,50,102,51],[102,53,102,54],[102,55,102,56],[102,57,102,58],[102,59,102,60],[102,61,102,62],[102,63,102,64],[102,65,102,66],[102,67,102,68],[102,69,102,70],[102,71,102,72],[102,73,102,74],[102,75,102,76],[102,77,102,78],[102,79,102,80],[102,81,102,82],[102,83,102,84],[101,177,101,178],[101,179,101,180],[101,181,101,182],[101,183,101,184],[101,185,101,186],[101,187,101,188],[101,189,101,190],[101,191,101,192],[101,193,101,194],[101,195,101,196],[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],[102,20,102,21],[102,22,102,23],[102,24,102,25],[102,26,102,27],[102,29,102,30],[102,31,102,32],[102,34,102,35],[102,37,102,38],[102,39,102,40],[102,41,102,42],[102,43,102,44],[102,45,102,46],[102,47,102,48],[101,143,101,144],[101,145,101,146],[101,147,101,148],[101,149,101,150],[101,151,101,152],[101,153,101,154],[101,155,101,156],[101,157,101,158],[101,159,101,160],[101,161,101,162],[101,163,101,164],[101,165,101,166],[101,167,101,168],[101,169,101,170],[101,171,101,172],[101,173,101,174],[101,175,101,176],[101,107,101,108],[101,109,101,110],[101,112,101,113],[101,114,101,115],[101,116,101,117],[101,118,101,119],[101,120,101,121],[101,122,101,123],[101,124,101,125],[101,126,101,127],[101,128,101,129],[101,130,101,131],[101,133,101,134],[101,135,101,136],[101,137,101,138],[101,139,101,140],[101,141,101,142],[101,73,101,74],[101,75,101,76],[101,77,101,78],[101,79,101,80],[101,81,101,82],[101,83,101,84],[101,85,101,86],[101,87,101,88],[101,89,101,90],[101,91,101,92],[101,93,101,94],[101,95,101,96],[101,97,101,98]],"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":[[91,185,91,186],[91,187,91,188],[91,189,91,190],[91,191,91,192],[91,193,91,194],[91,195,91,196],[91,197,91,198],[91,199,91,200],[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],[91,151,91,152],[91,153,91,154],[91,155,91,156],[91,157,91,158],[91,159,91,160],[91,161,91,162],[91,163,91,164],[91,165,91,166],[91,167,91,168],[91,169,91,170],[91,171,91,172],[91,173,91,174],[91,175,91,176],[91,177,91,178],[91,179,91,180],[91,181,91,182],[91,183,91,184],[91,116,91,117],[91,118,91,119],[91,120,91,121],[91,122,91,123],[91,124,91,125],[91,126,91,127],[91,128,91,129],[91,131,91,132],[91,133,91,134],[91,135,91,136],[91,137,91,138],[91,139,91,140],[91,141,91,142],[91,143,91,144],[91,145,91,146],[91,147,91,148],[91,149,91,150],[91,81,91,82],[91,83,91,84],[91,85,91,86],[91,87,91,88],[91,89,91,90],[91,91,91,92],[91,93,91,94],[91,95,91,96],[91,97,91,98],[91,99,91,100],[91,101,91,102],[91,103,91,104],[91,105,91,106],[91,107,91,108],[91,110,91,111],[91,112,91,113],[91,114,91,115],[91,45,91,46],[91,48,91,49],[91,51,91,52],[91,53,91,54],[91,55,91,56],[91,57,91,58],[91,59,91,60],[91,61,91,62],[91,63,91,64],[91,65,91,66],[91,67,91,68],[91,69,91,70],[91,71,91,72],[91,73,91,74],[91,75,91,76],[91,77,91,78],[91,79,91,80],[90,175,90,176],[90,177,90,178],[90,179,90,180],[90,181,90,182],[90,183,90,184],[90,185,90,186],[90,187,90,188],[90,189,90,190],[90,191,90,192],[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],[91,14,91,15],[91,16,91,17],[91,18,91,19],[91,20,91,21],[91,22,91,23],[91,24,91,25],[91,27,91,28],[91,29,91,30],[91,32,91,33],[91,35,91,36],[91,37,91,38],[91,39,91,40],[91,41,91,42],[91,43,91,44],[90,141,90,142],[90,143,90,144],[90,145,90,146],[90,147,90,148],[90,149,90,150],[90,151,90,152],[90,153,90,154],[90,155,90,156],[90,157,90,158],[90,159,90,160],[90,161,90,162],[90,163,90,164],[90,165,90,166],[90,167,90,168],[90,169,90,170],[90,171,90,172],[90,173,90,174],[90,105,90,106],[90,107,90,108],[90,110,90,111],[90,112,90,113],[90,114,90,115],[90,116,90,117],[90,118,90,119],[90,120,90,121],[90,122,90,123],[90,124,90,125],[90,126,90,127],[90,128,90,129],[90,131,90,132],[90,133,90,134],[90,135,90,136],[90,137,90,138],[90,139,90,140],[90,71,90,72],[90,73,90,74],[90,75,90,76],[90,77,90,78],[90,79,90,80],[90,81,90,82],[90,83,90,84],[90,85,90,86],[90,87,90,88],[90,89,90,90],[90,91,90,92],[90,93,90,94],[90,95,90,96],[90,97,90,98],[90,99,90,100],[90,101,90,102],[90,103,90,104],[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],[90,16,90,17],[90,18,90,19],[90,20,90,21],[90,22,90,23],[90,24,90,25],[90,27,90,28],[90,29,90,30],[90,32,90,33],[90,35,90,36],[90,37,90,38],[90,39,90,40],[90,41,90,42],[90,43,90,44],[90,45,90,46],[90,48,90,49],[90,51,90,52],[90,53,90,54],[90,55,90,56],[90,57,90,58],[90,59,90,60],[90,61,90,62],[90,63,90,64],[90,65,90,66],[90,67,90,68],[90,69,90,70],[89,165,89,166],[89,167,89,168],[89,169,89,170],[89,171,89,172],[89,173,89,174],[89,175,89,176],[89,177,89,178],[89,179,89,180],[89,181,89,182],[89,183,89,184],[89,185,89,186],[89,187,89,188],[89,189,89,190],[89,191,89,192],[89,193,89,194],[89,195,89,196],[89,197,89,198],[89,131,89,132],[89,133,89,134],[89,135,89,136],[89,137,89,138],[89,139,89,140],[89,141,89,142],[89,143,89,144],[89,145,89,146],[89,147,89,148],[89,149,89,150],[89,151,89,152],[89,153,89,154],[89,155,89,156],[89,157,89,158],[89,159,89,160],[89,161,89,162],[89,163,89,164],[89,95,89,96],[89,97,89,98],[89,99,89,100],[89,101,89,102],[89,103,89,104],[89,105,89,106],[89,107,89,108],[89,110,89,111],[89,112,89,113],[89,114,89,115],[89,116,89,117],[89,118,89,119],[89,120,89,121],[89,122,89,123],[89,124,89,125],[89,126,89,127],[89,128,89,129],[89,61,89,62],[89,63,89,64],[89,65,89,66],[89,67,89,68],[89,69,89,70],[89,71,89,72],[89,73,89,74],[89,75,89,76],[89,77,89,78],[89,79,89,80],[89,81,89,82],[89,83,89,84],[89,85,89,86],[89,87,89,88],[89,89,89,90],[89,91,89,92],[89,93,89,94],[88,189,88,190],[88,191,88,192],[88,193,88,194],[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],[89,18,89,19],[89,20,89,21],[89,22,89,23],[89,24,89,25],[89,27,89,28],[89,29,89,30],[89,32,89,33],[89,35,89,36],[89,37,89,38],[89,39,89,40],[89,41,89,42],[89,43,89,44],[89,45,89,46],[89,48,89,49],[89,51,89,52],[89,53,89,54],[89,55,89,56],[89,57,89,58],[89,59,89,60],[88,155,88,156],[88,157,88,158],[88,159,88,160],[88,161,88,162],[88,163,88,164],[88,165,88,166],[88,167,88,168],[88,169,88,170],[88,171,88,172],[88,173,88,174],[88,175,88,176],[88,177,88,178],[88,179,88,180],[88,181,88,182],[88,183,88,184],[88,185,88,186],[88,187,88,188],[88,120,88,121],[88,122,88,123],[88,124,88,125],[88,126,88,127],[88,128,88,129],[88,131,88,132],[88,133,88,134],[88,135,88,136],[88,137,88,138],[88,139,88,140],[88,141,88,142],[88,143,88,144],[88,145,88,146],[88,147,88,148],[88,149,88,150],[88,151,88,152],[88,153,88,154],[88,85,88,86],[88,87,88,88],[88,89,88,90],[88,91,88,92],[88,93,88,94],[88,95,88,96],[88,97,88,98],[88,99,88,100],[88,101,88,102],[88,103,88,104],[88,105,88,106],[88,107,88,108],[88,110,88,111],[88,112,88,113],[88,114,88,115],[88,116,88,117],[88,118,88,119],[88,51,88,52],[88,53,88,54],[88,55,88,56],[88,57,88,58],[88,59,88,60],[88,61,88,62],[88,63,88,64],[88,65,88,66],[88,67,88,68],[88,69,88,70],[88,71,88,72],[88,73,88,74],[88,75,88,76],[88,77,88,78],[88,79,88,80],[88,81,88,82],[88,83,88,84],[87,179,87,180],[87,181,87,182],[87,183,87,184],[87,185,87,186],[87,187,87,188],[87,189,87,190],[87,191,87,192],[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],[88,14,88,15],[88,16,88,17],[88,18,88,19],[88,20,88,21],[88,22,88,23],[88,24,88,25],[88,27,88,28],[88,29,88,30],[88,32,88,33],[88,35,88,36],[88,37,88,38],[88,39,88,40],[88,41,88,42],[88,43,88,44],[88,45,88,46],[88,48,88,49],[87,145,87,146],[87,147,87,148],[87,149,87,150],[87,151,87,152],[87,153,87,154],[87,155,87,156],[87,157,87,158],[87,159,87,160],[87,161,87,162],[87,163,87,164],[87,165,87,166],[87,167,87,168],[87,169,87,170],[87,171,87,172],[87,173,87,174],[87,175,87,176],[87,177,87,178],[87,110,87,111],[87,112,87,113],[87,114,87,115],[87,116,87,117],[87,118,87,119],[87,120,87,121],[87,122,87,123],[87,124,87,125],[87,126,87,127],[87,128,87,129],[87,131,87,132],[87,133,87,134],[87,135,87,136],[87,137,87,138],[87,139,87,140],[87,141,87,142],[87,143,87,144],[87,75,87,76],[87,77,87,78],[87,79,87,80],[87,81,87,82],[87,83,87,84],[87,85,87,86],[87,87,87,88],[87,89,87,90],[87,91,87,92],[87,93,87,94],[87,95,87,96],[87,97,87,98],[87,99,87,100],[87,101,87,102],[87,103,87,104],[87,105,87,106],[87,107,87,108],[87,39,87,40],[87,41,87,42],[87,43,87,44],[87,45,87,46],[87,48,87,49],[87,51,87,52],[87,53,87,54],[87,55,87,56],[87,57,87,58],[87,59,87,60],[87,61,87,62],[87,63,87,64],[87,65,87,66],[87,67,87,68],[87,69,87,70],[87,71,87,72],[87,73,87,74],[86,169,86,170],[86,171,86,172],[86,173,86,174],[86,175,86,176],[86,177,86,178],[86,179,86,180],[86,181,86,182],[86,183,86,184],[86,185,86,186],[86,187,86,188],[86,189,86,190],[86,191,86,192],[86,193,86,194],[86,195,86,196],[86,197,86,198],[86,199,86,200],[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],[87,22,87,23],[87,24,87,25],[87,27,87,28],[87,29,87,30],[87,32,87,33],[87,35,87,36],[87,37,87,38],[86,135,86,136],[86,137,86,138],[86,139,86,140],[86,141,86,142],[86,143,86,144],[86,145,86,146],[86,147,86,148],[86,149,86,150],[86,151,86,152],[86,153,86,154],[86,155,86,156],[86,157,86,158],[86,159,86,160],[86,161,86,162],[86,163,86,164],[86,165,86,166],[86,167,86,168],[86,99,86,100],[86,101,86,102],[86,103,86,104],[86,105,86,106],[86,107,86,108],[86,110,86,111],[86,112,86,113],[86,114,86,115],[86,116,86,117],[86,118,86,119],[86,120,86,121],[86,122,86,123],[86,124,86,125],[86,126,86,127],[86,128,86,129],[86,131,86,132],[86,133,86,134],[86,65,86,66],[86,67,86,68],[86,69,86,70],[86,71,86,72],[86,73,86,74],[86,75,86,76],[86,77,86,78],[86,79,86,80],[86,81,86,82],[86,83,86,84],[86,85,86,86],[86,87,86,88],[86,89,86,90],[86,91,86,92],[86,93,86,94],[86,95,86,96],[86,97,86,98],[84,185,84,186],[84,187,84,188],[84,189,84,190],[84,191,84,192],[84,193,84,194],[84,195,84,196],[84,197,84,198],[84,199,84,200],[86,12,86,13],[86,14,86,15],[86,16,86,17],[86,18,86,19],[86,20,86,21],[86,22,86,23],[86,24,86,25],[86,27,86,28],[86,29,86,30],[86,32,86,33],[86,35,86,36],[86,37,86,38],[86,39,86,40],[86,41,86,42],[86,43,86,44],[86,45,86,46],[86,48,86,49],[86,51,86,52],[86,53,86,54],[86,55,86,56],[86,57,86,58],[86,59,86,60],[86,61,86,62],[86,63,86,64],[84,151,84,152],[84,153,84,154],[84,155,84,156],[84,157,84,158],[84,159,84,160],[84,161,84,162],[84,163,84,164],[84,165,84,166],[84,167,84,168],[84,169,84,170],[84,171,84,172],[84,173,84,174],[84,175,84,176],[84,177,84,178],[84,179,84,180],[84,181,84,182],[84,183,84,184],[84,116,84,117],[84,118,84,119],[84,120,84,121],[84,122,84,123],[84,124,84,125],[84,126,84,127],[84,128,84,129],[84,131,84,132],[84,133,84,134],[84,135,84,136],[84,137,84,138],[84,139,84,140],[84,141,84,142],[84,143,84,144],[84,145,84,146],[84,147,84,148],[84,149,84,150],[84,81,84,82],[84,83,84,84],[84,85,84,86],[84,87,84,88],[84,89,84,90],[84,91,84,92],[84,93,84,94],[84,95,84,96],[84,97,84,98],[84,99,84,100],[84,101,84,102],[84,103,84,104],[84,105,84,106],[84,107,84,108],[84,110,84,111],[84,112,84,113],[84,114,84,115],[84,45,84,46],[84,48,84,49],[84,51,84,52],[84,53,84,54],[84,55,84,56],[84,57,84,58],[84,59,84,60],[84,61,84,62],[84,63,84,64],[84,65,84,66],[84,67,84,68],[84,69,84,70],[84,71,84,72],[84,73,84,74],[84,75,84,76],[84,77,84,78],[84,79,84,80],[83,175,83,176],[83,177,83,178],[83,179,83,180],[83,181,83,182],[83,183,83,184],[83,185,83,186],[83,187,83,188],[83,189,83,190],[83,191,83,192],[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],[84,14,84,15],[84,16,84,17],[84,18,84,19],[84,20,84,21],[84,22,84,23],[84,24,84,25],[84,27,84,28],[84,29,84,30],[84,32,84,33],[84,35,84,36],[84,37,84,38],[84,39,84,40],[84,41,84,42],[84,43,84,44],[83,141,83,142],[83,143,83,144],[83,145,83,146],[83,147,83,148],[83,149,83,150],[83,151,83,152],[83,153,83,154],[83,155,83,156],[83,157,83,158],[83,159,83,160],[83,161,83,162],[83,163,83,164],[83,165,83,166],[83,167,83,168],[83,169,83,170],[83,171,83,172],[83,173,83,174],[83,105,83,106],[83,107,83,108],[83,110,83,111],[83,112,83,113],[83,114,83,115],[83,116,83,117],[83,118,83,119],[83,120,83,121],[83,122,83,123],[83,124,83,125],[83,126,83,127],[83,128,83,129],[83,131,83,132],[83,133,83,134],[83,135,83,136],[83,137,83,138],[83,139,83,140],[83,71,83,72],[83,73,83,74],[83,75,83,76],[83,77,83,78],[83,79,83,80],[83,81,83,82],[83,83,83,84],[83,85,83,86],[83,87,83,88],[83,89,83,90],[83,91,83,92],[83,93,83,94],[83,95,83,96],[83,97,83,98],[83,99,83,100],[83,101,83,102],[83,103,83,104],[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],[83,16,83,17],[83,18,83,19],[83,20,83,21],[83,22,83,23],[83,24,83,25],[83,27,83,28],[83,29,83,30],[83,32,83,33],[83,35,83,36],[83,37,83,38],[83,39,83,40],[83,41,83,42],[83,43,83,44],[83,45,83,46],[83,48,83,49],[83,51,83,52],[83,53,83,54],[83,55,83,56],[83,57,83,58],[83,59,83,60],[83,61,83,62],[83,63,83,64],[83,65,83,66],[83,67,83,68],[83,69,83,70],[82,163,82,164],[82,165,82,166],[82,167,82,168],[82,169,82,170],[82,171,82,172],[82,173,82,174],[82,175,82,176],[82,177,82,178],[82,179,82,180],[82,181,82,182],[82,183,82,184],[82,185,82,186],[82,187,82,188],[82,189,82,190],[82,191,82,192],[82,193,82,194],[82,195,82,196],[82,128,82,129],[82,131,82,132],[82,133,82,134],[82,135,82,136],[82,137,82,138],[82,139,82,140],[82,141,82,142],[82,143,82,144],[82,145,82,146],[82,147,82,148],[82,149,82,150],[82,151,82,152],[82,153,82,154],[82,155,82,156],[82,157,82,158],[82,159,82,160],[82,161,82,162],[82,93,82,94],[82,95,82,96],[82,97,82,98],[82,99,82,100],[82,101,82,102],[82,103,82,104],[82,105,82,106],[82,107,82,108],[82,110,82,111],[82,112,82,113],[82,114,82,115],[82,116,82,117],[82,118,82,119],[82,120,82,121],[82,122,82,123],[82,124,82,125],[82,126,82,127],[82,59,82,60],[82,61,82,62],[82,63,82,64],[82,65,82,66],[82,67,82,68],[82,69,82,70],[82,71,82,72],[82,73,82,74],[82,75,82,76],[82,77,82,78],[82,79,82,80],[82,81,82,82],[82,83,82,84],[82,85,82,86],[82,87,82,88],[82,89,82,90],[82,91,82,92],[81,185,81,186],[81,187,81,188],[81,189,81,190],[81,191,81,192],[81,193,81,194],[81,195,81,196],[81,197,81,198],[81,199,81,200],[82,4,82,5],[82,6,82,7],[82,8,82,9],[82,10,82,11],[82,12,82,13],[82,16,82,17],[82,18,82,19],[82,20,82,21],[82,22,82,23],[82,24,82,25],[82,27,82,28],[82,29,82,30],[82,32,82,33],[82,35,82,36],[82,37,82,38],[82,39,82,40],[82,41,82,42],[82,43,82,44],[82,45,82,46],[82,48,82,49],[82,51,82,52],[82,53,82,54],[82,55,82,56],[82,57,82,58],[81,151,81,152],[81,153,81,154],[81,155,81,156],[81,157,81,158],[81,159,81,160],[81,161,81,162],[81,163,81,164],[81,165,81,166],[81,167,81,168],[81,169,81,170],[81,171,81,172],[81,173,81,174],[81,175,81,176],[81,177,81,178],[81,179,81,180],[81,181,81,182],[81,183,81,184],[81,116,81,117],[81,118,81,119],[81,120,81,121],[81,122,81,123],[81,124,81,125],[81,126,81,127],[81,128,81,129],[81,131,81,132],[81,133,81,134],[81,135,81,136],[81,137,81,138],[81,139,81,140],[81,141,81,142],[81,143,81,144],[81,145,81,146],[81,147,81,148],[81,149,81,150],[81,81,81,82],[81,83,81,84],[81,85,81,86],[81,87,81,88],[81,89,81,90],[81,91,81,92],[81,93,81,94],[81,95,81,96],[81,97,81,98],[81,99,81,100],[81,101,81,102],[81,103,81,104],[81,105,81,106],[81,107,81,108],[81,110,81,111],[81,112,81,113],[81,114,81,115],[81,45,81,46],[81,48,81,49],[81,51,81,52],[81,53,81,54],[81,55,81,56],[81,57,81,58],[81,59,81,60],[81,61,81,62],[81,63,81,64],[81,65,81,66],[81,67,81,68],[81,69,81,70],[81,71,81,72],[81,73,81,74],[81,75,81,76],[81,77,81,78],[81,79,81,80],[80,173,80,174],[80,175,80,176],[80,177,80,178],[80,179,80,180],[80,181,80,182],[80,183,80,184],[80,185,80,186],[80,187,80,188],[80,189,80,190],[80,191,80,192],[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],[81,16,81,17],[81,18,81,19],[81,20,81,21],[81,22,81,23],[81,24,81,25],[81,27,81,28],[81,29,81,30],[81,32,81,33],[81,35,81,36],[81,37,81,38],[81,39,81,40],[81,41,81,42],[81,43,81,44],[80,139,80,140],[80,141,80,142],[80,143,80,144],[80,145,80,146],[80,147,80,148],[80,149,80,150],[80,151,80,152],[80,153,80,154],[80,155,80,156],[80,157,80,158],[80,159,80,160],[80,161,80,162],[80,163,80,164],[80,165,80,166],[80,167,80,168],[80,169,80,170],[80,171,80,172],[80,103,80,104],[80,105,80,106],[80,107,80,108],[80,110,80,111],[80,112,80,113],[80,114,80,115],[80,116,80,117],[80,118,80,119],[80,120,80,121],[80,122,80,123],[80,124,80,125],[80,126,80,127],[80,128,80,129],[80,131,80,132],[80,133,80,134],[80,135,80,136]],"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],[22,3,22,7],[30,3,30,7],[33,3,33,7],[64,3,64,7],[76,3,76,7],[3,55,3,56],[15,3,15,7],[19,3,19,7],[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],[3,53,3,54]]}
[]
[]
[]
[{"$nulls":12},"Projection des abonnés par niveau de service cas 1.2 du rapport",{"$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},{"$f":"SUM(M18:M19)","v":111}]
[]
[null,null,null,"ERA","KAFFRINE","KOUNGHEUL","Diokoul","KATHIALE",550,37,{"$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},{"$f":"SUM(M22)","v":38}]
[]
[null,null,null,"Faye Solaire_Sud Energie","SEDHIOU","GOUDOMP","NIAGHA","BAMBADALA 1",900,56,{"$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},{"$f":"SUM(M25:M30)","v":245}]
[]
[null,null,null,"NEANT","MATAM","RANEROU","OUDALAYE","WOPPA",307,57,{"$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},{"$f":"SUM(M33)","v":0}]
[]
[null,null,null,"NS RESIF","SEDHIOU","SEDHIOU","BAMBALI","BADIARY",2125,64,{"$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},{"$f":"SUM(M36:M64)","v":817}]
[]
[null,null,null,"SALENSOL","FATICK","FOUNDIOUGNE","NIASSENE","DIAGANE SADER",850,57,{"$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},{"$f":"SUM(M67:M76)","v":341}]
[]
[null,null,null,"Sud Solar System","SEDHIOU","SEDHIOU","SAKAR","BABADI",830,75,{"$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,{"$nulls":33},"Max",{"$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],[91,155,91,156],[91,157,91,158],[91,159,91,160],[91,161,91,162],[91,163,91,164],[91,165,91,166],[91,167,91,168],[91,169,91,170],[91,171,91,172],[91,173,91,174],[91,175,91,176],[91,177,91,178],[91,179,91,180],[91,181,91,182],[91,183,91,184],[91,185,91,186],[91,187,91,188],[91,120,91,121],[91,122,91,123],[91,124,91,125],[91,126,91,127],[91,128,91,129],[91,131,91,132],[91,133,91,134],[91,135,91,136],[91,137,91,138],[91,139,91,140],[91,141,91,142],[91,143,91,144],[91,145,91,146],[91,147,91,148],[91,149,91,150],[91,151,91,152],[91,153,91,154],[91,85,91,86],[91,87,91,88],[91,89,91,90],[91,91,91,92],[91,93,91,94],[91,95,91,96],[91,97,91,98],[91,99,91,100],[91,101,91,102],[91,103,91,104],[91,105,91,106],[91,107,91,108],[91,110,91,111],[91,112,91,113],[91,114,91,115],[91,116,91,117],[91,118,91,119],[91,51,91,52],[91,53,91,54],[91,55,91,56],[91,57,91,58],[91,59,91,60],[91,61,91,62],[91,63,91,64],[91,65,91,66],[91,67,91,68],[91,69,91,70],[91,71,91,72],[91,73,91,74],[91,75,91,76],[91,77,91,78],[91,79,91,80],[91,81,91,82],[91,83,91,84],[90,179,90,180],[90,181,90,182],[90,183,90,184],[90,185,90,186],[90,187,90,188],[90,189,90,190],[90,191,90,192],[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],[91,14,91,15],[91,16,91,17],[91,18,91,19],[91,20,91,21],[91,22,91,23],[91,24,91,25],[91,27,91,28],[91,29,91,30],[91,32,91,33],[91,35,91,36],[91,37,91,38],[91,39,91,40],[91,41,91,42],[91,43,91,44],[91,45,91,46],[91,48,91,49],[90,145,90,146],[90,147,90,148],[90,149,90,150],[90,151,90,152],[90,153,90,154],[90,155,90,156],[90,157,90,158],[90,159,90,160],[90,161,90,162],[90,163,90,164],[90,165,90,166],[90,167,90,168],[90,169,90,170],[90,171,90,172],[90,173,90,174],[90,175,90,176],[90,177,90,178],[90,110,90,111],[90,112,90,113],[90,114,90,115],[90,116,90,117],[90,118,90,119],[90,120,90,121],[90,122,90,123],[90,124,90,125],[90,126,90,127],[90,128,90,129],[90,131,90,132],[90,133,90,134],[90,135,90,136],[90,137,90,138],[90,139,90,140],[90,141,90,142],[90,143,90,144],[90,75,90,76],[90,77,90,78],[90,79,90,80],[90,81,90,82],[90,83,90,84],[90,85,90,86],[90,87,90,88],[90,89,90,90],[90,91,90,92],[90,93,90,94],[90,95,90,96],[90,97,90,98],[90,99,90,100],[90,101,90,102],[90,103,90,104],[90,105,90,106],[90,107,90,108],[90,39,90,40],[90,41,90,42],[90,43,90,44],[90,45,90,46],[90,48,90,49],[90,51,90,52],[90,53,90,54],[90,55,90,56],[90,57,90,58],[90,59,90,60],[90,61,90,62],[90,63,90,64],[90,65,90,66],[90,67,90,68],[90,69,90,70],[90,71,90,72],[90,73,90,74],[89,169,89,170],[89,171,89,172],[89,173,89,174],[89,175,89,176],[89,177,89,178],[89,179,89,180],[89,181,89,182],[89,183,89,184],[89,185,89,186],[89,187,89,188],[89,189,89,190],[89,191,89,192],[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],[90,16,90,17],[90,18,90,19],[90,20,90,21],[90,22,90,23],[90,24,90,25],[90,27,90,28],[90,29,90,30],[90,32,90,33],[90,35,90,36],[90,37,90,38],[89,135,89,136],[89,137,89,138],[89,139,89,140],[89,141,89,142],[89,143,89,144],[89,145,89,146],[89,147,89,148],[89,149,89,150],[89,151,89,152],[89,153,89,154],[89,155,89,156],[89,157,89,158],[89,159,89,160],[89,161,89,162],[89,163,89,164],[89,165,89,166],[89,167,89,168],[89,99,89,100],[89,101,89,102],[89,103,89,104],[89,105,89,106],[89,107,89,108],[89,110,89,111],[89,112,89,113],[89,114,89,115],[89,116,89,117],[89,118,89,119],[89,120,89,121],[89,122,89,123],[89,124,89,125],[89,126,89,127],[89,128,89,129],[89,131,89,132],[89,133,89,134],[89,65,89,66],[89,67,89,68],[89,69,89,70],[89,71,89,72],[89,73,89,74],[89,75,89,76],[89,77,89,78],[89,79,89,80],[89,81,89,82],[89,83,89,84],[89,85,89,86],[89,87,89,88],[89,89,89,90],[89,91,89,92],[89,93,89,94],[89,95,89,96],[89,97,89,98],[88,191,88,192],[88,193,88,194],[88,195,88,196],[88,197,88,198],[88,199,88,200],[89,6,89,7],[89,8,89,9],[89,10,89,11],[89,12,89,13],[89,14,89,15],[89,16,89,17],[89,18,89,19],[89,20,89,21],[89,22,89,23],[89,24,89,25],[89,27,89,28],[89,29,89,30],[89,32,89,33],[89,35,89,36],[89,37,89,38],[89,39,89,40],[89,41,89,42],[89,43,89,44],[89,45,89,46],[89,48,89,49],[89,51,89,52],[89,53,89,54],[89,55,89,56],[89,57,89,58],[89,59,89,60],[89,61,89,62],[89,63,89,64],[88,157,88,158],[88,159,88,160],[88,161,88,162],[88,163,88,164],[88,165,88,166],[88,167,88,168],[88,169,88,170],[88,171,88,172],[88,173,88,174],[88,175,88,176],[88,177,88,178],[88,179,88,180],[88,181,88,182],[88,183,88,184],[88,185,88,186],[88,187,88,188],[88,189,88,190],[88,122,88,123],[88,124,88,125],[88,126,88,127],[88,128,88,129],[88,131,88,132],[88,133,88,134],[88,135,88,136],[88,137,88,138],[88,139,88,140],[88,141,88,142],[88,143,88,144],[88,145,88,146],[88,147,88,148],[88,149,88,150],[88,151,88,152],[88,153,88,154],[88,155,88,156],[88,87,88,88],[88,89,88,90],[88,91,88,92],[88,93,88,94],[88,95,88,96],[88,97,88,98],[88,99,88,100],[88,101,88,102],[88,103,88,104],[88,105,88,106],[88,107,88,108],[88,110,88,111],[88,112,88,113],[88,114,88,115],[88,116,88,117],[88,118,88,119],[88,120,88,121],[88,53,88,54],[88,55,88,56],[88,57,88,58],[88,59,88,60],[88,61,88,62],[88,63,88,64],[88,65,88,66],[88,67,88,68],[88,69,88,70],[88,71,88,72],[88,73,88,74],[88,75,88,76],[88,77,88,78],[88,79,88,80],[88,81,88,82],[88,83,88,84],[88,85,88,86],[87,181,87,182],[87,183,87,184],[87,185,87,186],[87,187,87,188],[87,189,87,190],[87,191,87,192],[87,193,87,194],[87,195,87,196],[87,197,87,198],[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],[88,20,88,21],[88,22,88,23],[88,24,88,25],[88,27,88,28],[88,29,88,30],[88,32,88,33],[88,35,88,36],[88,37,88,38],[88,39,88,40],[88,41,88,42],[88,43,88,44],[88,45,88,46],[88,48,88,49],[88,51,88,52],[87,147,87,148],[87,149,87,150],[87,151,87,152],[87,153,87,154],[87,155,87,156],[87,157,87,158],[87,159,87,160],[87,161,87,162],[87,163,87,164],[87,165,87,166],[87,167,87,168],[87,169,87,170],[87,171,87,172],[87,173,87,174],[87,175,87,176],[87,177,87,178],[87,179,87,180],[87,112,87,113],[87,114,87,115],[87,116,87,117],[87,118,87,119],[87,120,87,121],[87,122,87,123],[87,124,87,125],[87,126,87,127],[87,128,87,129],[87,131,87,132],[87,133,87,134],[87,135,87,136],[87,137,87,138],[87,139,87,140],[87,141,87,142],[87,143,87,144],[87,145,87,146],[87,77,87,78],[87,79,87,80],[87,81,87,82],[87,83,87,84],[87,85,87,86],[87,87,87,88],[87,89,87,90],[87,91,87,92],[87,93,87,94],[87,95,87,96],[87,97,87,98],[87,99,87,100],[87,101,87,102],[87,103,87,104],[87,105,87,106],[87,107,87,108],[87,110,87,111],[87,41,87,42],[87,43,87,44],[87,45,87,46],[87,48,87,49],[87,51,87,52],[87,53,87,54],[87,55,87,56],[87,57,87,58],[87,59,87,60],[87,61,87,62],[87,63,87,64],[87,65,87,66],[87,67,87,68],[87,69,87,70],[87,71,87,72],[87,73,87,74],[87,75,87,76],[86,171,86,172],[86,173,86,174],[86,175,86,176],[86,177,86,178],[86,179,86,180],[86,181,86,182],[86,183,86,184],[86,185,86,186],[86,187,86,188],[86,189,86,190],[86,191,86,192],[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],[87,16,87,17],[87,18,87,19],[87,20,87,21],[87,22,87,23],[87,24,87,25],[87,27,87,28],[87,29,87,30],[87,32,87,33],[87,35,87,36],[87,37,87,38],[87,39,87,40],[86,137,86,138],[86,139,86,140],[86,141,86,142],[86,143,86,144],[86,145,86,146],[86,147,86,148],[86,149,86,150],[86,151,86,152],[86,153,86,154],[86,155,86,156],[86,157,86,158],[86,159,86,160],[86,161,86,162],[86,163,86,164],[86,165,86,166],[86,167,86,168],[86,169,86,170],[86,101,86,102],[86,103,86,104],[86,105,86,106],[86,107,86,108],[86,110,86,111],[86,112,86,113],[86,114,86,115],[86,116,86,117],[86,118,86,119],[86,120,86,121],[86,122,86,123],[86,124,86,125],[86,126,86,127],[86,128,86,129],[86,131,86,132],[86,133,86,134],[86,135,86,136],[86,67,86,68],[86,69,86,70],[86,71,86,72],[86,73,86,74],[86,75,86,76],[86,77,86,78],[86,79,86,80],[86,81,86,82],[86,83,86,84],[86,85,86,86],[86,87,86,88],[86,89,86,90],[86,91,86,92],[86,93,86,94],[86,95,86,96],[86,97,86,98],[86,99,86,100],[84,193,84,194],[84,195,84,196],[84,197,84,198],[84,199,84,200],[86,6,86,7],[86,8,86,9],[86,10,86,11],[86,12,86,13],[86,14,86,15],[86,16,86,17],[86,18,86,19],[86,20,86,21],[86,22,86,23],[86,24,86,25],[86,27,86,28],[86,29,86,30],[86,32,86,33],[86,35,86,36],[86,37,86,38],[86,39,86,40],[86,41,86,42],[86,43,86,44],[86,45,86,46],[86,48,86,49],[86,51,86,52],[86,53,86,54],[86,55,86,56],[86,57,86,58],[86,59,86,60],[86,61,86,62],[86,63,86,64],[86,65,86,66],[84,159,84,160],[84,161,84,162],[84,163,84,164],[84,165,84,166],[84,167,84,168],[84,169,84,170],[84,171,84,172],[84,173,84,174],[84,175,84,176],[84,177,84,178],[84,179,84,180],[84,181,84,182],[84,183,84,184],[84,185,84,186],[84,187,84,188],[84,189,84,190],[84,191,84,192],[84,124,84,125],[84,126,84,127],[84,128,84,129],[84,131,84,132],[84,133,84,134],[84,135,84,136],[84,137,84,138],[84,139,84,140],[84,141,84,142],[84,143,84,144],[84,145,84,146],[84,147,84,148],[84,149,84,150],[84,151,84,152],[84,153,84,154],[84,155,84,156],[84,157,84,158],[84,89,84,90],[84,91,84,92],[84,93,84,94],[84,95,84,96],[84,97,84,98],[84,99,84,100],[84,101,84,102],[84,103,84,104],[84,105,84,106],[84,107,84,108],[84,110,84,111],[84,112,84,113],[84,114,84,115],[84,116,84,117],[84,118,84,119],[84,120,84,121],[84,122,84,123],[84,55,84,56],[84,57,84,58],[84,59,84,60],[84,61,84,62],[84,63,84,64],[84,65,84,66],[84,67,84,68],[84,69,84,70],[84,71,84,72],[84,73,84,74],[84,75,84,76],[84,77,84,78],[84,79,84,80],[84,81,84,82],[84,83,84,84],[84,85,84,86],[84,87,84,88],[83,183,83,184],[83,185,83,186],[83,187,83,188],[83,189,83,190],[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],[84,14,84,15],[84,16,84,17],[84,18,84,19],[84,20,84,21],[84,22,84,23],[84,24,84,25],[84,27,84,28],[84,29,84,30],[84,32,84,33],[84,35,84,36],[84,37,84,38],[84,39,84,40],[84,41,84,42],[84,43,84,44],[84,45,84,46],[84,48,84,49],[84,51,84,52],[84,53,84,54],[83,149,83,150],[83,151,83,152],[83,153,83,154],[83,155,83,156],[83,157,83,158],[83,159,83,160],[83,161,83,162],[83,163,83,164],[83,165,83,166],[83,167,83,168],[83,169,83,170],[83,171,83,172],[83,173,83,174],[83,175,83,176],[83,177,83,178],[83,179,83,180],[83,181,83,182],[83,114,83,115],[83,116,83,117],[83,118,83,119],[83,120,83,121],[83,122,83,123],[83,124,83,125],[83,126,83,127],[83,128,83,129],[83,131,83,132],[83,133,83,134],[83,135,83,136],[83,137,83,138],[83,139,83,140],[83,141,83,142],[83,143,83,144],[83,145,83,146],[83,147,83,148],[83,79,83,80],[83,81,83,82],[83,83,83,84],[83,85,83,86],[83,87,83,88],[83,89,83,90],[83,91,83,92],[83,93,83,94],[83,95,83,96],[83,97,83,98],[83,99,83,100],[83,101,83,102],[83,103,83,104],[83,105,83,106],[83,107,83,108],[83,110,83,111],[83,112,83,113],[83,43,83,44],[83,45,83,46],[83,48,83,49],[83,51,83,52],[83,53,83,54],[83,55,83,56],[83,57,83,58],[83,59,83,60],[83,61,83,62],[83,63,83,64],[83,65,83,66],[83,67,83,68],[83,69,83,70],[83,71,83,72],[83,73,83,74],[83,75,83,76],[83,77,83,78],[82,173,82,174],[82,175,82,176],[82,177,82,178],[82,179,82,180],[82,181,82,182],[82,183,82,184],[82,185,82,186],[82,187,82,188],[82,189,82,190],[82,191,82,192],[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],[83,14,83,15],[83,16,83,17],[83,18,83,19],[83,20,83,21],[83,22,83,23],[83,24,83,25],[83,27,83,28],[83,29,83,30],[83,32,83,33],[83,35,83,36],[83,37,83,38],[83,39,83,40],[83,41,83,42],[82,139,82,140],[82,141,82,142],[82,143,82,144],[82,145,82,146],[82,147,82,148],[82,149,82,150],[82,151,82,152],[82,153,82,154],[82,155,82,156],[82,157,82,158],[82,159,82,160],[82,161,82,162],[82,163,82,164],[82,165,82,166],[82,167,82,168],[82,169,82,170],[82,171,82,172],[82,103,82,104],[82,105,82,106],[82,107,82,108],[82,110,82,111],[82,112,82,113],[82,114,82,115],[82,116,82,117],[82,118,82,119],[82,120,82,121],[82,122,82,123],[82,124,82,125],[82,126,82,127],[82,128,82,129],[82,131,82,132],[82,133,82,134],[82,135,82,136],[82,137,82,138],[82,69,82,70],[82,71,82,72],[82,73,82,74],[82,75,82,76],[82,77,82,78],[82,79,82,80],[82,81,82,82],[82,83,82,84],[82,85,82,86],[82,87,82,88],[82,89,82,90],[82,91,82,92],[82,93,82,94],[82,95,82,96],[82,97,82,98],[82,99,82,100],[82,101,82,102],[81,195,81,196],[81,197,81,198],[81,199,81,200],[82,6,82,7],[82,8,82,9],[82,10,82,11],[82,12,82,13],[82,14,82,15],[82,16,82,17],[82,18,82,19],[82,20,82,21],[82,22,82,23],[82,24,82,25],[82,27,82,28],[82,29,82,30],[82,32,82,33],[82,35,82,36],[82,37,82,38],[82,39,82,40],[82,41,82,42],[82,43,82,44],[82,45,82,46],[82,48,82,49],[82,51,82,52],[82,53,82,54],[82,55,82,56],[82,57,82,58],[82,59,82,60],[82,61,82,62],[82,63,82,64],[82,65,82,66],[82,67,82,68],[81,161,81,162],[81,163,81,164],[81,165,81,166],[81,167,81,168],[81,169,81,170],[81,171,81,172],[81,173,81,174],[81,175,81,176],[81,177,81,178],[81,179,81,180],[81,181,81,182],[81,183,81,184],[81,185,81,186],[81,187,81,188],[81,189,81,190],[81,191,81,192],[81,193,81,194],[81,126,81,127],[81,128,81,129],[81,131,81,132],[81,133,81,134],[81,135,81,136],[81,137,81,138],[81,139,81,140],[81,141,81,142],[81,143,81,144],[81,145,81,146],[81,147,81,148],[81,149,81,150],[81,151,81,152],[81,153,81,154],[81,155,81,156],[81,157,81,158],[81,159,81,160],[81,91,81,92],[81,93,81,94],[81,95,81,96],[81,97,81,98],[81,99,81,100],[81,101,81,102],[81,103,81,104],[81,105,81,106],[81,107,81,108],[81,110,81,111],[81,112,81,113],[81,114,81,115],[81,116,81,117],[81,118,81,119],[81,120,81,121],[81,122,81,123],[81,124,81,125],[81,57,81,58],[81,59,81,60],[81,61,81,62],[81,63,81,64],[81,65,81,66],[81,67,81,68],[81,69,81,70],[81,71,81,72],[81,73,81,74],[81,75,81,76],[81,77,81,78],[81,79,81,80],[81,81,81,82],[81,83,81,84],[81,85,81,86],[81,87,81,88],[81,89,81,90],[80,185,80,186],[80,187,80,188],[80,189,80,190],[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],[81,14,81,15],[81,16,81,17],[81,18,81,19],[81,20,81,21],[81,22,81,23],[81,24,81,25],[81,27,81,28],[81,29,81,30],[81,32,81,33],[81,35,81,36],[81,37,81,38],[81,39,81,40],[81,41,81,42],[81,43,81,44],[81,45,81,46],[81,48,81,49],[81,51,81,52],[81,53,81,54],[81,55,81,56],[80,151,80,152],[80,153,80,154],[80,155,80,156],[80,157,80,158],[80,159,80,160],[80,161,80,162],[80,163,80,164],[80,165,80,166],[80,167,80,168],[80,169,80,170],[80,171,80,172],[80,173,80,174],[80,175,80,176],[80,177,80,178],[80,179,80,180],[80,181,80,182],[80,183,80,184],[80,116,80,117],[80,118,80,119],[80,120,80,121],[80,122,80,123],[80,124,80,125],[80,126,80,127],[80,128,80,129],[80,131,80,132],[80,133,80,134],[80,135,80,136],[80,137,80,138],[80,139,80,140],[80,141,80,142],[80,143,80,144],[80,145,80,146],[80,147,80,148],[80,149,80,150],[80,81,80,82],[80,83,80,84],[80,85,80,86],[80,87,80,88],[80,89,80,90],[80,91,80,92],[80,93,80,94],[80,95,80,96],[80,97,80,98],[80,99,80,100],[80,101,80,102]],"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],[16,0,16,1],[16,2,16,5],[17,0,20,0],[8,0,8,1],[9,0,9,1],[10,0,13,0],[14,0,14,1],[15,6,16,6],[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":[[43,45,43,46],[43,47,43,48],[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],[39,2,40,2],[43,12,43,16],[43,39,43,40],[43,41,43,42],[43,43,43,44],[37,47,37,48],[37,49,37,50],[37,51,37,52],[37,53,37,54],[37,55,37,56],[37,12,37,16],[37,41,37,42],[37,43,37,44],[37,45,37,46],[27,0,27,2],[28,0,30,2],[32,0,34,2],[25,2,25,3],[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]]}
["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":[[47,45,47,46],[47,47,47,48],[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],[39,2,44,2],[47,12,47,16],[47,39,47,40],[47,41,47,42],[47,43,47,44],[37,47,37,48],[37,49,37,50],[37,51,37,52],[37,53,37,54],[37,55,37,56],[37,12,37,16],[37,41,37,42],[37,43,37,44],[37,45,37,46],[27,0,27,2],[28,0,30,2],[32,0,34,2],[25,2,25,3],[3,3,3,4],[6,5,7,5],[8,0,8,1],[9,0,9,1],[10,0,13,0],[14,0,14,1],[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]]}
["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":[[71,45,71,46],[71,47,71,48],[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],[40,2,68,2],[71,12,71,16],[71,39,71,40],[71,41,71,42],[71,43,71,44],[38,47,38,48],[38,49,38,50],[38,51,38,52],[38,53,38,54],[38,55,38,56],[38,12,38,16],[38,41,38,42],[38,43,38,44],[38,45,38,46],[27,0,27,2],[28,0,30,2],[32,0,34,2],[25,2,25,3],[3,4,3,5],[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],[17,0,20,0],[21,0,21,1],[23,0,25,1],[23,2,23,3],[24,2,24,3]]}
["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],[37,53,37,54],[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],[37,43,37,44],[37,45,37,46],[37,47,37,48],[37,49,37,50],[37,51,37,52],[15,7,16,7],[16,0,16,1],[16,2,16,6],[37,12,37,16],[37,41,37,42],[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],[6,7,7,7],[8,0,8,1],[9,0,9,1],[10,0,13,0],[14,0,14,1]]}
["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":[[51,45,51,46],[51,47,51,48],[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],[39,2,48,2],[51,12,51,16],[51,39,51,40],[51,41,51,42],[51,43,51,44],[37,47,37,48],[37,49,37,50],[37,51,37,52],[37,53,37,54],[37,55,37,56],[37,12,37,16],[37,41,37,42],[37,43,37,44],[37,45,37,46],[27,0,27,2],[28,0,30,2],[32,0,34,2],[25,2,25,3],[3,2,3,3],[6,5,7,5],[8,0,8,1],[9,0,9,1],[10,0,13,0],[14,0,14,1],[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]]}
["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],[2,27,2,28],[2,29,2,30],[2,31,2,32],[2,38,2,39],[2,33,2,35],[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]]}
[]
[]
[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},{"$f":"(AN7-((AF7+AG7)/2))/((AF7+AG7)/2)","v":-0.1935376927938901},"par rapport à la moyenne BP + Réel",null,"Distribution (FCFA/ abonné)",{"$f":"AL7*'Demandes Harmo-DPP'!M16","v":54919583.701104991},{"$f":"AL7*'Demandes Harmo-DPP'!M20","v":18361668.04464655},{"$f":"AL7*'Demandes Harmo-DPP'!M31","v":40528006.044490129},{"$f":"AL7*'Demandes Harmo-DPP'!M65","v":135148493.62591198},{"$f":"AL7*'Demandes Harmo-DPP'!M114","v":200985825.89410412},{"$f":"AL7*'Demandes Harmo-DPP'!M77","v":56408367.596616872}]
[null,"Comptage",{"$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,{"$f":"(C32*(1-D30)^(#REF!/'[5]Analyse Optimisation'!C61))","v":{"$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":85,"n_cols":65,"rows_kept":85,"cut":false,"hidden":false,"merged":[[2,23,2,26],[2,52,2,57],[2,59,2,64],[2,48,2,50],[2,27,2,28],[2,29,2,30],[2,31,2,32],[2,33,2,35],[2,38,2,39],[2,3,2,6],[2,7,2,10],[2,11,2,14],[2,15,2,18],[2,19,2,22]]}
[]
[]
[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",null,null,null,"Scénario Extension - Actualisation avec FM",{"$nulls":6},"Scénario Extension - Harmonisation"]
[{"$nulls":45},"REHAB","DA","DPP","REHAB","DA","DPP",null,"Energie R","ENERSA","Faye Solaire","NS Resif","Sud Solar","Solensol",null,"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",{"$nulls":9},"REHAB - Act Sans AGR","Extension -Act avec FM","Extension -Harmonisation",null,"Extension -Act avec FM","Extension -Harmonisation",null,"Energie R","ENERSA","Faye Solaire","NS Resif","Sud Solar","Solensol",null,"Energie R","ENERSA","Faye Solaire","NS Resif","Sud Solar","Solensol"]
[null,"Nombre d'abonnés",{"$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},{"$nulls":4},0,{"$nulls":6},0]
[null,"Monophasé",{"$nulls":44},{"$f":"'Demandes Act-AGR'!AO118","v":984},{"$f":"'Demandes Harmo-DPP'!AO118","v":1109.3333333333333},{"$nulls":4},{"$f":"AS7*'Demandes Harmo-DPP'!T16","v":0},{"$f":"AS7*'Demandes Harmo-DPP'!T20","v":0},{"$f":"AS7*'Demandes Harmo-DPP'!T31","v":0},{"$f":"AS7*'Demandes Harmo-DPP'!T65","v":0},{"$f":"AS7*'Demandes Harmo-DPP'!T114","v":0},{"$f":"AS7*'Demandes Harmo-DPP'!T77","v":0},null,{"$f":"AZ7*'Demandes Harmo-DPP'!AA16","v":0},{"$f":"AZ7*'Demandes Harmo-DPP'!AA20","v":0},{"$f":"AZ7*'Demandes Harmo-DPP'!AA31","v":0},{"$f":"AZ7*'Demandes Harmo-DPP'!AA65","v":0},{"$f":"AZ7*'Demandes Harmo-DPP'!AA114","v":0},{"$f":"AZ7*'Demandes Harmo-DPP'!AA77","v":0}]
[null,"Force Motrice",{"$nulls":44},{"$f":"'Demandes Act-AGR'!BI118","v":35},{"$f":"'Demandes Harmo-DPP'!BI118","v":39.666666666666664},{"$nulls":4},0,0,0,0,0,null,null,0,0,0,0,0]
[{"$nulls":52},0,0,0,0,0,null,null,0,0,0,0,0]
[null,"Investissements Production (FCFA)",{"$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},1325043689.1304145,989937800,992417800,null,null,null,"Investissements Production (FCFA)",null,null,null,0,0,{"$nulls":5},0,0]
[null,"Investissements Distribution (FCFA)",0.39,{"$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,null,null,null,"Investissements Distribution (FCFA)",null,null,null,{"$f":"BD7/15","v":0},{"$f":"BE7/15","v":0},{"$f":"BF7/15","v":0},{"$nulls":4},{"$f":"BK7/15","v":0},{"$f":"BL7/15","v":0},{"$f":"BM7/15","v":0}]
[null,"Investissements Comptage (FCFA)",{"$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$12*AV6","v":26656800},null,null,null,"Investissements Comptage (FCFA)"]
[null,"Charge Amortissements (FCFA/an)",0.36,{"$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},{"$f":"AU14+AU15+AU16","v":14333506.071885111},{"$f":"AV14+AV15+AV16","v":14635068.849847529},{"$f":"+AT13/$AT$6","v":111604.8234717962},{"$f":"AU13/$AU$6","v":14066.24737182052},{"$f":"AV13/$AV$6","v":12737.222671755901},"Charge Amortissements (FCFA/an)",{"$f":"BA14+BA15+BA16","v":10901341.713160904},2475659.5374404117,5120114.0433426695,25361444.0113924,32549296.418392684,9593180.7075815946,null,{"$f":"BH14+BH15+BH16","v":9871347.5706108231},2241751.1902290387,4636349.0525191482,22965212.477175888,29473933.262443155,8686785.8621375244]
[null,"   - Charges Amortissement Production",{"$nulls":43},{"$f":"50%*AT10/15","v":44168122.971013814},{"$f":"0*50%*AU10/15","v":0},{"$f":"0*50%*AV10/15","v":0},{"$f":"+AT14/$AT$6","v":86575.869920314566},{"$f":"AU14/$AU$6","v":0},{"$f":"AV14/$AV$6","v":0},"   - Charges Amortissement Production",{"$f":"$AX$14*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":0},{"$f":"$AX$14*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":0},{"$f":"$AX$14*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":0},{"$f":"$AX$14*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":0},{"$f":"$AX$14*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":0},{"$f":"$AX$14*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":0},null,{"$f":"$AY$14*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":0},{"$f":"$AY$14*('Demandes Act-AGR'!AN20+'Demandes Act-AGR'!BH20)","v":0},{"$f":"$AY$14*('Demandes Act-AGR'!AN31+'Demandes Act-AGR'!BH31)","v":0},{"$f":"$AY$14*('Demandes Act-AGR'!AN65+'Demandes Act-AGR'!BH65)","v":0},{"$f":"$AY$14*('Demandes Act-AGR'!AN114+'Demandes Act-AGR'!BH114)","v":0},{"$f":"$AY$14*('Demandes Act-AGR'!AN77+'Demandes Act-AGR'!BH77)","v":0}]
[null,"   - Charges Amortissement Distribution",{"$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$6","v":11577.222671755901},"   - Charges Amortissement Distribution",{"$f":"$AX$15*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":10033220.025231561},{"$f":"$AX$15*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":2278511.9025041997},{"$f":"$AX$15*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":4712376.8892700495},{"$f":"$AX$15*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":23341800.91031291},{"$f":"$AX$15*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":29957253.081788171},{"$f":"$AX$15*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":8829233.6222037729},null,{"$f":"$AY$15*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":8972347.5706108231},{"$f":"$AY$15*('Demandes Act-AGR'!AN20+'Demandes Act-AGR'!BH20)","v":2037591.1902290385},{"$f":"$AY$15*('Demandes Act-AGR'!AN31+'Demandes Act-AGR'!BH31)","v":4214109.0525191482},{"$f":"$AY$15*('Demandes Act-AGR'!AN65+'Demandes Act-AGR'!BH65)","v":20873732.477175888},{"$f":"$AY$15*('Demandes Act-AGR'!AN114+'Demandes Act-AGR'!BH114)","v":26789693.262443155},{"$f":"$AY$15*('Demandes Act-AGR'!AN77+'Demandes Act-AGR'!BH77)","v":7895665.8621375244}]
[null,"   - Charges Amortissement Comptage",{"$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$6","v":1160},"   - Charges Amortissement Comptage",{"$f":"$AX$16*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":868121.68792934262},{"$f":"$AX$16*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":197147.63493621198},{"$f":"$AX$16*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":407737.15407262027},{"$f":"$AX$16*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":2019643.1010794898},{"$f":"$AX$16*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":2592043.3366045146},{"$f":"$AX$16*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":763947.08537782147},null,{"$f":"$AY$16*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":899000},{"$f":"$AY$16*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":204160},{"$f":"$AY$16*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":422240},{"$f":"$AY$16*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":2091480},{"$f":"$AY$16*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":2684240},{"$f":"$AY$16*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":791120}]
[{"$nulls":27},0,null,0,498837,{"$error":"#DIV/0!"},{"$nulls":16},0,0,0,null,0,0,0,0,0,null,null,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!"},{"$nulls":16},0,0,0,"Facteur de coût surveillé, c'est la dotation aux amortissements. Elle est influencée par les choix technologiques de l'OP, la configuration de la zone et le nombre d'usagers",0,0,0,0,0,null,null,0,0,0,0,0]
[null,"Consommation individuelle moyenne monophasée (kWh/an/abonné)",{"$nulls":35},279.072,{"$nulls":6},"Doublement conso induit +20% Carburant",279.072,{"$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},{"$f":"10^-3*('Demandes Harmo-DPP'!W119*'Demandes Harmo-DPP'!R117+'Demandes Harmo-DPP'!AL119*'Demandes Harmo-DPP'!AJ119)/('Demandes Harmo-DPP'!AJ119+'Demandes Harmo-DPP'!R117)","v":1000.0615643253083}]
[null,"Consommation individuelle moyenne force motrice (kWh/an/abonné)",{"$nulls":44},{"$f":"10^-3*'Demandes Act-AGR'!BG119","v":9002.9895569342661},{"$f":"10^-3*'Demandes Harmo-DPP'!BG119","v":11801.158852757117}]
[null,"(coef utilisation service)",{"$nulls":25},0,null,0,498839,{"$error":"#DIV/0!"},{"$nulls":14},1,1,0,0,0]
[null,"Charges du peronnel - Productivité (FCFA/an/abonné)",{"$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$22*(1-30%)*35%","v":9472.6596199944197},{"$f":"$AL$22*(1-30%)*(1-2*10%)*35%","v":7578.1276959955349}]
[]
[null,"Achat SENELEC",{"$nulls":44},93,93]
[{"$nulls":27},0,null,0,498840,{"$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",{"$f":"BA28","v":65352044.570947707},14841238.509015221,30694379.643645115,152038369.49860477,195128556.30602965,57509799.222433977,null,{"$f":"BH28","v":98955039.616191626},22472370.287031904,46476947.639088713,230214111.51999161,295460595.70563537,87080434.862248629]
[null,"   - Carburant ou nrj Senelec",{"$nulls":4},5109.5783132530123,null,null,null,26733.483483483484,null,null,null,6115.6462585034014,null,null,null,5088.3675464320622,null,null,null,4566.3194614443082,null,null,null,898.17009602194798,898.17009602194798,null,26733.483483483484,498843,8085.2608598563684,{"$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,{"$f":"0*INT(AU19/$AL$19)","v":0},{"$f":"0*INT(AV19/$AL$19)","v":0},{"$f":"$AL$28*(1+(AT28-1)*$AS$28)","v":5219.9778949081965},{"$f":"0*$AL$28*(1+(AU28-1)*$AS$28)+AU21*AU24*(AU19*AU7+AU8*AU20)/AU6","v":84325.218801222843},{"$f":"0*$AL$28*(1+(AV28-1)*$AS$28)+AV21*AV24*(AV19*AV7+AV8*AV20)/AV6","v":127683.92208540854},"   - Carburant ou nrj Senelec",{"$f":"AX28*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":65352044.570947707},{"$f":"$AX$28*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":14841238.509015221},{"$f":"$AX$28*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":30694379.643645115},{"$f":"$AX$28*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":152038369.49860477},{"$f":"$AX$28*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":195128556.30602965},{"$f":"$AX$28*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":57509799.222433977},null,{"$f":"AY28*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":98955039.616191626},{"$f":"$AY$28*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":22472370.287031904},{"$f":"$AY$28*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":46476947.639088713},{"$f":"$AY$28*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":230214111.51999161},{"$f":"$AY$28*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":295460595.70563537},{"$f":"$AY$28*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":87080434.862248629}]
[null,"Conso moy/ab réseau",null,{"$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},{"$nulls":11},"Conso moy/ab réseau",0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Niveau utilisation service ",null,null,{"$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",{"$nulls":7},"Niveau utilisation service ",0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Charges personnel (Salaires bruts)",0.27,{"$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},{"$f":"+(AU22-AL31)/AL31","v":-0.755},{"$f":"AT22","v":27064.741771412628},{"$f":"AU22","v":9472.6596199944197},{"$f":"AV22","v":7578.1276959955349},{"$f":"AT31","v":27064.741771412628},{"$f":"AU31","v":9472.6596199944197},{"$f":"AV31","v":7578.1276959955349},"Charges personnel (Salaires bruts)",{"$f":"AX31*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":7341311.2054956751},{"$f":"$AX$31*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":1667188.0931190178},{"$f":"$AX$31*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":3448048.1016779686},{"$f":"$AX$31*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":17079205.29484994},{"$f":"$AX$31*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":21919734.360667087},{"$f":"$AX$31*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":6460353.8608361939},null,{"$f":"AY31*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":5873048.9643965391},{"$f":"$AY$31*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":1333750.4744952142},{"$f":"$AY$31*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":2758438.4813423748},{"$f":"$AY$31*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":13663364.23587995},{"$f":"$AY$31*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":17535787.488533668},{"$f":"$AY$31*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":5168283.0886689546}]
[null,"   - Services administratifs",{"$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,{"$f":"MIN(G32,K32,W32,AA32)","v":1053.1967871485942},null,47490.315315315318,498847,11939.329419207073,{"$nulls":5},{"$f":"AF32","v":11939.329419207073},{"$f":"AB32","v":1053.1967871485942},{"$f":"AD32","v":47490.315315315318},{"$nulls":11},"   - Services administratifs",0,0,0,0,0,0,null,0,0,0,0,0,0]
[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},{"$f":"AF33","v":681.02423411065388},{"$f":"AB33","v":0},{"$f":"AD33","v":4086.1454046639233},{"$nulls":11},"   - Services commerciaux",0,0,0,0,0,0,null,0,0,0,0,0,0]
[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(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},{"$nulls":11},"   - Services techniques",0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"   - Services recouvrement",{"$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":"AF35","v":1849.901001967052},{"$f":"AB35","v":0},{"$f":"AD35","v":9507.5692771084341},{"$nulls":11},"   - Services recouvrement",0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":27},0,null,0,498867,{"$error":"#DIV/0!"},{"$nulls":20},0,0,0,0,0,0,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},{"$nulls":11},"Hypothèses sur Procuctuvité",0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Nombre clients",3000,10000,15000,20000,25000,{"$nulls":20},10000,null,25000,498869,17500,{"$nulls":6},10000,25000,{"$nulls":11},"Nombre clients",0,0,0,0,0,0,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,{"$nulls":11},"Charges personnel/usagers (FCFA/an/usager)",1180554.2421232017,394703.37613155233,871192.13650657947,2905159.0837790836,4320401.819818343,1212557.2185663006,null,1180554.2421232017,394703.37613155233,871192.13650657947,2905159.0837790836,4320401.819818343,1212557.2185663006]
[{"$nulls":27},0,null,0,498871,{"$error":"#DIV/0!"},{"$nulls":6},0,0,{"$nulls":12},1088654.4539710358,363977.8445505572,803374.52175573434,2679008.0990793263,3984081.811972315,1118166.1710967568,null,1088654.4539710358,363977.8445505572,803374.52175573434,2679008.0990793263,3984081.811972315,1118166.1710967568]
[null,null,{"$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":12},0,0,0,0,0,0,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":12},0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,{"$f":"(C39*(1-D37)^(#REF!/'[5]Analyse Optimisation'!C61))","v":{"$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":12},0,0,0,0,0,0,null,0,0,0,0,0,0]
[{"$nulls":27},0,null,0,498875,{"$error":"#DIV/0!"},{"$nulls":6},0,0,{"$nulls":12},413543.77526291728,138263.12968127654,305175.37632353831,1017666.4590054319,1513420.7438085678,424754.29929112887,null,413543.77526291728,138263.12968127654,305175.37632353831,1017666.4590054319,1513420.7438085678,424754.29929112887]
[null,"Véhicules",{"$nulls":25},0,null,0,498876,{"$error":"#DIV/0!"},{"$nulls":19},"Véhicules",{"$f":"BA46+BA47","v":6621373.2660882305},1503692.5094600369,3109909.5082014399,15404304.514525265,19770139.016423441,5826808.4741576426,null,{"$f":"BH46+BH47","v":6621373.2660882305},1503692.5094600369,3109909.5082014399,15404304.514525265,19770139.016423441,5826808.4741576426]
[null,"   - Carburant",{"$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",{"$f":"AX46*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":3444764.8254724443},{"$f":"$AX$46*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":782294.97972019378},{"$f":"$AX$46*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":1617928.2535122191},{"$f":"$AX$46*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":8014078.6842926666},{"$f":"$AX$46*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":10285401.04018482},{"$f":"$AX$46*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":3031393.0464157509},null,{"$f":"AY46*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":3444764.8254724443},{"$f":"$AY$46*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":782294.97972019378},{"$f":"$AY$46*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":1617928.2535122191},{"$f":"$AY$46*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":8014078.6842926666},{"$f":"$AY$46*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":10285401.04018482},{"$f":"$AY$46*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":3031393.0464157509}]
[null,"   - Entretien et réparation",{"$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$47)","v":4098.8496007945632},4098.8496007945632,4098.8496007945632,4098.8496007945632,"   - Entretien et réparation",{"$f":"AX47*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":3176608.4406157867},{"$f":"$AX$47*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":721397.5297398431},{"$f":"$AX$47*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":1491981.254689221},{"$f":"$AX$47*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":7390225.8302325979},{"$f":"$AX$47*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":9484737.9762386195},{"$f":"$AX$47*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":2795415.4277418922},null,{"$f":"AY47*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":3176608.4406157867},{"$f":"$AY$47*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":721397.5297398431},{"$f":"$AY$47*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":1491981.254689221},{"$f":"$AY$47*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":7390225.8302325979},{"$f":"$AY$47*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":9484737.9762386195},{"$f":"$AY$47*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":2795415.4277418922}]
[null,"Frais financiers",{"$nulls":16},0,{"$nulls":8},0,null,0,498879,0,{"$nulls":19},"Frais financiers",{"$f":"BA49+BA50+BA51","v":965350.68020711106},219228.02544058263,453403.41625211411,2245841.6469850596,2882350.2890312965,849508.59858225775,null,{"$f":"BH49+BH50+BH51","v":965350.68020711106},219228.02544058263,453403.41625211411,2245841.6469850596,2882350.2890312965,849508.59858225775]
[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},{"$f":"AU49","v":0},0,"   - Amortissement",0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"   - Interêts bancaires",{"$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":5},{"$f":"$AL$50","v":0},{"$f":"$AL$50","v":0},{"$f":"$AL$50","v":0},{"$f":"AT50","v":0},0,0,"   - Interêts bancaires",0,0,0,0,0,0,null,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,{"$nulls":5},{"$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",{"$f":"AX51*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":965350.68020711106},{"$f":"$AX$51*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":219228.02544058263},{"$f":"$AX$51*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":453403.41625211411},{"$f":"$AX$51*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":2245841.6469850596},{"$f":"$AX$51*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":2882350.2890312965},{"$f":"$AX$51*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":849508.59858225775},null,{"$f":"AY51*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":965350.68020711106},{"$f":"$AY$51*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":219228.02544058263},{"$f":"$AY$51*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":453403.41625211411},{"$f":"$AY$51*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":2245841.6469850596},{"$f":"$AY$51*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":2882350.2890312965},{"$f":"$AY$51*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":849508.59858225775}]
[null,"Communication",{"$nulls":16},0,{"$nulls":8},0,null,0,498883,0,{"$nulls":12},-0.1,{"$nulls":6},"Communication",{"$f":"BA53+BA54","v":697180.87838138733},158327.52850983763,327450.11578170967,1621957.5789956665,2081647.1646122974,613519.17297562084,null,{"$f":"BH53+BH54","v":697180.87838138733},158327.52850983763,327450.11578170967,1621957.5789956665,2081647.1646122974,613519.17297562084]
[null,"   - téléphone, internet",{"$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$52)*35%","v":698.91255449385642},{"$f":"$AL$53*(1-$AS$52)*35%","v":698.91255449385642},{"$f":"AT53","v":1996.89301283959},698.91255449385642,698.91255449385642,"   - téléphone, internet",{"$f":"AX53*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":541657.22973273869},{"$f":"$AX$53*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":123008.60959091873},{"$f":"$AX$53*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":254404.16983576375},{"$f":"$AX$53*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":1260139.3357524232},{"$f":"$AX$53*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":1617283.6510987838},{"$f":"$AX$53*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":476658.36216481007},null,{"$f":"AY53*('Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16)","v":541657.22973273869},{"$f":"$AY$53*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":123008.60959091873},{"$f":"$AY$53*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":254404.16983576375},{"$f":"$AY$53*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":1260139.3357524232},{"$f":"$AY$53*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":1617283.6510987838},{"$f":"$AY$53*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":476658.36216481007}]
[null,"   - Marketing, promotion",{"$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$52)","v":200.67567567567568},200.67567567567568,200.67567567567568,200.67567567567568,"   - Marketing, promotion",{"$f":"$AX$54*('Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16)","v":155523.64864864864},{"$f":"$AX$54*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":35318.91891891892},{"$f":"$AX$54*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":73045.945945945947},{"$f":"$AX$54*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":361818.24324324325},{"$f":"$AX$54*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":464363.51351351349},{"$f":"$AX$54*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":136860.8108108108},null,{"$f":"$AY$54*('Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16)","v":155523.64864864864},{"$f":"$AY$54*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":35318.91891891892},{"$f":"$AY$54*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":73045.945945945947},{"$f":"$AY$54*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":361818.24324324325},{"$f":"$AY$54*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":464363.51351351349},{"$f":"$AY$54*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":136860.8108108108}]
[null,"Loyers",{"$nulls":12},0,{"$nulls":12},0,null,0,498886,0,{"$nulls":19},"Loyers",{"$f":"BA56+BA57","v":6401851.9880774673},1453839.9353569476,3006805.3208518685,14893598.883230546,19114690.968272593,5633629.7495081713,null,{"$f":"BH56+BH57","v":6401851.9880774673},1453839.9353569476,3006805.3208518685,14893598.883230546,19114690.968272593,5633629.7495081713]
[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},{"$f":"AU56","v":6588.106442627949},6588.106442627949,"   - Siège (quote part)",{"$f":"$AX$56*('Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16)","v":5105782.4930366604},{"$f":"$AX$56*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":1159506.7339025191},{"$f":"$AX$56*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":2398070.7451165733},{"$f":"$AX$56*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":11878355.916058192},{"$f":"$AX$56*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":15244878.308241075},{"$f":"$AX$56*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":4493088.5938722612},null,{"$f":"$AY$56*('Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16)","v":5105782.4930366604},{"$f":"$AY$56*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":1159506.7339025191},{"$f":"$AY$56*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":2398070.7451165733},{"$f":"$AY$56*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":11878355.916058192},{"$f":"$AY$56*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":15244878.308241075},{"$f":"$AY$56*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":4493088.5938722612}]
[null,"   - Structure décentralisées",{"$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",{"$f":"$AX$57*('Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16)","v":1296069.4950408069},{"$f":"$AX$57*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":294333.20145442843},{"$f":"$AX$57*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":608734.57573529507},{"$f":"$AX$57*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":3015242.9671723549},{"$f":"$AX$57*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":3869812.6600315189},{"$f":"$AX$57*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":1140541.1556359101},null,{"$f":"$AY$57*('Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16)","v":1296069.4950408069},{"$f":"$AY$57*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":294333.20145442843},{"$f":"$AY$57*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":608734.57573529507},{"$f":"$AY$57*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":3015242.9671723549},{"$f":"$AY$57*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":3869812.6600315189},{"$f":"$AY$57*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":1140541.1556359101}]
[null,"Maintenance, réparatiion, pièces rechange",{"$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$58)*35%","v":1974.2978677647945},{"$f":"$AL$58*(1-$AS$58)*35%","v":1974.2978677647945},{"$f":"AT58","v":5640.8510507565561},1974.2978677647945,1974.2978677647945,"Maintenance, réparatiion, pièces rechange",{"$f":"$AX$58*('Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16)","v":1530080.8475177158},{"$f":"$AX$58*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":347476.42472660384},{"$f":"$AX$58*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":718644.42386638524},{"$f":"$AX$58*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":3559659.0555799245},{"$f":"$AX$58*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":4568525.2660077345},{"$f":"$AX$58*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":1346471.1458155899},null,{"$f":"$AY$58*('Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16)","v":1530080.8475177158},{"$f":"$AY$58*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":347476.42472660384},{"$f":"$AY$58*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":718644.42386638524},{"$f":"$AY$58*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":3559659.0555799245},{"$f":"$AY$58*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":4568525.2660077345},{"$f":"$AY$58*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":1346471.1458155899}]
[null,"Charges administratives diverses",{"$nulls":12},0,{"$nulls":12},0,null,0,498890,0,{"$nulls":12},-0.1,{"$nulls":6},"Charges administratives diverses",{"$f":"BA60","v":2347925.8610064723},533206.38908017951,1102767.7592340077,5462335.9063157029,7010452.1837019064,2066174.7576856958,null,{"$f":"BH60","v":2347925.8610064723},533206.38908017951,1102767.7592340077,5462335.9063157029,7010452.1837019064,2066174.7576856958]
[null,"Informatique, papeterie, entretien, comptabilité, audit",{"$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},{"$f":"AU60","v":3029.5817561373838},3029.5817561373838,"Informatique, papeterie, entretien, comptabilité, audit",{"$f":"$AX$60*('Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16)","v":2347925.8610064723},{"$f":"$AX$60*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":533206.38908017951},{"$f":"$AX$60*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":1102767.7592340077},{"$f":"$AX$60*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":5462335.9063157029},{"$f":"$AX$60*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":7010452.1837019064},{"$f":"$AX$60*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":2066174.7576856958},null,{"$f":"$AY$60*('Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16)","v":2347925.8610064723},{"$f":"$AY$60*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":533206.38908017951},{"$f":"$AY$60*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":1102767.7592340077},{"$f":"$AY$60*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":5462335.9063157029},{"$f":"$AY$60*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":7010452.1837019064},{"$f":"$AY$60*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":2066174.7576856958}]
[null,"Redevances",{"$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",{"$f":"$AX$61*('Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16)","v":66480.851872374202},{"$f":"$AX$61*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":15097.587005855303},{"$f":"$AX$61*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":31224.554943928011},{"$f":"$AX$61*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":154664.48506566542},{"$f":"$AX$61*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":198498.95642925665},{"$f":"$AX$61*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":58503.149647689301},null,{"$f":"$AY$61*('Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16)","v":66480.851872374202},{"$f":"$AY$61*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":15097.587005855303},{"$f":"$AY$61*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":31224.554943928011},{"$f":"$AY$61*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":154664.48506566542},{"$f":"$AY$61*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":198498.95642925665},{"$f":"$AY$61*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":58503.149647689301}]
[null,"   - Commune",{"$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",6055.5555555555557,2024.5983935742972,4468.7081659973228,14901.773761713523,22161.144578313255,6219.7121820615803,null,6055.5555555555557,2024.5983935742972,4468.7081659973228,14901.773761713523,22161.144578313255,6219.7121820615803]
[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,{"$nulls":8},0,0,0,"   - FER",2616.6666666666665,874.84939759036138,1930.9738955823291,6439.2068273092364,9576.0542168674692,2687.6004016064253,null,2616.6666666666665,874.84939759036138,1930.9738955823291,6439.2068273092364,9576.0542168674692,2687.6004016064253]
[null,"   - CRSE",{"$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",{"$f":"+BA63+BA62+BA61+BA59+BA58+BA57+BA56+BA55+BA54+BA53+BA52+BA51+BA50+BA49+BA48+BA47+BA46+BA45+BA44+BA43+BA42+BA41+BA40+BA39+BA38+BA24+BA21","v":36007425.879484326},8465800.1965019982,17633915.176866014,84131239.316887215,109324772.85721257,32082466.045134213,null,{"$f":"+BH63+BH62+BH61+BH59+BH58+BH57+BH56+BH55+BH54+BH53+BH52+BH51+BH50+BH49+BH48+BH47+BH46+BH45+BH44+BH43+BH42+BH41+BH40+BH39+BH38+BH24+BH21","v":36007425.879484326},8465800.1965019982,17633915.176866014,84131239.316887215,109324772.85721257,32082466.045134213]
[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,{"$nulls":8},0,0,0,"   - Télécommunications"]
[null,"   - Autres ",{"$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 ",71488.86923618897,{"$nulls":6},71488.86923618897]
[null,"Impôts et Taxes",{"$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$67)","v":785.35286901683946},785.35286901683946,785.35286901683946,785.35286901683946,"Impôts et Taxes",{"$f":"$AX$67*('Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16)","v":608648.47348805063},{"$f":"$AX$67*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":138222.10494696375},{"$f":"$AX$67*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":285868.44432212954},{"$f":"$AX$67*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":1415991.2228373615},{"$f":"$AX$67*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":1817306.5389049666},{"$f":"$AX$67*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":535610.65666948457},null,{"$f":"$AY$67*('Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16)","v":608648.47348805063},{"$f":"$AY$67*('Demandes Act-AGR'!$AN$20+'Demandes Act-AGR'!$BH$20)","v":138222.10494696375},{"$f":"$AY$67*('Demandes Act-AGR'!$AN$31+'Demandes Act-AGR'!$BH$31)","v":285868.44432212954},{"$f":"$AY$67*('Demandes Act-AGR'!$AN$65+'Demandes Act-AGR'!$BH$65)","v":1415991.2228373615},{"$f":"$AY$67*('Demandes Act-AGR'!$AN$114+'Demandes Act-AGR'!$BH$114)","v":1817306.5389049666},{"$f":"$AY$67*('Demandes Act-AGR'!$AN$77+'Demandes Act-AGR'!$BH$77)","v":535610.65666948457}]
[null,"   - Impôts indirects (hors retenues à la source des salaires)",{"$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,"   - 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,{"$nulls":11},"   - Impôts indirects (solde net)",3681216,1547251.2000000002,2444904,8282419.1999999993,12317184,3781008,null,3681216,1547251.2000000002,2444904,8282419.1999999993,12317184,3781008]
[null,"   - Taxes",{"$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",4015872,1834963.2,2568384,8729481.5999999996,12737088,4124736,null,4015872,1834963.2,2568384,8729481.5999999996,12737088,4124736]
[null,"Total Charges (FCFA/an/abonné)",{"$nulls":46},{"$f":"+AW70+AW69+AW68+AW66+AW65+AW64+AW63+AW62+AW61+AW60+AW59+AW58+AW57+AW56+AW55+AW54+AW53+AW52+AW51+AW50+AW49+AW48+AW47+AW46+AW45+AW31+AW28","v":61288.278305272208},{"$f":"+AX70+AX69+AX68+AX66+AX65+AX64+AX63+AX62+AX61+AX60+AX59+AX58+AX57+AX56+AX55+AX54+AX53+AX52+AX51+AX50+AX49+AX48+AX47+AX46+AX45+AX31+AX28+AX13","v":131903.15079065168},{"$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":172038.29745077388},"Total Charges (FCFA)",{"$f":"BA27+BA31+BA45+BA48+BA52+BA55+BA58+BA59+BA61+BA67","v":91932248.623082176},20877517.106661242,43178501.288776673,213875928.08698991,274491901.05008018,80900378.788312301,null,{"$f":"BH27+BH31+BH45+BH48+BH52+BH55+BH58+BH59+BH61+BH67","v":124066981.42722696},28175211.26605412,58271459.663884677,288635829.04940671,370439993.5775525,109178943.65595973]
[null,"Prix de Revient (FCFA/mois/abonné)",{"$nulls":46},{"$f":"AW71/12","v":5107.3565254393507},{"$f":"AX71/12","v":10991.929232554307},{"$f":"AY71/12","v":14336.524787564491}]
[null,"Prix de Revient (FCFA/kWh)",{"$nulls":46},{"$f":"AW71/AT19","v":219.61457367730264},{"$f":"AX71*AU6/(AU7*AU19+AU8*AU20)/AU21","v":145.47241261771524},{"$f":"AY71*AV6/(AV7*AV19+AV8*AV20)/AV21","v":125.30600095617183},"Revenus (FCFA)",{"$f":"$AU$21*101*($AU$19*'Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16*'Simulation FIN'!$AU$20)","v":72142969.912239224},{"$f":"101*(AU19*'Demandes Act-AGR'!AN20+'Demandes Act-AGR'!BH20*'Simulation FIN'!AU20)","v":14386060.065578967},{"$f":"AU21*101*(AU19*'Demandes Act-AGR'!AN31+'Demandes Act-AGR'!BH31*'Simulation FIN'!AU20)","v":32909274.530046701},{"$f":"AU21*101*(AU19*'Demandes Act-AGR'!AN65+'Demandes Act-AGR'!BH65*'Simulation FIN'!AU20)","v":170258455.03133851},{"$f":"AU21*101*(AU19*'Demandes Act-AGR'!AN114+'Demandes Act-AGR'!BH114*'Simulation FIN'!AU20)","v":210660631.42903593},{"$f":"AU21*101*(AU19*'Demandes Act-AGR'!AN77+'Demandes Act-AGR'!BH77*'Simulation FIN'!AU20)","v":59556621.535183489},null,{"$f":"$AV$21*95*($AV$19*'Demandes Act-AGR'!$AN$16+'Demandes Act-AGR'!$BH$16*'Simulation FIN'!$AV$20)","v":102360451.46067944},{"$f":"$AV$21*95*(AV19*'Demandes Act-AGR'!AN20+'Demandes Act-AGR'!BH20*'Simulation FIN'!AV20)","v":20825446.325123239},{"$f":"AV21*95*(AV19*'Demandes Act-AGR'!AN31+'Demandes Act-AGR'!BH31*'Simulation FIN'!AV20)","v":46895379.803181417},{"$f":"AV21*95*(AV19*'Demandes Act-AGR'!AN65+'Demandes Act-AGR'!BH65*'Simulation FIN'!AV20)","v":241070633.52872992},{"$f":"AV21*95*(AV19*'Demandes Act-AGR'!AN114+'Demandes Act-AGR'!BH114*'Simulation FIN'!AV20)","v":299879664.59291226},{"$f":"AV21*95*(AV19*'Demandes Act-AGR'!AN77+'Demandes Act-AGR'!BH77*'Simulation FIN'!AV20)","v":85316073.60065715}]
[]
[null,"Efficacité (Ventes énergie/charges personnel)",{"$nulls":49},"Efficacité (Ventes énergie/charges personnel)"]
[{"$nulls":51},"Compensations tarifaires",{"$f":"AU21*(-AX82)*(AU19*'Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16*'Simulation FIN'!AU20)","v":59690732.691436104},{"$f":"AU21*(-AX82)*(AU19*'Demandes Act-AGR'!AN20+'Demandes Act-AGR'!BH20*'Simulation FIN'!AU20)","v":11902954.188080005},{"$f":"AU21*(-AX82)*(AU19*'Demandes Act-AGR'!AN31+'Demandes Act-AGR'!BH31*'Simulation FIN'!AU20)","v":27228969.245814793},{"$f":"AU21*(-AX82)*(AU19*'Demandes Act-AGR'!AN16+'Demandes Act-AGR'!BH16*'Simulation FIN'!AU20)","v":59690732.691436104},{"$f":"AU21*(-AX82)*(AU19*'Demandes Act-AGR'!AN114+'Demandes Act-AGR'!BH114*'Simulation FIN'!AU20)","v":174299553.43585646},{"$f":"AU21*(-AX82)*(AU19*'Demandes Act-AGR'!AN77+'Demandes Act-AGR'!BH77*'Simulation FIN'!AU20)","v":49276850.958398841},null,{"$f":"BB21*(-BE82)*(BB19*'Demandes Act-AGR'!AU16+'Demandes Act-AGR'!BO16*'Simulation FIN'!BB20)","v":0},{"$f":"BB21*(-BE82)*(BB19*'Demandes Act-AGR'!AU20+'Demandes Act-AGR'!BO20*'Simulation FIN'!BB20)","v":0},{"$f":"BB21*(-BE82)*(BB19*'Demandes Act-AGR'!AU31+'Demandes Act-AGR'!BO31*'Simulation FIN'!BB20)","v":0},{"$f":"BB21*(-BE82)*(BB19*'Demandes Act-AGR'!AU16+'Demandes Act-AGR'!BO16*'Simulation FIN'!BB20)","v":0},{"$f":"BB21*(-BE82)*(BB19*'Demandes Act-AGR'!AU114+'Demandes Act-AGR'!BO114*'Simulation FIN'!BB20)","v":0},{"$f":"BB21*(-BE82)*(BB19*'Demandes Act-AGR'!AU77+'Demandes Act-AGR'!BO77*'Simulation FIN'!BB20)","v":0}]
[]
[null,"Marge Opérateur (FCFA/an/abonné)",{"$nulls":43},0.2,0.2,0.2,null,{"$f":"AU78*(AX71-AX13)","v":23567.380683766234},{"$f":"AV78*(AY71-AY13)","v":31860.214955803596},"Excédent (FCFA)",{"$f":"BA73-BA71","v":-19789278.710842952},-6491457.0410822742,-10269226.758729972,-43617473.055651397,-63831269.621044248,-21343757.253128812,null,{"$f":"BH73-BH71","v":-21706529.966547519},-7349764.9409308806,-11376079.86070326,-47565195.520676792,-70560328.984640241,-23862870.055302575]
[null,"Prix de vente (FCFA/kWh)",{"$nulls":46},{"$f":"AW73*(1+AT78)","v":263.53748841276314},{"$f":"AX73*(1+AU78)","v":174.56689514125827},{"$f":"AY73*(1+AV78)","v":150.36720114740618},"Ratio Excédent/Revenus",{"$f":"BA78/BA73","v":-0.27430640483634505},-0.45123244387211764,-0.3120465858144032,-0.2561838884748659,-0.30300521358945387,-0.35837756915945673,null,{"$f":"BH78/BH73","v":-0.21205973260957944},-0.35292232522595823,-0.24258423555685751,-0.19730812842870862,-0.23529547787251978,-0.27969958119496452]
[]
[null,"Tarif de référence (FCFA/kWh)",{"$nulls":43},91,91,91,null,91,91]
[null,"Ecart Max (FCFA/kWh)",{"$nulls":47},{"$f":"AU81-AX79","v":-83.566895141258271},{"$f":"AV81-AY79","v":-59.367201147406178}]
[null,"Déficit théorique (FCFA/an/abonné)",{"$nulls":47},{"$f":"AX82*(AU19*AU7+AU8*AU20)/AU6","v":-75772.007713176878},{"$f":"AY82*(AV19*AV7+AV8*AV20)/AV6","v":-81507.925653055776}]
[null,"Taux d'utilisation du service",{"$nulls":43},0.5,0.75,0.65,null,{"$f":"AU21","v":1},{"$f":"AV21","v":1}]
[null,"Compensation nécessaire (FCFA/an/abonné)",{"$nulls":47},{"$f":"-AX83*AX84","v":75772.007713176878},{"$f":"-AY83*AY84","v":81507.925653055776}]

{"sheet":"Brouillon","index":33,"n_rows":169,"n_cols":49,"rows_kept":169,"cut":false,"hidden":false,"merged":[[163,3,164,3],[163,26,164,26],[163,27,164,27],[128,43,128,45],[128,46,128,48],[131,27,131,28],[132,25,138,25],[140,27,140,28],[161,3,162,3],[161,26,162,26],[161,27,162,27],[65,24,70,24],[76,26,76,28],[102,27,102,28],[103,25,109,25],[113,27,113,28],[33,24,37,24],[41,1,49,1],[41,24,49,24],[55,24,61,24],[55,30,58,31],[0,27,1,28],[0,29,1,30],[18,41,18,42],[128,41,128,42],[24,26,24,28],[0,18,0,19],[0,20,0,21],[0,23,1,23],[0,25,1,25],[0,26,1,26],[0,8,0,9],[0,10,0,11],[0,12,0,13],[0,14,0,15],[0,16,0,17],[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":"+'[5]Analyse Optimisation'!F15","v":12527}]
["Facteurs d'influence"]
["Dotation aux amortissements"]
[null,"Investissement distribution","FCFA/usager réseau+auto",0.39,{"$f":"2784*10^6/('[5]Analyse Optimisation'!D52+'[5]Analyse Optimisation'!D53)","v":180357.605597305},{"$f":"374*10^6/('[5]Analyse Optimisation'!E52+'[5]Analyse Optimisation'!E53)","v":250334.67202141901},{"$f":"3716*10^6/('[5]Analyse Optimisation'!F52+'[5]Analyse Optimisation'!F53)","v":376113.36032388662},{"$f":"202*10^6/('[5]Analyse Optimisation'!G52+'[5]Analyse Optimisation'!G53)","v":111849.39091915837},{"$f":"3122*10^6/('[5]Analyse Optimisation'!H52+'[5]Analyse Optimisation'!H53)","v":174111.87329206403},{"$f":"214*10^6/('[5]Analyse Optimisation'!I52+'[5]Analyse Optimisation'!I53)","v":498834.49883449881},{"$f":"2069*10^6/('[5]Analyse Optimisation'!J52+'[5]Analyse Optimisation'!J53)","v":226938.68597126249},null,{"$f":"359*10^6/('[5]Analyse Optimisation'!L52+'[5]Analyse Optimisation'!L53)","v":148408.43323687473},null,{"$f":"270*10^6/('[5]Analyse Optimisation'!N52+'[5]Analyse Optimisation'!N53)","v":182432.43243243243},null,{"$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/'[5]Analyse Optimisation'!D56","v":6069408.7403598968},{"$f":"419*10^6/'[5]Analyse Optimisation'!E56","v":2033980.5825242719},{"$f":"811*10^6/'[5]Analyse Optimisation'!F56","v":6143939.3939393936},null,{"$f":"2052*10^6/'[5]Analyse Optimisation'!H56","v":2769230.769230769},{"$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*('[5]Analyse Optimisation'!D51)/('[5]Analyse Optimisation'!D52)","v":852.4031211068127},{"$f":"+F19/F10*('[5]Analyse Optimisation'!E51)/('[5]Analyse Optimisation'!E52)","v":59.35070330583418},{"$f":"+G19/G10*('[5]Analyse Optimisation'!F51)/('[5]Analyse Optimisation'!F52)","v":428.8523222245496},{"$f":"+H19/H10*('[5]Analyse Optimisation'!G51)/('[5]Analyse Optimisation'!G52)","v":10.910539035181033},{"$f":"+I19/I10*('[5]Analyse Optimisation'!H51)/('[5]Analyse Optimisation'!H52)","v":473.89745920827659},{"$f":"+J19/J10*('[5]Analyse Optimisation'!I51)/('[5]Analyse Optimisation'!I52)","v":291.9175332968436},{"$f":"+K19/K10*('[5]Analyse Optimisation'!J51)/('[5]Analyse Optimisation'!J52)","v":306.90244122521074},null,{"$f":"+M19/M10*('[5]Analyse Optimisation'!L51)/('[5]Analyse Optimisation'!L52)","v":287.35632183908041},null,{"$f":"+O19/O10*('[5]Analyse Optimisation'!N51)/('[5]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,{"$f":"'[5]Analyse Optimisation'!D54/'[5]Analyse Optimisation'!D51","v":0.22483055050421558},{"$f":"'[5]Analyse Optimisation'!E54/'[5]Analyse Optimisation'!E51","v":0.51634833279378445},{"$f":"'[5]Analyse Optimisation'!F54/'[5]Analyse Optimisation'!F51","v":0.13091721880737606},{"$f":"'[5]Analyse Optimisation'!G54/'[5]Analyse Optimisation'!G51","v":0.14648871941531619},{"$f":"'[5]Analyse Optimisation'!H54/'[5]Analyse Optimisation'!H51","v":0.26914179528992377},{"$f":"'[5]Analyse Optimisation'!I54/'[5]Analyse Optimisation'!I51","v":0.68867924528301883},{"$f":"'[5]Analyse Optimisation'!J54/'[5]Analyse Optimisation'!J51","v":0},null,{"$f":"'[5]Analyse Optimisation'!L54/'[5]Analyse Optimisation'!L51","v":0.25776487663280118},null,{"$f":"'[5]Analyse Optimisation'!N54/'[5]Analyse Optimisation'!N51","v":0.36943678613627412},{"$f":"'[5]Analyse Optimisation'!O54/'[5]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,{"$f":"605*10^6/'[5]Analyse Optimisation'!D51","v":25004.132914531328},{"$f":"215*10^6/'[5]Analyse Optimisation'!E51","v":69601.812884428611},{"$f":"186*10^6/'[5]Analyse Optimisation'!F51","v":14847.928474495091},{"$f":"18*10^6/'[5]Analyse Optimisation'!G51","v":2859.8665395614871},{"$f":"951*10^6/'[5]Analyse Optimisation'!H51","v":36065.076415487885},{"$f":"0*10^6/'[5]Analyse Optimisation'!I51","v":0},{"$f":"728*10^6/'[5]Analyse Optimisation'!J51","v":74225.122349102778},null,{"$f":"102*10^6/'[5]Analyse Optimisation'!L51","v":29608.12772133527},null,{"$f":"97*10^6/'[5]Analyse Optimisation'!N51","v":38204.017329657348},null,{"$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/('[5]Analyse Optimisation'!D51)","v":36534.964456935028},{"$f":"9*10^6/('[5]Analyse Optimisation'!E51)","v":2913.5642602784073},{"$f":"398*10^6/('[5]Analyse Optimisation'!F51)","v":31771.373832521753},{"$f":"2*10^6/('[5]Analyse Optimisation'!G51)","v":317.76294884016522},{"$f":"723*10^6/('[5]Analyse Optimisation'!H51)","v":27418.559672342522},{"$f":"12*10^6/('[5]Analyse Optimisation'!I51)","v":8708.2728592162548},{"$f":"284*10^6/('[5]Analyse Optimisation'!J51)","v":28955.954323001632},null,{"$f":"35*10^6/('[5]Analyse Optimisation'!L51)","v":10159.651669085632},null,{"$f":"31*10^6/('[5]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":"'[5]Compte d''exploitation'!H21*10^6/'[5]Analyse Optimisation'!D51","v":3843.6105141345679},{"$f":"'[5]Compte d''exploitation'!N21*10^6/'[5]Analyse Optimisation'!E51","v":48515.529944966009},{"$f":"'[5]Compte d''exploitation'!P21*10^6/'[5]Analyse Optimisation'!F51","v":13011.894308294084},{"$f":"'[5]Compte d''exploitation'!V21*10^6/'[5]Analyse Optimisation'!G51","v":20633.724181760408},{"$f":"'[5]Compte d''exploitation'!X21*10^6/'[5]Analyse Optimisation'!H51","v":5688.4978573324734},{"$f":"'[5]Compte d''exploitation'!AD21*10^6/'[5]Analyse Optimisation'!I51","v":74020.319303338169},{"$f":"'[5]Compte d''exploitation'!AF21*10^6/'[5]Analyse Optimisation'!J51","v":8462.4796084828704},null,{"$f":"'[5]Compte d''exploitation'!AL21*10^6/'[5]Analyse Optimisation'!L51","v":7256.8940493468799},null,{"$f":"'[5]Compte d''exploitation'!AP21*10^6/'[5]Analyse Optimisation'!N51","v":9846.3962189838512},{"$f":"'[5]Compte d''exploitation'!AR21*10^6/'[5]Analyse Optimisation'!O51","v":14010.507880910684},3843.6105141345679,14010.507880910684,13011.894308294084,74020.319303338169,8018.2954260957877,39295.02032774382,22933,20261,null,{"$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":"+'[5]Compte d''exploitation'!H28/'[5]Analyse Optimisation'!D51*1000000","v":74185.815837328482},{"$f":"+'[5]Compte d''exploitation'!N28/'[5]Analyse Optimisation'!E51*1000000","v":207898.22045969573},{"$f":"+'[5]Compte d''exploitation'!P28/'[5]Analyse Optimisation'!F51*1000000","v":74479.12508980601},{"$f":"+'[5]Compte d''exploitation'!V28/'[5]Analyse Optimisation'!G51*1000000","v":32263.353829043535},{"$f":"+'[5]Compte d''exploitation'!X28/'[5]Analyse Optimisation'!H51*1000000","v":87564.943683871214},{"$f":"+'[5]Compte d''exploitation'!AD28/'[5]Analyse Optimisation'!I51*1000000","v":142235.12336719886},{"$f":"+'[5]Compte d''exploitation'!AF28/'[5]Analyse Optimisation'!J51*1000000","v":122451.0603588907},null,{"$f":"+'[5]Compte d''exploitation'!AL28/'[5]Analyse Optimisation'!L51*1000000","v":64905.660377358494},null,{"$f":"+'[5]Compte d''exploitation'!AP28/'[5]Analyse Optimisation'!N51*1000000","v":71642.378889326501},{"$f":"+'[5]Compte d''exploitation'!AR28/'[5]Analyse Optimisation'!O51*1000000","v":17424.985405720956},64905.660377358494,17424.985405720956,122451.0603588907,207898.22045969573,82538.164039430223,99955.420765414761,22933,null,null,{"$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":"+'[5]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":"Compte de résultat","index":34,"n_rows":120,"n_cols":19,"rows_kept":120,"cut":false,"hidden":false,"merged":[[119,4,119,6]]}
[]
[{"$nulls":18},"  "]
["COMPTE DE RESULTATS SANS SUBVENTION"]
[]
[]
["REVENUS D'EXPLOITATION"]
[]
["année",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Revenus liés au paiement des installations intérieures",{"$f":"B66","v":2310722.0639999998},8803170.3759999983,8803170.3759999983,2310722.0639999998,2310722.0639999998,2310722.0639999998,2310722.0639999998,2310722.0639999998,2310722.0639999998,2310722.0639999998,0,0,0,0,0]
["Revenus liés aux redevances initiales",{"$f":"B67","v":12758400},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Revenus liés aux redevances Mensuelles",{"$f":"B68","v":25250152.799999997},27775168.080000006,30552684.888000004,33607953.376800001,36968748.714480013,40665623.585928015,44732185.944520824,49205404.538972899,54125944.992870197,59538539.492157221,65492393.441372961,72041632.785510257,79245796.064061299,87170375.670467421,95887413.237514168]
["Vente autres services (PREMS)",{"$f":"B69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Revenus bruts d'exploitation",{"$f":"+B9+B10+B11+B12","v":40319274.863999993},{"$f":"+C9+C10+C11+C12","v":36578338.456},39355855.263999999,35918675.440800004,39279470.778480016,42976345.649928018,47042908.008520827,51516126.602972902,56436667.0568702,61849261.556157224,65492393.441372961,72041632.785510257,79245796.064061299,87170375.670467421,95887413.237514168]
[]
["Créances irrecouvrables",{"$f":"B73","v":4040024.4479999994},4444026.8928000014,4888429.582080001,5377272.5402880004,5914999.7943168022,6506499.7737484826,7157149.7511233315,7872864.7262356644,8660151.1988592315,9526166.3187451549,10478782.950619673,11526661.245681642,12679327.370249808,13947260.107274788,15341986.118002268]
[]
["Reprise de subventions d'investissement",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[]
["Revenus bruts d'exploitation",{"$f":"B14-B16+B18","v":36279250.415999994},{"$f":"C14-C16+C18","v":32134311.563199997},{"$f":"D14-D16+D18","v":34467425.681919999},30541402.900512002,33364470.984163214,36469845.876179539,39885758.257397495,43643261.876737237,47776515.85801097,52323095.237412065,55013610.490753286,60514971.539828613,66566468.693811491,73223115.563192636,80545427.119511902]
[]
[]
[]
["DEPENSES D'EXPLOITATION"]
[]
["année",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Matières et fourniture",{"$f":"B86","v":1447000},1468514.8499999999,1490363.3234924998,1512550.7133860616,1535082.3980618969,1557963.8427784003,1581200.6010991971,1604798.3163451026,1628762.7230704005,1653099.6485638591,1677815.0143749062,1702914.8378653936,1728405.2337873862,1754292.415887425,1780582.6985377143]
["Services extérieurs",{"$f":"B87","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]
["Impôts et taxes",{"$f":"B88","v":2015963.7431999997},1828916.9228000001,1967792.7631999999,1795933.7720400002,1963973.5389240009,2148817.2824964011,2352145.4004260413,2575806.3301486452,2821833.35284351,3092463.0778078614,3274619.672068648,3602081.6392755131,3962289.8032030649,4358518.7835233714,4794370.661875709]
["Frais de personnel",{"$f":"B89","v":4031250},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]
[]
["Aléas",{"$f":"B91","v":800},832,865.28,899.89120000000014,935.88684800000021,973.32232192000026,1012.2552147968003,1052.7454233886724,1094.8552403242193,1138.6494499371881,1184.1954279346758,1231.5632450520627,1280.8257748541453,1332.0588058483113,1385.3411580822437]
[]
["Coûts d'exploitation autres services (PREMS)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Charges d'Exploitation",{"$f":"SUM(B27:B34)","v":8655013.7432000004},{"$f":"SUM(C27:C34)","v":8537826.2727999985},8747475.4916925002,8647318.8828760628,8888005.3487463985,9146455.7683023456,9424366.5576184783,9723602.5414487533,10046213.768451335,10394454.0072127,10655264.987926256,11062443.193785077,11503447.857433569,11981572.450156152,12500438.361847954]
[]
["Excédent Brut d'Exploitation (EBE)",{"$f":"B20-B36","v":27624236.672799993},23596485.290399998,25719950.190227501,21894084.017635942,24476465.635416813,27323390.107877195,30461391.699779019,33919659.33528848,37730302.089559637,41928641.230199367,44358345.502827033,49452528.346043535,55063020.836377919,61241543.113036484,68044988.75766395]
[]
[]
[]
[]
["AMORTISSEMENTS"]
[]
["année",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
["Dotation 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]
["Dotation aux provisions",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Recettes nettes ",{"$f":"B38-B47-B48","v":13541589.241606658},9513838.8592066634,11637303.759034166,7811437.5864426065,10393819.204223478,13240743.67668386,24865733.701919019,28324001.33742848,34636209.904199637,38834549.044839367,42516888.487467036,47611071.330683537,53221563.821017921,59400086.097676486,66203531.742303953]
[]
[]
["IMPOTS SUR LES SOCIETES"]
[]
["Impôts",3385397.3104016646,2378459.7148016659,2909325.9397585415,1952859.3966106516,2598454.8010558696,3310185.919170965,6216433.4254797548,7081000.3343571201,8659052.4760499094,9708637.2612098418,10629222.121866759,11902767.832670884,13305390.95525448,14850021.524419121,16550882.935575988]
["Résultat Net Comptable",{"$f":"B50-B55","v":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]
[]
[]
[]
["COMPTE DE RESULTATS AVEC SUBVENTION"]
[]
[]
["REVENUS D'EXPLOITATION"]
[]
["année",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Revenus liés au paiement des installations intérieures",2310722.0639999998,8803170.3759999983,8803170.3759999983,2310722.0639999998,2310722.0639999998,2310722.0639999998,2310722.0639999998,2310722.0639999998,2310722.0639999998,2310722.0639999998,0,0,0,0,0]
["Revenus liés aux redevances initiales",12758400,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Revenus liés aux redevances Mensuelles",25250152.799999997,27775168.080000006,30552684.888000004,33607953.376800001,36968748.714480013,40665623.585928015,44732185.944520824,49205404.538972899,54125944.992870197,59538539.492157221,65492393.441372961,72041632.785510257,79245796.064061299,87170375.670467421,95887413.237514168]
["Vente autres services (PREMS)"]
[]
["Revenus bruts d'exploitation",{"$f":"SUM(B66:B69)","v":40319274.863999993},{"$f":"SUM(C66:C69)","v":36578338.456},{"$f":"SUM(D66:D69)","v":39355855.263999999},35918675.440800004,39279470.778480016,42976345.649928018,47042908.008520827,51516126.602972902,56436667.0568702,{"$f":"SUM(K66:K69)","v":61849261.556157224},65492393.441372961,72041632.785510257,79245796.064061299,87170375.670467421,95887413.237514168]
[]
["Créances irrecouvrables",4040024.4479999994,4444026.8928000014,4888429.582080001,5377272.5402880004,5914999.7943168022,6506499.7737484826,7157149.7511233315,7872864.7262356644,8660151.1988592315,9526166.3187451549,10478782.950619673,11526661.245681642,12679327.370249808,13947260.107274788,15341986.118002268]
[]
["Reprise de subventions d'investissement",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Revenus bruts d'exploitation",{"$f":"B71-B73+B75","v":36279250.415999994},{"$f":"C71-C73+C75","v":32134311.563199997},34467425.681919999,30541402.900512002,33364470.984163214,36469845.876179539,39885758.257397495,43643261.876737237,47776515.85801097,52323095.237412065,55013610.490753286,60514971.539828613,66566468.693811491,73223115.563192636,80545427.119511902]
["EBE Disponible (taux de recouvrement 84%)"]
[0.84,{"$f":"+A79*B71","v":33868190.885759994},{"$f":"C71","v":36578338.456},{"$f":"A79*D71","v":33058918.421759997},{"$f":"A79*E71","v":30171687.370272003},{"$f":"A79*F71","v":32994755.453923211},{"$f":"A79*G71","v":36100130.345939532},{"$f":"A79*H71","v":39516042.727157496},{"$f":"A79*I71","v":43273546.346497238},{"$f":"A79*J68","v":45465793.794010967},{"$f":"A79*K71","v":51953379.707172066},{"$f":"L71*A79","v":55013610.490753286},{"$f":"M71*A79","v":60514971.539828613},{"$f":"N71*A79","v":66566468.693811491},{"$f":"O71*A79","v":73223115.563192636},{"$f":"P71*A79","v":80545427.119511902}]
["EBE Disponible (taux de recouvrement 76%) avec subvention",{"$f":"+B79+B75","v":33868190.885759994},{"$f":"+C79+C75","v":36578338.456},33058918.421759997,30171687.370272003,32994755.453923211,36100130.345939532,39516042.727157496,43273546.346497238,45465793.794010967,51953379.707172066,55013610.490753286,60514971.539828613,66566468.693811491,73223115.563192636,80545427.119511902]
[]
[]
["DEPENSES D'EXPLOITATION"]
[]
["année",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Matières et fourniture",1447000,1468514.8499999999,1490363.3234924998,1512550.7133860616,1535082.3980618969,1557963.8427784003,1581200.6010991971,1604798.3163451026,1628762.7230704005,1653099.6485638591,1677815.0143749062,1702914.8378653936,1728405.2337873862,1754292.415887425,1780582.6985377143]
["Services extérieurs",1160000,1168000,1176176,1184533.6000000001,1193078.6096000001,1201817.0562400001,1210755.19376816,1219899.5113502319,1229256.7427339004,1238833.8758822121,1248638.1629908457,1258677.1309045581,1268958.59194876,1279490.6551928099,1290281.7381622831]
["Taxes et redevances",2015963.7431999997,1828916.9228000001,1967792.7631999999,1795933.7720400002,1963973.5389240009,2148817.2824964011,2352145.4004260413,2575806.3301486452,2821833.35284351,3092463.0778078614,3274619.672068648,3602081.6392755131,3962289.8032030649,4358518.7835233714,4794370.661875709]
["Frais de personnel",4031250,4071562.5,4112278.125,4153400.90625,4194934.9153124997,4236884.2644656254,4279253.1071102815,4322045.6381813847,4365266.0945631992,4408918.7555088308,4453007.9430639194,4497538.0224945592,4542513.4027195033,4587938.5367466984,4633817.9221141655]
[]
["Aléas",800,832,865.28,899.89120000000014,935.88684800000021,973.32232192000026,1012.2552147968003,1052.7454233886724,1094.8552403242193,1138.6494499371881,1184.1954279346758,1231.5632450520627,1280.8257748541453,1332.0588058483113,1385.3411580822437]
[]
["Coûts d'exploitation autres services (PREMS)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Charges d'Exploitation",{"$f":"SUM(B86:B93)","v":8655013.7432000004},{"$f":"SUM(C86:C93)","v":8537826.2727999985},8747475.4916925002,8647318.8828760628,8888005.3487463985,9146455.7683023456,9424366.5576184783,9723602.5414487533,10046213.768451335,10394454.0072127,10655264.987926256,11062443.193785077,11503447.857433569,11981572.450156152,12500438.361847954]
[]
["Excédent Brut d'Exploitation",{"$f":"B77-B95","v":27624236.672799993},23596485.290399998,25719950.190227501,21894084.017635942,24476465.635416813,27323390.107877195,30461391.699779019,33919659.33528848,37730302.089559637,41928641.230199367,44358345.502827033,49452528.346043535,55063020.836377919,61241543.113036484,68044988.75766395]
["EBE Disponible ",{"$f":"+B80-B95","v":25213177.142559994},28040512.183200002,24311442.930067495,21524368.487395942,24106750.105176814,26953674.577637188,30091676.169539019,33549943.805048484,35419580.025559634,41558925.699959368,44358345.502827033,49452528.346043535,55063020.836377919,61241543.113036484,68044988.75766395]
[]
["AMORTISSEMENTS"]
[]
["année",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
["Dotation aux amortissements",14082647.431193335,14082646.431193335,14082646.431193335,14082646.431193335,14082646.431193335,14082646.431193335,5595657.9978599995,5595657.9978599995,3094092.1853599995,3094092.1853599995,1841457.0153599994,1841457.0153599994,1841457.0153599994,1841457.0153599994,1841457.0153599994]
["Dotation aux provisions",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Revenus nets",{"$f":"B97-B104-B105","v":13541589.241606658},{"$f":"C97-C104-C105","v":9513838.8592066634},11637303.759034166,7811437.5864426065,10393819.204223478,13240743.67668386,24865733.701919019,28324001.33742848,34636209.904199637,38834549.044839367,42516888.487467036,47611071.330683537,53221563.821017921,59400086.097676486,66203531.742303953]
["Revenus nets disponibles ",{"$f":"B98-B104-B105","v":11130529.711366659},{"$f":"C98-C104-C105","v":13957865.752006667},10228796.49887416,7441722.0562026072,10024103.673983479,12871028.146443853,24496018.17167902,27954285.807188485,32325487.840199634,38464833.514599368,42516888.487467036,47611071.330683537,53221563.821017921,59400086.097676486,66203531.742303953]
[]
["IMPOTS SUR LES SOCIETES"]
[]
["Impôts",3385397.3104016646,2378459.7148016659,2909325.9397585415,1952859.3966106516,2598454.8010558696,3310185.919170965,6216433.4254797548,7081000.3343571201,8659052.4760499094,9708637.2612098418,10629222.121866759,11902767.832670884,13305390.95525448,14850021.524419121,16550882.935575988]
["Impôts sur revenus disponibles ",2782632.4278416648,3489466.4380016667,2557199.1247185399,1860430.5140506518,2506025.9184958697,3217757.0366109633,6124004.542919755,6988571.4517971212,8081371.9600499086,9616208.378649842,10629222.121866759,11902767.832670884,13305390.95525448,14850021.524419121,16550882.935575988]
["Résultat Net Comptable",{"$f":"B107-B112","v":10156191.931204993},{"$f":"C107-C112","v":7135379.144404998},8727977.8192756251,5858578.1898319554,7795364.4031676091,9930557.7575128954,18649300.276439264,21243001.00307136,25977157.42814973,29125911.783629525,31887666.365600277,35708303.498012654,39916172.865763441,44550064.573257364,49652648.806727961]
[]
["Résultats net comptables disponibles",{"$f":"B108-B113","v":8347897.2835249938},{"$f":"C108-C113","v":10468399.314005001},7671597.3741556201,5581291.5421519559,7518077.7554876097,9653271.1098328903,18372013.628759265,20965714.355391365,24244115.880149726,28848625.135949526,31887666.365600277,35708303.498012654,39916172.865763441,44550064.573257364,49652648.806727961]
["Cumuls",null,{"$f":"B116+C116","v":18816296.597529992},{"$f":"C117+D116","v":26487893.971685611},32069185.513837568,39587263.269325182,49240534.379158072,67612548.007917345,88578262.363308713,112822378.24345843,141671003.37940797,173558669.74500826,209266973.24302092,249183146.10878438,293733210.68204176,343385859.48876971]
[]
[]
[{"$nulls":4},"Page suivante"]

{"sheet":"Synthèse Résultats","index":35,"n_rows":69,"n_cols":24,"rows_kept":69,"cut":false,"hidden":false,"merged":[[39,16,42,16],[25,0,25,4],[35,14,38,14],[43,7,43,9],[35,4,38,4],[32,1,32,8],[32,9,32,15],[35,8,38,8],[35,7,38,7],[35,6,38,6],[35,5,38,5],[35,15,38,15],[35,13,38,13],[35,12,38,12],[35,3,38,3],[3,18,3,24],[3,4,3,7],[3,8,3,11],[3,13,3,16]]}
["DETAIL DU LOT D'EXPLOITATION CONSIDERE"]
[]
[]
[null,null,null,"Solution technique","Abonnés Dometiques",null,null,null,"Abonnés Infrastructures socio-communautaires",null,null,null,"Eclairage","AGR"]
["Village","CR","Population","ERSEN","niveau 1","niveau 2","niveau 3","niveau 4","niveau 1","niveau 2","niveau 3","niveau 4","Public","moulin","boutique","froid","autre"]
["Karambata Linketo","djiredji",622,"mini-réseau hybride",13.808400000000001,9.7032000000000007,10.822799999999999,2.9856000000000003,2,null,null,null,{"$f":"ROUNDUP(C6/$F$26,0)","v":5},1,1]
["Singhere Mandingue","djiredji",700,"mini-réseau hybride",15.54,10.92,12.18,3.36,2,null,null,null,5,1,1]
["Boumouda Soucototo","djiredji",680,"mini-réseau hybride",15.095999999999998,10.607999999999999,11.831999999999999,3.2639999999999998,2,null,null,null,5,1,1]
["Badiary","Bambaly",830,"mini-réseau hybride",18.425999999999998,12.948,14.441999999999998,3.984,2,null,null,null,6,1,1]
["Missira","Bambaly",628,"mini-réseau hybride",13.941599999999999,9.7968000000000011,10.927199999999999,3.0144000000000002,2,null,null,null,5,1,1]
["Sourance","Bambaly",600,"mini-réseau hybride",13.32,9.36,10.44,2.88,2,null,null,null,4,1,1]
[null,null,{"$f":"SUM(C6:C11)","v":4060},null,{"$f":"SUM(E6:E11)","v":90.131999999999977},{"$f":"SUM(F6:F11)","v":63.335999999999999},{"$f":"SUM(G6:G11)","v":70.644000000000005},{"$f":"SUM(H6:H11)","v":19.488},{"$f":"SUM(I6:I11)","v":12},null,null,null,{"$f":"SUM(M6:M11)","v":30},{"$f":"SUM(N6:N11)","v":6},{"$f":"SUM(O6:O11)","v":6}]
[]
["Hypothèses issues des études socio-économiques"]
[]
["Taux de raccordement dans les villages bénéficiant d'un mini réseau hybride :",{"$nulls":4},0.6]
[]
["Nombre moyen de personnes par ménage :",{"$nulls":4},10,{"$nulls":13},"NIVEAUX DE SERVICE"]
[]
["Répartition du nombre d'abonnés domestiques par niveau de service :",null,null,null,"Niveau 1",0.37,"des personnes raccordées ",null,null,{"$f":"(F20*F$16)","v":0.222},"de la population totale du village",{"$nulls":8},"SERVICE RESEAU STANDARD","Puissance","Energie","Facteur de"]
[{"$nulls":4},"Niveau 2",0.26,"des personnes raccordées ",null,null,{"$f":"(F21*F$16)","v":0.156},"de la population totale du village",{"$nulls":9},"W","KWH/mois","Charge"]
[{"$nulls":4},"Niveau 3",0.28999999999999998,"des personnes raccordées ",null,null,{"$f":"(F22*F$16)","v":0.17399999999999999},"de la population totale du village",{"$nulls":8},"Usagers payants domestiques"]
[{"$nulls":4},"Niveau 4",0.08,"des personnes raccordées ",null,null,{"$f":"(F23*F$16)","v":4.8000000000000001E-2},"de la population totale du village",{"$nulls":8},"Service 1",50,8,{"$f":"V23*12000/(U23*365*24)","v":0.21917808219178081}]
[{"$nulls":4},"Total",{"$f":"SUM(F20:F23)","v":0.99999999999999989},"des personnes raccordées ",null,null,{"$f":"SUM(J20:J23)","v":0.60000000000000009},"de la population totale du village",{"$nulls":8},"Service 2",90,11,{"$f":"V24*12000/(U24*365*24)","v":0.16742770167427701}]
[{"$nulls":19},"Service 3",180,21,{"$f":"V25*12000/(U25*365*24)","v":0.15981735159817351}]
["Nombre d'habitants pour un lampadaire :",{"$nulls":4},150,"hab",{"$nulls":12},"Service 4",400,80,{"$f":"V26*12000/(U26*365*24)","v":0.27397260273972601},"moyenne"]
[]
[{"$nulls":19},"Usagers payants sociaux et productifs"]
[{"$nulls":19},"Service 1",50,8,{"$f":"V29*12000/(U29*365*24)","v":0.21917808219178081}]
["NOMBRE D'ABONNEMENTS SOUSCRITS SUR LE LOT EN EXPLOITATION",{"$nulls":18},"Service 2",90,11,0.16742770167427701]
[{"$nulls":19},"Service 3",180,21,0.15981735159817351]
[{"$nulls":19},"Service 4 non moteurs",400,80,0.27397260273972601,"moyenne"]
["NIVEAU","Systèmes SHS",{"$nulls":7},"Centrale Hybride",{"$nulls":9},"Service 4 pompage",2500,300,0.16438356164383561,"an 4 et +"]
["DE","Abonnés","Abonnés","Eclairage","Moulins","Boutique","Froid","Autre",null,"Abonnés","Abonnés","Eclairage","Moulins","Boutique","Froid","Autre",null,null,null,"Service 4 autres moteurs",3000,396,0.18082191780821918,"an 4 et +"]
["SERVICE","Domestique","Socio","Public",{"$nulls":5},"Domestique","Socio","Public"]
["niveau 1",{"$nulls":8},{"$f":"E12","v":90.131999999999977},{"$f":"I12","v":12},{"$f":"M12","v":30},{"$f":"N12","v":6},{"$f":"O12","v":6},0,{"$f":"SUM(P6:P6)","v":0},null,null,null,"Usages communautaires"]
["niveau 2",{"$nulls":8},{"$f":"F12","v":63.335999999999999},{"$f":"SUM(J6:J6)","v":0},{"$nulls":8},"Service 1",50,8,{"$f":"V37*12000/(U37*365*24)","v":0.21917808219178081}]
["niveau 3",{"$nulls":8},{"$f":"G12","v":70.644000000000005},{"$f":"SUM(K6:K6)","v":0},{"$nulls":8},"Service 2",90,11,{"$f":"V38*12000/(U38*365*24)","v":0.16742770167427701}]
["niveau 4",{"$nulls":8},{"$f":"H12","v":19.488},{"$f":"SUM(L6:L6)","v":0},{"$nulls":8},"Service 3",180,21,{"$f":"V39*12000/(U39*365*24)","v":0.15981735159817351}]
["TOTAL",{"$f":"SUM(B36:B39)","v":0},{"$f":"SUM(C36:C39)","v":0},0,0,0,0,0,null,{"$f":"SUM(J36:J39)","v":243.59999999999997},{"$f":"SUM(K36:K39)","v":12},30,6,6,0,0,null,null,null,"Eclairage public",50,10,{"$f":"V40*12000/(U40*365*24)","v":0.27397260273972601}]
[]
[{"$nulls":19},"Coefficient de foisonnement",0.9]
[]
[{"$nulls":7},"Page suivante"]
[]
["Village","CR","Population","Solution technique"]
{"$rows_empty":18}
[null,null,null,"Solution technique"]
["Village","CR","Population","ERSEN"]
["Darou Matar","Wack Ngouna",678,"Mini-réseau Hybride"]
["Thilla Garang","Keur Maba Diakhou",732,"Mini-réseau Hybride"]
["village 3"]

{"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!"}}]