{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["L07 à L11 L+RS 2000an","L15 à L22 + RS","L23 à 29","L23-L29RS","L30-L50","L37-L45 RS","L55-L80","L75 RS","L90-L132","L90-L132 RS","Feuil1","coopenoix L11-10B","Calcul simplifié","Feuil3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"L07 à L11 L+RS 2000an","index":0,"n_rows":182,"n_cols":48,"rows_kept":182,"cut":false,"hidden":false,"merged":[]}
["L07 à L11"]
["Pour 2000h/AN","PV",null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1]
[null,"prix","année 1","année 2","année 3","année 4","année 5","année 6",null,"Total Année N",null,"Total An 1","Total An 2","Total An 3","Total An 4","Total An 5","Total An 6"]
["COM CK2076-1",117.5,1,1,1,1,1,1,null,{"$f":"B4*(C4+D4+E4+F4+G4+H4)","v":705},null,{"$f":"B4*$P$2","v":117.5},{"$f":"L4*$P$2","v":117.5},{"$f":"M4*$P$2","v":117.5},{"$f":"N4*$P$2","v":117.5},{"$f":"O4*$P$2","v":117.5},{"$f":"P4*$P$2","v":117.5},{"$f":"SUM(L4:Q4)","v":705},null,{"$f":"SUM(C4:E4)*B4","v":352.5},null,{"$f":"SUM(L18:N18)/3","v":633.94999999999993}]
["COM 10533574",210.8,null,1,null,1,null,1,null,{"$f":"B5*(C5+D5+E5+F5+G5+H5)","v":632.40000000000009},null,{"$f":"B5*$P$2","v":210.8},{"$f":"L5*$P$2","v":210.8},210.8,210.8,210.8,210.8,{"$f":"M5+O5+Q5","v":632.40000000000009},null,{"$f":"SUM(C5:E5)*B5","v":210.8}]
["COM CK8076-2",245.6,null,null,null,1,null,null,null,245.6,null,245.6,245.6,245.6,245.6,245.6,245.6,{"$f":"SUM(O6)","v":245.6},null,0]
["COM SCWO4000-5",77,1,2,null,1,null,1,null,{"$f":"B7*(C7+D7+F7+H7)","v":385},null,{"$f":"B7*$P$2*C7","v":77},{"$f":"L7*$P$2*2","v":154},{"$f":"M7*$P$2","v":154},{"$f":"N7*$P$2/2","v":77},77,77,{"$f":"SUM(L7+M7+O7,Q7)","v":385},null,231]
["MO+DPL A1",332.5,1,null,null,null,null,null,null,332.5,null,332.5,332.5,332.5,332.5,332.5,332.5,{"$f":"SUM(L8)","v":332.5},null,332.5]
["MO+DPL A2",379.05,null,1,null,null,null,null,null,379.05,null,379.05,379.05,379.05,379.05,379.05,379.05,{"$f":"SUM(M9)","v":379.05},null,379.05]
["MO+DPL A3",332.5,null,null,1,null,null,null,null,332.5,null,332.5,332.5,332.5,332.5,332.5,332.5,{"$f":"SUM(N10)","v":332.5},null,332.5]
["MO+DPL A4",379.05,null,null,null,1,null,null,null,379.05,null,379.05,379.05,379.05,379.05,379.05,379.05,{"$f":"SUM(O11)","v":379.05},null,0]
["MO+DPL A5",332.5,null,null,null,null,1,null,null,332.5,null,332.5,332.5,332.5,332.5,332.5,332.5,{"$f":"SUM(P12)","v":332.5},null,0]
["MO+DPL A6",379.05,null,null,null,null,null,1,null,379.05,null,379.05,379.05,379.05,379.05,379.05,379.05,{"$f":"SUM(Q13)","v":379.05},null,0]
["courroies",50,null,1,null,1,null,1,null,150,null,50,50,50,50,50,50,{"$f":"SUM(M14,O14,Q14)","v":150},null,50]
["recyclage",4.5,1,1,1,1,1,1,null,{"$f":"SUM(B15)*(C15+D15+E15+F15+G15+H15)","v":27},null,4.5,4.5,4.5,4.5,4.5,4.5,{"$f":"SUM(L15:Q15)","v":27},null,13.5]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J4:J15)","v":4279.6500000000005},null,0,null,null,null,null,null,{"$f":"SUM(R4:R15)","v":4279.6500000000005},null,{"$f":"SUM(T4:T15)","v":1901.85},null,{"$f":"T16/3","v":633.94999999999993}]
["FORMULE:  S=100*((1.02^15)-1)/(1.02-1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L18:P18)/5","v":688.16000000000008},"par maintenance"]
["pourcentage aug","années",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L4,L7:L8,L15)","v":531.5},{"$f":"SUM(M4:M5,M7,M9,M14:M15)","v":915.85},{"$f":"SUM(N4,N10,N15)","v":454.5},{"$f":"SUM(O4:O7,O11,O14:O15)","v":1084.45},{"$f":"SUM(P4,P12,P15)","v":454.5},{"$f":"SUM(Q4:Q5,Q7,Q13:Q15)","v":838.85},{"$f":"SUM(L18:Q18)","v":4279.6500000000005}]
[1.03,5,null,"montant de la maintenance"]
[null,null,null,null,{"$f":"R20*((A19^B19)-1)/(A19-1)/B19","v":757.3747689755487},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L18:Q18)/6","v":713.27500000000009}]
[]
[]
[]
[]
["L07RS à L11RS"]
["Pour 2000h/AN"]
[]
[null,"PV",null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,0]
[null,"prix","année 1","année 2","année 3","année 4","année 5","année 6",null,"Total An 1",null,"Total An 1","Total An 2","Total An 3","Total An 4","Total An 5","Total An 6"]
["COM CK2076-1",117.5,1,1,1,1,1,1,null,{"$f":"B30*(C30+D30+E30+F30+G30+H30)","v":705},null,{"$f":"(B30*P28)+B30","v":117.5},{"$f":"(L30*P28)+L30","v":117.5},{"$f":"(M30*P28)+M30","v":117.5},{"$f":"(N30*P28)+N30","v":117.5},{"$f":"(O30*P28)+O30","v":117.5},{"$f":"(P30*P28)+P30","v":117.5},{"$f":"SUM(L30:Q30)","v":705}]
["com CK4076-335-RS",277.3,null,1,null,1,null,1,null,{"$f":"B31*(C31+D31+E31+F31+G31+H31)","v":831.90000000000009},null,{"$f":"(B31*P28)+B31","v":277.3},{"$f":"(L31*P28)+L31","v":277.3},{"$f":"(M31*P28)+M31","v":277.3},{"$f":"(N31*P28)+N31","v":277.3},{"$f":"(O31*P28)+O31","v":277.3},{"$f":"(P31*P28)+P31","v":277.3},{"$f":"M31+O31+Q31","v":831.90000000000009}]
["COM CK8076-2",245.6,null,null,null,1,null,null,null,245.6,null,{"$f":"(B32*P28)+B32","v":245.6},{"$f":"(L32*P28)+L32","v":245.6},{"$f":"(M32*P28)+M32","v":245.6},{"$f":"(N32*P28)+N32","v":245.6},{"$f":"(O32*P28)+O32","v":245.6},{"$f":"(P32*P28)+P32","v":245.6},{"$f":"SUM(O32)","v":245.6}]
["COM SCWO4000-5",77,1,2,null,1,null,1,null,{"$f":"B33*(C33+D33+F33+H33)","v":385},null,{"$f":"(B33*P28)+B33","v":77},{"$f":"(L33*P28)+L33*D33","v":154},{"$f":"((M33/2)*P28)+M33/2","v":77},{"$f":"(N33*P28)+N33","v":77},{"$f":"(O33*P28)+O33","v":77},{"$f":"(P33*P28)+P33","v":77},{"$f":"SUM(L33+M33+O33,Q33)","v":385}]
["MO+DPL A1",332.5,1,null,null,null,null,null,null,332.5,null,{"$f":"(B34*P28)+B34","v":332.5},{"$f":"(L34*P28)+L34","v":332.5},{"$f":"(M34*P28)+M34","v":332.5},{"$f":"(N34*P28)+N34","v":332.5},{"$f":"(O34*P28)+O34","v":332.5},{"$f":"(P34*P28)+P34","v":332.5},{"$f":"SUM(L34)","v":332.5}]
["MO+DPL A2",379.05,null,1,null,null,null,null,null,379.05,null,{"$f":"(B35*P28)+B35","v":379.05},{"$f":"(L35*P28)+L35","v":379.05},{"$f":"(M35*P28)+M35","v":379.05},{"$f":"(N35*P28)+N35","v":379.05},{"$f":"(O35*P28)+O35","v":379.05},{"$f":"(P35*P28)+P35","v":379.05},{"$f":"SUM(M35)","v":379.05}]
["MO+DPL A3",332.5,null,null,1,null,null,null,null,332.5,null,{"$f":"(B36*P28)+B36","v":332.5},{"$f":"(L36*P28)+L36","v":332.5},{"$f":"(M36*P28)+M36","v":332.5},{"$f":"(N36*P28)+N36","v":332.5},{"$f":"(O36*P28)+O36","v":332.5},{"$f":"(P36*P28)+P36","v":332.5},{"$f":"SUM(N36)","v":332.5}]
["MO+DPL A4",379.05,null,null,null,1,null,null,null,379.05,null,{"$f":"(B37*P28)+B37","v":379.05},{"$f":"(L37*P28)+L37","v":379.05},{"$f":"(M37*P28)+M37","v":379.05},{"$f":"(N37*P28)+N37","v":379.05},{"$f":"(O37*P28)+O37","v":379.05},{"$f":"(P37*P28)+P37","v":379.05},{"$f":"SUM(O37)","v":379.05}]
["MO+DPL A5",332.5,null,null,null,null,1,null,null,332.5,null,{"$f":"(B38*P28)+B38","v":332.5},{"$f":"(L38*P28)+L38","v":332.5},{"$f":"(M38*P28)+M38","v":332.5},{"$f":"(N38*P28)+N38","v":332.5},{"$f":"(O38*P28)+O38","v":332.5},{"$f":"(P38*P28)+P38","v":332.5},{"$f":"SUM(P38)","v":332.5}]
["MO+DPL A6",379.05,null,null,null,null,null,1,null,379.05,null,{"$f":"(B39*P28)+B39","v":379.05},{"$f":"(L39*P28)+L39","v":379.05},{"$f":"(M39*P28)+M39","v":379.05},{"$f":"(N39*P28)+N39","v":379.05},{"$f":"(O39*P28)+O39","v":379.05},{"$f":"(P39*P28)+P39","v":379.05},{"$f":"SUM(Q39)","v":379.05}]
["courroies",50,null,1,null,1,null,1,null,150,null,{"$f":"(B40*P28)+B40","v":50},{"$f":"(L40*P28)+L40","v":50},{"$f":"(M40*P28)+M40","v":50},{"$f":"(N40*P28)+N40","v":50},{"$f":"(O40*P28)+O40","v":50},{"$f":"(P40*P28)+P40","v":50},{"$f":"SUM(M40,O40,Q40)","v":150}]
["recyclage",4.5,1,1,1,1,1,1,null,{"$f":"SUM(B41)*(C41+D41+E41+F41+G41+H41)","v":27},null,{"$f":"(B41*P28)+B41","v":4.5},{"$f":"(L41*P28)+L41","v":4.5},{"$f":"(M41*P28)+M41","v":4.5},{"$f":"(N41*P28)+N41","v":4.5},{"$f":"(O41*P28)+O41","v":4.5},{"$f":"(P41*P28)+P41","v":4.5},{"$f":"SUM(L41:Q41)","v":27}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J30:J41)","v":4479.1500000000005},null,{"$f":"J42/6","v":746.52500000000009},null,null,null,null,null,{"$f":"SUM(R30:R41)","v":4479.1500000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R42/6","v":746.52500000000009}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L30,L33:L34,L41)","v":531.5},{"$f":"SUM(M30:M31,M33,M35,M40:M41)","v":982.34999999999991},{"$f":"SUM(N30,N36,N41)","v":454.5},{"$f":"SUM(O30:O33,O37,O40:O41)","v":1150.95},{"$f":"SUM(P30,P38,P41)","v":454.5},{"$f":"SUM(Q30:Q31,Q33,Q39:Q41)","v":905.35},{"$f":"SUM(L44:Q44)","v":4479.1500000000005}]
[]
["FORMULE:  S=100*((1.02^15)-1)/(1.02-1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L44:Q44)/6","v":746.52500000000009}]
["pourcentage aug","années"]
[1.03,6,null,"montant de la maintenance"]
[null,null,null,null,{"$f":"R46*((A48^B48)-1)/(A48-1)/B48","v":804.80494814617532}]
["L07 à L11"]
["Pour4000h/AN","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,0]
[null,"prix","6 mois","12 mois","18 mois","24 mois","30 mois","36 mois","42 mois","48 mois","54 mois","60 mois","66 mois","72 mois","Total Année N",null,"Total M6","Total M12","Total M18","Total M24","Total M30","Total M36","Total M42","Total M48","Total M54","Total M60","Total M66","Total M72"]
["COM CK2076-1",117.5,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B53*(C53+D53+E53+F53+G53+H53+I53+J53+K53+L53+M53+N53)","v":1410},null,{"$f":"(B53*U51)+B53","v":117.5},{"$f":"(B53*U51)+B53","v":117.5},{"$f":"(R53*U51)+R53","v":117.5},{"$f":"(R53*U51)+R53","v":117.5},{"$f":"(T53*U51)+T53","v":117.5},{"$f":"(T53*U51)+T53","v":117.5},{"$f":"(V53*U51)+V53","v":117.5},{"$f":"(V53*U51)+V53","v":117.5},{"$f":"(X53*U51)+X53","v":117.5},{"$f":"(X53*U51)+X53","v":117.5},{"$f":"(Z53*U51)+Z53","v":117.5},{"$f":"(AA53*AA51)+AA53","v":117.5},{"$f":"SUM(Q53:AB53)","v":1410}]
["COM 10533574",210.8,null,1,null,1,null,1,null,1,null,1,null,1,{"$f":"B54*(C54+D54+E54+F54+G54+H54+I54+J54+K54+L54+M54+N54)","v":1264.8000000000002},null,{"$f":"(B54*U51)+B54","v":210.8},{"$f":"(B54*U51)+B54","v":210.8},{"$f":"(R54*U51)+R54","v":210.8},{"$f":"(R54*U51)+R54","v":210.8},{"$f":"(T54*U51)+T54","v":210.8},{"$f":"(T54*U51)+T54","v":210.8},{"$f":"(V54*U51)+V54","v":210.8},{"$f":"(W54*AA51)+W54","v":210.8},{"$f":"(X54*U51)+X54","v":210.8},{"$f":"(Y54*AA51)+Y54","v":210.8},{"$f":"(Z54*U51)+Z54","v":210.8},{"$f":"(AA54*AA51)+AA54","v":210.8},{"$f":"SUM(R54,T54,V54,X54,Z54,AB54)","v":1264.8}]
["COM CK8076-2",245.6,null,null,null,1,null,null,null,1,null,0,null,1,{"$f":"B55*(C55+D55+E55+F55+G55+H55+I55+J55+K55+L55+M55+N55)","v":736.8},null,{"$f":"(B55*U51)+B55","v":245.6},{"$f":"(B55*U51)+B55","v":245.6},{"$f":"(R55*U51)+R55","v":245.6},{"$f":"(R55*U51)+R55","v":245.6},{"$f":"(T55*U51)+T55","v":245.6},{"$f":"(T55*U51)+T55","v":245.6},{"$f":"(V55*U51)+V55","v":245.6},{"$f":"(V55*U51)+V55","v":245.6},{"$f":"(X55*U51)+X55","v":245.6},{"$f":"(X55*U51)+X55","v":245.6},{"$f":"(Z55*U51)+Z55","v":245.6},{"$f":"(AA55*AA51)+AA55","v":245.6},{"$f":"SUM(T55,X55,AB55)","v":736.8}]
["COM SCWO4000-5",77,1,1,null,2,null,2,null,2,null,2,null,2,{"$f":"B56*(C56+D56+F56+H56+J56+L56+N56)","v":924},null,{"$f":"(B56*U51)+B56","v":77},{"$f":"(B56*U51)+B56","v":77},{"$f":"(R56*U51)+R56","v":77},{"$f":"(R56*U51)+R56","v":77},{"$f":"(T56*U51)+T56","v":77},{"$f":"(T56*U51)+T56","v":77},{"$f":"(V56*U51)+V56","v":77},{"$f":"(V56*U51)+V56","v":77},{"$f":"(X56*U51)+X56","v":77},{"$f":"(X56*U51)+X56","v":77},{"$f":"(Z56*U51)+Z56","v":77},{"$f":"(Z56*U51)+Z56","v":77},{"$f":"SUM(Q56,R56,T56,V56,X56,Z56,AB56)","v":539}]
["MO+DPL A1",332.5,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B57*(C57+D57+E57+F57+G57+H57)","v":332.5},null,{"$f":"(B57*U51)+B57","v":332.5},{"$f":"(B57*U51)+B57","v":332.5},{"$f":"(R57*U51)+R57","v":332.5},{"$f":"(R57*U51)+R57","v":332.5},{"$f":"(T57*U51)+T57","v":332.5},{"$f":"(T57*U51)+T57","v":332.5},{"$f":"(V57*U51)+V57","v":332.5},{"$f":"(W57*V51)+W57","v":332.5},{"$f":"(X57*U51)+X57","v":332.5},{"$f":"(Y57*V51)+Y57","v":332.5},{"$f":"(Z57*U51)+Z57","v":332.5},{"$f":"(AA57*V51)+AA57","v":332.5},{"$f":"SUM(Q57)","v":332.5}]
["MO+DPL A2",379.05,null,1,null,null,null,null,null,null,null,null,null,null,379.05,null,{"$f":"(B58*U51)+B58","v":379.05},{"$f":"(B58*U51)+B58","v":379.05},{"$f":"(R58*U51)+R58","v":379.05},{"$f":"(R58*U51)+R58","v":379.05},{"$f":"(T58*U51)+T58","v":379.05},{"$f":"(T58*U51)+T58","v":379.05},{"$f":"(V58*U51)+V58","v":379.05},{"$f":"(V58*U51)+V58","v":379.05},{"$f":"(X58*U51)+X58","v":379.05},{"$f":"(X58*U51)+X58","v":379.05},{"$f":"(Z58*U51)+Z58","v":379.05},{"$f":"(Z58*U51)+Z58","v":379.05},{"$f":"SUM(R58)","v":379.05}]
["MO+DPL A3",332.5,null,null,1,null,null,null,null,null,null,null,null,null,332.5,null,{"$f":"(B59*U51)+B59","v":332.5},{"$f":"(B59*U51)+B59","v":332.5},{"$f":"(R59*U51)+R59","v":332.5},{"$f":"(R59*U51)+R59","v":332.5},{"$f":"(T59*U51)+T59","v":332.5},{"$f":"(T59*U51)+T59","v":332.5},{"$f":"(V59*U51)+V59","v":332.5},{"$f":"(V59*U51)+V59","v":332.5},{"$f":"(X59*U51)+X59","v":332.5},{"$f":"(X59*U51)+X59","v":332.5},{"$f":"(Z59*U51)+Z59","v":332.5},{"$f":"(Z59*U51)+Z59","v":332.5},{"$f":"SUM(S59)","v":332.5}]
["MO+DPL A4",379.05,null,null,null,1,null,null,null,null,null,null,null,null,379.05,null,{"$f":"(B60*U51)+B60","v":379.05},{"$f":"(B60*U51)+B60","v":379.05},{"$f":"(R60*U51)+R60","v":379.05},{"$f":"(R60*U51)+R60","v":379.05},{"$f":"(T60*U51)+T60","v":379.05},{"$f":"(T60*U51)+T60","v":379.05},{"$f":"(V60*U51)+V60","v":379.05},{"$f":"(V60*U51)+V60","v":379.05},{"$f":"(X60*U51)+X60","v":379.05},{"$f":"(X60*U51)+X60","v":379.05},{"$f":"(Z60*U51)+Z60","v":379.05},{"$f":"(Z60*U51)+Z60","v":379.05},{"$f":"SUM(T60)","v":379.05}]
["MO+DPL A5",332.5,null,null,null,null,1,null,null,null,null,null,null,null,332.5,null,{"$f":"(B61*U51)+B61","v":332.5},{"$f":"(B61*U51)+B61","v":332.5},{"$f":"(R61*U51)+R61","v":332.5},{"$f":"(R61*U51)+R61","v":332.5},{"$f":"(T61*U51)+T61","v":332.5},{"$f":"(T61*U51)+T61","v":332.5},{"$f":"(V61*U51)+V61","v":332.5},{"$f":"(V61*U51)+V61","v":332.5},{"$f":"(X61*U51)+X61","v":332.5},{"$f":"(X61*U51)+X61","v":332.5},{"$f":"(Z61*U51)+Z61","v":332.5},{"$f":"(Z61*U51)+Z61","v":332.5},{"$f":"SUM(U61)","v":332.5}]
["MO+DPL A6",379.05,null,null,null,null,null,1,null,null,null,null,null,null,379.05,null,{"$f":"(B62*U51)+B62","v":379.05},{"$f":"(B62*U51)+B62","v":379.05},{"$f":"(R62*U51)+R62","v":379.05},{"$f":"(R62*U51)+R62","v":379.05},{"$f":"(T62*U51)+T62","v":379.05},{"$f":"(T62*U51)+T62","v":379.05},{"$f":"(V62*U51)+V62","v":379.05},{"$f":"(V62*U51)+V62","v":379.05},{"$f":"(X62*U51)+X62","v":379.05},{"$f":"(X62*U51)+X62","v":379.05},{"$f":"(Z62*U51)+Z62","v":379.05},{"$f":"(Z62*U51)+Z62","v":379.05},{"$f":"SUM(V62)","v":379.05}]
["MO+DPL A7",332.5,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"B63*(C63+D63+E63+F63+G63+H63+I63)","v":332.5},null,{"$f":"(B63*U51)+B63","v":332.5},{"$f":"(B63*U51)+B63","v":332.5},{"$f":"(R63*U51)+R63","v":332.5},{"$f":"(R63*U51)+R63","v":332.5},{"$f":"(T63*U51)+T63","v":332.5},{"$f":"(T63*U51)+T63","v":332.5},{"$f":"(V63*U51)+V63","v":332.5},{"$f":"(V63*U51)+V63","v":332.5},{"$f":"(X63*U51)+X63","v":332.5},{"$f":"(X63*U51)+X63","v":332.5},{"$f":"(Z63*U51)+Z63","v":332.5},{"$f":"(Z63*U51)+Z63","v":332.5},{"$f":"SUM(W63)","v":332.5}]
["MO+DPL A8",379.05,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"B64*(C64+D64+E64+F64+G64+H64+I64+J64+K64+L64+M64+N64)","v":379.05},null,{"$f":"(B64*U51)+B64","v":379.05},{"$f":"(B64*U51)+B64","v":379.05},{"$f":"(R64*U51)+R64","v":379.05},{"$f":"(R64*U51)+R64","v":379.05},{"$f":"(T64*U51)+T64","v":379.05},{"$f":"(T64*U51)+T64","v":379.05},{"$f":"(V64*U51)+V64","v":379.05},{"$f":"(V64*U51)+V64","v":379.05},{"$f":"(X64*U51)+X64","v":379.05},{"$f":"(X64*U51)+X64","v":379.05},{"$f":"(Z64*U51)+Z64","v":379.05},{"$f":"(Z64*U51)+Z64","v":379.05},{"$f":"SUM(X64)","v":379.05}]
["MO+DPL A9",332.5,null,null,null,null,null,null,null,null,1,null,null,null,332.5,null,{"$f":"(B65*U51)+B65","v":332.5},{"$f":"(B65*U51)+B65","v":332.5},{"$f":"(R65*U51)+R65","v":332.5},{"$f":"(R65*U51)+R65","v":332.5},{"$f":"(T65*U51)+T65","v":332.5},{"$f":"(T65*U51)+T65","v":332.5},{"$f":"(V65*U51)+V65","v":332.5},{"$f":"(V65*U51)+V65","v":332.5},{"$f":"(X65*U51)+X65","v":332.5},{"$f":"(X65*U51)+X65","v":332.5},{"$f":"(Z65*U51)+Z65","v":332.5},{"$f":"(Z65*U51)+Z65","v":332.5},{"$f":"SUM(Y65)","v":332.5}]
["MO+DPL A10",379.05,null,null,null,null,null,null,null,null,null,1,null,null,379.05,null,{"$f":"(B66*U51)+B66","v":379.05},{"$f":"(B66*U51)+B66","v":379.05},{"$f":"(R66*U51)+R66","v":379.05},{"$f":"(R66*U51)+R66","v":379.05},{"$f":"(T66*U51)+T66","v":379.05},{"$f":"(T66*U51)+T66","v":379.05},{"$f":"(V66*U51)+V66","v":379.05},{"$f":"(V66*U51)+V66","v":379.05},{"$f":"(X66*U51)+X66","v":379.05},{"$f":"(X66*U51)+X66","v":379.05},{"$f":"(Z66*U51)+Z66","v":379.05},{"$f":"(Z66*U51)+Z66","v":379.05},{"$f":"SUM(Z66)","v":379.05}]
["MO+DPL A11",332.5,null,null,null,null,null,null,null,null,null,null,1,null,332.5,null,{"$f":"(B67*U51)+B67","v":332.5},{"$f":"(B67*U51)+B67","v":332.5},{"$f":"(R67*U51)+R67","v":332.5},{"$f":"(R67*U51)+R67","v":332.5},{"$f":"(T67*U51)+T67","v":332.5},{"$f":"(T67*U51)+T67","v":332.5},{"$f":"(V67*U51)+V67","v":332.5},{"$f":"(V67*U51)+V67","v":332.5},{"$f":"(X67*U51)+X67","v":332.5},{"$f":"(X67*U51)+X67","v":332.5},{"$f":"(Z67*U51)+Z67","v":332.5},{"$f":"(Z67*U51)+Z67","v":332.5},{"$f":"SUM(AA67)","v":332.5}]
["MO+DPL A12",379.05,null,null,null,null,null,null,null,null,null,null,null,1,379.05,null,{"$f":"(B68*U51)+B68","v":379.05},{"$f":"(B68*U51)+B68","v":379.05},{"$f":"(R68*U51)+R68","v":379.05},{"$f":"(R68*U51)+R68","v":379.05},{"$f":"(T68*U51)+T68","v":379.05},{"$f":"(T68*U51)+T68","v":379.05},{"$f":"(V68*U51)+V68","v":379.05},{"$f":"(V68*U51)+V68","v":379.05},{"$f":"(X68*U51)+X68","v":379.05},{"$f":"(X68*U51)+X68","v":379.05},{"$f":"(Z68*U51)+Z68","v":379.05},{"$f":"(Z68*U51)+Z68","v":379.05},{"$f":"SUM(AB68)","v":379.05}]
["courroies",50,null,1,null,1,null,1,0,1,0,1,0,1,300,null,{"$f":"(B69*U51)+B69","v":50},{"$f":"(B69*U51)+B69","v":50},{"$f":"(R69*U51)+R69","v":50},{"$f":"(R69*U51)+R69","v":50},{"$f":"(T69*U51)+T69","v":50},{"$f":"(T69*U51)+T69","v":50},{"$f":"(V69*U51)+V69","v":50},{"$f":"(V69*U51)+V69","v":50},{"$f":"(X69*U51)+X69","v":50},{"$f":"(X69*U51)+X69","v":50},{"$f":"(Z69*U51)+Z69","v":50},{"$f":"(Z69*U51)+Z69","v":50},{"$f":"SUM(AB69,Z69,X69,V69,T69,R69)","v":300}]
["recyclage",4.5,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B70)*(C70+D70+E70+F70+G70+H70+I70+J70+K70+L70+M70+N70)","v":54},null,{"$f":"(B70*U51)+B70","v":4.5},{"$f":"(B70*U51)+B70","v":4.5},{"$f":"(R70*U51)+R70","v":4.5},{"$f":"(R70*U51)+R70","v":4.5},{"$f":"(T70*U51)+T70","v":4.5},{"$f":"(T70*U51)+T70","v":4.5},{"$f":"(V70*U51)+V70","v":4.5},{"$f":"(V70*U51)+V70","v":4.5},{"$f":"(X70*U51)+X70","v":4.5},{"$f":"(X70*U51)+X70","v":4.5},{"$f":"(Z70*U51)+Z70","v":4.5},{"$f":"(Z70*U51)+Z70","v":4.5},{"$f":"SUM(Q70:AB70)","v":54}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O53:O70)","v":8958.9000000000015},null,{"$f":"O71/6","v":1493.1500000000003},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC53:AC70)","v":8573.9000000000015}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC71/12","v":714.49166666666679}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53,Q56,Q57,Q70)","v":531.5},{"$f":"SUM(R53:R54,R56,R58,R69:R70)","v":838.85},{"$f":"SUM(S53,S59,S70)","v":454.5},{"$f":"SUM(T53:T56,T60,T69:T70)","v":1084.45},{"$f":"SUM(U53,U61,U70)","v":454.5},{"$f":"SUM(V53:V54,V56,V62,V69:V70)","v":838.85},{"$f":"SUM(W53,W63,W70)","v":454.5},{"$f":"SUM(X53:X56,X64,X69:X70)","v":1084.45},{"$f":"SUM(Y53,Y65,Y70)","v":454.5},{"$f":"SUM(Z53:Z54,Z56,Z66,Z69:Z70)","v":838.85},{"$f":"SUM(AA53,AA67,AA70)","v":454.5},{"$f":"SUM(AB53:AB56,AB68:AB70)","v":1084.45},{"$f":"SUM(Q73:AB73)","v":8573.9000000000015}]
["FORMULE:  S=100*((1.02^15)-1)/(1.02-1)"]
["pourcentage aug","années",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q73:AB73)/12","v":714.49166666666679}]
[1.03,6,null,"montant de la maintenance"]
[null,null,null,null,{"$f":"AC75*((A76^B76)-1)/(A76-1)/B76","v":770.27082648610713}]
[]
["L07 à L11 RS"]
["Pour4000h/AN","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1]
[null,"prix 2016","prix 2017","prix 2018","prix 2019","prix 2020","prix 2021","prix 2022","6 mois","12 mois","18 mois","24 mois","30 mois","36 mois","42 mois","48 mois","54 mois","60 mois","66 mois","72 mois","Total Année N",null,"Total M6","Total M12","Total M18","Total M24","Total M30","Total M36","Total M42","Total M48","Total M54","Total M60","Total M66","Total M72"]
["COM CK2076-1",117.5,{"$f":"B82*$V$80","v":117.5},117.5,117.5,117.5,117.5,117.5,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B82*(I82+J82+K82+L82+M82+N82+O82+P82+Q82+R82+S82+T82)","v":1410},null,{"$f":"B82","v":117.5},{"$f":"C82","v":117.5},{"$f":"C82","v":117.5},{"$f":"D82","v":117.5},{"$f":"D82","v":117.5},{"$f":"E82","v":117.5},{"$f":"E82","v":117.5},{"$f":"F82","v":117.5},{"$f":"F82","v":117.5},{"$f":"G82","v":117.5},{"$f":"G82","v":117.5},{"$f":"H82","v":117.5},{"$f":"SUM(W82:AH82)","v":1410}]
["com CK4076-335-RS",277.3,{"$f":"B83*$V$80","v":277.3},277.3,277.3,277.3,277.3,277.3,null,1,null,1,null,1,null,1,null,1,null,1,{"$f":"B83*(I83+J83+K83+L83+M83+N83+O83+P83+Q83+R83+S83+T83)","v":1663.8000000000002},null,null,{"$f":"C83","v":277.3},null,{"$f":"D83","v":277.3},null,{"$f":"E83","v":277.3},null,{"$f":"F83","v":277.3},null,{"$f":"G83","v":277.3},null,{"$f":"H83","v":277.3},{"$f":"SUM(X83,Z83,AB83,AD83,AF83,AH83)","v":1663.8}]
["COM CK8076-2",245.6,245.6,245.6,245.6,245.6,245.6,245.6,null,null,null,1,null,null,null,1,null,0,null,1,{"$f":"B84*(I84+J84+K84+L84+M84+N84+O84+P84+Q84+R84+S84+T84)","v":736.8},null,null,null,null,{"$f":"D84","v":245.6},null,null,null,{"$f":"F84","v":245.6},null,null,null,{"$f":"H84","v":245.6},{"$f":"SUM(Z84,AD84,AH84)","v":736.8}]
["COM SCWO4000-5",77,77,77,77,77,77,77,1,1,null,2,null,2,null,2,null,2,null,2,{"$f":"B85*(I85+J85+L85+N85+P85+R85+T85)","v":924},null,null,{"$f":"C85","v":77},null,{"$f":"D85","v":77},null,{"$f":"E85","v":77},null,{"$f":"F85","v":77},null,{"$f":"G85","v":77},null,{"$f":"H85","v":77},{"$f":"SUM(X85,Z85,AB85,AD85,AF85,AH85)","v":462}]
["MO+DPL A1",332.5,332.5,332.5,332.5,332.5,332.5,332.5,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B86*(I86+J86+K86+L86+M86+N86)","v":332.5},null,{"$f":"B86","v":332.5},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W86)","v":332.5}]
["MO+DPL A2",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,1,null,null,null,null,null,null,null,null,null,null,379.05,null,null,{"$f":"C87","v":379.05},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X87)","v":379.05}]
["MO+DPL A3",332.5,332.5,332.5,332.5,332.5,332.5,332.5,null,null,1,null,null,null,null,null,null,null,null,null,332.5,null,null,null,{"$f":"C88","v":332.5},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y88)","v":332.5}]
["MO+DPL A4",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,null,null,1,null,null,null,null,null,null,null,null,379.05,null,null,null,null,{"$f":"D89","v":379.05},null,null,null,null,null,null,null,null,{"$f":"SUM(Z89)","v":379.05}]
["MO+DPL A5",332.5,332.5,332.5,332.5,332.5,332.5,332.5,null,null,null,null,1,null,null,null,null,null,null,null,332.5,null,null,null,null,null,{"$f":"D90","v":332.5},null,null,null,null,null,null,null,{"$f":"SUM(AA90)","v":332.5}]
["MO+DPL A6",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,1,null,null,null,null,null,null,379.05,null,null,null,null,null,null,{"$f":"E91","v":379.05},null,null,null,null,null,null,{"$f":"SUM(AB91)","v":379.05}]
["MO+DPL A7",332.5,332.5,332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"B92*(I92+J92+K92+L92+M92+N92+O92)","v":332.5},null,null,null,null,null,null,null,{"$f":"E92","v":332.5},null,null,null,null,null,{"$f":"SUM(AC92)","v":332.5}]
["MO+DPL A8",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"B93*(I93+J93+K93+L93+M93+N93+O93+P93+Q93+R93+S93+T93)","v":379.05},null,null,null,null,null,null,null,null,{"$f":"F93","v":379.05},null,null,null,null,{"$f":"SUM(AD93)","v":379.05}]
["MO+DPL A9",332.5,332.5,332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,null,null,1,null,null,null,332.5,null,null,null,null,null,null,null,null,null,{"$f":"F94","v":332.5},null,null,null,{"$f":"SUM(AE94)","v":332.5}]
["MO+DPL A10",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,null,null,1,null,null,379.05,null,null,null,null,null,null,null,null,null,null,{"$f":"G95","v":379.05},null,null,{"$f":"SUM(AF95)","v":379.05}]
["MO+DPL A11",332.5,332.5,332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,null,null,null,null,1,null,332.5,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G96","v":332.5},null,{"$f":"SUM(AG96)","v":332.5}]
["MO+DPL A12",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,null,null,null,null,1,379.05,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H97","v":379.05},{"$f":"SUM(AH97)","v":379.05}]
["courroies",50,50,50,50,50,50,50,null,1,null,1,null,1,0,1,0,1,0,1,300,null,null,{"$f":"C98","v":50},null,{"$f":"D98","v":50},null,{"$f":"E98","v":50},null,{"$f":"F98","v":50},null,{"$f":"G98","v":50},{"$f":"G98","v":50},{"$f":"H98","v":50},{"$f":"SUM(AH98,AF98,AD98,AB98,Z98,X98)","v":300}]
["recyclage",4.5,4.5,4.5,4.5,4.5,4.5,4.5,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B99)*(I99+J99+K99+L99+M99+N99+O99+P99+Q99+R99+S99+T99)","v":54},null,{"$f":"B99","v":4.5},{"$f":"C99","v":4.5},{"$f":"C99","v":4.5},{"$f":"D99","v":4.5},{"$f":"D99","v":4.5},{"$f":"E99","v":4.5},{"$f":"E99","v":4.5},{"$f":"F99","v":4.5},{"$f":"F99","v":4.5},{"$f":"G99","v":4.5},{"$f":"G99","v":4.5},{"$f":"H99","v":4.5},{"$f":"SUM(W99:AH99)","v":54}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U82:U99)","v":9357.9},null,{"$f":"O100/6","v":1559.6499999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI82:AI99)","v":8895.9000000000015}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI100/12","v":741.32500000000016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W82,W86,W99)","v":454.5},{"$f":"SUM(X82:X83,X85,X87,X98:X99)","v":905.35},{"$f":"SUM(Y82,Y88,Y99)","v":454.5},{"$f":"SUM(Z82:Z85,Z89,Z98:Z99)","v":1150.95},{"$f":"SUM(AA82,AA90,AA99)","v":454.5},{"$f":"SUM(AB82:AB83,AB85,AB91,AB98:AB99)","v":905.35},{"$f":"SUM(AC82,AC92,AC99)","v":454.5},{"$f":"SUM(AD82:AD85,AD93,AD98:AD99)","v":1150.95},{"$f":"SUM(AE82,AE94,AE99)","v":454.5},{"$f":"SUM(AF82:AF83,AF85,AF95,AF98:AF99)","v":905.35},{"$f":"SUM(AG82,AG96,AG99)","v":454.5},{"$f":"SUM(AH82:AH85,AH97:AH99)","v":1150.95},{"$f":"SUM(W102:AH102)","v":8895.9000000000015}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W102:AH102)/12","v":741.32500000000016}]
["FORMULE:  S=100*((1.02^15)-1)/(1.02-1)"]
["pourcentage aug","années"]
[1.03,6,null,"montant de la maintenance"]
[null,null,null,null,{"$f":"AI104*((A107^B107)-1)/(A107-1)/B107","v":799.19899291311538}]
[]
["L07 à L11","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1]
["Pour6000h/AN","prix2016","prix2017","prix2018","prix2019","prix2020","prix2021","prix2022",null,"4 mois","8 mois","12 mois","16 mois","20 mois","24 mois","28 mois","32 mois","36 mois","40 mois","44 mois","48 mois","52 mois","56 mois","60 mois","64 mois","68 mois","72 mois","Total Année N",null,"Total M4","Total M8","Total M12","Total M16","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72"]
["COM CK2076-1",117.5,{"$f":"B112*$V$110","v":117.5},117.5,117.5,117.5,117.5,117.5,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B112*(J112+K112+L112+M112+N112+O112+P112+Q112+R112+S112+T112+U112+V112+W112+X112+Y112+Z112+AA112)","v":2115},114.4,{"$f":"B112","v":117.5},{"$f":"AD112","v":117.5},{"$f":"$C$112","v":117.5},{"$f":"$C$112","v":117.5},{"$f":"$C$112","v":117.5},{"$f":"$D$112","v":117.5},{"$f":"$D$112","v":117.5},{"$f":"$D$112","v":117.5},{"$f":"$E$112","v":117.5},{"$f":"$E$112","v":117.5},{"$f":"$E$112","v":117.5},{"$f":"$F$112","v":117.5},{"$f":"$F$112","v":117.5},{"$f":"$F$112","v":117.5},{"$f":"$G$112","v":117.5},{"$f":"$G$112","v":117.5},{"$f":"$G$112","v":117.5},{"$f":"H112","v":117.5},{"$f":"SUM(AD112:AU112)","v":2115}]
["COM 10533574",210.8,{"$f":"B113*$V$110","v":210.8},{"$f":"C113*$V$110","v":210.8},210.8,210.8,210.8,210.8,null,null,1,null,1,null,1,null,1,null,1,null,1,0,1,0,1,0,1,1897.2,270,null,{"$f":"B113","v":210.8},null,{"$f":"C113","v":210.8},null,{"$f":"D113","v":210.8},null,{"$f":"D113","v":210.8},null,{"$f":"E113","v":210.8},null,{"$f":"F113","v":210.8},null,{"$f":"F113","v":210.8},null,{"$f":"G113","v":210.8},null,{"$f":"H113","v":210.8},{"$f":"SUM(AD113:AU113)","v":1897.1999999999998}]
["COM CK8076-2",245.6,245.6,245.6,245.6,245.6,245.6,245.6,null,null,null,null,1,null,null,null,1,null,0,null,1,null,null,null,1,null,null,982.4,239.1,null,null,null,{"$f":"C114","v":245.6},null,null,null,{"$f":"D114","v":245.6},null,null,null,{"$f":"E114","v":245.6},null,null,null,{"$f":"G114","v":245.6},null,null,982.4]
["COM SCWO4000-5",77,77,77,77,77,77,77,null,1,1,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,1386,73.099999999999994,{"$f":"B115*J115","v":77},{"$f":"B115*K115","v":77},null,{"$f":"C115*M115","v":154},null,{"$f":"D115*O115","v":154},null,{"$f":"D115*Q115","v":154},null,{"$f":"E115*S115","v":154},null,{"$f":"F115*U115","v":154},null,{"$f":"F115*W115","v":154},null,{"$f":"G115*Y115","v":154},null,{"$f":"H115*AA115","v":154},1386]
["MO+DPL A1",332.5,332.5,332.5,332.5,332.5,332.5,332.5,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,{"$f":"B116","v":332.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5]
["MO+DPL A2",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,{"$f":"B117","v":379.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05]
["MO+DPL A3",332.5,332.5,332.5,332.5,332.5,332.5,332.5,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,{"$f":"C118","v":332.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5]
["MO+DPL A4",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,{"$f":"C119","v":379.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05]
["MO+DPL A5",332.5,332.5,332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,{"$f":"C120","v":332.5},null,null,null,null,null,null,null,null,null,null,null,null,null,332.5]
["MO+DPL A6",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,{"$f":"D121","v":379.05},null,null,null,null,null,null,null,null,null,null,null,null,379.05]
["MO+DPL A7",332.5,332.5,332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,{"$f":"D122","v":332.5},null,null,null,null,null,null,null,null,null,null,null,332.5]
["MO+DPL A8",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,{"$f":"D123","v":379.05},null,null,null,null,null,null,null,null,null,null,379.05]
["MO+DPL A9",332.5,332.5,332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,{"$f":"E124","v":332.5},null,null,null,null,null,null,null,null,null,332.5]
["MO+DPL A10",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,{"$f":"E125","v":379.05},null,null,null,null,null,null,null,null,379.05]
["MO+DPL A11",332.5,332.5,332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,{"$f":"E126","v":332.5},null,null,null,null,null,null,null,332.5]
["MO+DPL A12",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F127","v":379.05},null,null,null,null,null,null,379.05]
["MO+DPL A13",332.5,332.5,332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F128","v":332.5},null,null,null,null,null,332.5]
["MO+DPL A14",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F129","v":379.05},null,null,null,null,379.05]
["MO+DPL A15",332.5,332.5,332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G130","v":332.5},null,null,null,332.5]
["MO+DPL A16",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G131","v":379.05},null,null,379.05]
["MO+DPL A17",332.5,332.5,332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G132","v":332.5},null,332.5]
["MO+DPL A18",379.05,379.05,379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H133","v":379.05},379.05]
["courroies",50,50,50,50,50,50,50,null,null,1,null,1,null,1,0,1,0,1,0,1,0,1,null,1,null,1,450,50,null,{"$f":"B134","v":50},null,{"$f":"D134","v":50},null,{"$f":"E134","v":50},null,{"$f":"E134","v":50},null,{"$f":"F134","v":50},null,{"$f":"G134","v":50},null,{"$f":"G134","v":50},null,{"$f":"H134","v":50},null,{"$f":"H134","v":50},450]
["recyclage",4.5,4.5,4.5,4.5,4.5,4.5,4.5,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81,4.5,{"$f":"B135","v":4.5},{"$f":"B135","v":4.5},{"$f":"C135","v":4.5},{"$f":"C135","v":4.5},{"$f":"C135","v":4.5},{"$f":"D135","v":4.5},{"$f":"D135","v":4.5},{"$f":"D135","v":4.5},{"$f":"E135","v":4.5},{"$f":"E135","v":4.5},{"$f":"B135","v":4.5},{"$f":"F135","v":4.5},{"$f":"F135","v":4.5},{"$f":"F135","v":4.5},{"$f":"G135","v":4.5},{"$f":"(AR135*$V$31)+AR135","v":4.5},{"$f":"(AS135*$W$31)+AS135","v":4.5},{"$f":"H135","v":4.5},{"$f":"SUM(AD135:AU135)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB112:AB135)","v":13315.549999999996},null,{"$f":"U136/6","v":2219.2583333333328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV112:AV135)","v":13315.549999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV136/18","v":739.75277777777751}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD112:AD135)","v":531.5},{"$f":"SUM(AE112:AE135)","v":838.85},454.5,1161.45,454.5,915.85,454.5,1161.45,454.5,915.85,454.5,1161.45,454.5,915.85,454.5,1161.45,454.5,915.85,{"$f":"SUM(AD139:AU139)","v":13315.550000000003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD139:AU139)/18","v":739.75277777777796}]
["FORMULE:  S=100*((1.02^15)-1)/(1.02-1)"]
["pourcentage aug","années"]
[1.03,6,null,"montant de la maintenance"]
[null,null,null,null,{"$f":"AV141*((A144^B144)-1)/(A144-1)/B144","v":797.50402995269235}]
[]
[]
["L07RS à L11RS","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1]
["Pour6000h/AN","prix2016","prix2017","prix2018","prix2019","prix2020","prix2021","prix2022",null,"4 mois","8 mois","12 mois","16 mois","20 mois","24 mois","28 mois","32 mois","36 mois","40 mois","44 mois","48 mois","52 mois","56 mois","60 mois","64 mois","68 mois","72 mois","Total Année N",null,"Total M4","Total M8","Total M12","Total M16","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72"]
["COM CK2076-1",117.5,{"$f":"B150*$V$80","v":117.5},{"$f":"C150*$V$110","v":117.5},117.5,117.5,117.5,117.5,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B150*(J150+K150+L150+M150+N150+O150+P150+Q150+R150+S150+T150+U150+V150+W150+X150+Y150+Z150+AA150)","v":2115},114.4,{"$f":"B150","v":117.5},{"$f":"AD150","v":117.5},{"$f":"$C$112","v":117.5},{"$f":"$C$112","v":117.5},{"$f":"$C$112","v":117.5},{"$f":"$D$112","v":117.5},{"$f":"$D$112","v":117.5},{"$f":"$D$112","v":117.5},{"$f":"$E$112","v":117.5},{"$f":"$E$112","v":117.5},{"$f":"$E$112","v":117.5},{"$f":"$F$112","v":117.5},{"$f":"$F$112","v":117.5},{"$f":"$F$112","v":117.5},{"$f":"$G$112","v":117.5},{"$f":"$G$112","v":117.5},{"$f":"$G$112","v":117.5},{"$f":"H150","v":117.5},{"$f":"SUM(AD150:AU150)","v":2115}]
["com CK4076-335-RS",277.3,277.3,{"$f":"C151*$V$110","v":277.3},277.3,277.3,277.3,277.3,null,null,1,null,1,null,1,null,1,null,1,null,1,0,1,0,1,0,1,2495.7000000000003,270,null,{"$f":"B151","v":277.3},null,{"$f":"C151","v":277.3},null,{"$f":"D151","v":277.3},null,{"$f":"D151","v":277.3},null,{"$f":"E151","v":277.3},null,{"$f":"F151","v":277.3},null,{"$f":"F151","v":277.3},null,{"$f":"G151","v":277.3},null,{"$f":"H151","v":277.3},{"$f":"SUM(AD151:AU151)","v":2495.7000000000003}]
["COM CK8076-2",245.6,245.6,{"$f":"C152*$V$110","v":245.6},245.6,245.6,245.6,245.6,null,null,null,null,1,null,null,null,1,null,0,null,1,null,null,null,1,null,null,982.4,239.1,null,null,null,{"$f":"C152","v":245.6},null,null,null,{"$f":"D152","v":245.6},null,null,null,{"$f":"E152","v":245.6},null,null,null,{"$f":"G152","v":245.6},null,null,982.4]
["COM SCWO4000-5",77,77,{"$f":"C153*$V$110","v":77},77,77,77,77,null,1,1,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,1386,73.099999999999994,{"$f":"B153*J153","v":77},{"$f":"B153*K153","v":77},null,{"$f":"C153*M153","v":154},null,{"$f":"D153*O153","v":154},null,{"$f":"D153*Q153","v":154},null,{"$f":"E153*S153","v":154},null,{"$f":"F153*U153","v":154},null,{"$f":"F153*W153","v":154},null,{"$f":"G153*Y153","v":154},null,{"$f":"H153*AA153","v":154},1386]
["MO+DPL A1",332.5,{"$f":"B154*$V$110","v":332.5},332.5,332.5,332.5,332.5,332.5,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,{"$f":"B154","v":332.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5]
["MO+DPL A2",379.05,{"$f":"B155*$V$110","v":379.05},379.05,379.05,379.05,379.05,379.05,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,{"$f":"B155","v":379.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05]
["MO+DPL A3",332.5,{"$f":"B156*$V$110","v":332.5},332.5,332.5,332.5,332.5,332.5,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,{"$f":"C156","v":332.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5]
["MO+DPL A4",379.05,{"$f":"B157*$V$110","v":379.05},379.05,379.05,379.05,379.05,379.05,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,{"$f":"C157","v":379.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05]
["MO+DPL A5",332.5,{"$f":"B158*$V$110","v":332.5},332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,{"$f":"C158","v":332.5},null,null,null,null,null,null,null,null,null,null,null,null,null,332.5]
["MO+DPL A6",379.05,{"$f":"B159*$V$110","v":379.05},379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,{"$f":"D159","v":379.05},null,null,null,null,null,null,null,null,null,null,null,null,379.05]
["MO+DPL A7",332.5,{"$f":"B160*$V$110","v":332.5},332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,{"$f":"D160","v":332.5},null,null,null,null,null,null,null,null,null,null,null,332.5]
["MO+DPL A8",379.05,{"$f":"B161*$V$110","v":379.05},379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,{"$f":"D161","v":379.05},null,null,null,null,null,null,null,null,null,null,379.05]
["MO+DPL A9",332.5,{"$f":"B162*$V$110","v":332.5},332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,{"$f":"E162","v":332.5},null,null,null,null,null,null,null,null,null,332.5]
["MO+DPL A10",379.05,{"$f":"B163*$V$110","v":379.05},379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,{"$f":"E163","v":379.05},null,null,null,null,null,null,null,null,379.05]
["MO+DPL A11",332.5,{"$f":"B164*$V$110","v":332.5},332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,{"$f":"E164","v":332.5},null,null,null,null,null,null,null,332.5]
["MO+DPL A12",379.05,{"$f":"B165*$V$110","v":379.05},379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F165","v":379.05},null,null,null,null,null,null,379.05]
["MO+DPL A13",332.5,{"$f":"B166*$V$110","v":332.5},332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F166","v":332.5},null,null,null,null,null,332.5]
["MO+DPL A14",379.05,{"$f":"B167*$V$110","v":379.05},379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F167","v":379.05},null,null,null,null,379.05]
["MO+DPL A15",332.5,{"$f":"B168*$V$110","v":332.5},332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G168","v":332.5},null,null,null,332.5]
["MO+DPL A16",379.05,{"$f":"B169*$V$110","v":379.05},379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G169","v":379.05},null,null,379.05]
["MO+DPL A17",332.5,{"$f":"B170*$V$110","v":332.5},332.5,332.5,332.5,332.5,332.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G170","v":332.5},null,332.5]
["MO+DPL A18",379.05,{"$f":"B171*$V$110","v":379.05},379.05,379.05,379.05,379.05,379.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H171","v":379.05},379.05]
["courroies",50,{"$f":"B172*$V$110","v":50},50,50,50,50,50,null,null,1,null,1,null,1,0,1,0,1,0,1,0,1,null,1,null,1,450,50,null,{"$f":"B172","v":50},null,{"$f":"D172","v":50},null,{"$f":"E172","v":50},null,{"$f":"E172","v":50},null,{"$f":"F172","v":50},null,{"$f":"G172","v":50},null,{"$f":"G172","v":50},null,{"$f":"H172","v":50},null,{"$f":"H172","v":50},450]
["recyclage",4.5,{"$f":"B173*$V$110","v":4.5},4.5,4.5,4.5,4.5,4.5,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81,4.5,{"$f":"B173","v":4.5},{"$f":"B173","v":4.5},{"$f":"C173","v":4.5},{"$f":"C173","v":4.5},{"$f":"C173","v":4.5},{"$f":"D173","v":4.5},{"$f":"D173","v":4.5},{"$f":"D173","v":4.5},{"$f":"E173","v":4.5},{"$f":"E173","v":4.5},{"$f":"B173","v":4.5},{"$f":"F173","v":4.5},{"$f":"F173","v":4.5},{"$f":"F173","v":4.5},{"$f":"G173","v":4.5},{"$f":"(AR173*$V$31)+AR173","v":4.5},{"$f":"(AS173*$W$31)+AS173","v":4.5},{"$f":"H173","v":4.5},{"$f":"SUM(AD173:AU173)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB150:AB173)","v":13914.049999999996},null,{"$f":"U174/6","v":2319.0083333333328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV150:AV173)","v":13914.049999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV174/18","v":773.00277777777751}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD150:AD173)","v":531.5},{"$f":"SUM(AE150:AE173)","v":905.35},454.5,1227.95,454.5,982.34999999999991,454.5,1227.95,454.5,982.34999999999991,454.5,1227.95,454.5,982.34999999999991,454.5,1227.95,454.5,982.34999999999991,{"$f":"SUM(AD176:AU176)","v":13914.050000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD176:AU176)/18","v":773.00277777777785}]
["FORMULE:  S=100*((1.02^15)-1)/(1.02-1)"]
["pourcentage aug","années"]
[1.03,6,null,"montant de la maintenance"]
[null,null,null,null,{"$f":"AV178*((A181^B181)-1)/(A181-1)/B181","v":833.34980139485458}]

{"sheet":"L15 à L22 + RS","index":1,"n_rows":245,"n_cols":48,"rows_kept":245,"cut":false,"hidden":false,"merged":[]}
["L15 à L22"]
["Pour 2000h/AN"]
[]
[null,"PV",null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,0]
[null,"prix","année 1","année 2","année 3","année 4","année 5","année 6",null,"Total An 1",null,"Total An 1","Total An 2","Total An 3","Total An 4","Total An 5","Total An 6",null,null,"Maintenace sur 3 ans (garantie 4 ans)"]
["COM CK2100-1",79.5,1,1,1,1,1,null,null,{"$f":"B6*(C6+D6+E6+F6+G6+H6)","v":397.5},null,{"$f":"(B6*P4)+B6","v":79.5},{"$f":"(L6*P4)+L6","v":79.5},{"$f":"(M6*P4)+M6","v":79.5},{"$f":"(N6*P4)+N6","v":79.5},{"$f":"(O6*P4)+O6","v":79.5},0,{"$f":"SUM(L6:Q6)","v":397.5},null,{"$f":"SUM(L20:N20)/3","v":986.06666666666661}]
["COM A10525274",267,null,1,null,1,null,null,null,{"$f":"B32*(C7+D7+E7+F7+G7+H7)","v":791.4},null,{"$f":"(B32*P4)+B32","v":395.7},{"$f":"(L7*P4)+L7","v":395.7},{"$f":"(M7*P4)+M7","v":395.7},{"$f":"(N7*P4)+N7","v":395.7},{"$f":"(O7*P4)+O7","v":395.7},0,{"$f":"M7+O7+Q7","v":791.4}]
["COM CK8100-2",219,null,null,null,1,null,null,null,{"$f":"B8*(C8+D8+E8+F8+G8+H8)","v":219},null,{"$f":"(B8*P4)+B8","v":219},{"$f":"(L8*P4)+L8","v":219},{"$f":"(M8*P4)+M8","v":219},{"$f":"(N8*P4)+N8","v":219},{"$f":"(O8*P4)+O8","v":219},0,{"$f":"SUM(O8)","v":219}]
["COM SCWO4000-5",70.5,1,2,null,2,null,null,null,{"$f":"B9*(C9+D9+F9+H9)","v":352.5},null,{"$f":"(B9*P4)+B9","v":70.5},{"$f":"(L9*P4)+L9*D9","v":141},{"$f":"(M9*P4)+M9","v":141},{"$f":"(N9*P4)+N9","v":141},{"$f":"(O9*P4)+O9","v":141},0,{"$f":"SUM(L9+M9+O9,Q9)","v":352.5},null,"Maintenace sur 5 ans (garantie 6 ans)"]
["MO+DPL A1",680,1,null,null,null,null,null,null,680,null,{"$f":"(B10*P4)+B10","v":680},{"$f":"(L10*P4)+L10","v":680},{"$f":"(M10*P4)+M10","v":680},{"$f":"(N10*P4)+N10","v":680},{"$f":"(O10*P4)+O10","v":680},0,{"$f":"SUM(L10)","v":680},null,{"$f":"SUM(L20:P20)/5","v":1059.58}]
["MO+DPL A2",680,null,1,null,null,null,null,null,680,null,{"$f":"(B11*P4)+B11","v":680},{"$f":"(L11*P4)+L11","v":680},{"$f":"(M11*P4)+M11","v":680},{"$f":"(N11*P4)+N11","v":680},{"$f":"(O11*P4)+O11","v":680},0,{"$f":"SUM(M11)","v":680}]
["MO+DPL A3",680,null,null,1,null,null,null,null,680,null,{"$f":"(B12*P4)+B12","v":680},{"$f":"(L12*P4)+L12","v":680},{"$f":"(M12*P4)+M12","v":680},{"$f":"(N12*P4)+N12","v":680},{"$f":"(O12*P4)+O12","v":680},0,{"$f":"SUM(N12)","v":680}]
["MO+DPL A4",680,null,null,null,1,null,null,null,680,null,{"$f":"(B13*P4)+B13","v":680},{"$f":"(L13*P4)+L13","v":680},{"$f":"(M13*P4)+M13","v":680},{"$f":"(N13*P4)+N13","v":680},{"$f":"(O13*P4)+O13","v":680},0,{"$f":"SUM(O13)","v":680}]
["MO+DPL A5",680,null,null,null,null,1,null,null,680,null,{"$f":"(B14*P4)+B14","v":680},{"$f":"(L14*P4)+L14","v":680},{"$f":"(M14*P4)+M14","v":680},{"$f":"(N14*P4)+N14","v":680},{"$f":"(O14*P4)+O14","v":680},0,{"$f":"SUM(P14)","v":680}]
["MO+DPL A6",0,null,null,null,null,null,null,null,0,null,{"$f":"(B15*P4)+B15","v":0},{"$f":"(L15*P4)+L15","v":0},{"$f":"(M15*P4)+M15","v":0},{"$f":"(N15*P4)+N15","v":0},{"$f":"(O15*P4)+O15","v":0},0,{"$f":"SUM(Q15)","v":0}]
["courroies",50,null,1,null,1,null,null,null,100,null,{"$f":"(B16*P4)+B16","v":50},{"$f":"(L16*P4)+L16","v":50},{"$f":"(M16*P4)+M16","v":50},{"$f":"(N16*P4)+N16","v":50},{"$f":"(O16*P4)+O16","v":50},0,{"$f":"SUM(M16,O16,Q16)","v":100}]
["recyclage",7.5,1,1,1,1,1,null,null,{"$f":"SUM(B17)*(C17+D17+E17+F17+G17+H17)","v":37.5},null,{"$f":"(B17*P4)+B17","v":7.5},{"$f":"(L17*P4)+L17","v":7.5},{"$f":"(M17*P4)+M17","v":7.5},{"$f":"(N17*P4)+N17","v":7.5},{"$f":"(O17*P4)+O17","v":7.5},0,{"$f":"SUM(L17:Q17)","v":37.5}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J6:J17)","v":5297.9},null,null,null,null,null,null,null,{"$f":"SUM(R6:R17)","v":5297.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R18/6","v":882.98333333333323}]
[null,null,null,null,null,null,null,null,null,{"$f":"J18/6","v":882.98333333333323},null,{"$f":"SUM(L6,L9,L10,L17)","v":837.5},{"$f":"SUM(M6:M7,M9,M11,M16,M17)","v":1353.7},{"$f":"SUM(N6,N12,N17)","v":767},{"$f":"SUM(O6:O9,O13,O16:O17)","v":1572.7},{"$f":"SUM(P6,P14,P17)","v":767},{"$f":"SUM(Q6:Q7,Q9,Q15:Q17)","v":0},{"$f":"SUM(L20:Q20)","v":5297.9}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L20:Q20)/5","v":1059.58}]
["FORMULE:  S=100*((1.02^15)-1)/(1.02-1)"]
["pourcentage aug","années"]
[1.03,5,null,"montant de la maintenance"]
[null,null,null,null,{"$f":"R22*((A25^B25)-1)/(A25-1)/B25","v":1125.0908243119579}]
[]
["L15 à L22"]
["Pour4000h/AN","PV","1 Année",null,"2 Année",null,"3 Année",null,"4 Année",null,"5 Année",null,"6 Année",null,null,null,null,null,"evolution du prix 2%/an",null,0.02]
[null,"prix","6 mois","12 mois","18 mois","24 mois","30 mois","36 mois","42 mois","48 mois","54 mois","60 mois","66 mois","72 mois","Total Année N",null,"Total M6","Total M12","Total M18","Total M24","Total M30","Total M36","Total M42","Total M48","Total M54","Total M60","Total M66","Total M72"]
["COM CK2100-1",117.7,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B31*(C31+D31+E31+F31+G31+H31+I31+J31+K31+L31+M31+N31)","v":1412.4},null,{"$f":"(B31*U29)+B31","v":120.054},{"$f":"(B31*U29)+B31","v":120.054},{"$f":"(R31*U29)+R31","v":122.45508},{"$f":"(R31*U29)+R31","v":122.45508},{"$f":"(T31*U29)+T31","v":124.9041816},{"$f":"(T31*U29)+T31","v":124.9041816},{"$f":"(V31*U29)+V31","v":127.402265232},{"$f":"(V31*U29)+V31","v":127.402265232},{"$f":"(X31*U29)+X31","v":129.95031053664002},{"$f":"(X31*U29)+X31","v":129.95031053664002},{"$f":"(Z31*U29)+Z31","v":132.54931674737281},{"$f":"(AA31*AA29)+AA31","v":132.54931674737281},{"$f":"SUM(Q31:AB31)","v":1514.6303082320258}]
["COM A10525274",395.7,null,1,null,1,null,1,null,1,null,1,null,1,{"$f":"B7*(C32+D32+E32+F32+G32+H32+I32+J32+K32+L32+M32+N32)","v":1602},null,{"$f":"(B7*U29)+B7","v":272.33999999999997},{"$f":"(B7*U29)+B7","v":272.33999999999997},{"$f":"(R32*U29)+R32","v":277.78679999999997},{"$f":"(R32*U29)+R32","v":277.78679999999997},{"$f":"(T32*U29)+T32","v":283.342536},{"$f":"(T32*U29)+T32","v":283.342536},{"$f":"(V32*U29)+V32","v":289.00938672000001},{"$f":"(W32*AA29)+W32","v":289.00938672000001},{"$f":"(X32*U29)+X32","v":294.7895744544},{"$f":"(Y32*AA29)+Y32","v":294.7895744544},{"$f":"(Z32*U29)+Z32","v":300.68536594348802},{"$f":"(AA32*AA29)+AA32","v":300.68536594348802},{"$f":"SUM(R32,T32,V32,X32,Z32,AB32)","v":1717.953663117888},null,"5 Maintenances sur 2ans1/2 ans (garantie 3ans)"]
["COM CK8100-2",265.7,null,null,null,1,null,null,null,1,null,0,null,1,{"$f":"B33*(C33+D33+E33+F33+G33+H33+I33+J33+K33+L33+M33+N33)","v":797.09999999999991},null,{"$f":"(B33*U29)+B33","v":271.01400000000001},{"$f":"(B33*U29)+B33","v":271.01400000000001},{"$f":"(R33*U29)+R33","v":276.43428},{"$f":"(R33*U29)+R33","v":276.43428},{"$f":"(T33*U29)+T33","v":281.96296560000002},{"$f":"(T33*U29)+T33","v":281.96296560000002},{"$f":"(V33*U29)+V33","v":287.602224912},{"$f":"(V33*U29)+V33","v":287.602224912},{"$f":"(X33*U29)+X33","v":293.35426941024002},{"$f":"(X33*U29)+X33","v":293.35426941024002},{"$f":"(Z33*U29)+Z33","v":299.22135479844485},{"$f":"(AA33*AA29)+AA33","v":299.22135479844485},{"$f":"SUM(T33,X33,AB33)","v":863.2578597104449},5,{"$f":"SUM(Q51:U51)/5","v":740.13111072000015}]
["COM SCWO4000-5",77,1,1,null,2,null,2,null,2,null,2,null,2,{"$f":"B34*(C34+D34+F34+H34+J34+L34+N34)","v":924},null,{"$f":"(B34*U29)+B34","v":78.540000000000006},{"$f":"(B34*U29)+B34","v":78.540000000000006},{"$f":"(R34*U29)+R34","v":80.110800000000012},{"$f":"(S34*U29)+S34*F34","v":161.82381600000002},{"$f":"T34/2","v":80.911908000000011},{"$f":"(T34*U29)+T34","v":165.06029232000003},{"$f":"(V34*U29)+V34","v":168.36149816640003},{"$f":"(V34*U29)+V34","v":168.36149816640003},{"$f":"(X34*U29)+X34","v":171.72872812972804},{"$f":"(X34*U29)+X34","v":171.72872812972804},{"$f":"(Z34*U29)+Z34","v":175.16330269232259},{"$f":"(Z34*U29)+Z34","v":175.16330269232259},{"$f":"SUM(Q34:R34,T34,V34,X34,Z34,AB34)","v":999.21763730845055},7,{"$f":"SUM(Q51:W51)/7","v":746.60445643885726}]
["MO+DPL A1",332.5,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B35*(C35+D35+E35+F35+G35+H35)","v":332.5},null,{"$f":"(B35*U29)+B35","v":339.15},{"$f":"(B35*U29)+B35","v":339.15},{"$f":"(R35*U29)+R35","v":345.93299999999999},{"$f":"(R35*U29)+R35","v":345.93299999999999},{"$f":"(T35*U29)+T35","v":352.85165999999998},{"$f":"(T35*U29)+T35","v":352.85165999999998},{"$f":"(V35*U29)+V35","v":359.90869319999996},{"$f":"(W35*V29)+W35","v":359.90869319999996},{"$f":"(X35*U29)+X35","v":367.10686706399997},{"$f":"(Y35*V29)+Y35","v":367.10686706399997},{"$f":"(Z35*U29)+Z35","v":374.44900440527999},{"$f":"(AA35*V29)+AA35","v":374.44900440527999},{"$f":"SUM(Q35)","v":339.15},null,"11 Maintenances sur 5ans1/2 ans (garantie6 ans)"]
["MO+DPL A2",379.05,null,1,null,null,null,null,null,null,null,null,null,null,379.05,null,{"$f":"(B36*U29)+B36","v":386.63100000000003},{"$f":"(B36*U29)+B36","v":386.63100000000003},{"$f":"(R36*U29)+R36","v":394.36362000000003},{"$f":"(R36*U29)+R36","v":394.36362000000003},{"$f":"(T36*U29)+T36","v":402.2508924},{"$f":"(T36*U29)+T36","v":402.2508924},{"$f":"(V36*U29)+V36","v":410.29591024799998},{"$f":"(V36*U29)+V36","v":410.29591024799998},{"$f":"(X36*U29)+X36","v":418.50182845296001},{"$f":"(X36*U29)+X36","v":418.50182845296001},{"$f":"(Z36*U29)+Z36","v":426.87186502201922},{"$f":"(Z36*U29)+Z36","v":426.87186502201922},{"$f":"SUM(R36)","v":386.63100000000003}]
["MO+DPL A3",332.5,null,null,1,null,null,null,null,null,null,null,null,null,332.5,null,{"$f":"(B37*U29)+B37","v":339.15},{"$f":"(B37*U29)+B37","v":339.15},{"$f":"(R37*U29)+R37","v":345.93299999999999},{"$f":"(R37*U29)+R37","v":345.93299999999999},{"$f":"(T37*U29)+T37","v":352.85165999999998},{"$f":"(T37*U29)+T37","v":352.85165999999998},{"$f":"(V37*U29)+V37","v":359.90869319999996},{"$f":"(V37*U29)+V37","v":359.90869319999996},{"$f":"(X37*U29)+X37","v":367.10686706399997},{"$f":"(X37*U29)+X37","v":367.10686706399997},{"$f":"(Z37*U29)+Z37","v":374.44900440527999},{"$f":"(Z37*U29)+Z37","v":374.44900440527999},{"$f":"SUM(S37)","v":345.93299999999999},null,{"$f":"SUM(Q51:AA51)/11","v":787.0117701520827}]
["MO+DPL A4",379.05,null,null,null,1,null,null,null,null,null,null,null,null,379.05,null,{"$f":"(B38*U29)+B38","v":386.63100000000003},{"$f":"(B38*U29)+B38","v":386.63100000000003},{"$f":"(R38*U29)+R38","v":394.36362000000003},{"$f":"(R38*U29)+R38","v":394.36362000000003},{"$f":"(T38*U29)+T38","v":402.2508924},{"$f":"(T38*U29)+T38","v":402.2508924},{"$f":"(V38*U29)+V38","v":410.29591024799998},{"$f":"(V38*U29)+V38","v":410.29591024799998},{"$f":"(X38*U29)+X38","v":418.50182845296001},{"$f":"(X38*U29)+X38","v":418.50182845296001},{"$f":"(Z38*U29)+Z38","v":426.87186502201922},{"$f":"(Z38*U29)+Z38","v":426.87186502201922},{"$f":"SUM(T38)","v":394.36362000000003}]
["MO+DPL A5",332.5,null,null,null,null,1,null,null,null,null,null,null,null,332.5,null,{"$f":"(B39*U29)+B39","v":339.15},{"$f":"(B39*U29)+B39","v":339.15},{"$f":"(R39*U29)+R39","v":345.93299999999999},{"$f":"(R39*U29)+R39","v":345.93299999999999},{"$f":"(T39*U29)+T39","v":352.85165999999998},{"$f":"(T39*U29)+T39","v":352.85165999999998},{"$f":"(V39*U29)+V39","v":359.90869319999996},{"$f":"(V39*U29)+V39","v":359.90869319999996},{"$f":"(X39*U29)+X39","v":367.10686706399997},{"$f":"(X39*U29)+X39","v":367.10686706399997},{"$f":"(Z39*U29)+Z39","v":374.44900440527999},{"$f":"(Z39*U29)+Z39","v":374.44900440527999},{"$f":"SUM(U39)","v":352.85165999999998}]
["MO+DPL A6",379.05,null,null,null,null,null,1,null,null,null,null,null,null,379.05,null,{"$f":"(B40*U29)+B40","v":386.63100000000003},{"$f":"(B40*U29)+B40","v":386.63100000000003},{"$f":"(R40*U29)+R40","v":394.36362000000003},{"$f":"(R40*U29)+R40","v":394.36362000000003},{"$f":"(T40*U29)+T40","v":402.2508924},{"$f":"(T40*U29)+T40","v":402.2508924},{"$f":"(V40*U29)+V40","v":410.29591024799998},{"$f":"(V40*U29)+V40","v":410.29591024799998},{"$f":"(X40*U29)+X40","v":418.50182845296001},{"$f":"(X40*U29)+X40","v":418.50182845296001},{"$f":"(Z40*U29)+Z40","v":426.87186502201922},{"$f":"(Z40*U29)+Z40","v":426.87186502201922},{"$f":"SUM(V40)","v":402.2508924}]
["MO+DPL A7",332.5,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"B41*(C41+D41+E41+F41+G41+H41+I41)","v":332.5},null,{"$f":"(B41*U29)+B41","v":339.15},{"$f":"(B41*U29)+B41","v":339.15},{"$f":"(R41*U29)+R41","v":345.93299999999999},{"$f":"(R41*U29)+R41","v":345.93299999999999},{"$f":"(T41*U29)+T41","v":352.85165999999998},{"$f":"(T41*U29)+T41","v":352.85165999999998},{"$f":"(V41*U29)+V41","v":359.90869319999996},{"$f":"(V41*U29)+V41","v":359.90869319999996},{"$f":"(X41*U29)+X41","v":367.10686706399997},{"$f":"(X41*U29)+X41","v":367.10686706399997},{"$f":"(Z41*U29)+Z41","v":374.44900440527999},{"$f":"(Z41*U29)+Z41","v":374.44900440527999},{"$f":"SUM(W41)","v":359.90869319999996}]
["MO+DPL A8",379.05,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"B42*(C42+D42+E42+F42+G42+H42+I42+J42+K42+L42+M42+N42)","v":379.05},null,{"$f":"(B42*U29)+B42","v":386.63100000000003},{"$f":"(B42*U29)+B42","v":386.63100000000003},{"$f":"(R42*U29)+R42","v":394.36362000000003},{"$f":"(R42*U29)+R42","v":394.36362000000003},{"$f":"(T42*U29)+T42","v":402.2508924},{"$f":"(T42*U29)+T42","v":402.2508924},{"$f":"(V42*U29)+V42","v":410.29591024799998},{"$f":"(V42*U29)+V42","v":410.29591024799998},{"$f":"(X42*U29)+X42","v":418.50182845296001},{"$f":"(X42*U29)+X42","v":418.50182845296001},{"$f":"(Z42*U29)+Z42","v":426.87186502201922},{"$f":"(Z42*U29)+Z42","v":426.87186502201922},{"$f":"SUM(X42)","v":410.29591024799998}]
["MO+DPL A9",332.5,null,null,null,null,null,null,null,null,1,null,null,null,332.5,null,{"$f":"(B43*U29)+B43","v":339.15},{"$f":"(B43*U29)+B43","v":339.15},{"$f":"(R43*U29)+R43","v":345.93299999999999},{"$f":"(R43*U29)+R43","v":345.93299999999999},{"$f":"(T43*U29)+T43","v":352.85165999999998},{"$f":"(T43*U29)+T43","v":352.85165999999998},{"$f":"(V43*U29)+V43","v":359.90869319999996},{"$f":"(V43*U29)+V43","v":359.90869319999996},{"$f":"(X43*U29)+X43","v":367.10686706399997},{"$f":"(X43*U29)+X43","v":367.10686706399997},{"$f":"(Z43*U29)+Z43","v":374.44900440527999},{"$f":"(Z43*U29)+Z43","v":374.44900440527999},{"$f":"SUM(Y43)","v":367.10686706399997}]
["MO+DPL A10",379.05,null,null,null,null,null,null,null,null,null,1,null,null,379.05,null,{"$f":"(B44*U29)+B44","v":386.63100000000003},{"$f":"(B44*U29)+B44","v":386.63100000000003},{"$f":"(R44*U29)+R44","v":394.36362000000003},{"$f":"(R44*U29)+R44","v":394.36362000000003},{"$f":"(T44*U29)+T44","v":402.2508924},{"$f":"(T44*U29)+T44","v":402.2508924},{"$f":"(V44*U29)+V44","v":410.29591024799998},{"$f":"(V44*U29)+V44","v":410.29591024799998},{"$f":"(X44*U29)+X44","v":418.50182845296001},{"$f":"(X44*U29)+X44","v":418.50182845296001},{"$f":"(Z44*U29)+Z44","v":426.87186502201922},{"$f":"(Z44*U29)+Z44","v":426.87186502201922},{"$f":"SUM(Z44)","v":418.50182845296001}]
["MO+DPL A11",332.5,null,null,null,null,null,null,null,null,null,null,1,null,332.5,null,{"$f":"(B45*U29)+B45","v":339.15},{"$f":"(B45*U29)+B45","v":339.15},{"$f":"(R45*U29)+R45","v":345.93299999999999},{"$f":"(R45*U29)+R45","v":345.93299999999999},{"$f":"(T45*U29)+T45","v":352.85165999999998},{"$f":"(T45*U29)+T45","v":352.85165999999998},{"$f":"(V45*U29)+V45","v":359.90869319999996},{"$f":"(V45*U29)+V45","v":359.90869319999996},{"$f":"(X45*U29)+X45","v":367.10686706399997},{"$f":"(X45*U29)+X45","v":367.10686706399997},{"$f":"(Z45*U29)+Z45","v":374.44900440527999},{"$f":"(Z45*U29)+Z45","v":374.44900440527999},{"$f":"SUM(AA45)","v":374.44900440527999}]
["MO+DPL A12",379.05,null,null,null,null,null,null,null,null,null,null,null,1,379.05,null,{"$f":"(B46*U29)+B46","v":386.63100000000003},{"$f":"(B46*U29)+B46","v":386.63100000000003},{"$f":"(R46*U29)+R46","v":394.36362000000003},{"$f":"(R46*U29)+R46","v":394.36362000000003},{"$f":"(T46*U29)+T46","v":402.2508924},{"$f":"(T46*U29)+T46","v":402.2508924},{"$f":"(V46*U29)+V46","v":410.29591024799998},{"$f":"(V46*U29)+V46","v":410.29591024799998},{"$f":"(X46*U29)+X46","v":418.50182845296001},{"$f":"(X46*U29)+X46","v":418.50182845296001},{"$f":"(Z46*U29)+Z46","v":426.87186502201922},{"$f":"(Z46*U29)+Z46","v":426.87186502201922},{"$f":"SUM(AB46)","v":426.87186502201922}]
["courroies",50,null,1,null,1,null,1,0,1,0,1,0,1,300,null,{"$f":"(B47*U29)+B47","v":51},{"$f":"(B47*U29)+B47","v":51},{"$f":"(R47*U29)+R47","v":52.02},{"$f":"(R47*U29)+R47","v":52.02},{"$f":"(T47*U29)+T47","v":53.060400000000001},{"$f":"(T47*U29)+T47","v":53.060400000000001},{"$f":"(V47*U29)+V47","v":54.121608000000002},{"$f":"(V47*U29)+V47","v":54.121608000000002},{"$f":"(X47*U29)+X47","v":55.204040160000005},{"$f":"(X47*U29)+X47","v":55.204040160000005},{"$f":"(Z47*U29)+Z47","v":56.308120963200004},{"$f":"(Z47*U29)+Z47","v":56.308120963200004},{"$f":"SUM(AB47,Z47,X47,V47,T47,R47)","v":321.71416912320001}]
["recyclage",4.5,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B48)*(C48+D48+E48+F48+G48+H48+I48+J48+K48+L48+M48+N48)","v":54},null,{"$f":"(B48*U29)+B48","v":4.59},{"$f":"(B48*U29)+B48","v":4.59},{"$f":"(R48*U29)+R48","v":4.6818},{"$f":"(R48*U29)+R48","v":4.6818},{"$f":"(T48*U29)+T48","v":4.775436},{"$f":"(T48*U29)+T48","v":4.775436},{"$f":"(V48*U29)+V48","v":4.8709447199999998},{"$f":"(V48*U29)+V48","v":4.8709447199999998},{"$f":"(X48*U29)+X48","v":4.9683636143999994},{"$f":"(X48*U29)+X48","v":4.9683636143999994},{"$f":"(Z48*U29)+Z48","v":5.0677308866879995},{"$f":"(Z48*U29)+Z48","v":5.0677308866879995},{"$f":"SUM(Q48:AB48)","v":57.908550442175979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O31:O48)","v":9358.7999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC31:AC48)","v":10052.996528726444}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC49/12","v":837.74971072720371}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O49/12","v":779.9},null,{"$f":"SUM(Q31,Q34:Q35,Q48)","v":542.33399999999995},{"$f":"SUM(R31:R32,R34,R36,R47:R48)","v":913.15500000000009},{"$f":"SUM(S31,S37,S48)","v":473.06988000000001},{"$f":"SUM(T31:T34,T38,T47:T48)","v":1289.5653960000002},{"$f":"SUM(U31,U39,U48)","v":482.53127760000001},{"$f":"SUM(V31:V32,V34,V40,V47:V48)","v":1033.39373832},{"$f":"SUM(W31,W41,W48)","v":492.18190315199996},{"$f":"SUM(X31:X34,X42,X47:X48)","v":1341.6638379983997},{"$f":"SUM(Y31,Y43,Y48)","v":502.02554121503999},{"$f":"SUM(Z31:Z32,Z34,Z44,Z47:Z48)","v":1075.142845348128},{"$f":"SUM(AA31,AA45,AA48)","v":512.06605203934078},{"$f":"SUM(AB31:AB34,AB46:AB48)","v":1395.8670570535355},{"$f":"SUM(Q51:AB51)","v":10052.996528726446}]
[]
["FORMULE:  S=100*((1.02^15)-1)/(1.02-1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q51:AB51)/12","v":837.74971072720382}]
["pourcentage aug","années"]
[1.03,6,null,"montant de la maintenance"]
[null,null,null,null,{"$f":"AC53*((A55^B55)-1)/(A55-1)/B55","v":903.15141823955071}]
[]
["L15 à L22 RS"]
["Pour 2000h/AN"]
[]
[null,"PV",null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,0]
[null,"prix","année 1","année 2","année 3","année 4","année 5","année 6",null,"Total An 1",null,"Total An 1","Total An 2","Total An 3","Total An 4","Total An 5","Total An 6"]
["COM CK2100-1",114.8,1,1,1,1,1,1,null,{"$f":"B63*(C63+D63+E63+F63+G63+H63)","v":688.8},null,{"$f":"(B63*P61)+B63","v":114.8},{"$f":"(L63*P61)+L63","v":114.8},{"$f":"(M63*P61)+M63","v":114.8},{"$f":"(N63*P61)+N63","v":114.8},{"$f":"(O63*P61)+O63","v":114.8},{"$f":"(P63*P61)+P63","v":114.8},{"$f":"SUM(L63:Q63)","v":688.8},null,"3 Maintenances  (garantie 4 ans)"]
["com CK4100-252-RS",450.5,null,1,null,1,null,1,null,{"$f":"B64*(C64+D64+E64+F64+G64+H64)","v":1351.5},null,{"$f":"(B64*P61)+B64","v":450.5},{"$f":"(L64*P61)+L64","v":450.5},{"$f":"(M64*P61)+M64","v":450.5},{"$f":"(N64*P61)+N64","v":450.5},{"$f":"(O64*P61)+O64","v":450.5},{"$f":"(P64*P61)+P64","v":450.5},{"$f":"M64+O64+Q64","v":1351.5}]
["COM CK8100-2",259.2,null,null,null,1,null,null,null,{"$f":"B65*(C65+D65+E65+F65+G65+H65)","v":259.2},null,{"$f":"(B65*P61)+B65","v":259.2},{"$f":"(L65*P61)+L65","v":259.2},{"$f":"(M65*P61)+M65","v":259.2},{"$f":"(N65*P61)+N65","v":259.2},{"$f":"(O65*P61)+O65","v":259.2},{"$f":"(P65*P61)+P65","v":259.2},{"$f":"SUM(O65)","v":259.2},null,{"$f":"SUM(L77:N77)/3","v":711.15}]
["COM SCWO4000-5",77,1,2,null,2,null,2,null,{"$f":"B66*(C66+D66+F66+H66)","v":539},null,{"$f":"(B66*P61)+B66","v":77},{"$f":"(L66*P61)+L66*D66","v":154},{"$f":"(M66*P61)+M66","v":154},{"$f":"(N66*P61)+N66","v":154},{"$f":"(O66*P61)+O66","v":154},{"$f":"(P66*P61)+P66","v":154},{"$f":"SUM(L66+M66+O66,Q66)","v":539}]
["MO+DPL A1",332.5,1,null,null,null,null,null,null,{"$f":"B67*(C67+D67+E67+F67+G67+H67)","v":332.5},null,{"$f":"(B67*P61)+B67","v":332.5},{"$f":"(L67*P61)+L67","v":332.5},{"$f":"(M67*P61)+M67","v":332.5},{"$f":"(N67*P61)+N67","v":332.5},{"$f":"(O67*P61)+O67","v":332.5},{"$f":"(P67*P61)+P67","v":332.5},{"$f":"SUM(L67)","v":332.5},null,"5 Maintenances (garantie6 ans)"]
["MO+DPL A2",379.05,null,1,null,null,null,null,null,379.05,null,{"$f":"(B68*P61)+B68","v":379.05},{"$f":"(L68*P61)+L68","v":379.05},{"$f":"(M68*P61)+M68","v":379.05},{"$f":"(N68*P61)+N68","v":379.05},{"$f":"(O68*P61)+O68","v":379.05},{"$f":"(P68*P61)+P68","v":379.05},{"$f":"SUM(M68)","v":379.05}]
["MO+DPL A3",332.5,null,null,1,null,null,null,null,332.5,null,{"$f":"(B69*P61)+B69","v":332.5},{"$f":"(L69*P61)+L69","v":332.5},{"$f":"(M69*P61)+M69","v":332.5},{"$f":"(N69*P61)+N69","v":332.5},{"$f":"(O69*P61)+O69","v":332.5},{"$f":"(P69*P61)+P69","v":332.5},{"$f":"SUM(N69)","v":332.5},null,{"$f":"SUM(L77:P77)/5","v":799.46}]
["MO+DPL A4",379.05,null,null,null,1,null,null,null,379.05,null,{"$f":"(B70*P61)+B70","v":379.05},{"$f":"(L70*P61)+L70","v":379.05},{"$f":"(M70*P61)+M70","v":379.05},{"$f":"(N70*P61)+N70","v":379.05},{"$f":"(O70*P61)+O70","v":379.05},{"$f":"(P70*P61)+P70","v":379.05},{"$f":"SUM(O70)","v":379.05}]
["MO+DPL A5",332.5,null,null,null,null,1,null,null,332.5,null,{"$f":"(B71*P61)+B71","v":332.5},{"$f":"(L71*P61)+L71","v":332.5},{"$f":"(M71*P61)+M71","v":332.5},{"$f":"(N71*P61)+N71","v":332.5},{"$f":"(O71*P61)+O71","v":332.5},{"$f":"(P71*P61)+P71","v":332.5},{"$f":"SUM(P71)","v":332.5}]
["MO+DPL A6",379.05,null,null,null,null,null,1,null,379.05,null,{"$f":"(B72*P61)+B72","v":379.05},{"$f":"(L72*P61)+L72","v":379.05},{"$f":"(M72*P61)+M72","v":379.05},{"$f":"(N72*P61)+N72","v":379.05},{"$f":"(O72*P61)+O72","v":379.05},{"$f":"(P72*P61)+P72","v":379.05},{"$f":"SUM(Q72)","v":379.05}]
["courroies",50,null,1,null,1,null,1,null,150,null,{"$f":"(B73*P61)+B73","v":50},{"$f":"(L73*P61)+L73","v":50},{"$f":"(M73*P61)+M73","v":50},{"$f":"(N73*P61)+N73","v":50},{"$f":"(O73*P61)+O73","v":50},{"$f":"(P73*P61)+P73","v":50},{"$f":"SUM(M73,O73,Q73)","v":150}]
["recyclage",4.5,1,1,1,1,1,1,null,{"$f":"SUM(B74)*(C74+D74+E74+F74+G74+H74)","v":27},null,{"$f":"(B74*P61)+B74","v":4.5},{"$f":"(L74*P61)+L74","v":4.5},{"$f":"(M74*P61)+M74","v":4.5},{"$f":"(N74*P61)+N74","v":4.5},{"$f":"(O74*P61)+O74","v":4.5},{"$f":"(P74*P61)+P74","v":4.5},{"$f":"SUM(L74:Q74)","v":27}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J63:J74)","v":5150.1500000000005},null,{"$f":"J75/6","v":858.35833333333346},null,null,null,null,null,{"$f":"SUM(R63:R74)","v":5150.1500000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R75/6","v":858.35833333333346}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L63,L66,L67,L74)","v":528.79999999999995},{"$f":"SUM(M63:M64,M66,M68,M73,M74)","v":1152.8499999999999},{"$f":"SUM(N63,N69,N74)","v":451.8},{"$f":"SUM(O63:O66,O70,O73:O74)","v":1412.05},{"$f":"SUM(P63,P71,P74)","v":451.8},{"$f":"SUM(Q63:Q64,Q66,Q72:Q74)","v":1152.8499999999999},{"$f":"SUM(L77:Q77)","v":5150.1499999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L77:Q77)/6","v":858.35833333333323}]
["FORMULE:  S=100*((1.02^15)-1)/(1.02-1)"]
["pourcentage aug","années"]
[1.03,6,null,"montant de la maintenance"]
[null,null,null,null,{"$f":"R79*((A82^B82)-1)/(A82-1)/B82","v":925.36892126743317}]
[]
["L15 à L22 RS"]
["Pour4000h/AN","PV","1 année",null,"2 année",null,"3 année",null,"4 année",null,"5 année",null,"6 année",null,null,null,null,null,"evolution du prix 2%/an",null,0]
[null,"prix","6 mois","12 mois","18 mois","24 mois","30 mois","36 mois","42 mois","48 mois","54 mois","60 mois","66 mois","72 mois","Total Année N",null,"Total M6","Total M12","Total M18","Total M24","Total M30","Total M36","Total M42","Total M48","Total M54","Total M60","Total M66","Total M72"]
["COM CK2100-1",117.7,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B88*(C88+D88+E88+F88+G88+H88+I88+J88+K88+L88+M88+N88)","v":1412.4},"COM CK2076-1",{"$f":"(B88*U86)+B88","v":117.7},{"$f":"(B88*U86)+B88","v":117.7},{"$f":"(R88*U86)+R88","v":117.7},{"$f":"(R88*U86)+R88","v":117.7},{"$f":"(T88*U86)+T88","v":117.7},{"$f":"(T88*U86)+T88","v":117.7},{"$f":"(V88*U86)+V88","v":117.7},{"$f":"(V88*U86)+V88","v":117.7},{"$f":"(X88*U86)+X88","v":117.7},{"$f":"(X88*U86)+X88","v":117.7},{"$f":"(Z88*U86)+Z88","v":117.7},{"$f":"(AA88*AA86)+AA88","v":117.7},{"$f":"SUM(Q88:AB88)","v":1412.4000000000003},null,"5 Maintenances sur 2ans1/2 ans (garantie 3ans)"]
["com CK4100-252-RS",450.5,null,1,null,1,null,1,null,1,null,1,null,1,{"$f":"B89*(C89+D89+E89+F89+G89+H89+I89+J89+K89+L89+M89+N89)","v":2703},"com CK4076-335-RS",{"$f":"(B89*U86)+B89","v":450.5},{"$f":"(B89*U86)+B89","v":450.5},{"$f":"(R89*U86)+R89","v":450.5},{"$f":"(R89*U86)+R89","v":450.5},{"$f":"(T89*U86)+T89","v":450.5},{"$f":"(T89*U86)+T89","v":450.5},{"$f":"(V89*U86)+V89","v":450.5},{"$f":"(W89*AA86)+W89","v":450.5},{"$f":"(X89*U86)+X89","v":450.5},{"$f":"(Y89*AA86)+Y89","v":450.5},{"$f":"(Z89*U86)+Z89","v":450.5},{"$f":"(AA89*AA86)+AA89","v":450.5},{"$f":"SUM(R89,T89,V89,X89,Z89,AB89)","v":2703},null,{"$f":"SUM(Q108:U108)/5","v":756.16000000000008}]
["COM CK8100-2",259.2,null,null,null,1,null,null,null,1,null,0,null,1,{"$f":"B90*(C90+D90+E90+F90+G90+H90+I90+J90+K90+L90+M90+N90)","v":777.59999999999991},"COM CK8076-2",{"$f":"(B90*U86)+B90","v":259.2},{"$f":"(B90*U86)+B90","v":259.2},{"$f":"(R90*U86)+R90","v":259.2},{"$f":"(R90*U86)+R90","v":259.2},{"$f":"(T90*U86)+T90","v":259.2},{"$f":"(T90*U86)+T90","v":259.2},{"$f":"(V90*U86)+V90","v":259.2},{"$f":"(V90*U86)+V90","v":259.2},{"$f":"(X90*U86)+X90","v":259.2},{"$f":"(X90*U86)+X90","v":259.2},{"$f":"(Z90*U86)+Z90","v":259.2},{"$f":"(AA90*AA86)+AA90","v":259.2},{"$f":"SUM(T90,X90,AB90)","v":777.59999999999991}]
["COM SCWO4000-5",77,0,2,null,2,null,2,null,2,null,2,null,2,{"$f":"B91*(C91+D91+F91+H91+J91+L91+N91)","v":924},"COM SCWO4000-5",{"$f":"(B91*U86)+B91","v":77},{"$f":"(B91*U86)+B91","v":77},{"$f":"(R91*U86)+R91","v":77},{"$f":"(R91*U86)+R91","v":77},{"$f":"(T91*U86)+T91","v":77},{"$f":"(T91*U86)+T91","v":77},{"$f":"(V91*U86)+V91","v":77},{"$f":"(V91*U86)+V91","v":77},{"$f":"(X91*U86)+X91","v":77},{"$f":"(X91*U86)+X91","v":77},{"$f":"(Z91*U86)+Z91","v":77},{"$f":"(Z91*U86)+Z91","v":77},{"$f":"SUM(R91,T91,V91,X91,Z91,AB91)","v":462}]
["MO+DPL A1",332.5,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B92*(C92+D92+E92+F92+G92+H92)","v":332.5},"MO+DPL A1",{"$f":"(B92*U86)+B92","v":332.5},{"$f":"(B92*U86)+B92","v":332.5},{"$f":"(R92*U86)+R92","v":332.5},{"$f":"(R92*U86)+R92","v":332.5},{"$f":"(T92*U86)+T92","v":332.5},{"$f":"(T92*U86)+T92","v":332.5},{"$f":"(V92*U86)+V92","v":332.5},{"$f":"(W92*V86)+W92","v":332.5},{"$f":"(X92*U86)+X92","v":332.5},{"$f":"(Y92*V86)+Y92","v":332.5},{"$f":"(Z92*U86)+Z92","v":332.5},{"$f":"(AA92*V86)+AA92","v":332.5},{"$f":"SUM(Q92)","v":332.5},null,"11 Maintenances sur 5ans1/2 ans (garantie6 ans)"]
["MO+DPL A2",379.05,null,1,null,null,null,null,null,null,null,null,null,null,379.05,"MO+DPL A2",{"$f":"(B93*U86)+B93","v":379.05},{"$f":"(B93*U86)+B93","v":379.05},{"$f":"(R93*U86)+R93","v":379.05},{"$f":"(R93*U86)+R93","v":379.05},{"$f":"(T93*U86)+T93","v":379.05},{"$f":"(T93*U86)+T93","v":379.05},{"$f":"(V93*U86)+V93","v":379.05},{"$f":"(V93*U86)+V93","v":379.05},{"$f":"(X93*U86)+X93","v":379.05},{"$f":"(X93*U86)+X93","v":379.05},{"$f":"(Z93*U86)+Z93","v":379.05},{"$f":"(Z93*U86)+Z93","v":379.05},{"$f":"SUM(R93)","v":379.05}]
["MO+DPL A3",332.5,null,null,1,null,null,null,null,null,null,null,null,null,332.5,"MO+DPL A3",{"$f":"(B94*U86)+B94","v":332.5},{"$f":"(B94*U86)+B94","v":332.5},{"$f":"(R94*U86)+R94","v":332.5},{"$f":"(R94*U86)+R94","v":332.5},{"$f":"(T94*U86)+T94","v":332.5},{"$f":"(T94*U86)+T94","v":332.5},{"$f":"(V94*U86)+V94","v":332.5},{"$f":"(V94*U86)+V94","v":332.5},{"$f":"(X94*U86)+X94","v":332.5},{"$f":"(X94*U86)+X94","v":332.5},{"$f":"(Z94*U86)+Z94","v":332.5},{"$f":"(Z94*U86)+Z94","v":332.5},{"$f":"SUM(S94)","v":332.5},null,{"$f":"SUM(Q108:AA108)/11","v":785.44545454545448}]
["MO+DPL A4",379.05,null,null,null,1,null,null,null,null,null,null,null,null,379.05,"MO+DPL A4",{"$f":"(B95*U86)+B95","v":379.05},{"$f":"(B95*U86)+B95","v":379.05},{"$f":"(R95*U86)+R95","v":379.05},{"$f":"(R95*U86)+R95","v":379.05},{"$f":"(T95*U86)+T95","v":379.05},{"$f":"(T95*U86)+T95","v":379.05},{"$f":"(V95*U86)+V95","v":379.05},{"$f":"(V95*U86)+V95","v":379.05},{"$f":"(X95*U86)+X95","v":379.05},{"$f":"(X95*U86)+X95","v":379.05},{"$f":"(Z95*U86)+Z95","v":379.05},{"$f":"(Z95*U86)+Z95","v":379.05},{"$f":"SUM(T95)","v":379.05}]
["MO+DPL A5",332.5,null,null,null,null,1,null,null,null,null,null,null,null,332.5,"MO+DPL A5",{"$f":"(B96*U86)+B96","v":332.5},{"$f":"(B96*U86)+B96","v":332.5},{"$f":"(R96*U86)+R96","v":332.5},{"$f":"(R96*U86)+R96","v":332.5},{"$f":"(T96*U86)+T96","v":332.5},{"$f":"(T96*U86)+T96","v":332.5},{"$f":"(V96*U86)+V96","v":332.5},{"$f":"(V96*U86)+V96","v":332.5},{"$f":"(X96*U86)+X96","v":332.5},{"$f":"(X96*U86)+X96","v":332.5},{"$f":"(Z96*U86)+Z96","v":332.5},{"$f":"(Z96*U86)+Z96","v":332.5},{"$f":"SUM(U96)","v":332.5}]
["MO+DPL A6",379.05,null,null,null,null,null,1,null,null,null,null,null,null,379.05,"MO+DPL A6",{"$f":"(B97*U86)+B97","v":379.05},{"$f":"(B97*U86)+B97","v":379.05},{"$f":"(R97*U86)+R97","v":379.05},{"$f":"(R97*U86)+R97","v":379.05},{"$f":"(T97*U86)+T97","v":379.05},{"$f":"(T97*U86)+T97","v":379.05},{"$f":"(V97*U86)+V97","v":379.05},{"$f":"(V97*U86)+V97","v":379.05},{"$f":"(X97*U86)+X97","v":379.05},{"$f":"(X97*U86)+X97","v":379.05},{"$f":"(Z97*U86)+Z97","v":379.05},{"$f":"(Z97*U86)+Z97","v":379.05},{"$f":"SUM(V97)","v":379.05}]
["MO+DPL A7",332.5,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"B98*(C98+D98+E98+F98+G98+H98+I98)","v":332.5},"MO+DPL A7",{"$f":"(B98*U86)+B98","v":332.5},{"$f":"(B98*U86)+B98","v":332.5},{"$f":"(R98*U86)+R98","v":332.5},{"$f":"(R98*U86)+R98","v":332.5},{"$f":"(T98*U86)+T98","v":332.5},{"$f":"(T98*U86)+T98","v":332.5},{"$f":"(V98*U86)+V98","v":332.5},{"$f":"(V98*U86)+V98","v":332.5},{"$f":"(X98*U86)+X98","v":332.5},{"$f":"(X98*U86)+X98","v":332.5},{"$f":"(Z98*U86)+Z98","v":332.5},{"$f":"(Z98*U86)+Z98","v":332.5},{"$f":"SUM(W98)","v":332.5}]
["MO+DPL A8",379.05,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"B99*(C99+D99+E99+F99+G99+H99+I99+J99+K99+L99+M99+N99)","v":379.05},"MO+DPL A8",{"$f":"(B99*U86)+B99","v":379.05},{"$f":"(B99*U86)+B99","v":379.05},{"$f":"(R99*U86)+R99","v":379.05},{"$f":"(R99*U86)+R99","v":379.05},{"$f":"(T99*U86)+T99","v":379.05},{"$f":"(T99*U86)+T99","v":379.05},{"$f":"(V99*U86)+V99","v":379.05},{"$f":"(V99*U86)+V99","v":379.05},{"$f":"(X99*U86)+X99","v":379.05},{"$f":"(X99*U86)+X99","v":379.05},{"$f":"(Z99*U86)+Z99","v":379.05},{"$f":"(Z99*U86)+Z99","v":379.05},{"$f":"SUM(X99)","v":379.05}]
["MO+DPL A9",332.05,null,null,null,null,null,null,null,null,1,null,null,null,332.05,"MO+DPL A9",{"$f":"(B100*U86)+B100","v":332.05},{"$f":"(B100*U86)+B100","v":332.05},{"$f":"(R100*U86)+R100","v":332.05},{"$f":"(R100*U86)+R100","v":332.05},{"$f":"(T100*U86)+T100","v":332.05},{"$f":"(T100*U86)+T100","v":332.05},{"$f":"(V100*U86)+V100","v":332.05},{"$f":"(V100*U86)+V100","v":332.05},{"$f":"(X100*U86)+X100","v":332.05},{"$f":"(X100*U86)+X100","v":332.05},{"$f":"(Z100*U86)+Z100","v":332.05},{"$f":"(Z100*U86)+Z100","v":332.05},{"$f":"SUM(Y100)","v":332.05}]
["MO+DPL A10",379.05,null,null,null,null,null,null,null,null,null,1,null,null,379.05,"MO+DPL A10",{"$f":"(B101*U86)+B101","v":379.05},{"$f":"(B101*U86)+B101","v":379.05},{"$f":"(R101*U86)+R101","v":379.05},{"$f":"(R101*U86)+R101","v":379.05},{"$f":"(T101*U86)+T101","v":379.05},{"$f":"(T101*U86)+T101","v":379.05},{"$f":"(V101*U86)+V101","v":379.05},{"$f":"(V101*U86)+V101","v":379.05},{"$f":"(X101*U86)+X101","v":379.05},{"$f":"(X101*U86)+X101","v":379.05},{"$f":"(Z101*U86)+Z101","v":379.05},{"$f":"(Z101*U86)+Z101","v":379.05},{"$f":"SUM(Z101)","v":379.05}]
["MO+DPL A11",332.5,null,null,null,null,null,null,null,null,null,null,1,null,332.5,"MO+DPL A11",{"$f":"(B102*U86)+B102","v":332.5},{"$f":"(B102*U86)+B102","v":332.5},{"$f":"(R102*U86)+R102","v":332.5},{"$f":"(R102*U86)+R102","v":332.5},{"$f":"(T102*U86)+T102","v":332.5},{"$f":"(T102*U86)+T102","v":332.5},{"$f":"(V102*U86)+V102","v":332.5},{"$f":"(V102*U86)+V102","v":332.5},{"$f":"(X102*U86)+X102","v":332.5},{"$f":"(X102*U86)+X102","v":332.5},{"$f":"(Z102*U86)+Z102","v":332.5},{"$f":"(Z102*U86)+Z102","v":332.5},{"$f":"SUM(AA102)","v":332.5}]
["MO+DPL A12",379.05,null,null,null,null,null,null,null,null,null,null,null,1,379.05,"MO+DPL A12",{"$f":"(B103*U86)+B103","v":379.05},{"$f":"(B103*U86)+B103","v":379.05},{"$f":"(R103*U86)+R103","v":379.05},{"$f":"(R103*U86)+R103","v":379.05},{"$f":"(T103*U86)+T103","v":379.05},{"$f":"(T103*U86)+T103","v":379.05},{"$f":"(V103*U86)+V103","v":379.05},{"$f":"(V103*U86)+V103","v":379.05},{"$f":"(X103*U86)+X103","v":379.05},{"$f":"(X103*U86)+X103","v":379.05},{"$f":"(Z103*U86)+Z103","v":379.05},{"$f":"(Z103*U86)+Z103","v":379.05},{"$f":"SUM(AB103)","v":379.05}]
["courroies",50,null,1,null,1,null,1,0,1,0,1,0,1,300,"courroies",{"$f":"(B104*U86)+B104","v":50},{"$f":"(B104*U86)+B104","v":50},{"$f":"(R104*U86)+R104","v":50},{"$f":"(R104*U86)+R104","v":50},{"$f":"(T104*U86)+T104","v":50},{"$f":"(T104*U86)+T104","v":50},{"$f":"(V104*U86)+V104","v":50},{"$f":"(V104*U86)+V104","v":50},{"$f":"(X104*U86)+X104","v":50},{"$f":"(X104*U86)+X104","v":50},{"$f":"(Z104*U86)+Z104","v":50},{"$f":"(Z104*U86)+Z104","v":50},{"$f":"SUM(R104,T104,V104,X104,Z104,AB104)","v":300}]
["recyclage",4.5,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B105)*(C105+D105+E105+F105+G105+H105+I105+J105+K105+L105+M105+N105)","v":54},"recyclage",{"$f":"(B105*U86)+B105","v":4.5},{"$f":"(B105*U86)+B105","v":4.5},{"$f":"(R105*U86)+R105","v":4.5},{"$f":"(R105*U86)+R105","v":4.5},{"$f":"(T105*U86)+T105","v":4.5},{"$f":"(T105*U86)+T105","v":4.5},{"$f":"(V105*U86)+V105","v":4.5},{"$f":"(V105*U86)+V105","v":4.5},{"$f":"(X105*U86)+X105","v":4.5},{"$f":"(X105*U86)+X105","v":4.5},{"$f":"(Z105*U86)+Z105","v":4.5},{"$f":"(Z105*U86)+Z105","v":4.5},{"$f":"SUM(Q105:AB105)","v":54}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O88:O105)","v":10439.849999999999},null,{"$f":"O106/6","v":1739.9749999999997},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC88:AC105)","v":9977.8499999999985}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC106/12","v":831.48749999999984}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O106/12","v":869.98749999999984},null,{"$f":"SUM(Q88,Q92,Q105)","v":454.7},{"$f":"SUM(R88:R89,R91,R93,R104:R105)","v":1078.75},{"$f":"SUM(S88,S94,S105)","v":454.7},{"$f":"SUM(T88:T91,T95,T104:T105)","v":1337.95},{"$f":"SUM(U88,U96,U105)","v":454.7},{"$f":"SUM(V88:V89,V91,V97,V104:V105)","v":1078.75},{"$f":"SUM(W88,W98,W105)","v":454.7},{"$f":"SUM(X88:X91,X99,X104:X105)","v":1337.95},{"$f":"SUM(Y88,Y100,Y105)","v":454.25},{"$f":"SUM(Z88:Z89,Z91,Z101,Z104:Z105)","v":1078.75},{"$f":"SUM(AA88,AA102,AA105)","v":454.7},{"$f":"SUM(AB88:AB91,AB103:AB105)","v":1337.95},{"$f":"SUM(Q108:AB108)","v":9977.85}]
["FORMULE:  S=100*((1.02^15)-1)/(1.02-1)"]
["pourcentage aug","années",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q108:AB108)/12","v":831.48750000000007}]
[1.03,6,null,"montant de la maintenance"]
[null,null,null,null,{"$f":"AC110*((A111^B111)-1)/(A111-1)/B111","v":896.40032727864843}]
[]
["L15 à L22"]
["Pour6000h/AN","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,0]
[null,"prix","4 mois","8 mois","12 mois","16 mois","20 mois","24 mois","28 mois","32 mois","36 mois","40 mois","44 mois","48 mois","52 mois","56 mois","60 mois","64 mois","68 mois","72 mois","Total Année N",null,"Total M4","Total M8","Total M12","Total M16","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72"]
["COM CK2100-1",114.8,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B117*(C117+D117+E117+F117+G117+H117+I117+J117+K117+L117+M117+N117+O117+P117+Q117+R117+S117+T117)","v":2066.4},null,{"$f":"(B117*$U$115)+B117","v":114.8},{"$f":"(B117*$U$115)+B117","v":114.8},{"$f":"(X117*$U$115)+X117","v":114.8},{"$f":"(X117*$U$115)+X117","v":114.8},{"$f":"(X117*$U$115)+X117","v":114.8},{"$f":"(AA117*U$115)+AA117","v":114.8},{"$f":"(AB117*$V$115)+AB117","v":114.8},{"$f":"(AC117*W$115)+AC117","v":114.8},{"$f":"(AD117*$U$115)+AD117","v":114.8},{"$f":"(AD117*$U$115)+AD117","v":114.8},{"$f":"(AD117*$U$115)+AD117","v":114.8},{"$f":"(AG117*$U$115)+AG117","v":114.8},{"$f":"(AG117*$U$115)+AG117","v":114.8},{"$f":"(AG117*$U$115)+AG117","v":114.8},{"$f":"(AJ117*$U$115)+AJ117","v":114.8},{"$f":"(AJ117*$U$115)+AJ117","v":114.8},{"$f":"(AJ117*$U$115)+AJ117","v":114.8},{"$f":"(AM117*$U$115)+AM117","v":114.8},{"$f":"SUM(W117:AN117)","v":2066.3999999999996}]
["COM A10525274",386,null,1,null,1,null,1,null,1,null,1,null,1,0,1,0,1,0,1,3474,null,{"$f":"(B118*$U$115)+B118","v":386},{"$f":"(B118*$U$115)+B118","v":386},{"$f":"(X118*$U$115)+X118","v":386},{"$f":"(X118*$U$115)+X118","v":386},{"$f":"(Y118*V116)+Y118","v":386},{"$f":"(AA118*U$115)+AA118","v":386},{"$f":"(AB118*$V$115)+AB118","v":386},386,{"$f":"(AD118*$U$115)+AD118","v":386},{"$f":"(AD118*$U$115)+AD118","v":386},{"$f":"(AE118*$U$115)+AE118","v":386},{"$f":"(AG118*$U$115)+AG118","v":386},386,386,386,{"$f":"(AJ118*$U$115)+AJ118","v":386},{"$f":"(AJ118*$U$115)+AJ118","v":386},{"$f":"(AM118*$U$115)+AM118","v":386},{"$f":"SUM(X118,Z118,AB118,AD118,AF118,AH118,AJ118,AL118,AN118)","v":3474},null,"5 Maintenances sur 2ans1/2 ans (garantie 3ans)"]
["COM CK8100-2",259.2,null,null,null,1,null,null,null,1,null,0,null,1,null,null,null,1,null,null,1036.8,null,259.2,259.2,259.2,259.2,259.2,259.2,259.2,259.2,259.2,259.2,259.2,259.2,259.2,259.2,259.2,259.2,259.2,259.2,{"$f":"SUM(Z119,AD119,AH119,AL119)","v":1036.8}]
["COM SCWO4000-5",77,1,1,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,1386,null,77,77,77,{"$f":"(X120*$U$115)+X120*2","v":154},77,{"$f":"(AA120*U$115)+AA120*2","v":154},154,{"$f":"(AC120*W$115)+AC120","v":154},154,{"$f":"(AD120*$U$115)+AD120","v":154},154,{"$f":"(AG120*$U$115)+AG120","v":154},154,{"$f":"(AI120*$U$115)+AI120","v":154},154,154,154,154,{"$f":"SUM(W120,X120,Z120,AB120,AD120,AF120,AH120,AJ120,AL120,AN120)","v":1386}]
["MO+DPL A1",332.5,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,null,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,{"$f":"SUM(W121)","v":332.5}]
["MO+DPL A2",379.05,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,null,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,{"$f":"SUM(X122)","v":379.05}]
["MO+DPL A3",332.5,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,null,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,{"$f":"SUM(Y123)","v":332.5}]
["MO+DPL A4",379.05,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,null,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,{"$f":"SUM(Z124)","v":379.05}]
["MO+DPL A5",332.5,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,null,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,{"$f":"SUM(AA125)","v":332.5}]
["MO+DPL A6",379.05,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,379.05,null,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,{"$f":"SUM(AB126)","v":379.05}]
["MO+DPL A7",332.5,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,332.5,null,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,{"$f":"SUM(AC127)","v":332.5}]
["MO+DPL A8",379.05,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,379.05,null,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,{"$f":"SUM(AD128)","v":379.05}]
["MO+DPL A9",332.5,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,332.5,null,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,{"$f":"SUM(AE129)","v":332.5}]
["MO+DPL A10",379.05,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,379.05,null,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,{"$f":"SUM(AF130)","v":379.05}]
["MO+DPL A11",332.5,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,332.5,null,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,{"$f":"SUM(AG131)","v":332.5}]
["MO+DPL A12",379.05,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,379.05,null,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,{"$f":"SUM(AH132)","v":379.05}]
["MO+DPL A13",332.5,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,332.5,null,332.5,332.5,332.5,332.5,332.5,332.5,332.5,{"$f":"(AC133*W$115)+AC133","v":332.5},332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,{"$f":"SUM(AI133)","v":332.5}]
["MO+DPL A14",379.05,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,379.05,null,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,{"$f":"SUM(AJ134)","v":379.05}]
["MO+DPL A15",332.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,332.5,null,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,{"$f":"SUM(AK135)","v":332.5}]
["MO+DPL A16",379.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,379.05,null,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,{"$f":"SUM(AL136)","v":379.05}]
["MO+DPL A17",332.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,332.5,null,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,332.5,{"$f":"SUM(AM137)","v":332.5}]
["MO+DPL A18",379.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,379.05,null,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,379.05,{"$f":"SUM(AN138)","v":379.05}]
["courroies",50,null,1,null,1,null,1,0,1,0,1,0,1,0,1,null,1,null,1,450,null,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"SUM(AN139,AL139,AJ139,AH139,AF139,AD139,AB139,Z139,X139)","v":450}]
["recyclage",4.5,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81,null,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,{"$f":"SUM(W140:AN140)","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U117:U140)","v":14898.149999999994},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO117:AO140)","v":14898.149999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO141/18","v":827.67499999999973}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W117,W120,W121,W140)","v":528.79999999999995},{"$f":"SUM(X117:X118,X120,X122,X139:X140)","v":1011.3499999999999},{"$f":"SUM(Y117,Y123,Y140)","v":451.8},{"$f":"SUM(Z117:Z120,Z124,Z139:Z140)","v":1347.55},{"$f":"SUM(AA117,AA125,AA140)","v":451.8},{"$f":"SUM(AB117:AB118,AB120,AB126,AB139:AB140)","v":1088.3499999999999},{"$f":"SUM(AC117,AC127,AC140)","v":451.8},{"$f":"SUM(AD117:AD120,AD128,AD139:AD140)","v":1347.55},{"$f":"SUM(AE117,AE129,AE140)","v":451.8},{"$f":"SUM(AF117:AF118,AF120,AF130,AF139:AF140)","v":1088.3499999999999},{"$f":"SUM(AG117,AG131,AG140)","v":451.8},{"$f":"SUM(AH117:AH120,AH132,AH139:AH140)","v":1347.55},{"$f":"SUM(AI117,AI133,AI140)","v":451.8},{"$f":"SUM(AJ117:AJ118,AJ120,AJ134,AJ139:AJ140)","v":1088.3499999999999},{"$f":"SUM(AK117,AK135,AK140)","v":451.8},{"$f":"SUM(AL117:AL120,AL136,AL139:AL140)","v":1347.55},{"$f":"SUM(AM117,AM137,AM140)","v":451.8},{"$f":"SUM(AN117:AN118,AN120,AN138:AN140)","v":1088.3499999999999},{"$f":"SUM(W143:AN143)","v":14898.149999999996}]
["FORMULE:  S=100*((1.02^15)-1)/(1.02-1)"]
["pourcentage aug","années",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W143:AN143)/18","v":827.67499999999973}]
[1.03,6,null,"montant de la maintenance"]
[null,null,null,null,{"$f":"AO145*((A146^B146)-1)/(A146-1)/B146","v":892.29019183133232}]
[]
[]
["L15RS à L22RS","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1.02]
["Pour6000h/AN","prix2016","prix2017","prix2018","prix2019","prix2020","prix2021","prix2022",null,"4 mois","8 mois","12 mois","16 mois","20 mois","24 mois","28 mois","32 mois","36 mois","40 mois","44 mois","48 mois","52 mois","56 mois","60 mois","64 mois","68 mois","72 mois","Total Année N",null,"Total M4","Total M8","Total M12","Total M16","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72"]
["COM CK2100-1",111.7,{"$f":"B152*$V$150","v":113.93400000000001},116.21268000000002,118.53693360000003,120.90767227200003,{"$f":"F152*$V$150","v":123.32582571744003},125.79234223178882,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B152*(J152+K152+L152+M152+N152+O152+P152+Q152+R152+S152+T152+U152+V152+W152+X152+Y152+Z152+AA152)","v":2010.6000000000001},114.4,{"$f":"B152","v":111.7},{"$f":"AD152","v":111.7},{"$f":"C152","v":113.93400000000001},{"$f":"C152","v":113.93400000000001},{"$f":"C152","v":113.93400000000001},{"$f":"D152","v":116.21268000000002},{"$f":"D152","v":116.21268000000002},{"$f":"D152","v":116.21268000000002},{"$f":"E152","v":118.53693360000003},{"$f":"E152","v":118.53693360000003},{"$f":"E152","v":118.53693360000003},{"$f":"F152","v":120.90767227200003},{"$f":"F152","v":120.90767227200003},{"$f":"F152","v":120.90767227200003},{"$f":"G152","v":123.32582571744003},{"$f":"G152","v":123.32582571744003},{"$f":"G152","v":123.32582571744003},{"$f":"H152","v":125.79234223178882},{"$f":"SUM(AD152:AU152)","v":2127.9436770001093}]
["com CK4100-252-RS",438.6,{"$f":"B153*$V$150","v":447.37200000000001},456.31944000000004,465.44582880000007,474.75474537600007,484.24984028352009,493.93483708919052,null,null,1,null,1,null,1,null,1,null,1,null,1,0,1,0,1,0,1,3947.4,270,null,{"$f":"B153","v":438.6},null,{"$f":"C153","v":447.37200000000001},null,{"$f":"D153","v":456.31944000000004},null,{"$f":"D153","v":456.31944000000004},null,{"$f":"E153","v":465.44582880000007},null,{"$f":"F153","v":474.75474537600007},null,{"$f":"F153","v":474.75474537600007},null,{"$f":"G153","v":484.24984028352009},null,{"$f":"H153","v":493.93483708919052},{"$f":"SUM(AD153:AU153)","v":4191.7508769247097}]
["COM CK8100-2",252.3,257.346,262.49292000000003,267.74277840000002,273.09763396800003,278.55958664736005,284.13077838030728,null,null,null,null,1,null,null,null,1,null,0,null,1,null,null,null,1,null,null,1009.2,239.1,null,null,null,{"$f":"C154","v":257.346},null,null,null,{"$f":"D154","v":262.49292000000003},null,null,null,{"$f":"E154","v":267.74277840000002},null,null,null,{"$f":"G154","v":278.55958664736005},null,null,1066.14128504736]
["COM SCWO4000-5",73.099999999999994,74.561999999999998,76.053240000000002,77.574304800000007,79.125790896000012,80.70830671392001,82.322472848198416,null,1,1,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,1315.8,73.099999999999994,{"$f":"B155*J155","v":73.099999999999994},{"$f":"B155*K155","v":73.099999999999994},null,{"$f":"C155*M155","v":149.124},null,{"$f":"D155*O155","v":152.10648},null,{"$f":"D155*Q155","v":152.10648},null,{"$f":"E155*S155","v":155.14860960000001},null,{"$f":"F155*U155","v":158.25158179200002},null,{"$f":"F155*W155","v":158.25158179200002},null,{"$f":"G155*Y155","v":161.41661342784002},null,{"$f":"H155*AA155","v":164.64494569639683},1397.250292308237]
["MO+DPL A1",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,{"$f":"B156","v":332.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5]
["MO+DPL A2",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,{"$f":"B157","v":379.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05]
["MO+DPL A3",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,{"$f":"C158","v":339.15000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339.15000000000003]
["MO+DPL A4",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,{"$f":"C159","v":386.63100000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,386.63100000000003]
["MO+DPL A5",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,{"$f":"C160","v":339.15000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,339.15000000000003]
["MO+DPL A6",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,{"$f":"D161","v":394.36362000000003},null,null,null,null,null,null,null,null,null,null,null,null,394.36362000000003]
["MO+DPL A7",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,{"$f":"D162","v":345.93300000000005},null,null,null,null,null,null,null,null,null,null,null,345.93300000000005]
["MO+DPL A8",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,{"$f":"D163","v":394.36362000000003},null,null,null,null,null,null,null,null,null,null,394.36362000000003]
["MO+DPL A9",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,{"$f":"E164","v":352.85166000000004},null,null,null,null,null,null,null,null,null,352.85166000000004]
["MO+DPL A10",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,{"$f":"E165","v":402.25089240000005},null,null,null,null,null,null,null,null,402.25089240000005]
["MO+DPL A11",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,{"$f":"E166","v":352.85166000000004},null,null,null,null,null,null,null,352.85166000000004]
["MO+DPL A12",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F167","v":410.29591024800004},null,null,null,null,null,null,410.29591024800004]
["MO+DPL A13",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F168","v":359.90869320000007},null,null,null,null,null,359.90869320000007]
["MO+DPL A14",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F169","v":410.29591024800004},null,null,null,null,410.29591024800004]
["MO+DPL A15",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G170","v":367.10686706400008},null,null,null,367.10686706400008]
["MO+DPL A16",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G171","v":418.50182845296007},null,null,418.50182845296007]
["MO+DPL A17",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G172","v":367.10686706400008},null,367.10686706400008]
["MO+DPL A18",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H173","v":426.87186502201928},426.87186502201928]
["courroies",50,51,52.02,53.060400000000001,54.121608000000002,55.204040160000005,56.308120963200004,null,null,1,null,1,null,1,0,1,0,1,0,1,0,1,null,1,null,1,450,50,null,{"$f":"B174","v":50},null,{"$f":"D174","v":52.02},null,{"$f":"E174","v":53.060400000000001},null,{"$f":"E174","v":53.060400000000001},null,{"$f":"F174","v":54.121608000000002},null,{"$f":"G174","v":55.204040160000005},null,{"$f":"G174","v":55.204040160000005},null,{"$f":"H174","v":56.308120963200004},null,{"$f":"H174","v":56.308120963200004},485.2867302464]
["recyclage",4.5,4.59,4.6818,4.775436,4.8709447199999998,4.9683636144000003,5.0677308866880004,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81,4.5,{"$f":"B175","v":4.5},{"$f":"B175","v":4.5},{"$f":"C175","v":4.59},{"$f":"C175","v":4.59},{"$f":"C175","v":4.59},{"$f":"D175","v":4.6818},{"$f":"D175","v":4.6818},{"$f":"D175","v":4.6818},{"$f":"E175","v":4.775436},{"$f":"E175","v":4.775436},{"$f":"B175","v":4.5},{"$f":"F175","v":4.8709447199999998},{"$f":"F175","v":4.8709447199999998},{"$f":"F175","v":4.8709447199999998},{"$f":"G175","v":4.9683636144000003},{"$f":"G175","v":4.9683636144000003},{"$f":"G175","v":4.9683636144000003},{"$f":"H175","v":5.0677308866880004},85.451927889888012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB152:AB175)","v":15217.949999999993},null,{"$f":"U176/6","v":2536.3249999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV152:AV175)","v":16133.008183115682}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV176/18","v":896.27823239531563}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD152:AD175)","v":521.79999999999995},{"$f":"SUM(AE152:AE175)","v":1056.95},457.67400000000004,1411.0170000000001,457.67400000000004,1176.7444200000002,466.82748000000009,1439.2373400000004,476.16402960000005,1200.2793084,475.88859360000004,1492.0276729680002,{"$f":"SUM(AP152:AP175)","v":485.6873101920001},1224.284894568,495.4010563958401,1527.3301791067204,495.4010563958401,1272.6198418892834,{"$f":"SUM(AD178:AU178)","v":16133.008183115688}]
[]
[]
[]
["L15RS à L22RS","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1.02]
["Pour6000h/AN","prix2016","prix2017","prix2018","prix2019","prix2020","prix2021","prix2022",null,"4 mois","8 mois","12 mois","16 mois","20 mois","24 mois","28 mois","32 mois","36 mois","40 mois","44 mois","48 mois","52 mois","56 mois","60 mois","64 mois","68 mois","72 mois","Total Année N"]
["COM CK2100-1",111.7,{"$f":"B184*$V$150","v":113.93400000000001},{"$f":"C184*$V$150","v":116.21268000000002},{"$f":"D184*$V$150","v":118.53693360000003},{"$f":"E184*$V$150","v":120.90767227200003},{"$f":"F184*$V$150","v":123.32582571744003},{"$f":"G184*$V$150","v":125.79234223178882},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B184*(J184+K184+L184+M184+N184+O184+P184+Q184+R184+S184+T184+U184+V184+W184+X184+Y184+Z184+AA184)","v":2010.6000000000001},114.4]
["com CK4100-252-RS",438.6,{"$f":"B185*$V$150","v":447.37200000000001},456.31944000000004,465.44582880000007,474.75474537600007,484.24984028352009,493.93483708919052,null,null,1,null,1,null,1,null,1,null,1,null,1,0,1,0,1,0,1,3947.4,270]
["COM CK8100-2",252.3,257.346,262.49292000000003,267.74277840000002,273.09763396800003,278.55958664736005,284.13077838030728,null,null,null,null,1,null,null,null,1,null,0,null,1,null,null,null,1,null,null,1009.2,239.1]
["COM SCWO4000-5",73.099999999999994,74.561999999999998,76.053240000000002,77.574304800000007,79.125790896000012,80.70830671392001,82.322472848198416,null,1,1,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,1315.8,73.099999999999994]
["MO+DPL A1",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250]
["MO+DPL A2",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285]
["MO+DPL A3",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250]
["MO+DPL A4",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285]
["MO+DPL A5",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250]
["MO+DPL A6",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285]
["MO+DPL A7",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,332.5,250]
["MO+DPL A8",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,379.05,285]
["MO+DPL A9",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,332.5,250]
["MO+DPL A10",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,379.05,285]
["MO+DPL A11",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,332.5,250]
["MO+DPL A12",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,379.05,285]
["MO+DPL A13",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,332.5,250]
["MO+DPL A14",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,379.05,285]
["MO+DPL A15",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,332.5,250]
["MO+DPL A16",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,379.05,285]
["MO+DPL A17",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,332.5,250]
["MO+DPL A18",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,379.05,285]
["courroies",50,51,52.02,53.060400000000001,54.121608000000002,55.204040160000005,56.308120963200004,null,null,1,null,1,null,1,0,1,0,1,0,1,0,1,null,1,null,1,450,50]
["recyclage",4.5,4.59,4.6818,4.775436,4.8709447199999998,4.9683636144000003,5.0677308866880004,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81,4.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB184:AB207)","v":15217.949999999993},null,{"$f":"U208/6","v":2536.3249999999989}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J184*C184","v":113.93400000000001},{"$f":"K184*C184","v":113.93400000000001},{"$f":"L184*C184","v":113.93400000000001},{"$f":"M184*D184","v":116.21268000000002},{"$f":"N184*D184","v":116.21268000000002},{"$f":"O184*D184","v":116.21268000000002},{"$f":"P184*E184","v":118.53693360000003},{"$f":"Q184*E184","v":118.53693360000003},{"$f":"R184*E184","v":118.53693360000003},{"$f":"S184*F184","v":120.90767227200003},{"$f":"T184*F184","v":120.90767227200003},{"$f":"U184*F184","v":120.90767227200003},{"$f":"V184*G184","v":123.32582571744003},{"$f":"W184*G184","v":123.32582571744003},{"$f":"X184*G184","v":123.32582571744003},{"$f":"Y184*H184","v":125.79234223178882},{"$f":"Z184*H184","v":125.79234223178882},{"$f":"AA184*H184","v":125.79234223178882}]
[null,null,null,null,null,null,null,null,null,0,447.37200000000001,0,456.31944000000004,0,456.31944000000004,0,465.44582880000007,0,474.75474537600007,0,474.75474537600007,0,{"$f":"W185*G185","v":484.24984028352009},{"$f":"X185*G185","v":0},493.93483708919052,{"$f":"Z185*H185","v":0},{"$f":"AA185*H185","v":493.93483708919052}]
[null,null,null,null,null,null,null,null,null,0,0,0,262.49292000000003,0,0,0,267.74277840000002,0,0,0,273.09763396800003,0,0,0,284.13077838030728,0,0]
[null,null,null,null,null,null,null,null,null,74.561999999999998,74.561999999999998,0,152.10648,0,152.10648,0,155.14860960000001,0,158.25158179200002,0,158.25158179200002,0,161.41661342784002,0,164.64494569639683,0,164.64494569639683]
[null,null,null,null,null,null,null,null,null,339.15000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,386.63100000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,339.15000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,394.36362000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,345.93300000000005,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,394.36362000000003,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,352.85166000000004,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,402.25089240000005,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,352.85166000000004,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,410.29591024800004,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,359.90869320000007,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,410.29591024800004,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V200*G200","v":367.10686706400008},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,418.50182845296007,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,367.10686706400008,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,426.87186502201928,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,374.44900440528011,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,426.87186502201928]
[null,null,null,null,null,null,null,null,null,0,51,0,52.02,0,52.02,0,53.060400000000001,0,54.121608000000002,0,54.121608000000002,0,55.204040160000005,0,56.308120963200004,0,56.308120963200004]
[null,null,null,null,null,null,null,null,null,4.59,4.59,4.59,4.6818,4.6818,4.6818,4.775436,4.775436,4.775436,4.8709447199999998,4.8709447199999998,4.8709447199999998,4.9683636144000003,4.9683636144000003,4.9683636144000003,5.0677308866880004,5.0677308866880004,5.0677308866880004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S208*F208","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J211:J235)","v":532.2360000000001},{"$f":"SUM(K211:K235)","v":1078.0889999999999},457.67400000000004,1438.1969400000003,466.82748000000009,1175.7040200000001,476.16402960000005,1466.9608788,476.16402960000005,{"$f":"SUM(S211:S235)","v":1223.202462408},485.6873101920001,1496.3000963760001,495.4010563958401,1247.6665116561603,495.4010563958401,1556.7506202695909,505.30907752375697,1272.6198418892834]
[null,null,null,null,null,null,null,null,null,null,"année 1",null,null,"année2",null,null,"année 3",null,null,"année 4",null,null,"année 5",null,null,"année 6"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J236:L236)","v":2067.9990000000003},null,null,{"$f":"SUM(M236:O236)","v":3080.7284400000008},null,null,{"$f":"SUM(P236:R236)","v":2419.2889380000001},null,null,{"$f":"SUM(S236:U236)","v":3205.1898689760001},null,null,{"$f":"SUM(V236:X236)","v":2238.4686244478403},null,null,{"$f":"SUM(Y236:AA236)","v":3334.679539682631}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K238:Z238)","v":16346.354411106471}]
[null,null,null,null,null,null,null,null,null,"sur 3 ans","2%/an","par/inter",null,null,null,null,"sur 6 année"]
["FORMULE:  S=100*((1.02^15)-1)/(1.02-1)",null,null,null,null,null,null,null,null,{"$f":"SUM(J236:L236)","v":2067.9990000000003},{"$f":"B245/3","v":2109.634713199996},{"$f":"K243/3","v":703.21157106666533},null,null,null,null,{"$f":"Q241/18","v":908.13080061702613}]
[]
[null,{"$f":"J243*((1.02^3)-1)/(1.02-1)","v":6328.9041395999884}]

{"sheet":"L23 à 29","index":2,"n_rows":80,"n_cols":48,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["L23 à L29"]
["Pour 2000h/AN"]
[null,null,null,null,null,null,null,null,null,0]
[null,"PV",null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,0.04]
[null,"prix","année 1","année 2","année 3","année 4","année 5","année 6",null,"Total An 1",null,"Total An 1","Total An 2","Total An 3","Total An 4","Total An 5","Total An 6"]
[]
["COM CK4122-2",953.3,1,1,1,1,1,1,null,{"$f":"B7*(C7+D7+E7+F7+G7+H7)","v":5719.7999999999993},null,{"$f":"(B7*P4)+B7","v":991.4319999999999},{"$f":"(L7*P4)+L7","v":1031.0892799999999},{"$f":"(M7*P4)+M7","v":1072.3328511999998},{"$f":"(N7*P4)+N7","v":1115.2261652479999},{"$f":"(O7*P4)+O7","v":1159.8352118579198},{"$f":"(P7*P4)+P7","v":1206.2286203322367},{"$f":"SUM(L7:Q7)","v":6576.144128638156},null,"Maintenace sur 3 ans (garantie 4 ans)"]
["com CK8122-1",468.4,null,1,null,1,null,1,null,1405.1999999999998,null,{"$f":"(B8*P4)+B8","v":487.13599999999997},{"$f":"(L8*P4)+L8","v":506.62143999999995},{"$f":"(M8*P4)+M8","v":526.88629759999992},{"$f":"(N8*P4)+N8","v":547.96174950399995},{"$f":"(O8*P4)+O8","v":569.88021948415997},{"$f":"(P8*P4)+P8","v":592.67542826352633},{"$f":"SUM(M8,O8,Q8)","v":1647.2586177675262},null,{"$f":"SUM(L20:N20)/3","v":2069.4620543999999}]
["COM SCWO4000-20",277,1,1,1,1,1,1,null,{"$f":"B9*(C9+D9+F9+H9)","v":1108},null,{"$f":"(B9*P4)+B9","v":288.08},{"$f":"(L9*P4)+L9*D9","v":299.60319999999996},{"$f":"(M9*P4)*E9+M9","v":311.58732799999996},{"$f":"(N9*P4)*F9+N9","v":324.05082111999997},{"$f":"(O9*P4)*G9+O9","v":337.01285396479994},{"$f":"((P9*P4)*H9)+P9","v":350.49336812339192},{"$f":"SUM(L9:Q9)","v":1910.8275712081918}]
["MO+DPL A1",379,1,null,null,null,null,null,null,379,null,{"$f":"(B10*P4)+B10","v":394.16},{"$f":"(L10*P4)+L10","v":409.9264},{"$f":"(M10*P4)+M10","v":426.32345600000002},{"$f":"(N10*P4)+N10","v":443.37639424000002},{"$f":"(O10*P4)+O10","v":461.11145000960005},{"$f":"(P10*P4)+P10","v":479.55590800998402},{"$f":"SUM(L10)","v":394.16}]
["MO+DPL A2",379,null,1,null,null,null,null,null,379,null,{"$f":"(B11*P4)+B11","v":394.16},{"$f":"(L11*P4)+L11","v":409.9264},{"$f":"(M11*P4)+M11","v":426.32345600000002},{"$f":"(N11*P4)+N11","v":443.37639424000002},{"$f":"(O11*P4)+O11","v":461.11145000960005},{"$f":"(P11*P4)+P11","v":479.55590800998402},{"$f":"SUM(M11)","v":409.9264},null,"Maintenace sur 5ans (garantie 6 ans)"]
["MO+DPL A3",379,null,null,1,null,null,null,null,379,null,{"$f":"(B12*P4)+B12","v":394.16},{"$f":"(L12*P4)+L12","v":409.9264},{"$f":"(M12*P4)+M12","v":426.32345600000002},{"$f":"(N12*P4)+N12","v":443.37639424000002},{"$f":"(O12*P4)+O12","v":461.11145000960005},{"$f":"(P12*P4)+P12","v":479.55590800998402},{"$f":"SUM(N12)","v":426.32345600000002}]
["MO+DPL A4",379,null,null,null,1,null,null,null,379,null,{"$f":"(B13*P4)+B13","v":394.16},{"$f":"(L13*P4)+L13","v":409.9264},{"$f":"(M13*P4)+M13","v":426.32345600000002},{"$f":"(N13*P4)+N13","v":443.37639424000002},{"$f":"(O13*P4)+O13","v":461.11145000960005},{"$f":"(P13*P4)+P13","v":479.55590800998402},{"$f":"SUM(O13)","v":443.37639424000002},null,{"$f":"SUM(L20:P20)/5","v":2189.5555988234241}]
["MO+DPL A5",379,null,null,null,null,1,null,null,379,null,{"$f":"(B14*P4)+B14","v":394.16},{"$f":"(L14*P4)+L14","v":409.9264},{"$f":"(M14*P4)+M14","v":426.32345600000002},{"$f":"(N14*P4)+N14","v":443.37639424000002},{"$f":"(O14*P4)+O14","v":461.11145000960005},{"$f":"(P14*P4)+P14","v":479.55590800998402},{"$f":"SUM(P14)","v":461.11145000960005}]
["MO+DPL A6",379,null,null,null,null,null,1,null,379,null,{"$f":"(B15*P4)+B15","v":394.16},{"$f":"(L15*P4)+L15","v":409.9264},{"$f":"(M15*P4)+M15","v":426.32345600000002},{"$f":"(N15*P4)+N15","v":443.37639424000002},{"$f":"(O15*P4)+O15","v":461.11145000960005},{"$f":"(P15*P4)+P15","v":479.55590800998402},{"$f":"SUM(Q15)","v":479.55590800998402}]
["XVKT 12",140,1,1,1,1,1,1,null,840,null,{"$f":"(B16*P4)+B16","v":145.6},{"$f":"(L16*P4)+L16","v":151.42400000000001},{"$f":"(M16*P4)+M16","v":157.48096000000001},{"$f":"(N16*P4)+N16","v":163.78019840000002},{"$f":"(O16*P4)+O16","v":170.33140633600001},{"$f":"(P16*P4)+P16","v":177.14466258944},{"$f":"SUM(L16:Q16)","v":965.76122732544002}]
["recyclage",7,1,1,1,1,1,1,null,{"$f":"SUM(B17)*(C17+D17+E17+F17+G17+H17)","v":42},null,{"$f":"(B17*P4)+B17","v":7.28},{"$f":"(L17*P4)+L17","v":7.5712000000000002},{"$f":"(M17*P4)+M17","v":7.8740480000000002},{"$f":"(N17*P4)+N17","v":8.1890099200000002},{"$f":"(O17*P4)+O17","v":8.5165703167999993},{"$f":"(P17*P4)+P17","v":8.8572331294720001},{"$f":"SUM(L17:Q17)","v":48.288061366271997}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J6:J17)","v":11389},null,{"$f":"J18/6","v":1898.1666666666667},null,null,null,null,null,{"$f":"SUM(R7:R17)","v":13762.733214565171}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R18/6","v":2293.788869094195}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L7,L9:L10,L16,L17)","v":1826.5519999999999},{"$f":"SUM(M7:M9,M11,M16,M17)","v":2406.2355199999997},{"$f":"SUM(N7,N9,N12,N16,N17)","v":1975.5986432},{"$f":"SUM(O7:O9,O13,O16,O17)","v":2602.5843384319996},{"$f":"SUM(P7,P9,P14,P16,P17)","v":2136.8074924851198},{"$f":"SUM(Q7:Q9,Q15,Q16,Q17)","v":2814.9552204480515},{"$f":"SUM(L20:Q20)","v":13762.733214565173}]
[]
[]
[]
["L23 à L29"]
["Pour4000h/AN","PV","1 Année",null,"2 Année",null,"3 Année",null,"4 Année",null,"5 Année",null,"6 Année",null,null,null,null,null,"evolution du prix 2%/an",null,0.02]
[null,"prix","6 mois","12 mois","18 mois","24 mois","30 mois","36 mois","42 mois","48 mois","54 mois","60 mois","66 mois","72 mois","Total Année N",null,"Total M6","Total M12","Total M18","Total M24","Total M30","Total M36","Total M42","Total M48","Total M54","Total M60","Total M66","Total M72"]
["COM CK4122-2",905.5,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":"B27*(C27+D27+E27+F27+G27+H27+I27+J27+K27+L27+M27+N27)","v":5433},null,{"$f":"(B27*U25)+B27","v":923.61},{"$f":"(B27*U25)+B27","v":923.61},{"$f":"(R27*U25)+R27","v":942.08220000000006},{"$f":"(R27*U25)+R27","v":942.08220000000006},{"$f":"(T27*U25)+T27","v":960.92384400000003},{"$f":"(T27*U25)+T27","v":960.92384400000003},{"$f":"(V27*U25)+V27","v":980.14232088000006},{"$f":"(V27*U25)+V27","v":980.14232088000006},{"$f":"(X27*U25)+X27","v":999.74516729760001},{"$f":"(X27*U25)+X27","v":999.74516729760001},{"$f":"(Z27*U25)+Z27","v":1019.740070643552},{"$f":"(AA27*AA25)+AA27","v":1019.740070643552},{"$f":"SUM(R27,T27,V27,X27,Z27,AB27)","v":5826.2436028211523}]
["com CK8122-1",444.9,null,0,null,1,null,0,null,1,null,0,null,1,{"$f":"B28*(C28+D28+E28+F28+G28+H28+I28+J28+K28+L28+M28+N28)","v":1334.6999999999998},null,{"$f":"(B28*U25)+B28","v":453.798},{"$f":"(B28*U25)+B28","v":453.798},{"$f":"(R28*U25)+R28","v":462.87396000000001},{"$f":"(R28*U25)+R28","v":462.87396000000001},{"$f":"(T28*U25)+T28","v":472.13143919999999},{"$f":"(T28*U25)+T28","v":472.13143919999999},{"$f":"(V28*U25)+V28","v":481.57406798400001},{"$f":"(W28*AA25)+W28","v":481.57406798400001},{"$f":"(X28*U25)+X28","v":491.20554934367999},{"$f":"(Y28*AA25)+Y28","v":491.20554934367999},{"$f":"(Z28*U25)+Z28","v":501.02966033055361},{"$f":"(AA28*AA25)+AA28","v":501.02966033055361},{"$f":"SUM(T28,X28,AB28)","v":1445.4776883145537}]
["COM SCWO4000-20",277,null,1,null,1,null,1,null,1,null,1,null,1,{"$f":"B29*(C29+D29+E29+F29+G29+H29+I29+J29+K29+L29+M29+N29)","v":1662},null,{"$f":"(B29*U25)+B29","v":282.54000000000002},{"$f":"(B29*U25)+B29*D29","v":282.54000000000002},{"$f":"(R29*U25)+R29","v":288.19080000000002},{"$f":"(R29*U25)+R29","v":288.19080000000002},{"$f":"(T29*U25)+T29","v":293.95461600000004},{"$f":"(T29*U25)+T29","v":293.95461600000004},{"$f":"(V29*U25)+V29","v":299.83370832000003},{"$f":"(V29*U25)+V29","v":299.83370832000003},{"$f":"(X29*U25)+X29","v":305.83038248640003},{"$f":"(X29*U25)+X29","v":305.83038248640003},{"$f":"(Z29*U25)+Z29","v":311.94699013612802},{"$f":"(AA29*AA25)+AA29","v":311.94699013612802},{"$f":"SUM(R29,T29,V29,X29,Z29,AB29)","v":1782.2964969425284}]
[]
["MO+DPL A1",379,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B31*(C31+D31+E31+F31+G31+H31)","v":0},null,{"$f":"(B31*U25)+B31","v":386.58},{"$f":"(B31*U25)+B31","v":386.58},{"$f":"(R31*U25)+R31","v":394.3116},{"$f":"(R31*U25)+R31","v":394.3116},{"$f":"(T31*U25)+T31","v":402.19783200000001},{"$f":"(T31*U25)+T31","v":402.19783200000001},{"$f":"(V31*U25)+V31","v":410.24178863999998},{"$f":"(W31*V25)+W31","v":410.24178863999998},{"$f":"(X31*U25)+X31","v":418.44662441279996},{"$f":"(Y31*V25)+Y31","v":418.44662441279996},{"$f":"(Z31*U25)+Z31","v":426.81555690105597},{"$f":"(AA31*V25)+AA31","v":426.81555690105597}]
["MO+DPL A2",379,null,1,null,null,null,null,null,null,null,null,null,null,379,null,{"$f":"(B32*U25)+B32","v":386.58},{"$f":"(B32*U25)+B32","v":386.58},{"$f":"(R32*U25)+R32","v":394.3116},{"$f":"(R32*U25)+R32","v":394.3116},{"$f":"(T32*U25)+T32","v":402.19783200000001},{"$f":"(T32*U25)+T32","v":402.19783200000001},{"$f":"(V32*U25)+V32","v":410.24178863999998},{"$f":"(V32*U25)+V32","v":410.24178863999998},{"$f":"(X32*U25)+X32","v":418.44662441279996},{"$f":"(X32*U25)+X32","v":418.44662441279996},{"$f":"(Z32*U25)+Z32","v":426.81555690105597},{"$f":"(Z32*U25)+Z32","v":426.81555690105597},{"$f":"SUM(R32)","v":386.58}]
["MO+DPL A3",379,null,null,0,null,null,null,null,null,null,null,null,null,0,null,{"$f":"(B33*U25)+B33","v":386.58},{"$f":"(B33*U25)+B33","v":386.58},{"$f":"(R33*U25)+R33","v":394.3116},{"$f":"(R33*U25)+R33","v":394.3116},{"$f":"(T33*U25)+T33","v":402.19783200000001},{"$f":"(T33*U25)+T33","v":402.19783200000001},{"$f":"(V33*U25)+V33","v":410.24178863999998},{"$f":"(V33*U25)+V33","v":410.24178863999998},{"$f":"(X33*U25)+X33","v":418.44662441279996},{"$f":"(X33*U25)+X33","v":418.44662441279996},{"$f":"(Z33*U25)+Z33","v":426.81555690105597},{"$f":"(Z33*U25)+Z33","v":426.81555690105597}]
["MO+DPL A4",379,null,null,null,1,null,null,null,null,null,null,null,null,379,null,{"$f":"(B34*U25)+B34","v":386.58},{"$f":"(B34*U25)+B34","v":386.58},{"$f":"(R34*U25)+R34","v":394.3116},{"$f":"(R34*U25)+R34","v":394.3116},{"$f":"(T34*U25)+T34","v":402.19783200000001},{"$f":"(T34*U25)+T34","v":402.19783200000001},{"$f":"(V34*U25)+V34","v":410.24178863999998},{"$f":"(V34*U25)+V34","v":410.24178863999998},{"$f":"(X34*U25)+X34","v":418.44662441279996},{"$f":"(X34*U25)+X34","v":418.44662441279996},{"$f":"(Z34*U25)+Z34","v":426.81555690105597},{"$f":"(Z34*U25)+Z34","v":426.81555690105597},{"$f":"SUM(T34)","v":394.3116}]
["MO+DPL A5",379,null,null,null,null,0,null,null,null,null,null,null,null,0,null,{"$f":"(B35*U25)+B35","v":386.58},{"$f":"(B35*U25)+B35","v":386.58},{"$f":"(R35*U25)+R35","v":394.3116},{"$f":"(R35*U25)+R35","v":394.3116},{"$f":"(T35*U25)+T35","v":402.19783200000001},{"$f":"(T35*U25)+T35","v":402.19783200000001},{"$f":"(V35*U25)+V35","v":410.24178863999998},{"$f":"(V35*U25)+V35","v":410.24178863999998},{"$f":"(X35*U25)+X35","v":418.44662441279996},{"$f":"(X35*U25)+X35","v":418.44662441279996},{"$f":"(Z35*U25)+Z35","v":426.81555690105597},{"$f":"(Z35*U25)+Z35","v":426.81555690105597}]
["MO+DPL A6",379,null,null,null,null,null,1,null,null,null,null,null,null,379,null,{"$f":"(B36*U25)+B36","v":386.58},{"$f":"(B36*U25)+B36","v":386.58},{"$f":"(R36*U25)+R36","v":394.3116},{"$f":"(R36*U25)+R36","v":394.3116},{"$f":"(T36*U25)+T36","v":402.19783200000001},{"$f":"(T36*U25)+T36","v":402.19783200000001},{"$f":"(V36*U25)+V36","v":410.24178863999998},{"$f":"(V36*U25)+V36","v":410.24178863999998},{"$f":"(X36*U25)+X36","v":418.44662441279996},{"$f":"(X36*U25)+X36","v":418.44662441279996},{"$f":"(Z36*U25)+Z36","v":426.81555690105597},{"$f":"(Z36*U25)+Z36","v":426.81555690105597},{"$f":"SUM(V36)","v":402.19783200000001}]
["MO+DPL A7",379,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"B37*(C37+D37+E37+F37+G37+H37+I37)","v":0},null,{"$f":"(B37*U25)+B37","v":386.58},{"$f":"(B37*U25)+B37","v":386.58},{"$f":"(R37*U25)+R37","v":394.3116},{"$f":"(R37*U25)+R37","v":394.3116},{"$f":"(T37*U25)+T37","v":402.19783200000001},{"$f":"(T37*U25)+T37","v":402.19783200000001},{"$f":"(V37*U25)+V37","v":410.24178863999998},{"$f":"(V37*U25)+V37","v":410.24178863999998},{"$f":"(X37*U25)+X37","v":418.44662441279996},{"$f":"(X37*U25)+X37","v":418.44662441279996},{"$f":"(Z37*U25)+Z37","v":426.81555690105597},{"$f":"(Z37*U25)+Z37","v":426.81555690105597}]
["MO+DPL A8",379,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"B38*(C38+D38+E38+F38+G38+H38+I38+J38+K38+L38+M38+N38)","v":379},null,{"$f":"(B38*U25)+B38","v":386.58},{"$f":"(B38*U25)+B38","v":386.58},{"$f":"(R38*U25)+R38","v":394.3116},{"$f":"(R38*U25)+R38","v":394.3116},{"$f":"(T38*U25)+T38","v":402.19783200000001},{"$f":"(T38*U25)+T38","v":402.19783200000001},{"$f":"(V38*U25)+V38","v":410.24178863999998},{"$f":"(V38*U25)+V38","v":410.24178863999998},{"$f":"(X38*U25)+X38","v":418.44662441279996},{"$f":"(X38*U25)+X38","v":418.44662441279996},{"$f":"(Z38*U25)+Z38","v":426.81555690105597},{"$f":"(Z38*U25)+Z38","v":426.81555690105597},{"$f":"SUM(X38)","v":410.24178863999998}]
["MO+DPL A9",379,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"B39*(C39+D39+E39+F39+G39+H39+I39+J39+K39+L39+M39+N39)","v":0},null,{"$f":"(B39*U25)+B39","v":386.58},{"$f":"(B39*U25)+B39","v":386.58},{"$f":"(R39*U25)+R39","v":394.3116},{"$f":"(R39*U25)+R39","v":394.3116},{"$f":"(T39*U25)+T39","v":402.19783200000001},{"$f":"(T39*U25)+T39","v":402.19783200000001},{"$f":"(V39*U25)+V39","v":410.24178863999998},{"$f":"(V39*U25)+V39","v":410.24178863999998},{"$f":"(X39*U25)+X39","v":418.44662441279996},{"$f":"(X39*U25)+X39","v":418.44662441279996},{"$f":"(Z39*U25)+Z39","v":426.81555690105597},{"$f":"(Z39*U25)+Z39","v":426.81555690105597}]
["MO+DPL A10",379,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"B40*(C40+D40+E40+F40+G40+H40+I40+J40+K40+L40+M40+N40)","v":379},null,{"$f":"(B40*U25)+B40","v":386.58},{"$f":"(B40*U25)+B40","v":386.58},{"$f":"(R40*U25)+R40","v":394.3116},{"$f":"(R40*U25)+R40","v":394.3116},{"$f":"(T40*U25)+T40","v":402.19783200000001},{"$f":"(T40*U25)+T40","v":402.19783200000001},{"$f":"(V40*U25)+V40","v":410.24178863999998},{"$f":"(V40*U25)+V40","v":410.24178863999998},{"$f":"(X40*U25)+X40","v":418.44662441279996},{"$f":"(X40*U25)+X40","v":418.44662441279996},{"$f":"(Z40*U25)+Z40","v":426.81555690105597},{"$f":"(Z40*U25)+Z40","v":426.81555690105597},{"$f":"SUM(Z40)","v":418.44662441279996}]
["MO+DPL A11",379,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"B41*(C41+D41+E41+F41+G41+H41+I41+J41+K41+L41+M41+N41)","v":0},null,{"$f":"(B41*U25)+B41","v":386.58},{"$f":"(B41*U25)+B41","v":386.58},{"$f":"(R41*U25)+R41","v":394.3116},{"$f":"(R41*U25)+R41","v":394.3116},{"$f":"(T41*U25)+T41","v":402.19783200000001},{"$f":"(T41*U25)+T41","v":402.19783200000001},{"$f":"(V41*U25)+V41","v":410.24178863999998},{"$f":"(V41*U25)+V41","v":410.24178863999998},{"$f":"(X41*U25)+X41","v":418.44662441279996},{"$f":"(X41*U25)+X41","v":418.44662441279996},{"$f":"(Z41*U25)+Z41","v":426.81555690105597},{"$f":"(Z41*U25)+Z41","v":426.81555690105597}]
["MO+DPL A12",379,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"B42*(C42+D42+E42+F42+G42+H42+I42+J42+K42+L42+M42+N42)","v":379},null,{"$f":"(B42*U25)+B42","v":386.58},{"$f":"(B42*U25)+B42","v":386.58},{"$f":"(R42*U25)+R42","v":394.3116},{"$f":"(R42*U25)+R42","v":394.3116},{"$f":"(T42*U25)+T42","v":402.19783200000001},{"$f":"(T42*U25)+T42","v":402.19783200000001},{"$f":"(V42*U25)+V42","v":410.24178863999998},{"$f":"(V42*U25)+V42","v":410.24178863999998},{"$f":"(X42*U25)+X42","v":418.44662441279996},{"$f":"(X42*U25)+X42","v":418.44662441279996},{"$f":"(Z42*U25)+Z42","v":426.81555690105597},{"$f":"(Z42*U25)+Z42","v":426.81555690105597},{"$f":"SUM(AB42)","v":426.81555690105597}]
[]
["recyclage",4.5,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B44)*(C44+D44+E44+F44+G44+H44+I44+J44+K44+L44+M44+N44)","v":54},null,{"$f":"(B44*U25)+B44","v":4.59},{"$f":"(B44*U25)+B44","v":4.59},{"$f":"(R44*U25)+R44","v":4.6818},{"$f":"(R44*U25)+R44","v":4.6818},{"$f":"(T44*U25)+T44","v":4.775436},{"$f":"(T44*U25)+T44","v":4.775436},{"$f":"(V44*U25)+V44","v":4.8709447199999998},{"$f":"(V44*U25)+V44","v":4.8709447199999998},{"$f":"(X44*U25)+X44","v":4.9683636143999994},{"$f":"(X44*U25)+X44","v":4.9683636143999994},{"$f":"(Z44*U25)+Z44","v":5.0677308866879995},{"$f":"(Z44*U25)+Z44","v":5.0677308866879995},{"$f":"SUM(R44,T44,V44,X44,Z44,AB44)","v":28.954275221088}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O27:O44)","v":10757.7},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC27:AC29,AC32,AC34,AC36,AC38,AC40,AC42:AC44)","v":11521.565465253178}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC45/6","v":1920.2609108755296},null,{"$f":"SUM(R47:Z47)/5","v":1851.3930912710402}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45/12","v":896.47500000000002},null,null,{"$f":"SUM(R27,R29,R32,R44)","v":1597.32},0,{"$f":"SUM(T27:T30,T34,T43:T44)","v":2092.1403599999999},0,{"$f":"SUM(V27,V29,V36,V44)","v":1661.8517280000001},0,{"$f":"SUM(X27:X30,X38,X43:X44)","v":2176.6628305439999},0,{"$f":"SUM(Z27,Z29,Z40,Z44)","v":1728.9905378112001},0,{"$f":"SUM(AB27:AB30,AB42:AB44)","v":2264.6000088979777},{"$f":"SUM(Q47:AB47)","v":11521.565465253179}]
[]
[]
[]
[]
["L23-L29","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1.02]
["Pour6000h/AN","prix2016","prix2017","prix2018","prix2019","prix2020","prix2021","prix2022",null,"4 mois","8 mois","12 mois","16 mois","20 mois","24 mois","28 mois","32 mois","36 mois","40 mois","44 mois","48 mois","52 mois","56 mois","60 mois","64 mois","68 mois","72 mois","Total Année N",null,"Total M4","Total M8","Total M12","Total M16","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72"]
[null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B54*(J54+K54+L54+M54+N54+O54+P54+Q54+R54+S54+T54+U54+V54+W54+X54+Y54+Z54+AA54)","v":0},114.4,{"$f":"B54","v":0},{"$f":"AD54","v":0},{"$f":"C54","v":0},{"$f":"C54","v":0},{"$f":"C54","v":0},{"$f":"D54","v":0},{"$f":"D54","v":0},{"$f":"D54","v":0},{"$f":"E54","v":0},{"$f":"E54","v":0},{"$f":"E54","v":0},{"$f":"F54","v":0},{"$f":"F54","v":0},{"$f":"F54","v":0},{"$f":"G54","v":0},{"$f":"G54","v":0},{"$f":"G54","v":0},{"$f":"H54","v":0},{"$f":"SUM(AD54:AU54)","v":0}]
["COM CK4122-2",905.5,{"$f":"B55*$V$52","v":923.61},942.08220000000006,960.92384400000003,980.14232088000006,999.74516729760012,1019.7400706435521,null,null,1,null,1,null,1,null,1,null,1,null,1,0,1,0,1,0,1,{"$f":"B55*(J55+K55+L55+M55+N55+O55+P55+Q55+R55+S55+T55+U55+V55+W55+X55+Y55+Z55+AA55)","v":8149.5},270,null,{"$f":"B55","v":905.5},null,{"$f":"C55","v":923.61},null,{"$f":"D55","v":942.08220000000006},null,{"$f":"D55","v":942.08220000000006},null,{"$f":"E55","v":960.92384400000003},null,{"$f":"F55","v":980.14232088000006},null,{"$f":"F55","v":980.14232088000006},null,{"$f":"G55","v":999.74516729760012},null,{"$f":"H55","v":1019.7400706435521},{"$f":"SUM(AD55:AU55)","v":8653.9681237011519}]
["com CK8122-1",444.9,{"$f":"B56*$V$52","v":453.798},462.87396000000001,472.13143920000005,481.57406798400007,491.2055493436801,501.02966033055372,null,null,null,null,1,null,null,null,1,null,0,null,1,null,null,null,1,null,null,{"$f":"B56*(J56+K56+L56+M56+N56+O56+P56+Q56+R56+S56+T56+U56+V56+W56+X56+Y56+Z56+AA56)","v":1779.6},239.1,null,null,null,{"$f":"C56","v":453.798},null,null,null,{"$f":"D56","v":462.87396000000001},null,null,null,{"$f":"E56","v":472.13143920000005},null,null,null,{"$f":"G56","v":491.2055493436801},null,null,1880.0089485436802]
["COM SCWO4000-20",277,282.54000000000002,288.19080000000002,293.95461600000004,299.83370832000003,305.83038248640003,311.94699013612802,null,1,1,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,{"$f":"B57*(J57+K57+L57+M57+N57+O57+P57+Q57+R57+S57+T57+U57+V57+W57+X57+Y57+Z57+AA57)","v":4986},73.099999999999994,0,{"$f":"B57*K57","v":277},null,{"$f":"C57*M57","v":565.08000000000004},null,{"$f":"D57*O57","v":576.38160000000005},null,{"$f":"D57*Q57","v":576.38160000000005},null,{"$f":"E57*S57","v":587.90923200000009},null,{"$f":"F57*U57","v":599.66741664000006},null,{"$f":"F57*W57","v":599.66741664000006},null,{"$f":"G57*Y57","v":611.66076497280005},null,{"$f":"H57*AA57","v":623.89398027225604},5017.6420105250563]
["MO+DPL A1",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B58*(J58+K58+L58+M58+N58+O58+P58+Q58+R58+S58+T58+U58+V58+W58+X58+Y58+Z58+AA58)","v":332.5},250,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MO+DPL A2",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,{"$f":"B59","v":379.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05]
["MO+DPL A3",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MO+DPL A4",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,{"$f":"C61","v":386.63100000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,386.63100000000003]
["MO+DPL A5",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MO+DPL A6",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,{"$f":"D63","v":394.36362000000003},null,null,null,null,null,null,null,null,null,null,null,null,394.36362000000003]
["MO+DPL A7",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0]
["MO+DPL A8",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,{"$f":"D65","v":394.36362000000003},null,null,null,null,null,null,null,null,null,null,394.36362000000003]
["MO+DPL A9",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["MO+DPL A10",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,{"$f":"E67","v":402.25089240000005},null,null,null,null,null,null,null,null,402.25089240000005]
["MO+DPL A11",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["MO+DPL A12",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F69","v":410.29591024800004},null,null,null,null,null,null,410.29591024800004]
["MO+DPL A13",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
["MO+DPL A14",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F71","v":410.29591024800004},null,null,null,null,410.29591024800004]
["MO+DPL A15",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
["MO+DPL A16",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G73","v":418.50182845296007},null,null,418.50182845296007]
["MO+DPL A17",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
["MO+DPL A18",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H75","v":426.87186502201928},426.87186502201928]
[null,null,0,0,0,{"$f":"E76*$V$52","v":0},{"$f":"F76*$V$52","v":0},0]
["recyclage",4.5,4.59,4.6818,4.775436,{"$f":"E77*$V$52","v":4.8709447199999998},{"$f":"F77*$V$52","v":4.9683636144000003},5.0677308866880004,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B77*(J77+K77+L77+M77+N77+O77+P77+Q77+R77+S77+T77+U77+V77+W77+X77+Y77+Z77+AA77)","v":81},4.5,null,{"$f":"B77","v":4.5},null,{"$f":"C77","v":4.59},null,{"$f":"D77","v":4.6818},null,{"$f":"D77","v":4.6818},null,{"$f":"E77","v":4.775436},null,{"$f":"F77","v":4.8709447199999998},null,{"$f":"F77","v":4.8709447199999998},null,{"$f":"F77","v":4.8709447199999998},null,{"$f":"H77","v":5.0677308866880004},{"$f":"SUM(AD77:AU77)","v":42.909601046687996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB54:AB77)","v":21400.049999999992},null,{"$f":"U78/6","v":3566.6749999999988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV54:AV77)","v":19217.153330187557}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV78/9","v":2135.2392589097285}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD54:AD77)","v":0},{"$f":"SUM(AE54:AE77)","v":1566.05},0,2333.7089999999998,0,1917.5092200000001,0,2380.3831800000003,0,1955.8594044000001,0,2467.1080316879998,0,1994.9765924879998,0,2525.9842547870403,0,2075.5736468245154,{"$f":"SUM(AD80:AU80)","v":19217.153330187557}]

{"sheet":"L23-L29RS","index":3,"n_rows":80,"n_cols":50,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["L23 à L29RS"]
["Pour 2000h/AN"]
[]
[null,"PV",null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,0.02]
[null,"prix","année 1","année 2","année 3","année 4","année 5","année 6",null,"Total An 1",null,"Total An 1","Total An 2","Total An 3","Total An 4","Total An 5","Total An 6"]
[]
["COM CK4122-2-RS",943.5,null,1,null,1,null,1,null,{"$f":"B7*(C7+D7+E7+F7+G7+H7)","v":2830.5},null,{"$f":"(B7*P4)+B7","v":962.37},{"$f":"(L7*P4)+L7","v":981.61739999999998},{"$f":"(M7*P4)+M7","v":1001.249748},{"$f":"(N7*P4)+N7","v":1021.2747429599999},{"$f":"(O7*P4)+O7","v":1041.7002378191999},{"$f":"(P7*P4)+P7","v":1062.5342425755839},{"$f":"SUM(L7:Q7)","v":6070.7463713547841},null,"Maintenace sur 3 ans (garantie 4 ans)"]
["com CK8122-1",444.9,null,1,null,1,null,1,null,1334.6999999999998,null,{"$f":"(B8*P4)+B8","v":453.798},{"$f":"(L8*P4)+L8","v":462.87396000000001},{"$f":"(M8*P4)+M8","v":472.13143919999999},{"$f":"(N8*P4)+N8","v":481.57406798400001},{"$f":"(O8*P4)+O8","v":491.20554934367999},{"$f":"(P8*P4)+P8","v":501.02966033055361},{"$f":"SUM(M8,O8,Q8)","v":1445.4776883145537}]
["COM SCWO4000-20",277,0,1,null,1,null,1,null,{"$f":"B9*(C9+D9+F9+H9)","v":831},null,{"$f":"(B9*$P$4)+B9","v":282.54000000000002},{"$f":"L9*P4+L9","v":288.19080000000002},{"$f":"M9*P4+M9","v":293.95461600000004},{"$f":"N9*P4+N9","v":299.83370832000003},{"$f":"O9*P4+O9","v":305.83038248640003},{"$f":"P9*P4+P9","v":311.94699013612802},{"$f":"SUM(L9:Q9)","v":1782.2964969425284},null,{"$f":"SUM(L20:N20)/3","v":1791.0696799999998}]
["MO+DPL A1",332.5,1,null,null,null,null,null,null,332.5,null,{"$f":"(B10*P4)+B10","v":339.15},{"$f":"(L10*P4)+L10","v":345.93299999999999},{"$f":"(M10*P4)+M10","v":352.85165999999998},{"$f":"(N10*P4)+N10","v":359.90869319999996},{"$f":"(O10*P4)+O10","v":367.10686706399997},{"$f":"(P10*P4)+P10","v":374.44900440527999},{"$f":"SUM(L10)","v":339.15}]
["MO+DPL A2",379.05,null,1,null,null,null,null,null,379.05,null,{"$f":"(B11*P4)+B11","v":386.63100000000003},{"$f":"(L11*P4)+L11","v":394.36362000000003},{"$f":"(M11*P4)+M11","v":402.2508924},{"$f":"(N11*P4)+N11","v":410.29591024799998},{"$f":"(O11*P4)+O11","v":418.50182845296001},{"$f":"(P11*P4)+P11","v":426.87186502201922},{"$f":"SUM(M11)","v":394.36362000000003},null,"Maintenace sur 5 ans (garantie 6 ans)"]
["MO+DPL A3",332.5,null,null,1,null,null,null,null,332.5,null,{"$f":"(B12*P4)+B12","v":339.15},{"$f":"(L12*P4)+L12","v":345.93299999999999},{"$f":"(M12*P4)+M12","v":352.85165999999998},{"$f":"(N12*P4)+N12","v":359.90869319999996},{"$f":"(O12*P4)+O12","v":367.10686706399997},{"$f":"(P12*P4)+P12","v":374.44900440527999},{"$f":"SUM(N12)","v":352.85165999999998}]
["MO+DPL A4",379.05,null,null,null,1,null,null,null,379.05,null,{"$f":"(B13*P4)+B13","v":386.63100000000003},{"$f":"(L13*P4)+L13","v":394.36362000000003},{"$f":"(M13*P4)+M13","v":402.2508924},{"$f":"(N13*P4)+N13","v":410.29591024799998},{"$f":"(O13*P4)+O13","v":418.50182845296001},{"$f":"(P13*P4)+P13","v":426.87186502201922},{"$f":"SUM(O13)","v":410.29591024799998},null,{"$f":"SUM(L20:P20)/5","v":1862.1328530431997}]
["MO+DPL A5",332.5,null,null,null,null,1,null,null,332.5,null,{"$f":"(B14*P4)+B14","v":339.15},{"$f":"(L14*P4)+L14","v":345.93299999999999},{"$f":"(M14*P4)+M14","v":352.85165999999998},{"$f":"(N14*P4)+N14","v":359.90869319999996},{"$f":"(O14*P4)+O14","v":367.10686706399997},{"$f":"(P14*P4)+P14","v":374.44900440527999},{"$f":"SUM(P14)","v":367.10686706399997}]
["MO+DPL A6",379,null,null,null,null,null,1,null,379,null,{"$f":"(B15*P4)+B15","v":386.58},{"$f":"(L15*P4)+L15","v":394.3116},{"$f":"(M15*P4)+M15","v":402.19783200000001},{"$f":"(N15*P4)+N15","v":410.24178863999998},{"$f":"(O15*P4)+O15","v":418.44662441279996},{"$f":"(P15*P4)+P15","v":426.81555690105597},{"$f":"SUM(Q15)","v":426.81555690105597}]
["courroies",0,null,0,null,0,null,0,null,0,null,{"$f":"(B16*P4)+B16","v":0},{"$f":"(L16*P4)+L16","v":0},{"$f":"(M16*P4)+M16","v":0},{"$f":"(N16*P4)+N16","v":0},{"$f":"(O16*P4)+O16","v":0},{"$f":"(P16*P4)+P16","v":0},{"$f":"SUM(O16)","v":0}]
["recyclage",4.5,1,1,1,1,1,1,null,{"$f":"SUM(B17)*(C17+D17+E17+F17+G17+H17)","v":27},null,{"$f":"(B17*P4)+B17","v":4.59},{"$f":"(L17*P4)+L17","v":4.6818},{"$f":"(M17*P4)+M17","v":4.775436},{"$f":"(N17*P4)+N17","v":4.8709447199999998},{"$f":"(O17*P4)+O17","v":4.9683636143999994},{"$f":"(P17*P4)+P17","v":5.0677308866879995},{"$f":"SUM(L17:Q17)","v":28.954275221088}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J6:J17)","v":7157.8},null,{"$f":"J18/6","v":1192.9666666666667},null,null,null,null,null,{"$f":"SUM(R7:R17)","v":11618.058446046009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R18/6","v":1936.3430743410015}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L7,L9:L10,L17)","v":1588.6499999999999},{"$f":"SUM(M7:M9,M11,M17)","v":2131.7275799999998},{"$f":"SUM(N7,N9,N12,N17)","v":1652.8314599999999},{"$f":"SUM(O7:O9,O13,O17)","v":2217.8493742319997},{"$f":"SUM(P7,P9,P14,P17)","v":1719.6058509839997},{"$f":"SUM(Q7:Q9,Q15,Q17)","v":2307.3941808300096},{"$f":"SUM(L20:Q20)","v":11618.058446046009}]
[]
[]
["L23 à L29 RS"]
["Pour4000h/AN","PV","1 Année",null,"2 Année",null,"3 Année",null,"4 Année",null,"5 Année",null,"6 Année",null,null,null,null,null,"evolution du prix 2%/an",null,0.02]
[null,"prix","6 mois","12 mois","18 mois","24 mois","30 mois","36 mois","42 mois","48 mois","54 mois","60 mois","66 mois","72 mois","Total Année N",null,"Total M6","Total M12","Total M18","Total M24","Total M30","Total M36","Total M42","Total M48","Total M54","Total M60","Total M66","Total M72"]
["COM CK4122-2-RS",943.5,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":"B26*(C26+D26+E26+F26+G26+H26+I26+J26+K26+L26+M26+N26)","v":5661},null,{"$f":"(B26*U24)+B26","v":962.37},{"$f":"(B26*U24)+B26","v":962.37},{"$f":"(R26*U24)+R26","v":981.61739999999998},{"$f":"(R26*U24)+R26","v":981.61739999999998},{"$f":"(T26*U24)+T26","v":1001.249748},{"$f":"(T26*U24)+T26","v":1001.249748},{"$f":"(V26*U24)+V26","v":1021.2747429599999},{"$f":"(V26*U24)+V26","v":1021.2747429599999},{"$f":"(X26*U24)+X26","v":1041.7002378191999},{"$f":"(X26*U24)+X26","v":1041.7002378191999},{"$f":"(Z26*U24)+Z26","v":1062.5342425755839},{"$f":"(AA26*AA24)+AA26","v":1062.5342425755839},{"$f":"SUM(R26,T26,V26,X26,Z26,AB26)","v":6070.7463713547841}]
["com CK8122-1",444.9,null,0,null,1,null,0,null,1,null,0,null,1,{"$f":"B27*(C27+D27+E27+F27+G27+H27+I27+J27+K27+L27+M27+N27)","v":1334.6999999999998},null,{"$f":"(B27*U24)+B27","v":453.798},{"$f":"(B27*U24)+B27","v":453.798},{"$f":"(R27*U24)+R27","v":462.87396000000001},{"$f":"(R27*U24)+R27","v":462.87396000000001},{"$f":"(T27*U24)+T27","v":472.13143919999999},{"$f":"(T27*U24)+T27","v":472.13143919999999},{"$f":"(V27*U24)+V27","v":481.57406798400001},{"$f":"(W27*AA24)+W27","v":481.57406798400001},{"$f":"(X27*U24)+X27","v":491.20554934367999},{"$f":"(Y27*AA24)+Y27","v":491.20554934367999},{"$f":"(Z27*U24)+Z27","v":501.02966033055361},{"$f":"(AA27*AA24)+AA27","v":501.02966033055361},{"$f":"SUM(T27,X27,AB27)","v":1445.4776883145537}]
["COM SCWO4000-20",277,null,1,null,1,null,1,null,1,null,1,null,1,{"$f":"B28*(C28+D28+E28+F28+G28+H28+I28+J28+K28+L28+M28+N28)","v":1662},null,{"$f":"(B28*U24)+B28","v":282.54000000000002},{"$f":"(B28*U24)+B28*D28","v":282.54000000000002},{"$f":"(R28*U24)+R28","v":288.19080000000002},{"$f":"(R28*U24)+R28","v":288.19080000000002},{"$f":"(T28*U24)+T28","v":293.95461600000004},{"$f":"(T28*U24)+T28","v":293.95461600000004},{"$f":"(V28*U24)+V28","v":299.83370832000003},{"$f":"(V28*U24)+V28","v":299.83370832000003},{"$f":"(X28*U24)+X28","v":305.83038248640003},{"$f":"(X28*U24)+X28","v":305.83038248640003},{"$f":"(Z28*U24)+Z28","v":311.94699013612802},{"$f":"(AA28*AA24)+AA28","v":311.94699013612802},{"$f":"SUM(R28,T28,V28,X28,Z28,AB28)","v":1782.2964969425284}]
[]
["MO+DPL A1",332.5,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B30*(C30+D30+E30+F30+G30+H30)","v":332.5},null,{"$f":"(B30*U24)+B30","v":339.15},{"$f":"(B30*U24)+B30","v":339.15},{"$f":"(R30*U24)+R30","v":345.93299999999999},{"$f":"(R30*U24)+R30","v":345.93299999999999},{"$f":"(T30*U24)+T30","v":352.85165999999998},{"$f":"(T30*U24)+T30","v":352.85165999999998},{"$f":"(V30*U24)+V30","v":359.90869319999996},{"$f":"(W30*V24)+W30","v":359.90869319999996},{"$f":"(X30*U24)+X30","v":367.10686706399997},{"$f":"(Y30*V24)+Y30","v":367.10686706399997},{"$f":"(Z30*U24)+Z30","v":374.44900440527999},{"$f":"(AA30*V24)+AA30","v":374.44900440527999},{"$f":"SUM(Q30)","v":339.15}]
["MO+DPL A2",379.05,null,1,null,null,null,null,null,null,null,null,null,null,379.05,null,{"$f":"(B31*U24)+B31","v":386.63100000000003},{"$f":"(B31*U24)+B31","v":386.63100000000003},{"$f":"(R31*U24)+R31","v":394.36362000000003},{"$f":"(R31*U24)+R31","v":394.36362000000003},{"$f":"(T31*U24)+T31","v":402.2508924},{"$f":"(T31*U24)+T31","v":402.2508924},{"$f":"(V31*U24)+V31","v":410.29591024799998},{"$f":"(V31*U24)+V31","v":410.29591024799998},{"$f":"(X31*U24)+X31","v":418.50182845296001},{"$f":"(X31*U24)+X31","v":418.50182845296001},{"$f":"(Z31*U24)+Z31","v":426.87186502201922},{"$f":"(Z31*U24)+Z31","v":426.87186502201922},{"$f":"SUM(R31)","v":386.63100000000003}]
["MO+DPL A3",332.5,null,null,1,null,null,null,null,null,null,null,null,null,332.5,null,{"$f":"(B32*U24)+B32","v":339.15},{"$f":"(B32*U24)+B32","v":339.15},{"$f":"(R32*U24)+R32","v":345.93299999999999},{"$f":"(R32*U24)+R32","v":345.93299999999999},{"$f":"(T32*U24)+T32","v":352.85165999999998},{"$f":"(T32*U24)+T32","v":352.85165999999998},{"$f":"(V32*U24)+V32","v":359.90869319999996},{"$f":"(V32*U24)+V32","v":359.90869319999996},{"$f":"(X32*U24)+X32","v":367.10686706399997},{"$f":"(X32*U24)+X32","v":367.10686706399997},{"$f":"(Z32*U24)+Z32","v":374.44900440527999},{"$f":"(Z32*U24)+Z32","v":374.44900440527999},{"$f":"SUM(S32)","v":345.93299999999999}]
["MO+DPL A4",379.05,null,null,null,1,null,null,null,null,null,null,null,null,379.05,null,{"$f":"(B33*U24)+B33","v":386.63100000000003},{"$f":"(B33*U24)+B33","v":386.63100000000003},{"$f":"(R33*U24)+R33","v":394.36362000000003},{"$f":"(R33*U24)+R33","v":394.36362000000003},{"$f":"(T33*U24)+T33","v":402.2508924},{"$f":"(T33*U24)+T33","v":402.2508924},{"$f":"(V33*U24)+V33","v":410.29591024799998},{"$f":"(V33*U24)+V33","v":410.29591024799998},{"$f":"(X33*U24)+X33","v":418.50182845296001},{"$f":"(X33*U24)+X33","v":418.50182845296001},{"$f":"(Z33*U24)+Z33","v":426.87186502201922},{"$f":"(Z33*U24)+Z33","v":426.87186502201922},{"$f":"SUM(T33)","v":394.36362000000003}]
["MO+DPL A5",332.5,null,null,null,null,1,null,null,null,null,null,null,null,332.5,null,{"$f":"(B34*U24)+B34","v":339.15},{"$f":"(B34*U24)+B34","v":339.15},{"$f":"(R34*U24)+R34","v":345.93299999999999},{"$f":"(R34*U24)+R34","v":345.93299999999999},{"$f":"(T34*U24)+T34","v":352.85165999999998},{"$f":"(T34*U24)+T34","v":352.85165999999998},{"$f":"(V34*U24)+V34","v":359.90869319999996},{"$f":"(V34*U24)+V34","v":359.90869319999996},{"$f":"(X34*U24)+X34","v":367.10686706399997},{"$f":"(X34*U24)+X34","v":367.10686706399997},{"$f":"(Z34*U24)+Z34","v":374.44900440527999},{"$f":"(Z34*U24)+Z34","v":374.44900440527999},{"$f":"SUM(U34)","v":352.85165999999998}]
["MO+DPL A6",379.05,null,null,null,null,null,1,null,null,null,null,null,null,379.05,null,{"$f":"(B35*U24)+B35","v":386.63100000000003},{"$f":"(B35*U24)+B35","v":386.63100000000003},{"$f":"(R35*U24)+R35","v":394.36362000000003},{"$f":"(R35*U24)+R35","v":394.36362000000003},{"$f":"(T35*U24)+T35","v":402.2508924},{"$f":"(T35*U24)+T35","v":402.2508924},{"$f":"(V35*U24)+V35","v":410.29591024799998},{"$f":"(V35*U24)+V35","v":410.29591024799998},{"$f":"(X35*U24)+X35","v":418.50182845296001},{"$f":"(X35*U24)+X35","v":418.50182845296001},{"$f":"(Z35*U24)+Z35","v":426.87186502201922},{"$f":"(Z35*U24)+Z35","v":426.87186502201922},{"$f":"SUM(V35)","v":402.2508924}]
["MO+DPL A7",332.5,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"B36*(C36+D36+E36+F36+G36+H36+I36)","v":332.5},null,{"$f":"(B36*U24)+B36","v":339.15},{"$f":"(B36*U24)+B36","v":339.15},{"$f":"(R36*U24)+R36","v":345.93299999999999},{"$f":"(R36*U24)+R36","v":345.93299999999999},{"$f":"(T36*U24)+T36","v":352.85165999999998},{"$f":"(T36*U24)+T36","v":352.85165999999998},{"$f":"(V36*U24)+V36","v":359.90869319999996},{"$f":"(V36*U24)+V36","v":359.90869319999996},{"$f":"(X36*U24)+X36","v":367.10686706399997},{"$f":"(X36*U24)+X36","v":367.10686706399997},{"$f":"(Z36*U24)+Z36","v":374.44900440527999},{"$f":"(Z36*U24)+Z36","v":374.44900440527999},{"$f":"SUM(W36)","v":359.90869319999996}]
["MO+DPL A8",379.05,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"B37*(C37+D37+E37+F37+G37+H37+I37+J37+K37+L37+M37+N37)","v":379.05},null,{"$f":"(B37*U24)+B37","v":386.63100000000003},{"$f":"(B37*U24)+B37","v":386.63100000000003},{"$f":"(R37*U24)+R37","v":394.36362000000003},{"$f":"(R37*U24)+R37","v":394.36362000000003},{"$f":"(T37*U24)+T37","v":402.2508924},{"$f":"(T37*U24)+T37","v":402.2508924},{"$f":"(V37*U24)+V37","v":410.29591024799998},{"$f":"(V37*U24)+V37","v":410.29591024799998},{"$f":"(X37*U24)+X37","v":418.50182845296001},{"$f":"(X37*U24)+X37","v":418.50182845296001},{"$f":"(Z37*U24)+Z37","v":426.87186502201922},{"$f":"(Z37*U24)+Z37","v":426.87186502201922},{"$f":"SUM(X37)","v":410.29591024799998}]
["MO+DPL A9",332.5,null,null,null,null,null,null,null,null,1,null,null,null,332.5,null,{"$f":"(B38*U24)+B38","v":339.15},{"$f":"(B38*U24)+B38","v":339.15},{"$f":"(R38*U24)+R38","v":345.93299999999999},{"$f":"(R38*U24)+R38","v":345.93299999999999},{"$f":"(T38*U24)+T38","v":352.85165999999998},{"$f":"(T38*U24)+T38","v":352.85165999999998},{"$f":"(V38*U24)+V38","v":359.90869319999996},{"$f":"(V38*U24)+V38","v":359.90869319999996},{"$f":"(X38*U24)+X38","v":367.10686706399997},{"$f":"(X38*U24)+X38","v":367.10686706399997},{"$f":"(Z38*U24)+Z38","v":374.44900440527999},{"$f":"(Z38*U24)+Z38","v":374.44900440527999},{"$f":"SUM(Y38)","v":367.10686706399997}]
["MO+DPL A10",379.05,null,null,null,null,null,null,null,null,null,1,null,null,379.05,null,{"$f":"(B39*U24)+B39","v":386.63100000000003},{"$f":"(B39*U24)+B39","v":386.63100000000003},{"$f":"(R39*U24)+R39","v":394.36362000000003},{"$f":"(R39*U24)+R39","v":394.36362000000003},{"$f":"(T39*U24)+T39","v":402.2508924},{"$f":"(T39*U24)+T39","v":402.2508924},{"$f":"(V39*U24)+V39","v":410.29591024799998},{"$f":"(V39*U24)+V39","v":410.29591024799998},{"$f":"(X39*U24)+X39","v":418.50182845296001},{"$f":"(X39*U24)+X39","v":418.50182845296001},{"$f":"(Z39*U24)+Z39","v":426.87186502201922},{"$f":"(Z39*U24)+Z39","v":426.87186502201922},{"$f":"SUM(Z39)","v":418.50182845296001}]
["MO+DPL A11",333,null,null,null,null,null,null,null,null,null,null,1,null,333,null,{"$f":"(B40*U24)+B40","v":339.66},{"$f":"(B40*U24)+B40","v":339.66},{"$f":"(R40*U24)+R40","v":346.45320000000004},{"$f":"(R40*U24)+R40","v":346.45320000000004},{"$f":"(T40*U24)+T40","v":353.38226400000002},{"$f":"(T40*U24)+T40","v":353.38226400000002},{"$f":"(V40*U24)+V40","v":360.44990928000004},{"$f":"(V40*U24)+V40","v":360.44990928000004},{"$f":"(X40*U24)+X40","v":367.65890746560007},{"$f":"(X40*U24)+X40","v":367.65890746560007},{"$f":"(Z40*U24)+Z40","v":375.01208561491205},{"$f":"(Z40*U24)+Z40","v":375.01208561491205},{"$f":"SUM(AA40)","v":375.01208561491205}]
["MO+DPL A12",379,null,null,null,null,null,null,null,null,null,null,null,1,379,null,{"$f":"(B41*U24)+B41","v":386.58},{"$f":"(B41*U24)+B41","v":386.58},{"$f":"(R41*U24)+R41","v":394.3116},{"$f":"(R41*U24)+R41","v":394.3116},{"$f":"(T41*U24)+T41","v":402.19783200000001},{"$f":"(T41*U24)+T41","v":402.19783200000001},{"$f":"(V41*U24)+V41","v":410.24178863999998},{"$f":"(V41*U24)+V41","v":410.24178863999998},{"$f":"(X41*U24)+X41","v":418.44662441279996},{"$f":"(X41*U24)+X41","v":418.44662441279996},{"$f":"(Z41*U24)+Z41","v":426.81555690105597},{"$f":"(Z41*U24)+Z41","v":426.81555690105597},{"$f":"SUM(AB41)","v":426.81555690105597}]
["courroies",50,null,1,null,1,null,1,0,1,0,1,0,1,300,null,{"$f":"(B42*U24)+B42","v":51},{"$f":"(B42*U24)+B42","v":51},{"$f":"(R42*U24)+R42","v":52.02},{"$f":"(R42*U24)+R42","v":52.02},{"$f":"(T42*U24)+T42","v":53.060400000000001},{"$f":"(T42*U24)+T42","v":53.060400000000001},{"$f":"(V42*U24)+V42","v":54.121608000000002},{"$f":"(V42*U24)+V42","v":54.121608000000002},{"$f":"(X42*U24)+X42","v":55.204040160000005},{"$f":"(X42*U24)+X42","v":55.204040160000005},{"$f":"(Z42*U24)+Z42","v":56.308120963200004},{"$f":"(Z42*U24)+Z42","v":56.308120963200004},{"$f":"SUM(R42,T42,V42,X42,Z42,AB42)","v":321.71416912320001}]
["recyclage",4.5,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B43)*(C43+D43+E43+F43+G43+H43+I43+J43+K43+L43+M43+N43)","v":54},null,{"$f":"(B43*U24)+B43","v":4.59},{"$f":"(B43*U24)+B43","v":4.59},{"$f":"(R43*U24)+R43","v":4.6818},{"$f":"(R43*U24)+R43","v":4.6818},{"$f":"(T43*U24)+T43","v":4.775436},{"$f":"(T43*U24)+T43","v":4.775436},{"$f":"(V43*U24)+V43","v":4.8709447199999998},{"$f":"(V43*U24)+V43","v":4.8709447199999998},{"$f":"(X43*U24)+X43","v":4.9683636143999994},{"$f":"(X43*U24)+X43","v":4.9683636143999994},{"$f":"(Z43*U24)+Z43","v":5.0677308866879995},{"$f":"(Z43*U24)+Z43","v":5.0677308866879995},{"$f":"SUM(R43,T43,V43,X43,Z43,AB43)","v":28.954275221088}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O26:O43)","v":13281.449999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC26:AC28,AC31,AC33,AC35,AC37,AC39,AC41:AC43)","v":12088.047808958167}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(B45*U26)+B45","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC44/6","v":2014.6746348263612}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O44/12","v":1106.7874999999997},null,0,{"$f":"SUM(R26,R28,R31,R42:R43)","v":1687.1310000000001},0,{"$f":"SUM(T26:T28,T33,T42:T43)","v":2183.7475799999997},0,{"$f":"SUM(V26,V28,V35,V42:V43)","v":1755.2910924},0,{"$f":"SUM(X26:X28,X37,X42:X43)","v":2271.9709822319996},0,{"$f":"SUM(Z26,Z28,Z39,Z42:Z43)","v":1826.2048525329599},0,{"$f":"SUM(AB26:AB28,AB41:AB43)","v":2363.7023017932097},{"$f":"SUM(Q46:AB46)","v":12088.047808958168}]
[]
[]
["L23-L29RS","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1.03]
["Pour6000h/AN","prix2020","prix2021","prix2022","prix2023","prix2024","prix2025","prix2026",null,"6 mois","12 mois","18 mois","24 mois","30 mois","36 mois","42 mois","48 mois","54 mois","60 mois","66 mois","72 mois","78 mois","84 mois","90 mois","96 mois","102 mois","108 mois","Total Année N",null,"Total M 6","Total M 12","Total M 18","Total M 24","Total M 30","Total M 36","Total M 42","Total M 48","Total M 54","Total M 60","Total M 66","Total M 72","Total M 78","Total M56","Total M60","Total M64","Total M68","Total M72"]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B51*(J51+K51+L51+M51+N51+O51+P51+Q51+R51+S51+T51+U51+V51+W51+X51+Y51+Z51+AA51)","v":0},114.4,{"$f":"B51","v":0},{"$f":"AD51","v":0},{"$f":"C51","v":0},{"$f":"C51","v":0},{"$f":"C51","v":0},{"$f":"D51","v":0},{"$f":"D51","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"E51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0},0,{"$f":"F51","v":0},{"$f":"G51","v":0},{"$f":"G51","v":0},{"$f":"G51","v":0},{"$f":"H51","v":0},{"$f":"SUM(AD51:AU51)","v":0}]
["COM CK4122-2",719,{"$f":"B52*$V$49","v":740.57},{"$f":"C52*$V$49","v":762.78710000000012},785.67071300000009,809.24083439000015,833.51805942170017,858.52360120435117,null,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,{"$f":"B52*(J52+K52+L52+M52+N52+O52+P52+Q52+R52+S52+T52+U52+V52+W52+X52+Y52+Z52+AA52)","v":8628},270,{"$f":"B52","v":719},{"$f":"B52","v":719},{"$f":"C52","v":740.57},{"$f":"C52","v":740.57},{"$f":"D52","v":762.78710000000012},{"$f":"D52","v":762.78710000000012},{"$f":"E52","v":785.67071300000009},{"$f":"E52","v":785.67071300000009},{"$f":"F52","v":809.24083439000015},{"$f":"F52","v":809.24083439000015},{"$f":"G52","v":833.51805942170017},{"$f":"G52","v":833.51805942170017},0,0,0,0,0,0,{"$f":"SUM(AD52:AU52)","v":9301.5734136234023},null,{"$f":"AB52","v":8628}]
["com CK8122-1",250,{"$f":"B53*$V$49","v":257.5},265.22500000000002,273.18175000000002,281.37720250000001,289.81851857500004,298.51307413225004,null,0,1,null,1,null,1,null,1,null,1,null,1,null,0,0,0,null,0,{"$f":"B53*(J53+K53+L53+M53+N53+O53+P53+Q53+R53+S53+T53+U53+V53+W53+X53+Y53+Z53+AA53)","v":1500},239.1,null,{"$f":"B53","v":250},null,{"$f":"C53","v":257.5},null,{"$f":"D53","v":265.22500000000002},null,{"$f":"E53","v":273.18175000000002},null,{"$f":"F53","v":281.37720250000001},null,{"$f":"G53","v":289.81851857500004},null,null,null,0,null,null,1617.1024710750003,null,{"$f":"AB53","v":1500}]
["COM SCWOBG2-20",220,{"$f":"B54*$V$49","v":226.6},233.398,240.39994000000002,247.61193820000003,255.04029634600002,262.69150523638001,null,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,{"$f":"B54*(J54+K54+L54+M54+N54+O54+P54+Q54+R54+S54+T54+U54+V54+W54+X54+Y54+Z54+AA54)","v":2640},73.099999999999994,{"$f":"B54*J54","v":220},{"$f":"B54*K54","v":220},{"$f":"C54*L54","v":226.6},{"$f":"C54*M54","v":226.6},{"$f":"D54*N54","v":233.398},{"$f":"D54*O54","v":233.398},{"$f":"E54*P54","v":240.39994000000002},{"$f":"E54*Q54","v":240.39994000000002},{"$f":"F54*R54","v":247.61193820000003},{"$f":"F54*S54","v":247.61193820000003},{"$f":"G54*T54","v":255.04029634600002},{"$f":"G54*U54","v":255.04029634600002},0,0,0,0,0,0,2846.1003490920002,{"$f":"SUM(AV52:AV54)","v":13764.776233790402},2640]
["MO+DPL A1",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B55*(J55+K55+L55+M55+N55+O55+P55+Q55+R55+S55+T55+U55+V55+W55+X55+Y55+Z55+AA55)","v":380},250,{"$f":"B55","v":380},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,null,380]
["MO+DPL A2",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,285,null,{"$f":"B56","v":380},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,null,380]
["MO+DPL A3",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,250,null,null,{"$f":"C57","v":391.40000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391.40000000000003,null,380]
["MO+DPL A4",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,285,null,null,null,{"$f":"C58","v":391.40000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,391.40000000000003,null,380]
["MO+DPL A5",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,380,250,null,null,null,null,{"$f":"D59","v":403.14200000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,403.14200000000005,null,380]
["MO+DPL A6",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,380,285,null,null,null,null,null,{"$f":"D60","v":403.14200000000005},null,null,null,null,null,null,null,null,null,null,null,null,403.14200000000005,null,380]
["MO+DPL A7",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,380,250,null,null,null,null,null,null,{"$f":"E61","v":415.23626000000007},null,null,null,null,null,null,null,null,null,null,null,415.23626000000007,null,380]
["MO+DPL A8",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,380,285,null,null,null,null,null,null,null,{"$f":"E62","v":415.23626000000007},null,null,null,null,null,null,null,null,null,null,415.23626000000007,null,380]
["MO+DPL A9",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,380,250,null,null,null,null,null,null,null,null,{"$f":"F63","v":427.69334780000008},null,null,null,null,null,null,null,null,null,427.69334780000008,null,380]
["MO+DPL A10",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,380,285,null,null,null,null,null,null,null,null,null,{"$f":"F64","v":427.69334780000008},null,null,null,null,null,null,null,null,427.69334780000008,null,380]
["MO+DPL A11",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,380,250,null,null,null,null,null,null,null,null,null,null,{"$f":"G65","v":440.52414823400011},null,null,null,null,null,null,null,440.52414823400011,null,380]
["MO+DPL A12",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,380,285,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G66","v":440.52414823400011},null,null,null,null,null,null,440.52414823400011,{"$f":"SUM(AV55:AV66)","v":4915.9915120680007},380]
["MO+DPL A13",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,250,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,0]
["MO+DPL A14",380,{"$f":"B68*$V$49","v":391.40000000000003},403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,285,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,0]
["MO+DPL A15",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,0]
["MO+DPL A16",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0]
["MO+DPL A17",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["MO+DPL A18",380,391.40000000000003,403.14200000000005,415.23626000000007,427.69334780000008,440.52414823400011,453.73987268102013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0]
["Bea 460 RA",156,160.68,165.50040000000001,170.46541200000001,175.57937436000003,180.84675559080003,186.27215825852403,null,1,1,1,1,1,1,1,1,1,1,1,1,null,0,0,0,null,0,1872,null,{"$f":"B73","v":156},{"$f":"B73","v":156},{"$f":"C73","v":160.68},{"$f":"C73","v":160.68},{"$f":"D73","v":165.50040000000001},{"$f":"D73","v":165.50040000000001},{"$f":"E73","v":170.46541200000001},{"$f":"E73","v":170.46541200000001},{"$f":"F73","v":175.57937436000003},{"$f":"F73","v":175.57937436000003},{"$f":"G73","v":180.84675559080003},{"$f":"G73","v":180.84675559080003},null,0,null,0,null,0,{"$f":"SUM(AD73:AU73)","v":2018.1438839016},null,1872]
["BEA 700 RB",0,{"$f":"B74*$V$49","v":0},0,0,0,0,0,null,null,1,null,1,null,1,null,1,null,1,null,1,null,0,0,0,null,0,0,null,null,{"$f":"B74","v":0},null,{"$f":"C74","v":0},null,{"$f":"D74","v":0},null,{"$f":"D74","v":0},null,{"$f":"E74","v":0},null,{"$f":"F74","v":0},null,{"$f":"F74","v":0},null,0,null,{"$f":"H74","v":0},0,null,0]
["imprev",450,463.5,477.40500000000003,491.72715000000005,506.47896450000007,521.67333343500013,537.32353343805016,null,null,1,null,0,null,1,null,0,null,1,null,0,null,0,null,0,null,0,1350,null,null,450,null,463.5,null,477.40500000000003,null,{"$f":"E75","v":491.72715000000005},null,{"$f":"F75","v":506.47896450000007},null,{"$f":"G75","v":521.67333343500013},null,0,null,0,null,0,2910.7844479350001,null,1350]
["Owa 12",282.22000000000003,290.68660000000006,299.40719800000005,308.38941394000005,317.64109635820006,327.17032924894608,336.98543912641446,null,1,1,1,1,1,1,1,1,1,1,1,1,null,0,0,0,null,0,3386.6400000000003,null,{"$f":"B76","v":282.22000000000003},282.22000000000003,{"$f":"C76","v":290.68660000000006},290.68660000000006,{"$f":"D76","v":299.40719800000005},299.40719800000005,{"$f":"E76","v":308.38941394000005},{"$f":"E76","v":308.38941394000005},{"$f":"F76","v":317.64109635820006},{"$f":"F76","v":317.64109635820006},{"$f":"G76","v":327.17032924894608},{"$f":"G76","v":327.17032924894608},null,0,null,0,null,0,3651.0292750942926,null,3386.6400000000003]
["recyclage",8,8.24,8.4871999999999996,8.741816,9.0040704800000011,9.2741925944000005,9.5524183722320011,null,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,{"$f":"B77*(J77+K77+L77+M77+N77+O77+P77+Q77+R77+S77+T77+U77+V77+W77+X77+Y77+Z77+AA77)","v":96},4.5,{"$f":"B77","v":8},{"$f":"B77","v":8},{"$f":"C77","v":8.24},{"$f":"C77","v":8.24},{"$f":"D77","v":8.4871999999999996},{"$f":"D77","v":8.4871999999999996},{"$f":"E77","v":8.741816},{"$f":"E77","v":8.741816},{"$f":"F77","v":9.0040704800000011},{"$f":"F77","v":9.0040704800000011},{"$f":"G77","v":9.2741925944000005},{"$f":"G77","v":9.2741925944000005},0,0,0,0,0,0,{"$f":"SUM(AD77:AU77)","v":103.49455814880001},null,96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB51:AB77)","v":24032.639999999999},null,{"$f":"U78/6","v":4005.44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV51:AV77)","v":27364.219910938093},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV78/12","v":2280.3516592448409}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB51:AB79)","v":24032.639999999999},null,{"$f":"SUM(AD51:AD77)","v":1765.22},{"$f":"SUM(AE51:AE77)","v":2465.2200000000003},1818.1766000000002,2539.1765999999998,1872.7218980000005,2615.3518980000003,1928.9035549400003,2693.8124549400004,1986.7706615882003,2774.6268285882002,2046.3737814358462,2857.8656334458469,0,0,0,0,0,0,{"$f":"SUM(AD80:AU80)","v":27364.219910938096},null,{"$f":"SUM(AX52:AX79)","v":24032.639999999999}]

{"sheet":"L30-L50","index":4,"n_rows":111,"n_cols":48,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
["L30-L50"]
["Pour 2000h/AN"]
[]
[null,"PV",null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,0.02]
[null,"prix","année 1","année 2","année 3","année 4","année 5","année 6",null,"Total An 1",null,"Total An 1","Total An 2","Total An 3","Total An 4","Total An 5","Total An 6"]
["COM CK2140-1",358.6,1,1,1,1,1,1,null,{"$f":"B6*(C6+D6+E6+F6+G6+H6)","v":2151.6000000000004},null,{"$f":"(B6*P4)+B6","v":365.77200000000005},{"$f":"(L6*P4)+L6","v":373.08744000000007},{"$f":"(M6*P4)+M6","v":380.54918880000008},{"$f":"(N6*P4)+N6","v":388.16017257600009},{"$f":"(O6*P4)+O6","v":395.92337602752008},{"$f":"(P6*P4)+P6","v":403.84184354807047},{"$f":"SUM(L6:Q6)","v":2307.3340209515909}]
["COM CK4140-1",545.9,null,1,null,1,null,1,null,{"$f":"B7*(C7+D7+E7+F7+G7+H7)","v":1637.6999999999998},null,{"$f":"(B7*P4)+B7","v":556.81799999999998},{"$f":"(L7*P4)+L7","v":567.95435999999995},{"$f":"(M7*P4)+M7","v":579.31344719999993},{"$f":"(N7*P4)+N7","v":590.89971614399997},{"$f":"(O7*P4)+O7","v":602.71771046688002},{"$f":"(P7*P4)+P7","v":614.77206467621761},{"$f":"M7+O7+Q7","v":1773.6261408202176}]
["COM CK8140-2",733.6,null,null,null,1,null,null,null,733.6,null,{"$f":"(B8*P4)+B8","v":748.27200000000005},{"$f":"(L8*P4)+L8","v":763.23744000000011},{"$f":"(M8*P4)+M8","v":778.50218880000011},{"$f":"(N8*P4)+N8","v":794.07223257600015},{"$f":"(O8*P4)+O8","v":809.95367722752019},{"$f":"(P8*P4)+P8","v":826.15275077207059},{"$f":"SUM(O8)","v":794.07223257600015}]
["COM SCWO4000-20",277,2,1,1,1,1,1,null,{"$f":"B9*(C9+D9+F9+H9)","v":1385},null,{"$f":"(B9*P4)+B9*C9","v":559.54},{"$f":"(L9*P4)+L9*D9/2","v":290.96080000000001},{"$f":"(M9*P4)+M9","v":296.78001599999999},{"$f":"(N9*P4)+N9","v":302.71561631999998},{"$f":"(O9*P4)+O9","v":308.76992864639999},{"$f":"(P9*P4)+P9","v":314.94532721932796},{"$f":"SUM(L9,M9,O9,Q9)","v":1468.161743539328}]
["MO+DPL A1",332.5,1,null,null,null,null,null,null,332.5,null,{"$f":"(B10*P4)+B10","v":339.15},{"$f":"(L10*P4)+L10","v":345.93299999999999},{"$f":"(M10*P4)+M10","v":352.85165999999998},{"$f":"(N10*P4)+N10","v":359.90869319999996},{"$f":"(O10*P4)+O10","v":367.10686706399997},{"$f":"(P10*P4)+P10","v":374.44900440527999},{"$f":"SUM(L10)","v":339.15}]
["MO+DPL A2",379.05,null,1,null,null,null,null,null,379.05,null,{"$f":"(B11*P4)+B11","v":386.63100000000003},{"$f":"(L11*P4)+L11","v":394.36362000000003},{"$f":"(M11*P4)+M11","v":402.2508924},{"$f":"(N11*P4)+N11","v":410.29591024799998},{"$f":"(O11*P4)+O11","v":418.50182845296001},{"$f":"(P11*P4)+P11","v":426.87186502201922},{"$f":"SUM(M11)","v":394.36362000000003}]
["MO+DPL A3",332.5,null,null,1,null,null,null,null,332.5,null,{"$f":"(B12*P4)+B12","v":339.15},{"$f":"(L12*P4)+L12","v":345.93299999999999},{"$f":"(M12*P4)+M12","v":352.85165999999998},{"$f":"(N12*P4)+N12","v":359.90869319999996},{"$f":"(O12*P4)+O12","v":367.10686706399997},{"$f":"(P12*P4)+P12","v":374.44900440527999},{"$f":"SUM(N12)","v":352.85165999999998}]
["MO+DPL A4",379.05,null,null,null,1,null,null,null,379.05,null,{"$f":"(B13*P4)+B13","v":386.63100000000003},{"$f":"(L13*P4)+L13","v":394.36362000000003},{"$f":"(M13*P4)+M13","v":402.2508924},{"$f":"(N13*P4)+N13","v":410.29591024799998},{"$f":"(O13*P4)+O13","v":418.50182845296001},{"$f":"(P13*P4)+P13","v":426.87186502201922},{"$f":"SUM(O13)","v":410.29591024799998}]
["MO+DPL A5",332.5,null,null,null,null,1,null,null,332.5,null,{"$f":"(B14*P4)+B14","v":339.15},{"$f":"(L14*P4)+L14","v":345.93299999999999},{"$f":"(M14*P4)+M14","v":352.85165999999998},{"$f":"(N14*P4)+N14","v":359.90869319999996},{"$f":"(O14*P4)+O14","v":367.10686706399997},{"$f":"(P14*P4)+P14","v":374.44900440527999},{"$f":"SUM(P14)","v":367.10686706399997}]
["MO+DPL A6",379.05,null,null,null,null,null,1,null,379.05,null,{"$f":"(B15*P4)+B15","v":386.63100000000003},{"$f":"(L15*P4)+L15","v":394.36362000000003},{"$f":"(M15*P4)+M15","v":402.2508924},{"$f":"(N15*P4)+N15","v":410.29591024799998},{"$f":"(O15*P4)+O15","v":418.50182845296001},{"$f":"(P15*P4)+P15","v":426.87186502201922},{"$f":"SUM(Q15)","v":426.87186502201922}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(B16*P4)+B16","v":0},{"$f":"(L16*P4)+L16","v":0},{"$f":"(M16*P4)+M16","v":0},{"$f":"(N16*P4)+N16","v":0},{"$f":"(O16*P4)+O16","v":0},{"$f":"(P16*P4)+P16","v":0},{"$f":"SUM(M16,O16,Q16)","v":0}]
["recyclage",4.5,1,1,1,1,1,1,null,{"$f":"SUM(B17)*(C17+D17+E17+F17+G17+H17)","v":27},null,{"$f":"(B17*P4)+B17","v":4.59},{"$f":"(L17*P4)+L17","v":4.6818},{"$f":"(M17*P4)+M17","v":4.775436},{"$f":"(N17*P4)+N17","v":4.8709447199999998},{"$f":"(O17*P4)+O17","v":4.9683636143999994},{"$f":"(P17*P4)+P17","v":5.0677308866879995},{"$f":"SUM(L17:Q17)","v":28.954275221088}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J6:J17)","v":8069.5500000000011},null,null,null,null,null,null,null,{"$f":"SUM(R6:R17)","v":8662.7883354422447}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R18/6","v":1443.7980559070409}]
[null,null,null,null,null,null,null,null,null,{"$f":"J18/6","v":1344.9250000000002},null,{"$f":"SUM(L6,L9,L10,L17)","v":1269.0519999999999},{"$f":"SUM(M6:M7,M9,M11,M17)","v":1631.0480200000002},{"$f":"SUM(N6,N12,N17)","v":738.17628480000008},{"$f":"SUM(O6:O9,O13,O17)","v":2491.0145925839997},{"$f":"SUM(P6,P14,P17)","v":767.99860670592011},{"$f":"SUM(Q6:Q7,Q9,Q15,Q17)","v":1765.4988313523231},{"$f":"SUM(L20:Q20)","v":8662.7883354422429}]
[]
[]
[]
["L30-L50"]
["Pour4000h/AN","PV",null,null,null,null,null,null,"1 année",null,"2 année",null,"3 année",null,"4 année",null,"5 année",null,"6 année",null,null,null,null,null,"evolution du prix 2%/an",null,1.02]
[null,"prix","prix2017","prix2018","prix2019","prix2020","prix2021","prix2022","6 mois","12 mois","18 mois","24 mois","30 mois","36 mois","42 mois","48 mois","54 mois","60 mois","66 mois","72 mois","Total Année N",null,"Total M6","Total M12","Total M18","Total M24","Total M30","Total M36","Total M42","Total M48","Total M54","Total M60","Total M66","Total M72"]
["COM CK2140-1",358.6,{"$f":"B27*$AA$25","v":365.77200000000005},373.08744000000007,380.54918880000008,388.16017257600009,395.92337602752008,403.84184354807047,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B27*(I27+J27+K27+L27+M27+N27+O27+P27+Q27+R27+S27+T27)","v":4303.2000000000007},"COM CK2140-1",{"$f":"B27","v":358.6},{"$f":"C27","v":365.77200000000005},{"$f":"C27","v":365.77200000000005},{"$f":"D27","v":373.08744000000007},{"$f":"D27","v":373.08744000000007},{"$f":"E27","v":380.54918880000008},{"$f":"E27","v":380.54918880000008},{"$f":"F27","v":388.16017257600009},{"$f":"F27","v":388.16017257600009},{"$f":"G27","v":395.92337602752008},{"$f":"G27","v":395.92337602752008},{"$f":"H27","v":403.84184354807047},{"$f":"SUM(W27:AH27)","v":4569.4261983551114}]
["COM CK4140-1",545.9,556.81799999999998,567.95435999999995,579.31344719999993,590.89971614399997,602.71771046688002,614.77206467621761,null,1,null,1,null,1,null,1,null,1,null,1,{"$f":"B28*(I28+J28+K28+L28+M28+N28+O28+P28+Q28+R28+S28+T28)","v":3275.3999999999996},"COM CK4140-1",0,{"$f":"C28","v":556.81799999999998},0,{"$f":"D28","v":567.95435999999995},0,{"$f":"E28","v":579.31344719999993},0,{"$f":"F28","v":590.89971614399997},0,{"$f":"G28","v":602.71771046688002},0,{"$f":"H28","v":614.77206467621761},{"$f":"SUM(X28,Z28,AB28,AD28,AF28,AH28)","v":3512.4752984870975}]
["COM CK8140-2",733.6,748.27200000000005,763.23744000000011,778.50218880000011,794.07223257600015,809.95367722752019,826.15275077207059,null,null,null,1,null,null,null,1,null,0,null,1,{"$f":"B29*(I29+J29+K29+L29+M29+N29+O29+P29+Q29+R29+S29+T29)","v":2200.8000000000002},"COM CK8140-2",0,0,0,{"$f":"D29","v":763.23744000000011},0,0,0,{"$f":"F29","v":794.07223257600015},0,0,0,{"$f":"H29","v":826.15275077207059},{"$f":"SUM(Z29,AD29,AH29)","v":2383.4624233480708}]
["COM SCWO4000-20",277,282.54000000000002,288.19080000000002,293.95461600000004,299.83370832000003,305.83038248640003,311.94699013612802,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B30*(I30+J30+L30+N30+P30+R30+T30)","v":1939},"COM SCWO4000-20",{"$f":"B30*I30","v":277},{"$f":"C30*J30","v":282.54000000000002},{"$f":"C30","v":282.54000000000002},{"$f":"D30","v":288.19080000000002},{"$f":"D30*M30","v":288.19080000000002},{"$f":"E30","v":293.95461600000004},{"$f":"E30","v":293.95461600000004},{"$f":"F30","v":299.83370832000003},{"$f":"F30*Q30","v":299.83370832000003},{"$f":"G30","v":305.83038248640003},{"$f":"G30","v":305.83038248640003},{"$f":"H30","v":311.94699013612802},{"$f":"SUM(W30:AH30)","v":3529.6460037489283}]
["MO+DPL A1",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B31*(I31+J31+K31+L31+M31+N31)","v":332.5},"MO+DPL A1",{"$f":"B31","v":332.5},0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W31)","v":332.5}]
["MO+DPL A2",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,1,null,null,null,null,null,null,null,null,null,null,379.05,"MO+DPL A2",null,{"$f":"C32","v":386.63100000000003},0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X32)","v":386.63100000000003}]
["MO+DPL A3",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,1,null,null,null,null,null,null,null,null,null,332.5,"MO+DPL A3",null,null,{"$f":"C33","v":339.15000000000003},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y33)","v":339.15000000000003}]
["MO+DPL A4",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,1,null,null,null,null,null,null,null,null,379.05,"MO+DPL A4",null,null,null,{"$f":"D34","v":394.36362000000003},null,null,null,null,null,null,null,null,{"$f":"SUM(Z34)","v":394.36362000000003}]
["MO+DPL A5",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,1,null,null,null,null,null,null,null,332.5,"MO+DPL A5",null,null,null,null,{"$f":"D35","v":345.93300000000005},null,null,null,null,null,null,null,{"$f":"SUM(AA35)","v":345.93300000000005}]
["MO+DPL A6",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,1,null,null,null,null,null,null,379.05,"MO+DPL A6",null,null,null,null,null,{"$f":"E36","v":402.25089240000005},null,null,null,null,null,null,{"$f":"SUM(AB36)","v":402.25089240000005}]
["MO+DPL A7",332.5,{"$f":"B37*$AA$25","v":339.15000000000003},345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"B37*(I37+J37+K37+L37+M37+N37+O37)","v":332.5},"MO+DPL A7",null,null,null,null,null,null,{"$f":"E37","v":352.85166000000004},null,null,null,null,null,{"$f":"SUM(AC37)","v":352.85166000000004}]
["MO+DPL A8",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"B38*(I38+J38+K38+L38+M38+N38+O38+P38+Q38+R38+S38+T38)","v":379.05},"MO+DPL A8",null,null,null,null,null,null,null,{"$f":"F38","v":410.29591024800004},null,null,null,null,{"$f":"SUM(AD38)","v":410.29591024800004}]
["MO+DPL A9",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"B39*(I39+J39+K39+L39+M39+N39+O39+P39+Q39+R39+S39+T39)","v":332.5},"MO+DPL A9",null,null,null,null,null,null,null,null,{"$f":"F39","v":359.90869320000007},null,null,null,{"$f":"SUM(AE39)","v":359.90869320000007}]
["MO+DPL A10",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"B40*(I40+J40+K40+L40+M40+N40+O40+P40+Q40+R40+S40+T40)","v":379.05},"MO+DPL A10",null,null,null,null,null,null,null,null,null,{"$f":"G40","v":418.50182845296007},null,null,{"$f":"SUM(AF40)","v":418.50182845296007}]
["MO+DPL A11",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"B41*(I41+J41+K41+L41+M41+N41+O41+P41+Q41+R41+S41+T41)","v":332.5},"MO+DPL A11",null,null,null,null,null,null,null,null,null,null,{"$f":"G41","v":367.10686706400008},null,{"$f":"SUM(AG41)","v":367.10686706400008}]
["MO+DPL A12",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"B42*(I42+J42+K42+L42+M42+N42+O42+P42+Q42+R42+S42+T42)","v":379.05},"MO+DPL A12",null,null,null,null,null,null,null,null,null,null,null,{"$f":"H42","v":426.87186502201928},{"$f":"SUM(AH42)","v":426.87186502201928}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B43","v":0},{"$f":"C43","v":0},{"$f":"C43","v":0},{"$f":"D43","v":0},{"$f":"D43","v":0},{"$f":"E43","v":0},{"$f":"E43","v":0},{"$f":"F43","v":0},0,{"$f":"G43","v":0},{"$f":"G43","v":0},{"$f":"H43","v":0}]
["recyclage",4.5,{"$f":"B44*$AA$25","v":4.59},4.6818,4.775436,4.8709447199999998,4.9683636144000003,5.0677308866880004,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B44)*(I44+J44+K44+L44+M44+N44+O44+P44+Q44+R44+S44+T44)","v":54},"recyclage",{"$f":"B44","v":4.5},{"$f":"C44","v":4.59},{"$f":"C44","v":4.59},{"$f":"D44","v":4.6818},{"$f":"D44","v":4.6818},{"$f":"E44","v":4.775436},{"$f":"E44","v":4.775436},{"$f":"F44","v":4.8709447199999998},4.8709447199999998,{"$f":"G44","v":4.9683636144000003},{"$f":"G44","v":4.9683636144000003},{"$f":"H44","v":5.0677308866880004},{"$f":"SUM(W44:AH44)","v":57.340819555487982}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O27:O44)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI27:AI44)","v":18588.716079881677}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI45/12","v":1549.0596733234731}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U45/12","v":0.33333333333333331},null,{"$f":"SUM(W27,W30:W31,W44)","v":972.6},{"$f":"SUM(X27:X28,X30,X32,X44)","v":1596.3510000000001},{"$f":"SUM(Y27,Y30,Y33,Y44)","v":992.05200000000025},{"$f":"SUM(Z27:Z30,Z34,Z44)","v":2391.5154600000001},{"$f":"SUM(AA27,AA30,AA35,AA44)","v":1011.89304},{"$f":"SUM(AB27:AB28,AB30,AB36,AB44)","v":1660.8435804000001},{"$f":"SUM(AC27,AC30,AC37,AC44)","v":1032.1309008000001},{"$f":"SUM(AD27:AD30,AD38,AD44)","v":2488.1326845839999},{"$f":"SUM(AE27,AE30,AE39,AE44)","v":1052.773518816},{"$f":"SUM(AF27:AF28,AF30,AF40,AF44)","v":1727.9416610481603},{"$f":"SUM(AG27,AG30,AG41,AG44)","v":1073.82898919232},{"$f":"SUM(AH27:AH30,AH42,AH44)","v":2588.6532450411942},{"$f":"SUM(W47:AH47)","v":18588.716079881677}]
[]
[]
[]
[]
[]
["L30 à L50","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1.02]
["Pour6000h/AN","prix2016","prix2017","prix2018","prix2019","prix2020","prix2021","prix2022",null,"4 mois","8 mois","12 mois","16 mois","20 mois","24 mois","28 mois","32 mois","36 mois","40 mois","44 mois","48 mois","52 mois","56 mois","60 mois","64 mois","68 mois","72 mois","Total Année N",null,"Total M4","Total M8","Total M12","Total M16","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72"]
["COM CK2140-1",358.6,{"$f":"B55*$V$53","v":365.77200000000005},373.08744000000007,380.54918880000008,388.16017257600009,395.92337602752008,403.84184354807047,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B55*(J55+K55+L55+M55+N55+O55+P55+Q55+R55+S55+T55+U55+V55+W55+X55+Y55+Z55+AA55)","v":6454.8},114.4,{"$f":"B55","v":358.6},{"$f":"AD55","v":358.6},{"$f":"C55","v":365.77200000000005},{"$f":"C55","v":365.77200000000005},{"$f":"C55","v":365.77200000000005},{"$f":"D55","v":373.08744000000007},{"$f":"D55","v":373.08744000000007},{"$f":"D55","v":373.08744000000007},{"$f":"E55","v":380.54918880000008},{"$f":"E55","v":380.54918880000008},{"$f":"E55","v":380.54918880000008},{"$f":"F55","v":388.16017257600009},{"$f":"F55","v":388.16017257600009},{"$f":"F55","v":388.16017257600009},{"$f":"G55","v":395.92337602752008},{"$f":"G55","v":395.92337602752008},{"$f":"G55","v":395.92337602752008},{"$f":"H55","v":403.84184354807047},{"$f":"SUM(AD55:AU55)","v":6831.5183757586328}]
["COM CK4140-1",545.9,{"$f":"B56*$V$53","v":556.81799999999998},567.95435999999995,579.31344719999993,590.89971614399997,602.71771046688002,614.77206467621761,null,null,1,null,1,null,1,null,1,null,1,null,1,0,1,0,1,0,1,4913.0999999999995,270,null,{"$f":"B56","v":545.9},null,{"$f":"C56","v":556.81799999999998},null,{"$f":"D56","v":567.95435999999995},null,{"$f":"D56","v":567.95435999999995},null,{"$f":"E56","v":579.31344719999993},null,{"$f":"F56","v":590.89971614399997},null,{"$f":"F56","v":590.89971614399997},null,{"$f":"G56","v":602.71771046688002},null,{"$f":"H56","v":614.77206467621761},{"$f":"SUM(AD56:AU56)","v":5217.229374631097}]
["COM CK8140-2",733.6,748.27200000000005,763.23744000000011,778.50218880000011,794.07223257600015,809.95367722752019,826.15275077207059,null,null,null,null,1,null,null,null,1,null,0,null,1,null,null,null,1,null,null,2934.4,239.1,null,null,null,{"$f":"C57","v":748.27200000000005},null,null,null,{"$f":"D57","v":763.23744000000011},null,null,null,{"$f":"E57","v":778.50218880000011},null,null,null,{"$f":"G57","v":809.95367722752019},null,null,3099.9653060275205]
["COM SCWO4000-20",277,282.54000000000002,288.19080000000002,293.95461600000004,299.83370832000003,305.83038248640003,311.94699013612802,null,1,1,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,4986,73.099999999999994,{"$f":"B58*J58","v":277},{"$f":"B58*K58","v":277},null,{"$f":"C58*M58","v":565.08000000000004},null,{"$f":"D58*O58","v":576.38160000000005},null,{"$f":"D58*Q58","v":576.38160000000005},null,{"$f":"E58*S58","v":587.90923200000009},null,{"$f":"F58*U58","v":599.66741664000006},null,{"$f":"F58*W58","v":599.66741664000006},null,{"$f":"G58*Y58","v":611.66076497280005},null,{"$f":"H58*AA58","v":623.89398027225604},5294.6420105250563]
["MO+DPL A1",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,{"$f":"B59","v":332.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5]
["MO+DPL A2",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,{"$f":"B60","v":379.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05]
["MO+DPL A3",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,{"$f":"C61","v":339.15000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339.15000000000003]
["MO+DPL A4",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,{"$f":"C62","v":386.63100000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,386.63100000000003]
["MO+DPL A5",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,{"$f":"C63","v":339.15000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,339.15000000000003]
["MO+DPL A6",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,{"$f":"D64","v":394.36362000000003},null,null,null,null,null,null,null,null,null,null,null,null,394.36362000000003]
["MO+DPL A7",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,{"$f":"D65","v":345.93300000000005},null,null,null,null,null,null,null,null,null,null,null,345.93300000000005]
["MO+DPL A8",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,{"$f":"D66","v":394.36362000000003},null,null,null,null,null,null,null,null,null,null,394.36362000000003]
["MO+DPL A9",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,{"$f":"E67","v":352.85166000000004},null,null,null,null,null,null,null,null,null,352.85166000000004]
["MO+DPL A10",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,{"$f":"E68","v":402.25089240000005},null,null,null,null,null,null,null,null,402.25089240000005]
["MO+DPL A11",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,{"$f":"E69","v":352.85166000000004},null,null,null,null,null,null,null,352.85166000000004]
["MO+DPL A12",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F70","v":410.29591024800004},null,null,null,null,null,null,410.29591024800004]
["MO+DPL A13",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F71","v":359.90869320000007},null,null,null,null,null,359.90869320000007]
["MO+DPL A14",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F72","v":410.29591024800004},null,null,null,null,410.29591024800004]
["MO+DPL A15",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G73","v":367.10686706400008},null,null,null,367.10686706400008]
["MO+DPL A16",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G74","v":418.50182845296007},null,null,418.50182845296007]
["MO+DPL A17",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G75","v":367.10686706400008},null,367.10686706400008]
["MO+DPL A18",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H76","v":426.87186502201928},426.87186502201928]
[null,null,0,0,0,0,0,0]
["recyclage",4.5,{"$f":"B78*$V$53","v":4.59},4.6818,4.775436,4.8709447199999998,4.9683636144000003,5.0677308866880004,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81,4.5,{"$f":"B78","v":4.5},{"$f":"B78","v":4.5},{"$f":"C78","v":4.59},{"$f":"C78","v":4.59},{"$f":"C78","v":4.59},{"$f":"D78","v":4.6818},{"$f":"D78","v":4.6818},{"$f":"D78","v":4.6818},{"$f":"E78","v":4.775436},{"$f":"E78","v":4.775436},{"$f":"B78","v":4.5},{"$f":"F78","v":4.8709447199999998},{"$f":"F78","v":4.8709447199999998},{"$f":"F78","v":4.8709447199999998},{"$f":"G78","v":4.9683636144000003},{"$f":"G78","v":4.9683636144000003},{"$f":"G78","v":4.9683636144000003},{"$f":"H78","v":5.0677308866880004},{"$f":"SUM(AD78:AU78)","v":85.451927889888012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB55:AB78)","v":25773.249999999993},null,{"$f":"U79/6","v":4295.5416666666652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV55:AV78)","v":27307.990388531183}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV79/18","v":1517.1105771406212}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD55:AD78)","v":972.6},{"$f":"SUM(AE55:AE78)","v":1565.05},709.51200000000006,2627.163,709.51200000000006,1916.4688200000003,723.70224000000007,2679.7062599999999,738.17628480000019,1954.7981964000003,737.90084880000018,2772.3963491280001,752.93981049600018,1993.894160328,767.99860670592011,2843.7257207620801,767.99860670592011,2074.4474844052515,{"$f":"SUM(AD81:AU81)","v":27307.99038853118}]
[]
["L30RS","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1.02]
["Pour6000h/AN","prix2016","prix2017","prix2018","prix2019","prix2020","prix2021","prix2022",null,"4 mois","8 mois","12 mois","16 mois","20 mois","24 mois","28 mois","32 mois","36 mois","40 mois","44 mois","48 mois","52 mois","56 mois","60 mois","64 mois","68 mois","72 mois","Total Année N",null,"Total M4","Total M8","Total M12","Total M16","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72"]
["COM CK2140-1",358.6,{"$f":"B85*$V$53","v":365.77200000000005},373.08744000000007,380.54918880000008,388.16017257600009,395.92337602752008,403.84184354807047,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B85*(J85+K85+L85+M85+N85+O85+P85+Q85+R85+S85+T85+U85+V85+W85+X85+Y85+Z85+AA85)","v":6454.8},114.4,{"$f":"B85","v":358.6},{"$f":"AD85","v":358.6},{"$f":"C85","v":365.77200000000005},{"$f":"C85","v":365.77200000000005},{"$f":"C85","v":365.77200000000005},{"$f":"D85","v":373.08744000000007},{"$f":"D85","v":373.08744000000007},{"$f":"D85","v":373.08744000000007},{"$f":"E85","v":380.54918880000008},{"$f":"E85","v":380.54918880000008},{"$f":"E85","v":380.54918880000008},{"$f":"F85","v":388.16017257600009},{"$f":"F85","v":388.16017257600009},{"$f":"F85","v":388.16017257600009},{"$f":"G85","v":395.92337602752008},{"$f":"G85","v":395.92337602752008},{"$f":"G85","v":395.92337602752008},{"$f":"H85","v":403.84184354807047},{"$f":"SUM(AD85:AU85)","v":6831.5183757586328}]
["COM CK4140-1-RS",565.6,{"$f":"B86*$V$53","v":576.91200000000003},588.45024000000001,600.21924480000007,612.2236296960001,624.46810228992013,636.95746433571856,null,null,1,null,1,null,1,null,1,null,1,null,1,0,1,0,1,0,1,5090.4000000000005,270,null,{"$f":"B86","v":565.6},null,{"$f":"C86","v":576.91200000000003},null,{"$f":"D86","v":588.45024000000001},null,{"$f":"D86","v":588.45024000000001},null,{"$f":"E86","v":600.21924480000007},null,{"$f":"F86","v":612.2236296960001},null,{"$f":"F86","v":612.2236296960001},null,{"$f":"G86","v":624.46810228992013},null,{"$f":"H86","v":636.95746433571856},{"$f":"SUM(AD86:AU86)","v":5405.504550817639}]
["COM CK8140-2",733.6,{"$f":"B87*$V$53","v":748.27200000000005},763.23744000000011,778.50218880000011,794.07223257600015,809.95367722752019,826.15275077207059,null,null,null,null,1,null,null,null,1,null,0,null,1,null,null,null,1,null,null,2934.4,239.1,null,null,null,{"$f":"C87","v":748.27200000000005},null,null,null,{"$f":"D87","v":763.23744000000011},null,null,null,{"$f":"E87","v":778.50218880000011},null,null,null,{"$f":"G87","v":809.95367722752019},null,null,3099.9653060275205]
["COM SCWO4000-20",277,{"$f":"B88*$V$53","v":282.54000000000002},288.19080000000002,293.95461600000004,299.83370832000003,305.83038248640003,311.94699013612802,null,1,1,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,4986,73.099999999999994,{"$f":"B88*J88","v":277},{"$f":"B88*K88","v":277},null,{"$f":"C88*M88","v":565.08000000000004},null,{"$f":"D88*O88","v":576.38160000000005},null,{"$f":"D88*Q88","v":576.38160000000005},null,{"$f":"E88*S88","v":587.90923200000009},null,{"$f":"F88*U88","v":599.66741664000006},null,{"$f":"F88*W88","v":599.66741664000006},null,{"$f":"G88*Y88","v":611.66076497280005},null,{"$f":"H88*AA88","v":623.89398027225604},5294.6420105250563]
["MO+DPL A1",332.5,{"$f":"B89*$V$53","v":339.15000000000003},345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,{"$f":"B89","v":332.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5]
["MO+DPL A2",379.05,{"$f":"B90*$V$53","v":386.63100000000003},394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,{"$f":"B90","v":379.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05]
["MO+DPL A3",332.5,{"$f":"B91*$V$53","v":339.15000000000003},345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,{"$f":"C91","v":339.15000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339.15000000000003]
["MO+DPL A4",379.05,{"$f":"B92*$V$53","v":386.63100000000003},394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,{"$f":"C92","v":386.63100000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,386.63100000000003]
["MO+DPL A5",332.5,{"$f":"B93*$V$53","v":339.15000000000003},345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,{"$f":"C93","v":339.15000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,339.15000000000003]
["MO+DPL A6",379.05,{"$f":"B94*$V$53","v":386.63100000000003},394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,{"$f":"D94","v":394.36362000000003},null,null,null,null,null,null,null,null,null,null,null,null,394.36362000000003]
["MO+DPL A7",332.5,{"$f":"B95*$V$53","v":339.15000000000003},345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,{"$f":"D95","v":345.93300000000005},null,null,null,null,null,null,null,null,null,null,null,345.93300000000005]
["MO+DPL A8",379.05,{"$f":"B96*$V$53","v":386.63100000000003},394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,{"$f":"D96","v":394.36362000000003},null,null,null,null,null,null,null,null,null,null,394.36362000000003]
["MO+DPL A9",332.5,{"$f":"B97*$V$53","v":339.15000000000003},345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,{"$f":"E97","v":352.85166000000004},null,null,null,null,null,null,null,null,null,352.85166000000004]
["MO+DPL A10",379.05,{"$f":"B98*$V$53","v":386.63100000000003},394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,{"$f":"E98","v":402.25089240000005},null,null,null,null,null,null,null,null,402.25089240000005]
["MO+DPL A11",332.5,{"$f":"B99*$V$53","v":339.15000000000003},345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,{"$f":"E99","v":352.85166000000004},null,null,null,null,null,null,null,352.85166000000004]
["MO+DPL A12",379.05,{"$f":"B100*$V$53","v":386.63100000000003},394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F100","v":410.29591024800004},null,null,null,null,null,null,410.29591024800004]
["MO+DPL A13",332.5,{"$f":"B101*$V$53","v":339.15000000000003},345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F101","v":359.90869320000007},null,null,null,null,null,359.90869320000007]
["MO+DPL A14",379.05,{"$f":"B102*$V$53","v":386.63100000000003},394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F102","v":410.29591024800004},null,null,null,null,410.29591024800004]
["MO+DPL A15",332.5,{"$f":"B103*$V$53","v":339.15000000000003},345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G103","v":367.10686706400008},null,null,null,367.10686706400008]
["MO+DPL A16",379.05,{"$f":"B104*$V$53","v":386.63100000000003},394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G104","v":418.50182845296007},null,null,418.50182845296007]
["MO+DPL A17",332.5,{"$f":"B105*$V$53","v":339.15000000000003},345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G105","v":367.10686706400008},null,367.10686706400008]
["MO+DPL A18",379.05,{"$f":"B106*$V$53","v":386.63100000000003},394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H106","v":426.87186502201928},426.87186502201928]
[null,null,0,0,0,0,0,0]
["recyclage",4.5,4.59,4.6818,4.775436,4.8709447199999998,4.9683636144000003,5.0677308866880004,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B108*(J108+K108+L108+M108+N108+O108+P108+Q108+R108+S108+T108+U108+V108+W108+X108+Y108+Z108+AA108)","v":81},4.5,{"$f":"B108","v":4.5},{"$f":"B108","v":4.5},{"$f":"C108","v":4.59},{"$f":"C108","v":4.59},{"$f":"C108","v":4.59},{"$f":"D108","v":4.6818},{"$f":"D108","v":4.6818},{"$f":"D108","v":4.6818},{"$f":"E108","v":4.775436},{"$f":"E108","v":4.775436},{"$f":"B108","v":4.5},{"$f":"F108","v":4.8709447199999998},{"$f":"F108","v":4.8709447199999998},{"$f":"F108","v":4.8709447199999998},{"$f":"G108","v":4.9683636144000003},{"$f":"G108","v":4.9683636144000003},{"$f":"G108","v":4.9683636144000003},{"$f":"H108","v":5.0677308866880004},{"$f":"SUM(AD108:AU108)","v":85.451927889888012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB85:AB108)","v":25950.549999999992},null,{"$f":"U109/6","v":4325.0916666666653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV85:AV108)","v":27496.265564717727}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV109/18","v":1527.5703091509849}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD85:AD108)","v":972.6},{"$f":"SUM(AE85:AE108)","v":1584.75},709.51200000000006,2647.2570000000001,709.51200000000006,1936.9647000000002,723.70224000000007,2700.2021400000003,738.17628480000019,1975.7039940000002,737.90084880000018,2793.7202626799999,752.93981049600018,2015.2180738800002,767.99860670592011,2865.4761125851205,767.99860670592011,2096.6328840647525,{"$f":"SUM(AD111:AU111)","v":27496.26556471772}]

{"sheet":"L37-L45 RS","index":5,"n_rows":120,"n_cols":61,"rows_kept":120,"cut":false,"hidden":false,"merged":[]}
["L37-L45 RS"]
["Pour 2000h/AN"]
[]
[null,"PV",null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,0.03]
[null,"prix","année 1","année 2","année 3","année 4","année 5","année 6",null,null,"Total Année N",null,"Total An 1","Total An 2","Total An 3","Total An 4","Total An 5","Total An 6"]
["COM CK2140-1",368.3,1,1,1,1,1,1,null,null,{"$f":"B6*(C6+D6+E6+F6+G6+H6)","v":2209.8000000000002},null,{"$f":"(B6*Q4)+B6","v":379.34899999999999},{"$f":"(M6*Q4)+M6","v":390.72946999999999},{"$f":"(N6*Q4)+N6","v":402.4513541},{"$f":"(O6*Q4)+O6","v":414.52489472299999},{"$f":"(P6*Q4)+P6","v":426.96064156468998},{"$f":"(Q6*Q4)+Q6","v":439.76946081163067},{"$f":"SUM(M6:R6)","v":2453.7848211993205}]
["COM CK4140-1-RS",598.4,null,1,null,1,null,1,null,null,{"$f":"B7*(C7+D7+E7+F7+G7+H7)","v":1795.1999999999998},null,{"$f":"(B7*Q4)+B7","v":616.35199999999998},{"$f":"(M7*Q4)+M7","v":634.84255999999993},{"$f":"(N7*Q4)+N7","v":653.88783679999995},{"$f":"(O7*Q4)+O7","v":673.50447190399996},{"$f":"(P7*Q4)+P7","v":693.70960606111998},{"$f":"(Q7*Q4)+Q7","v":714.52089424295355},{"$f":"N7+P7+R7","v":2022.8679261469533}]
["COM CK8140-1",753.5,null,null,null,1,null,null,null,null,753.5,null,{"$f":"(B8*Q4)+B8","v":776.10500000000002},{"$f":"(M8*Q4)+M8","v":799.38815},{"$f":"(N8*Q4)+N8","v":823.36979450000001},{"$f":"(O8*Q4)+O8","v":848.07088833500006},{"$f":"(P8*Q4)+P8","v":873.51301498505006},{"$f":"(Q8*Q4)+Q8","v":899.71840543460155},{"$f":"SUM(P8)","v":848.07088833500006}]
["COM SCWO4000-20",277,1,1,0,1,0,1,null,null,{"$f":"B9*(C9+D9+F9+H9)","v":1108},null,{"$f":"(B9*Q4)+B9","v":285.31},{"$f":"(M9*Q4)+M9*D9","v":293.86930000000001},{"$f":"(N9*Q4)+N9","v":302.68537900000001},{"$f":"(O9*Q4)+O9","v":311.76594037000001},{"$f":"(P9*Q4)+P9","v":321.11891858109999},{"$f":"(Q9*Q4)+Q9","v":330.75248613853302},{"$f":"SUM(N9,P9,R9)","v":936.38772650853298}]
["MO+DPL A1",332.5,1,null,null,null,null,null,null,null,332.5,null,{"$f":"(B10*Q4)+B10","v":342.47500000000002},{"$f":"(M10*Q4)+M10","v":352.74925000000002},{"$f":"(N10*Q4)+N10","v":363.3317275},{"$f":"(O10*Q4)+O10","v":374.23167932500002},{"$f":"(P10*Q4)+P10","v":385.45862970475002},{"$f":"(Q10*Q4)+Q10","v":397.02238859589255},{"$f":"SUM(M10)","v":342.47500000000002}]
["MO+DPL A2",379.05,null,1,null,null,null,null,null,null,379.05,null,{"$f":"(B11*Q4)+B11","v":390.42150000000004},{"$f":"(M11*Q4)+M11","v":402.13414500000005},{"$f":"(N11*Q4)+N11","v":414.19816935000006},{"$f":"(O11*Q4)+O11","v":426.62411443050007},{"$f":"(P11*Q4)+P11","v":439.42283786341505},{"$f":"(Q11*Q4)+Q11","v":452.60552299931749},{"$f":"SUM(N11)","v":402.13414500000005}]
["MO+DPL A3",332.5,null,null,1,null,null,null,null,null,332.5,null,{"$f":"(B12*Q4)+B12","v":342.47500000000002},{"$f":"(M12*Q4)+M12","v":352.74925000000002},{"$f":"(N12*Q4)+N12","v":363.3317275},{"$f":"(O12*Q4)+O12","v":374.23167932500002},{"$f":"(P12*Q4)+P12","v":385.45862970475002},{"$f":"(Q12*Q4)+Q12","v":397.02238859589255},{"$f":"SUM(O12)","v":363.3317275}]
["MO+DPL A4",379.05,null,null,null,1,null,null,null,null,379.05,null,{"$f":"(B13*Q4)+B13","v":390.42150000000004},{"$f":"(M13*Q4)+M13","v":402.13414500000005},{"$f":"(N13*Q4)+N13","v":414.19816935000006},{"$f":"(O13*Q4)+O13","v":426.62411443050007},{"$f":"(P13*Q4)+P13","v":439.42283786341505},{"$f":"(Q13*Q4)+Q13","v":452.60552299931749},{"$f":"SUM(P13)","v":426.62411443050007}]
["MO+DPL A5",332.5,null,null,null,null,1,null,null,null,332.5,null,{"$f":"(B14*Q4)+B14","v":342.47500000000002},{"$f":"(M14*Q4)+M14","v":352.74925000000002},{"$f":"(N14*Q4)+N14","v":363.3317275},{"$f":"(O14*Q4)+O14","v":374.23167932500002},{"$f":"(P14*Q4)+P14","v":385.45862970475002},{"$f":"(Q14*Q4)+Q14","v":397.02238859589255},{"$f":"SUM(Q14)","v":385.45862970475002}]
["MO+DPL A6",379.05,null,null,null,null,null,1,null,null,379.05,null,{"$f":"(B15*Q4)+B15","v":390.42150000000004},{"$f":"(M15*Q4)+M15","v":402.13414500000005},{"$f":"(N15*Q4)+N15","v":414.19816935000006},{"$f":"(O15*Q4)+O15","v":426.62411443050007},{"$f":"(P15*Q4)+P15","v":439.42283786341505},{"$f":"(Q15*Q4)+Q15","v":452.60552299931749},{"$f":"SUM(R15)","v":452.60552299931749}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(B16*Q4)+B16","v":0},{"$f":"(M16*Q4)+M16","v":0},{"$f":"(N16*Q4)+N16","v":0},{"$f":"(O16*Q4)+O16","v":0},{"$f":"(P16*Q4)+P16","v":0},{"$f":"(Q16*Q4)+Q16","v":0},{"$f":"SUM(N16,P16,R16)","v":0}]
["recyclage",4.5,1,1,1,1,1,1,null,null,{"$f":"SUM(B17)*(C17+D17+E17+F17+G17+H17)","v":27},null,{"$f":"(B17*Q4)+B17","v":4.6349999999999998},{"$f":"(M17*Q4)+M17","v":4.7740499999999999},{"$f":"(N17*Q4)+N17","v":4.9172715},{"$f":"(O17*Q4)+O17","v":5.0647896450000003},{"$f":"(P17*Q4)+P17","v":5.2167333343500006},{"$f":"(Q17*Q4)+Q17","v":5.3732353343805004},{"$f":"SUM(M17:R17)","v":29.981079813730499}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K6:K17)","v":8028.1500000000005},null,null,null,null,null,null,null,{"$f":"SUM(S6:S17)","v":8663.7215816381049}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S18/6","v":1443.9535969396841},{"$f":"SUM(M20:Q20)/5","v":1344.1399964222578}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K18/6","v":1338.0250000000001},null,{"$f":"SUM(M6,M10,M17)","v":726.45900000000006},{"$f":"SUM(N6:N7,N9,N11,N17)","v":1726.3495249999999},{"$f":"SUM(O6,O12,O17)","v":770.70035310000003},{"$f":"SUM(P6:P9,P13,P17)","v":2679.5550994075002},{"$f":"SUM(Q6,Q14,Q17)","v":817.63600460379007},{"$f":"SUM(R6:R7,R9,R15,R17)","v":1943.0215995268152},{"$f":"SUM(M20:R20)","v":8663.7215816381049}]
[]
[]
["L37-L45 RS"]
["Pour4000h/AN","PV","1 année",null,"2 année",null,"3 année",null,null,"4 année",null,"5 année",null,"6 année",null,null,null,null,null,"evolution du prix 2%/an",null,0.02]
[null,"prix","6 mois","12 mois","18 mois","24 mois","30 mois","36 mois",null,"42 mois","48 mois","54 mois","60 mois","66 mois","72 mois","Total Année N",null,"Total M6","Total M12","Total M18","Total M24","Total M30","Total M36","Total M42","Total M48","Total M54","Total M60","Total M66",null,null,null,null,null,null,"Total M72"]
["COM CK2140-1",368.3,1,1,1,1,1,1,null,1,1,1,1,1,1,{"$f":"B26*(C26+D26+E26+F26+G26+H26+J26+K26+L26+M26+N26+O26)","v":4419.6000000000004},"COM CK2140-1",{"$f":"(B26*V24)+B26","v":375.666},{"$f":"(B26*V24)+B26","v":375.666},{"$f":"(S26*V24)+S26","v":383.17932000000002},{"$f":"(S26*V24)+S26","v":383.17932000000002},{"$f":"(U26*V24)+U26","v":390.8429064},{"$f":"(U26*V24)+U26","v":390.8429064},{"$f":"(W26*V24)+W26","v":398.65976452799998},{"$f":"(W26*V24)+W26","v":398.65976452799998},{"$f":"(Y26*V24)+Y26","v":406.63295981855998},{"$f":"(Y26*V24)+Y26","v":406.63295981855998},{"$f":"(AA26*V24)+AA26","v":414.76561901493119},null,null,null,null,null,null,{"$f":"(AB26*AB24)+AB26","v":414.76561901493119},{"$f":"SUM(R26:AI26)","v":4739.4931395229814}]
["COM CK4140-1-RS",598.4,null,1,null,1,null,1,null,null,1,null,1,null,1,{"$f":"B27*(C27+D27+E27+F27+G27+H27+J27+K27+L27+M27+N27+O27)","v":3590.3999999999996},"COM CK4140-1",{"$f":"(B27*V24)+B27","v":610.36799999999994},{"$f":"(B27*V24)+B27","v":610.36799999999994},{"$f":"(S27*V24)+S27","v":622.57535999999993},{"$f":"(S27*V24)+S27","v":622.57535999999993},{"$f":"(U27*V24)+U27","v":635.02686719999997},{"$f":"(U27*V24)+U27","v":635.02686719999997},{"$f":"(W27*V24)+W27","v":647.72740454400002},{"$f":"(X27*AB24)+X27","v":647.72740454400002},{"$f":"(Y27*V24)+Y27","v":660.68195263488008},{"$f":"(Z27*AB24)+Z27","v":660.68195263488008},{"$f":"(AA27*V24)+AA27","v":673.89559168757773},null,null,null,null,null,null,{"$f":"(AB27*AB24)+AB27","v":673.89559168757773},{"$f":"SUM(S27,U27,W27,Y27,AA27,AI27)","v":3850.2751760664578}]
["COM CK8140-1",753.5,null,null,null,1,null,null,null,null,1,null,0,null,1,{"$f":"B28*(C28+D28+E28+F28+G28+H28+J28+K28+L28+M28+N28+O28)","v":2260.5},"COM CK8140-2",{"$f":"(B28*V24)+B28","v":768.57},{"$f":"(B28*V24)+B28","v":768.57},{"$f":"(S28*V24)+S28","v":783.94140000000004},{"$f":"(S28*V24)+S28","v":783.94140000000004},{"$f":"(U28*V24)+U28","v":799.620228},{"$f":"(U28*V24)+U28","v":799.620228},{"$f":"(W28*V24)+W28","v":815.61263255999995},{"$f":"(W28*V24)+W28","v":815.61263255999995},{"$f":"(Y28*V24)+Y28","v":831.92488521119992},{"$f":"(Y28*V24)+Y28","v":831.92488521119992},{"$f":"(AA28*V24)+AA28","v":848.56338291542397},null,null,null,null,null,null,{"$f":"(AB28*AB24)+AB28","v":848.56338291542397},{"$f":"SUM(U28,Y28,AI28)","v":2448.117415475424}]
["COM SCWO4000-20",277,1,1,1,1,2,1,null,1,1,2,1,1,1,{"$f":"B29*(C29+D29+F29+H29+K29+M29+O29)","v":1939},"COM SCWO4000-20",{"$f":"B29","v":277},{"$f":"((B29*C29)*V24)+(B29*C29)","v":282.54000000000002},{"$f":"S29","v":282.54000000000002},{"$f":"(T29*V24)+T29","v":288.19080000000002},{"$f":"U29*G29","v":576.38160000000005},{"$f":"(U29*V24)+U29","v":293.95461600000004},{"$f":"(U29*V24)+U29","v":293.95461600000004},{"$f":"(X29*V24)+X29","v":299.83370832000003},{"$f":"Y29*L29","v":599.66741664000006},{"$f":"Z29/2","v":299.83370832000003},{"$f":"(AA29*V24)+AA29","v":305.83038248640003},null,null,null,null,null,null,{"$f":"(AA29*V24)+AA29","v":305.83038248640003},{"$f":"SUM(R29:AI29)","v":4105.5572302527999}]
["MO+DPL A1",332.5,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B30*(C30+D30+E30+F30+G30+H30)","v":332.5},"MO+DPL A1",285,{"$f":"(B30*V24)+B30","v":339.15},{"$f":"(S30*V24)+S30","v":345.93299999999999},{"$f":"(S30*V24)+S30","v":345.93299999999999},{"$f":"(U30*V24)+U30","v":352.85165999999998},{"$f":"(U30*V24)+U30","v":352.85165999999998},{"$f":"(W30*V24)+W30","v":359.90869319999996},{"$f":"(X30*W24)+X30","v":359.90869319999996},{"$f":"(Y30*V24)+Y30","v":367.10686706399997},{"$f":"(Z30*W24)+Z30","v":367.10686706399997},{"$f":"(AA30*V24)+AA30","v":374.44900440527999},null,null,null,null,null,null,{"$f":"(AB30*W24)+AB30","v":374.44900440527999},{"$f":"SUM(R30)","v":285}]
["MO+DPL A2",379.05,null,1,null,null,null,null,null,null,null,null,null,null,null,379.05,"MO+DPL A2",325,{"$f":"(B31*V24)+B31","v":386.63100000000003},{"$f":"(S31*V24)+S31","v":394.36362000000003},{"$f":"(S31*V24)+S31","v":394.36362000000003},{"$f":"(U31*V24)+U31","v":402.2508924},{"$f":"(U31*V24)+U31","v":402.2508924},{"$f":"(W31*V24)+W31","v":410.29591024799998},{"$f":"(W31*V24)+W31","v":410.29591024799998},{"$f":"(Y31*V24)+Y31","v":418.50182845296001},{"$f":"(Y31*V24)+Y31","v":418.50182845296001},{"$f":"(AA31*V24)+AA31","v":426.87186502201922},null,null,null,null,null,null,{"$f":"(AA31*V24)+AA31","v":426.87186502201922},{"$f":"SUM(S31)","v":386.63100000000003}]
["MO+DPL A3",332.5,null,null,1,null,null,null,null,null,null,null,null,null,null,332.5,"MO+DPL A3",285,{"$f":"(B32*V24)+B32","v":339.15},{"$f":"(S32*V24)+S32","v":345.93299999999999},{"$f":"(S32*V24)+S32","v":345.93299999999999},{"$f":"(U32*V24)+U32","v":352.85165999999998},{"$f":"(U32*V24)+U32","v":352.85165999999998},{"$f":"(W32*V24)+W32","v":359.90869319999996},{"$f":"(W32*V24)+W32","v":359.90869319999996},{"$f":"(Y32*V24)+Y32","v":367.10686706399997},{"$f":"(Y32*V24)+Y32","v":367.10686706399997},{"$f":"(AA32*V24)+AA32","v":374.44900440527999},null,null,null,null,null,null,{"$f":"(AA32*V24)+AA32","v":374.44900440527999},{"$f":"SUM(T32)","v":345.93299999999999}]
["MO+DPL A4",379.05,null,null,null,1,null,null,null,null,null,null,null,null,null,379.05,"MO+DPL A4",325,{"$f":"(B33*V24)+B33","v":386.63100000000003},{"$f":"(S33*V24)+S33","v":394.36362000000003},{"$f":"(S33*V24)+S33","v":394.36362000000003},{"$f":"(U33*V24)+U33","v":402.2508924},{"$f":"(U33*V24)+U33","v":402.2508924},{"$f":"(W33*V24)+W33","v":410.29591024799998},{"$f":"(W33*V24)+W33","v":410.29591024799998},{"$f":"(Y33*V24)+Y33","v":418.50182845296001},{"$f":"(Y33*V24)+Y33","v":418.50182845296001},{"$f":"(AA33*V24)+AA33","v":426.87186502201922},null,null,null,null,null,null,{"$f":"(AA33*V24)+AA33","v":426.87186502201922},{"$f":"SUM(U33)","v":394.36362000000003}]
["MO+DPL A5",332.5,null,null,null,null,1,null,null,null,null,null,null,null,null,332.5,"MO+DPL A5",285,{"$f":"(B34*V24)+B34","v":339.15},{"$f":"(S34*V24)+S34","v":345.93299999999999},{"$f":"(S34*V24)+S34","v":345.93299999999999},{"$f":"(U34*V24)+U34","v":352.85165999999998},{"$f":"(U34*V24)+U34","v":352.85165999999998},{"$f":"(W34*V24)+W34","v":359.90869319999996},{"$f":"(W34*V24)+W34","v":359.90869319999996},{"$f":"(Y34*V24)+Y34","v":367.10686706399997},{"$f":"(Y34*V24)+Y34","v":367.10686706399997},{"$f":"(AA34*V24)+AA34","v":374.44900440527999},null,null,null,null,null,null,{"$f":"(AA34*V24)+AA34","v":374.44900440527999},{"$f":"SUM(V34)","v":352.85165999999998}]
["MO+DPL A6",379.05,null,null,null,null,null,1,null,null,null,null,null,null,null,379.05,"MO+DPL A6",325,{"$f":"(B35*V24)+B35","v":386.63100000000003},{"$f":"(S35*V24)+S35","v":394.36362000000003},{"$f":"(S35*V24)+S35","v":394.36362000000003},{"$f":"(U35*V24)+U35","v":402.2508924},{"$f":"(U35*V24)+U35","v":402.2508924},{"$f":"(W35*V24)+W35","v":410.29591024799998},{"$f":"(W35*V24)+W35","v":410.29591024799998},{"$f":"(Y35*V24)+Y35","v":418.50182845296001},{"$f":"(Y35*V24)+Y35","v":418.50182845296001},{"$f":"(AA35*V24)+AA35","v":426.87186502201922},null,null,null,null,null,null,{"$f":"(AA35*V24)+AA35","v":426.87186502201922},{"$f":"SUM(W35)","v":402.2508924}]
["MO+DPL A7",332.5,null,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"B36*(C36+D36+E36+F36+G36+H36+J36)","v":332.5},"MO+DPL A7",285,{"$f":"(B36*V24)+B36","v":339.15},{"$f":"(S36*V24)+S36","v":345.93299999999999},{"$f":"(S36*V24)+S36","v":345.93299999999999},{"$f":"(U36*V24)+U36","v":352.85165999999998},{"$f":"(U36*V24)+U36","v":352.85165999999998},{"$f":"(W36*V24)+W36","v":359.90869319999996},{"$f":"(W36*V24)+W36","v":359.90869319999996},{"$f":"(Y36*V24)+Y36","v":367.10686706399997},{"$f":"(Y36*V24)+Y36","v":367.10686706399997},{"$f":"(AA36*V24)+AA36","v":374.44900440527999},null,null,null,null,null,null,{"$f":"(AA36*V24)+AA36","v":374.44900440527999},{"$f":"SUM(X36)","v":359.90869319999996}]
["MO+DPL A8",379.05,null,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"B37*(C37+D37+E37+F37+G37+H37+J37+K37+L37+M37+N37+O37)","v":379.05},"MO+DPL A8",325,{"$f":"(B37*V24)+B37","v":386.63100000000003},{"$f":"(S37*V24)+S37","v":394.36362000000003},{"$f":"(S37*V24)+S37","v":394.36362000000003},{"$f":"(U37*V24)+U37","v":402.2508924},{"$f":"(U37*V24)+U37","v":402.2508924},{"$f":"(W37*V24)+W37","v":410.29591024799998},{"$f":"(W37*V24)+W37","v":410.29591024799998},{"$f":"(Y37*V24)+Y37","v":418.50182845296001},{"$f":"(Y37*V24)+Y37","v":418.50182845296001},{"$f":"(AA37*V24)+AA37","v":426.87186502201922},null,null,null,null,null,null,{"$f":"(AA37*V24)+AA37","v":426.87186502201922},{"$f":"SUM(Y37)","v":410.29591024799998}]
["MO+DPL A9",332.5,null,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"B38*(C38+D38+E38+F38+G38+H38+J38+K38+L38+M38+N38+O38)","v":332.5},"MO+DPL A9",285,{"$f":"(B38*V24)+B38","v":339.15},{"$f":"(S38*V24)+S38","v":345.93299999999999},{"$f":"(S38*V24)+S38","v":345.93299999999999},{"$f":"(U38*V24)+U38","v":352.85165999999998},{"$f":"(U38*V24)+U38","v":352.85165999999998},{"$f":"(W38*V24)+W38","v":359.90869319999996},{"$f":"(W38*V24)+W38","v":359.90869319999996},{"$f":"(Y38*V24)+Y38","v":367.10686706399997},{"$f":"(Y38*V24)+Y38","v":367.10686706399997},{"$f":"(AA38*V24)+AA38","v":374.44900440527999},null,null,null,null,null,null,{"$f":"(AA38*V24)+AA38","v":374.44900440527999},{"$f":"SUM(Z38)","v":367.10686706399997}]
["MO+DPL A10",379.05,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"B39*(C39+D39+E39+F39+G39+H39+J39+K39+L39+M39+N39+O39)","v":379.05},"MO+DPL A10",325,{"$f":"(B39*V24)+B39","v":386.63100000000003},{"$f":"(S39*V24)+S39","v":394.36362000000003},{"$f":"(S39*V24)+S39","v":394.36362000000003},{"$f":"(U39*V24)+U39","v":402.2508924},{"$f":"(U39*V24)+U39","v":402.2508924},{"$f":"(W39*V24)+W39","v":410.29591024799998},{"$f":"(W39*V24)+W39","v":410.29591024799998},{"$f":"(Y39*V24)+Y39","v":418.50182845296001},{"$f":"(Y39*V24)+Y39","v":418.50182845296001},{"$f":"(AA39*V24)+AA39","v":426.87186502201922},null,null,null,null,null,null,{"$f":"(AA39*V24)+AA39","v":426.87186502201922},{"$f":"SUM(AA39)","v":418.50182845296001}]
["MO+DPL A11",332.5,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"B40*(C40+D40+E40+F40+G40+H40+J40+K40+L40+M40+N40+O40)","v":332.5},"MO+DPL A11",285,{"$f":"(B40*V24)+B40","v":339.15},{"$f":"(S40*V24)+S40","v":345.93299999999999},{"$f":"(S40*V24)+S40","v":345.93299999999999},{"$f":"(U40*V24)+U40","v":352.85165999999998},{"$f":"(U40*V24)+U40","v":352.85165999999998},{"$f":"(W40*V24)+W40","v":359.90869319999996},{"$f":"(W40*V24)+W40","v":359.90869319999996},{"$f":"(Y40*V24)+Y40","v":367.10686706399997},{"$f":"(Y40*V24)+Y40","v":367.10686706399997},{"$f":"(AA40*V24)+AA40","v":374.44900440527999},null,null,null,null,null,null,{"$f":"(AA40*V24)+AA40","v":374.44900440527999},{"$f":"SUM(AB40)","v":374.44900440527999}]
["MO+DPL A12",379.05,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"B41*(C41+D41+E41+F41+G41+H41+J41+K41+L41+M41+N41+O41)","v":379.05},"MO+DPL A12",325,{"$f":"(B41*V24)+B41","v":386.63100000000003},{"$f":"(S41*V24)+S41","v":394.36362000000003},{"$f":"(S41*V24)+S41","v":394.36362000000003},{"$f":"(U41*V24)+U41","v":402.2508924},{"$f":"(U41*V24)+U41","v":402.2508924},{"$f":"(W41*V24)+W41","v":410.29591024799998},{"$f":"(W41*V24)+W41","v":410.29591024799998},{"$f":"(Y41*V24)+Y41","v":418.50182845296001},{"$f":"(Y41*V24)+Y41","v":418.50182845296001},{"$f":"(AA41*V24)+AA41","v":426.87186502201922},null,null,null,null,null,null,{"$f":"(AA41*V24)+AA41","v":426.87186502201922},{"$f":"SUM(AI41)","v":426.87186502201922}]
[]
["recyclage",4.5,1,1,1,1,1,1,null,1,1,1,1,1,1,{"$f":"SUM(B43)*(C43+D43+E43+F43+G43+H43+J43+K43+L43+M43+N43+O43)","v":54},"recyclage",{"$f":"(B43*V24)+B43","v":4.59},{"$f":"(B43*V24)+B43","v":4.59},{"$f":"(S43*V24)+S43","v":4.6818},{"$f":"(S43*V24)+S43","v":4.6818},{"$f":"(U43*V24)+U43","v":4.775436},{"$f":"(U43*V24)+U43","v":4.775436},{"$f":"(W43*V24)+W43","v":4.8709447199999998},{"$f":"(W43*V24)+W43","v":4.8709447199999998},{"$f":"(Y43*V24)+Y43","v":4.9683636143999994},{"$f":"(Y43*V24)+Y43","v":4.9683636143999994},{"$f":"(AA43*V24)+AA43","v":5.0677308866879995},null,null,null,null,null,null,{"$f":"(AA43*V24)+AA43","v":5.0677308866879995},{"$f":"SUM(R43:AI43)","v":57.908550442175979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P26:P43)","v":16532.799999999996},null,{"$f":"P44/6","v":2755.4666666666658},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ26:AJ43)","v":19725.5158525521}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ44/12","v":1643.7929877126751}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P44/12","v":1377.7333333333329},null,{"$f":"SUM(R26,R29:R30,R43)","v":942.25599999999997},{"$f":"SUM(S26:S27,S29,S31,S42:S43)","v":1659.7949999999998},{"$f":"SUM(T26,T29,T32,T43)","v":1016.33412},{"$f":"SUM(U26:U29,U33,U43)","v":2476.9322999999999},{"$f":"SUM(V26,V29,V34,V43)","v":1324.8516024},{"$f":"SUM(W26:W27,W29,W35,W43)","v":1726.8507179999997},{"$f":"SUM(X26,X29,X36,X43)","v":1057.394018448},{"$f":"SUM(Y26:Y29,Y37,Y42:Y43)","v":2577.0003649199998},{"$f":"SUM(Z26,Z29,Z38,Z43)","v":1378.3756071369601},{"$f":"SUM(AA26:AA27,AA29,AA39,AA43)","v":1790.6188128408003},{"$f":"SUM(AB26,AB29,AB40,AB43)","v":1100.1127367932991},null,null,null,null,null,null,{"$f":"SUM(AI26:AI29,AI41,AI43)","v":2674.9945720130404},{"$f":"SUM(R46:AI46)","v":19725.5158525521}]
[]
[]
["L37-L45RS","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1.02]
["Pour6000h/AN","prix2016","prix2017","prix2018","prix2019","prix2020","prix2021","prix2022",null,"4 mois","8 mois","12 mois","16 mois","20 mois","24 mois","28 mois","32 mois","36 mois","40 mois","44 mois","48 mois","52 mois","56 mois","60 mois","64 mois","68 mois","72 mois",null,null,null,null,null,null,"Total Année N",null,"Total M4","Total M8","Total M12","Total M16","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72"]
["COM CK2140-1",358.6,{"$f":"B51*$W$49","v":365.77200000000005},373.08744000000007,380.54918880000008,388.16017257600009,395.92337602752008,403.84184354807047,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"B51*(J51+K51+L51+M51+N51+O51+P51+Q51+R51+S51+T51+U51+V51+W51+X51+Y51+Z51+AA51)","v":6454.8},114.4,{"$f":"B51","v":358.6},{"$f":"AJ51","v":358.6},{"$f":"C51","v":365.77200000000005},{"$f":"C51","v":365.77200000000005},{"$f":"C51","v":365.77200000000005},{"$f":"D51","v":373.08744000000007},{"$f":"D51","v":373.08744000000007},{"$f":"D51","v":373.08744000000007},{"$f":"E51","v":380.54918880000008},{"$f":"E51","v":380.54918880000008},{"$f":"E51","v":380.54918880000008},{"$f":"F51","v":388.16017257600009},{"$f":"F51","v":388.16017257600009},{"$f":"F51","v":388.16017257600009},{"$f":"G51","v":395.92337602752008},{"$f":"G51","v":395.92337602752008},{"$f":"G51","v":395.92337602752008},{"$f":"H51","v":403.84184354807047},{"$f":"SUM(AJ51:BA51)","v":6831.5183757586328}]
["COM CK4140-1-RS",565.6,{"$f":"B52*$W$49","v":576.91200000000003},588.45024000000001,600.21924480000007,612.2236296960001,624.46810228992013,636.95746433571856,null,null,1,null,1,null,1,null,1,null,1,null,1,0,1,0,1,0,1,null,null,null,null,null,null,5090.4000000000005,270,null,{"$f":"B52","v":565.6},null,{"$f":"C52","v":576.91200000000003},null,{"$f":"D52","v":588.45024000000001},null,{"$f":"D52","v":588.45024000000001},null,{"$f":"E52","v":600.21924480000007},null,{"$f":"F52","v":612.2236296960001},null,{"$f":"F52","v":612.2236296960001},null,{"$f":"G52","v":624.46810228992013},null,{"$f":"H52","v":636.95746433571856},{"$f":"SUM(AJ52:BA52)","v":5405.504550817639}]
["COM CK8140-1",753.4,768.46799999999996,783.83735999999999,799.51410720000001,815.50438934400006,831.81447713088005,848.4507666734977,null,null,null,null,1,null,null,null,1,null,0,null,1,null,null,null,1,null,null,null,null,null,null,null,null,3013.6,239.1,null,null,null,{"$f":"C53","v":768.46799999999996},null,null,null,{"$f":"D53","v":783.83735999999999},null,null,null,{"$f":"E53","v":799.51410720000001},null,null,null,{"$f":"G53","v":831.81447713088005},null,null,3183.6339443308798]
["COM SCWO4000-20",277,282.54000000000002,288.19080000000002,293.95461600000004,299.83370832000003,305.83038248640003,311.94699013612802,null,1,1,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,null,null,null,null,null,4986,73.099999999999994,{"$f":"B54*J54","v":277},{"$f":"B54*K54","v":277},null,{"$f":"C54*M54","v":565.08000000000004},null,{"$f":"D54*O54","v":576.38160000000005},null,{"$f":"D54*Q54","v":576.38160000000005},null,{"$f":"E54*S54","v":587.90923200000009},null,{"$f":"F54*U54","v":599.66741664000006},null,{"$f":"F54*W54","v":599.66741664000006},null,{"$f":"G54*Y54","v":611.66076497280005},null,{"$f":"H54*AA54","v":623.89398027225604},5294.6420105250563]
["MO+DPL A1",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,{"$f":"B55","v":332.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5]
["MO+DPL A2",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,{"$f":"B56","v":379.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05]
["MO+DPL A3",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,{"$f":"C57","v":339.15000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339.15000000000003]
["MO+DPL A4",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,{"$f":"C58","v":386.63100000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,386.63100000000003]
["MO+DPL A5",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,{"$f":"C59","v":339.15000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,339.15000000000003]
["MO+DPL A6",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,{"$f":"D60","v":394.36362000000003},null,null,null,null,null,null,null,null,null,null,null,null,394.36362000000003]
["MO+DPL A7",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,{"$f":"D61","v":345.93300000000005},null,null,null,null,null,null,null,null,null,null,null,345.93300000000005]
["MO+DPL A8",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,{"$f":"D62","v":394.36362000000003},null,null,null,null,null,null,null,null,null,null,394.36362000000003]
["MO+DPL A9",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,{"$f":"E63","v":352.85166000000004},null,null,null,null,null,null,null,null,null,352.85166000000004]
["MO+DPL A10",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,{"$f":"E64","v":402.25089240000005},null,null,null,null,null,null,null,null,402.25089240000005]
["MO+DPL A11",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,{"$f":"E65","v":352.85166000000004},null,null,null,null,null,null,null,352.85166000000004]
["MO+DPL A12",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F66","v":410.29591024800004},null,null,null,null,null,null,410.29591024800004]
["MO+DPL A13",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F67","v":359.90869320000007},null,null,null,null,null,359.90869320000007]
["MO+DPL A14",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F68","v":410.29591024800004},null,null,null,null,410.29591024800004]
["MO+DPL A15",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G69","v":367.10686706400008},null,null,null,367.10686706400008]
["MO+DPL A16",379.05,386.63100000000003,394.36362000000003,402.25089240000005,410.29591024800004,418.50182845296007,426.87186502201928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G70","v":418.50182845296007},null,null,418.50182845296007]
["MO+DPL A17",332.5,339.15000000000003,345.93300000000005,352.85166000000004,359.90869320000007,367.10686706400008,374.44900440528011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,332.5,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G71","v":367.10686706400008},null,367.10686706400008]
["MO+DPL A18",379.1,386.68200000000002,394.41564,402.30395279999999,410.35003185599999,418.55703249312,426.92817314298242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,379.1,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H72","v":426.92817314298242},426.92817314298242]
["F2X035AO",133,135.66,138.3732,141.14066399999999,{"$f":"E73*$W$49","v":143.96347727999998},{"$f":"F73*$W$49","v":146.84274682559999},{"$f":"G73*$W$49","v":149.77960176211198},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,2394,null,{"$f":"B73","v":133},{"$f":"B73","v":133},{"$f":"B73","v":133},{"$f":"C73","v":135.66},{"$f":"C73","v":135.66},{"$f":"C73","v":135.66},{"$f":"D73","v":138.3732},{"$f":"D73","v":138.3732},{"$f":"D73","v":138.3732},{"$f":"E73","v":141.14066399999999},{"$f":"E73","v":141.14066399999999},{"$f":"E73","v":141.14066399999999},{"$f":"F73","v":143.96347727999998},{"$f":"F73","v":143.96347727999998},{"$f":"F73","v":143.96347727999998},{"$f":"G73","v":146.84274682559999},{"$f":"G73","v":146.84274682559999},{"$f":"G73","v":146.84274682559999},2516.9402643168]
["recyclage",4.5,4.59,4.6818,4.775436,4.8709447199999998,4.9683636144000003,5.0677308866880004,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,81,4.5,{"$f":"B74","v":4.5},{"$f":"B74","v":4.5},{"$f":"C74","v":4.59},{"$f":"C74","v":4.59},{"$f":"C74","v":4.59},{"$f":"D74","v":4.6818},{"$f":"D74","v":4.6818},{"$f":"D74","v":4.6818},{"$f":"E74","v":4.775436},{"$f":"E74","v":4.775436},{"$f":"B74","v":4.5},{"$f":"F74","v":4.8709447199999998},{"$f":"F74","v":4.8709447199999998},{"$f":"F74","v":4.8709447199999998},{"$f":"F74","v":4.8709447199999998},{"$f":"F74","v":4.8709447199999998},{"$f":"F74","v":4.8709447199999998},{"$f":"H74","v":5.0677308866880004},{"$f":"SUM(AJ74:BA74)","v":85.159671206687989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH51:AH74)","v":28423.799999999996},null,{"$f":"V75/6","v":4737.2999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB51:BB74)","v":30096.638518775653}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC75/18","v":1672.0354732653141}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ51:AJ74)","v":1105.5999999999999},{"$f":"SUM(AK51:AK74)","v":1717.75},842.51200000000006,2803.1129999999998,845.17200000000003,2072.6246999999998,862.07544000000007,2859.17526,876.54948480000019,2116.844658,879.04151280000019,2955.8728450800004,896.90328777600018,2159.1815511600003,911.86466509152012,3034.0822404196806,914.74393463712011,2243.5319390113154,{"$f":"SUM(AK77:BB77)","v":30096.638518775639}]
[]
[]
[]
["L37-L45RS","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix %/an",null,1.03]
["Pour8000h/AN","prix2016","prix2017","prix2018","prix2019","prix2020","prix2021","prix2022","prix2023",null,"3 mois","6 mois","9 mois","12 mois","15 mois","18 mois","21 mois","24 mois","27 mois","30 mois","33 mois","36 mois","39 mois","42 mois","45 mois","48 mois","51 mois","54 mois","57 mois","60 mois","63 mois","66 mois","69 mois","72 mois","Total Année N",null,"Total M3","Total M6","Total M9","Total M12","Total M15","Total M18","Total M21","Total M24","Total M27","Total M30","Total M33","Total M36","Total M39","Total M42","Total M45","Total M48","Total M51","Total M54","Total M57","Total M60","Total M63","Total M66","Total M69","Total M72"]
["COM CK2140-2",null,null,407.1,{"$f":"D83*$W$81","v":419.31300000000005},431.89239000000003,444.84916170000002,458.19463655100003,471.94047564753004,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"D83*(K83+L83+M83+N83+O83+P83+Q83+R83+S83+T83+U83+V83+W83+X83+Y83+Z83+AA83+AB83+AC83+AD83+AE83+AF83+AG83+AH83)","v":9770.4000000000015},114.4,{"$f":"D83","v":407.1},{"$f":"D83","v":407.1},{"$f":"D83","v":407.1},{"$f":"D83","v":407.1},{"$f":"E83","v":419.31300000000005},{"$f":"E83","v":419.31300000000005},{"$f":"E83","v":419.31300000000005},{"$f":"E83","v":419.31300000000005},{"$f":"F83","v":431.89239000000003},{"$f":"F83","v":431.89239000000003},{"$f":"F83","v":431.89239000000003},{"$f":"F83","v":431.89239000000003},{"$f":"G83","v":444.84916170000002},{"$f":"G83","v":444.84916170000002},{"$f":"G83","v":444.84916170000002},{"$f":"G83","v":444.84916170000002},{"$f":"H83","v":458.19463655100003},{"$f":"H83","v":458.19463655100003},{"$f":"H83","v":458.19463655100003},{"$f":"H83","v":458.19463655100003},{"$f":"I83","v":471.94047564753004},{"$f":"I83","v":471.94047564753004},{"$f":"I83","v":471.94047564753004},{"$f":"I83","v":471.94047564753004},{"$f":"SUM(AK83:BH83)","v":10533.158655594123}]
["COM CK4140-2-RS",null,null,625.29999999999995,644.05899999999997,663.38076999999998,683.28219309999997,703.78065889300001,724.89407865979001,null,null,1,null,1,null,1,null,1,null,1,null,1,0,1,0,1,0,1,0,1,0,1,0,1,{"$f":"D84*(K84+L84+M84+N84+O84+P84+Q84+R84+S84+T84+U84+V84+W84+X84+Y84+Z84+AA84+AB84+AC84+AD84+AE84+AF84+AG84+AH84)","v":7503.5999999999995},270,null,{"$f":"D84","v":625.29999999999995},null,{"$f":"D84","v":625.29999999999995},null,{"$f":"E84","v":644.05899999999997},null,{"$f":"E84","v":644.05899999999997},null,{"$f":"F84","v":663.38076999999998},null,{"$f":"F84","v":663.38076999999998},null,{"$f":"G84","v":683.28219309999997},null,{"$f":"G84","v":683.28219309999997},null,{"$f":"H84","v":703.78065889300001},null,{"$f":"H84","v":703.78065889300001},null,{"$f":"I84","v":724.89407865979001},null,{"$f":"I84","v":724.89407865979001},8089.3934013055787]
["COM CK8140-1",null,null,772.3,795.46899999999994,819.33306999999991,843.91306209999993,869.23045396299995,895.30736758188993,null,null,null,null,1,null,null,null,1,null,0,null,1,null,null,null,1,null,null,1,null,null,null,1,null,4633.7999999999993,239.1,null,null,null,772.3,null,null,null,795.46899999999994,null,null,null,819.33306999999991,null,null,null,843.91306209999993,null,null,null,869.23045396299995,null,null,null,895.30736758188993,4995.5529536448894]
["Anderol 20L",null,null,464.32,478.24959999999999,492.59708799999999,507.37500064,522.5962506592,538.27413817897605,null,1,1,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,0,2,0,2,0,2,11143.68,73.099999999999994,{"$f":"D86*K86","v":464.32},{"$f":"D86*L86","v":464.32},null,{"$f":"D86*N86","v":928.64},null,{"$f":"E86*P86","v":956.49919999999997},null,{"$f":"E86*R86","v":956.49919999999997},null,{"$f":"F86*T86","v":985.19417599999997},null,{"$f":"F86*V86","v":985.19417599999997},null,{"$f":"G86*X86","v":1014.75000128},null,{"$f":"G86*Z86","v":1014.75000128},null,{"$f":"H86*AB86","v":1045.1925013184},null,{"$f":"H86*AD86","v":1045.1925013184},null,{"$f":"I86*AF86","v":1076.5482763579521},null,{"$f":"I86*AH86","v":1076.5482763579521},{"$f":"SUM(AK86:BH86)","v":12013.648309912707}]
["MO+DPL A1",379.05,{"$f":"B87*$W$81","v":390.42150000000004},402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B87*(K87+L87+M87+N87+O87+P87+Q87+R87+S87+T87+U87+V87+W87+X87+Y87+Z87+AA87+AB87)","v":379.05},250,{"$f":"D87","v":402.13414500000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402.13414500000005]
["MO+DPL A2",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,402.13414500000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402.13414500000005]
["MO+DPL A3",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,250,null,null,{"$f":"D89","v":402.13414500000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402.13414500000005]
["MO+DPL A4",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,402.13414500000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402.13414500000005]
["MO+DPL A5",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,250,null,null,null,null,{"$f":"E91","v":414.19816935000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414.19816935000006]
["MO+DPL A6",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,414.19816935000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414.19816935000006]
["MO+DPL A7",379.05,390.42150000000004,402.13414500000005,{"$f":"D93*$W$81","v":414.19816935000006},426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,250,null,null,null,null,null,null,{"$f":"E93","v":414.19816935000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414.19816935000006]
["MO+DPL A8",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,414.19816935000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414.19816935000006]
["MO+DPL A9",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,250,null,null,null,null,null,null,null,null,{"$f":"F95","v":426.62411443050007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,426.62411443050007]
["MO+DPL A10",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,426.62411443050007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,426.62411443050007]
["MO+DPL A11",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,379.05,250,null,null,null,null,null,null,null,null,null,null,{"$f":"F97","v":426.62411443050007},null,null,null,null,null,null,null,null,null,null,null,null,null,426.62411443050007]
["MO+DPL A12",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,426.62411443050007,null,null,null,null,null,null,null,null,null,null,null,null,426.62411443050007]
["MO+DPL A13",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,379.05,250,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G99","v":439.42283786341511},null,null,null,null,null,null,null,null,null,null,null,439.42283786341511]
["MO+DPL A14",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,439.42283786341511,null,null,null,null,null,null,null,null,null,null,439.42283786341511]
["MO+DPL A15",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,379.05,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G101","v":439.42283786341511},null,null,null,null,null,null,null,null,null,439.42283786341511]
["MO+DPL A16",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439.42283786341511,null,null,null,null,null,null,null,null,439.42283786341511]
["MO+DPL A17",379.05,390.42150000000004,402.13414500000005,{"$f":"D103*$W$81","v":414.19816935000006},426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,379.05,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H103","v":452.6055229993176},null,null,null,null,null,null,null,452.6055229993176]
["MO+DPL A18",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,466.18368868929713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,379.05,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452.6055229993176,null,null,null,null,null,null,452.6055229993176]
["MO+DPL A19",379.05,{"$f":"B105*$W$81","v":390.42150000000004},402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,{"$f":"H105*$W$81","v":466.18368868929713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H105","v":452.6055229993176},null,null,null,null,null,452.6055229993176]
["MO+DPL A20",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,{"$f":"H106*$W$81","v":466.18368868929713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452.6055229993176,null,null,null,null,452.6055229993176]
["MO+DPL A21",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,{"$f":"H107*$W$81","v":466.18368868929713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I107","v":466.18368868929713},null,null,null,466.18368868929713]
["MO+DPL A22",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,{"$f":"H108*$W$81","v":466.18368868929713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,466.18368868929713,null,null,466.18368868929713]
["MO+DPL A23",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,{"$f":"H109*$W$81","v":466.18368868929713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I109","v":466.18368868929713},null,466.18368868929713]
["MO+DPL A24",379.05,390.42150000000004,402.13414500000005,414.19816935000006,426.62411443050007,439.42283786341511,452.6055229993176,{"$f":"H110*$W$81","v":466.18368868929713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,466.18368868929713,466.18368868929713]
["ACC 100008854",357.8,{"$f":"B111*$W$81","v":368.53400000000005},{"$f":"C111*$W$81","v":379.59002000000004},390.97772060000005,402.70705221800006,414.78826378454005,427.23191169807626,440.04886904901855,null,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,1431.2,null,null,null,null,379.59002000000004,null,null,null,390.97772060000005,null,null,null,402.70705221800006,null,null,null,414.78826378454005,null,null,null,427.23191169807626,null,null,null,440.04886904901855,2455.3438373496347]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["F2X035AA",133,{"$f":"B114*$W$81","v":136.99},{"$f":"C114*$W$81","v":141.09970000000001},145.33269100000001,149.69267173000003,154.18345188190003,158.80895543835703,163.57322410150775,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2394,null,141.09970000000001,141.09970000000001,141.09970000000001,141.09970000000001,145.33269100000001,145.33269100000001,145.33269100000001,145.33269100000001,149.69267173000003,149.69267173000003,149.69267173000003,149.69267173000003,154.18345188190003,154.18345188190003,154.18345188190003,154.18345188190003,158.80895543835703,158.80895543835703,158.80895543835703,158.80895543835703,163.57322410150775,163.57322410150775,163.57322410150775,163.57322410150775,3650.7627766070582]
["F2X035AO",133,{"$f":"B115*$W$81","v":136.99},{"$f":"C115*$W$81","v":141.09970000000001},145.33269100000001,149.69267173000003,154.18345188190003,158.80895543835703,{"$f":"H115*$W$81","v":163.57322410150775},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2394,null,141.09970000000001,141.09970000000001,141.09970000000001,141.09970000000001,145.33269100000001,145.33269100000001,145.33269100000001,145.33269100000001,149.69267173000003,149.69267173000003,149.69267173000003,149.69267173000003,154.18345188190003,154.18345188190003,154.18345188190003,154.18345188190003,158.80895543835703,158.80895543835703,158.80895543835703,158.80895543835703,163.57322410150775,163.57322410150775,163.57322410150775,163.57322410150775,3650.7627766070582]
["recyclage",4.5,{"$f":"B116*$W$81","v":4.6349999999999998},4.7740499999999999,4.9172715,5.0647896450000003,5.2167333343500006,5.3732353343805004,{"$f":"H116*$W$81","v":5.5344323944119154},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B116*(K116+L116+M116+N116+O116+P116+Q116+R116+S116+T116+U116+V116+W116+X116+Y116+Z116+AA116+AB116)","v":81},4.5,4.7740499999999999,4.7740499999999999,4.7740499999999999,4.7740499999999999,4.9172715,4.9172715,4.9172715,4.9172715,5.0647896450000003,5.0647896450000003,5.0647896450000003,5.0647896450000003,5.2167333343500006,5.2167333343500006,5.2167333343500006,5.2167333343500006,5.3732353343805004,5.3732353343805004,5.3732353343805004,5.3732353343805004,5.5344323944119154,5.5344323944119154,5.5344323944119154,5.5344323944119154,123.5220488325696]
["Sep de condensat",null,457.3,{"$f":"C117*$W$81","v":471.01900000000001},{"$f":"D117*$W$81","v":485.14957000000004},499.70405710000006,514.6951788130001,530.13603417739012,546.04011520271183,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B117*(K117+L117+M117+N117+O117+P117+Q117+R117+S117+T117+U117+V117+W117+X117+Y117+Z117+AA117+AB117)","v":0},null,471.01900000000001,471.01900000000001,471.01900000000001,471.01900000000001,485.14957000000004,{"$f":"E117","v":485.14957000000004},{"$f":"E117","v":485.14957000000004},{"$f":"E117","v":485.14957000000004},{"$f":"F117","v":499.70405710000006},{"$f":"F117","v":499.70405710000006},{"$f":"F117","v":499.70405710000006},{"$f":"F117","v":499.70405710000006},{"$f":"G117","v":514.6951788130001},{"$f":"G117","v":514.6951788130001},{"$f":"G117","v":514.6951788130001},{"$f":"G117","v":514.6951788130001},{"$f":"H117","v":530.13603417739012},{"$f":"H117","v":530.13603417739012},{"$f":"H117","v":530.13603417739012},{"$f":"H117","v":530.13603417739012},{"$f":"I117","v":546.04011520271183},{"$f":"I117","v":546.04011520271183},{"$f":"I117","v":546.04011520271183},{"$f":"I117","v":546.04011520271183},12186.975821172407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI83:BI117)","v":68103.79449435616}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI83:AI116)","v":46174.580000000045},null,{"$f":"V119/6","v":7695.7633333333406},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI118/24","v":2837.6581039315065}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK83:AK117)","v":2031.546595},{"$f":"SUM(AL83:AL117)","v":2656.846595},1567.2265950000001,4273.0566150000004,1614.2433928500002,3214.8015928500004,1614.2433928500002,4401.2483134499998,1662.6706946355002,3311.2456406355,1662.6706946355002,4533.2857628535003,1712.5508154745653,3410.5830098545653,1712.5508154745653,4669.2843357391048,1763.9273399388026,3512.9005001502019,1763.9273399388026,4809.3628658112775,1816.8451601369663,3618.2875151547078,1816.8451601369663,{"$f":"SUM(BH83:BH117)","v":4953.6437517856166},{"$f":"SUM(AK120:BH120)","v":68103.794494356131}]

{"sheet":"L55-L80","index":6,"n_rows":161,"n_cols":53,"rows_kept":161,"cut":false,"hidden":false,"merged":[[124,6,124,9],[124,10,124,13],[124,14,124,17],[124,18,124,21],[124,22,124,25]]}
["L55-L80"]
["Pour 2000h/AN"]
[]
[null,"PV",null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,0.02]
[null,"prix","année 1","année 2","année 3","année 4","année 5","année 6",null,"Total Année N",null,"Total An 1","Total An 2","Total An 3","Total An 4","Total An 5","Total An 6"]
["COM CK2175-1",397,1,1,1,1,1,1,null,{"$f":"B6*(C6+D6+E6+F6+G6+H6)","v":2382},null,{"$f":"(B6*P4)+B6","v":404.94},{"$f":"(L6*P4)+L6","v":413.03879999999998},{"$f":"(M6*P4)+M6","v":421.299576},{"$f":"(N6*P4)+N6","v":429.72556752000003},{"$f":"(O6*P4)+O6","v":438.32007887040004},{"$f":"(P6*P4)+P6","v":447.08648044780801},{"$f":"SUM(L6:Q6)","v":2554.4105028382082}]
["com CK4175-2",1282.4000000000001,null,1,null,1,null,1,null,{"$f":"B7*(C7+D7+E7+F7+G7+H7)","v":3847.2000000000003},null,{"$f":"(B7*P4)+B7","v":1308.048},{"$f":"(L7*P4)+L7","v":1334.2089599999999},{"$f":"(M7*P4)+M7","v":1360.8931392},{"$f":"(N7*P4)+N7","v":1388.111001984},{"$f":"(O7*P4)+O7","v":1415.87322202368},{"$f":"(P7*P4)+P7","v":1444.1906864641537},{"$f":"M7+O7+Q7","v":4166.510648448153}]
["COM CK8175-1",806.8,null,null,null,1,null,null,null,806.8,null,{"$f":"(B8*P4)+B8","v":822.93599999999992},{"$f":"(L8*P4)+L8","v":839.39471999999989},{"$f":"(M8*P4)+M8","v":856.18261439999992},{"$f":"(N8*P4)+N8","v":873.30626668799994},{"$f":"(O8*P4)+O8","v":890.77239202175997},{"$f":"(P8*P4)+P8","v":908.58783986219521},{"$f":"SUM(O8)","v":873.30626668799994}]
["COM SCWO4000-20",277,0,2,0,2,0,2,null,{"$f":"B9*(C9+D9+F9+H9)","v":1662},null,{"$f":"(B9*P4)+B9","v":282.54000000000002},{"$f":"(L9*P4)+L9*D9","v":570.73080000000004},{"$f":"(M9*P4)+M9","v":582.14541600000007},{"$f":"(N9*P4)+N9","v":593.78832432000002},{"$f":"(O9*P4)+O9","v":605.66409080640005},{"$f":"(P9*P4)+P9","v":617.77737262252811},{"$f":"SUM(M9,O9,Q9)","v":1782.2964969425284}]
["MO+DPL A1",412.3,1,null,null,null,null,null,null,412.3,null,{"$f":"(B10*P4)+B10","v":420.54599999999999},{"$f":"(L10*P4)+L10","v":428.95691999999997},{"$f":"(M10*P4)+M10","v":437.53605839999994},{"$f":"(N10*P4)+N10","v":446.28677956799993},{"$f":"(O10*P4)+O10","v":455.21251515935995},{"$f":"(P10*P4)+P10","v":464.31676546254715},{"$f":"SUM(L10)","v":420.54599999999999}]
["MO+DPL A2",465.5,null,1,null,null,null,null,null,465.5,null,{"$f":"(B11*P4)+B11","v":474.81},{"$f":"(L11*P4)+L11","v":484.30619999999999},{"$f":"(M11*P4)+M11","v":493.992324},{"$f":"(N11*P4)+N11","v":503.87217048000002},{"$f":"(O11*P4)+O11","v":513.94961388960007},{"$f":"(P11*P4)+P11","v":524.22860616739206},{"$f":"SUM(M11)","v":484.30619999999999}]
["MO+DPL A3",412.3,null,null,1,null,null,null,null,412.3,null,{"$f":"(B12*P4)+B12","v":420.54599999999999},{"$f":"(L12*P4)+L12","v":428.95691999999997},{"$f":"(M12*P4)+M12","v":437.53605839999994},{"$f":"(N12*P4)+N12","v":446.28677956799993},{"$f":"(O12*P4)+O12","v":455.21251515935995},{"$f":"(P12*P4)+P12","v":464.31676546254715},{"$f":"SUM(N12)","v":437.53605839999994}]
["MO+DPL A4",465.5,null,null,null,1,null,null,null,465.5,null,{"$f":"(B13*P4)+B13","v":474.81},{"$f":"(L13*P4)+L13","v":484.30619999999999},{"$f":"(M13*P4)+M13","v":493.992324},{"$f":"(N13*P4)+N13","v":503.87217048000002},{"$f":"(O13*P4)+O13","v":513.94961388960007},{"$f":"(P13*P4)+P13","v":524.22860616739206},{"$f":"SUM(O13)","v":503.87217048000002}]
["MO+DPL A5",412.3,null,null,null,null,1,null,null,412.3,null,{"$f":"(B14*P4)+B14","v":420.54599999999999},{"$f":"(L14*P4)+L14","v":428.95691999999997},{"$f":"(M14*P4)+M14","v":437.53605839999994},{"$f":"(N14*P4)+N14","v":446.28677956799993},{"$f":"(O14*P4)+O14","v":455.21251515935995},{"$f":"(P14*P4)+P14","v":464.31676546254715},{"$f":"SUM(P14)","v":455.21251515935995}]
["MO+DPL A6",465.5,null,null,null,null,null,1,null,465.5,null,{"$f":"(B15*P4)+B15","v":474.81},{"$f":"(L15*P4)+L15","v":484.30619999999999},{"$f":"(M15*P4)+M15","v":493.992324},{"$f":"(N15*P4)+N15","v":503.87217048000002},{"$f":"(O15*P4)+O15","v":513.94961388960007},{"$f":"(P15*P4)+P15","v":524.22860616739206},{"$f":"SUM(Q15)","v":524.22860616739206}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(B16*P4)+B16","v":0},{"$f":"(L16*P4)+L16","v":0},{"$f":"(M16*P4)+M16","v":0},{"$f":"(N16*P4)+N16","v":0},{"$f":"(O16*P4)+O16","v":0},{"$f":"(P16*P4)+P16","v":0},{"$f":"SUM(M16,O16,Q16)","v":0}]
["recyclage",4.5,1,1,1,1,1,1,null,{"$f":"SUM(B17)*(C17+D17+E17+F17+G17+H17)","v":27},null,{"$f":"(B17*P4)+B17","v":4.59},{"$f":"(L17*P4)+L17","v":4.6818},{"$f":"(M17*P4)+M17","v":4.775436},{"$f":"(N17*P4)+N17","v":4.8709447199999998},{"$f":"(O17*P4)+O17","v":4.9683636143999994},{"$f":"(P17*P4)+P17","v":5.0677308866879995},{"$f":"SUM(L17:Q17)","v":28.954275221088}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J6:J17)","v":11358.399999999998},null,{"$f":"J18/6","v":1893.0666666666664},null,null,null,null,null,{"$f":"SUM(R6:R17)","v":12231.179740344725}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R18/6","v":2038.5299567241209}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L6,L10,L17)","v":830.07600000000002},{"$f":"SUM(M6:M7,M9,M11,M17)","v":2806.9665599999998},{"$f":"SUM(N6,N12,N17)","v":863.6110703999999},{"$f":"SUM(O6:O9,O13,O17)","v":3793.6742757120001},{"$f":"SUM(P6,P14,P17)","v":898.50095764416005},{"$f":"SUM(Q6:Q7,Q9,Q15,Q17)","v":3038.3508765885699},{"$f":"SUM(L20:Q20)","v":12231.179740344731}]
[]
[]
["L55-L80"]
["Pour4000h/AN","PV","1 année",null,"2 année",null,"3 année",null,"4 année",null,"5 année",null,"6 année",null,null,null,null,null,"evolution du prix 2%/an",null,null,null,null,null,null,null,0.02]
[null,"prix","6 mois","12 mois","18 mois","24 mois","30 mois","36 mois","42 mois","48 mois","54 mois","60 mois","66 mois","72 mois","Total Année N",null,"Total M6","Total M12","Total M18","Total M24",null,null,null,null,null,null,"Total M30","Total M36","Total M42","Total M48","Total M54","Total M60","Total M66","Total M72"]
["COM CK2175-1",397,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B26*(C26+D26+E26+F26+G26+H26+I26+J26+K26+L26+M26+N26)","v":4764},"COM CK2140-1",{"$f":"(B26*AA24)+B26","v":404.94},{"$f":"(B26*AA24)+B26","v":404.94},{"$f":"(R26*AA24)+R26","v":413.03879999999998},{"$f":"(R26*AA24)+R26","v":413.03879999999998},null,null,null,null,null,null,{"$f":"(T26*AA24)+T26","v":421.299576},{"$f":"(T26*AA24)+T26","v":421.299576},{"$f":"(AB26*AA24)+AB26","v":429.72556752000003},{"$f":"(AB26*AA24)+AB26","v":429.72556752000003},{"$f":"(AD26*AA24)+AD26","v":438.32007887040004},{"$f":"(AD26*AA24)+AD26","v":438.32007887040004},{"$f":"(AF26*AA24)+AF26","v":447.08648044780801},{"$f":"(AG26*AG24)+AG26","v":447.08648044780801},{"$f":"SUM(Q26:AH26)","v":5108.8210056764156}]
["com CK4175-2",1282.4000000000001,null,1,null,1,null,1,null,1,null,1,null,1,{"$f":"B27*(C27+D27+E27+F27+G27+H27+I27+J27+K27+L27+M27+N27)","v":7694.4000000000005},"COM CK4140-1",{"$f":"(B27*AA24)+B27","v":1308.048},{"$f":"(B27*AA24)+B27","v":1308.048},{"$f":"(R27*AA24)+R27","v":1334.2089599999999},{"$f":"(R27*AA24)+R27","v":1334.2089599999999},null,null,null,null,null,null,{"$f":"(T27*AA24)+T27","v":1360.8931392},{"$f":"(T27*AA24)+T27","v":1360.8931392},{"$f":"(AB27*AA24)+AB27","v":1388.111001984},{"$f":"(AC27*AG24)+AC27","v":1388.111001984},{"$f":"(AD27*AA24)+AD27","v":1415.87322202368},{"$f":"(AE27*AG24)+AE27","v":1415.87322202368},{"$f":"(AF27*AA24)+AF27","v":1444.1906864641537},{"$f":"(AG27*AG24)+AG27","v":1444.1906864641537},{"$f":"SUM(R27,T27,AB27,AD27,AF27,AH27)","v":8251.325009671833}]
["COM CK8175-1",806.8,null,null,null,1,null,null,null,1,null,0,null,1,{"$f":"B28*(C28+D28+E28+F28+G28+H28+I28+J28+K28+L28+M28+N28)","v":2420.3999999999996},"COM CK8140-2",{"$f":"(B28*AA24)+B28","v":822.93599999999992},{"$f":"(B28*AA24)+B28","v":822.93599999999992},{"$f":"(R28*AA24)+R28","v":839.39471999999989},{"$f":"(R28*AA24)+R28","v":839.39471999999989},null,null,null,null,null,null,{"$f":"(T28*AA24)+T28","v":856.18261439999992},{"$f":"(T28*AA24)+T28","v":856.18261439999992},{"$f":"(AB28*AA24)+AB28","v":873.30626668799994},{"$f":"(AB28*AA24)+AB28","v":873.30626668799994},{"$f":"(AD28*AA24)+AD28","v":890.77239202175997},{"$f":"(AD28*AA24)+AD28","v":890.77239202175997},{"$f":"(AF28*AA24)+AF28","v":908.58783986219521},{"$f":"(AG28*AG24)+AG28","v":908.58783986219521},{"$f":"SUM(T28,AD28,AH28)","v":2621.2888265501952}]
["COM SCWO4000-20",277,1,1,1,1,2,1,1,1,2,1,1,1,{"$f":"B29*(C29+D29+F29+H29+J29+L29+N29)","v":1939},"COM SCWO4000-20",{"$f":"B29","v":277},{"$f":"((B29*C29)*AA24)+(B29*C29)","v":282.54000000000002},{"$f":"R29","v":282.54000000000002},{"$f":"(S29*AA24)+S29","v":288.19080000000002},null,null,null,null,null,null,{"$f":"T29*G29","v":576.38160000000005},{"$f":"(T29*AA24)+T29","v":293.95461600000004},{"$f":"(T29*AA24)+T29","v":293.95461600000004},{"$f":"(AC29*AA24)+AC29","v":299.83370832000003},{"$f":"AD29*K29","v":599.66741664000006},{"$f":"AE29/2","v":299.83370832000003},{"$f":"(AF29*AA24)+AF29","v":305.83038248640003},{"$f":"(AF29*AA24)+AF29","v":305.83038248640003},{"$f":"SUM(Q29:AH29)","v":4105.5572302527999}]
["MO+DPL A1",412.3,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B30*(C30+D30+E30+F30+G30+H30)","v":412.3},"MO+DPL A1",412.3,{"$f":"(B30*AA24)+B30","v":420.54599999999999},{"$f":"(R30*AA24)+R30","v":428.95691999999997},{"$f":"(R30*AA24)+R30","v":428.95691999999997},null,null,null,null,null,null,{"$f":"(T30*AA24)+T30","v":437.53605839999994},{"$f":"(T30*AA24)+T30","v":437.53605839999994},{"$f":"(AB30*AA24)+AB30","v":446.28677956799993},{"$f":"(AC30*AB24)+AC30","v":446.28677956799993},{"$f":"(AD30*AA24)+AD30","v":455.21251515935995},{"$f":"(AE30*AB24)+AE30","v":455.21251515935995},{"$f":"(AF30*AA24)+AF30","v":464.31676546254715},{"$f":"(AG30*AB24)+AG30","v":464.31676546254715},{"$f":"SUM(Q30)","v":412.3}]
["MO+DPL A2",465.5,null,1,null,null,null,null,null,null,null,null,null,null,465.5,"MO+DPL A2",465.5,{"$f":"(B31*AA24)+B31","v":474.81},{"$f":"(R31*AA24)+R31","v":484.30619999999999},{"$f":"(R31*AA24)+R31","v":484.30619999999999},null,null,null,null,null,null,{"$f":"(T31*AA24)+T31","v":493.992324},{"$f":"(T31*AA24)+T31","v":493.992324},{"$f":"(AB31*AA24)+AB31","v":503.87217048000002},{"$f":"(AB31*AA24)+AB31","v":503.87217048000002},{"$f":"(AD31*AA24)+AD31","v":513.94961388960007},{"$f":"(AD31*AA24)+AD31","v":513.94961388960007},{"$f":"(AF31*AA24)+AF31","v":524.22860616739206},{"$f":"(AF31*AA24)+AF31","v":524.22860616739206},{"$f":"SUM(R31)","v":474.81}]
["MO+DPL A3",412.3,null,null,1,null,null,null,null,null,null,null,null,null,412.3,"MO+DPL A3",412.3,{"$f":"(B32*AA24)+B32","v":420.54599999999999},{"$f":"(R32*AA24)+R32","v":428.95691999999997},{"$f":"(R32*AA24)+R32","v":428.95691999999997},null,null,null,null,null,null,{"$f":"(T32*AA24)+T32","v":437.53605839999994},{"$f":"(T32*AA24)+T32","v":437.53605839999994},{"$f":"(AB32*AA24)+AB32","v":446.28677956799993},{"$f":"(AB32*AA24)+AB32","v":446.28677956799993},{"$f":"(AD32*AA24)+AD32","v":455.21251515935995},{"$f":"(AD32*AA24)+AD32","v":455.21251515935995},{"$f":"(AF32*AA24)+AF32","v":464.31676546254715},{"$f":"(AF32*AA24)+AF32","v":464.31676546254715},{"$f":"SUM(S32)","v":428.95691999999997}]
["MO+DPL A4",465.5,null,null,null,1,null,null,null,null,null,null,null,null,465.5,"MO+DPL A4",465.5,{"$f":"(B33*AA24)+B33","v":474.81},{"$f":"(R33*AA24)+R33","v":484.30619999999999},{"$f":"(R33*AA24)+R33","v":484.30619999999999},null,null,null,null,null,null,{"$f":"(T33*AA24)+T33","v":493.992324},{"$f":"(T33*AA24)+T33","v":493.992324},{"$f":"(AB33*AA24)+AB33","v":503.87217048000002},{"$f":"(AB33*AA24)+AB33","v":503.87217048000002},{"$f":"(AD33*AA24)+AD33","v":513.94961388960007},{"$f":"(AD33*AA24)+AD33","v":513.94961388960007},{"$f":"(AF33*AA24)+AF33","v":524.22860616739206},{"$f":"(AF33*AA24)+AF33","v":524.22860616739206},{"$f":"SUM(T33)","v":484.30619999999999}]
["MO+DPL A5",412.3,null,null,null,null,1,null,null,null,null,null,null,null,412.3,"MO+DPL A5",412.3,{"$f":"(B34*AA24)+B34","v":420.54599999999999},{"$f":"(R34*AA24)+R34","v":428.95691999999997},{"$f":"(R34*AA24)+R34","v":428.95691999999997},null,null,null,null,null,null,{"$f":"(T34*AA24)+T34","v":437.53605839999994},{"$f":"(T34*AA24)+T34","v":437.53605839999994},{"$f":"(AB34*AA24)+AB34","v":446.28677956799993},{"$f":"(AB34*AA24)+AB34","v":446.28677956799993},{"$f":"(AD34*AA24)+AD34","v":455.21251515935995},{"$f":"(AD34*AA24)+AD34","v":455.21251515935995},{"$f":"(AF34*AA24)+AF34","v":464.31676546254715},{"$f":"(AF34*AA24)+AF34","v":464.31676546254715},{"$f":"SUM(AA34)","v":437.53605839999994}]
["MO+DPL A6",465.5,null,null,null,null,null,1,null,null,null,null,null,null,465.5,"MO+DPL A6",465.5,{"$f":"(B35*AA24)+B35","v":474.81},{"$f":"(R35*AA24)+R35","v":484.30619999999999},{"$f":"(R35*AA24)+R35","v":484.30619999999999},null,null,null,null,null,null,{"$f":"(T35*AA24)+T35","v":493.992324},{"$f":"(T35*AA24)+T35","v":493.992324},{"$f":"(AB35*AA24)+AB35","v":503.87217048000002},{"$f":"(AB35*AA24)+AB35","v":503.87217048000002},{"$f":"(AD35*AA24)+AD35","v":513.94961388960007},{"$f":"(AD35*AA24)+AD35","v":513.94961388960007},{"$f":"(AF35*AA24)+AF35","v":524.22860616739206},{"$f":"(AF35*AA24)+AF35","v":524.22860616739206},{"$f":"SUM(AB35)","v":493.992324}]
["MO+DPL A7",412.3,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"B36*(C36+D36+E36+F36+G36+H36+I36)","v":412.3},"MO+DPL A7",412.3,{"$f":"(B36*AA24)+B36","v":420.54599999999999},{"$f":"(R36*AA24)+R36","v":428.95691999999997},{"$f":"(R36*AA24)+R36","v":428.95691999999997},null,null,null,null,null,null,{"$f":"(T36*AA24)+T36","v":437.53605839999994},{"$f":"(T36*AA24)+T36","v":437.53605839999994},{"$f":"(AB36*AA24)+AB36","v":446.28677956799993},{"$f":"(AB36*AA24)+AB36","v":446.28677956799993},{"$f":"(AD36*AA24)+AD36","v":455.21251515935995},{"$f":"(AD36*AA24)+AD36","v":455.21251515935995},{"$f":"(AF36*AA24)+AF36","v":464.31676546254715},{"$f":"(AF36*AA24)+AF36","v":464.31676546254715},{"$f":"SUM(AC36)","v":446.28677956799993}]
["MO+DPL A8",465.5,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"B37*(C37+D37+E37+F37+G37+H37+I37+J37+K37+L37+M37+N37)","v":465.5},"MO+DPL A8",465.5,{"$f":"(B37*AA24)+B37","v":474.81},{"$f":"(R37*AA24)+R37","v":484.30619999999999},{"$f":"(R37*AA24)+R37","v":484.30619999999999},null,null,null,null,null,null,{"$f":"(T37*AA24)+T37","v":493.992324},{"$f":"(T37*AA24)+T37","v":493.992324},{"$f":"(AB37*AA24)+AB37","v":503.87217048000002},{"$f":"(AB37*AA24)+AB37","v":503.87217048000002},{"$f":"(AD37*AA24)+AD37","v":513.94961388960007},{"$f":"(AD37*AA24)+AD37","v":513.94961388960007},{"$f":"(AF37*AA24)+AF37","v":524.22860616739206},{"$f":"(AF37*AA24)+AF37","v":524.22860616739206},{"$f":"SUM(AD37)","v":503.87217048000002}]
["MO+DPL A9",412.3,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"B38*(C38+D38+E38+F38+G38+H38+I38+J38+K38+L38+M38+N38)","v":412.3},"MO+DPL A9",412.3,{"$f":"(B38*AA24)+B38","v":420.54599999999999},{"$f":"(R38*AA24)+R38","v":428.95691999999997},{"$f":"(R38*AA24)+R38","v":428.95691999999997},null,null,null,null,null,null,{"$f":"(T38*AA24)+T38","v":437.53605839999994},{"$f":"(T38*AA24)+T38","v":437.53605839999994},{"$f":"(AB38*AA24)+AB38","v":446.28677956799993},{"$f":"(AB38*AA24)+AB38","v":446.28677956799993},{"$f":"(AD38*AA24)+AD38","v":455.21251515935995},{"$f":"(AD38*AA24)+AD38","v":455.21251515935995},{"$f":"(AF38*AA24)+AF38","v":464.31676546254715},{"$f":"(AF38*AA24)+AF38","v":464.31676546254715},{"$f":"SUM(AE38)","v":455.21251515935995}]
["MO+DPL A10",465.5,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"B39*(C39+D39+E39+F39+G39+H39+I39+J39+K39+L39+M39+N39)","v":465.5},"MO+DPL A10",465.5,{"$f":"(B39*AA24)+B39","v":474.81},{"$f":"(R39*AA24)+R39","v":484.30619999999999},{"$f":"(R39*AA24)+R39","v":484.30619999999999},null,null,null,null,null,null,{"$f":"(T39*AA24)+T39","v":493.992324},{"$f":"(T39*AA24)+T39","v":493.992324},{"$f":"(AB39*AA24)+AB39","v":503.87217048000002},{"$f":"(AB39*AA24)+AB39","v":503.87217048000002},{"$f":"(AD39*AA24)+AD39","v":513.94961388960007},{"$f":"(AD39*AA24)+AD39","v":513.94961388960007},{"$f":"(AF39*AA24)+AF39","v":524.22860616739206},{"$f":"(AF39*AA24)+AF39","v":524.22860616739206},{"$f":"SUM(AF39)","v":513.94961388960007}]
["MO+DPL A11",412.3,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"B40*(C40+D40+E40+F40+G40+H40+I40+J40+K40+L40+M40+N40)","v":412.3},"MO+DPL A11",412.3,{"$f":"(B40*AA24)+B40","v":420.54599999999999},{"$f":"(R40*AA24)+R40","v":428.95691999999997},{"$f":"(R40*AA24)+R40","v":428.95691999999997},null,null,null,null,null,null,{"$f":"(T40*AA24)+T40","v":437.53605839999994},{"$f":"(T40*AA24)+T40","v":437.53605839999994},{"$f":"(AB40*AA24)+AB40","v":446.28677956799993},{"$f":"(AB40*AA24)+AB40","v":446.28677956799993},{"$f":"(AD40*AA24)+AD40","v":455.21251515935995},{"$f":"(AD40*AA24)+AD40","v":455.21251515935995},{"$f":"(AF40*AA24)+AF40","v":464.31676546254715},{"$f":"(AF40*AA24)+AF40","v":464.31676546254715},{"$f":"SUM(AG40)","v":464.31676546254715}]
["MO+DPL A12",465.5,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"B41*(C41+D41+E41+F41+G41+H41+I41+J41+K41+L41+M41+N41)","v":465.5},"MO+DPL A12",465.5,{"$f":"(B41*AA24)+B41","v":474.81},{"$f":"(R41*AA24)+R41","v":484.30619999999999},{"$f":"(R41*AA24)+R41","v":484.30619999999999},null,null,null,null,null,null,{"$f":"(T41*AA24)+T41","v":493.992324},{"$f":"(T41*AA24)+T41","v":493.992324},{"$f":"(AB41*AA24)+AB41","v":503.87217048000002},{"$f":"(AB41*AA24)+AB41","v":503.87217048000002},{"$f":"(AD41*AA24)+AD41","v":513.94961388960007},{"$f":"(AD41*AA24)+AD41","v":513.94961388960007},{"$f":"(AF41*AA24)+AF41","v":524.22860616739206},{"$f":"(AF41*AA24)+AF41","v":524.22860616739206},{"$f":"SUM(AH41)","v":524.22860616739206}]
[]
["recyclage",4.5,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B43)*(C43+D43+E43+F43+G43+H43+I43+J43+K43+L43+M43+N43)","v":54},"recyclage",{"$f":"(B43*AA24)+B43","v":4.59},{"$f":"(B43*AA24)+B43","v":4.59},{"$f":"(R43*AA24)+R43","v":4.6818},{"$f":"(R43*AA24)+R43","v":4.6818},null,null,null,null,null,null,{"$f":"(T43*AA24)+T43","v":4.775436},{"$f":"(T43*AA24)+T43","v":4.775436},{"$f":"(AB43*AA24)+AB43","v":4.8709447199999998},{"$f":"(AB43*AA24)+AB43","v":4.8709447199999998},{"$f":"(AD43*AA24)+AD43","v":4.9683636143999994},{"$f":"(AD43*AA24)+AD43","v":4.9683636143999994},{"$f":"(AF43*AA24)+AF43","v":5.0677308866879995},{"$f":"(AF43*AA24)+AF43","v":5.0677308866879995},{"$f":"SUM(Q43:AH43)","v":57.908550442175979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O26:O43)","v":22138.6},null,{"$f":"O44/6","v":3689.7666666666664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI26:AI43)","v":25784.668575720316}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI44/12","v":2148.7223813100263}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O44/12","v":1844.8833333333332},null,{"$f":"SUM(Q26,Q29:Q30,Q43)","v":1098.83},{"$f":"SUM(R26:R27,R29,R31,R42:R43)","v":2474.9280000000003},{"$f":"SUM(S26,S29,S32,S43)","v":1129.2175199999999},{"$f":"SUM(T26:T29,T33,T43)","v":3363.8212799999997},null,null,null,null,null,null,{"$f":"SUM(AA26,AA29,AA34,AA43)","v":1439.9926704},{"$f":"SUM(AB26:AB27,AB29,AB35,AB43)","v":2574.9150911999996},{"$f":"SUM(AC26,AC29,AC36,AC43)","v":1174.837907808},{"$f":"SUM(AD26:AD29,AD37,AD42:AD43)","v":3499.7196597120001},{"$f":"SUM(AE26,AE29,AE38,AE43)","v":1498.1683742841601},{"$f":"SUM(AF26:AF27,AF29,AF39,AF43)","v":2672.9449867180801},{"$f":"SUM(AG26,AG29,AG40,AG43)","v":1222.3013592834432},{"$f":"SUM(AH26:AH29,AH41,AH43)","v":3634.9917263146372},{"$f":"SUM(Q46:AH46)","v":25784.668575720319}]
[]
[]
[]
[]
["L55-L80"]
["Pour6000h/AN","PV","1 année",null,"2 année",null,"3 année",null,"4 année",null,"5 année",null,"6 année",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1.02]
[null,"prix","Total M4","Total M8","Total M12","Total M16","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72",null,null,null,null,null,null,"Total Année N",null,"Total M4","Total M8","Total M12","Total M16","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72"]
["COM CK2175-1",397,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"B54*(C54+D54+E54+F54+G54+H54+I54+J54+K54+L54+M54+T54)","v":4764},"COM CK2140-1",{"$f":"B54","v":397},{"$f":"B54","v":397},{"$f":"B54*$AD$52","v":404.94},{"$f":"AE54*$AD$52","v":413.03879999999998},{"$f":"AE54*$AD$52","v":413.03879999999998},{"$f":"AG54*$AD$52","v":421.299576},{"$f":"AG54*$AD$52","v":421.299576},{"$f":"AG54*$AD$52","v":421.299576},{"$f":"AJ54*$AD$52","v":429.72556752000003},{"$f":"AJ54*$AD$52","v":429.72556752000003},{"$f":"AJ54*$AD$52","v":429.72556752000003},{"$f":"AM54*$AD$52","v":438.32007887040004},{"$f":"AM54*$AD$52","v":438.32007887040004},{"$f":"AM54*$AD$52","v":438.32007887040004},{"$f":"AP54*$AD$52","v":447.08648044780807},{"$f":"AP54*$AD$52","v":447.08648044780807},{"$f":"AP54*$AD$52","v":447.08648044780807},{"$f":"AS54*$AD$52","v":456.02821005676424},{"$f":"SUM(AC54:AT54)","v":7690.3409185713881}]
["com CK4175-2",1282.4000000000001,null,1,null,1,null,1,null,1,null,1,0,1,0,1,null,1,0,1,null,null,null,null,null,null,{"$f":"B55*(C55+D55+E55+F55+G55+H55+I55+J55+K55+L55+M55+T55)","v":7694.4000000000005},"COM CK4140-1",{"$f":"B55","v":1282.4000000000001},{"$f":"B55","v":1282.4000000000001},1308.0480000000002,{"$f":"AD55*$AD$52","v":1308.0480000000002},{"$f":"AD55*$AD$52","v":1308.0480000000002},{"$f":"AE55*$AD$52","v":1334.2089600000002},1334.2089600000002,1334.2089600000002,1360.8931392000002,1360.8931392000002,1360.8931392000002,1388.1110019840003,1388.1110019840003,1388.1110019840003,1415.8732220236802,1415.8732220236802,1415.8732220236802,1444.1906864641539,{"$f":"SUM(AD55,AF55,AH55,AJ55,AL55,AN55,AP55,AR55,AT55)","v":12256.044971655834}]
["COM CK8175-1",806.8,null,null,null,1,null,null,null,1,null,null,null,1,null,null,0,1,0,0,null,null,null,null,null,null,{"$f":"B56*(C56+D56+E56+F56+G56+H56+I56+J56+K56+L56+M56+T56)","v":1613.6},"COM CK8140-2",806.8,806.8,822.93599999999992,{"$f":"AD56*$AD$52","v":822.93599999999992},822.93599999999992,839.39471999999989,839.39471999999989,839.39471999999989,856.18261439999992,856.18261439999992,856.18261439999992,873.30626668799994,873.30626668799994,873.30626668799994,890.77239202175997,890.77239202175997,890.77239202175997,908.58783986219521,{"$f":"SUM(AF56,AJ56,AN56,AR56)","v":3426.4093787097599}]
["COM SCWO4000-20",277,1,1,0,2,0,2,0,2,0,2,0,2,null,2,null,2,null,2,null,null,null,null,null,null,{"$f":"B57*(C57+D57+F57+H57+J57+L57+N57+P57+R57+T57)","v":4986},"COM SCWO4000-20",277,277,282.54000000000002,282.54000000000002,282.54000000000002,288.19080000000002,288.19080000000002,288.19080000000002,293.95461600000004,293.95461600000004,293.95461600000004,299.83370832000003,299.83370832000003,299.83370832000003,305.83038248640003,305.83038248640003,305.83038248640003,311.94699013612802,{"$f":"SUM(AT57,AR57,AP57,AN57,AL57,AJ57,AH57,AF57,AD57,AC57)","v":2924.3210052625282}]
["MO+DPL A1",412.3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B58*(C58+D58+E58+F58+G58+H58)","v":412.3},"MO+DPL A1",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AC58","v":412.3}]
["MO+DPL A2",465.5,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465.5,"MO+DPL A2",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AD59","v":465.5}]
["MO+DPL A3",412.3,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412.3,"MO+DPL A3",412.3,412.3,{"$f":"B60*$AD$52","v":420.54599999999999},420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AE60","v":420.54599999999999}]
["MO+DPL A4",465.5,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465.5,"MO+DPL A4",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AF61","v":474.81}]
["MO+DPL A5",412.3,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412.3,"MO+DPL A5",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AG62","v":420.54599999999999}]
["MO+DPL A6",465.5,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465.5,"MO+DPL A6",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AH63","v":484.30619999999999}]
["MO+DPL A7",412.3,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B64*(C64+D64+E64+F64+G64+H64+I64)","v":412.3},"MO+DPL A7",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AI64","v":428.95692000000003}]
["MO+DPL A8",465.5,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B65*(C65+D65+E65+F65+G65+H65+I65+J65+K65+L65+M65+T65)","v":465.5},"MO+DPL A8",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AJ65","v":484.30619999999999}]
["MO+DPL A9",412.3,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B66*(C66+D66+E66+F66+G66+H66+I66+J66+K66+L66+M66+T66)","v":412.3},"MO+DPL A9",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AK66","v":437.53605840000006}]
["MO+DPL A10",465.5,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B67*(C67+D67+E67+F67+G67+H67+I67+J67+K67+L67+M67+T67)","v":465.5},"MO+DPL A10",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AL67","v":493.992324}]
["MO+DPL A11",412.3,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B68*(C68+D68+E68+F68+G68+H68+I68+J68+K68+L68+M68+T68)","v":412.3},"MO+DPL A11",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AM68","v":437.53605840000006}]
["MO+DPL A12",465.5,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C69:T69)*B69","v":465.5},"MO+DPL A12",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AN69","v":503.87217048000002}]
["MO+DPL A13",412.3,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,412.3,"MO+DPL A13",412.3,412.3,{"$f":"B70*$AD$52","v":420.54599999999999},420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AO70","v":446.28677956800004}]
["MO+DPL A14",465.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,465.5,"MO+DPL A14",465.5,465.5,474.81,474.81,474.81,{"$f":"AE71*$AD$52","v":484.30619999999999},484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AP71","v":503.87217048000002}]
["MO+DPL A15",412.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,412.3,"MO+DPL A15",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AQ72","v":455.21251515936007}]
["MO+DPL A16",465.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,465.5,"MO+DPL A16",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AR73","v":513.94961388960007}]
["MO+DPL A17",412.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,412.3,"MO+DPL A17",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AS74","v":455.21251515936007}]
["MO+DPL A18",465.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,465.5,"MO+DPL A18",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"SUM(AT75)","v":524.22860616739206}]
["recyclage",4.5,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(C76:T76)*B76","v":81},"recyclage",{"$f":"B76","v":4.5},4.5,4.59,4.59,4.59,4.6818,4.6818,4.6818,4.775436,4.775436,4.775436,4.8709447199999998,4.8709447199999998,4.8709447199999998,4.9683636144000003,4.9683636144000003,4.9683636144000003,5.0677308866880004,{"$f":"SUM(AC76:AT76)","v":85.727363889888011}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA54:AA76)","v":27039.199999999993},null,{"$f":"O77/6","v":4506.5333333333319},{"$f":"P77/6","v":0},{"$f":"Q77/6","v":751.08888888888862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU54:AU76)","v":34745.813769793109}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU77/18","v":1930.3229872107283}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O77/12","v":2253.266666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC54,AC57:AC58,AC76)","v":1090.8},{"$f":"SUM(AD54:AD55,AD57,AD59,AD76)","v":2426.4},{"$f":"SUM(AE54,AE60,AE76)","v":830.07600000000002},{"$f":"SUM(AF54:AF57,AF61,AF76)","v":3305.9628000000002},{"$f":"SUM(AG54,AG62,AG76)","v":838.1748},{"$f":"SUM(AH54:AH55,AH57,AH63,AH76)","v":2532.6873360000004},{"$f":"SUM(AI54,AI64,AI76)","v":854.93829599999992},{"$f":"SUM(AJ54:AJ57,AJ65,AJ76)","v":3372.0820559999997},{"$f":"SUM(AK54,AK66,AK76)","v":872.03706192000016},{"$f":"SUM(AL54:AL55,AL57,AL67,AL76)","v":2583.34108272},{"$f":"SUM(AM54,AM68,AM76)","v":872.03706192000016},{"$f":"SUM(AN54:AN57,AN69,AN76)","v":3508.3141710624},{"$f":"SUM(AO54,AO70,AO76)","v":889.47780315840009},{"$f":"SUM(AP54:AP55,AP57,AP71,AP76)","v":2635.0079043744004},{"$f":"SUM(AQ54,AQ72,AQ76)","v":907.26735922156809},{"$f":"SUM(AR54:AR57,AR73,AR76)","v":3578.4804544836484},{"$f":"SUM(AS54,AS74,AS76)","v":907.26735922156809},{"$f":"SUM(AT54:AT55,AT57,AT75:AT76)","v":2741.4622237111262},{"$f":"SUM(AC79:AT79)","v":34745.813769793116}]
[]
[]
[]
[]
["L55-L80"]
["Pour8000h/AN","PV","1 année",null,"2 année",null,"3 année",null,"4 année",null,"5 année",null,"6 année",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1.02]
[null,"prix","Total M3","Total M6","Total M9","Total M12","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72",null,null,null,null,null,null,"Total Année N",null,"Total M4","Total M8","Total M12","Total M16","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72"]
["COM CK2175-1",397,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"B87*(C87+D87+E87+F87+G87+H87+I87+J87+K87+L87+M87+T87)","v":4764},"COM CK2140-1",{"$f":"B87","v":397},{"$f":"B87","v":397},{"$f":"B87*$AD$52","v":404.94},{"$f":"AE87*$AD$52","v":413.03879999999998},{"$f":"AE87*$AD$52","v":413.03879999999998},{"$f":"AG87*$AD$52","v":421.299576},{"$f":"AG87*$AD$52","v":421.299576},{"$f":"AG87*$AD$52","v":421.299576},{"$f":"AJ87*$AD$52","v":429.72556752000003},{"$f":"AJ87*$AD$52","v":429.72556752000003},{"$f":"AJ87*$AD$52","v":429.72556752000003},{"$f":"AM87*$AD$52","v":438.32007887040004},{"$f":"AM87*$AD$52","v":438.32007887040004},{"$f":"AM87*$AD$52","v":438.32007887040004},{"$f":"AP87*$AD$52","v":447.08648044780807},{"$f":"AP87*$AD$52","v":447.08648044780807},{"$f":"AP87*$AD$52","v":447.08648044780807},{"$f":"AS87*$AD$52","v":456.02821005676424},{"$f":"SUM(AC87:AT87)","v":7690.3409185713881}]
["com CK4175-2-RS",1282.4000000000001,null,1,null,1,null,1,null,1,null,1,0,1,0,1,null,1,0,1,null,null,null,null,null,null,{"$f":"B88*(C88+D88+E88+F88+G88+H88+I88+J88+K88+L88+M88+T88)","v":7694.4000000000005},"COM CK4140-1",{"$f":"B88","v":1282.4000000000001},{"$f":"B88","v":1282.4000000000001},1308.0480000000002,{"$f":"AD88*$AD$52","v":1308.0480000000002},{"$f":"AD88*$AD$52","v":1308.0480000000002},{"$f":"AE88*$AD$52","v":1334.2089600000002},{"$f":"AF88*$AD$52","v":1334.2089600000002},{"$f":"AG88*$AD$52","v":1334.2089600000002},{"$f":"AH88*$AD$52","v":1360.8931392000002},{"$f":"AI88*$AD$52","v":1360.8931392000002},{"$f":"AJ88*$AD$52","v":1360.8931392000002},{"$f":"AK88*$AD$52","v":1388.1110019840003},{"$f":"AL88*$AD$52","v":1388.1110019840003},{"$f":"AM88*$AD$52","v":1388.1110019840003},{"$f":"AN88*$AD$52","v":1415.8732220236802},{"$f":"AO88*$AD$52","v":1415.8732220236802},{"$f":"AP88*$AD$52","v":1415.8732220236802},{"$f":"AQ88*$AD$52","v":1444.1906864641539},{"$f":"SUM(AD88,AF88,AH88,AJ88,AL88,AN88,AP88,AR88,AT88)","v":12256.044971655834}]
["COM CK8175-1",806.8,null,null,null,1,null,null,null,1,null,null,null,1,null,null,0,1,0,0,null,null,null,null,null,null,{"$f":"B89*(C89+D89+E89+F89+G89+H89+I89+J89+K89+L89+M89+T89)","v":1613.6},"COM CK8140-2",806.8,806.8,822.93599999999992,{"$f":"AD89*$AD$52","v":822.93599999999992},822.93599999999992,839.39471999999989,839.39471999999989,839.39471999999989,856.18261439999992,856.18261439999992,856.18261439999992,873.30626668799994,873.30626668799994,873.30626668799994,890.77239202175997,890.77239202175997,890.77239202175997,908.58783986219521,{"$f":"SUM(AF89,AJ89,AN89,AR89)","v":3426.4093787097599}]
["COM SCWO4000-20",277,1,1,0,2,0,2,0,2,0,2,0,2,null,2,null,2,null,2,null,null,null,null,null,null,{"$f":"B90*(C90+D90+F90+H90+J90+L90+N90+P90+R90+T90)","v":4986},"COM SCWO4000-20",277,277,282.54000000000002,282.54000000000002,282.54000000000002,288.19080000000002,288.19080000000002,288.19080000000002,293.95461600000004,293.95461600000004,293.95461600000004,299.83370832000003,299.83370832000003,299.83370832000003,305.83038248640003,305.83038248640003,305.83038248640003,311.94699013612802,{"$f":"SUM(AT90,AR90,AP90,AN90,AL90,AJ90,AH90,AF90,AD90,AC90)","v":2924.3210052625282}]
["MO+DPL A1",412.3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B91*(C91+D91+E91+F91+G91+H91)","v":412.3},"MO+DPL A1",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AC91","v":412.3}]
["MO+DPL A2",465.5,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465.5,"MO+DPL A2",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AD92","v":465.5}]
["MO+DPL A3",412.3,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412.3,"MO+DPL A3",412.3,412.3,{"$f":"B93*$AD$52","v":420.54599999999999},420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AE93","v":420.54599999999999}]
["MO+DPL A4",465.5,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465.5,"MO+DPL A4",465.5,465.5,{"$f":"B94*$AD$52","v":474.81},474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AF94","v":474.81}]
["MO+DPL A5",412.3,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412.3,"MO+DPL A5",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AG95","v":420.54599999999999}]
["MO+DPL A6",465.5,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465.5,"MO+DPL A6",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AH96","v":484.30619999999999}]
["MO+DPL A7",412.3,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B97*(C97+D97+E97+F97+G97+H97+I97)","v":412.3},"MO+DPL A7",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AI97","v":428.95692000000003}]
["MO+DPL A8",465.5,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B98*(C98+D98+E98+F98+G98+H98+I98+J98+K98+L98+M98+T98)","v":465.5},"MO+DPL A8",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AJ98","v":484.30619999999999}]
["MO+DPL A9",412.3,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B99*(C99+D99+E99+F99+G99+H99+I99+J99+K99+L99+M99+T99)","v":412.3},"MO+DPL A9",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AK99","v":437.53605840000006}]
["MO+DPL A10",465.5,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B100*(C100+D100+E100+F100+G100+H100+I100+J100+K100+L100+M100+T100)","v":465.5},"MO+DPL A10",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AL100","v":493.992324}]
["MO+DPL A11",412.3,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B101*(C101+D101+E101+F101+G101+H101+I101+J101+K101+L101+M101+T101)","v":412.3},"MO+DPL A11",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AM101","v":437.53605840000006}]
["MO+DPL A12",465.5,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C102:T102)*B102","v":465.5},"MO+DPL A12",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AN102","v":503.87217048000002}]
["MO+DPL A13",412.3,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,412.3,"MO+DPL A13",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AO103","v":446.28677956800004}]
["MO+DPL A14",465.5,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,465.5,"MO+DPL A14",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AP104","v":503.87217048000002}]
["MO+DPL A15",412.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,412.3,"MO+DPL A15",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AQ105","v":455.21251515936007}]
["MO+DPL A16",465.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,465.5,"MO+DPL A16",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"AR106","v":513.94961388960007}]
["MO+DPL A17",412.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,412.3,"MO+DPL A17",412.3,412.3,420.54599999999999,420.54599999999999,420.54599999999999,428.95692000000003,428.95692000000003,428.95692000000003,437.53605840000006,437.53605840000006,437.53605840000006,446.28677956800004,446.28677956800004,446.28677956800004,455.21251515936007,455.21251515936007,455.21251515936007,464.31676546254727,{"$f":"AS107","v":455.21251515936007}]
["MO+DPL A18",465.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,465.5,"MO+DPL A18",465.5,465.5,474.81,474.81,474.81,484.30619999999999,484.30619999999999,484.30619999999999,493.992324,493.992324,493.992324,503.87217048000002,503.87217048000002,503.87217048000002,513.94961388960007,513.94961388960007,513.94961388960007,524.22860616739206,{"$f":"SUM(AT108)","v":524.22860616739206}]
["MO+DPL A19",466.5]
["MO+DPL A20",467.5]
["MO+DPL A21",468.5]
["MO+DPL A22",469.5]
["MO+DPL A23",470.5]
["MO+DPL A24",471.5]
["recyclage",4.5,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,{"$f":"SUM(C115:T115)*B115","v":81},"recyclage",{"$f":"B115","v":4.5},4.5,4.59,4.59,4.59,4.6818,4.6818,4.6818,4.775436,4.775436,4.775436,4.8709447199999998,4.8709447199999998,4.8709447199999998,4.9683636144000003,4.9683636144000003,4.9683636144000003,5.0677308866880004,{"$f":"SUM(AC115:AT115)","v":85.727363889888011}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA87:AA115)","v":27039.199999999993},null,{"$f":"O116/6","v":4506.5333333333319},{"$f":"P116/6","v":0},{"$f":"Q116/6","v":751.08888888888862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU87:AU115)","v":34745.813769793109}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU116/18","v":1930.3229872107283}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O116/12","v":2253.266666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC87,AC90:AC91,AC115)","v":1090.8},{"$f":"SUM(AD87:AD88,AD90,AD92,AD115)","v":2426.4},{"$f":"SUM(AE87,AE93,AE115)","v":830.07600000000002},{"$f":"SUM(AF87:AF90,AF94,AF115)","v":3305.9628000000002},{"$f":"SUM(AG87,AG95,AG115)","v":838.1748},{"$f":"SUM(AH87:AH88,AH90,AH96,AH115)","v":2532.6873360000004},{"$f":"SUM(AI87,AI97,AI115)","v":854.93829599999992},{"$f":"SUM(AJ87:AJ90,AJ98,AJ115)","v":3372.0820559999997},{"$f":"SUM(AK87,AK99,AK115)","v":872.03706192000016},{"$f":"SUM(AL87:AL88,AL90,AL100,AL115)","v":2583.34108272},{"$f":"SUM(AM87,AM101,AM115)","v":872.03706192000016},{"$f":"SUM(AN87:AN90,AN102,AN115)","v":3508.3141710624},{"$f":"SUM(AO87,AO103,AO115)","v":889.47780315840009},{"$f":"SUM(AP87:AP88,AP90,AP104,AP115)","v":2635.0079043744004},{"$f":"SUM(AQ87,AQ105,AQ115)","v":907.26735922156809},{"$f":"SUM(AR87:AR90,AR106,AR115)","v":3578.4804544836484},{"$f":"SUM(AS87,AS107,AS115)","v":907.26735922156809},{"$f":"SUM(AT87:AT88,AT90,AT108:AT115)","v":2741.4622237111262},{"$f":"SUM(AC118:AT118)","v":34745.813769793116}]
[]
[]
[]
[]
[]
["L55-L80"]
["Pour10000h/AN","PV","1 année",null,null,null,"2eme annee",null,null,null,"3eme année",null,null,null,"4eme année",null,null,null,"5eme annee",null,null,null,"6eme année",null,null,null,null,"evolution du prix 2%/an",null,1.05]
[null,"prix","Total M3","Total M6","Total M9","Total M12","Total M15","Total M18","Total M21","Total M24","Total M27","Total M30","Total M33","Total M36","Total M39","Total M42","Total M45","Total M48","Total M51","Total M52","Total M55","Total M58","Total M61","Total M64","Total M67","Total M70","Total Année N",null,"Total M3","Total M6","Total M9","Total M12","Total M15","Total M18","Total M21","Total M24","Total M27","Total M30","Total M33","Total M36","Total M39","Total M42","Total M45","Total M48","Total M51","Total M54","Total M57","Total M60","Total M63","Total M66","Total M69","Total M72"]
["COM CK2175-1",407.8,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B127*(C127+D127+E127+F127+G127+H127+I127+J127+K127+L127+M127+T127)","v":4893.6000000000004},"COM CK2175-1",{"$f":"B127","v":407.8},{"$f":"B127","v":407.8},{"$f":"B127*$AD$52","v":415.95600000000002},{"$f":"AE127*$AD125","v":436.75380000000001},{"$f":"AE127*$AD125","v":436.75380000000001},{"$f":"AG127*$AD125","v":458.59149000000002},{"$f":"AG127*$AD125","v":458.59149000000002},{"$f":"AG127*$AD125","v":458.59149000000002},{"$f":"AJ127*$AD125","v":481.52106450000002},{"$f":"AJ127*$AD125","v":481.52106450000002},{"$f":"AJ127*$AD125","v":481.52106450000002},{"$f":"AM127*$AD125","v":505.59711772500003},{"$f":"AM127*$AD125","v":505.59711772500003},{"$f":"AM127*$AD125","v":505.59711772500003},{"$f":"AP127*$AD125","v":530.87697361125004},{"$f":"AP127*$AD125","v":530.87697361125004},{"$f":"AP127*$AD125","v":530.87697361125004},{"$f":"AS127*$AD125","v":557.42082229181256},585.29186340640319,614.55645657672335,645.28427940555957,677.54849337583755,711.4259180446295,746.99721394686105,{"$f":"SUM(AC127:AZ127)","v":12573.348584556577}]
["com CK4175-2-RS",1317.1,null,1,null,1,null,1,null,1,null,1,0,1,0,1,null,1,0,1,null,1,null,1,null,1,{"$f":"B128*(C128+D128+E128+F128+G128+H128+I128+J128+K128+L128+M128+T128)","v":7902.5999999999995},"COM CK4175-2-rs",{"$f":"B128","v":1317.1},{"$f":"B128","v":1317.1},1343.442,{"$f":"AD128*$AD125","v":1382.9549999999999},{"$f":"AD128*$AD125","v":1382.9549999999999},1410.6141,1452.10275,1452.10275,1481.1448050000001,1524.7078875,1524.7078875,1555.2020452500003,1600.9432818750001,1600.9432818750001,1632.9621475125005,1680.9904459687502,1680.9904459687502,1714.6102548881256,1765.0399682671878,1765.0399682671878,1800.3407676325319,1853.2919666805471,1853.2919666805471,1890.3578060141585,{"$f":"SUM(AJ128,AL128,AN128,AP128,AR128,AT128,AV128,AX128,AZ128,AH128,AF128,AD128)","v":19147.915506443765}]
["COM CK8175-1",828.6,null,null,null,1,null,null,null,1,null,null,null,1,null,null,0,1,0,0,null,1,null,null,null,1,{"$f":"B129*(C129+D129+E129+F129+G129+H129+I129+J129+K129+L129+M129+T129)","v":1657.2},"COM CK8175-1",828.6,828.6,845.17200000000003,{"$f":"AD129*$AD125","v":870.03000000000009},{"$f":"AD129*$AD125","v":870.03000000000009},887.43060000000003,913.53150000000016,913.53150000000016,931.80213000000003,959.20807500000024,959.20807500000024,978.39223650000008,1007.1684787500003,1007.1684787500003,1027.311848325,1057.5269026875003,1057.5269026875003,1078.6774407412502,1110.4032478218753,1110.4032478218753,1132.6113127783128,1165.9234102129692,1165.9234102129692,1189.2418784172285,{"$f":"SUM(AZ129,AV129,AR129,AN129,AJ129,AF129)","v":6119.1257654266037}]
["COM SCWO4000-20",299,1,1,0,2,0,2,0,2,0,2,0,2,null,2,null,2,null,2,null,2,null,2,null,2,{"$f":"B130*(C130+D130+F130+H130+J130+L130+N130+P130+R130+T130)","v":5382},"COM SCWO4000-20",299,299,304.98,{"$f":"AD130*$AD125","v":313.95},{"$f":"AD130*$AD125","v":313.95},320.22900000000004,329.64749999999998,329.64749999999998,336.24045000000007,346.12987499999997,346.12987499999997,353.05247250000008,363.43636874999999,363.43636874999999,370.70509612500013,381.60818718749999,381.60818718749999,389.24035093125013,400.68859654687503,400.68859654687503,408.70236847781268,420.72302637421882,420.72302637421882,429.13748690170331,{"$f":"SUM(AZ130,AX130,AV130,AT130,AR130,AP130,AN130,AL130,AJ130,AH130,AC130,AD130,AF130)","v":4645.8428641915471}]
["BEACART700RA",200.33,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B131*(C131+D131+F131+H131+J131+L131+N131+P131+R131+T131)","v":2003.3000000000002},"BEACART700RA",200.33,200.33,204.3366,{"$f":"AD131*$AD125","v":210.34650000000002},{"$f":"AD131*$AD125","v":210.34650000000002},214.55343000000002,220.86382500000002,220.86382500000002,225.28110150000003,231.90701625000003,231.90701625000003,236.54515657500005,243.50236706250004,243.50236706250004,248.37241440375007,255.67748541562506,255.67748541562506,260.7910351239376,268.4613596864063,268.4613596864063,273.83058688013449,281.88442767072661,281.88442767072661,287.5221162241412,{"$f":"SUM(AC131:AZ131)","v":5777.1784028774809}]
["BEACART700RB",200.33,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2003.3000000000002,"BEACART700RB",200.33,200.33,204.3366,{"$f":"AD132*$AD125","v":210.34650000000002},{"$f":"AD132*$AD125","v":210.34650000000002},214.55343000000002,220.86382500000002,220.86382500000002,225.28110150000003,231.90701625000003,231.90701625000003,236.54515657500005,243.50236706250004,243.50236706250004,248.37241440375007,255.67748541562506,255.67748541562506,260.7910351239376,268.4613596864063,268.4613596864063,273.83058688013449,281.88442767072661,281.88442767072661,287.5221162241412,{"$f":"SUM(AC132:AZ132)","v":5777.1784028774809}]
["XVKT14CF",233.6,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,2102.4,"xvkt14cf1",233.6,233.6,238.27199999999999,{"$f":"AD133*$AD125","v":245.28},{"$f":"AD133*$AD125","v":245.28},250.18559999999999,257.54400000000004,257.54400000000004,262.69488000000001,270.42120000000006,270.42120000000006,275.82962400000002,283.94226000000009,283.94226000000009,289.62110520000004,298.13937300000009,298.13937300000009,304.10216046000005,313.0463416500001,313.0463416500001,319.30726848300009,328.69865873250012,328.69865873250012,335.27263190715013,{"$f":"SUM(AZ133,AX133,AV133,AT133,AR133,AP133,AN133,AL133,AJ133,AH133,AF133,AD133)","v":3396.0618497496507}]
["MO+DPL A1",643.72,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B134*(C134+D134+E134+F134+G134+H134)","v":643.72},"MO+DPL A1",643.72,643.72,656.59440000000006,{"$f":"AD134*$AD125","v":675.90600000000006},{"$f":"AD134*$AD125","v":675.90600000000006},689.42412000000013,709.70130000000006,709.70130000000006,723.89532600000018,745.18636500000014,745.18636500000014,760.09009230000026,782.44568325000023,782.44568325000023,798.09459691500035,821.56796741250025,821.56796741250025,837.99932676075036,862.64636578312525,862.64636578312525,879.89929309878789,905.77868407228152,905.77868407228152,923.89425775372729,{"$f":"AC134","v":643.72}]
["MO+DPL A2",793.72,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,793.72,"MO+DPL A2",793.72,793.72,809.59440000000006,{"$f":"AD135*$AD125","v":833.40600000000006},{"$f":"AD135*$AD125","v":833.40600000000006},850.07412000000011,875.07630000000006,875.07630000000006,892.57782600000019,918.83011500000009,918.83011500000009,937.20671730000026,964.77162075000012,964.77162075000012,984.06705316500029,1013.0102017875001,1013.0102017875001,1033.2704058232503,1063.6607118768752,1063.6607118768752,1084.9339261144128,1116.8437474707191,1116.8437474707191,1139.1806224201334,{"$f":"AD135","v":793.72}]
["MO+DPL A3",643.72,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643.72,"MO+DPL A3",643.72,643.72,{"$f":"B136*$AD$52","v":656.59440000000006},{"$f":"AD136*$AD125","v":675.90600000000006},{"$f":"AD136*$AD125","v":675.90600000000006},689.42412000000013,709.70130000000006,709.70130000000006,723.89532600000018,745.18636500000014,745.18636500000014,760.09009230000026,782.44568325000023,782.44568325000023,798.09459691500035,821.56796741250025,821.56796741250025,837.99932676075036,862.64636578312525,862.64636578312525,879.89929309878789,905.77868407228152,905.77868407228152,923.89425775372729,{"$f":"AE136","v":656.59440000000006}]
["MO+DPL A4",793.72,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,793.72,"MO+DPL A4",793.72,793.72,{"$f":"B137*$AD$52","v":809.59440000000006},{"$f":"AD137*$AD125","v":833.40600000000006},{"$f":"AD137*$AD125","v":833.40600000000006},850.07412000000011,875.07630000000006,875.07630000000006,892.57782600000019,918.83011500000009,918.83011500000009,937.20671730000026,964.77162075000012,964.77162075000012,984.06705316500029,1013.0102017875001,1013.0102017875001,1033.2704058232503,1063.6607118768752,1063.6607118768752,1084.9339261144128,1116.8437474707191,1116.8437474707191,1139.1806224201334,{"$f":"AF137","v":833.40600000000006}]
["MO+DPL A5",643.72,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643.72,"MO+DPL A5",643.72,643.72,656.59440000000006,{"$f":"AD138*$AD125","v":675.90600000000006},{"$f":"AD138*$AD125","v":675.90600000000006},689.42412000000013,709.70130000000006,709.70130000000006,723.89532600000018,745.18636500000014,745.18636500000014,760.09009230000026,782.44568325000023,782.44568325000023,798.09459691500035,821.56796741250025,821.56796741250025,837.99932676075036,862.64636578312525,862.64636578312525,879.89929309878789,905.77868407228152,905.77868407228152,923.89425775372729,{"$f":"AG138","v":675.90600000000006}]
["MO+DPL A6",793.72,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,793.72,"MO+DPL A6",793.72,793.72,809.59440000000006,{"$f":"AD139*$AD125","v":833.40600000000006},{"$f":"AD139*$AD125","v":833.40600000000006},850.07412000000011,875.07630000000006,875.07630000000006,892.57782600000019,918.83011500000009,918.83011500000009,937.20671730000026,964.77162075000012,964.77162075000012,984.06705316500029,1013.0102017875001,1013.0102017875001,1033.2704058232503,1063.6607118768752,1063.6607118768752,1084.9339261144128,1116.8437474707191,1116.8437474707191,1139.1806224201334,{"$f":"AH139","v":850.07412000000011}]
["MO+DPL A7",643.72,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B140*(C140+D140+E140+F140+G140+H140+I140)","v":643.72},"MO+DPL A7",643.72,643.72,656.59440000000006,{"$f":"AD140*$AD125","v":675.90600000000006},{"$f":"AD140*$AD125","v":675.90600000000006},689.42412000000013,709.70130000000006,709.70130000000006,723.89532600000018,745.18636500000014,745.18636500000014,760.09009230000026,782.44568325000023,782.44568325000023,798.09459691500035,821.56796741250025,821.56796741250025,837.99932676075036,862.64636578312525,862.64636578312525,879.89929309878789,905.77868407228152,905.77868407228152,923.89425775372729,{"$f":"AI140","v":709.70130000000006}]
["MO+DPL A8",793.72,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B141*(C141+D141+E141+F141+G141+H141+I141+J141+K141+L141+M141+T141)","v":793.72},"MO+DPL A8",793.72,793.72,809.59440000000006,{"$f":"AD141*$AD125","v":833.40600000000006},{"$f":"AD141*$AD125","v":833.40600000000006},850.07412000000011,875.07630000000006,875.07630000000006,892.57782600000019,918.83011500000009,918.83011500000009,937.20671730000026,964.77162075000012,964.77162075000012,984.06705316500029,1013.0102017875001,1013.0102017875001,1033.2704058232503,1063.6607118768752,1063.6607118768752,1084.9339261144128,1116.8437474707191,1116.8437474707191,1139.1806224201334,{"$f":"AJ141","v":875.07630000000006}]
["MO+DPL A9",643.72,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B142*(C142+D142+E142+F142+G142+H142+I142+J142+K142+L142+M142+T142)","v":643.72},"MO+DPL A9",643.72,643.72,656.59440000000006,{"$f":"AD142*$AD125","v":675.90600000000006},{"$f":"AD142*$AD125","v":675.90600000000006},689.42412000000013,709.70130000000006,709.70130000000006,723.89532600000018,745.18636500000014,745.18636500000014,760.09009230000026,782.44568325000023,782.44568325000023,798.09459691500035,821.56796741250025,821.56796741250025,837.99932676075036,862.64636578312525,862.64636578312525,879.89929309878789,905.77868407228152,905.77868407228152,923.89425775372729,{"$f":"AK142","v":723.89532600000018}]
["MO+DPL A10",793.72,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B143*(C143+D143+E143+F143+G143+H143+I143+J143+K143+L143+M143+T143)","v":793.72},"MO+DPL A10",793.72,793.72,809.59440000000006,{"$f":"AD143*$AD125","v":833.40600000000006},{"$f":"AD143*$AD125","v":833.40600000000006},850.07412000000011,875.07630000000006,875.07630000000006,892.57782600000019,918.83011500000009,918.83011500000009,937.20671730000026,964.77162075000012,964.77162075000012,984.06705316500029,1013.0102017875001,1013.0102017875001,1033.2704058232503,1063.6607118768752,1063.6607118768752,1084.9339261144128,1116.8437474707191,1116.8437474707191,1139.1806224201334,{"$f":"AL143","v":918.83011500000009}]
["MO+DPL A11",643.72,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B144*(C144+D144+E144+F144+G144+H144+I144+J144+K144+L144+M144+T144)","v":643.72},"MO+DPL A11",643.72,643.72,656.59440000000006,{"$f":"AD144*$AD125","v":675.90600000000006},{"$f":"AD144*$AD125","v":675.90600000000006},689.42412000000013,709.70130000000006,709.70130000000006,723.89532600000018,745.18636500000014,745.18636500000014,760.09009230000026,782.44568325000023,782.44568325000023,798.09459691500035,821.56796741250025,821.56796741250025,837.99932676075036,862.64636578312525,862.64636578312525,879.89929309878789,905.77868407228152,905.77868407228152,923.89425775372729,{"$f":"AM144","v":745.18636500000014}]
["MO+DPL A12",793.72,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C145:T145)*B145","v":793.72},"MO+DPL A12",793.72,793.72,809.59440000000006,{"$f":"AD145*$AD125","v":833.40600000000006},{"$f":"AD145*$AD125","v":833.40600000000006},850.07412000000011,875.07630000000006,875.07630000000006,892.57782600000019,918.83011500000009,918.83011500000009,937.20671730000026,964.77162075000012,964.77162075000012,984.06705316500029,1013.0102017875001,1013.0102017875001,1033.2704058232503,1063.6607118768752,1063.6607118768752,1084.9339261144128,1116.8437474707191,1116.8437474707191,1139.1806224201334,{"$f":"AN145","v":937.20671730000026}]
["MO+DPL A13",643.72,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,643.72,"MO+DPL A13",643.72,643.72,656.59440000000006,{"$f":"AD146*$AD125","v":675.90600000000006},{"$f":"AD146*$AD125","v":675.90600000000006},689.42412000000013,709.70130000000006,709.70130000000006,723.89532600000018,745.18636500000014,745.18636500000014,760.09009230000026,782.44568325000023,782.44568325000023,798.09459691500035,821.56796741250025,821.56796741250025,837.99932676075036,862.64636578312525,862.64636578312525,879.89929309878789,905.77868407228152,905.77868407228152,923.89425775372729,{"$f":"AO146","v":782.44568325000023}]
["MO+DPL A14",793.72,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,793.72,"MO+DPL A14",793.72,793.72,809.59440000000006,{"$f":"AD147*$AD125","v":833.40600000000006},{"$f":"AD147*$AD125","v":833.40600000000006},850.07412000000011,875.07630000000006,875.07630000000006,892.57782600000019,918.83011500000009,918.83011500000009,937.20671730000026,964.77162075000012,964.77162075000012,984.06705316500029,1013.0102017875001,1013.0102017875001,1033.2704058232503,1063.6607118768752,1063.6607118768752,1084.9339261144128,1116.8437474707191,1116.8437474707191,1139.1806224201334,{"$f":"AP147","v":964.77162075000012}]
["MO+DPL A15",643.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,643.72,"MO+DPL A15",643.72,643.72,656.59440000000006,{"$f":"AD148*$AD125","v":675.90600000000006},{"$f":"AD148*$AD125","v":675.90600000000006},689.42412000000013,709.70130000000006,709.70130000000006,723.89532600000018,745.18636500000014,745.18636500000014,760.09009230000026,782.44568325000023,782.44568325000023,798.09459691500035,821.56796741250025,821.56796741250025,837.99932676075036,862.64636578312525,862.64636578312525,879.89929309878789,905.77868407228152,905.77868407228152,923.89425775372729,{"$f":"AQ148","v":798.09459691500035}]
["MO+DPL A16",793.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,793.72,"MO+DPL A16",793.72,793.72,809.59440000000006,{"$f":"AD149*$AD125","v":833.40600000000006},{"$f":"AD149*$AD125","v":833.40600000000006},850.07412000000011,875.07630000000006,875.07630000000006,892.57782600000019,918.83011500000009,918.83011500000009,937.20671730000026,964.77162075000012,964.77162075000012,984.06705316500029,1013.0102017875001,1013.0102017875001,1033.2704058232503,1063.6607118768752,1063.6607118768752,1084.9339261144128,1116.8437474707191,1116.8437474707191,1139.1806224201334,{"$f":"AR149","v":1013.0102017875001}]
["MO+DPL A17",643.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,643.72,"MO+DPL A17",643.72,643.72,656.59440000000006,{"$f":"AD150*$AD125","v":675.90600000000006},{"$f":"AD150*$AD125","v":675.90600000000006},689.42412000000013,709.70130000000006,709.70130000000006,723.89532600000018,745.18636500000014,745.18636500000014,760.09009230000026,782.44568325000023,782.44568325000023,798.09459691500035,821.56796741250025,821.56796741250025,837.99932676075036,862.64636578312525,862.64636578312525,879.89929309878789,905.77868407228152,905.77868407228152,923.89425775372729,{"$f":"AS150","v":821.56796741250025}]
["MO+DPL A18",793.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,793.72,"MO+DPL A18",793.72,793.72,809.59440000000006,{"$f":"AD151*$AD125","v":833.40600000000006},{"$f":"AD151*$AD125","v":833.40600000000006},850.07412000000011,875.07630000000006,875.07630000000006,892.57782600000019,918.83011500000009,918.83011500000009,937.20671730000026,964.77162075000012,964.77162075000012,984.06705316500029,1013.0102017875001,1013.0102017875001,1033.2704058232503,1063.6607118768752,1063.6607118768752,1084.9339261144128,1116.8437474707191,1116.8437474707191,1139.1806224201334,{"$f":"AT151","v":1033.2704058232503}]
["MO+DPL A19",643.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"SUM(C152:U152)*B152","v":643.72},"MO+DPL A19",643.72,643.72,656.59440000000006,{"$f":"AD152*$AD125","v":675.90600000000006},{"$f":"AD152*$AD125","v":675.90600000000006},689.42412000000013,709.70130000000006,709.70130000000006,723.89532600000018,745.18636500000014,745.18636500000014,760.09009230000026,782.44568325000023,782.44568325000023,798.09459691500035,821.56796741250025,821.56796741250025,837.99932676075036,862.64636578312525,862.64636578312525,879.89929309878789,905.77868407228152,905.77868407228152,923.89425775372729,{"$f":"AU152","v":862.64636578312525}]
["MO+DPL A20",793.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"SUM(C153:V153)*B153","v":793.72},"MO+DPL A20",793.72,793.72,809.59440000000006,{"$f":"AD153*$AD125","v":833.40600000000006},{"$f":"AD153*$AD125","v":833.40600000000006},850.07412000000011,875.07630000000006,875.07630000000006,892.57782600000019,918.83011500000009,918.83011500000009,937.20671730000026,964.77162075000012,964.77162075000012,984.06705316500029,1013.0102017875001,1013.0102017875001,1033.2704058232503,1063.6607118768752,1063.6607118768752,1084.9339261144128,1116.8437474707191,1116.8437474707191,1139.1806224201334,{"$f":"AV153","v":1063.6607118768752}]
["MO+DPL A21",643.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"SUM(F154:W154)*B154","v":643.72},"MO+DPL A21",643.72,643.72,656.59440000000006,{"$f":"AD154*$AD125","v":675.90600000000006},{"$f":"AD154*$AD125","v":675.90600000000006},689.42412000000013,709.70130000000006,709.70130000000006,723.89532600000018,745.18636500000014,745.18636500000014,760.09009230000026,782.44568325000023,782.44568325000023,798.09459691500035,821.56796741250025,821.56796741250025,837.99932676075036,862.64636578312525,862.64636578312525,879.89929309878789,905.77868407228152,905.77868407228152,923.89425775372729,{"$f":"AW154","v":879.89929309878789}]
["MO+DPL A22",793.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(C155:X155)*B155","v":793.72},"MO+DPL A22",793.72,793.72,809.59440000000006,{"$f":"AD155*$AD125","v":833.40600000000006},{"$f":"AD155*$AD125","v":833.40600000000006},850.07412000000011,875.07630000000006,875.07630000000006,892.57782600000019,918.83011500000009,918.83011500000009,937.20671730000026,964.77162075000012,964.77162075000012,984.06705316500029,1013.0102017875001,1013.0102017875001,1033.2704058232503,1063.6607118768752,1063.6607118768752,1084.9339261144128,1116.8437474707191,1116.8437474707191,1139.1806224201334,{"$f":"AX155","v":1116.8437474707191}]
["MO+DPL A23",643.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(C156:Y156)*B156","v":643.72},"MO+DPL A23",643.72,643.72,656.59440000000006,{"$f":"AD156*$AD125","v":675.90600000000006},{"$f":"AD156*$AD125","v":675.90600000000006},689.42412000000013,709.70130000000006,709.70130000000006,723.89532600000018,745.18636500000014,745.18636500000014,760.09009230000026,782.44568325000023,782.44568325000023,798.09459691500035,821.56796741250025,821.56796741250025,837.99932676075036,862.64636578312525,862.64636578312525,879.89929309878789,905.77868407228152,905.77868407228152,923.89425775372729,{"$f":"AY156","v":905.77868407228152}]
["MO+DPL A24",793.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(C157:Z157)*B157","v":793.72},"MO+DPL A24",793.72,793.72,809.59440000000006,{"$f":"AD157*$AD125","v":833.40600000000006},{"$f":"AD157*$AD125","v":833.40600000000006},850.07412000000011,875.07630000000006,875.07630000000006,892.57782600000019,918.83011500000009,918.83011500000009,937.20671730000026,964.77162075000012,964.77162075000012,984.06705316500029,1013.0102017875001,1013.0102017875001,1033.2704058232503,1063.6607118768752,1063.6607118768752,1084.9339261144128,1116.8437474707191,1116.8437474707191,1139.1806224201334,{"$f":"AZ157","v":1139.1806224201334}]
["recyclage",7,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(C158:Z158)*B158","v":168},"recyclage",{"$f":"B158","v":7},{"$f":"B158","v":7},{"$f":"B158*$AD$52","v":7.1400000000000006},{"$f":"AD158*$AD125","v":7.3500000000000005},{"$f":"AD158*$AD125","v":7.3500000000000005},7.4970000000000008,7.7175000000000011,7.7175000000000011,7.8718500000000011,8.1033750000000015,8.1033750000000015,8.2654425000000007,8.5085437500000012,8.5085437500000012,8.6787146250000013,8.9339709375000016,8.9339709375000016,9.1126503562500023,9.3806694843750016,9.3806694843750016,9.5682828740625023,9.8497029585937526,9.8497029585937526,10.046697017765627,{"$f":"SUM(AC158:AZ158)","v":201.86816163401568}]
["piece captive",500,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"SUM(AA127:AA158)","v":43361.680000000029},null,{"$f":"B159","v":500},500,510,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA127:BA158)","v":78383.006081717293}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN160","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC127,AC130:AC132,AC158,AC134)","v":1758.18},{"$f":"SUM(AD127:AD128,AD130:AD133,AD135,AD158)","v":3458.88},{"$f":"SUM(AE127,AE136,AE158,AE131:AE132)","v":1488.3636000000004},{"$f":"SUM(AF127:AF133,AF137,AF158)","v":4510.4178000000011},{"$f":"SUM(AG127,AG131:AG132,AG158,AG138)","v":1540.7028},{"$f":"SUM(AH127:AH128,AH130:AH133,AH139,AH158)","v":3726.2981699999996},{"$f":"SUM(AI127,AI140,AI158,AI131:AI132)","v":1617.73794},{"$f":"SUM(AJ127:AJ133,AJ141,AJ158)","v":4735.93869},{"$f":"SUM(AK127,AK131:AK132,AK158,AK142)","v":1663.8504435000004},{"$f":"SUM(AL127:AL128,AL130:AL133,AL143,AL158)","v":4013.527549500001},{"$f":"SUM(AM127,AM144,AM158,AM131:AM132)","v":1698.6248370000001},{"$f":"SUM(AN127:AN133,AN145,AN158)","v":5086.6359689250012},{"$f":"SUM(AO127,AO131:AO132,AO158,AO146)","v":1783.5560788500004},{"$f":"SUM(AP127:AP128,AP130:AP133,AP147,AP158)","v":4214.2039269750003},{"$f":"SUM(AQ127,AQ148,AQ158,AQ131:AQ132)","v":1834.3951139587507},{"$f":"SUM(AR127:AR133,AR149,AR158)","v":5482.4410260112509},{"$f":"SUM(AS127,AS131:AS132,AS158,AS150)","v":1872.7338827925005},{"$f":"SUM(AT127:AT128,AT130:AT133,AT151,AT158)","v":4529.3387149985638},{"$f":"SUM(AU127,AU152,AU158,AU131:AU132)","v":1994.241618046716},{"$f":"SUM(AV127:AV133,AV153,AV158)","v":5813.698711596724},{"$f":"SUM(AW127,AW131:AW132,AW158,AW154)","v":2082.4130291386791},{"$f":"SUM(AX127:AX128,AX130:AX133,AX155,AX158)","v":4970.7244509338689},{"$f":"SUM(AY127,AY156,AY158,AY131:AY132)","v":2190.8231604169578},{"$f":"SUM(AZ127:AZ133,AZ157,AZ158)","v":6315.2785690732835},{"$f":"SUM(AC161:AZ161)","v":78383.006081717293}]

{"sheet":"L75 RS","index":7,"n_rows":76,"n_cols":48,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["L75 RS"]
["Pour 2000h/AN"]
[]
[null,"PV",null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,0.02]
[null,"prix","année 1","année 2","année 3","année 4","année 5","année 6",null,"Total Année N",null,"Total An 1","Total An 2","Total An 3","Total An 4","Total An 5","Total An 6"]
["COM CK2175-1",397,1,1,1,1,1,1,null,{"$f":"B6*(C6+D6+E6+F6+G6+H6)","v":2382},null,{"$f":"(B6*P4)+B6","v":404.94},{"$f":"(L6*P4)+L6","v":413.03879999999998},{"$f":"(M6*P4)+M6","v":421.299576},{"$f":"(N6*P4)+N6","v":429.72556752000003},{"$f":"(O6*P4)+O6","v":438.32007887040004},{"$f":"(P6*P4)+P6","v":447.08648044780801},{"$f":"SUM(L6:Q6)","v":2554.4105028382082}]
["COM CK4175-2-RS",1325.2,null,1,null,1,null,1,null,{"$f":"B7*(C7+D7+E7+F7+G7+H7)","v":3975.6000000000004},null,{"$f":"(B7*P4)+B7","v":1351.704},{"$f":"(L7*P4)+L7","v":1378.7380799999999},{"$f":"(M7*P4)+M7","v":1406.3128416},{"$f":"(N7*P4)+N7","v":1434.439098432},{"$f":"(O7*P4)+O7","v":1463.1278804006402},{"$f":"(P7*P4)+P7","v":1492.3904380086531},{"$f":"M7+O7+Q7","v":4305.5676164406532}]
["COM CK8175-1",806.8,null,null,null,1,null,null,null,806.8,null,{"$f":"(B8*P4)+B8","v":822.93599999999992},{"$f":"(L8*P4)+L8","v":839.39471999999989},{"$f":"(M8*P4)+M8","v":856.18261439999992},{"$f":"(N8*P4)+N8","v":873.30626668799994},{"$f":"(O8*P4)+O8","v":890.77239202175997},{"$f":"(P8*P4)+P8","v":908.58783986219521},{"$f":"SUM(O8)","v":873.30626668799994}]
["COM SCWO4000-20",277,0,2,0,2,0,2,null,{"$f":"B9*(C9+D9+F9+H9)","v":1662},null,{"$f":"(B9*P4)+B9","v":282.54000000000002},{"$f":"(L9*P4)+L9*D9","v":570.73080000000004},{"$f":"(M9*P4)+M9","v":582.14541600000007},{"$f":"(N9*P4)+N9","v":593.78832432000002},{"$f":"(O9*P4)+O9","v":605.66409080640005},{"$f":"(P9*P4)+P9","v":617.77737262252811},{"$f":"SUM(M9,O9,Q9)","v":1782.2964969425284}]
["MO+DPL A1",310,1,null,null,null,null,null,null,310,null,{"$f":"(B10*P4)+B10","v":316.2},{"$f":"(L10*P4)+L10","v":322.524},{"$f":"(M10*P4)+M10","v":328.97448000000003},{"$f":"(N10*P4)+N10","v":335.55396960000002},{"$f":"(O10*P4)+O10","v":342.265048992},{"$f":"(P10*P4)+P10","v":349.11034997183998},{"$f":"SUM(L10)","v":316.2}]
["MO+DPL A2",380,null,1,null,null,null,null,null,380,null,{"$f":"(B11*P4)+B11","v":387.6},{"$f":"(L11*P4)+L11","v":395.35200000000003},{"$f":"(M11*P4)+M11","v":403.25904000000003},{"$f":"(N11*P4)+N11","v":411.32422080000003},{"$f":"(O11*P4)+O11","v":419.55070521600004},{"$f":"(P11*P4)+P11","v":427.94171932032003},{"$f":"SUM(M11)","v":395.35200000000003}]
["MO+DPL A3",310,null,null,1,null,null,null,null,310,null,{"$f":"(B12*P4)+B12","v":316.2},{"$f":"(L12*P4)+L12","v":322.524},{"$f":"(M12*P4)+M12","v":328.97448000000003},{"$f":"(N12*P4)+N12","v":335.55396960000002},{"$f":"(O12*P4)+O12","v":342.265048992},{"$f":"(P12*P4)+P12","v":349.11034997183998},{"$f":"SUM(N12)","v":328.97448000000003}]
["MO+DPL A4",380,null,null,null,1,null,null,null,380,null,{"$f":"(B13*P4)+B13","v":387.6},{"$f":"(L13*P4)+L13","v":395.35200000000003},{"$f":"(M13*P4)+M13","v":403.25904000000003},{"$f":"(N13*P4)+N13","v":411.32422080000003},{"$f":"(O13*P4)+O13","v":419.55070521600004},{"$f":"(P13*P4)+P13","v":427.94171932032003},{"$f":"SUM(O13)","v":411.32422080000003}]
["MO+DPL A5",310,null,null,null,null,1,null,null,310,null,{"$f":"(B14*P4)+B14","v":316.2},{"$f":"(L14*P4)+L14","v":322.524},{"$f":"(M14*P4)+M14","v":328.97448000000003},{"$f":"(N14*P4)+N14","v":335.55396960000002},{"$f":"(O14*P4)+O14","v":342.265048992},{"$f":"(P14*P4)+P14","v":349.11034997183998},{"$f":"SUM(P14)","v":342.265048992}]
["MO+DPL A6",380,null,null,null,null,null,1,null,380,null,{"$f":"(B15*P4)+B15","v":387.6},{"$f":"(L15*P4)+L15","v":395.35200000000003},{"$f":"(M15*P4)+M15","v":403.25904000000003},{"$f":"(N15*P4)+N15","v":411.32422080000003},{"$f":"(O15*P4)+O15","v":419.55070521600004},{"$f":"(P15*P4)+P15","v":427.94171932032003},{"$f":"SUM(Q15)","v":427.94171932032003}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(B16*P4)+B16","v":0},{"$f":"(L16*P4)+L16","v":0},{"$f":"(M16*P4)+M16","v":0},{"$f":"(N16*P4)+N16","v":0},{"$f":"(O16*P4)+O16","v":0},{"$f":"(P16*P4)+P16","v":0},{"$f":"SUM(M16,O16,Q16)","v":0}]
["recyclage",4.5,1,1,1,1,1,1,null,{"$f":"SUM(B17)*(C17+D17+E17+F17+G17+H17)","v":27},null,{"$f":"(B17*P4)+B17","v":4.59},{"$f":"(L17*P4)+L17","v":4.6818},{"$f":"(M17*P4)+M17","v":4.775436},{"$f":"(N17*P4)+N17","v":4.8709447199999998},{"$f":"(O17*P4)+O17","v":4.9683636143999994},{"$f":"(P17*P4)+P17","v":5.0677308866879995},{"$f":"SUM(L17:Q17)","v":28.954275221088}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J6:J17)","v":10923.400000000001},null,{"$f":"J18/6","v":1820.5666666666668},null,null,null,null,null,{"$f":"SUM(R6:R17)","v":11766.592627242799}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R18/6","v":1961.098771207133}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L6,L10,L17)","v":725.73},{"$f":"SUM(M6:M7,M9,M11,M17)","v":2762.5414799999994},{"$f":"SUM(N6,N12,N17)","v":755.04949199999999},{"$f":"SUM(O6:O9,O13,O17)","v":3747.4544224800002},{"$f":"SUM(P6,P14,P17)","v":785.55349147679999},{"$f":"SUM(Q6:Q7,Q9,Q15,Q17)","v":2990.2637412859972},{"$f":"SUM(L20:Q20)","v":11766.592627242797}]
[]
["L75 RS"]
["Pour4000h/AN","PV","1 année",null,"2 année",null,"3 année",null,"4 année",null,"5 année",null,"6 année",null,null,null,null,null,"evolution du prix 2%/an",null,0.02]
[null,"prix","6 mois","12 mois","18 mois","24 mois","30 mois","36 mois","42 mois","48 mois","54 mois","60 mois","66 mois","72 mois","Total Année N",null,"Total M6","Total M12","Total M18","Total M24","Total M30","Total M36","Total M42","Total M48","Total M54","Total M60","Total M66","Total M72"]
["COM CK2175-1",397,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B25*(C25+D25+E25+F25+G25+H25+I25+J25+K25+L25+M25+N25)","v":4764},"COM CK2140-1",{"$f":"(B25*U23)+B25","v":404.94},{"$f":"(B25*U23)+B25","v":404.94},{"$f":"(R25*U23)+R25","v":413.03879999999998},{"$f":"(R25*U23)+R25","v":413.03879999999998},{"$f":"(T25*U23)+T25","v":421.299576},{"$f":"(T25*U23)+T25","v":421.299576},{"$f":"(V25*U23)+V25","v":429.72556752000003},{"$f":"(V25*U23)+V25","v":429.72556752000003},{"$f":"(X25*U23)+X25","v":438.32007887040004},{"$f":"(X25*U23)+X25","v":438.32007887040004},{"$f":"(Z25*U23)+Z25","v":447.08648044780801},{"$f":"(AA25*AA23)+AA25","v":447.08648044780801},{"$f":"SUM(Q25:AB25)","v":5108.8210056764156}]
["COM CK4175-2-RS",1325.2,null,1,null,1,null,1,null,1,null,1,null,1,{"$f":"B26*(C26+D26+E26+F26+G26+H26+I26+J26+K26+L26+M26+N26)","v":7951.2000000000007},"COM CK4140-1",{"$f":"(B26*U23)+B26","v":1351.704},{"$f":"(B26*U23)+B26","v":1351.704},{"$f":"(R26*U23)+R26","v":1378.7380799999999},{"$f":"(R26*U23)+R26","v":1378.7380799999999},{"$f":"(T26*U23)+T26","v":1406.3128416},{"$f":"(T26*U23)+T26","v":1406.3128416},{"$f":"(V26*U23)+V26","v":1434.439098432},{"$f":"(W26*AA23)+W26","v":1434.439098432},{"$f":"(X26*U23)+X26","v":1463.1278804006402},{"$f":"(Y26*AA23)+Y26","v":1463.1278804006402},{"$f":"(Z26*U23)+Z26","v":1492.3904380086531},{"$f":"(AA26*AA23)+AA26","v":1492.3904380086531},{"$f":"SUM(R26,T26,V26,X26,Z26,AB26)","v":8526.7123384412935}]
["COM CK8175-1",806.8,null,null,null,1,null,null,null,1,null,0,null,1,{"$f":"B27*(C27+D27+E27+F27+G27+H27+I27+J27+K27+L27+M27+N27)","v":2420.3999999999996},"COM CK8140-2",{"$f":"(B27*U23)+B27","v":822.93599999999992},{"$f":"(B27*U23)+B27","v":822.93599999999992},{"$f":"(R27*U23)+R27","v":839.39471999999989},{"$f":"(R27*U23)+R27","v":839.39471999999989},{"$f":"(T27*U23)+T27","v":856.18261439999992},{"$f":"(T27*U23)+T27","v":856.18261439999992},{"$f":"(V27*U23)+V27","v":873.30626668799994},{"$f":"(V27*U23)+V27","v":873.30626668799994},{"$f":"(X27*U23)+X27","v":890.77239202175997},{"$f":"(X27*U23)+X27","v":890.77239202175997},{"$f":"(Z27*U23)+Z27","v":908.58783986219521},{"$f":"(AA27*AA23)+AA27","v":908.58783986219521},{"$f":"SUM(T27,X27,AB27)","v":2621.2888265501952}]
["COM SCWO4000-20",277,1,1,1,1,2,1,1,1,2,1,1,1,{"$f":"B28*(C28+D28+F28+H28+J28+L28+N28)","v":1939},"COM SCWO4000-20",{"$f":"B28","v":277},{"$f":"((B28*C28)*U23)+(B28*C28)","v":282.54000000000002},{"$f":"R28","v":282.54000000000002},{"$f":"(S28*U23)+S28","v":288.19080000000002},{"$f":"T28*G28","v":576.38160000000005},{"$f":"(T28*U23)+T28","v":293.95461600000004},{"$f":"(T28*U23)+T28","v":293.95461600000004},{"$f":"(W28*U23)+W28","v":299.83370832000003},{"$f":"X28*K28","v":599.66741664000006},{"$f":"Y28/2","v":299.83370832000003},{"$f":"(Z28*U23)+Z28","v":305.83038248640003},{"$f":"(Z28*U23)+Z28","v":305.83038248640003},{"$f":"SUM(Q28:AB28)","v":4105.5572302527999}]
["MO+DPL A1",310,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B29*(C29+D29+E29+F29+G29+H29)","v":310},"MO+DPL A1",310,{"$f":"(B29*U23)+B29","v":316.2},{"$f":"(R29*U23)+R29","v":322.524},{"$f":"(R29*U23)+R29","v":322.524},{"$f":"(T29*U23)+T29","v":328.97448000000003},{"$f":"(T29*U23)+T29","v":328.97448000000003},{"$f":"(V29*U23)+V29","v":335.55396960000002},{"$f":"(W29*V23)+W29","v":335.55396960000002},{"$f":"(X29*U23)+X29","v":342.265048992},{"$f":"(Y29*V23)+Y29","v":342.265048992},{"$f":"(Z29*U23)+Z29","v":349.11034997183998},{"$f":"(AA29*V23)+AA29","v":349.11034997183998},{"$f":"SUM(Q29)","v":310}]
["MO+DPL A2",380,null,1,null,null,null,null,null,null,null,null,null,null,380,"MO+DPL A2",380,{"$f":"(B30*U23)+B30","v":387.6},{"$f":"(R30*U23)+R30","v":395.35200000000003},{"$f":"(R30*U23)+R30","v":395.35200000000003},{"$f":"(T30*U23)+T30","v":403.25904000000003},{"$f":"(T30*U23)+T30","v":403.25904000000003},{"$f":"(V30*U23)+V30","v":411.32422080000003},{"$f":"(V30*U23)+V30","v":411.32422080000003},{"$f":"(X30*U23)+X30","v":419.55070521600004},{"$f":"(X30*U23)+X30","v":419.55070521600004},{"$f":"(Z30*U23)+Z30","v":427.94171932032003},{"$f":"(Z30*U23)+Z30","v":427.94171932032003},{"$f":"SUM(R30)","v":387.6}]
["MO+DPL A3",310,null,null,1,null,null,null,null,null,null,null,null,null,310,"MO+DPL A3",310,{"$f":"(B31*U23)+B31","v":316.2},{"$f":"(R31*U23)+R31","v":322.524},{"$f":"(R31*U23)+R31","v":322.524},{"$f":"(T31*U23)+T31","v":328.97448000000003},{"$f":"(T31*U23)+T31","v":328.97448000000003},{"$f":"(V31*U23)+V31","v":335.55396960000002},{"$f":"(V31*U23)+V31","v":335.55396960000002},{"$f":"(X31*U23)+X31","v":342.265048992},{"$f":"(X31*U23)+X31","v":342.265048992},{"$f":"(Z31*U23)+Z31","v":349.11034997183998},{"$f":"(Z31*U23)+Z31","v":349.11034997183998},{"$f":"SUM(S31)","v":322.524}]
["MO+DPL A4",380,null,null,null,1,null,null,null,null,null,null,null,null,380,"MO+DPL A4",380,{"$f":"(B32*U23)+B32","v":387.6},{"$f":"(R32*U23)+R32","v":395.35200000000003},{"$f":"(R32*U23)+R32","v":395.35200000000003},{"$f":"(T32*U23)+T32","v":403.25904000000003},{"$f":"(T32*U23)+T32","v":403.25904000000003},{"$f":"(V32*U23)+V32","v":411.32422080000003},{"$f":"(V32*U23)+V32","v":411.32422080000003},{"$f":"(X32*U23)+X32","v":419.55070521600004},{"$f":"(X32*U23)+X32","v":419.55070521600004},{"$f":"(Z32*U23)+Z32","v":427.94171932032003},{"$f":"(Z32*U23)+Z32","v":427.94171932032003},{"$f":"SUM(T32)","v":395.35200000000003}]
["MO+DPL A5",310,null,null,null,null,1,null,null,null,null,null,null,null,310,"MO+DPL A5",310,{"$f":"(B33*U23)+B33","v":316.2},{"$f":"(R33*U23)+R33","v":322.524},{"$f":"(R33*U23)+R33","v":322.524},{"$f":"(T33*U23)+T33","v":328.97448000000003},{"$f":"(T33*U23)+T33","v":328.97448000000003},{"$f":"(V33*U23)+V33","v":335.55396960000002},{"$f":"(V33*U23)+V33","v":335.55396960000002},{"$f":"(X33*U23)+X33","v":342.265048992},{"$f":"(X33*U23)+X33","v":342.265048992},{"$f":"(Z33*U23)+Z33","v":349.11034997183998},{"$f":"(Z33*U23)+Z33","v":349.11034997183998},{"$f":"SUM(U33)","v":328.97448000000003}]
["MO+DPL A6",380,null,null,null,null,null,1,null,null,null,null,null,null,380,"MO+DPL A6",380,{"$f":"(B34*U23)+B34","v":387.6},{"$f":"(R34*U23)+R34","v":395.35200000000003},{"$f":"(R34*U23)+R34","v":395.35200000000003},{"$f":"(T34*U23)+T34","v":403.25904000000003},{"$f":"(T34*U23)+T34","v":403.25904000000003},{"$f":"(V34*U23)+V34","v":411.32422080000003},{"$f":"(V34*U23)+V34","v":411.32422080000003},{"$f":"(X34*U23)+X34","v":419.55070521600004},{"$f":"(X34*U23)+X34","v":419.55070521600004},{"$f":"(Z34*U23)+Z34","v":427.94171932032003},{"$f":"(Z34*U23)+Z34","v":427.94171932032003},{"$f":"SUM(V34)","v":403.25904000000003}]
["MO+DPL A7",310,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"B35*(C35+D35+E35+F35+G35+H35+I35)","v":310},"MO+DPL A7",310,{"$f":"(B35*U23)+B35","v":316.2},{"$f":"(R35*U23)+R35","v":322.524},{"$f":"(R35*U23)+R35","v":322.524},{"$f":"(T35*U23)+T35","v":328.97448000000003},{"$f":"(T35*U23)+T35","v":328.97448000000003},{"$f":"(V35*U23)+V35","v":335.55396960000002},{"$f":"(V35*U23)+V35","v":335.55396960000002},{"$f":"(X35*U23)+X35","v":342.265048992},{"$f":"(X35*U23)+X35","v":342.265048992},{"$f":"(Z35*U23)+Z35","v":349.11034997183998},{"$f":"(Z35*U23)+Z35","v":349.11034997183998},{"$f":"SUM(W35)","v":335.55396960000002}]
["MO+DPL A8",380,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"B36*(C36+D36+E36+F36+G36+H36+I36+J36+K36+L36+M36+N36)","v":380},"MO+DPL A8",380,{"$f":"(B36*U23)+B36","v":387.6},{"$f":"(R36*U23)+R36","v":395.35200000000003},{"$f":"(R36*U23)+R36","v":395.35200000000003},{"$f":"(T36*U23)+T36","v":403.25904000000003},{"$f":"(T36*U23)+T36","v":403.25904000000003},{"$f":"(V36*U23)+V36","v":411.32422080000003},{"$f":"(V36*U23)+V36","v":411.32422080000003},{"$f":"(X36*U23)+X36","v":419.55070521600004},{"$f":"(X36*U23)+X36","v":419.55070521600004},{"$f":"(Z36*U23)+Z36","v":427.94171932032003},{"$f":"(Z36*U23)+Z36","v":427.94171932032003},{"$f":"SUM(X36)","v":411.32422080000003}]
["MO+DPL A9",310,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"B37*(C37+D37+E37+F37+G37+H37+I37+J37+K37+L37+M37+N37)","v":310},"MO+DPL A9",310,{"$f":"(B37*U23)+B37","v":316.2},{"$f":"(R37*U23)+R37","v":322.524},{"$f":"(R37*U23)+R37","v":322.524},{"$f":"(T37*U23)+T37","v":328.97448000000003},{"$f":"(T37*U23)+T37","v":328.97448000000003},{"$f":"(V37*U23)+V37","v":335.55396960000002},{"$f":"(V37*U23)+V37","v":335.55396960000002},{"$f":"(X37*U23)+X37","v":342.265048992},{"$f":"(X37*U23)+X37","v":342.265048992},{"$f":"(Z37*U23)+Z37","v":349.11034997183998},{"$f":"(Z37*U23)+Z37","v":349.11034997183998},{"$f":"SUM(Y37)","v":342.265048992}]
["MO+DPL A10",380,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"B38*(C38+D38+E38+F38+G38+H38+I38+J38+K38+L38+M38+N38)","v":380},"MO+DPL A10",380,{"$f":"(B38*U23)+B38","v":387.6},{"$f":"(R38*U23)+R38","v":395.35200000000003},{"$f":"(R38*U23)+R38","v":395.35200000000003},{"$f":"(T38*U23)+T38","v":403.25904000000003},{"$f":"(T38*U23)+T38","v":403.25904000000003},{"$f":"(V38*U23)+V38","v":411.32422080000003},{"$f":"(V38*U23)+V38","v":411.32422080000003},{"$f":"(X38*U23)+X38","v":419.55070521600004},{"$f":"(X38*U23)+X38","v":419.55070521600004},{"$f":"(Z38*U23)+Z38","v":427.94171932032003},{"$f":"(Z38*U23)+Z38","v":427.94171932032003},{"$f":"SUM(Z38)","v":419.55070521600004}]
["MO+DPL A11",310,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"B39*(C39+D39+E39+F39+G39+H39+I39+J39+K39+L39+M39+N39)","v":310},"MO+DPL A11",310,{"$f":"(B39*U23)+B39","v":316.2},{"$f":"(R39*U23)+R39","v":322.524},{"$f":"(R39*U23)+R39","v":322.524},{"$f":"(T39*U23)+T39","v":328.97448000000003},{"$f":"(T39*U23)+T39","v":328.97448000000003},{"$f":"(V39*U23)+V39","v":335.55396960000002},{"$f":"(V39*U23)+V39","v":335.55396960000002},{"$f":"(X39*U23)+X39","v":342.265048992},{"$f":"(X39*U23)+X39","v":342.265048992},{"$f":"(Z39*U23)+Z39","v":349.11034997183998},{"$f":"(Z39*U23)+Z39","v":349.11034997183998},{"$f":"SUM(AA39)","v":349.11034997183998}]
["MO+DPL A12",380,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"B40*(C40+D40+E40+F40+G40+H40+I40+J40+K40+L40+M40+N40)","v":380},"MO+DPL A12",380,{"$f":"(B40*U23)+B40","v":387.6},{"$f":"(R40*U23)+R40","v":395.35200000000003},{"$f":"(R40*U23)+R40","v":395.35200000000003},{"$f":"(T40*U23)+T40","v":403.25904000000003},{"$f":"(T40*U23)+T40","v":403.25904000000003},{"$f":"(V40*U23)+V40","v":411.32422080000003},{"$f":"(V40*U23)+V40","v":411.32422080000003},{"$f":"(X40*U23)+X40","v":419.55070521600004},{"$f":"(X40*U23)+X40","v":419.55070521600004},{"$f":"(Z40*U23)+Z40","v":427.94171932032003},{"$f":"(Z40*U23)+Z40","v":427.94171932032003},{"$f":"SUM(AB40)","v":427.94171932032003}]
[]
["recyclage",4.5,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B42)*(C42+D42+E42+F42+G42+H42+I42+J42+K42+L42+M42+N42)","v":54},"recyclage",{"$f":"(B42*U23)+B42","v":4.59},{"$f":"(B42*U23)+B42","v":4.59},{"$f":"(R42*U23)+R42","v":4.6818},{"$f":"(R42*U23)+R42","v":4.6818},{"$f":"(T42*U23)+T42","v":4.775436},{"$f":"(T42*U23)+T42","v":4.775436},{"$f":"(V42*U23)+V42","v":4.8709447199999998},{"$f":"(V42*U23)+V42","v":4.8709447199999998},{"$f":"(X42*U23)+X42","v":4.9683636143999994},{"$f":"(X42*U23)+X42","v":4.9683636143999994},{"$f":"(Z42*U23)+Z42","v":5.0677308866879995},{"$f":"(Z42*U23)+Z42","v":5.0677308866879995},{"$f":"SUM(Q42:AB42)","v":57.908550442175979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O25:O42)","v":21268.6},null,{"$f":"O43/6","v":3544.7666666666664},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC25:AC42)","v":24853.743485263043}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC43/12","v":2071.1452904385869}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O43/12","v":1772.3833333333332},null,{"$f":"SUM(Q25,Q28:Q29,Q42)","v":996.53000000000009},{"$f":"SUM(R25:R26,R28,R30,R41:R42)","v":2431.3740000000003},{"$f":"SUM(S25,S28,S31,S42)","v":1022.7846},{"$f":"SUM(T25:T28,T32,T42)","v":3319.3961999999992},{"$f":"SUM(U25,U28,U33,U42)","v":1331.431092},{"$f":"SUM(V25:V26,V28,V34,V42)","v":2529.6015095999996},{"$f":"SUM(W25,W28,W35,W42)","v":1064.1050978400001},{"$f":"SUM(X25:X28,X36,X41:X42)","v":3453.4998064800002},{"$f":"SUM(Y25,Y28,Y37,Y42)","v":1385.2209081168},{"$f":"SUM(Z25:Z26,Z28,Z38,Z42)","v":2625.8007364214404},{"$f":"SUM(AA25,AA28,AA39,AA42)","v":1107.0949437927359},{"$f":"SUM(AB25:AB28,AB40,AB42)","v":3586.9045910120644},{"$f":"SUM(Q45:AB45)","v":24853.743485263039}]
[]
[]
["L75RS","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1.02]
["Pour6000h/AN","prix2016","prix2017","prix2018","prix2019","prix2020","prix2021","prix2022",null,"4 mois","8 mois","12 mois","16 mois","20 mois","24 mois","28 mois","32 mois","36 mois","40 mois","44 mois","48 mois","52 mois","56 mois","60 mois","64 mois","68 mois","72 mois","Total Année N",null,"Total M4","Total M8","Total M12","Total M16","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72"]
["COM CK2175-1",385.4,{"$f":"B50*$V$48","v":393.108},400.97016000000002,408.98956320000002,417.16935446400004,425.51274155328002,434.02299638434562,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B50*(J50+K50+L50+M50+N50+O50+P50+Q50+R50+S50+T50+U50+V50+W50+X50+Y50+Z50+AA50)","v":6937.2},114.4,{"$f":"B50","v":385.4},{"$f":"AD50","v":385.4},{"$f":"C50","v":393.108},{"$f":"C50","v":393.108},{"$f":"C50","v":393.108},{"$f":"D50","v":400.97016000000002},{"$f":"D50","v":400.97016000000002},{"$f":"D50","v":400.97016000000002},{"$f":"E50","v":408.98956320000002},{"$f":"E50","v":408.98956320000002},{"$f":"E50","v":408.98956320000002},{"$f":"F50","v":417.16935446400004},{"$f":"F50","v":417.16935446400004},{"$f":"F50","v":417.16935446400004},{"$f":"G50","v":425.51274155328002},{"$f":"G50","v":425.51274155328002},{"$f":"G50","v":425.51274155328002},{"$f":"H50","v":434.02299638434562},{"$f":"SUM(AD50:AU50)","v":7342.0724540361844}]
["COM CK4175-2-RS",1286,1311.72,1337.9544000000001,1364.7134880000001,1392.0077577600002,1419.8479129152004,1448.2448711735044,null,null,1,null,1,null,1,null,1,null,1,null,1,0,1,0,1,0,1,11574,270,null,{"$f":"B51","v":1286},null,{"$f":"C51","v":1311.72},null,{"$f":"D51","v":1337.9544000000001},null,{"$f":"D51","v":1337.9544000000001},null,{"$f":"E51","v":1364.7134880000001},null,{"$f":"F51","v":1392.0077577600002},null,{"$f":"F51","v":1392.0077577600002},null,{"$f":"G51","v":1419.8479129152004},null,{"$f":"H51","v":1448.2448711735044},12290.450587608706]
["COM CK8175-1",783.3,798.96600000000001,814.94532000000004,831.2442264,847.86911092800005,864.8264931465601,882.12302300949136,null,null,null,null,1,null,null,null,1,null,0,null,1,null,null,null,1,null,null,3133.2,239.1,null,null,null,{"$f":"C52","v":798.96600000000001},null,null,null,{"$f":"D52","v":814.94532000000004},null,null,null,{"$f":"E52","v":831.2442264},null,null,null,{"$f":"G52","v":864.8264931465601},null,null,3309.9820395465604]
["COM SCWO4000-20",277,282.54000000000002,288.19080000000002,293.95461600000004,299.83370832000003,305.83038248640003,311.94699013612802,null,1,1,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,4986,73.099999999999994,{"$f":"B53*J53","v":277},{"$f":"B53*K53","v":277},null,{"$f":"C53*M53","v":565.08000000000004},null,{"$f":"D53*O53","v":576.38160000000005},null,{"$f":"D53*Q53","v":576.38160000000005},null,{"$f":"E53*S53","v":587.90923200000009},null,{"$f":"F53*U53","v":599.66741664000006},null,{"$f":"F53*W53","v":599.66741664000006},null,{"$f":"G53*Y53","v":611.66076497280005},null,{"$f":"H53*AA53","v":623.89398027225604},5294.6420105250563]
["MO+DPL A1",310,316.2,322.524,328.97448000000003,335.55396960000002,342.265048992,349.11034997184004,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,250,{"$f":"B54","v":310},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310]
["MO+DPL A2",380,387.6,395.35200000000003,403.25904000000003,411.32422080000003,419.55070521600004,427.94171932032003,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,285,null,{"$f":"B55","v":380},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380]
["MO+DPL A3",310,316.2,322.524,328.97448000000003,335.55396960000002,342.265048992,349.11034997184004,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,250,null,null,{"$f":"C56","v":316.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316.2]
["MO+DPL A4",380,387.6,395.35200000000003,403.25904000000003,411.32422080000003,419.55070521600004,427.94171932032003,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,285,null,null,null,{"$f":"C57","v":387.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,387.6]
["MO+DPL A5",310,316.2,322.524,328.97448000000003,335.55396960000002,342.265048992,349.11034997184004,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,310,250,null,null,null,null,{"$f":"C58","v":316.2},null,null,null,null,null,null,null,null,null,null,null,null,null,316.2]
["MO+DPL A6",380,387.6,395.35200000000003,403.25904000000003,411.32422080000003,419.55070521600004,427.94171932032003,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,380,285,null,null,null,null,null,{"$f":"D59","v":395.35200000000003},null,null,null,null,null,null,null,null,null,null,null,null,395.35200000000003]
["MO+DPL A7",310,{"$f":"B60*$V$48","v":316.2},322.524,328.97448000000003,335.55396960000002,342.265048992,349.11034997184004,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,310,250,null,null,null,null,null,null,{"$f":"D60","v":322.524},null,null,null,null,null,null,null,null,null,null,null,322.524]
["MO+DPL A8",380,387.6,395.35200000000003,403.25904000000003,411.32422080000003,419.55070521600004,427.94171932032003,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,380,285,null,null,null,null,null,null,null,{"$f":"D61","v":395.35200000000003},null,null,null,null,null,null,null,null,null,null,395.35200000000003]
["MO+DPL A9",310,316.2,322.524,328.97448000000003,335.55396960000002,342.265048992,349.11034997184004,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,310,250,null,null,null,null,null,null,null,null,{"$f":"E62","v":328.97448000000003},null,null,null,null,null,null,null,null,null,328.97448000000003]
["MO+DPL A10",380,387.6,395.35200000000003,403.25904000000003,411.32422080000003,419.55070521600004,427.94171932032003,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,380,285,null,null,null,null,null,null,null,null,null,{"$f":"E63","v":403.25904000000003},null,null,null,null,null,null,null,null,403.25904000000003]
["MO+DPL A11",310,316.2,322.524,328.97448000000003,335.55396960000002,342.265048992,349.11034997184004,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,310,250,null,null,null,null,null,null,null,null,null,null,{"$f":"E64","v":328.97448000000003},null,null,null,null,null,null,null,328.97448000000003]
["MO+DPL A12",380,387.6,395.35200000000003,403.25904000000003,411.32422080000003,419.55070521600004,427.94171932032003,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,380,285,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F65","v":411.32422080000003},null,null,null,null,null,null,411.32422080000003]
["MO+DPL A13",310,316.2,322.524,328.97448000000003,335.55396960000002,342.265048992,349.11034997184004,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,310,250,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F66","v":335.55396960000002},null,null,null,null,null,335.55396960000002]
["MO+DPL A14",380,387.6,395.35200000000003,403.25904000000003,411.32422080000003,419.55070521600004,427.94171932032003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,380,285,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F67","v":411.32422080000003},null,null,null,null,411.32422080000003]
["MO+DPL A15",310,316.2,322.524,328.97448000000003,335.55396960000002,342.265048992,349.11034997184004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,310,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G68","v":342.265048992},null,null,null,342.265048992]
["MO+DPL A16",380,387.6,395.35200000000003,403.25904000000003,411.32422080000003,419.55070521600004,427.94171932032003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,380,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G69","v":419.55070521600004},null,null,419.55070521600004]
["MO+DPL A17",310,{"$f":"B70*$V$48","v":316.2},322.524,328.97448000000003,335.55396960000002,342.265048992,349.11034997184004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,310,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G70","v":342.265048992},null,342.265048992]
["MO+DPL A18",380,387.6,395.35200000000003,403.25904000000003,411.32422080000003,419.55070521600004,427.94171932032003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,380,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H71","v":427.94171932032003},427.94171932032003]
[null,null,0,0,0,0,0,0]
["recyclage",4.5,4.59,4.6818,4.775436,4.8709447199999998,4.9683636144000003,5.0677308866880004,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B73*(J73+K73+L73+M73+N73+O73+P73+Q73+R73+S73+T73+U73+V73+W73+X73+Y73+Z73+AA73)","v":81},4.5,{"$f":"B73","v":4.5},{"$f":"B73","v":4.5},{"$f":"C73","v":4.59},{"$f":"C73","v":4.59},{"$f":"C73","v":4.59},{"$f":"D73","v":4.6818},{"$f":"D73","v":4.6818},{"$f":"D73","v":4.6818},{"$f":"E73","v":4.775436},{"$f":"E73","v":4.775436},{"$f":"B73","v":4.5},{"$f":"F73","v":4.8709447199999998},{"$f":"F73","v":4.8709447199999998},{"$f":"F73","v":4.8709447199999998},{"$f":"F73","v":4.8709447199999998},{"$f":"F73","v":4.8709447199999998},{"$f":"F73","v":4.8709447199999998},{"$f":"H73","v":5.0677308866880004},{"$f":"SUM(AD73:AU73)","v":85.159671206687989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB50:AB73)","v":32921.4},null,{"$f":"U74/6","v":5486.9000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV50:AV73)","v":34896.967696643515}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV74/18","v":1938.7204275913064}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD50:AD73)","v":976.9},2332.9,713.89800000000002,3461.0639999999999,713.89800000000002,2715.3399599999998,728.17595999999992,3530.2852800000001,742.73947920000012,2769.6467591999999,742.46404320000011,3656.2839207840007,757.59426878400006,2825.0396943840005,772.64873526528004,3746.2695625238402,772.64873526528004,2939.171298037114,{"$f":"SUM(AD76:AU76)","v":34896.967696643522}]

{"sheet":"L90-L132","index":8,"n_rows":78,"n_cols":48,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["L90-L132"]
["Pour 2000h/AN"]
[]
[null,"PV",null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,0.02]
[null,"prix","année 1","année 2","année 3","année 4","année 5","année 6",null,"Total Année N",null,"Total An 1","Total An 2","Total An 3","Total An 4","Total An 5","Total An 6"]
["COM CK2230-1",411.9,1,1,1,1,1,1,null,{"$f":"B6*(C6+D6+E6+F6+G6+H6)","v":2471.3999999999996},null,{"$f":"(B6*P4)+B6","v":420.13799999999998},{"$f":"(L6*P4)+L6","v":428.54075999999998},{"$f":"(M6*P4)+M6","v":437.1115752},{"$f":"(N6*P4)+N6","v":445.85380670400002},{"$f":"(O6*P4)+O6","v":454.77088283808001},{"$f":"(P6*P4)+P6","v":463.8663004948416},{"$f":"SUM(L6:Q6)","v":2650.2813252369219}]
["COM CK4230-1",1273.3,null,1,null,1,null,1,null,{"$f":"B7*(C7+D7+E7+F7+G7+H7)","v":3819.8999999999996},null,{"$f":"(B7*P4)+B7","v":1298.7659999999998},{"$f":"(L7*P4)+L7","v":1324.7413199999999},{"$f":"(M7*P4)+M7","v":1351.2361463999998},{"$f":"(N7*P4)+N7","v":1378.2608693279999},{"$f":"(O7*P4)+O7","v":1405.82608671456},{"$f":"(P7*P4)+P7","v":1433.9426084488512},{"$f":"M7+O7+Q7","v":4136.9447977768514}]
["COM CK8230-4",1827.8,null,null,null,1,null,null,null,1827.8,null,{"$f":"(B8*P4)+B8","v":1864.356},{"$f":"(L8*P4)+L8","v":1901.64312},{"$f":"(M8*P4)+M8","v":1939.6759824000001},{"$f":"(N8*P4)+N8","v":1978.4695020480001},{"$f":"(O8*P4)+O8","v":2018.03889208896},{"$f":"(P8*P4)+P8","v":2058.399669930739},{"$f":"SUM(O8)","v":1978.4695020480001}]
["COM SCWO4000-20",277,0,3,0,3,0,3,null,{"$f":"B9*(C9+D9+F9+H9)","v":2493},null,{"$f":"(B9*P4)+B9","v":282.54000000000002},{"$f":"(L9*P4)+L9*D9","v":853.27080000000012},{"$f":"(M9*P4)+M9","v":870.33621600000015},{"$f":"(N9*P4)+N9","v":887.74294032000012},{"$f":"(O9*P4)+O9","v":905.49779912640008},{"$f":"(P9*P4)+P9","v":923.60775510892813},{"$f":"SUM(M9,O9,Q9)","v":2664.621495428928}]
["MO+DPL A1",320,1,null,null,null,null,null,null,320,null,{"$f":"(B10*P4)+B10","v":326.39999999999998},{"$f":"(L10*P4)+L10","v":332.928},{"$f":"(M10*P4)+M10","v":339.58656000000002},{"$f":"(N10*P4)+N10","v":346.37829120000004},{"$f":"(O10*P4)+O10","v":353.30585702400003},{"$f":"(P10*P4)+P10","v":360.37197416448004},{"$f":"SUM(L10)","v":326.39999999999998}]
["MO+DPL A2",400,null,1,null,null,null,null,null,400,null,{"$f":"(B11*P4)+B11","v":408},{"$f":"(L11*P4)+L11","v":416.16},{"$f":"(M11*P4)+M11","v":424.48320000000001},{"$f":"(N11*P4)+N11","v":432.97286400000002},{"$f":"(O11*P4)+O11","v":441.63232128000004},{"$f":"(P11*P4)+P11","v":450.46496770560003},{"$f":"SUM(M11)","v":416.16}]
["MO+DPL A3",320,null,null,1,null,null,null,null,320,null,{"$f":"(B12*P4)+B12","v":326.39999999999998},{"$f":"(L12*P4)+L12","v":332.928},{"$f":"(M12*P4)+M12","v":339.58656000000002},{"$f":"(N12*P4)+N12","v":346.37829120000004},{"$f":"(O12*P4)+O12","v":353.30585702400003},{"$f":"(P12*P4)+P12","v":360.37197416448004},{"$f":"SUM(N12)","v":339.58656000000002}]
["MO+DPL A4",400,null,null,null,1,null,null,null,400,null,{"$f":"(B13*P4)+B13","v":408},{"$f":"(L13*P4)+L13","v":416.16},{"$f":"(M13*P4)+M13","v":424.48320000000001},{"$f":"(N13*P4)+N13","v":432.97286400000002},{"$f":"(O13*P4)+O13","v":441.63232128000004},{"$f":"(P13*P4)+P13","v":450.46496770560003},{"$f":"SUM(O13)","v":432.97286400000002}]
["MO+DPL A5",320,null,null,null,null,1,null,null,320,null,{"$f":"(B14*P4)+B14","v":326.39999999999998},{"$f":"(L14*P4)+L14","v":332.928},{"$f":"(M14*P4)+M14","v":339.58656000000002},{"$f":"(N14*P4)+N14","v":346.37829120000004},{"$f":"(O14*P4)+O14","v":353.30585702400003},{"$f":"(P14*P4)+P14","v":360.37197416448004},{"$f":"SUM(P14)","v":353.30585702400003}]
["MO+DPL A6",400,null,null,null,null,null,1,null,400,null,{"$f":"(B15*P4)+B15","v":408},{"$f":"(L15*P4)+L15","v":416.16},{"$f":"(M15*P4)+M15","v":424.48320000000001},{"$f":"(N15*P4)+N15","v":432.97286400000002},{"$f":"(O15*P4)+O15","v":441.63232128000004},{"$f":"(P15*P4)+P15","v":450.46496770560003},{"$f":"SUM(Q15)","v":450.46496770560003}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(B16*P4)+B16","v":0},{"$f":"(L16*P4)+L16","v":0},{"$f":"(M16*P4)+M16","v":0},{"$f":"(N16*P4)+N16","v":0},{"$f":"(O16*P4)+O16","v":0},{"$f":"(P16*P4)+P16","v":0},{"$f":"SUM(M16,O16,Q16)","v":0}]
["recyclage",4.5,1,1,1,1,1,1,null,{"$f":"SUM(B17)*(C17+D17+E17+F17+G17+H17)","v":27},null,{"$f":"(B17*P4)+B17","v":4.59},{"$f":"(L17*P4)+L17","v":4.6818},{"$f":"(M17*P4)+M17","v":4.775436},{"$f":"(N17*P4)+N17","v":4.8709447199999998},{"$f":"(O17*P4)+O17","v":4.9683636143999994},{"$f":"(P17*P4)+P17","v":5.0677308866879995},{"$f":"SUM(L17:Q17)","v":28.954275221088}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J6:J17)","v":12799.099999999999},null,{"$f":"J18/6","v":2133.1833333333329},null,null,null,null,null,{"$f":"SUM(R6:R17)","v":13778.161644441388}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R18/6","v":2296.3602740735646}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L6,L10,L17)","v":751.12800000000004},{"$f":"SUM(M6:M7,M9,M11,M17)","v":3027.3946799999999},{"$f":"SUM(N6,N12,N17)","v":781.47357120000004},{"$f":"SUM(O6:O9,O13,O17)","v":5128.1709271200007},{"$f":"SUM(P6,P14,P17)","v":813.04510347648011},{"$f":"SUM(Q6:Q7,Q9,Q15,Q17)","v":3276.9493626449089},{"$f":"SUM(L20:Q20)","v":13778.16164444139}]
[]
[]
["L90-L132"]
["Pour4000h/AN","PV","1 année",null,"2 année",null,"3 année",null,"4 année",null,"5 année",null,"6 année",null,null,null,null,null,"evolution du prix 2%/an",null,0.02]
[null,"prix","6 mois","12 mois","18 mois","24 mois","30 mois","36 mois","42 mois","48 mois","54 mois","60 mois","66 mois","72 mois","Total Année N",null,"Total M6","Total M12","Total M18","Total M24","Total M30","Total M36","Total M42","Total M48","Total M54","Total M60","Total M66","Total M72"]
["COM CK2230-1",411.9,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B26*(C26+D26+E26+F26+G26+H26+I26+J26+K26+L26+M26+N26)","v":4942.7999999999993},"COM CK2140-1",{"$f":"(B26*U24)+B26","v":420.13799999999998},{"$f":"(B26*U24)+B26","v":420.13799999999998},{"$f":"(R26*U24)+R26","v":428.54075999999998},{"$f":"(R26*U24)+R26","v":428.54075999999998},{"$f":"(T26*U24)+T26","v":437.1115752},{"$f":"(T26*U24)+T26","v":437.1115752},{"$f":"(V26*U24)+V26","v":445.85380670400002},{"$f":"(V26*U24)+V26","v":445.85380670400002},{"$f":"(X26*U24)+X26","v":454.77088283808001},{"$f":"(X26*U24)+X26","v":454.77088283808001},{"$f":"(Z26*U24)+Z26","v":463.8663004948416},{"$f":"(AA26*AA24)+AA26","v":463.8663004948416},{"$f":"SUM(Q26:AB26)","v":5300.562650473842}]
["COM CK4230-1",1273.3,null,1,null,1,null,1,null,1,null,1,null,1,{"$f":"B27*(C27+D27+E27+F27+G27+H27+I27+J27+K27+L27+M27+N27)","v":7639.7999999999993},"COM CK4140-1",{"$f":"(B27*U24)+B27","v":1298.7659999999998},{"$f":"(B27*U24)+B27","v":1298.7659999999998},{"$f":"(R27*U24)+R27","v":1324.7413199999999},{"$f":"(R27*U24)+R27","v":1324.7413199999999},{"$f":"(T27*U24)+T27","v":1351.2361463999998},{"$f":"(T27*U24)+T27","v":1351.2361463999998},{"$f":"(V27*U24)+V27","v":1378.2608693279999},{"$f":"(W27*AA24)+W27","v":1378.2608693279999},{"$f":"(X27*U24)+X27","v":1405.82608671456},{"$f":"(Y27*AA24)+Y27","v":1405.82608671456},{"$f":"(Z27*U24)+Z27","v":1433.9426084488512},{"$f":"(AA27*AA24)+AA27","v":1433.9426084488512},{"$f":"SUM(R27,T27,V27,X27,Z27,AB27)","v":8192.7730308914106}]
["COM CK8230-4",1827.8,null,null,null,1,null,null,null,1,null,0,null,1,{"$f":"B28*(C28+D28+E28+F28+G28+H28+I28+J28+K28+L28+M28+N28)","v":5483.4},"COM CK8140-2",{"$f":"(B28*U24)+B28","v":1864.356},{"$f":"(B28*U24)+B28","v":1864.356},{"$f":"(R28*U24)+R28","v":1901.64312},{"$f":"(R28*U24)+R28","v":1901.64312},{"$f":"(T28*U24)+T28","v":1939.6759824000001},{"$f":"(T28*U24)+T28","v":1939.6759824000001},{"$f":"(V28*U24)+V28","v":1978.4695020480001},{"$f":"(V28*U24)+V28","v":1978.4695020480001},{"$f":"(X28*U24)+X28","v":2018.03889208896},{"$f":"(X28*U24)+X28","v":2018.03889208896},{"$f":"(Z28*U24)+Z28","v":2058.399669930739},{"$f":"(AA28*AA24)+AA28","v":2058.399669930739},{"$f":"SUM(T28,X28,AB28)","v":5938.5122919787391}]
["COM SCWO4000-20",277,1,2,1,2,1,2,1,1,2,1,1,2,{"$f":"B29*(C29+D29+F29+H29+J29+L29+N29)","v":3047},"COM SCWO4000-20",{"$f":"B29","v":277},{"$f":"((Q29*D29)*U24)+(Q29*D29)","v":565.08000000000004},{"$f":"R29/2","v":282.54000000000002},{"$f":"(R29*U24)+R29","v":576.38160000000005},{"$f":"T29/2","v":288.19080000000002},{"$f":"(T29*U24)+T29","v":587.90923200000009},{"$f":"V29/2","v":293.95461600000004},{"$f":"(V29*U24)+V29","v":599.66741664000006},{"$f":"X29/2","v":299.83370832000003},{"$f":"(X29*U24)+X29","v":611.66076497280005},{"$f":"Z29/2","v":305.83038248640003},{"$f":"(Z29*U24)+Z29","v":623.89398027225604},{"$f":"SUM(Q29:AB29)","v":5311.9425006914562}]
["MO+DPL A1",320,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B30*(C30+D30+E30+F30+G30+H30)","v":320},"MO+DPL A1",320,{"$f":"(B30*U24)+B30","v":326.39999999999998},{"$f":"(R30*U24)+R30","v":332.928},{"$f":"(R30*U24)+R30","v":332.928},{"$f":"(T30*U24)+T30","v":339.58656000000002},{"$f":"(T30*U24)+T30","v":339.58656000000002},{"$f":"(V30*U24)+V30","v":346.37829120000004},{"$f":"(W30*V24)+W30","v":346.37829120000004},{"$f":"(X30*U24)+X30","v":353.30585702400003},{"$f":"(Y30*V24)+Y30","v":353.30585702400003},{"$f":"(Z30*U24)+Z30","v":360.37197416448004},{"$f":"(AA30*V24)+AA30","v":360.37197416448004},{"$f":"SUM(Q30)","v":320}]
["MO+DPL A2",400,null,1,null,null,null,null,null,null,null,null,null,null,400,"MO+DPL A2",400,{"$f":"(B31*U24)+B31","v":408},{"$f":"(R31*U24)+R31","v":416.16},{"$f":"(R31*U24)+R31","v":416.16},{"$f":"(T31*U24)+T31","v":424.48320000000001},{"$f":"(T31*U24)+T31","v":424.48320000000001},{"$f":"(V31*U24)+V31","v":432.97286400000002},{"$f":"(V31*U24)+V31","v":432.97286400000002},{"$f":"(X31*U24)+X31","v":441.63232128000004},{"$f":"(X31*U24)+X31","v":441.63232128000004},{"$f":"(Z31*U24)+Z31","v":450.46496770560003},{"$f":"(Z31*U24)+Z31","v":450.46496770560003},{"$f":"SUM(R31)","v":408}]
["MO+DPL A3",320,null,null,1,null,null,null,null,null,null,null,null,null,320,"MO+DPL A3",320,{"$f":"(B32*U24)+B32","v":326.39999999999998},{"$f":"(R32*U24)+R32","v":332.928},{"$f":"(R32*U24)+R32","v":332.928},{"$f":"(T32*U24)+T32","v":339.58656000000002},{"$f":"(T32*U24)+T32","v":339.58656000000002},{"$f":"(V32*U24)+V32","v":346.37829120000004},{"$f":"(V32*U24)+V32","v":346.37829120000004},{"$f":"(X32*U24)+X32","v":353.30585702400003},{"$f":"(X32*U24)+X32","v":353.30585702400003},{"$f":"(Z32*U24)+Z32","v":360.37197416448004},{"$f":"(Z32*U24)+Z32","v":360.37197416448004},{"$f":"SUM(S32)","v":332.928}]
["MO+DPL A4",400,null,null,null,1,null,null,null,null,null,null,null,null,400,"MO+DPL A4",400,{"$f":"(B33*U24)+B33","v":408},{"$f":"(R33*U24)+R33","v":416.16},{"$f":"(R33*U24)+R33","v":416.16},{"$f":"(T33*U24)+T33","v":424.48320000000001},{"$f":"(T33*U24)+T33","v":424.48320000000001},{"$f":"(V33*U24)+V33","v":432.97286400000002},{"$f":"(V33*U24)+V33","v":432.97286400000002},{"$f":"(X33*U24)+X33","v":441.63232128000004},{"$f":"(X33*U24)+X33","v":441.63232128000004},{"$f":"(Z33*U24)+Z33","v":450.46496770560003},{"$f":"(Z33*U24)+Z33","v":450.46496770560003},{"$f":"SUM(T33)","v":416.16}]
["MO+DPL A5",320,null,null,null,null,1,null,null,null,null,null,null,null,320,"MO+DPL A5",320,{"$f":"(B34*U24)+B34","v":326.39999999999998},{"$f":"(R34*U24)+R34","v":332.928},{"$f":"(R34*U24)+R34","v":332.928},{"$f":"(T34*U24)+T34","v":339.58656000000002},{"$f":"(T34*U24)+T34","v":339.58656000000002},{"$f":"(V34*U24)+V34","v":346.37829120000004},{"$f":"(V34*U24)+V34","v":346.37829120000004},{"$f":"(X34*U24)+X34","v":353.30585702400003},{"$f":"(X34*U24)+X34","v":353.30585702400003},{"$f":"(Z34*U24)+Z34","v":360.37197416448004},{"$f":"(Z34*U24)+Z34","v":360.37197416448004},{"$f":"SUM(U34)","v":339.58656000000002}]
["MO+DPL A6",400,null,null,null,null,null,1,null,null,null,null,null,null,400,"MO+DPL A6",400,{"$f":"(B35*U24)+B35","v":408},{"$f":"(R35*U24)+R35","v":416.16},{"$f":"(R35*U24)+R35","v":416.16},{"$f":"(T35*U24)+T35","v":424.48320000000001},{"$f":"(T35*U24)+T35","v":424.48320000000001},{"$f":"(V35*U24)+V35","v":432.97286400000002},{"$f":"(V35*U24)+V35","v":432.97286400000002},{"$f":"(X35*U24)+X35","v":441.63232128000004},{"$f":"(X35*U24)+X35","v":441.63232128000004},{"$f":"(Z35*U24)+Z35","v":450.46496770560003},{"$f":"(Z35*U24)+Z35","v":450.46496770560003},{"$f":"SUM(V35)","v":424.48320000000001}]
["MO+DPL A7",320,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"B36*(C36+D36+E36+F36+G36+H36+I36)","v":320},"MO+DPL A7",320,{"$f":"(B36*U24)+B36","v":326.39999999999998},{"$f":"(R36*U24)+R36","v":332.928},{"$f":"(R36*U24)+R36","v":332.928},{"$f":"(T36*U24)+T36","v":339.58656000000002},{"$f":"(T36*U24)+T36","v":339.58656000000002},{"$f":"(V36*U24)+V36","v":346.37829120000004},{"$f":"(V36*U24)+V36","v":346.37829120000004},{"$f":"(X36*U24)+X36","v":353.30585702400003},{"$f":"(X36*U24)+X36","v":353.30585702400003},{"$f":"(Z36*U24)+Z36","v":360.37197416448004},{"$f":"(Z36*U24)+Z36","v":360.37197416448004},{"$f":"SUM(W36)","v":346.37829120000004}]
["MO+DPL A8",400,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"B37*(C37+D37+E37+F37+G37+H37+I37+J37+K37+L37+M37+N37)","v":400},"MO+DPL A8",400,{"$f":"(B37*U24)+B37","v":408},{"$f":"(R37*U24)+R37","v":416.16},{"$f":"(R37*U24)+R37","v":416.16},{"$f":"(T37*U24)+T37","v":424.48320000000001},{"$f":"(T37*U24)+T37","v":424.48320000000001},{"$f":"(V37*U24)+V37","v":432.97286400000002},{"$f":"(V37*U24)+V37","v":432.97286400000002},{"$f":"(X37*U24)+X37","v":441.63232128000004},{"$f":"(X37*U24)+X37","v":441.63232128000004},{"$f":"(Z37*U24)+Z37","v":450.46496770560003},{"$f":"(Z37*U24)+Z37","v":450.46496770560003},{"$f":"SUM(X37)","v":432.97286400000002}]
["MO+DPL A9",320,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"B38*(C38+D38+E38+F38+G38+H38+I38+J38+K38+L38+M38+N38)","v":320},"MO+DPL A9",320,{"$f":"(B38*U24)+B38","v":326.39999999999998},{"$f":"(R38*U24)+R38","v":332.928},{"$f":"(R38*U24)+R38","v":332.928},{"$f":"(T38*U24)+T38","v":339.58656000000002},{"$f":"(T38*U24)+T38","v":339.58656000000002},{"$f":"(V38*U24)+V38","v":346.37829120000004},{"$f":"(V38*U24)+V38","v":346.37829120000004},{"$f":"(X38*U24)+X38","v":353.30585702400003},{"$f":"(X38*U24)+X38","v":353.30585702400003},{"$f":"(Z38*U24)+Z38","v":360.37197416448004},{"$f":"(Z38*U24)+Z38","v":360.37197416448004},{"$f":"SUM(Y38)","v":353.30585702400003}]
["MO+DPL A10",400,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"B39*(C39+D39+E39+F39+G39+H39+I39+J39+K39+L39+M39+N39)","v":400},"MO+DPL A10",400,{"$f":"(B39*U24)+B39","v":408},{"$f":"(R39*U24)+R39","v":416.16},{"$f":"(R39*U24)+R39","v":416.16},{"$f":"(T39*U24)+T39","v":424.48320000000001},{"$f":"(T39*U24)+T39","v":424.48320000000001},{"$f":"(V39*U24)+V39","v":432.97286400000002},{"$f":"(V39*U24)+V39","v":432.97286400000002},{"$f":"(X39*U24)+X39","v":441.63232128000004},{"$f":"(X39*U24)+X39","v":441.63232128000004},{"$f":"(Z39*U24)+Z39","v":450.46496770560003},{"$f":"(Z39*U24)+Z39","v":450.46496770560003},{"$f":"SUM(Z39)","v":441.63232128000004}]
["MO+DPL A11",320,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"B40*(C40+D40+E40+F40+G40+H40+I40+J40+K40+L40+M40+N40)","v":320},"MO+DPL A11",320,{"$f":"(B40*U24)+B40","v":326.39999999999998},{"$f":"(R40*U24)+R40","v":332.928},{"$f":"(R40*U24)+R40","v":332.928},{"$f":"(T40*U24)+T40","v":339.58656000000002},{"$f":"(T40*U24)+T40","v":339.58656000000002},{"$f":"(V40*U24)+V40","v":346.37829120000004},{"$f":"(V40*U24)+V40","v":346.37829120000004},{"$f":"(X40*U24)+X40","v":353.30585702400003},{"$f":"(X40*U24)+X40","v":353.30585702400003},{"$f":"(Z40*U24)+Z40","v":360.37197416448004},{"$f":"(Z40*U24)+Z40","v":360.37197416448004},{"$f":"SUM(AA40)","v":360.37197416448004}]
["MO+DPL A12",400,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"B41*(C41+D41+E41+F41+G41+H41+I41+J41+K41+L41+M41+N41)","v":400},"MO+DPL A12",400,{"$f":"(B41*U24)+B41","v":408},{"$f":"(R41*U24)+R41","v":416.16},{"$f":"(R41*U24)+R41","v":416.16},{"$f":"(T41*U24)+T41","v":424.48320000000001},{"$f":"(T41*U24)+T41","v":424.48320000000001},{"$f":"(V41*U24)+V41","v":432.97286400000002},{"$f":"(V41*U24)+V41","v":432.97286400000002},{"$f":"(X41*U24)+X41","v":441.63232128000004},{"$f":"(X41*U24)+X41","v":441.63232128000004},{"$f":"(Z41*U24)+Z41","v":450.46496770560003},{"$f":"(Z41*U24)+Z41","v":450.46496770560003},{"$f":"SUM(AB41)","v":450.46496770560003}]
[]
["recyclage",4.5,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B43)*(C43+D43+E43+F43+G43+H43+I43+J43+K43+L43+M43+N43)","v":54},"recyclage",{"$f":"(B43*U24)+B43","v":4.59},{"$f":"(B43*U24)+B43","v":4.59},{"$f":"(R43*U24)+R43","v":4.6818},{"$f":"(R43*U24)+R43","v":4.6818},{"$f":"(T43*U24)+T43","v":4.775436},{"$f":"(T43*U24)+T43","v":4.775436},{"$f":"(V43*U24)+V43","v":4.8709447199999998},{"$f":"(V43*U24)+V43","v":4.8709447199999998},{"$f":"(X43*U24)+X43","v":4.9683636143999994},{"$f":"(X43*U24)+X43","v":4.9683636143999994},{"$f":"(Z43*U24)+Z43","v":5.0677308866879995},{"$f":"(Z43*U24)+Z43","v":5.0677308866879995},{"$f":"SUM(Q43:AB43)","v":57.908550442175979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O26:O43)","v":25487},null,{"$f":"O44/6","v":4247.833333333333},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC26:AC43)","v":29427.983059851704}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC44/12","v":2452.3319216543086}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O44/12","v":2123.9166666666665},null,{"$f":"SUM(Q26,Q29:Q30,Q43)","v":1021.728},{"$f":"SUM(R26:R27,R29,R31,R42:R43)","v":2696.5740000000001},{"$f":"SUM(S26,S29,S32,S43)","v":1048.6905600000002},{"$f":"SUM(T26:T29,T33,T43)","v":4652.1485999999995},{"$f":"SUM(U26,U29,U34,U43)","v":1069.6643712},{"$f":"SUM(V26:V27,V29,V35,V43)","v":2805.5155896000001},{"$f":"SUM(W26,W29,W36,W43)","v":1091.0576586239999},{"$f":"SUM(X26:X29,X37,X42:X43)","v":4840.0954034400002},{"$f":"SUM(Y26,Y29,Y38,Y43)","v":1112.87881179648},{"$f":"SUM(Z26:Z27,Z29,Z39,Z43)","v":2918.8584194198402},{"$f":"SUM(AA26,AA29,AA40,AA43)","v":1135.1363880324095},{"$f":"SUM(AB26:AB29,AB41,AB43)","v":5035.6352577389762},{"$f":"SUM(Q46:AB46)","v":29427.983059851707}]
[]
[]
[]
["L90-132","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1.02]
["Pour6000h/AN","prix2016","prix2017","prix2018","prix2019","prix2020","prix2021","prix2022",null,"4 mois","8 mois","12 mois","16 mois","20 mois","24 mois","28 mois","32 mois","36 mois","40 mois","44 mois","48 mois","52 mois","56 mois","60 mois","64 mois","68 mois","72 mois","Total Année N",null,"Total M4","Total M8","Total M12","Total M16","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72"]
["COM CK2230-1",411.9,{"$f":"B52*$V$50","v":420.13799999999998},428.54075999999998,437.1115752,445.85380670400002,454.77088283808001,463.8663004948416,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B52*(J52+K52+L52+M52+N52+O52+P52+Q52+R52+S52+T52+U52+V52+W52+X52+Y52+Z52+AA52)","v":7414.2},114.4,{"$f":"B52","v":411.9},{"$f":"AD52","v":411.9},{"$f":"C52","v":420.13799999999998},{"$f":"C52","v":420.13799999999998},{"$f":"C52","v":420.13799999999998},{"$f":"D52","v":428.54075999999998},{"$f":"D52","v":428.54075999999998},{"$f":"D52","v":428.54075999999998},{"$f":"E52","v":437.1115752},{"$f":"E52","v":437.1115752},{"$f":"E52","v":437.1115752},{"$f":"F52","v":445.85380670400002},{"$f":"F52","v":445.85380670400002},{"$f":"F52","v":445.85380670400002},{"$f":"G52","v":454.77088283808001},{"$f":"G52","v":454.77088283808001},{"$f":"G52","v":454.77088283808001},{"$f":"H52","v":463.8663004948416},{"$f":"SUM(AD52:AU52)","v":7846.9113747210804}]
["COM CK4230-1",1273.3,{"$f":"B53*$V$50","v":1298.7660000000001},1324.7413200000001,1351.2361464000001,1378.2608693280001,1405.8260867145602,1433.9426084488514,null,null,1,null,1,null,1,null,1,null,1,null,1,0,1,0,1,0,1,11459.699999999999,270,null,{"$f":"B53","v":1273.3},null,{"$f":"C53","v":1298.7660000000001},null,{"$f":"D53","v":1324.7413200000001},null,{"$f":"D53","v":1324.7413200000001},null,{"$f":"E53","v":1351.2361464000001},null,{"$f":"F53","v":1378.2608693280001},null,{"$f":"F53","v":1378.2608693280001},null,{"$f":"G53","v":1405.8260867145602},null,{"$f":"H53","v":1433.9426084488514},12169.075220219411]
["COM CK8230-4",1827.8,1864.356,1901.64312,1939.6759824000001,1978.4695020480001,2018.0388920889602,2058.3996699307395,null,null,null,null,1,null,null,null,1,null,0,null,1,null,null,null,1,null,null,7311.2,239.1,null,null,null,{"$f":"C54","v":1864.356},null,null,null,{"$f":"D54","v":1901.64312},null,null,null,{"$f":"E54","v":1939.6759824000001},null,null,null,{"$f":"G54","v":2018.0388920889602},null,null,7723.7139944889605]
["COM SCWO4000-20",277,282.54000000000002,288.19080000000002,293.95461600000004,299.83370832000003,305.83038248640003,311.94699013612802,null,1,2,null,3,null,3,null,3,null,3,null,3,null,3,null,3,null,3,7479,73.099999999999994,{"$f":"B55*J55","v":277},{"$f":"B55*K55","v":554},null,{"$f":"C55*M55","v":847.62000000000012},null,{"$f":"D55*O55","v":864.57240000000002},null,{"$f":"D55*Q55","v":864.57240000000002},null,{"$f":"E55*S55","v":881.86384800000019},null,{"$f":"F55*U55","v":899.50112496000008},null,{"$f":"F55*W55","v":899.50112496000008},null,{"$f":"G55*Y55","v":917.49114745920008},null,{"$f":"H55*AA55","v":935.84097040838401},7941.9630157875845]
["MO+DPL A1",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,250,{"$f":"B56","v":320},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320]
["MO+DPL A2",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,285,null,{"$f":"B57","v":400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400]
["MO+DPL A3",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,250,null,null,{"$f":"C58","v":326.39999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326.39999999999998]
["MO+DPL A4",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,285,null,null,null,{"$f":"C59","v":408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,408]
["MO+DPL A5",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,320,250,null,null,null,null,{"$f":"C60","v":326.39999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,326.39999999999998]
["MO+DPL A6",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,400,285,null,null,null,null,null,{"$f":"D61","v":416.16},null,null,null,null,null,null,null,null,null,null,null,null,416.16]
["MO+DPL A7",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,320,250,null,null,null,null,null,null,{"$f":"D62","v":332.928},null,null,null,null,null,null,null,null,null,null,null,332.928]
["MO+DPL A8",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,400,285,null,null,null,null,null,null,null,{"$f":"D63","v":416.16},null,null,null,null,null,null,null,null,null,null,416.16]
["MO+DPL A9",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,320,250,null,null,null,null,null,null,null,null,{"$f":"E64","v":339.58656000000002},null,null,null,null,null,null,null,null,null,339.58656000000002]
["MO+DPL A10",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,400,285,null,null,null,null,null,null,null,null,null,{"$f":"E65","v":424.48320000000001},null,null,null,null,null,null,null,null,424.48320000000001]
["MO+DPL A11",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,320,250,null,null,null,null,null,null,null,null,null,null,{"$f":"E66","v":339.58656000000002},null,null,null,null,null,null,null,339.58656000000002]
["MO+DPL A12",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,400,285,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F67","v":432.97286400000002},null,null,null,null,null,null,432.97286400000002]
["MO+DPL A13",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,320,250,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F68","v":346.37829120000004},null,null,null,null,null,346.37829120000004]
["MO+DPL A14",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,400,285,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F69","v":432.97286400000002},null,null,null,null,432.97286400000002]
["MO+DPL A15",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,320,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G70","v":353.30585702400003},null,null,null,353.30585702400003]
["MO+DPL A16",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,400,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G71","v":441.63232128000004},null,null,441.63232128000004]
["MO+DPL A17",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,320,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G72","v":353.30585702400003},null,353.30585702400003]
["MO+DPL A18",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,400,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H73","v":450.46496770560003},450.46496770560003]
[null,null,0,0,0,0,0,0]
["recyclage",4.5,4.59,4.6818,4.775436,4.8709447199999998,4.9683636144000003,5.0677308866880004,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B75*(J75+K75+L75+M75+N75+O75+P75+Q75+R75+S75+T75+U75+V75+W75+X75+Y75+Z75+AA75)","v":81},4.5,{"$f":"B75","v":4.5},{"$f":"B75","v":4.5},{"$f":"C75","v":4.59},{"$f":"C75","v":4.59},{"$f":"C75","v":4.59},{"$f":"D75","v":4.6818},{"$f":"D75","v":4.6818},{"$f":"D75","v":4.6818},{"$f":"E75","v":4.775436},{"$f":"E75","v":4.775436},{"$f":"B75","v":4.5},{"$f":"F75","v":4.8709447199999998},{"$f":"F75","v":4.8709447199999998},{"$f":"F75","v":4.8709447199999998},{"$f":"F75","v":4.8709447199999998},{"$f":"F75","v":4.8709447199999998},{"$f":"F75","v":4.8709447199999998},{"$f":"H75","v":5.0677308866880004},{"$f":"SUM(AD75:AU75)","v":85.159671206687989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB52:AB75)","v":40225.1},null,{"$f":"U76/6","v":6704.1833333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV52:AV75)","v":42627.560618657357}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV76/18","v":2368.1978121476309}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD52:AD75)","v":1013.4},2643.7,751.12800000000004,4843.47,751.12800000000004,3038.6962799999997,766.15055999999993,4940.3393999999998,781.47357120000004,3099.4702056000001,781.19813520000002,5101.1355921120003,797.10304262400007,3161.4596097120002,812.94768458208011,5242.6302751008006,812.94768458208011,3289.1825779443648,{"$f":"SUM(AD78:AU78)","v":42627.560618657328}]

{"sheet":"L90-L132 RS","index":9,"n_rows":77,"n_cols":48,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
["L90-L132 RS"]
["Pour 2000h/AN"]
[]
[null,"PV",null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,0.02]
[null,"prix","année 1","année 2","année 3","année 4","année 5","année 6",null,"Total Année N",null,"Total An 1","Total An 2","Total An 3","Total An 4","Total An 5","Total An 6"]
["COM CK2230-1",411.9,1,1,1,1,1,1,null,{"$f":"B6*(C6+D6+E6+F6+G6+H6)","v":2471.3999999999996},null,{"$f":"(B6*P4)+B6","v":420.13799999999998},{"$f":"(L6*P4)+L6","v":428.54075999999998},{"$f":"(M6*P4)+M6","v":437.1115752},{"$f":"(N6*P4)+N6","v":445.85380670400002},{"$f":"(O6*P4)+O6","v":454.77088283808001},{"$f":"(P6*P4)+P6","v":463.8663004948416},{"$f":"SUM(L6:Q6)","v":2650.2813252369219}]
["COM CK4230-1-RS",1333.7,null,1,null,1,null,1,null,{"$f":"B7*(C7+D7+E7+F7+G7+H7)","v":4001.1000000000004},null,{"$f":"(B7*P4)+B7","v":1360.374},{"$f":"(L7*P4)+L7","v":1387.5814800000001},{"$f":"(M7*P4)+M7","v":1415.3331096000002},{"$f":"(N7*P4)+N7","v":1443.6397717920001},{"$f":"(O7*P4)+O7","v":1472.5125672278402},{"$f":"(P7*P4)+P7","v":1501.9628185723971},{"$f":"M7+O7+Q7","v":4333.1840703643975}]
["COM CK8230-4",1827.8,null,null,null,1,null,null,null,1827.8,null,{"$f":"(B8*P4)+B8","v":1864.356},{"$f":"(L8*P4)+L8","v":1901.64312},{"$f":"(M8*P4)+M8","v":1939.6759824000001},{"$f":"(N8*P4)+N8","v":1978.4695020480001},{"$f":"(O8*P4)+O8","v":2018.03889208896},{"$f":"(P8*P4)+P8","v":2058.399669930739},{"$f":"SUM(O8)","v":1978.4695020480001}]
["COM SCWO4000-20",277,0,3,0,3,0,3,null,{"$f":"B9*(C9+D9+F9+H9)","v":2493},null,{"$f":"(B9*P4)+B9","v":282.54000000000002},{"$f":"(L9*P4)+L9*D9","v":853.27080000000012},{"$f":"(M9*P4)+M9","v":870.33621600000015},{"$f":"(N9*P4)+N9","v":887.74294032000012},{"$f":"(O9*P4)+O9","v":905.49779912640008},{"$f":"(P9*P4)+P9","v":923.60775510892813},{"$f":"SUM(M9,O9,Q9)","v":2664.621495428928}]
["MO+DPL A1",320,1,null,null,null,null,null,null,320,null,{"$f":"(B10*P4)+B10","v":326.39999999999998},{"$f":"(L10*P4)+L10","v":332.928},{"$f":"(M10*P4)+M10","v":339.58656000000002},{"$f":"(N10*P4)+N10","v":346.37829120000004},{"$f":"(O10*P4)+O10","v":353.30585702400003},{"$f":"(P10*P4)+P10","v":360.37197416448004},{"$f":"SUM(L10)","v":326.39999999999998}]
["MO+DPL A2",400,null,1,null,null,null,null,null,400,null,{"$f":"(B11*P4)+B11","v":408},{"$f":"(L11*P4)+L11","v":416.16},{"$f":"(M11*P4)+M11","v":424.48320000000001},{"$f":"(N11*P4)+N11","v":432.97286400000002},{"$f":"(O11*P4)+O11","v":441.63232128000004},{"$f":"(P11*P4)+P11","v":450.46496770560003},{"$f":"SUM(M11)","v":416.16}]
["MO+DPL A3",320,null,null,1,null,null,null,null,320,null,{"$f":"(B12*P4)+B12","v":326.39999999999998},{"$f":"(L12*P4)+L12","v":332.928},{"$f":"(M12*P4)+M12","v":339.58656000000002},{"$f":"(N12*P4)+N12","v":346.37829120000004},{"$f":"(O12*P4)+O12","v":353.30585702400003},{"$f":"(P12*P4)+P12","v":360.37197416448004},{"$f":"SUM(N12)","v":339.58656000000002}]
["MO+DPL A4",400,null,null,null,1,null,null,null,400,null,{"$f":"(B13*P4)+B13","v":408},{"$f":"(L13*P4)+L13","v":416.16},{"$f":"(M13*P4)+M13","v":424.48320000000001},{"$f":"(N13*P4)+N13","v":432.97286400000002},{"$f":"(O13*P4)+O13","v":441.63232128000004},{"$f":"(P13*P4)+P13","v":450.46496770560003},{"$f":"SUM(O13)","v":432.97286400000002}]
["MO+DPL A5",320,null,null,null,null,1,null,null,320,null,{"$f":"(B14*P4)+B14","v":326.39999999999998},{"$f":"(L14*P4)+L14","v":332.928},{"$f":"(M14*P4)+M14","v":339.58656000000002},{"$f":"(N14*P4)+N14","v":346.37829120000004},{"$f":"(O14*P4)+O14","v":353.30585702400003},{"$f":"(P14*P4)+P14","v":360.37197416448004},{"$f":"SUM(P14)","v":353.30585702400003}]
["MO+DPL A6",400,null,null,null,null,null,1,null,400,null,{"$f":"(B15*P4)+B15","v":408},{"$f":"(L15*P4)+L15","v":416.16},{"$f":"(M15*P4)+M15","v":424.48320000000001},{"$f":"(N15*P4)+N15","v":432.97286400000002},{"$f":"(O15*P4)+O15","v":441.63232128000004},{"$f":"(P15*P4)+P15","v":450.46496770560003},{"$f":"SUM(Q15)","v":450.46496770560003}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(B16*P4)+B16","v":0},{"$f":"(L16*P4)+L16","v":0},{"$f":"(M16*P4)+M16","v":0},{"$f":"(N16*P4)+N16","v":0},{"$f":"(O16*P4)+O16","v":0},{"$f":"(P16*P4)+P16","v":0},{"$f":"SUM(M16,O16,Q16)","v":0}]
["recyclage",4.5,1,1,1,1,1,1,null,{"$f":"SUM(B17)*(C17+D17+E17+F17+G17+H17)","v":27},null,{"$f":"(B17*P4)+B17","v":4.59},{"$f":"(L17*P4)+L17","v":4.6818},{"$f":"(M17*P4)+M17","v":4.775436},{"$f":"(N17*P4)+N17","v":4.8709447199999998},{"$f":"(O17*P4)+O17","v":4.9683636143999994},{"$f":"(P17*P4)+P17","v":5.0677308866879995},{"$f":"SUM(L17:Q17)","v":28.954275221088}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J6:J17)","v":12980.3},null,{"$f":"J18/6","v":2163.3833333333332},null,null,null,null,null,{"$f":"SUM(R6:R17)","v":13974.400917028932}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R18/6","v":2329.066819504822}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L6,L10,L17)","v":751.12800000000004},{"$f":"SUM(M6:M7,M9,M11,M17)","v":3090.2348400000001},{"$f":"SUM(N6,N12,N17)","v":781.47357120000004},{"$f":"SUM(O6:O9,O13,O17)","v":5193.5498295840007},{"$f":"SUM(P6,P14,P17)","v":813.04510347648011},{"$f":"SUM(Q6:Q7,Q9,Q15,Q17)","v":3344.9695727684548},{"$f":"SUM(L20:Q20)","v":13974.400917028936}]
[]
[]
["L90-L132"]
["Pour4000h/AN","PV","1 année",null,"2 année",null,"3 année",null,"4 année",null,"5 année",null,"6 année",null,null,null,null,null,"evolution du prix 2%/an",null,0.02]
[null,"prix","6 mois","12 mois","18 mois","24 mois","30 mois","36 mois","42 mois","48 mois","54 mois","60 mois","66 mois","72 mois","Total Année N",null,"Total M6","Total M12","Total M18","Total M24","Total M30","Total M36","Total M42","Total M48","Total M54","Total M60","Total M66","Total M72"]
["COM CK2230-1",411.9,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B26*(C26+D26+E26+F26+G26+H26+I26+J26+K26+L26+M26+N26)","v":4942.7999999999993},"COM CK2140-1",{"$f":"(B26*U24)+B26","v":420.13799999999998},{"$f":"(B26*U24)+B26","v":420.13799999999998},{"$f":"(R26*U24)+R26","v":428.54075999999998},{"$f":"(R26*U24)+R26","v":428.54075999999998},{"$f":"(T26*U24)+T26","v":437.1115752},{"$f":"(T26*U24)+T26","v":437.1115752},{"$f":"(V26*U24)+V26","v":445.85380670400002},{"$f":"(V26*U24)+V26","v":445.85380670400002},{"$f":"(X26*U24)+X26","v":454.77088283808001},{"$f":"(X26*U24)+X26","v":454.77088283808001},{"$f":"(Z26*U24)+Z26","v":463.8663004948416},{"$f":"(AA26*AA24)+AA26","v":463.8663004948416},{"$f":"SUM(Q26:AB26)","v":5300.562650473842}]
["COM CK4230-1-RS",1333.7,null,1,null,1,null,1,null,1,null,1,null,1,{"$f":"B27*(C27+D27+E27+F27+G27+H27+I27+J27+K27+L27+M27+N27)","v":8002.2000000000007},"COM CK4140-1",{"$f":"(B27*U24)+B27","v":1360.374},{"$f":"(B27*U24)+B27","v":1360.374},{"$f":"(R27*U24)+R27","v":1387.5814800000001},{"$f":"(R27*U24)+R27","v":1387.5814800000001},{"$f":"(T27*U24)+T27","v":1415.3331096000002},{"$f":"(T27*U24)+T27","v":1415.3331096000002},{"$f":"(V27*U24)+V27","v":1443.6397717920001},{"$f":"(W27*AA24)+W27","v":1443.6397717920001},{"$f":"(X27*U24)+X27","v":1472.5125672278402},{"$f":"(Y27*AA24)+Y27","v":1472.5125672278402},{"$f":"(Z27*U24)+Z27","v":1501.9628185723971},{"$f":"(AA27*AA24)+AA27","v":1501.9628185723971},{"$f":"SUM(R27,T27,V27,X27,Z27,AB27)","v":8581.4037471922384}]
["COM CK8230-4",1827.8,null,null,null,1,null,null,null,1,null,0,null,1,{"$f":"B28*(C28+D28+E28+F28+G28+H28+I28+J28+K28+L28+M28+N28)","v":5483.4},"COM CK8140-2",{"$f":"(B28*U24)+B28","v":1864.356},{"$f":"(B28*U24)+B28","v":1864.356},{"$f":"(R28*U24)+R28","v":1901.64312},{"$f":"(R28*U24)+R28","v":1901.64312},{"$f":"(T28*U24)+T28","v":1939.6759824000001},{"$f":"(T28*U24)+T28","v":1939.6759824000001},{"$f":"(V28*U24)+V28","v":1978.4695020480001},{"$f":"(V28*U24)+V28","v":1978.4695020480001},{"$f":"(X28*U24)+X28","v":2018.03889208896},{"$f":"(X28*U24)+X28","v":2018.03889208896},{"$f":"(Z28*U24)+Z28","v":2058.399669930739},{"$f":"(AA28*AA24)+AA28","v":2058.399669930739},{"$f":"SUM(T28,X28,AB28)","v":5938.5122919787391}]
["COM SCWO4000-20",277,1,2,1,2,1,2,1,1,2,1,1,2,{"$f":"B29*(C29+D29+F29+H29+J29+L29+N29)","v":3047},"COM SCWO4000-20",{"$f":"B29","v":277},{"$f":"((Q29*D29)*U24)+(Q29*D29)","v":565.08000000000004},{"$f":"R29/2","v":282.54000000000002},{"$f":"(R29*U24)+R29","v":576.38160000000005},{"$f":"T29/2","v":288.19080000000002},{"$f":"(T29*U24)+T29","v":587.90923200000009},{"$f":"V29/2","v":293.95461600000004},{"$f":"(V29*U24)+V29","v":599.66741664000006},{"$f":"X29/2","v":299.83370832000003},{"$f":"(X29*U24)+X29","v":611.66076497280005},{"$f":"Z29/2","v":305.83038248640003},{"$f":"(Z29*U24)+Z29","v":623.89398027225604},{"$f":"SUM(Q29:AB29)","v":5311.9425006914562}]
["MO+DPL A1",320,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B30*(C30+D30+E30+F30+G30+H30)","v":320},"MO+DPL A1",320,{"$f":"(B30*U24)+B30","v":326.39999999999998},{"$f":"(R30*U24)+R30","v":332.928},{"$f":"(R30*U24)+R30","v":332.928},{"$f":"(T30*U24)+T30","v":339.58656000000002},{"$f":"(T30*U24)+T30","v":339.58656000000002},{"$f":"(V30*U24)+V30","v":346.37829120000004},{"$f":"(W30*V24)+W30","v":346.37829120000004},{"$f":"(X30*U24)+X30","v":353.30585702400003},{"$f":"(Y30*V24)+Y30","v":353.30585702400003},{"$f":"(Z30*U24)+Z30","v":360.37197416448004},{"$f":"(AA30*V24)+AA30","v":360.37197416448004},{"$f":"SUM(Q30)","v":320}]
["MO+DPL A2",400,null,1,null,null,null,null,null,null,null,null,null,null,400,"MO+DPL A2",400,{"$f":"(B31*U24)+B31","v":408},{"$f":"(R31*U24)+R31","v":416.16},{"$f":"(R31*U24)+R31","v":416.16},{"$f":"(T31*U24)+T31","v":424.48320000000001},{"$f":"(T31*U24)+T31","v":424.48320000000001},{"$f":"(V31*U24)+V31","v":432.97286400000002},{"$f":"(V31*U24)+V31","v":432.97286400000002},{"$f":"(X31*U24)+X31","v":441.63232128000004},{"$f":"(X31*U24)+X31","v":441.63232128000004},{"$f":"(Z31*U24)+Z31","v":450.46496770560003},{"$f":"(Z31*U24)+Z31","v":450.46496770560003},{"$f":"SUM(R31)","v":408}]
["MO+DPL A3",320,null,null,1,null,null,null,null,null,null,null,null,null,320,"MO+DPL A3",320,{"$f":"(B32*U24)+B32","v":326.39999999999998},{"$f":"(R32*U24)+R32","v":332.928},{"$f":"(R32*U24)+R32","v":332.928},{"$f":"(T32*U24)+T32","v":339.58656000000002},{"$f":"(T32*U24)+T32","v":339.58656000000002},{"$f":"(V32*U24)+V32","v":346.37829120000004},{"$f":"(V32*U24)+V32","v":346.37829120000004},{"$f":"(X32*U24)+X32","v":353.30585702400003},{"$f":"(X32*U24)+X32","v":353.30585702400003},{"$f":"(Z32*U24)+Z32","v":360.37197416448004},{"$f":"(Z32*U24)+Z32","v":360.37197416448004},{"$f":"SUM(S32)","v":332.928}]
["MO+DPL A4",400,null,null,null,1,null,null,null,null,null,null,null,null,400,"MO+DPL A4",400,{"$f":"(B33*U24)+B33","v":408},{"$f":"(R33*U24)+R33","v":416.16},{"$f":"(R33*U24)+R33","v":416.16},{"$f":"(T33*U24)+T33","v":424.48320000000001},{"$f":"(T33*U24)+T33","v":424.48320000000001},{"$f":"(V33*U24)+V33","v":432.97286400000002},{"$f":"(V33*U24)+V33","v":432.97286400000002},{"$f":"(X33*U24)+X33","v":441.63232128000004},{"$f":"(X33*U24)+X33","v":441.63232128000004},{"$f":"(Z33*U24)+Z33","v":450.46496770560003},{"$f":"(Z33*U24)+Z33","v":450.46496770560003},{"$f":"SUM(T33)","v":416.16}]
["MO+DPL A5",320,null,null,null,null,1,null,null,null,null,null,null,null,320,"MO+DPL A5",320,{"$f":"(B34*U24)+B34","v":326.39999999999998},{"$f":"(R34*U24)+R34","v":332.928},{"$f":"(R34*U24)+R34","v":332.928},{"$f":"(T34*U24)+T34","v":339.58656000000002},{"$f":"(T34*U24)+T34","v":339.58656000000002},{"$f":"(V34*U24)+V34","v":346.37829120000004},{"$f":"(V34*U24)+V34","v":346.37829120000004},{"$f":"(X34*U24)+X34","v":353.30585702400003},{"$f":"(X34*U24)+X34","v":353.30585702400003},{"$f":"(Z34*U24)+Z34","v":360.37197416448004},{"$f":"(Z34*U24)+Z34","v":360.37197416448004},{"$f":"SUM(U34)","v":339.58656000000002}]
["MO+DPL A6",400,null,null,null,null,null,1,null,null,null,null,null,null,400,"MO+DPL A6",400,{"$f":"(B35*U24)+B35","v":408},{"$f":"(R35*U24)+R35","v":416.16},{"$f":"(R35*U24)+R35","v":416.16},{"$f":"(T35*U24)+T35","v":424.48320000000001},{"$f":"(T35*U24)+T35","v":424.48320000000001},{"$f":"(V35*U24)+V35","v":432.97286400000002},{"$f":"(V35*U24)+V35","v":432.97286400000002},{"$f":"(X35*U24)+X35","v":441.63232128000004},{"$f":"(X35*U24)+X35","v":441.63232128000004},{"$f":"(Z35*U24)+Z35","v":450.46496770560003},{"$f":"(Z35*U24)+Z35","v":450.46496770560003},{"$f":"SUM(V35)","v":424.48320000000001}]
["MO+DPL A7",320,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"B36*(C36+D36+E36+F36+G36+H36+I36)","v":320},"MO+DPL A7",320,{"$f":"(B36*U24)+B36","v":326.39999999999998},{"$f":"(R36*U24)+R36","v":332.928},{"$f":"(R36*U24)+R36","v":332.928},{"$f":"(T36*U24)+T36","v":339.58656000000002},{"$f":"(T36*U24)+T36","v":339.58656000000002},{"$f":"(V36*U24)+V36","v":346.37829120000004},{"$f":"(V36*U24)+V36","v":346.37829120000004},{"$f":"(X36*U24)+X36","v":353.30585702400003},{"$f":"(X36*U24)+X36","v":353.30585702400003},{"$f":"(Z36*U24)+Z36","v":360.37197416448004},{"$f":"(Z36*U24)+Z36","v":360.37197416448004},{"$f":"SUM(W36)","v":346.37829120000004}]
["MO+DPL A8",400,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"B37*(C37+D37+E37+F37+G37+H37+I37+J37+K37+L37+M37+N37)","v":400},"MO+DPL A8",400,{"$f":"(B37*U24)+B37","v":408},{"$f":"(R37*U24)+R37","v":416.16},{"$f":"(R37*U24)+R37","v":416.16},{"$f":"(T37*U24)+T37","v":424.48320000000001},{"$f":"(T37*U24)+T37","v":424.48320000000001},{"$f":"(V37*U24)+V37","v":432.97286400000002},{"$f":"(V37*U24)+V37","v":432.97286400000002},{"$f":"(X37*U24)+X37","v":441.63232128000004},{"$f":"(X37*U24)+X37","v":441.63232128000004},{"$f":"(Z37*U24)+Z37","v":450.46496770560003},{"$f":"(Z37*U24)+Z37","v":450.46496770560003},{"$f":"SUM(X37)","v":432.97286400000002}]
["MO+DPL A9",320,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"B38*(C38+D38+E38+F38+G38+H38+I38+J38+K38+L38+M38+N38)","v":320},"MO+DPL A9",320,{"$f":"(B38*U24)+B38","v":326.39999999999998},{"$f":"(R38*U24)+R38","v":332.928},{"$f":"(R38*U24)+R38","v":332.928},{"$f":"(T38*U24)+T38","v":339.58656000000002},{"$f":"(T38*U24)+T38","v":339.58656000000002},{"$f":"(V38*U24)+V38","v":346.37829120000004},{"$f":"(V38*U24)+V38","v":346.37829120000004},{"$f":"(X38*U24)+X38","v":353.30585702400003},{"$f":"(X38*U24)+X38","v":353.30585702400003},{"$f":"(Z38*U24)+Z38","v":360.37197416448004},{"$f":"(Z38*U24)+Z38","v":360.37197416448004},{"$f":"SUM(Y38)","v":353.30585702400003}]
["MO+DPL A10",400,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"B39*(C39+D39+E39+F39+G39+H39+I39+J39+K39+L39+M39+N39)","v":400},"MO+DPL A10",400,{"$f":"(B39*U24)+B39","v":408},{"$f":"(R39*U24)+R39","v":416.16},{"$f":"(R39*U24)+R39","v":416.16},{"$f":"(T39*U24)+T39","v":424.48320000000001},{"$f":"(T39*U24)+T39","v":424.48320000000001},{"$f":"(V39*U24)+V39","v":432.97286400000002},{"$f":"(V39*U24)+V39","v":432.97286400000002},{"$f":"(X39*U24)+X39","v":441.63232128000004},{"$f":"(X39*U24)+X39","v":441.63232128000004},{"$f":"(Z39*U24)+Z39","v":450.46496770560003},{"$f":"(Z39*U24)+Z39","v":450.46496770560003},{"$f":"SUM(Z39)","v":441.63232128000004}]
["MO+DPL A11",320,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"B40*(C40+D40+E40+F40+G40+H40+I40+J40+K40+L40+M40+N40)","v":320},"MO+DPL A11",320,{"$f":"(B40*U24)+B40","v":326.39999999999998},{"$f":"(R40*U24)+R40","v":332.928},{"$f":"(R40*U24)+R40","v":332.928},{"$f":"(T40*U24)+T40","v":339.58656000000002},{"$f":"(T40*U24)+T40","v":339.58656000000002},{"$f":"(V40*U24)+V40","v":346.37829120000004},{"$f":"(V40*U24)+V40","v":346.37829120000004},{"$f":"(X40*U24)+X40","v":353.30585702400003},{"$f":"(X40*U24)+X40","v":353.30585702400003},{"$f":"(Z40*U24)+Z40","v":360.37197416448004},{"$f":"(Z40*U24)+Z40","v":360.37197416448004},{"$f":"SUM(AA40)","v":360.37197416448004}]
["MO+DPL A12",400,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"B41*(C41+D41+E41+F41+G41+H41+I41+J41+K41+L41+M41+N41)","v":400},"MO+DPL A12",400,{"$f":"(B41*U24)+B41","v":408},{"$f":"(R41*U24)+R41","v":416.16},{"$f":"(R41*U24)+R41","v":416.16},{"$f":"(T41*U24)+T41","v":424.48320000000001},{"$f":"(T41*U24)+T41","v":424.48320000000001},{"$f":"(V41*U24)+V41","v":432.97286400000002},{"$f":"(V41*U24)+V41","v":432.97286400000002},{"$f":"(X41*U24)+X41","v":441.63232128000004},{"$f":"(X41*U24)+X41","v":441.63232128000004},{"$f":"(Z41*U24)+Z41","v":450.46496770560003},{"$f":"(Z41*U24)+Z41","v":450.46496770560003},{"$f":"SUM(AB41)","v":450.46496770560003}]
[]
["recyclage",4.5,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B43)*(C43+D43+E43+F43+G43+H43+I43+J43+K43+L43+M43+N43)","v":54},"recyclage",{"$f":"(B43*U24)+B43","v":4.59},{"$f":"(B43*U24)+B43","v":4.59},{"$f":"(R43*U24)+R43","v":4.6818},{"$f":"(R43*U24)+R43","v":4.6818},{"$f":"(T43*U24)+T43","v":4.775436},{"$f":"(T43*U24)+T43","v":4.775436},{"$f":"(V43*U24)+V43","v":4.8709447199999998},{"$f":"(V43*U24)+V43","v":4.8709447199999998},{"$f":"(X43*U24)+X43","v":4.9683636143999994},{"$f":"(X43*U24)+X43","v":4.9683636143999994},{"$f":"(Z43*U24)+Z43","v":5.0677308866879995},{"$f":"(Z43*U24)+Z43","v":5.0677308866879995},{"$f":"SUM(Q43:AB43)","v":57.908550442175979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O26:O43)","v":25849.4},null,{"$f":"O44/6","v":4308.2333333333336},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC26:AC43)","v":29816.613776152531}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC44/12","v":2484.7178146793776}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O44/12","v":2154.1166666666668},null,{"$f":"SUM(Q26,Q29:Q30,Q43)","v":1021.728},{"$f":"SUM(R26:R27,R29,R31,R42:R43)","v":2758.1820000000002},{"$f":"SUM(S26,S29,S32,S43)","v":1048.6905600000002},{"$f":"SUM(T26:T29,T33,T43)","v":4714.9887600000002},{"$f":"SUM(U26,U29,U34,U43)","v":1069.6643712},{"$f":"SUM(V26:V27,V29,V35,V43)","v":2869.6125528000002},{"$f":"SUM(W26,W29,W36,W43)","v":1091.0576586239999},{"$f":"SUM(X26:X29,X37,X42:X43)","v":4905.4743059040002},{"$f":"SUM(Y26,Y29,Y38,Y43)","v":1112.87881179648},{"$f":"SUM(Z26:Z27,Z29,Z39,Z43)","v":2985.5448999331202},{"$f":"SUM(AA26,AA29,AA40,AA43)","v":1135.1363880324095},{"$f":"SUM(AB26:AB29,AB41,AB43)","v":5103.6554678625225},{"$f":"SUM(Q46:AB46)","v":29816.613776152531}]
[]
[]
["L90-132RS","PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"evolution du prix 2%/an",null,1.02]
["Pour6000h/AN","prix2016","prix2017","prix2018","prix2019","prix2020","prix2021","prix2022",null,"4 mois","8 mois","12 mois","16 mois","20 mois","24 mois","28 mois","32 mois","36 mois","40 mois","44 mois","48 mois","52 mois","56 mois","60 mois","64 mois","68 mois","72 mois","Total Année N",null,"Total M4","Total M8","Total M12","Total M16","Total M20","Total M24","Total M28","Total M32","Total M36","Total M40","Total M44","Total M48","Total M52","Total M56","Total M60","Total M64","Total M68","Total M72"]
["COM CK2230-1",411.9,{"$f":"B51*$V$49","v":420.13799999999998},428.54075999999998,437.1115752,445.85380670400002,454.77088283808001,463.8663004948416,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B51*(J51+K51+L51+M51+N51+O51+P51+Q51+R51+S51+T51+U51+V51+W51+X51+Y51+Z51+AA51)","v":7414.2},null,{"$f":"B51","v":411.9},{"$f":"AD51","v":411.9},{"$f":"C51","v":420.13799999999998},{"$f":"C51","v":420.13799999999998},{"$f":"C51","v":420.13799999999998},{"$f":"D51","v":428.54075999999998},{"$f":"D51","v":428.54075999999998},{"$f":"D51","v":428.54075999999998},{"$f":"E51","v":437.1115752},{"$f":"E51","v":437.1115752},{"$f":"E51","v":437.1115752},{"$f":"F51","v":445.85380670400002},{"$f":"F51","v":445.85380670400002},{"$f":"F51","v":445.85380670400002},{"$f":"G51","v":454.77088283808001},{"$f":"G51","v":454.77088283808001},{"$f":"G51","v":454.77088283808001},{"$f":"H51","v":463.8663004948416},{"$f":"SUM(AD51:AU51)","v":7846.9113747210804}]
["COM CK4230-1-RS",1333.7,{"$f":"B52*$V$49","v":1360.374},1387.5814800000001,1415.3331096000002,1443.6397717920001,1472.5125672278402,1501.9628185723971,null,null,1,null,1,null,1,null,1,null,1,null,1,0,1,0,1,0,1,12003.300000000001,null,null,{"$f":"B52","v":1333.7},null,{"$f":"C52","v":1360.374},null,{"$f":"D52","v":1387.5814800000001},null,{"$f":"D52","v":1387.5814800000001},null,{"$f":"E52","v":1415.3331096000002},null,{"$f":"F52","v":1443.6397717920001},null,{"$f":"F52","v":1443.6397717920001},null,{"$f":"G52","v":1472.5125672278402},null,{"$f":"H52","v":1501.9628185723971},12746.324998984241]
["COM CK8230-4",1827.7,1864.2540000000001,1901.5390800000002,1939.5698616000002,1978.3612588320002,2017.9284840086402,2058.2870536888131,null,null,null,null,1,null,null,null,1,null,0,null,1,null,null,null,1,null,null,7310.8,null,null,null,null,{"$f":"C53","v":1864.2540000000001},null,null,null,{"$f":"D53","v":1901.5390800000002},null,null,null,{"$f":"E53","v":1939.5698616000002},null,null,null,{"$f":"G53","v":2017.9284840086402},null,null,7723.2914256086406]
["COM SCWO4000-20",277,282.54000000000002,288.19080000000002,293.95461600000004,299.83370832000003,305.83038248640003,311.94699013612802,null,1,2,null,3,null,3,null,3,null,3,null,3,null,3,null,3,null,3,7479,null,{"$f":"B54*J54","v":277},{"$f":"B54*K54","v":554},null,{"$f":"C54*M54","v":847.62000000000012},null,{"$f":"D54*O54","v":864.57240000000002},null,{"$f":"D54*Q54","v":864.57240000000002},null,{"$f":"E54*S54","v":881.86384800000019},null,{"$f":"F54*U54","v":899.50112496000008},null,{"$f":"F54*W54","v":899.50112496000008},null,{"$f":"G54*Y54","v":917.49114745920008},null,{"$f":"H54*AA54","v":935.84097040838401},7941.9630157875845]
["MO+DPL A1",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,null,{"$f":"B55","v":320},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320]
["MO+DPL A2",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,null,null,{"$f":"B56","v":400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400]
["MO+DPL A3",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,null,null,null,{"$f":"C57","v":326.39999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326.39999999999998]
["MO+DPL A4",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,null,null,null,null,{"$f":"C58","v":408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,408]
["MO+DPL A5",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,320,null,null,null,null,null,{"$f":"C59","v":326.39999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,326.39999999999998]
["MO+DPL A6",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,400,null,null,null,null,null,null,{"$f":"D60","v":416.16},null,null,null,null,null,null,null,null,null,null,null,null,416.16]
["MO+DPL A7",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,320,null,null,null,null,null,null,null,{"$f":"D61","v":332.928},null,null,null,null,null,null,null,null,null,null,null,332.928]
["MO+DPL A8",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,400,null,null,null,null,null,null,null,null,{"$f":"D62","v":416.16},null,null,null,null,null,null,null,null,null,null,416.16]
["MO+DPL A9",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,320,null,null,null,null,null,null,null,null,null,{"$f":"E63","v":339.58656000000002},null,null,null,null,null,null,null,null,null,339.58656000000002]
["MO+DPL A10",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,400,null,null,null,null,null,null,null,null,null,null,{"$f":"E64","v":424.48320000000001},null,null,null,null,null,null,null,null,424.48320000000001]
["MO+DPL A11",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,320,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E65","v":339.58656000000002},null,null,null,null,null,null,null,339.58656000000002]
["MO+DPL A12",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,400,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F66","v":432.97286400000002},null,null,null,null,null,null,432.97286400000002]
["MO+DPL A13",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,320,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F67","v":346.37829120000004},null,null,null,null,null,346.37829120000004]
["MO+DPL A14",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F68","v":432.97286400000002},null,null,null,null,432.97286400000002]
["MO+DPL A15",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G69","v":353.30585702400003},null,null,null,353.30585702400003]
["MO+DPL A16",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G70","v":441.63232128000004},null,null,441.63232128000004]
["MO+DPL A17",320,326.39999999999998,332.928,339.58656000000002,346.37829120000004,353.30585702400003,360.37197416448004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G71","v":353.30585702400003},null,353.30585702400003]
["MO+DPL A18",400,408,416.16,424.48320000000001,432.97286400000002,441.63232128000004,450.46496770560003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H72","v":450.46496770560003},450.46496770560003]
[null,null,0,0,0,0,0,0]
["recyclage",4.5,4.59,4.6818,4.775436,4.8709447199999998,4.9683636144000003,5.0677308866880004,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B74*(J74+K74+L74+M74+N74+O74+P74+Q74+R74+S74+T74+U74+V74+W74+X74+Y74+Z74+AA74)","v":81},4.5,{"$f":"B74","v":4.5},{"$f":"B74","v":4.5},{"$f":"C74","v":4.59},{"$f":"C74","v":4.59},{"$f":"C74","v":4.59},{"$f":"D74","v":4.6818},{"$f":"D74","v":4.6818},{"$f":"D74","v":4.6818},{"$f":"E74","v":4.775436},{"$f":"E74","v":4.775436},{"$f":"B74","v":4.5},{"$f":"F74","v":4.8709447199999998},{"$f":"F74","v":4.8709447199999998},{"$f":"F74","v":4.8709447199999998},{"$f":"F74","v":4.8709447199999998},{"$f":"F74","v":4.8709447199999998},{"$f":"F74","v":4.8709447199999998},{"$f":"H74","v":5.0677308866880004},{"$f":"SUM(AD74:AU74)","v":85.159671206687989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB51:AB74)","v":40768.300000000003},null,{"$f":"U75/6","v":6794.7166666666672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV51:AV74)","v":43204.387828541869}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV75/18","v":2400.2437682523259}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD51:AD74)","v":1013.4},2704.1,751.12800000000004,4904.9760000000006,751.12800000000004,3101.5364399999999,766.15055999999993,5003.0755200000003,781.47357120000004,3163.5671688000007,781.19813520000002,5166.4083737760011,797.10304262400007,3226.8385121760002,812.94768458208011,5309.20634753376,812.94768458208011,3357.2027880679107,{"$f":"SUM(AD77:AU77)","v":43204.38782854184}]

{"sheet":"Feuil1","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"coopenoix L11-10B","index":11,"n_rows":29,"n_cols":35,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
["L07 à L11 RS"]
["Pour4000h/AN","PV"]
[null,"prix 2018","prix 2019","prix 2020","prix 2021","prix 2022","prix 2023","prix 2024","6 mois","12 mois","18 mois","24 mois","30 mois","36 mois","42 mois","48 mois","54 mois","60 mois","66 mois","72 mois","Total Année N",null,"Total M6","Total M12","Total M18","Total M24","Total M30","Total M36","Total M42","Total M48","Total M54","Total M60","Total M66","Total M72"]
["COM CK2076-1",120.4,{"$f":"B5*$F$29","v":125.21600000000001},130.22464000000002,135.43362560000003,140.85097062400004,146.48500944896006,152.34440982691845,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B5*(I5+J5+K5+L5+M5+N5+O5+P5+Q5+R5+S5+T5)","v":1444.8000000000002},null,{"$f":"B5","v":120.4},{"$f":"C5","v":125.21600000000001},{"$f":"C5","v":125.21600000000001},{"$f":"D5","v":130.22464000000002},{"$f":"D5","v":130.22464000000002},{"$f":"E5","v":135.43362560000003},{"$f":"E5","v":135.43362560000003},{"$f":"F5","v":140.85097062400004},{"$f":"F5","v":140.85097062400004},{"$f":"G5","v":146.48500944896006},{"$f":"G5","v":146.48500944896006},{"$f":"H5","v":152.34440982691845},{"$f":"SUM(W5:AH5)","v":1629.1649011728387}]
["com CK4076-335-RS",284.2,295.56799999999998,307.39071999999999,319.68634880000002,332.47380275200004,345.77275486208003,359.60366505656327,null,1,null,1,null,1,null,1,null,1,null,1,{"$f":"B6*(I6+J6+K6+L6+M6+N6+O6+P6+Q6+R6+S6+T6)","v":1705.1999999999998},null,null,{"$f":"C6","v":295.56799999999998},null,{"$f":"D6","v":307.39071999999999},null,{"$f":"E6","v":319.68634880000002},null,{"$f":"F6","v":332.47380275200004},null,{"$f":"G6","v":345.77275486208003},null,{"$f":"H6","v":359.60366505656327},{"$f":"SUM(X6,Z6,AB6,AD6,AF6,AH6)","v":1960.4952914706432}]
["COM CK8076-2",251.7,261.76799999999997,272.23872,283.1282688,294.45339955200001,306.23153553408002,318.48079695544322,null,null,null,1,null,null,null,1,null,0,null,1,{"$f":"B7*(I7+J7+K7+L7+M7+N7+O7+P7+Q7+R7+S7+T7)","v":755.09999999999991},null,null,null,null,{"$f":"D7","v":272.23872},null,null,null,{"$f":"F7","v":294.45339955200001},null,null,null,{"$f":"H7","v":318.48079695544322},{"$f":"SUM(Z7,AD7,AH7)","v":885.17291650744323}]
["UNI_FGC46(8L)",180,187.20000000000002,194.68800000000002,202.47552000000002,210.57454080000002,218.99752243200004,227.75742332928004,1,1,1,1,1,1,1,1,1,1,null,1,{"$f":"B8*(I8+J8+L8+N8+P8+R8+T8)","v":1260},null,null,{"$f":"C8","v":187.20000000000002},null,{"$f":"D8","v":194.68800000000002},null,{"$f":"E8","v":202.47552000000002},null,{"$f":"F8","v":210.57454080000002},null,{"$f":"G8","v":218.99752243200004},null,{"$f":"H8","v":227.75742332928004},{"$f":"SUM(X8,Z8,AB8,AD8,AF8,AH8)","v":1241.6930065612803}]
["MO+DPL A1",379.05,394.21200000000005,409.98048000000006,426.37969920000006,443.4348871680001,461.17228265472011,479.61917396090894,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9*(I9+J9+K9+L9+M9+N9)","v":379.05},null,{"$f":"B9","v":379.05},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W9)","v":379.05}]
["MO+DPL A2",379.05,394.21200000000005,409.98048000000006,426.37969920000006,443.4348871680001,461.17228265472011,479.61917396090894,null,1,null,null,null,null,null,null,null,null,null,null,379.05,null,null,{"$f":"C10","v":394.21200000000005},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X10)","v":394.21200000000005}]
["MO+DPL A3",379.05,394.21200000000005,409.98048000000006,426.37969920000006,443.4348871680001,461.17228265472011,479.61917396090894,null,null,1,null,null,null,null,null,null,null,null,null,379.05,null,null,null,{"$f":"C11","v":394.21200000000005},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y11)","v":394.21200000000005}]
["MO+DPL A4",379.05,394.21200000000005,409.98048000000006,426.37969920000006,443.4348871680001,461.17228265472011,479.61917396090894,null,null,null,1,null,null,null,null,null,null,null,null,379.05,null,null,null,null,{"$f":"D12","v":409.98048000000006},null,null,null,null,null,null,null,null,{"$f":"SUM(Z12)","v":409.98048000000006}]
["MO+DPL A5",379.05,394.21200000000005,409.98048000000006,426.37969920000006,443.4348871680001,461.17228265472011,479.61917396090894,null,null,null,null,1,null,null,null,null,null,null,null,379.05,null,null,null,null,null,{"$f":"D13","v":409.98048000000006},null,null,null,null,null,null,null,{"$f":"SUM(AA13)","v":409.98048000000006}]
["MO+DPL A6",379.05,394.21200000000005,409.98048000000006,426.37969920000006,443.4348871680001,461.17228265472011,479.61917396090894,null,null,null,null,null,1,null,null,null,null,null,null,379.05,null,null,null,null,null,null,{"$f":"E14","v":426.37969920000006},null,null,null,null,null,null,{"$f":"SUM(AB14)","v":426.37969920000006}]
["MO+DPL A7",379.05,{"$f":"B15*$F$29","v":394.21200000000005},409.98048000000006,426.37969920000006,443.4348871680001,461.17228265472011,479.61917396090894,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"B15*(I15+J15+K15+L15+M15+N15+O15)","v":379.05},null,null,null,null,null,null,null,{"$f":"E15","v":426.37969920000006},null,null,null,null,null,{"$f":"SUM(AC15)","v":426.37969920000006}]
["MO+DPL A8",379.05,394.21200000000005,409.98048000000006,426.37969920000006,443.4348871680001,461.17228265472011,479.61917396090894,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"B16*(I16+J16+K16+L16+M16+N16+O16+P16+Q16+R16+S16+T16)","v":379.05},null,null,null,null,null,null,null,null,{"$f":"F16","v":443.4348871680001},null,null,null,null,{"$f":"SUM(AD16)","v":443.4348871680001}]
["MO+DPL A9",379.05,394.21200000000005,409.98048000000006,426.37969920000006,443.4348871680001,461.17228265472011,479.61917396090894,null,null,null,null,null,null,null,null,1,null,null,null,379.05,null,null,null,null,null,null,null,null,null,{"$f":"F17","v":443.4348871680001},null,null,null,{"$f":"SUM(AE17)","v":443.4348871680001}]
["MO+DPL A10",379.05,394.21200000000005,409.98048000000006,426.37969920000006,443.4348871680001,461.17228265472011,479.61917396090894,null,null,null,null,null,null,null,null,null,1,null,null,379.05,null,null,null,null,null,null,null,null,null,null,{"$f":"G18","v":461.17228265472011},null,null,{"$f":"SUM(AF18)","v":461.17228265472011}]
["MO+DPL A11",379.05,394.21200000000005,409.98048000000006,426.37969920000006,443.4348871680001,461.17228265472011,479.61917396090894,null,null,null,null,null,null,null,null,null,null,1,null,379.05,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G19","v":461.17228265472011},null,{"$f":"SUM(AG19)","v":461.17228265472011}]
["MO+DPL A12",379.05,394.21200000000005,409.98048000000006,426.37969920000006,443.4348871680001,461.17228265472011,479.61917396090894,null,null,null,null,null,null,null,null,null,null,null,1,379.05,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H20","v":479.61917396090894},{"$f":"SUM(AH20)","v":479.61917396090894}]
["courroies",60,62.400000000000006,64.896000000000015,67.491840000000025,70.191513600000022,72.999174144000023,75.91914110976002,null,1,null,1,null,1,0,1,0,1,0,1,360,null,null,{"$f":"C21","v":62.400000000000006},null,{"$f":"D21","v":64.896000000000015},null,{"$f":"E21","v":67.491840000000025},null,{"$f":"F21","v":70.191513600000022},null,{"$f":"G21","v":72.999174144000023},{"$f":"G21","v":72.999174144000023},{"$f":"H21","v":75.91914110976002},{"$f":"SUM(AH21,AF21,AD21,AB21,Z21,X21)","v":413.89766885376014}]
["recyclage",5.5,5.7200000000000006,5.9488000000000012,6.1867520000000011,6.4342220800000014,6.6915909632000012,6.9592546017280013,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"B22*(I22+J22+K22+L22+M22+N22+O22+P22+Q22+R22+S22+T22)","v":66},null,{"$f":"B22","v":5.5},{"$f":"C22","v":5.7200000000000006},{"$f":"C22","v":5.7200000000000006},{"$f":"D22","v":5.9488000000000012},{"$f":"D22","v":5.9488000000000012},{"$f":"E22","v":6.1867520000000011},{"$f":"E22","v":6.1867520000000011},{"$f":"F22","v":6.4342220800000014},{"$f":"F22","v":6.4342220800000014},{"$f":"G22","v":6.6915909632000012},{"$f":"G22","v":6.6915909632000012},{"$f":"H22","v":6.9592546017280013},{"$f":"SUM(W22:AH22)","v":74.421984688128006}]
["BEA 700",200.33,208.34320000000002,216.67692800000003,225.34400512000005,234.35776532480006,243.73207593779208,253.48135897530378,1,1,1,1,1,1,1,1,1,1,1,1,2403.96,null,{"$f":"B23","v":200.33},208.34320000000002,{"$f":"D23","v":216.67692800000003},{"$f":"E23","v":225.34400512000005},{"$f":"F23","v":234.35776532480006},{"$f":"G23","v":243.73207593779208},{"$f":"H23","v":253.48135897530378},{"$f":"F23","v":234.35776532480006},{"$f":"F23","v":234.35776532480006},{"$f":"G23","v":243.73207593779208},{"$f":"G23","v":243.73207593779208},{"$f":"H23","v":253.48135897530378},{"$f":"SUM(W23:AH23)","v":2791.9263748583844}]
["F2X025AO",92.8,96.512,100.37248000000001,104.38737920000001,108.56287436800001,112.90538934272001,117.42160491642882,1,1,1,1,1,1,1,1,1,1,1,1,1113.5999999999999,null,92.8,96.512,100.37248000000001,104.38737920000001,108.56287436800001,112.90538934272001,117.42160491642882,108.56287436800001,108.56287436800001,112.90538934272001,112.90538934272001,117.42160491642882,1293.3198601650179]
["F2X025AA",92.8,{"$f":"B25*$F$29","v":96.512},100.37248000000001,104.38737920000001,108.56287436800001,112.90538934272001,117.42160491642882,1,1,1,1,1,1,1,1,1,1,1,1,1113.5999999999999,null,92.8,96.512,100.37248000000001,104.38737920000001,108.56287436800001,112.90538934272001,117.42160491642882,108.56287436800001,108.56287436800001,112.90538934272001,112.90538934272001,117.42160491642882,1293.3198601650179]
["puro",150,156,162.24,168.7296,175.47878400000002,182.49793536000001,189.79785277440001,1,0,1,0,1,0,1,0,1,0,1,0,900,null,0,156,0,{"$f":"D26","v":162.24},0,{"$f":"E26","v":168.7296},0,{"$f":"F26","v":175.47878400000002},{"$f":"J26","v":0},182.49793536000001,0,189.79785277440001,1034.7441721344001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI5:AI26)","v":17747.183908583265}]
[null,null,null,"% ?",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U5:U22)","v":10139.699999999999},null,{"$f":"O28/6","v":1689.9499999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI27/12","v":1478.9319923819387}]
["Inscrire le % dans la case Verte",null,null,4,null,{"$f":"D29/100+1","v":1.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W5,W9,W22,W23,W24,W25,W26)","v":890.88},{"$f":"SUM(X5:X6,X8,X10,X21:X22,X24,X23,X25,X26)","v":1627.6832000000002},{"$f":"SUM(Y5,Y11,Y22,Y23,Y24,Y25)","v":942.56988800000022},{"$f":"SUM(Z5:Z8,Z12,Z21:Z22,Z23,Z24,Z25,Z26)","v":1981.7261235199999},{"$f":"SUM(AA5,AA13,AA22,AA23,AA24,AA25,AA26)","v":997.63743406080027},{"$f":"SUM(AB5:AB6,AB8,AB14,AB21:AB22,AB23,AB24,AB25,AB26)","v":1795.9262402232321},{"$f":"SUM(AC5,AC15,AC22,AC23,AC24,AC25,AC26)","v":1056.3246456081615},{"$f":"SUM(AD5:AD8,AD16,AD21:AD22,AD23:AD25,AD26)","v":2125.3756346368},{"$f":"SUM(AE5,AE17,AE22,AE24:AE25,,AE23,AE26)","v":1042.2035939328002},{"$f":"SUM(AF5:AF6,AF8,AF18,AF21:AF22,AF23:AF25,AF26)","v":1904.1591244881922},{"$f":"SUM(AG5,AG19,AG22,AG23:AG25,AG26)","v":1083.8917376901122},{"$f":"SUM(AH5:AH8,AH20:AH22,AH23:AH25,AH26)","v":2298.8062864231629},{"$f":"SUM(W29:AH29)","v":17747.183908583262}]

{"sheet":"Calcul simplifié","index":12,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,"Prix d'achat des Kits/Huile/MO","Tx Marge","Prix Vente","Nbre de Maintenance /an","Nbre d'années du contrat",null,"Coût annuel"]
["Entrer Nom CLIENT: ===>","BULLE VERTE"]
["Entrer Marque ===>","COMPAIR"]
["Entrée Type Comp ===>","L22"]
["Entrer Nombre d'Heure/an ===>",2000]
["Entrer Nbre Année Contrat ===>",6]
["Entrer Nbre Maint===>",{"$f":"IF(B5=2000,1,IF(B5=4000,2,IF(B5=6000,3,IF(B5=8000,4))))","v":1}]
["Entrer taux annuel % forme \"0,020\"===>",0.04,{"$f":"B8","v":0.04}]
[]
["ck2100",null,59,1.67,{"$f":"C10*D10","v":98.53},1,null,null,{"$f":"E10*F10","v":98.53}]
["a10525274",null,178,1.67,{"$f":"C11*D11","v":297.26},0.5,null,null,148.63]
["COM SCWOBG2-20",null,133,1.67,222.10999999999999,0.5,null,null,111.05499999999999]
["Courroies","xpz1337",30,1.67,50.099999999999994,0.5,null,null,25.049999999999997]
["MO+DPL ",null,380,1,380,1,null,null,380]
["ck8100-2",null,157,1.67,262.19,0.25,null,null,65.547499999999999]
[null,null,0,1,0,0,null,null,0]
["imprev",null,100,1,100,1,null,null,100]
[null,null,null,1.67,0,0,null,null,0]
["recyclage",null,8,1.67,13.36,1,null,null,13.36]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(I10:I21)","v":942.17250000000001}]
[]
[]
[null,null,null,null,null,null,2020,{"$f":"J21","v":942.17250000000001},{"$f":"H24*B8","v":37.686900000000001}]
[{"$f":"\"Augmentation en \"&B6&\" ans \"","v":"Augmentation en 6 ans "},{"$f":"IF(B6=6,J29,IF(B6=5,J28,IF(B6=4,J27,IF(B6=3,J26,IF(B6=3,J25,IF(B6=2,J25))))))","v":204.12440668646403},null,null,null,2,2021,{"$f":"H24+I24","v":979.85940000000005},{"$f":"H25*B8","v":39.194376000000005},{"$f":"SUM(I24)","v":37.686900000000001}]
[null,null,null,null,null,3,2022,{"$f":"H25+I25","v":1019.0537760000001},{"$f":"H26*B8","v":40.762151040000006},{"$f":"SUM(I24:I25)","v":76.881276000000014}]
["PRIX par maintenance ",{"$f":"(J21)+(B25/B6)","v":976.19323444774398},null,null,null,4,2023,{"$f":"H26+I26","v":1059.8159270400001},{"$f":"H27*B8","v":42.392637081600007},{"$f":"SUM(I24:I26)","v":117.64342704000002}]
[null,null,null,null,null,5,2024,{"$f":"H27+I27","v":1102.2085641216001},{"$f":"H28*B8","v":44.088342564864007},{"$f":"SUM(I24:I27)","v":160.03606412160002}]
[null,null,null,null,null,6,2025,{"$f":"H28+I28","v":1146.2969066864641},null,{"$f":"SUM(I24:I28)","v":204.12440668646403}]
[null,null,null,null,null,{"$f":"\"Somme d'augmentation sur \"&B6&\" ans :\"","v":"Somme d'augmentation sur 6 ans :"},null,null,{"$f":"IF(B6=6,J29,IF(B6=5,J28,IF(B6=4,J27,IF(B6=3,J26,IF(B6=3,J25,IF(B6=2,J25))))))","v":204.12440668646403}]
[{"$f":"\"PRIX par maintenance lissée sur \"&B6&\" ans :\"","v":"PRIX par maintenance lissée sur 6 ans :"},{"$f":"B27","v":976.19323444774398}]

{"sheet":"Feuil3","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}