{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Présentation ","Hypothèses","Investissement","Bilan_carbone_construction","Consommation","Maintenance","Confort_sante","Autres","Résultats","Coût synthèse","Coût base","Coût variante 1","Coût variante 2","Coût variante 3","Coût variante 4","GES synthèse","GES Base","GES variante 1","GES variante 2","GES variante 3","GES variante 4","Développement"],"not_rendered":{"charts":24,"images":3,"macros":1,"external_links":0,"defined_names":81,"comments":5,"pivot_tables":0},"unopened":[{"sheet":"Coût synthèse","index":9,"reason":"not_a_worksheet"},{"sheet":"Coût base","index":10,"reason":"not_a_worksheet"},{"sheet":"Coût variante 1","index":11,"reason":"not_a_worksheet"},{"sheet":"Coût variante 2","index":12,"reason":"not_a_worksheet"},{"sheet":"Coût variante 3","index":13,"reason":"not_a_worksheet"},{"sheet":"Coût variante 4","index":14,"reason":"not_a_worksheet"},{"sheet":"GES synthèse","index":15,"reason":"not_a_worksheet"},{"sheet":"GES Base","index":16,"reason":"not_a_worksheet"},{"sheet":"GES variante 1","index":17,"reason":"not_a_worksheet"},{"sheet":"GES variante 2","index":18,"reason":"not_a_worksheet"},{"sheet":"GES variante 3","index":19,"reason":"not_a_worksheet"},{"sheet":"GES variante 4","index":20,"reason":"not_a_worksheet"}],"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":"Présentation ","index":0,"n_rows":46,"n_cols":5,"rows_kept":46,"cut":false,"hidden":false,"merged":[[41,1,45,1],[42,4,45,4],[29,2,29,4],[13,2,13,4],[14,2,14,4],[19,2,19,4],[33,1,40,1]]}
[null,"OUTIL COLLABORATIF BDM DE BENEFICES DURABLES"]
[null,"version 2.3"]
[null,"Présentation générale de l'outil"]
[null,null,null,"Cet outil est mis gracieusement à disposition par l'association EnvirobatBDM"]
[null,null,null,"Son utilisation ne peut en aucune façon engager la responsabilité de l'association ni de ses auteurs"]
[]
[null,null,null,"Nota : cet outil est une ébauche d'outil de calcul en coût global. Si vous souhaitez faire "]
[null,null,null,"des propositions d'améliorations, envoyez les à contact@envirobatbdm.eu"]
[]
[null,null,"Cet outil vous est fourni sous licence Creative Commons CC BY-NC-ND 2.0"]
[null,null,"Les conditions détaillées sont disponibles sur le site Creative Commons via le lien suivant :",null,"http://creativecommons.org/licenses/by-nc-nd/2.0/fr/legalcode"]
[]
[null,null,"Vous pouvez utiliser cet outil sous les conditions exclusives suivantes:"]
[null,null,"BY - Paternité — Vous devez attribuer l'oeuvre de la manière indiquée par l'auteur de l'oeuvre ou le titulaire des droits (mais pas d'une manière qui suggérerait qu'ils vous soutiennent ou approuvent votre utilisation de l'oeuvre). "]
[null,null,"NC - Pas d’utilisation commerciale — Vous n'avez pas le droit d'utiliser cette oeuvre à des fins commerciales. "]
[null,null,"ND - Pas de travaux dérivés — Vous n’avez pas le droit de modifier, de transformer ou d’adapter cette œuvre. "]
[]
[null,"développé par :","Daniel Fauré, Armand Dutreix, Enertech"]
[]
[null,null,"L'utilisation de cet outil est réservée à un usage non commercial, ponctuel, destiné exclusivement à valoriser une démarche de construction ou de réhabilitation durable sur un bâtiment nommément désigné.\nL'utilisation publique de tout ou partie des données et résultats de cet outil est strictement limitée à sa présentation et à sa promotion, dans un but non lucratif, et doit clairement mentionner le nom de ses auteurs et de l'association BDM.\nLa vente de cet outil ou de tout ou partie des résultats obtenus par l'utilisation de cet outil est strictement prohibée, sous quelque forme que ce soit, en application de la licence d'usage accordée.\nLa modification, la suppression ou l'extraction d'éléments quelconques de cet outil est interdite.\nLa diffusion sous quelque forme que ce soit de résultats émanant de cet outil doit mentionner l'outil utilisé, le nom de ses auteurs et de l'association BDM, et indiquer le lien vers son site internet :"]
[null,null,null,"http://www.polebdm.eu/"]
[]
[null,"Légende"]
[null,null,"Les cases à remplir sont en vert.",null,"Et en rouge quand la valeur saisie est différente du cas de base"]
[null,null,"Commentaires libres, sans impact sur les calculs"]
[null,null,"Proposition de valeurs / ratios"]
[]
[null,"Mode d'emploi"]
[]
[null,null,"Cet outil permet de calculer le coût global d'un projet (construction ou rénovation) sur une période de 50 ans, de faire des variantes et d'en comparer les résultats. C'est un outil d'aide à la décision qui doit permettre d'optimiser les projets en prenant en compte leurs coûts sur une période longue.\nIl peut être complété très en amont, en esquisse ou en avant projet, à l'aide de données estimées au ratio, puis précisé lors des phases suivantes. En effet, 80% des coûts d’exploitation, de maintenance et de remplacement d’un bâtiment sont déterminés dans les premiers 20% du processus de conception.\n\nChaque onglet est un poste indépendant, il faut ensuite sélectionner dans l'onglet \"Résultats\" les postes et les variantes à prendre en compte dans le calcul.\nIl est conseillé de bien commenter les données entrées pour s'y retrouver, et faciliter une reprise du calcul ultérieurement.\n\nTous les coûts sont à saisir en euros TTC constants à la valeur de l'année de référence.\n\nLes feuilles sont vérouillées, la modification n'est possible que pour les cellules à remplir ou les commentaires. Pour faire des calculs intermédiaires, vous pouvez créer une nouvelle feuille. Il est possible d'ôter la protection dans l'onglet Développement, demander le mot de passe à EnvirobatBDM.\n\nCet outil a été réalisé sur Excel version 2016. Il est normalement compatible avec toutes les versions ultérieures, mais il peut y avoir des incompatibilité avec des version antérieures (non testé)."]
[]
[null,"Contenu des onglets"]
[null,null,"onglet","contenu","commentaires"]
[null,"partie à renseigner","Hypothèses","Données générales du projet et hypothèses générales de calcul en coût global"]
[null,null,"Investissement","Investissements lors de la construction ou rénovation et mode de financement"]
[null,null,"Bilan_carbone_construction","Émissions de GES dues à la construction ou la rénovation des bâtiments.","Au ratio, ou saisie directe de la valeur, calculée avec un autre outil."]
[null,null,"Consommation","Consommations d'énergie et d'eau pendant la période de calcul.","Saisie des consommations annuelles, calculées avec un autre outil."]
[null,null,"Maintenance","Coûts de maintenance, remplacement d'équipements, rénovations ultérieures, etc…"]
[null,null,"Confort_sante","Gain ou pertes liées au confort des salariés","Impact du confort sur les arrêts de travail et la productivité des salariés."]
[null,null,"Deplacements","Émissions de GES dues au déplacement des occupants et des visiteurs.","Saisie directe des valeurs, à calculer avec un autre outil."]
[null,null,"Autres","Autres coûts à prendre en compte.","Permet d'ajouter d'autres coûts si besoin, qui seront pris en compte dans le calcul."]
[null,"résultats","Résultats","Choix des postes et des variantes à prendre en compte dans le calcul."]
[null,null,"Coût synthèse","Graphique d'évolution du coût global sur 50 ans pour toutes les variantes.","En fonction des postes et des variantes sélectionnées dans l'onglet résultats"]
[null,null,"Coût base/Variantes 1 à 4","Détail du coût global poste par poste pour chaque variante, sur toute la période de calcul."]
[null,null,"GES synthèse","Graphique d'évolution des émissions de GES sur 50 ans pour toutes les variantes."]
[null,null,"GES base/Variantes 1 à 4","Détail des émissions de GES poste par poste pour chaque variante, sur toute la période de calcul."]

{"sheet":"Hypothèses","index":1,"n_rows":16,"n_cols":11,"rows_kept":16,"cut":false,"hidden":false,"merged":[[15,10,15,11],[18,2,18,7],[1,2,1,7],[11,10,11,11],[12,10,12,11],[13,10,13,11],[14,10,14,11]]}
[null,"Hypothèses de calcul"]
[null,null,"Cet onglet permet de saisir les données du projet et des différentes variantes envisagées.\nIl contient également les principales hypothèses de calcul en coût global prises en compte dans cet outil. Les hypothèses spécifiques à un module sont entrées dans le module en question."]
[]
[null,"Données du projet"]
[]
[null,null,"Nom du projet"]
[null,null,null,"Cas de base","Variante 1","Variante 2","Variante 3","Variante 4","Commentaires"]
[null,null,null,"Base","Var_1","Var_2","Var_3","Var_4"]
[null,null,"Variantes","Base","Variante 1","Variante 2","Variante 3","Variante 4"]
[null,null,"Surface de référence",null,null,null,null,null,"Préciser le type de surface"]
[null,null,"Description de la variante"]
[null,null,null,null,null,null,null,null,null,null,"Légende"]
[null,"Hypothèses liées au calcul en coût global",null,null,null,null,null,null,null,null,"Case à saisir"]
[null,null,null,null,null,null,null,null,null,null,"Valeur différente du cas de base"]
[null,null,"Taux d'actualisation",1.4999999999999999E-2,null,null,null,null,null,null,"Commentaires libres"]
[null,null,"Année de référence pour la valeur de l'euro",null,"En général, année de construction",null,null,null,null,null,"Proposition de valeurs / ratios"]

{"sheet":"Investissement","index":2,"n_rows":78,"n_cols":65,"rows_kept":78,"cut":false,"hidden":false,"merged":[[1,2,1,6],[51,8,52,8],[5,2,6,2],[14,2,15,2],[7,2,8,2],[19,2,20,2],[51,2,52,2],[54,10,54,11],[4,11,4,12],[5,11,5,12],[6,11,6,12],[7,11,7,12],[8,11,8,12]]}
[null,"Investissement"]
[null,null,"Cet onglet permet de saisir tous les coûts associés à la construction ou la rénovation des bâtiments ainsi que le mode de financement.\nCe poste contient donc l'investissement initial en fond propre et les annuités de prêts qui s'ajouteront tous les ans."]
[]
[null,null,null,1,2,3,4,5]
[null,null,"Investissement total",{"$f":"INDEX(variantes_noms,1,D4)","v":"Base"},{"$f":"INDEX(variantes_noms,1,E4)","v":"Variante 1"},{"$f":"INDEX(variantes_noms,1,F4)","v":"Variante 2"},{"$f":"INDEX(variantes_noms,1,G4)","v":"Variante 3"},{"$f":"INDEX(variantes_noms,1,H4)","v":"Variante 4"},"Commentaires",null,null,"Légende"]
[null,null,"Coût total investissement",{"$f":"D8+D15+D20","v":0},{"$f":"E8+E15+E20","v":0},{"$f":"F8+F15+F20","v":0},0,0,null,null,null,"Case à saisir"]
[null,null,null,{"$f":"D6/INDEX(surface_ref,1,D$4)","v":{"$error":"#DIV/0!"}},{"$f":"E6/INDEX(surface_ref,1,E$4)","v":{"$error":"#DIV/0!"}},{"$f":"F6/INDEX(surface_ref,1,F$4)","v":{"$error":"#DIV/0!"}},{"$f":"G6/INDEX(surface_ref,1,G$4)","v":{"$error":"#DIV/0!"}},{"$f":"H6/INDEX(surface_ref,1,H$4)","v":{"$error":"#DIV/0!"}},null,null,null,"Valeur différente du cas de base"]
[null,null,"Coûts amonts",{"$f":"SUM(D10:D14)","v":0},{"$f":"SUM(E10:E14)","v":0},0,0,0,null,null,null,"Commentaires libres"]
[null,null,null,{"$f":"D8/INDEX(surface_ref,1,D$4)","v":{"$error":"#DIV/0!"}},{"$f":"E8/INDEX(surface_ref,1,E$4)","v":{"$error":"#DIV/0!"}},{"$f":"F8/INDEX(surface_ref,1,F$4)","v":{"$error":"#DIV/0!"}},{"$f":"G8/INDEX(surface_ref,1,G$4)","v":{"$error":"#DIV/0!"}},{"$f":"H8/INDEX(surface_ref,1,H$4)","v":{"$error":"#DIV/0!"}},null,null,null,"Proposition de valeurs / ratios"]
[null,null,"Achat foncier"]
[null,null,"Achat bâtiments existants"]
[null,null,"Diagnostics / études de faisabilité"]
[null,null,"Démolition"]
[null,null,"Terrassement"]
[null,null,"Prestations intellectuelles",{"$f":"SUM(D17:D19)","v":0},{"$f":"SUM(E17:E19)","v":0},0,0,0]
[null,null,null,{"$f":"D15/INDEX(surface_ref,1,D$4)","v":{"$error":"#DIV/0!"}},{"$f":"E15/INDEX(surface_ref,1,E$4)","v":{"$error":"#DIV/0!"}},{"$f":"F15/INDEX(surface_ref,1,F$4)","v":{"$error":"#DIV/0!"}},{"$f":"G15/INDEX(surface_ref,1,G$4)","v":{"$error":"#DIV/0!"}},{"$f":"H15/INDEX(surface_ref,1,H$4)","v":{"$error":"#DIV/0!"}}]
[null,null,"Maîtrise d'œuvre"]
[null,null,"AMO"]
[null,null,"Autres coûts (SPS, CT, concessionnaires…)"]
[null,null,"Coûts travaux",{"$f":"SUM(D22:D41)","v":0},{"$f":"SUM(E22:E41)","v":0},0,0,0]
[null,null,null,{"$f":"D20/INDEX(surface_ref,1,D$4)","v":{"$error":"#DIV/0!"}},{"$f":"E20/INDEX(surface_ref,1,E$4)","v":{"$error":"#DIV/0!"}},{"$f":"F20/INDEX(surface_ref,1,F$4)","v":{"$error":"#DIV/0!"}},{"$f":"G20/INDEX(surface_ref,1,G$4)","v":{"$error":"#DIV/0!"}},{"$f":"H20/INDEX(surface_ref,1,H$4)","v":{"$error":"#DIV/0!"}}]
[null,null,"Lot 1"]
[null,null,"Lot 2"]
[null,null,"Lot 3"]
[null,null,"Lot 4"]
[null,null,"Lot 5"]
[null,null,"Lot 6"]
[null,null,"Lot 7"]
[null,null,"Lot 8"]
[null,null,"Lot 9"]
[null,null,"Lot 10"]
[null,null,"Lot 11"]
[null,null,"Lot 12"]
[null,null,"Lot 13"]
[null,null,"Lot 14"]
[null,null,"Lot 15"]
[null,null,"Lot 16"]
[null,null,"Lot 17"]
[null,null,"Lot 18"]
[null,null,"Lot 19"]
[null,null,"Lot 20"]
[]
[]
[null,null,"Financement",{"$f":"D5","v":"Base"},{"$f":"E5","v":"Variante 1"},"Variante 2","Variante 3","Variante 4","Commentaires"]
[null,null,"Fonds propres"]
[null,null,"Subventions"]
[null,null,"Emprunt",{"$f":"D6-SUM(D45:D46)","v":0},{"$f":"E6-SUM(E45:E46)","v":0},0,0,0]
[null,null,"Taux de l'emprunt"]
[null,null,"Durée de l'emprunt"]
[null,null,"Annuité",{"$f":"IF(D47=0,0,IF(D48=0,D47/D49,D47*D48*POWER(1+D48,D49)/(POWER(1+D48,D49)-1)))","v":0},{"$f":"IF(E47=0,0,IF(E48=0,E47/E49,E47*E48*POWER(1+E48,E49)/(POWER(1+E48,E49)-1)))","v":0},{"$f":"IF(F47=0,0,IF(F48=0,F47/F49,F47*F48*POWER(1+F48,F49)/(POWER(1+F48,F49)-1)))","v":0},{"$f":"IF(G47=0,0,IF(G48=0,G47/G49,G47*G48*POWER(1+G48,G49)/(POWER(1+G48,G49)-1)))","v":0},{"$f":"IF(H47=0,0,IF(H48=0,H47/H49,H47*H48*POWER(1+H48,H49)/(POWER(1+H48,H49)-1)))","v":0}]
[null,null,"Coût des intérêts",{"$f":"D49*D50-D47","v":0},{"$f":"E49*E50-E47","v":0},{"$f":"F49*F50-F47","v":0},{"$f":"G49*G50-G47","v":0},{"$f":"H49*H50-H47","v":0}]
[null,null,"Coût total investissement hors subventions",{"$f":"SUM(D45,D47,D51)","v":0},{"$f":"SUM(E45,E47,E51)","v":0},{"$f":"SUM(F45,F47,F51)","v":0},{"$f":"SUM(G45,G47,G51)","v":0},{"$f":"SUM(H45,H47,H51)","v":0},"Donné pour information, mais non actualisé, donc ne correspond pas à la valeur calculée dans le coût global."]
[null,null,null,{"$f":"D52/INDEX(surface_ref,1,D$4)","v":{"$error":"#DIV/0!"}},{"$f":"E52/INDEX(surface_ref,1,E$4)","v":{"$error":"#DIV/0!"}},{"$f":"F52/INDEX(surface_ref,1,F$4)","v":{"$error":"#DIV/0!"}},{"$f":"G52/INDEX(surface_ref,1,G$4)","v":{"$error":"#DIV/0!"}},{"$f":"H52/INDEX(surface_ref,1,H$4)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,"Détail des calculs"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,K61)","v":"Base"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K57+1","v":1},"Durée du prêt",{"$f":"INDEX(emprunt_duree,1,K61)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Annuité",{"$f":"INDEX(emprunt_annuite,1,K61)","v":0},"Investissement cumulé",{"$f":"INDEX(investissement_fonds_propres,1,$K61)","v":0},{"$f":"O62+IF(P$59<=$M61,$M62,0)","v":0},{"$f":"P62+IF(Q$59<=$M61,$M62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,K65)","v":"Variante 1"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K61+1","v":2},"Durée du prêt",{"$f":"INDEX(emprunt_duree,1,K65)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Annuité",{"$f":"INDEX(emprunt_annuite,1,K65)","v":0},"Investissement cumulé",{"$f":"INDEX(investissement_fonds_propres,1,$K65)","v":0},{"$f":"O66+IF(P$59<=$M65,$M66,0)","v":0},{"$f":"P66+IF(Q$59<=$M65,$M66,0)","v":0},{"$f":"Q66+IF(R$59<=$M65,$M66,0)","v":0},{"$f":"R66+IF(S$59<=$M65,$M66,0)","v":0},{"$f":"S66+IF(T$59<=$M65,$M66,0)","v":0},{"$f":"T66+IF(U$59<=$M65,$M66,0)","v":0},{"$f":"U66+IF(V$59<=$M65,$M66,0)","v":0},{"$f":"V66+IF(W$59<=$M65,$M66,0)","v":0},{"$f":"W66+IF(X$59<=$M65,$M66,0)","v":0},{"$f":"X66+IF(Y$59<=$M65,$M66,0)","v":0},{"$f":"Y66+IF(Z$59<=$M65,$M66,0)","v":0},{"$f":"Z66+IF(AA$59<=$M65,$M66,0)","v":0},{"$f":"AA66+IF(AB$59<=$M65,$M66,0)","v":0},{"$f":"AB66+IF(AC$59<=$M65,$M66,0)","v":0},{"$f":"AC66+IF(AD$59<=$M65,$M66,0)","v":0},{"$f":"AD66+IF(AE$59<=$M65,$M66,0)","v":0},{"$f":"AE66+IF(AF$59<=$M65,$M66,0)","v":0},{"$f":"AF66+IF(AG$59<=$M65,$M66,0)","v":0},{"$f":"AG66+IF(AH$59<=$M65,$M66,0)","v":0},{"$f":"AH66+IF(AI$59<=$M65,$M66,0)","v":0},{"$f":"AI66+IF(AJ$59<=$M65,$M66,0)","v":0},{"$f":"AJ66+IF(AK$59<=$M65,$M66,0)","v":0},{"$f":"AK66+IF(AL$59<=$M65,$M66,0)","v":0},{"$f":"AL66+IF(AM$59<=$M65,$M66,0)","v":0},{"$f":"AM66+IF(AN$59<=$M65,$M66,0)","v":0},{"$f":"AN66+IF(AO$59<=$M65,$M66,0)","v":0},{"$f":"AO66+IF(AP$59<=$M65,$M66,0)","v":0},{"$f":"AP66+IF(AQ$59<=$M65,$M66,0)","v":0},{"$f":"AQ66+IF(AR$59<=$M65,$M66,0)","v":0},{"$f":"AR66+IF(AS$59<=$M65,$M66,0)","v":0},{"$f":"AS66+IF(AT$59<=$M65,$M66,0)","v":0},{"$f":"AT66+IF(AU$59<=$M65,$M66,0)","v":0},{"$f":"AU66+IF(AV$59<=$M65,$M66,0)","v":0},{"$f":"AV66+IF(AW$59<=$M65,$M66,0)","v":0},{"$f":"AW66+IF(AX$59<=$M65,$M66,0)","v":0},{"$f":"AX66+IF(AY$59<=$M65,$M66,0)","v":0},{"$f":"AY66+IF(AZ$59<=$M65,$M66,0)","v":0},{"$f":"AZ66+IF(BA$59<=$M65,$M66,0)","v":0},{"$f":"BA66+IF(BB$59<=$M65,$M66,0)","v":0},{"$f":"BB66+IF(BC$59<=$M65,$M66,0)","v":0},{"$f":"BC66+IF(BD$59<=$M65,$M66,0)","v":0},{"$f":"BD66+IF(BE$59<=$M65,$M66,0)","v":0},{"$f":"BE66+IF(BF$59<=$M65,$M66,0)","v":0},{"$f":"BF66+IF(BG$59<=$M65,$M66,0)","v":0},{"$f":"BG66+IF(BH$59<=$M65,$M66,0)","v":0},{"$f":"BH66+IF(BI$59<=$M65,$M66,0)","v":0},{"$f":"BI66+IF(BJ$59<=$M65,$M66,0)","v":0},{"$f":"BJ66+IF(BK$59<=$M65,$M66,0)","v":0},{"$f":"BK66+IF(BL$59<=$M65,$M66,0)","v":0},{"$f":"BL66+IF(BM$59<=$M65,$M66,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,K69)","v":"Variante 2"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K65+1","v":3},"Durée du prêt",{"$f":"INDEX(emprunt_duree,1,K69)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Annuité",{"$f":"INDEX(emprunt_annuite,1,K69)","v":0},"Investissement cumulé",{"$f":"INDEX(investissement_fonds_propres,1,$K69)","v":0},{"$f":"O70+IF(P$59<=$M69,$M70,0)","v":0},{"$f":"P70+IF(Q$59<=$M69,$M70,0)","v":0},{"$f":"Q70+IF(R$59<=$M69,$M70,0)","v":0},{"$f":"R70+IF(S$59<=$M69,$M70,0)","v":0},{"$f":"S70+IF(T$59<=$M69,$M70,0)","v":0},{"$f":"T70+IF(U$59<=$M69,$M70,0)","v":0},{"$f":"U70+IF(V$59<=$M69,$M70,0)","v":0},{"$f":"V70+IF(W$59<=$M69,$M70,0)","v":0},{"$f":"W70+IF(X$59<=$M69,$M70,0)","v":0},{"$f":"X70+IF(Y$59<=$M69,$M70,0)","v":0},{"$f":"Y70+IF(Z$59<=$M69,$M70,0)","v":0},{"$f":"Z70+IF(AA$59<=$M69,$M70,0)","v":0},{"$f":"AA70+IF(AB$59<=$M69,$M70,0)","v":0},{"$f":"AB70+IF(AC$59<=$M69,$M70,0)","v":0},{"$f":"AC70+IF(AD$59<=$M69,$M70,0)","v":0},{"$f":"AD70+IF(AE$59<=$M69,$M70,0)","v":0},{"$f":"AE70+IF(AF$59<=$M69,$M70,0)","v":0},{"$f":"AF70+IF(AG$59<=$M69,$M70,0)","v":0},{"$f":"AG70+IF(AH$59<=$M69,$M70,0)","v":0},{"$f":"AH70+IF(AI$59<=$M69,$M70,0)","v":0},{"$f":"AI70+IF(AJ$59<=$M69,$M70,0)","v":0},{"$f":"AJ70+IF(AK$59<=$M69,$M70,0)","v":0},{"$f":"AK70+IF(AL$59<=$M69,$M70,0)","v":0},{"$f":"AL70+IF(AM$59<=$M69,$M70,0)","v":0},{"$f":"AM70+IF(AN$59<=$M69,$M70,0)","v":0},{"$f":"AN70+IF(AO$59<=$M69,$M70,0)","v":0},{"$f":"AO70+IF(AP$59<=$M69,$M70,0)","v":0},{"$f":"AP70+IF(AQ$59<=$M69,$M70,0)","v":0},{"$f":"AQ70+IF(AR$59<=$M69,$M70,0)","v":0},{"$f":"AR70+IF(AS$59<=$M69,$M70,0)","v":0},{"$f":"AS70+IF(AT$59<=$M69,$M70,0)","v":0},{"$f":"AT70+IF(AU$59<=$M69,$M70,0)","v":0},{"$f":"AU70+IF(AV$59<=$M69,$M70,0)","v":0},{"$f":"AV70+IF(AW$59<=$M69,$M70,0)","v":0},{"$f":"AW70+IF(AX$59<=$M69,$M70,0)","v":0},{"$f":"AX70+IF(AY$59<=$M69,$M70,0)","v":0},{"$f":"AY70+IF(AZ$59<=$M69,$M70,0)","v":0},{"$f":"AZ70+IF(BA$59<=$M69,$M70,0)","v":0},{"$f":"BA70+IF(BB$59<=$M69,$M70,0)","v":0},{"$f":"BB70+IF(BC$59<=$M69,$M70,0)","v":0},{"$f":"BC70+IF(BD$59<=$M69,$M70,0)","v":0},{"$f":"BD70+IF(BE$59<=$M69,$M70,0)","v":0},{"$f":"BE70+IF(BF$59<=$M69,$M70,0)","v":0},{"$f":"BF70+IF(BG$59<=$M69,$M70,0)","v":0},{"$f":"BG70+IF(BH$59<=$M69,$M70,0)","v":0},{"$f":"BH70+IF(BI$59<=$M69,$M70,0)","v":0},{"$f":"BI70+IF(BJ$59<=$M69,$M70,0)","v":0},{"$f":"BJ70+IF(BK$59<=$M69,$M70,0)","v":0},{"$f":"BK70+IF(BL$59<=$M69,$M70,0)","v":0},{"$f":"BL70+IF(BM$59<=$M69,$M70,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,K73)","v":"Variante 3"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K69+1","v":4},"Durée du prêt",{"$f":"INDEX(emprunt_duree,1,K73)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Annuité",{"$f":"INDEX(emprunt_annuite,1,K73)","v":0},"Investissement cumulé",{"$f":"INDEX(investissement_fonds_propres,1,$K73)","v":0},{"$f":"O74+IF(P$59<=$M73,$M74,0)","v":0},{"$f":"P74+IF(Q$59<=$M73,$M74,0)","v":0},{"$f":"Q74+IF(R$59<=$M73,$M74,0)","v":0},{"$f":"R74+IF(S$59<=$M73,$M74,0)","v":0},{"$f":"S74+IF(T$59<=$M73,$M74,0)","v":0},{"$f":"T74+IF(U$59<=$M73,$M74,0)","v":0},{"$f":"U74+IF(V$59<=$M73,$M74,0)","v":0},{"$f":"V74+IF(W$59<=$M73,$M74,0)","v":0},{"$f":"W74+IF(X$59<=$M73,$M74,0)","v":0},{"$f":"X74+IF(Y$59<=$M73,$M74,0)","v":0},{"$f":"Y74+IF(Z$59<=$M73,$M74,0)","v":0},{"$f":"Z74+IF(AA$59<=$M73,$M74,0)","v":0},{"$f":"AA74+IF(AB$59<=$M73,$M74,0)","v":0},{"$f":"AB74+IF(AC$59<=$M73,$M74,0)","v":0},{"$f":"AC74+IF(AD$59<=$M73,$M74,0)","v":0},{"$f":"AD74+IF(AE$59<=$M73,$M74,0)","v":0},{"$f":"AE74+IF(AF$59<=$M73,$M74,0)","v":0},{"$f":"AF74+IF(AG$59<=$M73,$M74,0)","v":0},{"$f":"AG74+IF(AH$59<=$M73,$M74,0)","v":0},{"$f":"AH74+IF(AI$59<=$M73,$M74,0)","v":0},{"$f":"AI74+IF(AJ$59<=$M73,$M74,0)","v":0},{"$f":"AJ74+IF(AK$59<=$M73,$M74,0)","v":0},{"$f":"AK74+IF(AL$59<=$M73,$M74,0)","v":0},{"$f":"AL74+IF(AM$59<=$M73,$M74,0)","v":0},{"$f":"AM74+IF(AN$59<=$M73,$M74,0)","v":0},{"$f":"AN74+IF(AO$59<=$M73,$M74,0)","v":0},{"$f":"AO74+IF(AP$59<=$M73,$M74,0)","v":0},{"$f":"AP74+IF(AQ$59<=$M73,$M74,0)","v":0},{"$f":"AQ74+IF(AR$59<=$M73,$M74,0)","v":0},{"$f":"AR74+IF(AS$59<=$M73,$M74,0)","v":0},{"$f":"AS74+IF(AT$59<=$M73,$M74,0)","v":0},{"$f":"AT74+IF(AU$59<=$M73,$M74,0)","v":0},{"$f":"AU74+IF(AV$59<=$M73,$M74,0)","v":0},{"$f":"AV74+IF(AW$59<=$M73,$M74,0)","v":0},{"$f":"AW74+IF(AX$59<=$M73,$M74,0)","v":0},{"$f":"AX74+IF(AY$59<=$M73,$M74,0)","v":0},{"$f":"AY74+IF(AZ$59<=$M73,$M74,0)","v":0},{"$f":"AZ74+IF(BA$59<=$M73,$M74,0)","v":0},{"$f":"BA74+IF(BB$59<=$M73,$M74,0)","v":0},{"$f":"BB74+IF(BC$59<=$M73,$M74,0)","v":0},{"$f":"BC74+IF(BD$59<=$M73,$M74,0)","v":0},{"$f":"BD74+IF(BE$59<=$M73,$M74,0)","v":0},{"$f":"BE74+IF(BF$59<=$M73,$M74,0)","v":0},{"$f":"BF74+IF(BG$59<=$M73,$M74,0)","v":0},{"$f":"BG74+IF(BH$59<=$M73,$M74,0)","v":0},{"$f":"BH74+IF(BI$59<=$M73,$M74,0)","v":0},{"$f":"BI74+IF(BJ$59<=$M73,$M74,0)","v":0},{"$f":"BJ74+IF(BK$59<=$M73,$M74,0)","v":0},{"$f":"BK74+IF(BL$59<=$M73,$M74,0)","v":0},{"$f":"BL74+IF(BM$59<=$M73,$M74,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,K77)","v":"Variante 4"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K73+1","v":5},"Durée du prêt",{"$f":"INDEX(emprunt_duree,1,K77)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Annuité",{"$f":"INDEX(emprunt_annuite,1,K77)","v":0},"Investissement cumulé",{"$f":"INDEX(investissement_fonds_propres,1,$K77)","v":0},{"$f":"O78+IF(P$59<=$M77,$M78,0)","v":0},{"$f":"P78+IF(Q$59<=$M77,$M78,0)","v":0},{"$f":"Q78+IF(R$59<=$M77,$M78,0)","v":0},{"$f":"R78+IF(S$59<=$M77,$M78,0)","v":0},{"$f":"S78+IF(T$59<=$M77,$M78,0)","v":0},{"$f":"T78+IF(U$59<=$M77,$M78,0)","v":0},{"$f":"U78+IF(V$59<=$M77,$M78,0)","v":0},{"$f":"V78+IF(W$59<=$M77,$M78,0)","v":0},{"$f":"W78+IF(X$59<=$M77,$M78,0)","v":0},{"$f":"X78+IF(Y$59<=$M77,$M78,0)","v":0},{"$f":"Y78+IF(Z$59<=$M77,$M78,0)","v":0},{"$f":"Z78+IF(AA$59<=$M77,$M78,0)","v":0},{"$f":"AA78+IF(AB$59<=$M77,$M78,0)","v":0},{"$f":"AB78+IF(AC$59<=$M77,$M78,0)","v":0},{"$f":"AC78+IF(AD$59<=$M77,$M78,0)","v":0},{"$f":"AD78+IF(AE$59<=$M77,$M78,0)","v":0},{"$f":"AE78+IF(AF$59<=$M77,$M78,0)","v":0},{"$f":"AF78+IF(AG$59<=$M77,$M78,0)","v":0},{"$f":"AG78+IF(AH$59<=$M77,$M78,0)","v":0},{"$f":"AH78+IF(AI$59<=$M77,$M78,0)","v":0},{"$f":"AI78+IF(AJ$59<=$M77,$M78,0)","v":0},{"$f":"AJ78+IF(AK$59<=$M77,$M78,0)","v":0},{"$f":"AK78+IF(AL$59<=$M77,$M78,0)","v":0},{"$f":"AL78+IF(AM$59<=$M77,$M78,0)","v":0},{"$f":"AM78+IF(AN$59<=$M77,$M78,0)","v":0},{"$f":"AN78+IF(AO$59<=$M77,$M78,0)","v":0},{"$f":"AO78+IF(AP$59<=$M77,$M78,0)","v":0},{"$f":"AP78+IF(AQ$59<=$M77,$M78,0)","v":0},{"$f":"AQ78+IF(AR$59<=$M77,$M78,0)","v":0},{"$f":"AR78+IF(AS$59<=$M77,$M78,0)","v":0},{"$f":"AS78+IF(AT$59<=$M77,$M78,0)","v":0},{"$f":"AT78+IF(AU$59<=$M77,$M78,0)","v":0},{"$f":"AU78+IF(AV$59<=$M77,$M78,0)","v":0},{"$f":"AV78+IF(AW$59<=$M77,$M78,0)","v":0},{"$f":"AW78+IF(AX$59<=$M77,$M78,0)","v":0},{"$f":"AX78+IF(AY$59<=$M77,$M78,0)","v":0},{"$f":"AY78+IF(AZ$59<=$M77,$M78,0)","v":0},{"$f":"AZ78+IF(BA$59<=$M77,$M78,0)","v":0},{"$f":"BA78+IF(BB$59<=$M77,$M78,0)","v":0},{"$f":"BB78+IF(BC$59<=$M77,$M78,0)","v":0},{"$f":"BC78+IF(BD$59<=$M77,$M78,0)","v":0},{"$f":"BD78+IF(BE$59<=$M77,$M78,0)","v":0},{"$f":"BE78+IF(BF$59<=$M77,$M78,0)","v":0},{"$f":"BF78+IF(BG$59<=$M77,$M78,0)","v":0},{"$f":"BG78+IF(BH$59<=$M77,$M78,0)","v":0},{"$f":"BH78+IF(BI$59<=$M77,$M78,0)","v":0},{"$f":"BI78+IF(BJ$59<=$M77,$M78,0)","v":0},{"$f":"BJ78+IF(BK$59<=$M77,$M78,0)","v":0},{"$f":"BK78+IF(BL$59<=$M77,$M78,0)","v":0},{"$f":"BL78+IF(BM$59<=$M77,$M78,0)","v":0}]

{"sheet":"Bilan_carbone_construction","index":3,"n_rows":45,"n_cols":69,"rows_kept":45,"cut":false,"hidden":false,"merged":[[28,14,28,15],[7,2,8,2],[9,2,10,2],[1,2,1,5],[5,14,5,15],[7,14,7,15],[6,14,6,15],[8,14,8,15],[9,14,9,15],[8,12,19,12],[5,10,6,12]]}
[null,"Bilan Carbone de la construction"]
[null,null,"Cet onglet permet de saisir les émissions de Gaz à Effet de Serre (GES) liées à la construction ou la rénovation des bâtiments.\nIl est possible d'utiliser les ratios proposés, ou de rentrer directement les valeurs calculées à l'aide d'un autre mode de calcul (E+C- par exemple)."]
[]
[]
[null,null,null,1,2,3,4,5]
[null,null,null,{"$f":"INDEX(variantes_noms,1,D5)","v":"Base"},{"$f":"INDEX(variantes_noms,1,E5)","v":"Variante 1"},{"$f":"INDEX(variantes_noms,1,F5)","v":"Variante 2"},{"$f":"INDEX(variantes_noms,1,G5)","v":"Variante 3"},{"$f":"INDEX(variantes_noms,1,H5)","v":"Variante 4"},null,null,"GES construction (émissions - stockage)\nTCO2eq /(m2SHON)",null,null,null,"Légende"]
[null,null,"Surface de référence",{"$f":"INDEX(surface_ref,1,D$5)","v":0},{"$f":"INDEX(surface_ref,1,E$5)","v":0},{"$f":"INDEX(surface_ref,1,F$5)","v":0},{"$f":"INDEX(surface_ref,1,G$5)","v":0},{"$f":"INDEX(surface_ref,1,H$5)","v":0},null,null,null,null,null,null,"Case à saisir"]
[null,null,"Émissions de GES dus à la construction (émissions - stockage)",null,null,null,null,null,null,null,"RT 2005 à RT 2012\n[Test nat. Perf 2013]","Passif","Commentaire",null,"Valeur différente du cas de base"]
[null,null,null,{"$f":"D8/INDEX(surface_ref,1,D$5)","v":{"$error":"#DIV/0!"}},{"$f":"E8/INDEX(surface_ref,1,E$5)","v":{"$error":"#DIV/0!"}},{"$f":"F8/INDEX(surface_ref,1,F$5)","v":{"$error":"#DIV/0!"}},{"$f":"G8/INDEX(surface_ref,1,G$5)","v":{"$error":"#DIV/0!"}},{"$f":"H8/INDEX(surface_ref,1,H$5)","v":{"$error":"#DIV/0!"}},null,"Bureaux",null,null,"Les émissions de GES, en kg CO2 eq/m2 SHON, sont estimées à partir des résultats du projet national performance, et ajustées selon les matériaux de structure et le niveau de performance en fonction des ratios obtenus dans le projet I3ERénovation.",null,"Commentaires libres"]
[null,null,"m² de panneaux photovoltaïques installés\n(si non inclus)",null,null,null,null,null,null,"Tout bois",0.28599999999999998,0.30030000000000001,null,null,"Proposition de valeurs / ratios"]
[null,null,null,{"$f":"D10*coef_ges_pv","v":0},{"$f":"E10*coef_ges_pv","v":0},{"$f":"F10*coef_ges_pv","v":0},{"$f":"G10*coef_ges_pv","v":0},{"$f":"H10*coef_ges_pv","v":0},null,"Mixte bois-autre",0.32500000000000001,0.4914]
[null,null,null,null,null,null,null,null,null,"Autre",0.65,0.6825,null,"Source :"]
[null,null,"Émissions GES construction totales",{"$f":"D11+D8","v":0},{"$f":"E11+E8","v":0},0,0,0,null,"Logements collectifs",null,null,null,"CSTB Performance"]
[null,null,null,{"$f":"D13/INDEX(surface_ref,1,D$5)","v":{"$error":"#DIV/0!"}},{"$f":"E13/INDEX(surface_ref,1,E$5)","v":{"$error":"#DIV/0!"}},{"$f":"F13/INDEX(surface_ref,1,F$5)","v":{"$error":"#DIV/0!"}},{"$f":"G13/INDEX(surface_ref,1,G$5)","v":{"$error":"#DIV/0!"}},{"$f":"H13/INDEX(surface_ref,1,H$5)","v":{"$error":"#DIV/0!"}},null,"Tout bois",0.23100000000000001,0.24255000000000002,null,"I3ERénovation"]
[null,null,null,null,null,null,null,null,null,"Mixte bois-autre",0.378,0.39689999999999998]
[null,null,null,null,null,null,null,null,null,"Autre",0.52500000000000002,0.55125000000000002]
[null,null,null,null,null,null,null,null,null,"Maisons individuelles"]
[null,null,null,null,null,null,null,null,null,"Tout bois",0.18480000000000002,0.19403999999999999]
[null,null,null,null,null,null,null,null,null,"Mixte bois-autre",0.3024,0.31751999999999997]
[null,null,null,null,null,null,null,null,null,"Autre",0.42,0.441]
[]
[null,null,null,null,null,null,null,null,null,null,"Facteurs de conversion:"]
[null,null,null,null,null,null,null,null,null,"RT 2005 --> Passif [I3E,2017]",1.05]
[null,null,null,null,null,null,null,null,null,"Tout bois --> Autre [I3E, 2017]",2.27]
[null,null,null,null,null,null,null,null,null,"Tout bois --> Mixte ",1.39]
[]
[null,null,null,null,null,null,null,null,null,"PV",0.307,"TCO2eq/m2 panneau","Source : Ecoinvent 3.4"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Détail des calculs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,O33)","v":"Base"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30+1","v":1},"Ges construction (TCO2eq)",{"$f":"INDEX(Bilan_carbone_construction_totaux,,O33)","v":0},"Cumul annuel (TCO2eq)",{"$f":"Q33","v":0},{"$f":"S33","v":0},{"$f":"T33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,O36)","v":"Variante 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O33+1","v":2},{"$f":"P$33","v":"Ges construction (TCO2eq)"},{"$f":"INDEX(Bilan_carbone_construction_totaux,,O36)","v":0},{"$f":"R$33","v":"Cumul annuel (TCO2eq)"},{"$f":"Q36","v":0},{"$f":"S36","v":0},{"$f":"T36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,O39)","v":"Variante 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O36+1","v":3},{"$f":"P$33","v":"Ges construction (TCO2eq)"},{"$f":"INDEX(Bilan_carbone_construction_totaux,,O39)","v":0},{"$f":"R$33","v":"Cumul annuel (TCO2eq)"},{"$f":"Q39","v":0},{"$f":"S39","v":0},{"$f":"T39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,O42)","v":"Variante 3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O39+1","v":4},{"$f":"P$33","v":"Ges construction (TCO2eq)"},{"$f":"INDEX(Bilan_carbone_construction_totaux,,O42)","v":0},{"$f":"R$33","v":"Cumul annuel (TCO2eq)"},{"$f":"Q42","v":0},{"$f":"S42","v":0},{"$f":"T42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,O45)","v":"Variante 4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O42+1","v":5},{"$f":"P$33","v":"Ges construction (TCO2eq)"},{"$f":"INDEX(Bilan_carbone_construction_totaux,,O45)","v":0},{"$f":"R$33","v":"Cumul annuel (TCO2eq)"},{"$f":"Q45","v":0},{"$f":"S45","v":0},{"$f":"T45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Consommation","index":4,"n_rows":174,"n_cols":83,"rows_kept":174,"cut":false,"hidden":false,"merged":[[28,23,28,24],[28,13,28,14],[64,13,64,14],[76,13,76,14],[28,25,28,26],[40,25,40,26],[52,17,52,18],[52,19,52,20],[52,21,52,22],[52,23,52,24],[52,25,52,26],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,23,64,24],[64,25,64,26],[40,19,40,20],[40,21,40,22],[64,15,64,16],[76,15,76,16],[40,3,40,4],[40,5,40,6],[40,7,40,8],[40,9,40,10],[40,13,40,14],[52,13,52,14],[52,15,52,16],[28,11,28,12],[28,17,28,18],[1,2,1,11],[5,11,5,12],[6,11,6,12],[7,11,7,12],[76,17,76,18],[64,3,64,4],[64,5,64,6],[64,7,64,8],[64,9,64,10],[64,11,64,12],[40,11,40,12],[40,17,40,18],[28,3,28,4],[28,5,28,6],[28,7,28,8],[28,9,28,10],[76,3,76,4],[76,5,76,6],[76,7,76,8],[76,9,76,10],[76,11,76,12],[52,3,52,4],[52,5,52,6],[52,7,52,8],[5,20,5,21],[6,20,6,21],[7,20,7,21],[8,20,8,21],[9,20,9,21],[18,11,18,12],[19,11,19,12],[20,11,20,12],[21,11,21,12],[13,11,13,12],[14,11,14,12],[15,11,15,12],[16,11,16,12],[17,11,17,12],[8,11,8,12],[9,11,9,12],[10,11,10,12],[11,11,11,12],[12,11,12,12],[5,13,5,14],[6,13,6,14],[7,13,7,14],[8,13,8,14],[9,13,9,14],[13,7,13,9],[14,7,14,9],[15,7,15,9],[16,7,16,9],[17,7,17,9],[12,7,12,9],[5,7,5,9],[6,7,6,9],[7,7,7,9],[8,7,8,9],[9,7,9,9],[10,7,10,9],[11,7,11,9],[87,28,87,29],[23,7,23,9],[24,7,24,9],[28,15,28,16],[40,15,40,16],[18,7,18,9],[19,7,19,9],[20,7,20,9],[21,7,21,9],[22,7,22,9],[23,11,23,12],[24,11,24,12],[22,11,22,12],[76,19,76,20],[76,21,76,22],[76,23,76,24],[76,25,76,26],[40,23,40,24],[52,9,52,10],[52,11,52,12],[28,19,28,20],[28,21,28,22],[19,13,19,14],[20,13,20,14],[10,13,10,14],[11,13,11,14],[12,13,12,14],[13,13,13,14],[14,13,14,14],[15,13,15,14],[16,13,16,14],[17,13,17,14],[18,13,18,14],[21,13,21,14],[22,13,22,14],[23,13,23,14],[24,13,24,14],[5,15,5,16],[6,15,6,16],[7,15,7,16],[8,15,8,16],[9,15,9,16],[10,15,10,16],[11,15,11,16],[12,15,12,16],[13,15,13,16],[14,15,14,16],[15,15,15,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[20,15,20,16],[21,15,21,16],[22,15,22,16],[23,15,23,16],[24,15,24,16],[5,17,5,18],[6,17,6,18],[7,17,7,18],[8,17,8,18],[9,17,9,18],[10,17,10,18],[11,17,11,18],[12,17,12,18],[13,17,13,18],[23,17,23,18],[24,17,24,18],[14,17,14,18],[15,17,15,18],[16,17,16,18],[17,17,17,18],[18,17,18,18],[19,17,19,18],[20,17,20,18],[21,17,21,18],[22,17,22,18]]}
[null,"Consommation"]
[null,null,"Cet onglet permet de saisir les consommations d'énergie et d'eau des bâtiments tout au long de la période de calcul.\nLes coûts des différentes énergie et de l'eau doivent être adaptés à la réalité du site, en incluant le coût proportionnel des abonnements. Les références proposées sont des valeurs moyennes au cas où les prix locaux ne soient pas connus.\n\nQuand il y a une production d'énergie :\n- la part exportée est à rentrer en négatif dans la colonne \"Production d'énergie\", avec ses propres coefficients\n- la part auto-consommée peut être soit déduite directement de chaque poste de consommation, si ces données ont été calculés, soit entrée en négatif dans la colonne \"Production d'énergie\". Dans ce cas, le coefficient d'émission de GES peut être calculés selon la méthode E+C-, ou celui du réseau en première approche."]
[]
[null,"Hypothèses de calcul"]
[]
[null,null,"Prix actuel des énergies et de l'eau","Prix\n(€ TTC / kWh)","Coef conversion énergie primaire (Cep)","Coef conversion GES\n(kgCO2/kWh)","Hypothèse d'augm. des coûts\n(%/an)","Commentaires",null,null,null,"Références",null,"Prix\n(€ TTC / kWh)",null,"coef conversion énergie primaire",null,"coef conversion CO2 (kg/kWh)",null,null,"Légende"]
[null,null,"électricité réseau",null,2.58,null,0.04,null,null,null,null,"électricité réseau public",null,0.13800000000000001,null,2.58,null,5.1999999999999998E-2,null,null,"Case à saisir"]
[null,null,"électricité chauffage",null,2.58,null,{"$f":"$G$7","v":0.04},null,null,null,null,"électricité chauffage",null,{"$f":"N7","v":0.13800000000000001},null,2.58,null,0.186,null,null,"Valeur différente du cas de base"]
[null,null,"électricité climatisation",null,2.58,null,{"$f":"$G$7","v":0.04},null,null,null,null,"électricité climatisation",null,{"$f":"N8","v":0.13800000000000001},null,2.58,null,0.186,null,null,"Commentaires libres"]
[null,null,"électricité éclairage",null,2.58,null,0.04,null,null,null,null,"électricité éclairage",null,0.13800000000000001,null,2.58,null,5.1999999999999998E-2,null,null,"Proposition de valeurs / ratios"]
[null,null,"électricité ECS",null,2.58,null,0.04,null,null,null,null,"électricité ECS",null,0.13800000000000001,null,2.58,null,5.1999999999999998E-2]
[null,null,"électricité autoconsommée",null,{"$f":"E7","v":2.58},null,null,null,null,null,null,"électricité autoconsommée",null,"= coût réseau",null,"coef réseau ou calcul E+C-",null,"coef réseau ou calcul E+C-"]
[null,null,"électricité vendue",null,2.58,null,0.04,null,null,null,null,"électricité exportée",null,0.06,null,2.58,null,"coef réseau"]
[null,null,"fioul domestique",null,1,null,0.04,null,null,null,null,"fioul domestique",null,8.8999999999999996E-2,null,1,null,0.316]
[null,null,"gaz propane",null,1,null,0.04,null,null,null,null,"gaz propane",null,0.125,null,1,null,0.27400000000000002]
[null,null,"gaz de ville",null,1,null,0.04,null,null,null,null,"gaz de ville",null,5.5E-2,null,1,null,0.26800000000000002]
[null,null,"charbon",null,1,null,0.04,null,null,null,null,"charbon",null,0.105,null,1,null,0.38400000000000001]
[null,null,"bois plaquettes",null,0.2,null,0.01,null,null,null,null,"bois plaquettes",null,3.2000000000000001E-2,null,0.2,null,5.5E-2]
[null,null,"bois granulés",null,0.4,null,0.01,null,null,null,null,"bois granulés",null,6.0699999999999997E-2,null,0.4,null,0.06]
[null,null,"bois bûches",null,0.1,null,0.01,null,null,null,null,"bois bûches",null,1.7000000000000001E-2,null,0.1,null,3.5999999999999997E-2]
[null,null,"solaire thermique",null,0,null,null,null,null,null,null,"solaire thermique",null,0,null,0,null,5.0000000000000001E-3]
[null,null,"Réseau de chaleur",null,null,null,null,null,null,null,null,"Réseau de chaleur"]
[null,null,"Eau de ville",null,null,null,0.01,null,null,null,null,"Eau du réseau",null,"Entre 1 et 4€/m³"]
[null,null,"Autre 1",null,null,null,null,null,null,null,null,"Autre"]
[null,null,"Autre 2",null,null,null,null,null,null,null,null,"Autre"]
[]
[null,"Description des consommations d'énergie et d'eau"]
[]
[null,1,{"$f":"INDEX(variantes_noms,1,B29)","v":"Base"},"Chauffage",null,"Rafraichissement",null,"Éclairage",null,"ECS",null,"Autres usages règlementaires",null,"Consommations spécifiques",null,"Production d'énergie",null,"Consommation d'eau",null,"Énergie finale",null,"Énergie primaire",null,"Coût (année 1)",null,"Émmisions GES"]
[null,{"$f":"B29","v":1},{"$f":"INDEX(surface_ref,1,$B30)","v":0},"kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","m³/an","m³/m²/an","kWh/an","kWh/m²/an","kWhEP/an","kWhEP/m²/an","€TTC/an","€TTC/m²/an","kgCO2/an","kgCO2/m²/an"]
[null,{"$f":"B30","v":1},"Total",{"$f":"SUM(D32:D39)","v":0},{"$f":"IFERROR(D31/INDEX(surface_ref,1,$B31),\"\")","v":""},{"$f":"SUM(F32:F39)","v":0},{"$f":"IFERROR(F31/INDEX(surface_ref,1,$B31),\"\")","v":""},{"$f":"SUM(H32:H39)","v":0},{"$f":"IFERROR(H31/INDEX(surface_ref,1,$B31),\"\")","v":""},{"$f":"SUM(J32:J39)","v":0},{"$f":"IFERROR(J31/INDEX(surface_ref,1,$B31),\"\")","v":""},{"$f":"SUM(L32:L39)","v":0},{"$f":"IFERROR(L31/INDEX(surface_ref,1,$B31),\"\")","v":""},{"$f":"SUM(N32:N39)","v":0},{"$f":"IFERROR(N31/INDEX(surface_ref,1,$B31),\"\")","v":""},{"$f":"IF(SUM(P32:P39)<=0,SUM(P32:P39),\"ERREUR\")","v":0},{"$f":"IFERROR(P31/INDEX(surface_ref,1,$B31),\"\")","v":""},{"$f":"SUM(R32:R39)","v":0},{"$f":"IFERROR(R31/INDEX(surface_ref,1,$B31),\"\")","v":""},{"$f":"SUM(T32:T39)","v":0},{"$f":"IFERROR(T31/INDEX(surface_ref,1,$B31),\"\")","v":""},{"$f":"SUM(V32:V39)","v":0},{"$f":"IFERROR(V31/INDEX(surface_ref,1,$B31),\"\")","v":""},{"$f":"SUM(X32:X39)","v":0},{"$f":"IFERROR(X31/INDEX(surface_ref,1,$B31),\"\")","v":""},{"$f":"SUM(Z32:Z39)","v":0},{"$f":"IFERROR(Z31/INDEX(surface_ref,1,$B31),\"\")","v":""}]
[null,1,null,null,{"$f":"IFERROR(D32/INDEX(surface_ref,1,$B32),\"\")","v":""},null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"SUMPRODUCT(MOD(COLUMN($D32:$Q32)+1,2),$D32:$Q32)","v":0},"",{"$f":"IFERROR($T32*VLOOKUP($C32,energies_coefs,3,FALSE),0)","v":0},"",{"$f":"IFERROR(($T32+R32)*VLOOKUP($C32,energies_coefs,2,FALSE),0)","v":0},"",{"$f":"IFERROR($T32*VLOOKUP($C32,energies_coefs,4,FALSE),0)","v":0},""]
[null,1,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"SUMPRODUCT(MOD(COLUMN($D33:$Q33)+1,2),$D33:$Q33)","v":0},"",{"$f":"IFERROR($T33*VLOOKUP($C33,energies_coefs,3,FALSE),0)","v":0},"",{"$f":"IFERROR(($T33+R33)*VLOOKUP($C33,energies_coefs,2,FALSE),0)","v":0},"",{"$f":"IFERROR($T33*VLOOKUP($C33,energies_coefs,4,FALSE),0)","v":0},""]
[null,1,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"SUMPRODUCT(MOD(COLUMN($D34:$Q34)+1,2),$D34:$Q34)","v":0},"",{"$f":"IFERROR($T34*VLOOKUP($C34,energies_coefs,3,FALSE),0)","v":0},"",0,"",{"$f":"IFERROR($T34*VLOOKUP($C34,energies_coefs,4,FALSE),0)","v":0},""]
[null,1,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,1,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,1,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,1,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,1,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[]
[null,{"$f":"B29+1","v":2},{"$f":"INDEX(variantes_noms,1,B41)","v":"Variante 1"},"Chauffage",null,"Rafraichissement",null,"Éclairage",null,"ECS",null,"Autres usages règlementaires",null,"Consommations spécifiques",null,"Production d'énergie",null,"Consommation d'eau",null,"Énergie finale",null,"Énergie primaire",null,"Coût (année 1)",null,"Émmisions GES"]
[null,{"$f":"B41","v":2},{"$f":"INDEX(surface_ref,1,$B42)","v":0},"kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","m³/an","m³/m²/an","kWh/an","kWh/m²/an","kWhEP/an","kWhEP/m²/an","€TTC/an","€TTC/m²/an","kgCO2/an","kgCO2/m²/an"]
[null,{"$f":"B42","v":2},"Total",{"$f":"SUM(D44:D51)","v":0},{"$f":"IFERROR(D43/INDEX(surface_ref,1,$B43),\"\")","v":""},{"$f":"SUM(F44:F51)","v":0},{"$f":"IFERROR(F43/INDEX(surface_ref,1,$B43),\"\")","v":""},{"$f":"SUM(H44:H51)","v":0},{"$f":"IFERROR(H43/INDEX(surface_ref,1,$B43),\"\")","v":""},{"$f":"SUM(J44:J51)","v":0},{"$f":"IFERROR(J43/INDEX(surface_ref,1,$B43),\"\")","v":""},{"$f":"SUM(L44:L51)","v":0},{"$f":"IFERROR(L43/INDEX(surface_ref,1,$B43),\"\")","v":""},{"$f":"SUM(N44:N51)","v":0},{"$f":"IFERROR(N43/INDEX(surface_ref,1,$B43),\"\")","v":""},{"$f":"IF(SUM(P44:P51)<=0,SUM(P44:P51),\"ERREUR\")","v":0},{"$f":"IFERROR(P43/INDEX(surface_ref,1,$B43),\"\")","v":""},{"$f":"SUM(R44:R51)","v":0},{"$f":"IFERROR(R43/INDEX(surface_ref,1,$B43),\"\")","v":""},{"$f":"SUM(T44:T51)","v":0},{"$f":"IFERROR(T43/INDEX(surface_ref,1,$B43),\"\")","v":""},{"$f":"SUM(V44:V51)","v":0},{"$f":"IFERROR(V43/INDEX(surface_ref,1,$B43),\"\")","v":""},{"$f":"SUM(X44:X51)","v":0},{"$f":"IFERROR(X43/INDEX(surface_ref,1,$B43),\"\")","v":""},{"$f":"SUM(Z44:Z51)","v":0},{"$f":"IFERROR(Z43/INDEX(surface_ref,1,$B43),\"\")","v":""}]
[null,2,null,null,{"$f":"IFERROR(D44/INDEX(surface_ref,1,$B44),\"\")","v":""},null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"SUMPRODUCT(MOD(COLUMN($D44:$Q44)+1,2),$D44:$Q44)","v":0},"",{"$f":"IFERROR($T44*VLOOKUP($C44,energies_coefs,3,FALSE),0)","v":0},"",{"$f":"IFERROR(($T44+R44)*VLOOKUP($C44,energies_coefs,2,FALSE),0)","v":0},"",{"$f":"IFERROR($T44*VLOOKUP($C44,energies_coefs,4,FALSE),0)","v":0},""]
[null,2,null,null,{"$f":"IFERROR(D45/INDEX(surface_ref,1,$B45),\"\")","v":""},null,{"$f":"IFERROR(F45/INDEX(surface_ref,1,$B45),\"\")","v":""},null,{"$f":"IFERROR(H45/INDEX(surface_ref,1,$B45),\"\")","v":""},null,{"$f":"IFERROR(J45/INDEX(surface_ref,1,$B45),\"\")","v":""},null,{"$f":"IFERROR(L45/INDEX(surface_ref,1,$B45),\"\")","v":""},null,{"$f":"IFERROR(N45/INDEX(surface_ref,1,$B45),\"\")","v":""},null,{"$f":"IFERROR(P45/INDEX(surface_ref,1,$B45),\"\")","v":""},null,{"$f":"IFERROR(R45/INDEX(surface_ref,1,$B45),\"\")","v":""},{"$f":"SUMPRODUCT(MOD(COLUMN($D45:$Q45)+1,2),$D45:$Q45)","v":0},"",{"$f":"IFERROR($T45*VLOOKUP($C45,energies_coefs,3,FALSE),0)","v":0},"",{"$f":"IFERROR(($T45+R45)*VLOOKUP($C45,energies_coefs,2,FALSE),0)","v":0},"",{"$f":"IFERROR($T45*VLOOKUP($C45,energies_coefs,4,FALSE),0)","v":0},""]
[null,2,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"SUMPRODUCT(MOD(COLUMN($D46:$Q46)+1,2),$D46:$Q46)","v":0},"",{"$f":"IFERROR($T46*VLOOKUP($C46,energies_coefs,3,FALSE),0)","v":0},"",0,"",{"$f":"IFERROR($T46*VLOOKUP($C46,energies_coefs,4,FALSE),0)","v":0},""]
[null,2,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,2,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,2,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,2,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,2,null,null,{"$f":"IFERROR(D51/INDEX(surface_ref,1,$B51),\"\")","v":""},null,{"$f":"IFERROR(F51/INDEX(surface_ref,1,$B51),\"\")","v":""},null,{"$f":"IFERROR(H51/INDEX(surface_ref,1,$B51),\"\")","v":""},null,{"$f":"IFERROR(J51/INDEX(surface_ref,1,$B51),\"\")","v":""},null,{"$f":"IFERROR(L51/INDEX(surface_ref,1,$B51),\"\")","v":""},null,{"$f":"IFERROR(N51/INDEX(surface_ref,1,$B51),\"\")","v":""},null,{"$f":"IFERROR(P51/INDEX(surface_ref,1,$B51),\"\")","v":""},null,{"$f":"IFERROR(R51/INDEX(surface_ref,1,$B51),\"\")","v":""},0,"",0,"",0,"",0,""]
[]
[null,{"$f":"B41+1","v":3},{"$f":"INDEX(variantes_noms,1,B53)","v":"Variante 2"},"Chauffage",null,"Rafraichissement",null,"Éclairage",null,"ECS",null,"Autres usages règlementaires",null,"Consommations spécifiques",null,"Production d'énergie",null,"Consommation d'eau",null,"Énergie finale",null,"Énergie primaire",null,"Coût (année 1)",null,"Émmisions GES"]
[null,{"$f":"B53","v":3},{"$f":"INDEX(surface_ref,1,$B54)","v":0},"kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","m³/an","m³/m²/an","kWh/an","kWh/m²/an","kWhEP/an","kWhEP/m²/an","€TTC/an","€TTC/m²/an","kgCO2/an","kgCO2/m²/an"]
[null,{"$f":"B54","v":3},"Total",{"$f":"SUM(D56:D63)","v":0},{"$f":"IFERROR(D55/INDEX(surface_ref,1,$B55),\"\")","v":""},{"$f":"SUM(F56:F63)","v":0},{"$f":"IFERROR(F55/INDEX(surface_ref,1,$B55),\"\")","v":""},{"$f":"SUM(H56:H63)","v":0},{"$f":"IFERROR(H55/INDEX(surface_ref,1,$B55),\"\")","v":""},{"$f":"SUM(J56:J63)","v":0},{"$f":"IFERROR(J55/INDEX(surface_ref,1,$B55),\"\")","v":""},{"$f":"SUM(L56:L63)","v":0},{"$f":"IFERROR(L55/INDEX(surface_ref,1,$B55),\"\")","v":""},{"$f":"SUM(N56:N63)","v":0},{"$f":"IFERROR(N55/INDEX(surface_ref,1,$B55),\"\")","v":""},{"$f":"IF(SUM(P56:P63)<=0,SUM(P56:P63),\"ERREUR\")","v":0},{"$f":"IFERROR(P55/INDEX(surface_ref,1,$B55),\"\")","v":""},{"$f":"SUM(R56:R63)","v":0},{"$f":"IFERROR(R55/INDEX(surface_ref,1,$B55),\"\")","v":""},{"$f":"SUM(T56:T63)","v":0},{"$f":"IFERROR(T55/INDEX(surface_ref,1,$B55),\"\")","v":""},{"$f":"SUM(V56:V63)","v":0},{"$f":"IFERROR(V55/INDEX(surface_ref,1,$B55),\"\")","v":""},{"$f":"SUM(X56:X63)","v":0},{"$f":"IFERROR(X55/INDEX(surface_ref,1,$B55),\"\")","v":""},{"$f":"SUM(Z56:Z63)","v":0},{"$f":"IFERROR(Z55/INDEX(surface_ref,1,$B55),\"\")","v":""}]
[null,3,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"SUMPRODUCT(MOD(COLUMN($D56:$Q56)+1,2),$D56:$Q56)","v":0},"",{"$f":"IFERROR($T56*VLOOKUP($C56,energies_coefs,3,FALSE),0)","v":0},"",{"$f":"IFERROR(($T56+R56)*VLOOKUP($C56,energies_coefs,2,FALSE),0)","v":0},"",{"$f":"IFERROR($T56*VLOOKUP($C56,energies_coefs,4,FALSE),0)","v":0},""]
[null,3,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"SUMPRODUCT(MOD(COLUMN($D57:$Q57)+1,2),$D57:$Q57)","v":0},"",{"$f":"IFERROR($T57*VLOOKUP($C57,energies_coefs,3,FALSE),0)","v":0},"",{"$f":"IFERROR(($T57+R57)*VLOOKUP($C57,energies_coefs,2,FALSE),0)","v":0},"",{"$f":"IFERROR($T57*VLOOKUP($C57,energies_coefs,4,FALSE),0)","v":0},""]
[null,3,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"SUMPRODUCT(MOD(COLUMN($D58:$Q58)+1,2),$D58:$Q58)","v":0},"",{"$f":"IFERROR($T58*VLOOKUP($C58,energies_coefs,3,FALSE),0)","v":0},"",0,"",{"$f":"IFERROR($T58*VLOOKUP($C58,energies_coefs,4,FALSE),0)","v":0},""]
[null,3,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,3,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,3,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,3,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,3,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[]
[null,{"$f":"B53+1","v":4},{"$f":"INDEX(variantes_noms,1,B65)","v":"Variante 3"},"Chauffage",null,"Rafraichissement",null,"Éclairage",null,"ECS",null,"Autres usages règlementaires",null,"Consommations spécifiques",null,"Production d'énergie",null,"Consommation d'eau",null,"Énergie finale",null,"Énergie primaire",null,"Coût (année 1)",null,"Émmisions GES"]
[null,{"$f":"B65","v":4},{"$f":"INDEX(surface_ref,1,$B66)","v":0},"kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","m³/an","m³/m²/an","kWh/an","kWh/m²/an","kWhEP/an","kWhEP/m²/an","€TTC/an","€TTC/m²/an","kgCO2/an","kgCO2/m²/an"]
[null,{"$f":"B66","v":4},"Total",{"$f":"SUM(D68:D75)","v":0},{"$f":"IFERROR(D67/INDEX(surface_ref,1,$B67),\"\")","v":""},{"$f":"SUM(F68:F75)","v":0},{"$f":"IFERROR(F67/INDEX(surface_ref,1,$B67),\"\")","v":""},{"$f":"SUM(H68:H75)","v":0},{"$f":"IFERROR(H67/INDEX(surface_ref,1,$B67),\"\")","v":""},{"$f":"SUM(J68:J75)","v":0},{"$f":"IFERROR(J67/INDEX(surface_ref,1,$B67),\"\")","v":""},{"$f":"SUM(L68:L75)","v":0},{"$f":"IFERROR(L67/INDEX(surface_ref,1,$B67),\"\")","v":""},{"$f":"SUM(N68:N75)","v":0},{"$f":"IFERROR(N67/INDEX(surface_ref,1,$B67),\"\")","v":""},{"$f":"IF(SUM(P68:P75)<=0,SUM(P68:P75),\"ERREUR\")","v":0},{"$f":"IFERROR(P67/INDEX(surface_ref,1,$B67),\"\")","v":""},{"$f":"SUM(R68:R75)","v":0},{"$f":"IFERROR(R67/INDEX(surface_ref,1,$B67),\"\")","v":""},{"$f":"SUM(T68:T75)","v":0},{"$f":"IFERROR(T67/INDEX(surface_ref,1,$B67),\"\")","v":""},{"$f":"SUM(V68:V75)","v":0},{"$f":"IFERROR(V67/INDEX(surface_ref,1,$B67),\"\")","v":""},{"$f":"SUM(X68:X75)","v":0},{"$f":"IFERROR(X67/INDEX(surface_ref,1,$B67),\"\")","v":""},{"$f":"SUM(Z68:Z75)","v":0},{"$f":"IFERROR(Z67/INDEX(surface_ref,1,$B67),\"\")","v":""}]
[null,4,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"SUMPRODUCT(MOD(COLUMN($D68:$Q68)+1,2),$D68:$Q68)","v":0},"",{"$f":"IFERROR($T68*VLOOKUP($C68,energies_coefs,3,FALSE),0)","v":0},"",{"$f":"IFERROR(($T68+R68)*VLOOKUP($C68,energies_coefs,2,FALSE),0)","v":0},"",{"$f":"IFERROR($T68*VLOOKUP($C68,energies_coefs,4,FALSE),0)","v":0},""]
[null,4,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"SUMPRODUCT(MOD(COLUMN($D69:$Q69)+1,2),$D69:$Q69)","v":0},"",{"$f":"IFERROR($T69*VLOOKUP($C69,energies_coefs,3,FALSE),0)","v":0},"",{"$f":"IFERROR(($T69+R69)*VLOOKUP($C69,energies_coefs,2,FALSE),0)","v":0},"",{"$f":"IFERROR($T69*VLOOKUP($C69,energies_coefs,4,FALSE),0)","v":0},""]
[null,4,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"SUMPRODUCT(MOD(COLUMN($D70:$Q70)+1,2),$D70:$Q70)","v":0},"",{"$f":"IFERROR($T70*VLOOKUP($C70,energies_coefs,3,FALSE),0)","v":0},"",0,"",{"$f":"IFERROR($T70*VLOOKUP($C70,energies_coefs,4,FALSE),0)","v":0},""]
[null,4,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,4,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,4,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,4,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,4,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[]
[null,{"$f":"B65+1","v":5},{"$f":"INDEX(variantes_noms,1,B77)","v":"Variante 4"},"Chauffage",null,"Rafraichissement",null,"Éclairage",null,"ECS",null,"Autres usages règlementaires",null,"Consommations spécifiques",null,"Production d'énergie",null,"Consommation d'eau",null,"Énergie finale",null,"Énergie primaire",null,"Coût (année 1)",null,"Émmisions GES"]
[null,{"$f":"B77","v":5},{"$f":"INDEX(surface_ref,1,$B78)","v":0},"kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","kWh/an","kWh/m²/an","m³/an","m³/m²/an","kWh/an","kWh/m²/an","kWhEP/an","kWhEP/m²/an","€TTC/an","€TTC/m²/an","kgCO2/an","kgCO2/m²/an"]
[null,{"$f":"B78","v":5},"Total",{"$f":"SUM(D80:D87)","v":0},{"$f":"IFERROR(D79/INDEX(surface_ref,1,$B79),\"\")","v":""},{"$f":"SUM(F80:F87)","v":0},{"$f":"IFERROR(F79/INDEX(surface_ref,1,$B79),\"\")","v":""},{"$f":"SUM(H80:H87)","v":0},{"$f":"IFERROR(H79/INDEX(surface_ref,1,$B79),\"\")","v":""},{"$f":"SUM(J80:J87)","v":0},{"$f":"IFERROR(J79/INDEX(surface_ref,1,$B79),\"\")","v":""},{"$f":"SUM(L80:L87)","v":0},{"$f":"IFERROR(L79/INDEX(surface_ref,1,$B79),\"\")","v":""},{"$f":"SUM(N80:N87)","v":0},{"$f":"IFERROR(N79/INDEX(surface_ref,1,$B79),\"\")","v":""},{"$f":"IF(SUM(P80:P87)<=0,SUM(P80:P87),\"ERREUR\")","v":0},{"$f":"IFERROR(P79/INDEX(surface_ref,1,$B79),\"\")","v":""},{"$f":"SUM(R80:R87)","v":0},{"$f":"IFERROR(R79/INDEX(surface_ref,1,$B79),\"\")","v":""},{"$f":"SUM(T80:T87)","v":0},{"$f":"IFERROR(T79/INDEX(surface_ref,1,$B79),\"\")","v":""},{"$f":"SUM(V80:V87)","v":0},{"$f":"IFERROR(V79/INDEX(surface_ref,1,$B79),\"\")","v":""},{"$f":"SUM(X80:X87)","v":0},{"$f":"IFERROR(X79/INDEX(surface_ref,1,$B79),\"\")","v":""},{"$f":"SUM(Z80:Z87)","v":0},{"$f":"IFERROR(Z79/INDEX(surface_ref,1,$B79),\"\")","v":""}]
[null,5,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"SUMPRODUCT(MOD(COLUMN($D80:$Q80)+1,2),$D80:$Q80)","v":0},"",{"$f":"IFERROR($T80*VLOOKUP($C80,energies_coefs,3,FALSE),0)","v":0},"",{"$f":"IFERROR(($T80+R80)*VLOOKUP($C80,energies_coefs,2,FALSE),0)","v":0},"",{"$f":"IFERROR($T80*VLOOKUP($C80,energies_coefs,4,FALSE),0)","v":0},""]
[null,5,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"SUMPRODUCT(MOD(COLUMN($D81:$Q81)+1,2),$D81:$Q81)","v":0},"",{"$f":"IFERROR($T81*VLOOKUP($C81,energies_coefs,3,FALSE),0)","v":0},"",{"$f":"IFERROR(($T81+R81)*VLOOKUP($C81,energies_coefs,2,FALSE),0)","v":0},"",{"$f":"IFERROR($T81*VLOOKUP($C81,energies_coefs,4,FALSE),0)","v":0},""]
[null,5,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"SUMPRODUCT(MOD(COLUMN($D82:$Q82)+1,2),$D82:$Q82)","v":0},"",{"$f":"IFERROR($T82*VLOOKUP($C82,energies_coefs,3,FALSE),0)","v":0},"",0,"",{"$f":"IFERROR($T82*VLOOKUP($C82,energies_coefs,4,FALSE),0)","v":0},""]
[null,5,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,5,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,5,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,5,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,5,null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,"",0,"",0,"",0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Détail des calculs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variation des coûts des énergies",null,1,{"$f":"INDEX(energies,AE91,1)","v":"électricité réseau"},null,1,{"$f":"AH91*(1+INDEX(energies_coefs,$AE91,5))","v":1.04},1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208,2.2787680687547578,2.369918791504948,2.4647155431651462,2.5633041648917523,2.6658363314874225,2.7724697847469195,2.8833685761367964,2.9987033191822685,3.1186514519495594,3.2433975100275418,3.3731334104286437,3.5080587468457893,{"$f":"BN91*(1+INDEX(energies_coefs,$AE91,5))","v":3.6483810967196209},3.7943163405884057,3.9460889942119421,4.1039325539804201,4.2680898561396372,4.438813450385223,4.6163659884006325,4.8010206279366576,4.993061453054124,5.1927839111762895,5.4004952676233415,5.6165150783282751,5.8411756814614062,6.0748227087198625,6.317815617068657,6.5705282417514033,6.8333493714214599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"électricité chauffage",null,1,{"$f":"AH92*(1+INDEX(energies_coefs,$AE92,5))","v":1.04},1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208,2.2787680687547578,2.369918791504948,2.4647155431651462,2.5633041648917523,2.6658363314874225,2.7724697847469195,2.8833685761367964,2.9987033191822685,3.1186514519495594,3.2433975100275418,3.3731334104286437,3.5080587468457893,{"$f":"BN92*(1+INDEX(energies_coefs,$AE92,5))","v":3.6483810967196209},3.7943163405884057,3.9460889942119421,4.1039325539804201,4.2680898561396372,4.438813450385223,4.6163659884006325,4.8010206279366576,4.993061453054124,5.1927839111762895,5.4004952676233415,5.6165150783282751,5.8411756814614062,6.0748227087198625,6.317815617068657,6.5705282417514033,6.8333493714214599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"électricité climatisation",null,1,{"$f":"AH93*(1+INDEX(energies_coefs,$AE93,5))","v":1.04},1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208,2.2787680687547578,2.369918791504948,2.4647155431651462,2.5633041648917523,2.6658363314874225,2.7724697847469195,2.8833685761367964,2.9987033191822685,3.1186514519495594,3.2433975100275418,3.3731334104286437,3.5080587468457893,{"$f":"BN93*(1+INDEX(energies_coefs,$AE93,5))","v":3.6483810967196209},3.7943163405884057,3.9460889942119421,4.1039325539804201,4.2680898561396372,4.438813450385223,4.6163659884006325,4.8010206279366576,4.993061453054124,5.1927839111762895,5.4004952676233415,5.6165150783282751,5.8411756814614062,6.0748227087198625,6.317815617068657,6.5705282417514033,6.8333493714214599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"électricité éclairage",null,1,{"$f":"AH94*(1+INDEX(energies_coefs,$AE94,5))","v":1.04},1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208,2.2787680687547578,2.369918791504948,2.4647155431651462,2.5633041648917523,2.6658363314874225,2.7724697847469195,2.8833685761367964,2.9987033191822685,3.1186514519495594,3.2433975100275418,3.3731334104286437,3.5080587468457893,{"$f":"BN94*(1+INDEX(energies_coefs,$AE94,5))","v":3.6483810967196209},3.7943163405884057,3.9460889942119421,4.1039325539804201,4.2680898561396372,4.438813450385223,4.6163659884006325,4.8010206279366576,4.993061453054124,5.1927839111762895,5.4004952676233415,5.6165150783282751,5.8411756814614062,6.0748227087198625,6.317815617068657,6.5705282417514033,6.8333493714214599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"électricité ECS",null,1,{"$f":"AH95*(1+INDEX(energies_coefs,$AE95,5))","v":1.04},1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208,2.2787680687547578,2.369918791504948,2.4647155431651462,2.5633041648917523,2.6658363314874225,2.7724697847469195,2.8833685761367964,2.9987033191822685,3.1186514519495594,3.2433975100275418,3.3731334104286437,3.5080587468457893,{"$f":"BN95*(1+INDEX(energies_coefs,$AE95,5))","v":3.6483810967196209},3.7943163405884057,3.9460889942119421,4.1039325539804201,4.2680898561396372,4.438813450385223,4.6163659884006325,4.8010206279366576,4.993061453054124,5.1927839111762895,5.4004952676233415,5.6165150783282751,5.8411756814614062,6.0748227087198625,6.317815617068657,6.5705282417514033,6.8333493714214599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"électricité autoconsommée",null,1,{"$f":"AH96*(1+INDEX(energies_coefs,$AE96,5))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BN96*(1+INDEX(energies_coefs,$AE96,5))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,null,null,null,7,"électricité vendue",null,1,{"$f":"AH97*(1+INDEX(energies_coefs,$AE97,5))","v":1.04},1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208,2.2787680687547578,2.369918791504948,2.4647155431651462,2.5633041648917523,2.6658363314874225,2.7724697847469195,2.8833685761367964,2.9987033191822685,3.1186514519495594,3.2433975100275418,3.3731334104286437,3.5080587468457893,{"$f":"BN97*(1+INDEX(energies_coefs,$AE97,5))","v":3.6483810967196209},3.7943163405884057,3.9460889942119421,4.1039325539804201,4.2680898561396372,4.438813450385223,4.6163659884006325,4.8010206279366576,4.993061453054124,5.1927839111762895,5.4004952676233415,5.6165150783282751,5.8411756814614062,6.0748227087198625,6.317815617068657,6.5705282417514033,6.8333493714214599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"fioul domestique",null,1,{"$f":"AH98*(1+INDEX(energies_coefs,$AE98,5))","v":1.04},1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208,2.2787680687547578,2.369918791504948,2.4647155431651462,2.5633041648917523,2.6658363314874225,2.7724697847469195,2.8833685761367964,2.9987033191822685,3.1186514519495594,3.2433975100275418,3.3731334104286437,3.5080587468457893,{"$f":"BN98*(1+INDEX(energies_coefs,$AE98,5))","v":3.6483810967196209},3.7943163405884057,3.9460889942119421,4.1039325539804201,4.2680898561396372,4.438813450385223,4.6163659884006325,4.8010206279366576,4.993061453054124,5.1927839111762895,5.4004952676233415,5.6165150783282751,5.8411756814614062,6.0748227087198625,6.317815617068657,6.5705282417514033,6.8333493714214599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"gaz propane",null,1,{"$f":"AH99*(1+INDEX(energies_coefs,$AE99,5))","v":1.04},1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208,2.2787680687547578,2.369918791504948,2.4647155431651462,2.5633041648917523,2.6658363314874225,2.7724697847469195,2.8833685761367964,2.9987033191822685,3.1186514519495594,3.2433975100275418,3.3731334104286437,3.5080587468457893,{"$f":"BN99*(1+INDEX(energies_coefs,$AE99,5))","v":3.6483810967196209},3.7943163405884057,3.9460889942119421,4.1039325539804201,4.2680898561396372,4.438813450385223,4.6163659884006325,4.8010206279366576,4.993061453054124,5.1927839111762895,5.4004952676233415,5.6165150783282751,5.8411756814614062,6.0748227087198625,6.317815617068657,6.5705282417514033,6.8333493714214599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"gaz de ville",null,1,{"$f":"AH100*(1+INDEX(energies_coefs,$AE100,5))","v":1.04},1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208,2.2787680687547578,2.369918791504948,2.4647155431651462,2.5633041648917523,2.6658363314874225,2.7724697847469195,2.8833685761367964,2.9987033191822685,3.1186514519495594,3.2433975100275418,3.3731334104286437,3.5080587468457893,{"$f":"BN100*(1+INDEX(energies_coefs,$AE100,5))","v":3.6483810967196209},3.7943163405884057,3.9460889942119421,4.1039325539804201,4.2680898561396372,4.438813450385223,4.6163659884006325,4.8010206279366576,4.993061453054124,5.1927839111762895,5.4004952676233415,5.6165150783282751,5.8411756814614062,6.0748227087198625,6.317815617068657,6.5705282417514033,6.8333493714214599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"charbon",null,1,{"$f":"AH101*(1+INDEX(energies_coefs,$AE101,5))","v":1.04},1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208,2.2787680687547578,2.369918791504948,2.4647155431651462,2.5633041648917523,2.6658363314874225,2.7724697847469195,2.8833685761367964,2.9987033191822685,3.1186514519495594,3.2433975100275418,3.3731334104286437,3.5080587468457893,{"$f":"BN101*(1+INDEX(energies_coefs,$AE101,5))","v":3.6483810967196209},3.7943163405884057,3.9460889942119421,4.1039325539804201,4.2680898561396372,4.438813450385223,4.6163659884006325,4.8010206279366576,4.993061453054124,5.1927839111762895,5.4004952676233415,5.6165150783282751,5.8411756814614062,6.0748227087198625,6.317815617068657,6.5705282417514033,6.8333493714214599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"bois plaquettes",null,1,{"$f":"AH102*(1+INDEX(energies_coefs,$AE102,5))","v":1.01},1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609,1.1046221254112045,1.1156683466653166,1.1268250301319698,1.1380932804332895,1.1494742132376223,1.1609689553699987,1.1725786449236986,1.1843044313729356,1.196147475686665,1.2081089504435316,1.220190039947967,1.2323919403474468,1.2447158597509214,1.2571630183484306,1.269734648531915,1.282431995017234,1.2952563149674063,1.3082088781170804,1.3212909668982513,1.3345038765672339,1.3478489153329063,1.3613274044862353,1.3749406785310978,{"$f":"BN102*(1+INDEX(energies_coefs,$AE102,5))","v":1.3886900853164088},1.4025769861695729,1.4166027560312686,1.4307687835915812,1.4450764714274971,1.4595272361417722,1.4741225085031899,1.4888637335882218,1.5037523709241041,1.5187898946333451,1.5339777935796786,1.5493175715154754,1.5648107472306303,1.5804588547029366,1.5962634432499661,1.6122260776824657,1.6283483384592905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"bois granulés",null,1,{"$f":"AH103*(1+INDEX(energies_coefs,$AE103,5))","v":1.01},1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609,1.1046221254112045,1.1156683466653166,1.1268250301319698,1.1380932804332895,1.1494742132376223,1.1609689553699987,1.1725786449236986,1.1843044313729356,1.196147475686665,1.2081089504435316,1.220190039947967,1.2323919403474468,1.2447158597509214,1.2571630183484306,1.269734648531915,1.282431995017234,1.2952563149674063,1.3082088781170804,1.3212909668982513,1.3345038765672339,1.3478489153329063,1.3613274044862353,1.3749406785310978,{"$f":"BN103*(1+INDEX(energies_coefs,$AE103,5))","v":1.3886900853164088},1.4025769861695729,1.4166027560312686,1.4307687835915812,1.4450764714274971,1.4595272361417722,1.4741225085031899,1.4888637335882218,1.5037523709241041,1.5187898946333451,1.5339777935796786,1.5493175715154754,1.5648107472306303,1.5804588547029366,1.5962634432499661,1.6122260776824657,1.6283483384592905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"bois bûches",null,1,{"$f":"AH104*(1+INDEX(energies_coefs,$AE104,5))","v":1.01},1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609,1.1046221254112045,1.1156683466653166,1.1268250301319698,1.1380932804332895,1.1494742132376223,1.1609689553699987,1.1725786449236986,1.1843044313729356,1.196147475686665,1.2081089504435316,1.220190039947967,1.2323919403474468,1.2447158597509214,1.2571630183484306,1.269734648531915,1.282431995017234,1.2952563149674063,1.3082088781170804,1.3212909668982513,1.3345038765672339,1.3478489153329063,1.3613274044862353,1.3749406785310978,{"$f":"BN104*(1+INDEX(energies_coefs,$AE104,5))","v":1.3886900853164088},1.4025769861695729,1.4166027560312686,1.4307687835915812,1.4450764714274971,1.4595272361417722,1.4741225085031899,1.4888637335882218,1.5037523709241041,1.5187898946333451,1.5339777935796786,1.5493175715154754,1.5648107472306303,1.5804588547029366,1.5962634432499661,1.6122260776824657,1.6283483384592905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"solaire thermique",null,1,{"$f":"AH105*(1+INDEX(energies_coefs,$AE105,5))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BN105*(1+INDEX(energies_coefs,$AE105,5))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,null,null,null,16,"Réseau de chaleur",null,1,{"$f":"AH106*(1+INDEX(energies_coefs,$AE106,5))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BN106*(1+INDEX(energies_coefs,$AE106,5))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,null,null,null,17,"Eau de ville",null,1,{"$f":"AH107*(1+INDEX(energies_coefs,$AE107,5))","v":1.01},{"$f":"AI107*(1+INDEX(energies_coefs,$AE107,5))","v":1.0201},1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609,1.1046221254112045,1.1156683466653166,1.1268250301319698,1.1380932804332895,1.1494742132376223,1.1609689553699987,1.1725786449236986,1.1843044313729356,1.196147475686665,1.2081089504435316,1.220190039947967,1.2323919403474468,1.2447158597509214,1.2571630183484306,1.269734648531915,1.282431995017234,1.2952563149674063,1.3082088781170804,1.3212909668982513,1.3345038765672339,1.3478489153329063,1.3613274044862353,1.3749406785310978,{"$f":"BN107*(1+INDEX(energies_coefs,$AE107,5))","v":1.3886900853164088},1.4025769861695729,1.4166027560312686,1.4307687835915812,1.4450764714274971,1.4595272361417722,1.4741225085031899,1.4888637335882218,1.5037523709241041,1.5187898946333451,1.5339777935796786,1.5493175715154754,1.5648107472306303,1.5804588547029366,1.5962634432499661,1.6122260776824657,1.6283483384592905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Autre 1",null,1,{"$f":"AH108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AI108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AJ108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AK108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AL108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AM108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AN108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AO108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AP108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AQ108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AR108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AS108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AT108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AU108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AV108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AW108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AX108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AY108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"AZ108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BA108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BB108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BC108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BD108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BE108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BF108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BG108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BH108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BI108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BJ108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BK108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BL108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BM108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BN108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BO108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BP108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BQ108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BR108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BS108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BT108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BU108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BV108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BW108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BX108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BY108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"BZ108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"CA108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"CB108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"CC108*(1+INDEX(energies_coefs,$AE108,5))","v":1},{"$f":"CD108*(1+INDEX(energies_coefs,$AE108,5))","v":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,null,null,null,19,"Autre 2",null,1,{"$f":"AH109*(1+INDEX(energies_coefs,$AE109,5))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[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,null,"Variante",{"$f":"INDEX(variantes_noms,1,AC112)","v":"Base"},null,null,"Cumul sur 50 ans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC99+1","v":1},null,"Coût année 1","Coût cumulé (€)",null,{"$f":"SUM(AH113:AH120)","v":0},{"$f":"SUM(AI113:AI120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"X32","v":0},{"$f":"C32","v":0},null,{"$f":"IF($AF113=0,\"\",AG113+$AE113*INDEX(energies_evo,MATCH($AF113,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF113=0,\"\",BM113+$AE113*INDEX(energies_evo,MATCH($AF113,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"C33","v":0},null,{"$f":"IF($AF114=0,\"\",AG114+$AE114*INDEX(energies_evo,MATCH($AF114,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF114=0,\"\",BM114+$AE114*INDEX(energies_evo,MATCH($AF114,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"C34","v":0},null,{"$f":"IF($AF115=0,\"\",AG115+$AE115*INDEX(energies_evo,MATCH($AF115,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","",{"$f":"IF($AF115=0,\"\",AJ115+$AE115*INDEX(energies_evo,MATCH($AF115,energies_evo_lignes,0),MATCH(AK$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF115=0,\"\",BM115+$AE115*INDEX(energies_evo,MATCH($AF115,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"C35","v":0},null,{"$f":"IF($AF116=0,\"\",AG116+$AE116*INDEX(energies_evo,MATCH($AF116,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF116=0,\"\",BM116+$AE116*INDEX(energies_evo,MATCH($AF116,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"C36","v":0},null,{"$f":"IF($AF117=0,\"\",AG117+$AE117*INDEX(energies_evo,MATCH($AF117,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF117=0,\"\",BM117+$AE117*INDEX(energies_evo,MATCH($AF117,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"C37","v":0},null,{"$f":"IF($AF118=0,\"\",AG118+$AE118*INDEX(energies_evo,MATCH($AF118,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF118=0,\"\",BM118+$AE118*INDEX(energies_evo,MATCH($AF118,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF119=0,\"\",AG119+$AE119*INDEX(energies_evo,MATCH($AF119,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF119=0,\"\",BM119+$AE119*INDEX(energies_evo,MATCH($AF119,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"C39","v":0},null,{"$f":"IF($AF120=0,\"\",AG120+$AE120*INDEX(energies_evo,MATCH($AF120,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF120=0,\"\",BM120+$AE120*INDEX(energies_evo,MATCH($AF120,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GES annuel",{"$f":"Z31/1000","v":0},"GES Cumulés (TCO2eq)",null,{"$f":"$AE122+AG122","v":0},{"$f":"$AE122+AH122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,"Variante",{"$f":"INDEX(variantes_noms,1,AC125)","v":"Variante 1"},null,null,"Cumul sur 50 ans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC112+1","v":2},null,{"$f":"$AE$112","v":"Coût année 1"},{"$f":"$AF$112","v":"Coût cumulé (€)"},null,{"$f":"SUM(AH126:AH133)","v":0},{"$f":"SUM(AI126:AI133)","v":0},{"$f":"SUM(AJ126:AJ133)","v":0},{"$f":"SUM(AK126:AK133)","v":0},{"$f":"SUM(AL126:AL133)","v":0},{"$f":"SUM(AM126:AM133)","v":0},{"$f":"SUM(AN126:AN133)","v":0},{"$f":"SUM(AO126:AO133)","v":0},{"$f":"SUM(AP126:AP133)","v":0},{"$f":"SUM(AQ126:AQ133)","v":0},{"$f":"SUM(AR126:AR133)","v":0},{"$f":"SUM(AS126:AS133)","v":0},{"$f":"SUM(AT126:AT133)","v":0},{"$f":"SUM(AU126:AU133)","v":0},{"$f":"SUM(AV126:AV133)","v":0},{"$f":"SUM(AW126:AW133)","v":0},{"$f":"SUM(AX126:AX133)","v":0},{"$f":"SUM(AY126:AY133)","v":0},{"$f":"SUM(AZ126:AZ133)","v":0},{"$f":"SUM(BA126:BA133)","v":0},{"$f":"SUM(BB126:BB133)","v":0},{"$f":"SUM(BC126:BC133)","v":0},{"$f":"SUM(BD126:BD133)","v":0},{"$f":"SUM(BE126:BE133)","v":0},{"$f":"SUM(BF126:BF133)","v":0},{"$f":"SUM(BG126:BG133)","v":0},{"$f":"SUM(BH126:BH133)","v":0},{"$f":"SUM(BI126:BI133)","v":0},{"$f":"SUM(BJ126:BJ133)","v":0},{"$f":"SUM(BK126:BK133)","v":0},{"$f":"SUM(BL126:BL133)","v":0},{"$f":"SUM(BM126:BM133)","v":0},{"$f":"SUM(BN126:BN133)","v":0},{"$f":"SUM(BO126:BO133)","v":0},{"$f":"SUM(BP126:BP133)","v":0},{"$f":"SUM(BQ126:BQ133)","v":0},{"$f":"SUM(BR126:BR133)","v":0},{"$f":"SUM(BS126:BS133)","v":0},{"$f":"SUM(BT126:BT133)","v":0},{"$f":"SUM(BU126:BU133)","v":0},{"$f":"SUM(BV126:BV133)","v":0},{"$f":"SUM(BW126:BW133)","v":0},{"$f":"SUM(BX126:BX133)","v":0},{"$f":"SUM(BY126:BY133)","v":0},{"$f":"SUM(BZ126:BZ133)","v":0},{"$f":"SUM(CA126:CA133)","v":0},{"$f":"SUM(CB126:CB133)","v":0},{"$f":"SUM(CC126:CC133)","v":0},{"$f":"SUM(CD126:CD133)","v":0},{"$f":"SUM(CE126:CE133)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X44","v":0},{"$f":"C44","v":0},null,{"$f":"IF($AF126=0,\"\",AG126+$AE126*INDEX(energies_evo,MATCH($AF126,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF126=0,\"\",BM126+$AE126*INDEX(energies_evo,MATCH($AF126,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X45","v":0},0,null,{"$f":"IF($AF127=0,\"\",AG127+$AE127*INDEX(energies_evo,MATCH($AF127,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF127=0,\"\",BM127+$AE127*INDEX(energies_evo,MATCH($AF127,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF128=0,\"\",AG128+$AE128*INDEX(energies_evo,MATCH($AF128,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF128=0,\"\",BM128+$AE128*INDEX(energies_evo,MATCH($AF128,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF129=0,\"\",AG129+$AE129*INDEX(energies_evo,MATCH($AF129,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF129=0,\"\",BM129+$AE129*INDEX(energies_evo,MATCH($AF129,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF130=0,\"\",AG130+$AE130*INDEX(energies_evo,MATCH($AF130,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF130=0,\"\",BM130+$AE130*INDEX(energies_evo,MATCH($AF130,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF131=0,\"\",AG131+$AE131*INDEX(energies_evo,MATCH($AF131,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF131=0,\"\",BM131+$AE131*INDEX(energies_evo,MATCH($AF131,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF132=0,\"\",AG132+$AE132*INDEX(energies_evo,MATCH($AF132,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF132=0,\"\",BM132+$AE132*INDEX(energies_evo,MATCH($AF132,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF133=0,\"\",AG133+$AE133*INDEX(energies_evo,MATCH($AF133,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF133=0,\"\",BM133+$AE133*INDEX(energies_evo,MATCH($AF133,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$122","v":"GES annuel"},{"$f":"Z43/1000","v":0},{"$f":"AF$122","v":"GES Cumulés (TCO2eq)"},null,{"$f":"$AE135+AG135","v":0},{"$f":"$AE135+AH135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,AC138)","v":"Variante 2"},null,null,"Cumul sur 50 ans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC125+1","v":3},null,{"$f":"$AE$112","v":"Coût année 1"},{"$f":"$AF$112","v":"Coût cumulé (€)"},null,{"$f":"SUM(AH139:AH146)","v":0},{"$f":"SUM(AI139:AI146)","v":0},{"$f":"SUM(AJ139:AJ146)","v":0},{"$f":"SUM(AK139:AK146)","v":0},{"$f":"SUM(AL139:AL146)","v":0},{"$f":"SUM(AM139:AM146)","v":0},{"$f":"SUM(AN139:AN146)","v":0},{"$f":"SUM(AO139:AO146)","v":0},{"$f":"SUM(AP139:AP146)","v":0},{"$f":"SUM(AQ139:AQ146)","v":0},{"$f":"SUM(AR139:AR146)","v":0},{"$f":"SUM(AS139:AS146)","v":0},{"$f":"SUM(AT139:AT146)","v":0},{"$f":"SUM(AU139:AU146)","v":0},{"$f":"SUM(AV139:AV146)","v":0},{"$f":"SUM(AW139:AW146)","v":0},{"$f":"SUM(AX139:AX146)","v":0},{"$f":"SUM(AY139:AY146)","v":0},{"$f":"SUM(AZ139:AZ146)","v":0},{"$f":"SUM(BA139:BA146)","v":0},{"$f":"SUM(BB139:BB146)","v":0},{"$f":"SUM(BC139:BC146)","v":0},{"$f":"SUM(BD139:BD146)","v":0},{"$f":"SUM(BE139:BE146)","v":0},{"$f":"SUM(BF139:BF146)","v":0},{"$f":"SUM(BG139:BG146)","v":0},{"$f":"SUM(BH139:BH146)","v":0},{"$f":"SUM(BI139:BI146)","v":0},{"$f":"SUM(BJ139:BJ146)","v":0},{"$f":"SUM(BK139:BK146)","v":0},{"$f":"SUM(BL139:BL146)","v":0},{"$f":"SUM(BM139:BM146)","v":0},{"$f":"SUM(BN139:BN146)","v":0},{"$f":"SUM(BO139:BO146)","v":0},{"$f":"SUM(BP139:BP146)","v":0},{"$f":"SUM(BQ139:BQ146)","v":0},{"$f":"SUM(BR139:BR146)","v":0},{"$f":"SUM(BS139:BS146)","v":0},{"$f":"SUM(BT139:BT146)","v":0},{"$f":"SUM(BU139:BU146)","v":0},{"$f":"SUM(BV139:BV146)","v":0},{"$f":"SUM(BW139:BW146)","v":0},{"$f":"SUM(BX139:BX146)","v":0},{"$f":"SUM(BY139:BY146)","v":0},{"$f":"SUM(BZ139:BZ146)","v":0},{"$f":"SUM(CA139:CA146)","v":0},{"$f":"SUM(CB139:CB146)","v":0},{"$f":"SUM(CC139:CC146)","v":0},{"$f":"SUM(CD139:CD146)","v":0},{"$f":"SUM(CE139:CE146)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X56","v":0},{"$f":"C56","v":0},null,{"$f":"IF($AF139=0,\"\",AG139+$AE139*INDEX(energies_evo,MATCH($AF139,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF139=0,\"\",BM139+$AE139*INDEX(energies_evo,MATCH($AF139,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF140=0,\"\",AG140+$AE140*INDEX(energies_evo,MATCH($AF140,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF140=0,\"\",BM140+$AE140*INDEX(energies_evo,MATCH($AF140,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF141=0,\"\",AG141+$AE141*INDEX(energies_evo,MATCH($AF141,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF141=0,\"\",BM141+$AE141*INDEX(energies_evo,MATCH($AF141,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF142=0,\"\",AG142+$AE142*INDEX(energies_evo,MATCH($AF142,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF142=0,\"\",BM142+$AE142*INDEX(energies_evo,MATCH($AF142,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF143=0,\"\",AG143+$AE143*INDEX(energies_evo,MATCH($AF143,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF143=0,\"\",BM143+$AE143*INDEX(energies_evo,MATCH($AF143,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF144=0,\"\",AG144+$AE144*INDEX(energies_evo,MATCH($AF144,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF144=0,\"\",BM144+$AE144*INDEX(energies_evo,MATCH($AF144,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF145=0,\"\",AG145+$AE145*INDEX(energies_evo,MATCH($AF145,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF145=0,\"\",BM145+$AE145*INDEX(energies_evo,MATCH($AF145,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF146=0,\"\",AG146+$AE146*INDEX(energies_evo,MATCH($AF146,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF146=0,\"\",BM146+$AE146*INDEX(energies_evo,MATCH($AF146,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$122","v":"GES annuel"},{"$f":"Z55/1000","v":0},{"$f":"AF$122","v":"GES Cumulés (TCO2eq)"},null,{"$f":"$AE148+AG148","v":0},{"$f":"$AE148+AH148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,AC151)","v":"Variante 3"},null,null,"Cumul sur 50 ans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC138+1","v":4},null,{"$f":"$AE$112","v":"Coût année 1"},{"$f":"$AF$112","v":"Coût cumulé (€)"},null,{"$f":"SUM(AH152:AH159)","v":0},{"$f":"SUM(AI152:AI159)","v":0},{"$f":"SUM(AJ152:AJ159)","v":0},{"$f":"SUM(AK152:AK159)","v":0},{"$f":"SUM(AL152:AL159)","v":0},{"$f":"SUM(AM152:AM159)","v":0},{"$f":"SUM(AN152:AN159)","v":0},{"$f":"SUM(AO152:AO159)","v":0},{"$f":"SUM(AP152:AP159)","v":0},{"$f":"SUM(AQ152:AQ159)","v":0},{"$f":"SUM(AR152:AR159)","v":0},{"$f":"SUM(AS152:AS159)","v":0},{"$f":"SUM(AT152:AT159)","v":0},{"$f":"SUM(AU152:AU159)","v":0},{"$f":"SUM(AV152:AV159)","v":0},{"$f":"SUM(AW152:AW159)","v":0},{"$f":"SUM(AX152:AX159)","v":0},{"$f":"SUM(AY152:AY159)","v":0},{"$f":"SUM(AZ152:AZ159)","v":0},{"$f":"SUM(BA152:BA159)","v":0},{"$f":"SUM(BB152:BB159)","v":0},{"$f":"SUM(BC152:BC159)","v":0},{"$f":"SUM(BD152:BD159)","v":0},{"$f":"SUM(BE152:BE159)","v":0},{"$f":"SUM(BF152:BF159)","v":0},{"$f":"SUM(BG152:BG159)","v":0},{"$f":"SUM(BH152:BH159)","v":0},{"$f":"SUM(BI152:BI159)","v":0},{"$f":"SUM(BJ152:BJ159)","v":0},{"$f":"SUM(BK152:BK159)","v":0},{"$f":"SUM(BL152:BL159)","v":0},{"$f":"SUM(BM152:BM159)","v":0},{"$f":"SUM(BN152:BN159)","v":0},{"$f":"SUM(BO152:BO159)","v":0},{"$f":"SUM(BP152:BP159)","v":0},{"$f":"SUM(BQ152:BQ159)","v":0},{"$f":"SUM(BR152:BR159)","v":0},{"$f":"SUM(BS152:BS159)","v":0},{"$f":"SUM(BT152:BT159)","v":0},{"$f":"SUM(BU152:BU159)","v":0},{"$f":"SUM(BV152:BV159)","v":0},{"$f":"SUM(BW152:BW159)","v":0},{"$f":"SUM(BX152:BX159)","v":0},{"$f":"SUM(BY152:BY159)","v":0},{"$f":"SUM(BZ152:BZ159)","v":0},{"$f":"SUM(CA152:CA159)","v":0},{"$f":"SUM(CB152:CB159)","v":0},{"$f":"SUM(CC152:CC159)","v":0},{"$f":"SUM(CD152:CD159)","v":0},{"$f":"SUM(CE152:CE159)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X68","v":0},{"$f":"C68","v":0},null,{"$f":"IF($AF152=0,\"\",AG152+$AE152*INDEX(energies_evo,MATCH($AF152,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF152=0,\"\",BM152+$AE152*INDEX(energies_evo,MATCH($AF152,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF153=0,\"\",AG153+$AE153*INDEX(energies_evo,MATCH($AF153,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF153=0,\"\",BM153+$AE153*INDEX(energies_evo,MATCH($AF153,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF154=0,\"\",AG154+$AE154*INDEX(energies_evo,MATCH($AF154,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF154=0,\"\",BM154+$AE154*INDEX(energies_evo,MATCH($AF154,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF155=0,\"\",AG155+$AE155*INDEX(energies_evo,MATCH($AF155,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF155=0,\"\",BM155+$AE155*INDEX(energies_evo,MATCH($AF155,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF156=0,\"\",AG156+$AE156*INDEX(energies_evo,MATCH($AF156,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF156=0,\"\",BM156+$AE156*INDEX(energies_evo,MATCH($AF156,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF157=0,\"\",AG157+$AE157*INDEX(energies_evo,MATCH($AF157,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF157=0,\"\",BM157+$AE157*INDEX(energies_evo,MATCH($AF157,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF158=0,\"\",AG158+$AE158*INDEX(energies_evo,MATCH($AF158,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF158=0,\"\",BM158+$AE158*INDEX(energies_evo,MATCH($AF158,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF159=0,\"\",AG159+$AE159*INDEX(energies_evo,MATCH($AF159,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF159=0,\"\",BM159+$AE159*INDEX(energies_evo,MATCH($AF159,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$122","v":"GES annuel"},{"$f":"Z67/1000","v":0},{"$f":"AF$122","v":"GES Cumulés (TCO2eq)"},null,{"$f":"$AE161+AG161","v":0},{"$f":"$AE161+AH161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,AC164)","v":"Variante 4"},null,null,"Cumul sur 50 ans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC151+1","v":5},null,{"$f":"$AE$112","v":"Coût année 1"},{"$f":"$AF$112","v":"Coût cumulé (€)"},null,{"$f":"SUM(AH165:AH172)","v":0},{"$f":"SUM(AI165:AI172)","v":0},{"$f":"SUM(AJ165:AJ172)","v":0},{"$f":"SUM(AK165:AK172)","v":0},{"$f":"SUM(AL165:AL172)","v":0},{"$f":"SUM(AM165:AM172)","v":0},{"$f":"SUM(AN165:AN172)","v":0},{"$f":"SUM(AO165:AO172)","v":0},{"$f":"SUM(AP165:AP172)","v":0},{"$f":"SUM(AQ165:AQ172)","v":0},{"$f":"SUM(AR165:AR172)","v":0},{"$f":"SUM(AS165:AS172)","v":0},{"$f":"SUM(AT165:AT172)","v":0},{"$f":"SUM(AU165:AU172)","v":0},{"$f":"SUM(AV165:AV172)","v":0},{"$f":"SUM(AW165:AW172)","v":0},{"$f":"SUM(AX165:AX172)","v":0},{"$f":"SUM(AY165:AY172)","v":0},{"$f":"SUM(AZ165:AZ172)","v":0},{"$f":"SUM(BA165:BA172)","v":0},{"$f":"SUM(BB165:BB172)","v":0},{"$f":"SUM(BC165:BC172)","v":0},{"$f":"SUM(BD165:BD172)","v":0},{"$f":"SUM(BE165:BE172)","v":0},{"$f":"SUM(BF165:BF172)","v":0},{"$f":"SUM(BG165:BG172)","v":0},{"$f":"SUM(BH165:BH172)","v":0},{"$f":"SUM(BI165:BI172)","v":0},{"$f":"SUM(BJ165:BJ172)","v":0},{"$f":"SUM(BK165:BK172)","v":0},{"$f":"SUM(BL165:BL172)","v":0},{"$f":"SUM(BM165:BM172)","v":0},{"$f":"SUM(BN165:BN172)","v":0},{"$f":"SUM(BO165:BO172)","v":0},{"$f":"SUM(BP165:BP172)","v":0},{"$f":"SUM(BQ165:BQ172)","v":0},{"$f":"SUM(BR165:BR172)","v":0},{"$f":"SUM(BS165:BS172)","v":0},{"$f":"SUM(BT165:BT172)","v":0},{"$f":"SUM(BU165:BU172)","v":0},{"$f":"SUM(BV165:BV172)","v":0},{"$f":"SUM(BW165:BW172)","v":0},{"$f":"SUM(BX165:BX172)","v":0},{"$f":"SUM(BY165:BY172)","v":0},{"$f":"SUM(BZ165:BZ172)","v":0},{"$f":"SUM(CA165:CA172)","v":0},{"$f":"SUM(CB165:CB172)","v":0},{"$f":"SUM(CC165:CC172)","v":0},{"$f":"SUM(CD165:CD172)","v":0},{"$f":"SUM(CE165:CE172)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X80","v":0},{"$f":"C80","v":0},null,{"$f":"IF($AF165=0,\"\",AG165+$AE165*INDEX(energies_evo,MATCH($AF165,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF165=0,\"\",BM165+$AE165*INDEX(energies_evo,MATCH($AF165,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF166=0,\"\",AG166+$AE166*INDEX(energies_evo,MATCH($AF166,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF166=0,\"\",BM166+$AE166*INDEX(energies_evo,MATCH($AF166,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF167=0,\"\",AG167+$AE167*INDEX(energies_evo,MATCH($AF167,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF167=0,\"\",BM167+$AE167*INDEX(energies_evo,MATCH($AF167,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF168=0,\"\",AG168+$AE168*INDEX(energies_evo,MATCH($AF168,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF168=0,\"\",BM168+$AE168*INDEX(energies_evo,MATCH($AF168,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF169=0,\"\",AG169+$AE169*INDEX(energies_evo,MATCH($AF169,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF169=0,\"\",BM169+$AE169*INDEX(energies_evo,MATCH($AF169,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF170=0,\"\",AG170+$AE170*INDEX(energies_evo,MATCH($AF170,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF170=0,\"\",BM170+$AE170*INDEX(energies_evo,MATCH($AF170,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF171=0,\"\",AG171+$AE171*INDEX(energies_evo,MATCH($AF171,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF171=0,\"\",BM171+$AE171*INDEX(energies_evo,MATCH($AF171,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF($AF172=0,\"\",AG172+$AE172*INDEX(energies_evo,MATCH($AF172,energies_evo_lignes,0),MATCH(AH$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AF172=0,\"\",BM172+$AE172*INDEX(energies_evo,MATCH($AF172,energies_evo_lignes,0),MATCH(BN$90,energies_evo_colonnes,0)))","v":""},"","","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$122","v":"GES annuel"},{"$f":"Z79/1000","v":0},{"$f":"AF$122","v":"GES Cumulés (TCO2eq)"},null,{"$f":"$AE174+AG174","v":0},{"$f":"$AE174+AH174","v":0},{"$f":"$AE174+AI174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Maintenance","index":5,"n_rows":324,"n_cols":67,"rows_kept":324,"cut":false,"hidden":false,"merged":[[11,3,11,5],[12,3,12,5],[13,3,13,5],[14,3,14,5],[20,11,20,12],[18,3,18,7],[20,3,20,4],[20,5,20,6],[20,7,20,8],[20,9,20,10],[15,3,15,5],[16,3,16,5],[4,6,4,9],[24,14,24,15],[1,2,1,8],[20,14,20,15],[21,14,21,15],[22,14,22,15],[23,14,23,15],[4,3,4,5],[5,3,5,5],[6,3,6,5],[7,3,7,5],[8,3,8,5],[9,3,9,5],[10,3,10,5],[5,6,5,9],[6,6,6,9],[302,14,302,15],[7,6,7,9],[8,6,8,9],[9,6,9,9],[15,6,15,9],[16,6,16,9],[10,6,10,9],[11,6,11,9],[12,6,12,9],[13,6,13,9],[14,6,14,9]]}
[null,"Coûts de maintenance"]
[null,null,"Cet onglet permet de saisir les coûts de maintenance des équipements, mais également les rénovations périodiques à prévoir.\nIls sont classés par lots avec un rappel des coûts d'investissement de chaque lot pour aider à la saisie.\nIl faut déplier les lots pour lesquels on souhaite entrer des coûts en cliquant sur le \"+\" à gauche. Il est conseillé de garder les lots modifiés dépliés pour retrouver rapidement les valeurs saisies.\n\nUne durée de vie de 10 ans va appliquer le coût saisi tous les 10 ans."]
[null,null,"Description des conditions de maintenance"]
[]
[null,null,"Proposition de ratios","Valeur conseillée par défaut",null,null,"Commentaires"]
[null,null,"Chauffage","500 € / an + 10 € / MWh",null,null,"contrat d'entretien chaufferie, installation solaire, équilibrage réseau, réglage régulation, ..."]
[null,null,"Rafraichissement","500 € / an + 20 € / MWh",null,null,"contrat d'entretien climatisation, puits climatique, ..."]
[null,null,"Ventilation","500 € / an + 0,20 € / m² SHON",null,null,"entretien VMC, nettoyage réseau de ventilation, remplacement filtres, ..."]
[null,null,"Éclairage","500 € / an + 0,50 € / m² SHON",null,null,"maintenance éclairage, remplacement lampes, ..."]
[null,null,"Entretien systèmes techniques","1500 € / an + 1 € / m² SHON",null,null,"entretien des ascenseurs, équipements techniques particuliers, P3 chaufferie, ..."]
[null,null,"Mises à niveau techniques - remplacement des systèmes techniques usagés","30 % des lots second-œuvre tous les 15 ans",null,null,"remplacement gros équipements, P4 chaufferie, ... (en moyenne, tous les 10 à 15 ans)"]
[null,null,"Accompagnement par un conseil en maitrise de l'énergie","2 journées de conseil-sensibilisation / an",null,null,"analyse annuelle des performances, préconisations d'amélioration de la performance, sensibilisation"]
[null,null,"Entretien ECS","150 € / an + 250 € / m3",null,null,"désinfection des ballons d'ECS (légionelle), des réseaux, entretien des systèmes solaires, ..."]
[null,null,"Nettoyage des locaux","500 € / an + 1 € / m² SHON"]
[null,null,"Nettoyage des vitres","2 € / m² vitrage"]
[null,null,"Entretien des finitions","1 à 2% du second œuvre en conventionnel",null,null,"peintures, sols, plafonds, autres éléments de finition"]
[null,null,"Entretien des abords","0 à 1 € / m² SHON",null,null,"artificialisation, qualité améliorée des abords, ou au contraire terrain laissé naturel sans entretien"]
[]
[]
[null,null,null,1,null,2,null,3,null,4,null,5]
[null,null,null,{"$f":"INDEX(variantes_noms,1,D20)","v":"Base"},null,{"$f":"INDEX(variantes_noms,1,F20)","v":"Variante 1"},null,{"$f":"INDEX(variantes_noms,1,H20)","v":"Variante 2"},null,{"$f":"INDEX(variantes_noms,1,J20)","v":"Variante 3"},null,{"$f":"INDEX(variantes_noms,1,L20)","v":"Variante 4"},null,null,"Légende"]
[null,null,null,"Coût d'investissement","Durée de vie","Coût d'investissement","Durée de vie","Coût d'investissement","Durée de vie","Coût d'investissement","Durée de vie","Coût d'investissement","Durée de vie",null,"Case à saisir"]
[null,1,{"$f":"INDEX(investissement_noms_lots,$B23,1)","v":"Lot 1"},{"$f":"IF(INDEX(investissement_montants_lots,$B23,D$20)=0,INDEX(investissement_montants_lots,$B23,1),INDEX(investissement_montants_lots,$B23,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B23,F$20)=0,INDEX(investissement_montants_lots,$B23,1),INDEX(investissement_montants_lots,$B23,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B23,H$20)=0,INDEX(investissement_montants_lots,$B23,1),INDEX(investissement_montants_lots,$B23,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B23,J$20)=0,INDEX(investissement_montants_lots,$B23,1),INDEX(investissement_montants_lots,$B23,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B23,L$20)=0,INDEX(investissement_montants_lots,$B23,1),INDEX(investissement_montants_lots,$B23,L$20))","v":0},null,null,"Valeur différente du cas de base"]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1,null,"Commentaires libres"]
[null,null,"Poste ou équipement :",null,null,null,null,null,null,null,null,null,null,null,"Proposition de valeurs / ratios"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D23-SUM(D25:D34)","v":0},null,{"$f":"F23-SUM(F25:F34)","v":0},null,{"$f":"H23-SUM(H25:H34)","v":0},null,{"$f":"J23-SUM(J25:J34)","v":0},null,{"$f":"L23-SUM(L25:L34)","v":0}]
[]
[null,{"$f":"B23+1","v":2},{"$f":"INDEX(investissement_noms_lots,$B37,1)","v":"Lot 2"},{"$f":"IF(INDEX(investissement_montants_lots,$B37,D$20)=0,INDEX(investissement_montants_lots,$B37,1),INDEX(investissement_montants_lots,$B37,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B37,F$20)=0,INDEX(investissement_montants_lots,$B37,1),INDEX(investissement_montants_lots,$B37,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B37,H$20)=0,INDEX(investissement_montants_lots,$B37,1),INDEX(investissement_montants_lots,$B37,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B37,J$20)=0,INDEX(investissement_montants_lots,$B37,1),INDEX(investissement_montants_lots,$B37,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B37,L$20)=0,INDEX(investissement_montants_lots,$B37,1),INDEX(investissement_montants_lots,$B37,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D37-SUM(D39:D48)","v":0},null,{"$f":"F37-SUM(F39:F48)","v":0},null,{"$f":"H37-SUM(H39:H48)","v":0},null,{"$f":"J37-SUM(J39:J48)","v":0},null,{"$f":"L37-SUM(L39:L48)","v":0}]
[]
[null,{"$f":"B37+1","v":3},{"$f":"INDEX(investissement_noms_lots,$B51,1)","v":"Lot 3"},{"$f":"IF(INDEX(investissement_montants_lots,$B51,D$20)=0,INDEX(investissement_montants_lots,$B51,1),INDEX(investissement_montants_lots,$B51,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B51,F$20)=0,INDEX(investissement_montants_lots,$B51,1),INDEX(investissement_montants_lots,$B51,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B51,H$20)=0,INDEX(investissement_montants_lots,$B51,1),INDEX(investissement_montants_lots,$B51,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B51,J$20)=0,INDEX(investissement_montants_lots,$B51,1),INDEX(investissement_montants_lots,$B51,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B51,L$20)=0,INDEX(investissement_montants_lots,$B51,1),INDEX(investissement_montants_lots,$B51,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D51-SUM(D53:D62)","v":0},null,{"$f":"F51-SUM(F53:F62)","v":0},null,{"$f":"H51-SUM(H53:H62)","v":0},null,{"$f":"J51-SUM(J53:J62)","v":0},null,{"$f":"L51-SUM(L53:L62)","v":0}]
[]
[null,{"$f":"B51+1","v":4},{"$f":"INDEX(investissement_noms_lots,$B65,1)","v":"Lot 4"},{"$f":"IF(INDEX(investissement_montants_lots,$B65,D$20)=0,INDEX(investissement_montants_lots,$B65,1),INDEX(investissement_montants_lots,$B65,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B65,F$20)=0,INDEX(investissement_montants_lots,$B65,1),INDEX(investissement_montants_lots,$B65,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B65,H$20)=0,INDEX(investissement_montants_lots,$B65,1),INDEX(investissement_montants_lots,$B65,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B65,J$20)=0,INDEX(investissement_montants_lots,$B65,1),INDEX(investissement_montants_lots,$B65,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B65,L$20)=0,INDEX(investissement_montants_lots,$B65,1),INDEX(investissement_montants_lots,$B65,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D65-SUM(D67:D76)","v":0},null,{"$f":"F65-SUM(F67:F76)","v":0},null,{"$f":"H65-SUM(H67:H76)","v":0},null,{"$f":"J65-SUM(J67:J76)","v":0},null,{"$f":"L65-SUM(L67:L76)","v":0}]
[]
[null,{"$f":"B65+1","v":5},{"$f":"INDEX(investissement_noms_lots,$B79,1)","v":"Lot 5"},{"$f":"IF(INDEX(investissement_montants_lots,$B79,D$20)=0,INDEX(investissement_montants_lots,$B79,1),INDEX(investissement_montants_lots,$B79,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B79,F$20)=0,INDEX(investissement_montants_lots,$B79,1),INDEX(investissement_montants_lots,$B79,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B79,H$20)=0,INDEX(investissement_montants_lots,$B79,1),INDEX(investissement_montants_lots,$B79,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B79,J$20)=0,INDEX(investissement_montants_lots,$B79,1),INDEX(investissement_montants_lots,$B79,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B79,L$20)=0,INDEX(investissement_montants_lots,$B79,1),INDEX(investissement_montants_lots,$B79,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D79-SUM(D81:D90)","v":0},null,{"$f":"F79-SUM(F81:F90)","v":0},null,{"$f":"H79-SUM(H81:H90)","v":0},null,{"$f":"J79-SUM(J81:J90)","v":0},null,{"$f":"L79-SUM(L81:L90)","v":0}]
[]
[null,{"$f":"B79+1","v":6},{"$f":"INDEX(investissement_noms_lots,$B93,1)","v":"Lot 6"},{"$f":"IF(INDEX(investissement_montants_lots,$B93,D$20)=0,INDEX(investissement_montants_lots,$B93,1),INDEX(investissement_montants_lots,$B93,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B93,F$20)=0,INDEX(investissement_montants_lots,$B93,1),INDEX(investissement_montants_lots,$B93,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B93,H$20)=0,INDEX(investissement_montants_lots,$B93,1),INDEX(investissement_montants_lots,$B93,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B93,J$20)=0,INDEX(investissement_montants_lots,$B93,1),INDEX(investissement_montants_lots,$B93,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B93,L$20)=0,INDEX(investissement_montants_lots,$B93,1),INDEX(investissement_montants_lots,$B93,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D93-SUM(D95:D104)","v":0},null,{"$f":"F93-SUM(F95:F104)","v":0},null,{"$f":"H93-SUM(H95:H104)","v":0},null,{"$f":"J93-SUM(J95:J104)","v":0},null,{"$f":"L93-SUM(L95:L104)","v":0}]
[]
[null,{"$f":"B93+1","v":7},{"$f":"INDEX(investissement_noms_lots,$B107,1)","v":"Lot 7"},{"$f":"IF(INDEX(investissement_montants_lots,$B107,D$20)=0,INDEX(investissement_montants_lots,$B107,1),INDEX(investissement_montants_lots,$B107,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B107,F$20)=0,INDEX(investissement_montants_lots,$B107,1),INDEX(investissement_montants_lots,$B107,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B107,H$20)=0,INDEX(investissement_montants_lots,$B107,1),INDEX(investissement_montants_lots,$B107,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B107,J$20)=0,INDEX(investissement_montants_lots,$B107,1),INDEX(investissement_montants_lots,$B107,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B107,L$20)=0,INDEX(investissement_montants_lots,$B107,1),INDEX(investissement_montants_lots,$B107,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D107-SUM(D109:D118)","v":0},null,{"$f":"F107-SUM(F109:F118)","v":0},null,{"$f":"H107-SUM(H109:H118)","v":0},null,{"$f":"J107-SUM(J109:J118)","v":0},null,{"$f":"L107-SUM(L109:L118)","v":0}]
[]
[null,{"$f":"B107+1","v":8},{"$f":"INDEX(investissement_noms_lots,$B121,1)","v":"Lot 8"},{"$f":"IF(INDEX(investissement_montants_lots,$B121,D$20)=0,INDEX(investissement_montants_lots,$B121,1),INDEX(investissement_montants_lots,$B121,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B121,F$20)=0,INDEX(investissement_montants_lots,$B121,1),INDEX(investissement_montants_lots,$B121,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B121,H$20)=0,INDEX(investissement_montants_lots,$B121,1),INDEX(investissement_montants_lots,$B121,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B121,J$20)=0,INDEX(investissement_montants_lots,$B121,1),INDEX(investissement_montants_lots,$B121,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B121,L$20)=0,INDEX(investissement_montants_lots,$B121,1),INDEX(investissement_montants_lots,$B121,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D121-SUM(D123:D132)","v":0},null,{"$f":"F121-SUM(F123:F132)","v":0},null,{"$f":"H121-SUM(H123:H132)","v":0},null,{"$f":"J121-SUM(J123:J132)","v":0},null,{"$f":"L121-SUM(L123:L132)","v":0}]
[]
[null,{"$f":"B121+1","v":9},{"$f":"INDEX(investissement_noms_lots,$B135,1)","v":"Lot 9"},{"$f":"IF(INDEX(investissement_montants_lots,$B135,D$20)=0,INDEX(investissement_montants_lots,$B135,1),INDEX(investissement_montants_lots,$B135,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B135,F$20)=0,INDEX(investissement_montants_lots,$B135,1),INDEX(investissement_montants_lots,$B135,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B135,H$20)=0,INDEX(investissement_montants_lots,$B135,1),INDEX(investissement_montants_lots,$B135,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B135,J$20)=0,INDEX(investissement_montants_lots,$B135,1),INDEX(investissement_montants_lots,$B135,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B135,L$20)=0,INDEX(investissement_montants_lots,$B135,1),INDEX(investissement_montants_lots,$B135,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D135-SUM(D137:D146)","v":0},null,{"$f":"F135-SUM(F137:F146)","v":0},null,{"$f":"H135-SUM(H137:H146)","v":0},null,{"$f":"J135-SUM(J137:J146)","v":0},null,{"$f":"L135-SUM(L137:L146)","v":0}]
[]
[null,{"$f":"B135+1","v":10},{"$f":"INDEX(investissement_noms_lots,$B149,1)","v":"Lot 10"},{"$f":"IF(INDEX(investissement_montants_lots,$B149,D$20)=0,INDEX(investissement_montants_lots,$B149,1),INDEX(investissement_montants_lots,$B149,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B149,F$20)=0,INDEX(investissement_montants_lots,$B149,1),INDEX(investissement_montants_lots,$B149,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B149,H$20)=0,INDEX(investissement_montants_lots,$B149,1),INDEX(investissement_montants_lots,$B149,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B149,J$20)=0,INDEX(investissement_montants_lots,$B149,1),INDEX(investissement_montants_lots,$B149,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B149,L$20)=0,INDEX(investissement_montants_lots,$B149,1),INDEX(investissement_montants_lots,$B149,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D149-SUM(D151:D160)","v":0},null,{"$f":"F149-SUM(F151:F160)","v":0},null,{"$f":"H149-SUM(H151:H160)","v":0},null,{"$f":"J149-SUM(J151:J160)","v":0},null,{"$f":"L149-SUM(L151:L160)","v":0}]
[]
[null,{"$f":"B149+1","v":11},{"$f":"INDEX(investissement_noms_lots,$B163,1)","v":"Lot 11"},{"$f":"IF(INDEX(investissement_montants_lots,$B163,D$20)=0,INDEX(investissement_montants_lots,$B163,1),INDEX(investissement_montants_lots,$B163,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B163,F$20)=0,INDEX(investissement_montants_lots,$B163,1),INDEX(investissement_montants_lots,$B163,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B163,H$20)=0,INDEX(investissement_montants_lots,$B163,1),INDEX(investissement_montants_lots,$B163,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B163,J$20)=0,INDEX(investissement_montants_lots,$B163,1),INDEX(investissement_montants_lots,$B163,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B163,L$20)=0,INDEX(investissement_montants_lots,$B163,1),INDEX(investissement_montants_lots,$B163,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D163-SUM(D165:D174)","v":0},null,{"$f":"F163-SUM(F165:F174)","v":0},null,{"$f":"H163-SUM(H165:H174)","v":0},null,{"$f":"J163-SUM(J165:J174)","v":0},null,{"$f":"L163-SUM(L165:L174)","v":0}]
[]
[null,{"$f":"B163+1","v":12},{"$f":"INDEX(investissement_noms_lots,$B177,1)","v":"Lot 12"},{"$f":"IF(INDEX(investissement_montants_lots,$B177,D$20)=0,INDEX(investissement_montants_lots,$B177,1),INDEX(investissement_montants_lots,$B177,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B177,F$20)=0,INDEX(investissement_montants_lots,$B177,1),INDEX(investissement_montants_lots,$B177,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B177,H$20)=0,INDEX(investissement_montants_lots,$B177,1),INDEX(investissement_montants_lots,$B177,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B177,J$20)=0,INDEX(investissement_montants_lots,$B177,1),INDEX(investissement_montants_lots,$B177,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B177,L$20)=0,INDEX(investissement_montants_lots,$B177,1),INDEX(investissement_montants_lots,$B177,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D177-SUM(D179:D188)","v":0},null,{"$f":"F177-SUM(F179:F188)","v":0},null,{"$f":"H177-SUM(H179:H188)","v":0},null,{"$f":"J177-SUM(J179:J188)","v":0},null,{"$f":"L177-SUM(L179:L188)","v":0}]
[]
[null,{"$f":"B177+1","v":13},{"$f":"INDEX(investissement_noms_lots,$B191,1)","v":"Lot 13"},{"$f":"IF(INDEX(investissement_montants_lots,$B191,D$20)=0,INDEX(investissement_montants_lots,$B191,1),INDEX(investissement_montants_lots,$B191,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B191,F$20)=0,INDEX(investissement_montants_lots,$B191,1),INDEX(investissement_montants_lots,$B191,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B191,H$20)=0,INDEX(investissement_montants_lots,$B191,1),INDEX(investissement_montants_lots,$B191,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B191,J$20)=0,INDEX(investissement_montants_lots,$B191,1),INDEX(investissement_montants_lots,$B191,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B191,L$20)=0,INDEX(investissement_montants_lots,$B191,1),INDEX(investissement_montants_lots,$B191,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D191-SUM(D193:D202)","v":0},null,{"$f":"F191-SUM(F193:F202)","v":0},null,{"$f":"H191-SUM(H193:H202)","v":0},null,{"$f":"J191-SUM(J193:J202)","v":0},null,{"$f":"L191-SUM(L193:L202)","v":0}]
[]
[null,{"$f":"B191+1","v":14},{"$f":"INDEX(investissement_noms_lots,$B205,1)","v":"Lot 14"},{"$f":"IF(INDEX(investissement_montants_lots,$B205,D$20)=0,INDEX(investissement_montants_lots,$B205,1),INDEX(investissement_montants_lots,$B205,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B205,F$20)=0,INDEX(investissement_montants_lots,$B205,1),INDEX(investissement_montants_lots,$B205,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B205,H$20)=0,INDEX(investissement_montants_lots,$B205,1),INDEX(investissement_montants_lots,$B205,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B205,J$20)=0,INDEX(investissement_montants_lots,$B205,1),INDEX(investissement_montants_lots,$B205,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B205,L$20)=0,INDEX(investissement_montants_lots,$B205,1),INDEX(investissement_montants_lots,$B205,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D205-SUM(D207:D216)","v":0},null,{"$f":"F205-SUM(F207:F216)","v":0},null,{"$f":"H205-SUM(H207:H216)","v":0},null,{"$f":"J205-SUM(J207:J216)","v":0},null,{"$f":"L205-SUM(L207:L216)","v":0}]
[]
[null,{"$f":"B205+1","v":15},{"$f":"INDEX(investissement_noms_lots,$B219,1)","v":"Lot 15"},{"$f":"IF(INDEX(investissement_montants_lots,$B219,D$20)=0,INDEX(investissement_montants_lots,$B219,1),INDEX(investissement_montants_lots,$B219,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B219,F$20)=0,INDEX(investissement_montants_lots,$B219,1),INDEX(investissement_montants_lots,$B219,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B219,H$20)=0,INDEX(investissement_montants_lots,$B219,1),INDEX(investissement_montants_lots,$B219,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B219,J$20)=0,INDEX(investissement_montants_lots,$B219,1),INDEX(investissement_montants_lots,$B219,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B219,L$20)=0,INDEX(investissement_montants_lots,$B219,1),INDEX(investissement_montants_lots,$B219,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D219-SUM(D221:D230)","v":0},null,{"$f":"F219-SUM(F221:F230)","v":0},null,{"$f":"H219-SUM(H221:H230)","v":0},null,{"$f":"J219-SUM(J221:J230)","v":0},null,{"$f":"L219-SUM(L221:L230)","v":0}]
[]
[null,{"$f":"B219+1","v":16},{"$f":"INDEX(investissement_noms_lots,$B233,1)","v":"Lot 16"},{"$f":"IF(INDEX(investissement_montants_lots,$B233,D$20)=0,INDEX(investissement_montants_lots,$B233,1),INDEX(investissement_montants_lots,$B233,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B233,F$20)=0,INDEX(investissement_montants_lots,$B233,1),INDEX(investissement_montants_lots,$B233,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B233,H$20)=0,INDEX(investissement_montants_lots,$B233,1),INDEX(investissement_montants_lots,$B233,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B233,J$20)=0,INDEX(investissement_montants_lots,$B233,1),INDEX(investissement_montants_lots,$B233,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B233,L$20)=0,INDEX(investissement_montants_lots,$B233,1),INDEX(investissement_montants_lots,$B233,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D233-SUM(D235:D244)","v":0},null,{"$f":"F233-SUM(F235:F244)","v":0},null,{"$f":"H233-SUM(H235:H244)","v":0},null,{"$f":"J233-SUM(J235:J244)","v":0},null,{"$f":"L233-SUM(L235:L244)","v":0}]
[]
[null,{"$f":"B233+1","v":17},{"$f":"INDEX(investissement_noms_lots,$B247,1)","v":"Lot 17"},{"$f":"IF(INDEX(investissement_montants_lots,$B247,D$20)=0,INDEX(investissement_montants_lots,$B247,1),INDEX(investissement_montants_lots,$B247,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B247,F$20)=0,INDEX(investissement_montants_lots,$B247,1),INDEX(investissement_montants_lots,$B247,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B247,H$20)=0,INDEX(investissement_montants_lots,$B247,1),INDEX(investissement_montants_lots,$B247,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B247,J$20)=0,INDEX(investissement_montants_lots,$B247,1),INDEX(investissement_montants_lots,$B247,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B247,L$20)=0,INDEX(investissement_montants_lots,$B247,1),INDEX(investissement_montants_lots,$B247,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D247-SUM(D249:D258)","v":0},null,{"$f":"F247-SUM(F249:F258)","v":0},null,{"$f":"H247-SUM(H249:H258)","v":0},null,{"$f":"J247-SUM(J249:J258)","v":0},null,{"$f":"L247-SUM(L249:L258)","v":0}]
[]
[null,{"$f":"B247+1","v":18},{"$f":"INDEX(investissement_noms_lots,$B261,1)","v":"Lot 18"},{"$f":"IF(INDEX(investissement_montants_lots,$B261,D$20)=0,INDEX(investissement_montants_lots,$B261,1),INDEX(investissement_montants_lots,$B261,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B261,F$20)=0,INDEX(investissement_montants_lots,$B261,1),INDEX(investissement_montants_lots,$B261,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B261,H$20)=0,INDEX(investissement_montants_lots,$B261,1),INDEX(investissement_montants_lots,$B261,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B261,J$20)=0,INDEX(investissement_montants_lots,$B261,1),INDEX(investissement_montants_lots,$B261,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B261,L$20)=0,INDEX(investissement_montants_lots,$B261,1),INDEX(investissement_montants_lots,$B261,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D261-SUM(D263:D272)","v":0},null,{"$f":"F261-SUM(F263:F272)","v":0},null,{"$f":"H261-SUM(H263:H272)","v":0},null,{"$f":"J261-SUM(J263:J272)","v":0},null,{"$f":"L261-SUM(L263:L272)","v":0}]
[]
[null,{"$f":"B261+1","v":19},{"$f":"INDEX(investissement_noms_lots,$B275,1)","v":"Lot 19"},{"$f":"IF(INDEX(investissement_montants_lots,$B275,D$20)=0,INDEX(investissement_montants_lots,$B275,1),INDEX(investissement_montants_lots,$B275,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B275,F$20)=0,INDEX(investissement_montants_lots,$B275,1),INDEX(investissement_montants_lots,$B275,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B275,H$20)=0,INDEX(investissement_montants_lots,$B275,1),INDEX(investissement_montants_lots,$B275,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B275,J$20)=0,INDEX(investissement_montants_lots,$B275,1),INDEX(investissement_montants_lots,$B275,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B275,L$20)=0,INDEX(investissement_montants_lots,$B275,1),INDEX(investissement_montants_lots,$B275,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D275-SUM(D277:D286)","v":0},null,{"$f":"F275-SUM(F277:F286)","v":0},null,{"$f":"H275-SUM(H277:H286)","v":0},null,{"$f":"J275-SUM(J277:J286)","v":0},null,{"$f":"L275-SUM(L277:L286)","v":0}]
[]
[null,{"$f":"B275+1","v":20},{"$f":"INDEX(investissement_noms_lots,$B289,1)","v":"Lot 20"},{"$f":"IF(INDEX(investissement_montants_lots,$B289,D$20)=0,INDEX(investissement_montants_lots,$B289,1),INDEX(investissement_montants_lots,$B289,D$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B289,F$20)=0,INDEX(investissement_montants_lots,$B289,1),INDEX(investissement_montants_lots,$B289,F$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B289,H$20)=0,INDEX(investissement_montants_lots,$B289,1),INDEX(investissement_montants_lots,$B289,H$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B289,J$20)=0,INDEX(investissement_montants_lots,$B289,1),INDEX(investissement_montants_lots,$B289,J$20))","v":0},null,{"$f":"IF(INDEX(investissement_montants_lots,$B289,L$20)=0,INDEX(investissement_montants_lots,$B289,1),INDEX(investissement_montants_lots,$B289,L$20))","v":0}]
[null,null,"Contrat de maintenance",null,1,null,1,null,1,null,1,null,1]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Poste ou équipement :"]
[null,null,"Reste du lot",{"$f":"D289-SUM(D291:D300)","v":0},null,{"$f":"F289-SUM(F291:F300)","v":0},null,{"$f":"H289-SUM(H291:H300)","v":0},null,{"$f":"J289-SUM(J291:J300)","v":0},null,{"$f":"L289-SUM(L291:L300)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Détail des calculs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,O307)","v":"Base"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Frais de maintenance annuels",0,{"$f":"SUMPRODUCT(--(MOD(R$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(S$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(T$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(U$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(V$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(W$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(X$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(Y$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(Z$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AA$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AB$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AC$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AD$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AE$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AF$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AG$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AH$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AI$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AJ$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AK$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AL$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AM$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AN$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AO$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AP$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AQ$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AR$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AS$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AT$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AU$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AV$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AW$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AX$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AY$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AZ$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BA$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BB$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BC$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BD$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BE$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BF$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BG$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BH$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BI$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BJ$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BK$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BL$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BM$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BN$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BO$305,IF(INDEX(maintenance_montants,0,$O307*2)=0,1000,INDEX(maintenance_montants,0,$O307*2)))=0),INDEX(maintenance_montants,0,$O307*2-1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total cumulé",null,{"$f":"Q308+R307","v":0},{"$f":"R308+S307","v":0},{"$f":"S308+T307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,O311)","v":"Variante 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O307+1","v":2},"Frais de maintenance annuels",0,{"$f":"SUMPRODUCT(--(MOD(R$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(S$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(T$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(U$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(V$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(W$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(X$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(Y$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(Z$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AA$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AB$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AC$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AD$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AE$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AF$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AG$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AH$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AI$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AJ$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AK$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AL$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AM$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AN$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AO$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AP$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AQ$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AR$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AS$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AT$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AU$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AV$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AW$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AX$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AY$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AZ$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BA$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BB$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BC$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BD$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BE$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BF$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BG$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BH$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BI$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BJ$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BK$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BL$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BM$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BN$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BO$305,IF(INDEX(maintenance_montants,0,$O311*2)=0,1000,INDEX(maintenance_montants,0,$O311*2)))=0),INDEX(maintenance_montants,0,$O311*2-1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total cumulé",null,{"$f":"Q312+R311","v":0},{"$f":"R312+S311","v":0},{"$f":"S312+T311","v":0},{"$f":"T312+U311","v":0},{"$f":"U312+V311","v":0},{"$f":"V312+W311","v":0},{"$f":"W312+X311","v":0},{"$f":"X312+Y311","v":0},{"$f":"Y312+Z311","v":0},{"$f":"Z312+AA311","v":0},{"$f":"AA312+AB311","v":0},{"$f":"AB312+AC311","v":0},{"$f":"AC312+AD311","v":0},{"$f":"AD312+AE311","v":0},{"$f":"AE312+AF311","v":0},{"$f":"AF312+AG311","v":0},{"$f":"AG312+AH311","v":0},{"$f":"AH312+AI311","v":0},{"$f":"AI312+AJ311","v":0},{"$f":"AJ312+AK311","v":0},{"$f":"AK312+AL311","v":0},{"$f":"AL312+AM311","v":0},{"$f":"AM312+AN311","v":0},{"$f":"AN312+AO311","v":0},{"$f":"AO312+AP311","v":0},{"$f":"AP312+AQ311","v":0},{"$f":"AQ312+AR311","v":0},{"$f":"AR312+AS311","v":0},{"$f":"AS312+AT311","v":0},{"$f":"AT312+AU311","v":0},{"$f":"AU312+AV311","v":0},{"$f":"AV312+AW311","v":0},{"$f":"AW312+AX311","v":0},{"$f":"AX312+AY311","v":0},{"$f":"AY312+AZ311","v":0},{"$f":"AZ312+BA311","v":0},{"$f":"BA312+BB311","v":0},{"$f":"BB312+BC311","v":0},{"$f":"BC312+BD311","v":0},{"$f":"BD312+BE311","v":0},{"$f":"BE312+BF311","v":0},{"$f":"BF312+BG311","v":0},{"$f":"BG312+BH311","v":0},{"$f":"BH312+BI311","v":0},{"$f":"BI312+BJ311","v":0},{"$f":"BJ312+BK311","v":0},{"$f":"BK312+BL311","v":0},{"$f":"BL312+BM311","v":0},{"$f":"BM312+BN311","v":0},{"$f":"BN312+BO311","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,O315)","v":"Variante 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O311+1","v":3},"Frais de maintenance annuels",0,{"$f":"SUMPRODUCT(--(MOD(R$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(S$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(T$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(U$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(V$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(W$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(X$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(Y$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(Z$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AA$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AB$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AC$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AD$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AE$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AF$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AG$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AH$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AI$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AJ$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AK$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AL$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AM$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AN$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AO$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AP$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AQ$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AR$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AS$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AT$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AU$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AV$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AW$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AX$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AY$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AZ$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BA$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BB$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BC$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BD$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BE$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BF$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BG$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BH$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BI$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BJ$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BK$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BL$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BM$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BN$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BO$305,IF(INDEX(maintenance_montants,0,$O315*2)=0,1000,INDEX(maintenance_montants,0,$O315*2)))=0),INDEX(maintenance_montants,0,$O315*2-1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total cumulé",null,{"$f":"Q316+R315","v":0},{"$f":"R316+S315","v":0},{"$f":"S316+T315","v":0},{"$f":"T316+U315","v":0},{"$f":"U316+V315","v":0},{"$f":"V316+W315","v":0},{"$f":"W316+X315","v":0},{"$f":"X316+Y315","v":0},{"$f":"Y316+Z315","v":0},{"$f":"Z316+AA315","v":0},{"$f":"AA316+AB315","v":0},{"$f":"AB316+AC315","v":0},{"$f":"AC316+AD315","v":0},{"$f":"AD316+AE315","v":0},{"$f":"AE316+AF315","v":0},{"$f":"AF316+AG315","v":0},{"$f":"AG316+AH315","v":0},{"$f":"AH316+AI315","v":0},{"$f":"AI316+AJ315","v":0},{"$f":"AJ316+AK315","v":0},{"$f":"AK316+AL315","v":0},{"$f":"AL316+AM315","v":0},{"$f":"AM316+AN315","v":0},{"$f":"AN316+AO315","v":0},{"$f":"AO316+AP315","v":0},{"$f":"AP316+AQ315","v":0},{"$f":"AQ316+AR315","v":0},{"$f":"AR316+AS315","v":0},{"$f":"AS316+AT315","v":0},{"$f":"AT316+AU315","v":0},{"$f":"AU316+AV315","v":0},{"$f":"AV316+AW315","v":0},{"$f":"AW316+AX315","v":0},{"$f":"AX316+AY315","v":0},{"$f":"AY316+AZ315","v":0},{"$f":"AZ316+BA315","v":0},{"$f":"BA316+BB315","v":0},{"$f":"BB316+BC315","v":0},{"$f":"BC316+BD315","v":0},{"$f":"BD316+BE315","v":0},{"$f":"BE316+BF315","v":0},{"$f":"BF316+BG315","v":0},{"$f":"BG316+BH315","v":0},{"$f":"BH316+BI315","v":0},{"$f":"BI316+BJ315","v":0},{"$f":"BJ316+BK315","v":0},{"$f":"BK316+BL315","v":0},{"$f":"BL316+BM315","v":0},{"$f":"BM316+BN315","v":0},{"$f":"BN316+BO315","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,O319)","v":"Variante 3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O315+1","v":4},"Frais de maintenance annuels",0,{"$f":"SUMPRODUCT(--(MOD(R$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(S$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(T$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(U$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(V$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(W$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(X$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(Y$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(Z$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AA$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AB$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AC$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AD$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AE$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AF$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AG$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AH$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AI$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AJ$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AK$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AL$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AM$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AN$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AO$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AP$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AQ$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AR$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AS$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AT$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AU$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AV$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AW$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AX$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AY$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AZ$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BA$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BB$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BC$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BD$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BE$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BF$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BG$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BH$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BI$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BJ$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BK$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BL$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BM$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BN$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BO$305,IF(INDEX(maintenance_montants,0,$O319*2)=0,1000,INDEX(maintenance_montants,0,$O319*2)))=0),INDEX(maintenance_montants,0,$O319*2-1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total cumulé",null,{"$f":"Q320+R319","v":0},{"$f":"R320+S319","v":0},{"$f":"S320+T319","v":0},{"$f":"T320+U319","v":0},{"$f":"U320+V319","v":0},{"$f":"V320+W319","v":0},{"$f":"W320+X319","v":0},{"$f":"X320+Y319","v":0},{"$f":"Y320+Z319","v":0},{"$f":"Z320+AA319","v":0},{"$f":"AA320+AB319","v":0},{"$f":"AB320+AC319","v":0},{"$f":"AC320+AD319","v":0},{"$f":"AD320+AE319","v":0},{"$f":"AE320+AF319","v":0},{"$f":"AF320+AG319","v":0},{"$f":"AG320+AH319","v":0},{"$f":"AH320+AI319","v":0},{"$f":"AI320+AJ319","v":0},{"$f":"AJ320+AK319","v":0},{"$f":"AK320+AL319","v":0},{"$f":"AL320+AM319","v":0},{"$f":"AM320+AN319","v":0},{"$f":"AN320+AO319","v":0},{"$f":"AO320+AP319","v":0},{"$f":"AP320+AQ319","v":0},{"$f":"AQ320+AR319","v":0},{"$f":"AR320+AS319","v":0},{"$f":"AS320+AT319","v":0},{"$f":"AT320+AU319","v":0},{"$f":"AU320+AV319","v":0},{"$f":"AV320+AW319","v":0},{"$f":"AW320+AX319","v":0},{"$f":"AX320+AY319","v":0},{"$f":"AY320+AZ319","v":0},{"$f":"AZ320+BA319","v":0},{"$f":"BA320+BB319","v":0},{"$f":"BB320+BC319","v":0},{"$f":"BC320+BD319","v":0},{"$f":"BD320+BE319","v":0},{"$f":"BE320+BF319","v":0},{"$f":"BF320+BG319","v":0},{"$f":"BG320+BH319","v":0},{"$f":"BH320+BI319","v":0},{"$f":"BI320+BJ319","v":0},{"$f":"BJ320+BK319","v":0},{"$f":"BK320+BL319","v":0},{"$f":"BL320+BM319","v":0},{"$f":"BM320+BN319","v":0},{"$f":"BN320+BO319","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,O323)","v":"Variante 4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O319+1","v":5},"Frais de maintenance annuels",0,{"$f":"SUMPRODUCT(--(MOD(R$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(S$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(T$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(U$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(V$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(W$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(X$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(Y$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(Z$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AA$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AB$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AC$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AD$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AE$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AF$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AG$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AH$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AI$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AJ$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AK$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AL$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AM$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AN$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AO$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AP$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AQ$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AR$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AS$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AT$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AU$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AV$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AW$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AX$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AY$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(AZ$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BA$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BB$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BC$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BD$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BE$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BF$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BG$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BH$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BI$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BJ$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BK$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BL$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BM$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BN$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0},{"$f":"SUMPRODUCT(--(MOD(BO$305,IF(INDEX(maintenance_montants,0,$O323*2)=0,1000,INDEX(maintenance_montants,0,$O323*2)))=0),INDEX(maintenance_montants,0,$O323*2-1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total cumulé",null,{"$f":"Q324+R323","v":0},{"$f":"R324+S323","v":0},{"$f":"S324+T323","v":0},{"$f":"T324+U323","v":0},{"$f":"U324+V323","v":0},{"$f":"V324+W323","v":0},{"$f":"W324+X323","v":0},{"$f":"X324+Y323","v":0},{"$f":"Y324+Z323","v":0},{"$f":"Z324+AA323","v":0},{"$f":"AA324+AB323","v":0},{"$f":"AB324+AC323","v":0},{"$f":"AC324+AD323","v":0},{"$f":"AD324+AE323","v":0},{"$f":"AE324+AF323","v":0},{"$f":"AF324+AG323","v":0},{"$f":"AG324+AH323","v":0},{"$f":"AH324+AI323","v":0},{"$f":"AI324+AJ323","v":0},{"$f":"AJ324+AK323","v":0},{"$f":"AK324+AL323","v":0},{"$f":"AL324+AM323","v":0},{"$f":"AM324+AN323","v":0},{"$f":"AN324+AO323","v":0},{"$f":"AO324+AP323","v":0},{"$f":"AP324+AQ323","v":0},{"$f":"AQ324+AR323","v":0},{"$f":"AR324+AS323","v":0},{"$f":"AS324+AT323","v":0},{"$f":"AT324+AU323","v":0},{"$f":"AU324+AV323","v":0},{"$f":"AV324+AW323","v":0},{"$f":"AW324+AX323","v":0},{"$f":"AX324+AY323","v":0},{"$f":"AY324+AZ323","v":0},{"$f":"AZ324+BA323","v":0},{"$f":"BA324+BB323","v":0},{"$f":"BB324+BC323","v":0},{"$f":"BC324+BD323","v":0},{"$f":"BD324+BE323","v":0},{"$f":"BE324+BF323","v":0},{"$f":"BF324+BG323","v":0},{"$f":"BG324+BH323","v":0},{"$f":"BH324+BI323","v":0},{"$f":"BI324+BJ323","v":0},{"$f":"BJ324+BK323","v":0},{"$f":"BK324+BL323","v":0},{"$f":"BL324+BM323","v":0},{"$f":"BM324+BN323","v":0},{"$f":"BN324+BO323","v":0}]

{"sheet":"Confort_sante","index":6,"n_rows":48,"n_cols":66,"rows_kept":48,"cut":false,"hidden":false,"merged":[[11,4,11,6],[12,4,12,6],[16,8,17,8],[18,8,19,8],[1,2,1,7],[6,4,6,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[27,11,27,12],[6,11,6,12],[7,11,7,12],[8,11,8,12],[9,11,9,12],[10,11,10,12]]}
[null,"Confort et santé des occupants"]
[null,null,"Cet onglet permet de saisir les coûts liés au confort des occupants, qui font parti du coût global étendu. Ils ne s'appliquent ici que dans le cas de bâtiments de bureaux avec des salariés productifs, auxquels il est possible d'attribuer production de valeur ajoutée pour l'entreprise.\nLes éléments pris en compte sont la réduction des arrêtse de travail et l'augmentation de la productivité des employés qui peuvent être attribués au confort du bâtiment, lorsque les conditions sont bonnes : confort thermique, acoustique, visuel, qualité de l'air intérieur, etc..."]
[]
[null,"Confort et santé des occupants"]
[]
[]
[null,null,"Hypothèses de calcul",null,"Commentaires",null,null,"Moyennes nationales entreprises privées",null,null,null,"Légende"]
[null,null,"Nombre de salariés",null,"En équivalent temps plein",null,null,null,null,null,null,"Case à saisir"]
[null,null,"Coût horaire salarié",null,"indiquer le prix moyen horaire, charges comprises,de l'activité des occupants du projet",null,null,36.299999999999997,null,null,null,"Valeur différente du cas de base"]
[null,null,"Horaire journalier",null,"heures / jour",null,null,7,null,null,null,"Commentaires libres"]
[null,null,"Durée annuelle du travail",null,"heures / an (1607 heures légales)",null,null,1607,null,null,null,"Proposition de valeurs / ratios"]
[null,null,"Nombre de jours d'absentéismes /an en moyenne",null,"17,2 jours par an dans le privé ou valeur communiquée par MOA",null,null,17.2]
[null,null,"Part des salaires dans la valeur ajoutée (V.A.) de l'entreprise",null,"part des salaires dans la valeur ajoutée de l'activité (entreprise privée : moyenne 71%).",null,null,0.71]
[]
[null,null,null,1,2,3,4,5]
[null,null,null,{"$f":"INDEX(variantes_noms,1,D15)","v":"Base"},{"$f":"INDEX(variantes_noms,1,E15)","v":"Variante 1"},{"$f":"INDEX(variantes_noms,1,F15)","v":"Variante 2"},{"$f":"INDEX(variantes_noms,1,G15)","v":"Variante 3"},{"$f":"INDEX(variantes_noms,1,H15)","v":"Variante 4"},"Commentaire"]
[null,null,"Réduction des arrêts de travail dus au confort",null,null,null,null,null,"Pensez-vous que la qualité du projet diminue le nombre de jours d'absentéismes par rapport à un bâtiment standard ? (entre -35 et +35% par rapport à la moyenne, source : Fisk, 2000)"]
[null,null,"Gain lié à la réduction des arrêts de travail",{"$f":"$D$8*$D$25*$D$12*D17","v":{"$error":"#DIV/0!"}},{"$f":"$D$8*$D$25*$D$12*E17","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Augmentation de la productivité des salariés due au confort",null,null,null,null,null,"Pensez-vous que la qualité du projet augmente la productivité des usagers du site par rapport à un bâtiment standard ? (entre -5 et +5% par rapport à la moyenne, source : Geng et al. 2017)"]
[null,null,"Gain annuel de productivité",{"$f":"($D$24+$D$26)*D19*$D$8","v":{"$error":"#DIV/0!"}},{"$f":"($D$24+$D$26)*E19*$D$8","v":{"$error":"#DIV/0!"}},{"$f":"($D$24+$D$26)*F19*$D$8","v":{"$error":"#DIV/0!"}},{"$f":"($D$24+$D$26)*G19*$D$8","v":{"$error":"#DIV/0!"}},{"$f":"($D$24+$D$26)*H19*$D$8","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,"Journée ouvrée moyenne",{"$f":"+D9*D10","v":0}]
[null,null,"Coût annuel moyen",{"$f":"+D9*D11","v":0}]
[null,null,"V.A. nette journée salarié",{"$f":"D23/D13-D23","v":{"$error":"#DIV/0!"}}]
[null,null,"V.A. nette annuelle salarié",{"$f":"D24/D13-D24","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Détail des calculs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,L31)","v":"Base"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L26+1","v":1},"Gain annuel arrêts de travail",{"$f":"D18","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gain annuel productivité",{"$f":"D20","v":{"$error":"#DIV/0!"}},"Coût global cumulé",null,{"$f":"P32-$N31-$N32","v":{"$error":"#DIV/0!"}},{"$f":"Q32+$N31-$N32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"X32+$N31-$N32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,L35)","v":"Variante 1"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L31+1","v":2},"Gain annuel arrêts de travail",{"$f":"E18","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gain annuel productivité",{"$f":"E20","v":{"$error":"#DIV/0!"}},"Coût global cumulé",null,{"$f":"P36-$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"Q36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"R36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"S36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"T36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"U36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"V36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"W36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"X36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"Y36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"Z36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AA36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AB36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AC36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AD36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AE36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AF36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AG36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AH36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AI36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AJ36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AK36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AL36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AM36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AN36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AO36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AP36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AQ36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AR36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AS36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AT36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AU36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AV36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AW36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AX36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AY36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"AZ36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"BA36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"BB36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"BC36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"BD36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"BE36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"BF36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"BG36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"BH36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"BI36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"BJ36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"BK36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"BL36+$N35-$N36","v":{"$error":"#DIV/0!"}},{"$f":"BM36+$N35-$N36","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,L39)","v":"Variante 2"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L35+1","v":3},"Gain annuel arrêts de travail",{"$f":"F18","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gain annuel productivité",{"$f":"F20","v":{"$error":"#DIV/0!"}},"Coût global cumulé",null,{"$f":"P40-$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"Q40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"R40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"S40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"T40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"U40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"V40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"W40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"X40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"Y40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"Z40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AA40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AB40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AC40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AD40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AE40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AF40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AG40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AH40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AI40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AJ40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AK40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AL40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AM40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AN40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AO40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AP40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AQ40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AR40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AS40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AT40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AU40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AV40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AW40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AX40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AY40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"AZ40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"BA40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"BB40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"BC40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"BD40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"BE40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"BF40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"BG40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"BH40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"BI40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"BJ40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"BK40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"BL40+$N39-$N40","v":{"$error":"#DIV/0!"}},{"$f":"BM40+$N39-$N40","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,L43)","v":"Variante 3"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L39+1","v":4},"Gain annuel arrêts de travail",{"$f":"G18","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gain annuel productivité",{"$f":"G20","v":{"$error":"#DIV/0!"}},"Coût global cumulé",null,{"$f":"P44-$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"Q44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"R44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"S44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"T44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"U44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"V44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"W44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"X44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"Y44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"Z44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AA44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AB44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AC44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AD44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AE44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AF44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AG44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AH44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AI44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AJ44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AK44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AL44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AM44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AN44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AO44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AP44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AQ44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AR44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AS44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AT44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AU44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AV44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AW44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AX44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AY44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"AZ44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"BA44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"BB44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"BC44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"BD44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"BE44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"BF44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"BG44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"BH44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"BI44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"BJ44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"BK44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"BL44+$N43-$N44","v":{"$error":"#DIV/0!"}},{"$f":"BM44+$N43-$N44","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Variante",{"$f":"INDEX(variantes_noms,1,L47)","v":"Variante 4"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L43+1","v":5},"Gain annuel arrêts de travail",{"$f":"H18","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gain annuel productivité",{"$f":"H20","v":{"$error":"#DIV/0!"}},"Coût global cumulé",null,{"$f":"P48-$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"Q48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"R48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"S48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"T48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"U48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"V48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"W48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"X48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"Y48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"Z48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AA48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AB48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AC48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AD48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AE48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AF48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AG48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AH48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AI48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AJ48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AK48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AL48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AM48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AN48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AO48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AP48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AQ48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AR48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AS48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AT48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AU48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AV48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AW48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AX48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AY48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"AZ48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"BA48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"BB48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"BC48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"BD48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"BE48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"BF48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"BG48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"BH48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"BI48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"BJ48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"BK48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"BL48+$N47-$N48","v":{"$error":"#DIV/0!"}},{"$f":"BM48+$N47-$N48","v":{"$error":"#DIV/0!"}}]

{"sheet":"Autres","index":7,"n_rows":82,"n_cols":56,"rows_kept":82,"cut":false,"hidden":false,"merged":[[5,13,5,14],[1,2,1,7],[1,13,1,14],[2,13,2,14],[3,13,3,14],[4,13,4,14]]}
[null,"Autres coûts et émissions de GES à prendre en compte dans le calcul"]
[null,null,"Cet onglet permet de saisir librement d'autres coûts pour les ajouter dans le calcul, par exemple déplacements, nettoyage, gardiennage, sécurité etc…",null,null,null,null,null,null,null,null,null,null,"Légende"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case à saisir"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur différente du cas de base"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Commentaires libres"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposition de valeurs / ratios"]
[]
[null,null,null,null,"Année",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,"Variante",{"$f":"INDEX(variantes_noms,1,C10)","v":"Base"}]
[null,null,{"$f":"C1+1","v":1},null,"Total autres coûts (€TTC constants)",{"$f":"SUM(F11:F15)","v":0},{"$f":"SUM(G11:G15)+F10","v":0},{"$f":"SUM(H11:H15)+G10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Autre coût 1"]
[null,null,null,null,"Autre coût 2"]
[null,null,null,null,"Autre coût 3"]
[null,null,null,null,"Autre coût 4"]
[null,null,null,null,"Autre coût 5"]
[]
[null,null,null,null,"Total autres émissions GES (TCO2eq)",{"$f":"SUM(F18:F22)","v":0},{"$f":"SUM(G18:G22)+F17","v":0},{"$f":"SUM(H18:H22)+G17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Autre émission GES 1"]
[null,null,null,null,"Autre émission GES 2"]
[null,null,null,null,"Autre émission GES 3"]
[null,null,null,null,"Autre émission GES 4"]
[null,null,null,null,"Autre émission GES 5"]
[]
[null,null,"Variante",{"$f":"INDEX(variantes_noms,1,C25)","v":"Variante 1"}]
[null,null,{"$f":"C10+1","v":2},null,"Total autres coûts (€TTC constants)",{"$f":"SUM(F26:F30)","v":0},{"$f":"SUM(G26:G30)+F25","v":0},{"$f":"SUM(H26:H30)+G25","v":0},{"$f":"SUM(I26:I30)+H25","v":0},{"$f":"SUM(J26:J30)+I25","v":0},{"$f":"SUM(K26:K30)+J25","v":0},{"$f":"SUM(L26:L30)+K25","v":0},{"$f":"SUM(M26:M30)+L25","v":0},{"$f":"SUM(N26:N30)+M25","v":0},{"$f":"SUM(O26:O30)+N25","v":0},{"$f":"SUM(P26:P30)+O25","v":0},{"$f":"SUM(Q26:Q30)+P25","v":0},{"$f":"SUM(R26:R30)+Q25","v":0},{"$f":"SUM(S26:S30)+R25","v":0},{"$f":"SUM(T26:T30)+S25","v":0},{"$f":"SUM(U26:U30)+T25","v":0},{"$f":"SUM(V26:V30)+U25","v":0},{"$f":"SUM(W26:W30)+V25","v":0},{"$f":"SUM(X26:X30)+W25","v":0},{"$f":"SUM(Y26:Y30)+X25","v":0},{"$f":"SUM(Z26:Z30)+Y25","v":0},{"$f":"SUM(AA26:AA30)+Z25","v":0},{"$f":"SUM(AB26:AB30)+AA25","v":0},{"$f":"SUM(AC26:AC30)+AB25","v":0},{"$f":"SUM(AD26:AD30)+AC25","v":0},{"$f":"SUM(AE26:AE30)+AD25","v":0},{"$f":"SUM(AF26:AF30)+AE25","v":0},{"$f":"SUM(AG26:AG30)+AF25","v":0},{"$f":"SUM(AH26:AH30)+AG25","v":0},{"$f":"SUM(AI26:AI30)+AH25","v":0},{"$f":"SUM(AJ26:AJ30)+AI25","v":0},{"$f":"SUM(AK26:AK30)+AJ25","v":0},{"$f":"SUM(AL26:AL30)+AK25","v":0},{"$f":"SUM(AM26:AM30)+AL25","v":0},{"$f":"SUM(AN26:AN30)+AM25","v":0},{"$f":"SUM(AO26:AO30)+AN25","v":0},{"$f":"SUM(AP26:AP30)+AO25","v":0},{"$f":"SUM(AQ26:AQ30)+AP25","v":0},{"$f":"SUM(AR26:AR30)+AQ25","v":0},{"$f":"SUM(AS26:AS30)+AR25","v":0},{"$f":"SUM(AT26:AT30)+AS25","v":0},{"$f":"SUM(AU26:AU30)+AT25","v":0},{"$f":"SUM(AV26:AV30)+AU25","v":0},{"$f":"SUM(AW26:AW30)+AV25","v":0},{"$f":"SUM(AX26:AX30)+AW25","v":0},{"$f":"SUM(AY26:AY30)+AX25","v":0},{"$f":"SUM(AZ26:AZ30)+AY25","v":0},{"$f":"SUM(BA26:BA30)+AZ25","v":0},{"$f":"SUM(BB26:BB30)+BA25","v":0},{"$f":"SUM(BC26:BC30)+BB25","v":0},{"$f":"SUM(BD26:BD30)+BC25","v":0}]
[null,null,null,null,"Autre coût 1"]
[null,null,null,null,"Autre coût 2"]
[null,null,null,null,"Autre coût 3"]
[null,null,null,null,"Autre coût 4"]
[null,null,null,null,"Autre coût 5"]
[]
[null,null,null,null,"Total autres émissions GES (TCO2eq)",{"$f":"SUM(F33:F37)","v":0},{"$f":"SUM(G33:G37)+F32","v":0},{"$f":"SUM(H33:H37)+G32","v":0},{"$f":"SUM(I33:I37)+H32","v":0},{"$f":"SUM(J33:J37)+I32","v":0},{"$f":"SUM(K33:K37)+J32","v":0},{"$f":"SUM(L33:L37)+K32","v":0},{"$f":"SUM(M33:M37)+L32","v":0},{"$f":"SUM(N33:N37)+M32","v":0},{"$f":"SUM(O33:O37)+N32","v":0},{"$f":"SUM(P33:P37)+O32","v":0},{"$f":"SUM(Q33:Q37)+P32","v":0},{"$f":"SUM(R33:R37)+Q32","v":0},{"$f":"SUM(S33:S37)+R32","v":0},{"$f":"SUM(T33:T37)+S32","v":0},{"$f":"SUM(U33:U37)+T32","v":0},{"$f":"SUM(V33:V37)+U32","v":0},{"$f":"SUM(W33:W37)+V32","v":0},{"$f":"SUM(X33:X37)+W32","v":0},{"$f":"SUM(Y33:Y37)+X32","v":0},{"$f":"SUM(Z33:Z37)+Y32","v":0},{"$f":"SUM(AA33:AA37)+Z32","v":0},{"$f":"SUM(AB33:AB37)+AA32","v":0},{"$f":"SUM(AC33:AC37)+AB32","v":0},{"$f":"SUM(AD33:AD37)+AC32","v":0},{"$f":"SUM(AE33:AE37)+AD32","v":0},{"$f":"SUM(AF33:AF37)+AE32","v":0},{"$f":"SUM(AG33:AG37)+AF32","v":0},{"$f":"SUM(AH33:AH37)+AG32","v":0},{"$f":"SUM(AI33:AI37)+AH32","v":0},{"$f":"SUM(AJ33:AJ37)+AI32","v":0},{"$f":"SUM(AK33:AK37)+AJ32","v":0},{"$f":"SUM(AL33:AL37)+AK32","v":0},{"$f":"SUM(AM33:AM37)+AL32","v":0},{"$f":"SUM(AN33:AN37)+AM32","v":0},{"$f":"SUM(AO33:AO37)+AN32","v":0},{"$f":"SUM(AP33:AP37)+AO32","v":0},{"$f":"SUM(AQ33:AQ37)+AP32","v":0},{"$f":"SUM(AR33:AR37)+AQ32","v":0},{"$f":"SUM(AS33:AS37)+AR32","v":0},{"$f":"SUM(AT33:AT37)+AS32","v":0},{"$f":"SUM(AU33:AU37)+AT32","v":0},{"$f":"SUM(AV33:AV37)+AU32","v":0},{"$f":"SUM(AW33:AW37)+AV32","v":0},{"$f":"SUM(AX33:AX37)+AW32","v":0},{"$f":"SUM(AY33:AY37)+AX32","v":0},{"$f":"SUM(AZ33:AZ37)+AY32","v":0},{"$f":"SUM(BA33:BA37)+AZ32","v":0},{"$f":"SUM(BB33:BB37)+BA32","v":0},{"$f":"SUM(BC33:BC37)+BB32","v":0},{"$f":"SUM(BD33:BD37)+BC32","v":0}]
[null,null,null,null,"Autre émission GES 1"]
[null,null,null,null,"Autre émission GES 2"]
[null,null,null,null,"Autre émission GES 3"]
[null,null,null,null,"Autre émission GES 4"]
[null,null,null,null,"Autre émission GES 5"]
[]
[null,null,"Variante",{"$f":"INDEX(variantes_noms,1,C40)","v":"Variante 2"}]
[null,null,{"$f":"C25+1","v":3},null,"Total autres coûts (€TTC constants)",{"$f":"SUM(F41:F45)","v":0},{"$f":"SUM(G41:G45)+F40","v":0},{"$f":"SUM(H41:H45)+G40","v":0},{"$f":"SUM(I41:I45)+H40","v":0},{"$f":"SUM(J41:J45)+I40","v":0},{"$f":"SUM(K41:K45)+J40","v":0},{"$f":"SUM(L41:L45)+K40","v":0},{"$f":"SUM(M41:M45)+L40","v":0},{"$f":"SUM(N41:N45)+M40","v":0},{"$f":"SUM(O41:O45)+N40","v":0},{"$f":"SUM(P41:P45)+O40","v":0},{"$f":"SUM(Q41:Q45)+P40","v":0},{"$f":"SUM(R41:R45)+Q40","v":0},{"$f":"SUM(S41:S45)+R40","v":0},{"$f":"SUM(T41:T45)+S40","v":0},{"$f":"SUM(U41:U45)+T40","v":0},{"$f":"SUM(V41:V45)+U40","v":0},{"$f":"SUM(W41:W45)+V40","v":0},{"$f":"SUM(X41:X45)+W40","v":0},{"$f":"SUM(Y41:Y45)+X40","v":0},{"$f":"SUM(Z41:Z45)+Y40","v":0},{"$f":"SUM(AA41:AA45)+Z40","v":0},{"$f":"SUM(AB41:AB45)+AA40","v":0},{"$f":"SUM(AC41:AC45)+AB40","v":0},{"$f":"SUM(AD41:AD45)+AC40","v":0},{"$f":"SUM(AE41:AE45)+AD40","v":0},{"$f":"SUM(AF41:AF45)+AE40","v":0},{"$f":"SUM(AG41:AG45)+AF40","v":0},{"$f":"SUM(AH41:AH45)+AG40","v":0},{"$f":"SUM(AI41:AI45)+AH40","v":0},{"$f":"SUM(AJ41:AJ45)+AI40","v":0},{"$f":"SUM(AK41:AK45)+AJ40","v":0},{"$f":"SUM(AL41:AL45)+AK40","v":0},{"$f":"SUM(AM41:AM45)+AL40","v":0},{"$f":"SUM(AN41:AN45)+AM40","v":0},{"$f":"SUM(AO41:AO45)+AN40","v":0},{"$f":"SUM(AP41:AP45)+AO40","v":0},{"$f":"SUM(AQ41:AQ45)+AP40","v":0},{"$f":"SUM(AR41:AR45)+AQ40","v":0},{"$f":"SUM(AS41:AS45)+AR40","v":0},{"$f":"SUM(AT41:AT45)+AS40","v":0},{"$f":"SUM(AU41:AU45)+AT40","v":0},{"$f":"SUM(AV41:AV45)+AU40","v":0},{"$f":"SUM(AW41:AW45)+AV40","v":0},{"$f":"SUM(AX41:AX45)+AW40","v":0},{"$f":"SUM(AY41:AY45)+AX40","v":0},{"$f":"SUM(AZ41:AZ45)+AY40","v":0},{"$f":"SUM(BA41:BA45)+AZ40","v":0},{"$f":"SUM(BB41:BB45)+BA40","v":0},{"$f":"SUM(BC41:BC45)+BB40","v":0},{"$f":"SUM(BD41:BD45)+BC40","v":0}]
[null,null,null,null,"Autre coût 1"]
[null,null,null,null,"Autre coût 2"]
[null,null,null,null,"Autre coût 3"]
[null,null,null,null,"Autre coût 4"]
[null,null,null,null,"Autre coût 5"]
[]
[null,null,null,null,"Total autres émissions GES (TCO2eq)",{"$f":"SUM(F48:F52)","v":0},{"$f":"SUM(G48:G52)+F47","v":0},{"$f":"SUM(H48:H52)+G47","v":0},{"$f":"SUM(I48:I52)+H47","v":0},{"$f":"SUM(J48:J52)+I47","v":0},{"$f":"SUM(K48:K52)+J47","v":0},{"$f":"SUM(L48:L52)+K47","v":0},{"$f":"SUM(M48:M52)+L47","v":0},{"$f":"SUM(N48:N52)+M47","v":0},{"$f":"SUM(O48:O52)+N47","v":0},{"$f":"SUM(P48:P52)+O47","v":0},{"$f":"SUM(Q48:Q52)+P47","v":0},{"$f":"SUM(R48:R52)+Q47","v":0},{"$f":"SUM(S48:S52)+R47","v":0},{"$f":"SUM(T48:T52)+S47","v":0},{"$f":"SUM(U48:U52)+T47","v":0},{"$f":"SUM(V48:V52)+U47","v":0},{"$f":"SUM(W48:W52)+V47","v":0},{"$f":"SUM(X48:X52)+W47","v":0},{"$f":"SUM(Y48:Y52)+X47","v":0},{"$f":"SUM(Z48:Z52)+Y47","v":0},{"$f":"SUM(AA48:AA52)+Z47","v":0},{"$f":"SUM(AB48:AB52)+AA47","v":0},{"$f":"SUM(AC48:AC52)+AB47","v":0},{"$f":"SUM(AD48:AD52)+AC47","v":0},{"$f":"SUM(AE48:AE52)+AD47","v":0},{"$f":"SUM(AF48:AF52)+AE47","v":0},{"$f":"SUM(AG48:AG52)+AF47","v":0},{"$f":"SUM(AH48:AH52)+AG47","v":0},{"$f":"SUM(AI48:AI52)+AH47","v":0},{"$f":"SUM(AJ48:AJ52)+AI47","v":0},{"$f":"SUM(AK48:AK52)+AJ47","v":0},{"$f":"SUM(AL48:AL52)+AK47","v":0},{"$f":"SUM(AM48:AM52)+AL47","v":0},{"$f":"SUM(AN48:AN52)+AM47","v":0},{"$f":"SUM(AO48:AO52)+AN47","v":0},{"$f":"SUM(AP48:AP52)+AO47","v":0},{"$f":"SUM(AQ48:AQ52)+AP47","v":0},{"$f":"SUM(AR48:AR52)+AQ47","v":0},{"$f":"SUM(AS48:AS52)+AR47","v":0},{"$f":"SUM(AT48:AT52)+AS47","v":0},{"$f":"SUM(AU48:AU52)+AT47","v":0},{"$f":"SUM(AV48:AV52)+AU47","v":0},{"$f":"SUM(AW48:AW52)+AV47","v":0},{"$f":"SUM(AX48:AX52)+AW47","v":0},{"$f":"SUM(AY48:AY52)+AX47","v":0},{"$f":"SUM(AZ48:AZ52)+AY47","v":0},{"$f":"SUM(BA48:BA52)+AZ47","v":0},{"$f":"SUM(BB48:BB52)+BA47","v":0},{"$f":"SUM(BC48:BC52)+BB47","v":0},{"$f":"SUM(BD48:BD52)+BC47","v":0}]
[null,null,null,null,"Autre émission GES 1"]
[null,null,null,null,"Autre émission GES 2"]
[null,null,null,null,"Autre émission GES 3"]
[null,null,null,null,"Autre émission GES 4"]
[null,null,null,null,"Autre émission GES 5"]
[]
[null,null,"Variante",{"$f":"INDEX(variantes_noms,1,C55)","v":"Variante 3"}]
[null,null,{"$f":"C40+1","v":4},null,"Total autres coûts (€TTC constants)",{"$f":"SUM(F56:F60)","v":0},{"$f":"SUM(G56:G60)+F55","v":0},{"$f":"SUM(H56:H60)+G55","v":0},{"$f":"SUM(I56:I60)+H55","v":0},{"$f":"SUM(J56:J60)+I55","v":0},{"$f":"SUM(K56:K60)+J55","v":0},{"$f":"SUM(L56:L60)+K55","v":0},{"$f":"SUM(M56:M60)+L55","v":0},{"$f":"SUM(N56:N60)+M55","v":0},{"$f":"SUM(O56:O60)+N55","v":0},{"$f":"SUM(P56:P60)+O55","v":0},{"$f":"SUM(Q56:Q60)+P55","v":0},{"$f":"SUM(R56:R60)+Q55","v":0},{"$f":"SUM(S56:S60)+R55","v":0},{"$f":"SUM(T56:T60)+S55","v":0},{"$f":"SUM(U56:U60)+T55","v":0},{"$f":"SUM(V56:V60)+U55","v":0},{"$f":"SUM(W56:W60)+V55","v":0},{"$f":"SUM(X56:X60)+W55","v":0},{"$f":"SUM(Y56:Y60)+X55","v":0},{"$f":"SUM(Z56:Z60)+Y55","v":0},{"$f":"SUM(AA56:AA60)+Z55","v":0},{"$f":"SUM(AB56:AB60)+AA55","v":0},{"$f":"SUM(AC56:AC60)+AB55","v":0},{"$f":"SUM(AD56:AD60)+AC55","v":0},{"$f":"SUM(AE56:AE60)+AD55","v":0},{"$f":"SUM(AF56:AF60)+AE55","v":0},{"$f":"SUM(AG56:AG60)+AF55","v":0},{"$f":"SUM(AH56:AH60)+AG55","v":0},{"$f":"SUM(AI56:AI60)+AH55","v":0},{"$f":"SUM(AJ56:AJ60)+AI55","v":0},{"$f":"SUM(AK56:AK60)+AJ55","v":0},{"$f":"SUM(AL56:AL60)+AK55","v":0},{"$f":"SUM(AM56:AM60)+AL55","v":0},{"$f":"SUM(AN56:AN60)+AM55","v":0},{"$f":"SUM(AO56:AO60)+AN55","v":0},{"$f":"SUM(AP56:AP60)+AO55","v":0},{"$f":"SUM(AQ56:AQ60)+AP55","v":0},{"$f":"SUM(AR56:AR60)+AQ55","v":0},{"$f":"SUM(AS56:AS60)+AR55","v":0},{"$f":"SUM(AT56:AT60)+AS55","v":0},{"$f":"SUM(AU56:AU60)+AT55","v":0},{"$f":"SUM(AV56:AV60)+AU55","v":0},{"$f":"SUM(AW56:AW60)+AV55","v":0},{"$f":"SUM(AX56:AX60)+AW55","v":0},{"$f":"SUM(AY56:AY60)+AX55","v":0},{"$f":"SUM(AZ56:AZ60)+AY55","v":0},{"$f":"SUM(BA56:BA60)+AZ55","v":0},{"$f":"SUM(BB56:BB60)+BA55","v":0},{"$f":"SUM(BC56:BC60)+BB55","v":0},{"$f":"SUM(BD56:BD60)+BC55","v":0}]
[null,null,null,null,"Autre coût 1"]
[null,null,null,null,"Autre coût 2"]
[null,null,null,null,"Autre coût 3"]
[null,null,null,null,"Autre coût 4"]
[null,null,null,null,"Autre coût 5"]
[]
[null,null,null,null,"Total autres émissions GES (TCO2eq)",{"$f":"SUM(F63:F67)","v":0},{"$f":"SUM(G63:G67)+F62","v":0},{"$f":"SUM(H63:H67)+G62","v":0},{"$f":"SUM(I63:I67)+H62","v":0},{"$f":"SUM(J63:J67)+I62","v":0},{"$f":"SUM(K63:K67)+J62","v":0},{"$f":"SUM(L63:L67)+K62","v":0},{"$f":"SUM(M63:M67)+L62","v":0},{"$f":"SUM(N63:N67)+M62","v":0},{"$f":"SUM(O63:O67)+N62","v":0},{"$f":"SUM(P63:P67)+O62","v":0},{"$f":"SUM(Q63:Q67)+P62","v":0},{"$f":"SUM(R63:R67)+Q62","v":0},{"$f":"SUM(S63:S67)+R62","v":0},{"$f":"SUM(T63:T67)+S62","v":0},{"$f":"SUM(U63:U67)+T62","v":0},{"$f":"SUM(V63:V67)+U62","v":0},{"$f":"SUM(W63:W67)+V62","v":0},{"$f":"SUM(X63:X67)+W62","v":0},{"$f":"SUM(Y63:Y67)+X62","v":0},{"$f":"SUM(Z63:Z67)+Y62","v":0},{"$f":"SUM(AA63:AA67)+Z62","v":0},{"$f":"SUM(AB63:AB67)+AA62","v":0},{"$f":"SUM(AC63:AC67)+AB62","v":0},{"$f":"SUM(AD63:AD67)+AC62","v":0},{"$f":"SUM(AE63:AE67)+AD62","v":0},{"$f":"SUM(AF63:AF67)+AE62","v":0},{"$f":"SUM(AG63:AG67)+AF62","v":0},{"$f":"SUM(AH63:AH67)+AG62","v":0},{"$f":"SUM(AI63:AI67)+AH62","v":0},{"$f":"SUM(AJ63:AJ67)+AI62","v":0},{"$f":"SUM(AK63:AK67)+AJ62","v":0},{"$f":"SUM(AL63:AL67)+AK62","v":0},{"$f":"SUM(AM63:AM67)+AL62","v":0},{"$f":"SUM(AN63:AN67)+AM62","v":0},{"$f":"SUM(AO63:AO67)+AN62","v":0},{"$f":"SUM(AP63:AP67)+AO62","v":0},{"$f":"SUM(AQ63:AQ67)+AP62","v":0},{"$f":"SUM(AR63:AR67)+AQ62","v":0},{"$f":"SUM(AS63:AS67)+AR62","v":0},{"$f":"SUM(AT63:AT67)+AS62","v":0},{"$f":"SUM(AU63:AU67)+AT62","v":0},{"$f":"SUM(AV63:AV67)+AU62","v":0},{"$f":"SUM(AW63:AW67)+AV62","v":0},{"$f":"SUM(AX63:AX67)+AW62","v":0},{"$f":"SUM(AY63:AY67)+AX62","v":0},{"$f":"SUM(AZ63:AZ67)+AY62","v":0},{"$f":"SUM(BA63:BA67)+AZ62","v":0},{"$f":"SUM(BB63:BB67)+BA62","v":0},{"$f":"SUM(BC63:BC67)+BB62","v":0},{"$f":"SUM(BD63:BD67)+BC62","v":0}]
[null,null,null,null,"Autre émission GES 1"]
[null,null,null,null,"Autre émission GES 2"]
[null,null,null,null,"Autre émission GES 3"]
[null,null,null,null,"Autre émission GES 4"]
[null,null,null,null,"Autre émission GES 5"]
[]
[null,null,"Variante",{"$f":"INDEX(variantes_noms,1,C70)","v":"Variante 4"}]
[null,null,{"$f":"C55+1","v":5},null,"Total autres coûts (€TTC constants)",{"$f":"SUM(F71:F75)","v":0},{"$f":"SUM(G71:G75)+F70","v":0},{"$f":"SUM(H71:H75)+G70","v":0},{"$f":"SUM(I71:I75)+H70","v":0},{"$f":"SUM(J71:J75)+I70","v":0},{"$f":"SUM(K71:K75)+J70","v":0},{"$f":"SUM(L71:L75)+K70","v":0},{"$f":"SUM(M71:M75)+L70","v":0},{"$f":"SUM(N71:N75)+M70","v":0},{"$f":"SUM(O71:O75)+N70","v":0},{"$f":"SUM(P71:P75)+O70","v":0},{"$f":"SUM(Q71:Q75)+P70","v":0},{"$f":"SUM(R71:R75)+Q70","v":0},{"$f":"SUM(S71:S75)+R70","v":0},{"$f":"SUM(T71:T75)+S70","v":0},{"$f":"SUM(U71:U75)+T70","v":0},{"$f":"SUM(V71:V75)+U70","v":0},{"$f":"SUM(W71:W75)+V70","v":0},{"$f":"SUM(X71:X75)+W70","v":0},{"$f":"SUM(Y71:Y75)+X70","v":0},{"$f":"SUM(Z71:Z75)+Y70","v":0},{"$f":"SUM(AA71:AA75)+Z70","v":0},{"$f":"SUM(AB71:AB75)+AA70","v":0},{"$f":"SUM(AC71:AC75)+AB70","v":0},{"$f":"SUM(AD71:AD75)+AC70","v":0},{"$f":"SUM(AE71:AE75)+AD70","v":0},{"$f":"SUM(AF71:AF75)+AE70","v":0},{"$f":"SUM(AG71:AG75)+AF70","v":0},{"$f":"SUM(AH71:AH75)+AG70","v":0},{"$f":"SUM(AI71:AI75)+AH70","v":0},{"$f":"SUM(AJ71:AJ75)+AI70","v":0},{"$f":"SUM(AK71:AK75)+AJ70","v":0},{"$f":"SUM(AL71:AL75)+AK70","v":0},{"$f":"SUM(AM71:AM75)+AL70","v":0},{"$f":"SUM(AN71:AN75)+AM70","v":0},{"$f":"SUM(AO71:AO75)+AN70","v":0},{"$f":"SUM(AP71:AP75)+AO70","v":0},{"$f":"SUM(AQ71:AQ75)+AP70","v":0},{"$f":"SUM(AR71:AR75)+AQ70","v":0},{"$f":"SUM(AS71:AS75)+AR70","v":0},{"$f":"SUM(AT71:AT75)+AS70","v":0},{"$f":"SUM(AU71:AU75)+AT70","v":0},{"$f":"SUM(AV71:AV75)+AU70","v":0},{"$f":"SUM(AW71:AW75)+AV70","v":0},{"$f":"SUM(AX71:AX75)+AW70","v":0},{"$f":"SUM(AY71:AY75)+AX70","v":0},{"$f":"SUM(AZ71:AZ75)+AY70","v":0},{"$f":"SUM(BA71:BA75)+AZ70","v":0},{"$f":"SUM(BB71:BB75)+BA70","v":0},{"$f":"SUM(BC71:BC75)+BB70","v":0},{"$f":"SUM(BD71:BD75)+BC70","v":0}]
[null,null,null,null,"Autre coût 1"]
[null,null,null,null,"Autre coût 2"]
[null,null,null,null,"Autre coût 3"]
[null,null,null,null,"Autre coût 4"]
[null,null,null,null,"Autre coût 5"]
[]
[null,null,null,null,"Total autres émissions GES (TCO2eq)",{"$f":"SUM(F78:F82)","v":0},{"$f":"SUM(G78:G82)+F77","v":0},{"$f":"SUM(H78:H82)+G77","v":0},{"$f":"SUM(I78:I82)+H77","v":0},{"$f":"SUM(J78:J82)+I77","v":0},{"$f":"SUM(K78:K82)+J77","v":0},{"$f":"SUM(L78:L82)+K77","v":0},{"$f":"SUM(M78:M82)+L77","v":0},{"$f":"SUM(N78:N82)+M77","v":0},{"$f":"SUM(O78:O82)+N77","v":0},{"$f":"SUM(P78:P82)+O77","v":0},{"$f":"SUM(Q78:Q82)+P77","v":0},{"$f":"SUM(R78:R82)+Q77","v":0},{"$f":"SUM(S78:S82)+R77","v":0},{"$f":"SUM(T78:T82)+S77","v":0},{"$f":"SUM(U78:U82)+T77","v":0},{"$f":"SUM(V78:V82)+U77","v":0},{"$f":"SUM(W78:W82)+V77","v":0},{"$f":"SUM(X78:X82)+W77","v":0},{"$f":"SUM(Y78:Y82)+X77","v":0},{"$f":"SUM(Z78:Z82)+Y77","v":0},{"$f":"SUM(AA78:AA82)+Z77","v":0},{"$f":"SUM(AB78:AB82)+AA77","v":0},{"$f":"SUM(AC78:AC82)+AB77","v":0},{"$f":"SUM(AD78:AD82)+AC77","v":0},{"$f":"SUM(AE78:AE82)+AD77","v":0},{"$f":"SUM(AF78:AF82)+AE77","v":0},{"$f":"SUM(AG78:AG82)+AF77","v":0},{"$f":"SUM(AH78:AH82)+AG77","v":0},{"$f":"SUM(AI78:AI82)+AH77","v":0},{"$f":"SUM(AJ78:AJ82)+AI77","v":0},{"$f":"SUM(AK78:AK82)+AJ77","v":0},{"$f":"SUM(AL78:AL82)+AK77","v":0},{"$f":"SUM(AM78:AM82)+AL77","v":0},{"$f":"SUM(AN78:AN82)+AM77","v":0},{"$f":"SUM(AO78:AO82)+AN77","v":0},{"$f":"SUM(AP78:AP82)+AO77","v":0},{"$f":"SUM(AQ78:AQ82)+AP77","v":0},{"$f":"SUM(AR78:AR82)+AQ77","v":0},{"$f":"SUM(AS78:AS82)+AR77","v":0},{"$f":"SUM(AT78:AT82)+AS77","v":0},{"$f":"SUM(AU78:AU82)+AT77","v":0},{"$f":"SUM(AV78:AV82)+AU77","v":0},{"$f":"SUM(AW78:AW82)+AV77","v":0},{"$f":"SUM(AX78:AX82)+AW77","v":0},{"$f":"SUM(AY78:AY82)+AX77","v":0},{"$f":"SUM(AZ78:AZ82)+AY77","v":0},{"$f":"SUM(BA78:BA82)+AZ77","v":0},{"$f":"SUM(BB78:BB82)+BA77","v":0},{"$f":"SUM(BC78:BC82)+BB77","v":0},{"$f":"SUM(BD78:BD82)+BC77","v":0}]
[null,null,null,null,"Autre émission GES 1"]
[null,null,null,null,"Autre émission GES 2"]
[null,null,null,null,"Autre émission GES 3"]
[null,null,null,null,"Autre émission GES 4"]
[null,null,null,null,"Autre émission GES 5"]

{"sheet":"Résultats","index":8,"n_rows":162,"n_cols":81,"rows_kept":162,"cut":false,"hidden":false,"merged":[[3,2,3,3],[3,7,3,8],[1,2,1,7],[33,26,33,29],[13,8,13,25]]}
[null,"Résultats"]
[null,null,"Cet onglet permet de sélectionner les postes à prendre en compte, et affiche les principaux résultats.\nAprès avoir sélectionné les postes et les variantes à prendre en compte, cliquer sur le bouton rouge.\nIl faut activer les modifications du classeur excel pour que les macros fonctionnent."]
[]
[null,null,"Postes pris en compte dans le calcul",null,"Calcul €","Calcul GES",null,"Variantes à afficher"]
[null,null,{"$f":"INDEX(liste_postes_implementes,1+ROW(D5)-ROW($D$5),1)","v":"Investissement"},"Oui",{"$f":"INDEX(liste_postes_implementes,1+ROW(C5)-ROW($D$5),2)","v":"Oui"},{"$f":"INDEX(liste_postes_implementes,1+ROW(E5)-ROW($D$5),3)","v":"Non"},null,{"$f":"INDEX(variantes_noms,1,ROW(I5)+1-ROW($I$5))","v":"Base"},"Oui"]
[null,null,"Bilan_carbone_construction","Oui","Non","Oui",null,{"$f":"INDEX(variantes_noms,1,ROW(I6)+1-ROW($I$5))","v":"Variante 1"},"Oui"]
[null,null,"Consommation","Oui","Oui","Oui",null,{"$f":"INDEX(variantes_noms,1,ROW(I7)+1-ROW($I$5))","v":"Variante 2"},"Oui"]
[null,null,"Maintenance","Oui","Oui","Non",null,{"$f":"INDEX(variantes_noms,1,ROW(I8)+1-ROW($I$5))","v":"Variante 3"},"Oui"]
[null,null,"Confort_sante","Oui","Oui","Non",null,{"$f":"INDEX(variantes_noms,1,ROW(I9)+1-ROW($I$5))","v":"Variante 4"},"Oui"]
[null,null,"Autres","Oui","Oui","Oui"]
[null,null,0,"Non",0,0]
[null,null,0,"Non",0,0]
[null,null,0,"Non",0,0]
[null,null,0,"Non",0,0,null,null,"Résultats généraux"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Période de calcul",50]
[null,null,null,null,null,null,null,null,null,"erreur","erreur",null,{"$f":"IF(INDEX(Resultats_variantes,M18,2)=Non,\"erreur\",\"\")","v":""},{"$f":"IF(INDEX(Resultats_variantes,N18,2)=Non,\"erreur\",\"\")","v":""},{"$f":"IF(INDEX(Resultats_variantes,O18,2)=Non,\"erreur\",\"\")","v":""},{"$f":"IF(INDEX(Resultats_variantes,P18,2)=Non,\"erreur\",\"\")","v":""},{"$f":"IF(INDEX(Resultats_variantes,Q18,2)=Non,\"erreur\",\"\")","v":""},null,"erreur",null,{"$f":"IF(INDEX(Resultats_variantes,U18,2)=Non,\"erreur\",\"\")","v":""},{"$f":"IF(INDEX(Resultats_variantes,V18,2)=Non,\"erreur\",\"\")","v":""},{"$f":"IF(INDEX(Resultats_variantes,W18,2)=Non,\"erreur\",\"\")","v":""},{"$f":"IF(INDEX(Resultats_variantes,X18,2)=Non,\"erreur\",\"\")","v":""},{"$f":"IF(INDEX(Resultats_variantes,Y18,2)=Non,\"erreur\",\"\")","v":""},null,null,"erreur","erreur"]
[null,null,null,null,null,null,null,null,null,"erreur",null,null,1,2,3,4,5,null,null,null,1,2,3,4,5]
[null,null,null,null,null,null,null,null,null,"erreur",null,null,{"$f":"CONCATENATE(\"Resultats_cout_\",INDEX(variantes_codes,,M18))","v":"Resultats_cout_Base"},{"$f":"CONCATENATE(\"Resultats_cout_\",INDEX(variantes_codes,,N18))","v":"Resultats_cout_Var_1"},{"$f":"CONCATENATE(\"Resultats_cout_\",INDEX(variantes_codes,,O18))","v":"Resultats_cout_Var_2"},{"$f":"CONCATENATE(\"Resultats_cout_\",INDEX(variantes_codes,,P18))","v":"Resultats_cout_Var_3"},{"$f":"CONCATENATE(\"Resultats_cout_\",INDEX(variantes_codes,,Q18))","v":"Resultats_cout_Var_4"},null,null,null,{"$f":"CONCATENATE(\"Resultats_GES_\",INDEX(variantes_codes,,U18))","v":"Resultats_GES_Base"},{"$f":"CONCATENATE(\"Resultats_GES_\",INDEX(variantes_codes,,V18))","v":"Resultats_GES_Var_1"},{"$f":"CONCATENATE(\"Resultats_GES_\",INDEX(variantes_codes,,W18))","v":"Resultats_GES_Var_2"},{"$f":"CONCATENATE(\"Resultats_GES_\",INDEX(variantes_codes,,X18))","v":"Resultats_GES_Var_3"},{"$f":"CONCATENATE(\"Resultats_GES_\",INDEX(variantes_codes,,Y18))","v":"Resultats_GES_Var_4"}]
[null,null,null,null,null,null,null,null,null,null,null,"Coût global\n(€TTC constants)",{"$f":"INDEX(variantes_noms,1,M18)","v":"Base"},{"$f":"INDEX(variantes_noms,1,N18)","v":"Variante 1"},{"$f":"INDEX(variantes_noms,1,O18)","v":"Variante 2"},{"$f":"INDEX(variantes_noms,1,P18)","v":"Variante 3"},{"$f":"INDEX(variantes_noms,1,Q18)","v":"Variante 4"},null,null,"Émissions de GES\n(TCO2eq)",{"$f":"INDEX(variantes_noms,1,U18)","v":"Base"},{"$f":"INDEX(variantes_noms,1,V18)","v":"Variante 1"},{"$f":"INDEX(variantes_noms,1,W18)","v":"Variante 2"},{"$f":"INDEX(variantes_noms,1,X18)","v":"Variante 3"},{"$f":"INDEX(variantes_noms,1,Y18)","v":"Variante 4"}]
[null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"INDEX(INDIRECT(M$19,TRUE),$K21+1,Resultats_periode_calcul+1)","v":0},0,0,0,0,null,null,"Total",{"$f":"INDEX(INDIRECT(U$19,TRUE),$K21+1,Resultats_periode_calcul+1)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX(Resultats_postes,K22,2)=Non,\"erreur\",\"\")","v":""},1,{"$f":"INDEX(Resultats_postes,K22,1)","v":"Investissement"},0,0,0,0,0,null,1,{"$f":"INDEX(Resultats_postes,S22,1)","v":"Investissement"},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"",2,"Bilan_carbone_construction",0,0,0,0,0,null,2,"Bilan_carbone_construction",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"",3,"Consommation",0,0,0,0,0,null,3,"Consommation",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"",4,"Maintenance",0,0,0,0,0,null,4,"Maintenance",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"",5,"Confort_sante",0,0,0,0,0,null,5,"Confort_sante",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"",6,"Autres",0,0,0,0,0,null,6,"Autres",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"erreur",7,0,0,0,0,0,0,null,7,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"erreur",8,0,0,0,0,0,0,null,8,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"erreur",9,0,0,0,0,0,0,null,9,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"erreur",10,0,0,0,0,0,0,null,10,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Détail des calculs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Année"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actualisation",1,{"$f":"AE37","v":1},{"$f":"AF37/(1+taux_actualisation)","v":0.98522167487684742},{"$f":"AG37/(1+taux_actualisation)","v":0.97066174864714039},0.95631699374102508,0.94218423028672427,0.92826032540563974,0.91454219251787172,0.90102679065800173,0.88771112380098705,0.87459224019801685,0.86166723172218418,0.84893323322382686,0.83638742189539594,0.82402701664571032,0.81184927748345848,0.79985150490981138,0.78803103932001128,0.77638526041380429,0.76491158661458558,0.75360747449712873,0.74247041822377224,0.73149794898893827,0.72068763447186046,0.71003707829739948,0.69954391950482719,0.6892058320244604,0.67902052416202996,0.66898573809066997,0.65909924935041386,0.64935886635508766,0.63976242990649035,0.63030781271575409,0.62099291893177744,{"$f":"BL37/(1+taux_actualisation)","v":0.61181568367662809},0.60277407258781102,0.59386608136730157,0.58508973533724296,0.57644308900220986,0.56792422561794076,0.55953125676644411,0.55126232193738345,0.54311558811564875,0.53508924937502345,0.52718152647785566,0.51939066648064602,0.51171494234546411,0.50415265255710751,0.4967021207459188,0.48936169531617618,0.48212974907997658]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z37+1","v":1},"Variante",{"$f":"IF(INDEX(Resultats_variantes,Z39,2)=\"Oui\",\"\",\"erreur\")","v":""},{"$f":"INDEX(variantes_codes,1,Z39)","v":"Base"},{"$f":"INDEX($H$5:$H$9,Z39,1)","v":"Base"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z39","v":1},null,{"$f":"IF(INDEX(Resultats_variantes,Z40,2)=\"Oui\",\"\",\"erreur\")","v":""},null,"Coût total\n(€TTC constant)",{"$f":"SUM(AE41:AE50)","v":0},{"$f":"SUM(AF41:AF50)","v":0},{"$f":"SUM(AG41:AG50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"Z40","v":1},1,{"$f":"IF(AND(INDEX(Resultats_variantes,Z41,2)=\"Oui\",INDEX(Resultats_postes,AA41,2)=\"Oui\"),IFERROR(SUM(INDIRECT(AC41,TRUE)),\"erreur\"),\"erreur\")","v":0},{"$f":"CONCATENATE(\"Total_\",AD41,\"_\",AC39)","v":"Total_Investissement_Base"},{"$f":"INDEX(Resultats_postes,AA41,1)","v":"Investissement"},{"$f":"IF(OR($AD41=0,$AB41=\"erreur\"),0,INDEX(INDIRECT($AC41,TRUE),1,1+AE$36))","v":0},{"$f":"IF(OR($AD41=0,$AB41=\"erreur\"),0,AE41+AF$37*(INDEX(INDIRECT($AC41,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC41,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD41=0,$AB41=\"erreur\"),0,BK41+BL$37*(INDEX(INDIRECT($AC41,TRUE),1,1+BL$36)-INDEX(INDIRECT($AC41,TRUE),1,1+BK$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,"erreur",{"$f":"CONCATENATE(\"Total_\",AD42,\"_\",AC39)","v":"Total_Bilan_carbone_construction_Base"},"Bilan_carbone_construction",0,{"$f":"IF(OR($AD42=0,$AB42=\"erreur\"),0,AE42+AF$37*(INDEX(INDIRECT($AC42,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC42,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD42=0,$AB42=\"erreur\"),0,BK42+BL$37*(INDEX(INDIRECT($AC42,TRUE),1,1+BL$36)-INDEX(INDIRECT($AC42,TRUE),1,1+BK$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,3,0,{"$f":"CONCATENATE(\"Total_\",AD43,\"_\",AC39)","v":"Total_Consommation_Base"},"Consommation",0,{"$f":"IF(OR($AD43=0,$AB43=\"erreur\"),0,AE43+AF$37*(INDEX(INDIRECT($AC43,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC43,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD43=0,$AB43=\"erreur\"),0,BK43+BL$37*(INDEX(INDIRECT($AC43,TRUE),1,1+BL$36)-INDEX(INDIRECT($AC43,TRUE),1,1+BK$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,4,0,{"$f":"CONCATENATE(\"Total_\",AD44,\"_\",AC39)","v":"Total_Maintenance_Base"},"Maintenance",0,{"$f":"IF(OR($AD44=0,$AB44=\"erreur\"),0,AE44+AF$37*(INDEX(INDIRECT($AC44,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC44,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD44=0,$AB44=\"erreur\"),0,BK44+BL$37*(INDEX(INDIRECT($AC44,TRUE),1,1+BL$36)-INDEX(INDIRECT($AC44,TRUE),1,1+BK$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,5,"erreur",{"$f":"CONCATENATE(\"Total_\",AD45,\"_\",AC39)","v":"Total_Confort_sante_Base"},"Confort_sante",0,{"$f":"IF(OR($AD45=0,$AB45=\"erreur\"),0,AE45+AF$37*(INDEX(INDIRECT($AC45,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC45,TRUE),1,1+AE$36)))","v":0},{"$f":"IF(OR($AD45=0,$AB45=\"erreur\"),0,AF45+AG$37*(INDEX(INDIRECT($AC45,TRUE),1,1+AG$36)-INDEX(INDIRECT($AC45,TRUE),1,1+AF$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD45=0,$AB45=\"erreur\"),0,BK45+BL$37*(INDEX(INDIRECT($AC45,TRUE),1,1+BL$36)-INDEX(INDIRECT($AC45,TRUE),1,1+BK$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,6,0,{"$f":"CONCATENATE(\"Total_\",AD46,\"_\",AC39)","v":"Total_Autres_Base"},"Autres",0,{"$f":"IF(OR($AD46=0,$AB46=\"erreur\"),0,AE46+AF$37*(INDEX(INDIRECT($AC46,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC46,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD46=0,$AB46=\"erreur\"),0,BK46+BL$37*(INDEX(INDIRECT($AC46,TRUE),1,1+BL$36)-INDEX(INDIRECT($AC46,TRUE),1,1+BK$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,7,"erreur",{"$f":"CONCATENATE(\"Total_\",AD47,\"_\",AC39)","v":"Total_0_Base"},0,0,{"$f":"IF(OR($AD47=0,$AB47=\"erreur\"),0,AE47+AF$37*(INDEX(INDIRECT($AC47,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC47,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD47=0,$AB47=\"erreur\"),0,BK47+BL$37*(INDEX(INDIRECT($AC47,TRUE),1,1+BL$36)-INDEX(INDIRECT($AC47,TRUE),1,1+BK$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,8,"erreur",{"$f":"CONCATENATE(\"Total_\",AD48,\"_\",AC39)","v":"Total_0_Base"},0,0,{"$f":"IF(OR($AD48=0,$AB48=\"erreur\"),0,AE48+AF$37*(INDEX(INDIRECT($AC48,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC48,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD48=0,$AB48=\"erreur\"),0,BK48+BL$37*(INDEX(INDIRECT($AC48,TRUE),1,1+BL$36)-INDEX(INDIRECT($AC48,TRUE),1,1+BK$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,9,"erreur",{"$f":"CONCATENATE(\"Total_\",AD49,\"_\",AC39)","v":"Total_0_Base"},0,0,{"$f":"IF(OR($AD49=0,$AB49=\"erreur\"),0,AE49+AF$37*(INDEX(INDIRECT($AC49,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC49,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD49=0,$AB49=\"erreur\"),0,BK49+BL$37*(INDEX(INDIRECT($AC49,TRUE),1,1+BL$36)-INDEX(INDIRECT($AC49,TRUE),1,1+BK$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,10,"erreur",{"$f":"CONCATENATE(\"Total_\",AD50,\"_\",AC39)","v":"Total_0_Base"},0,0,{"$f":"IF(OR($AD50=0,$AB50=\"erreur\"),0,AE50+AF$37*(INDEX(INDIRECT($AC50,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC50,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD50=0,$AB50=\"erreur\"),0,BK50+BL$37*(INDEX(INDIRECT($AC50,TRUE),1,1+BL$36)-INDEX(INDIRECT($AC50,TRUE),1,1+BK$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"IF(INDEX(Resultats_variantes,Z51,2)=\"Oui\",\"\",\"erreur\")","v":""}]
[null,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,null,{"$f":"IF(INDEX(Resultats_variantes,Z52,2)=\"Oui\",\"\",\"erreur\")","v":""},null,"Émissions GES totales\n(T éq CO2)",{"$f":"SUM(AE53:AE62)","v":0},{"$f":"SUM(AF53:AF62)","v":0},{"$f":"SUM(AG53:AG62)","v":0},{"$f":"SUM(AH53:AH62)","v":0},{"$f":"SUM(AI53:AI62)","v":0},{"$f":"SUM(AJ53:AJ62)","v":0},{"$f":"SUM(AK53:AK62)","v":0},{"$f":"SUM(AL53:AL62)","v":0},{"$f":"SUM(AM53:AM62)","v":0},{"$f":"SUM(AN53:AN62)","v":0},{"$f":"SUM(AO53:AO62)","v":0},{"$f":"SUM(AP53:AP62)","v":0},{"$f":"SUM(AQ53:AQ62)","v":0},{"$f":"SUM(AR53:AR62)","v":0},{"$f":"SUM(AS53:AS62)","v":0},{"$f":"SUM(AT53:AT62)","v":0},{"$f":"SUM(AU53:AU62)","v":0},{"$f":"SUM(AV53:AV62)","v":0},{"$f":"SUM(AW53:AW62)","v":0},{"$f":"SUM(AX53:AX62)","v":0},{"$f":"SUM(AY53:AY62)","v":0},{"$f":"SUM(AZ53:AZ62)","v":0},{"$f":"SUM(BA53:BA62)","v":0},{"$f":"SUM(BB53:BB62)","v":0},{"$f":"SUM(BC53:BC62)","v":0},{"$f":"SUM(BD53:BD62)","v":0},{"$f":"SUM(BE53:BE62)","v":0},{"$f":"SUM(BF53:BF62)","v":0},{"$f":"SUM(BG53:BG62)","v":0},{"$f":"SUM(BH53:BH62)","v":0},{"$f":"SUM(BI53:BI62)","v":0},{"$f":"SUM(BJ53:BJ62)","v":0},{"$f":"SUM(BK53:BK62)","v":0},{"$f":"SUM(BL53:BL62)","v":0},{"$f":"SUM(BM53:BM62)","v":0},{"$f":"SUM(BN53:BN62)","v":0},{"$f":"SUM(BO53:BO62)","v":0},{"$f":"SUM(BP53:BP62)","v":0},{"$f":"SUM(BQ53:BQ62)","v":0},{"$f":"SUM(BR53:BR62)","v":0},{"$f":"SUM(BS53:BS62)","v":0},{"$f":"SUM(BT53:BT62)","v":0},{"$f":"SUM(BU53:BU62)","v":0},{"$f":"SUM(BV53:BV62)","v":0},{"$f":"SUM(BW53:BW62)","v":0},{"$f":"SUM(BX53:BX62)","v":0},{"$f":"SUM(BY53:BY62)","v":0},{"$f":"SUM(BZ53:BZ62)","v":0},{"$f":"SUM(CA53:CA62)","v":0},{"$f":"SUM(CB53:CB62)","v":0},{"$f":"SUM(CC53:CC62)","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,1,1,{"$f":"IF(AND(INDEX(Resultats_variantes,Z53,2)=\"Oui\",INDEX(Resultats_postes,AA53,2)=\"Oui\"),IFERROR(SUM(INDIRECT(AC53,TRUE)),\"erreur\"),\"erreur\")","v":"erreur"},{"$f":"CONCATENATE(\"Total_\",AD53,\"_ges_\",AC39)","v":"Total_Investissement_ges_Base"},{"$f":"INDEX(Resultats_postes,AA53,1)","v":"Investissement"},{"$f":"IF(OR($AD53=0,$AB53=\"erreur\"),0,INDEX(INDIRECT($AC53,TRUE),1,1+AE$36))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD53=0,$AB53=\"erreur\"),0,INDEX(INDIRECT($AC53,TRUE),1,1+AO$36))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD53=0,$AB53=\"erreur\"),0,INDEX(INDIRECT($AC53,TRUE),1,1+AY$36))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD53=0,$AB53=\"erreur\"),0,INDEX(INDIRECT($AC53,TRUE),1,1+BI$36))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD53=0,$AB53=\"erreur\"),0,INDEX(INDIRECT($AC53,TRUE),1,1+BS$36))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,0,{"$f":"CONCATENATE(\"Total_\",AD54,\"_ges_\",AC39)","v":"Total_Bilan_carbone_construction_ges_Base"},"Bilan_carbone_construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,3,0,{"$f":"CONCATENATE(\"Total_\",AD55,\"_ges_\",AC39)","v":"Total_Consommation_ges_Base"},"Consommation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,4,"erreur",{"$f":"CONCATENATE(\"Total_\",AD56,\"_ges_\",AC39)","v":"Total_Maintenance_ges_Base"},"Maintenance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,5,"erreur",{"$f":"CONCATENATE(\"Total_\",AD57,\"_ges_\",AC39)","v":"Total_Confort_sante_ges_Base"},"Confort_sante",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,6,0,{"$f":"CONCATENATE(\"Total_\",AD58,\"_ges_\",AC39)","v":"Total_Autres_ges_Base"},"Autres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,7,"erreur",{"$f":"CONCATENATE(\"Total_\",AD59,\"_ges_\",AC39)","v":"Total_0_ges_Base"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,8,"erreur",{"$f":"CONCATENATE(\"Total_\",AD60,\"_ges_\",AC39)","v":"Total_0_ges_Base"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,9,"erreur",{"$f":"CONCATENATE(\"Total_\",AD61,\"_ges_\",AC39)","v":"Total_0_ges_Base"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,10,"erreur",{"$f":"CONCATENATE(\"Total_\",AD62,\"_ges_\",AC39)","v":"Total_0_ges_Base"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"Z62+1","v":2},"Variante",{"$f":"IF(INDEX(Resultats_variantes,Z64,2)=\"Oui\",\"\",\"erreur\")","v":""},{"$f":"INDEX(variantes_codes,1,Z64)","v":"Var_1"},{"$f":"INDEX($H$5:$H$9,Z64,1)","v":"Variante 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z64","v":2},null,{"$f":"IF(INDEX(Resultats_variantes,Z65,2)=\"Oui\",\"\",\"erreur\")","v":""},null,"Coût total\n(€TTC constant)",{"$f":"SUM(AE66:AE75)","v":0},{"$f":"SUM(AF66:AF75)","v":0},{"$f":"SUM(AG66:AG75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"Z65","v":2},1,{"$f":"IF(AND(INDEX(Resultats_variantes,Z66,2)=\"Oui\",INDEX(Resultats_postes,AA66,2)=\"Oui\"),IFERROR(SUM(INDIRECT(AC66,TRUE)),\"erreur\"),\"erreur\")","v":0},{"$f":"CONCATENATE(\"Total_\",AD66,\"_\",AC64)","v":"Total_Investissement_Var_1"},{"$f":"INDEX(Resultats_postes,AA66,1)","v":"Investissement"},{"$f":"IF(OR($AD66=0,$AB66=\"erreur\"),0,INDEX(INDIRECT($AC66,TRUE),1,1+AE$36))","v":0},{"$f":"IF(OR($AD66=0,$AB66=\"erreur\"),0,AE66+AF$37*(INDEX(INDIRECT($AC66,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC66,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,"erreur",{"$f":"CONCATENATE(\"Total_\",AD67,\"_\",AC64)","v":"Total_Bilan_carbone_construction_Var_1"},"Bilan_carbone_construction",0,{"$f":"IF(OR($AD67=0,$AB67=\"erreur\"),0,AE67+AF$37*(INDEX(INDIRECT($AC67,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC67,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,3,0,{"$f":"CONCATENATE(\"Total_\",AD68,\"_\",AC64)","v":"Total_Consommation_Var_1"},"Consommation",0,{"$f":"IF(OR($AD68=0,$AB68=\"erreur\"),0,AE68+AF$37*(INDEX(INDIRECT($AC68,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC68,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,4,0,{"$f":"CONCATENATE(\"Total_\",AD69,\"_\",AC64)","v":"Total_Maintenance_Var_1"},"Maintenance",0,{"$f":"IF(OR($AD69=0,$AB69=\"erreur\"),0,AE69+AF$37*(INDEX(INDIRECT($AC69,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC69,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,5,"erreur",{"$f":"CONCATENATE(\"Total_\",AD70,\"_\",AC64)","v":"Total_Confort_sante_Var_1"},"Confort_sante",0,{"$f":"IF(OR($AD70=0,$AB70=\"erreur\"),0,AE70+AF$37*(INDEX(INDIRECT($AC70,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC70,TRUE),1,1+AE$36)))","v":0},{"$f":"IF(OR($AD70=0,$AB70=\"erreur\"),0,AF70+AG$37*(INDEX(INDIRECT($AC70,TRUE),1,1+AG$36)-INDEX(INDIRECT($AC70,TRUE),1,1+AF$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,6,0,{"$f":"CONCATENATE(\"Total_\",AD71,\"_\",AC64)","v":"Total_Autres_Var_1"},"Autres",0,{"$f":"IF(OR($AD71=0,$AB71=\"erreur\"),0,AE71+AF$37*(INDEX(INDIRECT($AC71,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC71,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,7,"erreur",{"$f":"CONCATENATE(\"Total_\",AD72,\"_\",AC64)","v":"Total_0_Var_1"},0,0,{"$f":"IF(OR($AD72=0,$AB72=\"erreur\"),0,AE72+AF$37*(INDEX(INDIRECT($AC72,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC72,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,8,"erreur",{"$f":"CONCATENATE(\"Total_\",AD73,\"_\",AC64)","v":"Total_0_Var_1"},0,0,{"$f":"IF(OR($AD73=0,$AB73=\"erreur\"),0,AE73+AF$37*(INDEX(INDIRECT($AC73,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC73,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,9,"erreur",{"$f":"CONCATENATE(\"Total_\",AD74,\"_\",AC64)","v":"Total_0_Var_1"},0,0,{"$f":"IF(OR($AD74=0,$AB74=\"erreur\"),0,AE74+AF$37*(INDEX(INDIRECT($AC74,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC74,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,10,"erreur",{"$f":"CONCATENATE(\"Total_\",AD75,\"_\",AC64)","v":"Total_0_Var_1"},0,0,{"$f":"IF(OR($AD75=0,$AB75=\"erreur\"),0,AE75+AF$37*(INDEX(INDIRECT($AC75,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC75,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(INDEX(Resultats_variantes,Z76,2)=\"Oui\",\"\",\"erreur\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"IF(INDEX(Resultats_variantes,Z77,2)=\"Oui\",\"\",\"erreur\")","v":""},null,"Émissions GES totales\n(T éq CO2)",{"$f":"SUM(AE78:AE87)","v":0},{"$f":"SUM(AF78:AF87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,{"$f":"IF(AND(INDEX(Resultats_variantes,Z78,2)=\"Oui\",INDEX(Resultats_postes,AA78,2)=\"Oui\"),IFERROR(SUM(INDIRECT(AC78,TRUE)),\"erreur\"),\"erreur\")","v":"erreur"},{"$f":"CONCATENATE(\"Total_\",AD78,\"_ges_\",AC64)","v":"Total_Investissement_ges_Var_1"},{"$f":"INDEX(Resultats_postes,AA78,1)","v":"Investissement"},{"$f":"IF(OR($AD78=0,$AB78=\"erreur\"),0,INDEX(INDIRECT($AC78,TRUE),1,1+AE$36))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD78=0,$AB78=\"erreur\"),0,INDEX(INDIRECT($AC78,TRUE),1,1+AU$36))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD78=0,$AB78=\"erreur\"),0,INDEX(INDIRECT($AC78,TRUE),1,1+BK$36))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD78=0,$AB78=\"erreur\"),0,INDEX(INDIRECT($AC78,TRUE),1,1+CA$36))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,0,{"$f":"CONCATENATE(\"Total_\",AD79,\"_ges_\",AC64)","v":"Total_Bilan_carbone_construction_ges_Var_1"},"Bilan_carbone_construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2,3,0,{"$f":"CONCATENATE(\"Total_\",AD80,\"_ges_\",AC64)","v":"Total_Consommation_ges_Var_1"},"Consommation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,4,"erreur",{"$f":"CONCATENATE(\"Total_\",AD81,\"_ges_\",AC64)","v":"Total_Maintenance_ges_Var_1"},"Maintenance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2,5,"erreur",{"$f":"CONCATENATE(\"Total_\",AD82,\"_ges_\",AC64)","v":"Total_Confort_sante_ges_Var_1"},"Confort_sante",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,6,0,{"$f":"CONCATENATE(\"Total_\",AD83,\"_ges_\",AC64)","v":"Total_Autres_ges_Var_1"},"Autres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2,7,"erreur",{"$f":"CONCATENATE(\"Total_\",AD84,\"_ges_\",AC64)","v":"Total_0_ges_Var_1"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,8,"erreur",{"$f":"CONCATENATE(\"Total_\",AD85,\"_ges_\",AC64)","v":"Total_0_ges_Var_1"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2,9,"erreur",{"$f":"CONCATENATE(\"Total_\",AD86,\"_ges_\",AC64)","v":"Total_0_ges_Var_1"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,10,"erreur",{"$f":"CONCATENATE(\"Total_\",AD87,\"_ges_\",AC64)","v":"Total_0_ges_Var_1"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"Z87+1","v":3},"Variante",{"$f":"IF(INDEX(Resultats_variantes,Z89,2)=\"Oui\",\"\",\"erreur\")","v":""},{"$f":"INDEX(variantes_codes,1,Z89)","v":"Var_2"},{"$f":"INDEX($H$5:$H$9,Z89,1)","v":"Variante 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z89","v":3},null,{"$f":"IF(INDEX(Resultats_variantes,Z90,2)=\"Oui\",\"\",\"erreur\")","v":""},null,"Coût total\n(€TTC constant)",{"$f":"SUM(AE91:AE100)","v":0},{"$f":"SUM(AF91:AF100)","v":0},{"$f":"SUM(AG91:AG100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"Z90","v":3},1,{"$f":"IF(AND(INDEX(Resultats_variantes,Z91,2)=\"Oui\",INDEX(Resultats_postes,AA91,2)=\"Oui\"),IFERROR(SUM(INDIRECT(AC91,TRUE)),\"erreur\"),\"erreur\")","v":0},{"$f":"CONCATENATE(\"Total_\",AD91,\"_\",AC89)","v":"Total_Investissement_Var_2"},{"$f":"INDEX(Resultats_postes,AA91,1)","v":"Investissement"},{"$f":"IF(OR($AD91=0,$AB91=\"erreur\"),0,INDEX(INDIRECT($AC91,TRUE),1,1+AE$36))","v":0},{"$f":"IF(OR($AD91=0,$AB91=\"erreur\"),0,AE91+AF$37*(INDEX(INDIRECT($AC91,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC91,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2,"erreur",{"$f":"CONCATENATE(\"Total_\",AD92,\"_\",AC89)","v":"Total_Bilan_carbone_construction_Var_2"},"Bilan_carbone_construction",0,{"$f":"IF(OR($AD92=0,$AB92=\"erreur\"),0,AE92+AF$37*(INDEX(INDIRECT($AC92,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC92,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,0,{"$f":"CONCATENATE(\"Total_\",AD93,\"_\",AC89)","v":"Total_Consommation_Var_2"},"Consommation",0,{"$f":"IF(OR($AD93=0,$AB93=\"erreur\"),0,AE93+AF$37*(INDEX(INDIRECT($AC93,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC93,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,4,0,{"$f":"CONCATENATE(\"Total_\",AD94,\"_\",AC89)","v":"Total_Maintenance_Var_2"},"Maintenance",0,{"$f":"IF(OR($AD94=0,$AB94=\"erreur\"),0,AE94+AF$37*(INDEX(INDIRECT($AC94,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC94,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,5,"erreur",{"$f":"CONCATENATE(\"Total_\",AD95,\"_\",AC89)","v":"Total_Confort_sante_Var_2"},"Confort_sante",0,{"$f":"IF(OR($AD95=0,$AB95=\"erreur\"),0,AE95+AF$37*(INDEX(INDIRECT($AC95,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC95,TRUE),1,1+AE$36)))","v":0},{"$f":"IF(OR($AD95=0,$AB95=\"erreur\"),0,AF95+AG$37*(INDEX(INDIRECT($AC95,TRUE),1,1+AG$36)-INDEX(INDIRECT($AC95,TRUE),1,1+AF$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,6,0,{"$f":"CONCATENATE(\"Total_\",AD96,\"_\",AC89)","v":"Total_Autres_Var_2"},"Autres",0,{"$f":"IF(OR($AD96=0,$AB96=\"erreur\"),0,AE96+AF$37*(INDEX(INDIRECT($AC96,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC96,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7,"erreur",{"$f":"CONCATENATE(\"Total_\",AD97,\"_\",AC89)","v":"Total_0_Var_2"},0,0,{"$f":"IF(OR($AD97=0,$AB97=\"erreur\"),0,AE97+AF$37*(INDEX(INDIRECT($AC97,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC97,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,8,"erreur",{"$f":"CONCATENATE(\"Total_\",AD98,\"_\",AC89)","v":"Total_0_Var_2"},0,0,{"$f":"IF(OR($AD98=0,$AB98=\"erreur\"),0,AE98+AF$37*(INDEX(INDIRECT($AC98,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC98,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,9,"erreur",{"$f":"CONCATENATE(\"Total_\",AD99,\"_\",AC89)","v":"Total_0_Var_2"},0,0,{"$f":"IF(OR($AD99=0,$AB99=\"erreur\"),0,AE99+AF$37*(INDEX(INDIRECT($AC99,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC99,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,10,"erreur",{"$f":"CONCATENATE(\"Total_\",AD100,\"_\",AC89)","v":"Total_0_Var_2"},0,0,{"$f":"IF(OR($AD100=0,$AB100=\"erreur\"),0,AE100+AF$37*(INDEX(INDIRECT($AC100,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC100,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"IF(INDEX(Resultats_variantes,Z101,2)=\"Oui\",\"\",\"erreur\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"IF(INDEX(Resultats_variantes,Z102,2)=\"Oui\",\"\",\"erreur\")","v":""},null,"Émissions GES totales\n(T éq CO2)",{"$f":"SUM(AE103:AE112)","v":0},{"$f":"SUM(AF103:AF112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,{"$f":"IF(AND(INDEX(Resultats_variantes,Z103,2)=\"Oui\",INDEX(Resultats_postes,AA103,2)=\"Oui\"),IFERROR(SUM(INDIRECT(AC103,TRUE)),\"erreur\"),\"erreur\")","v":"erreur"},{"$f":"CONCATENATE(\"Total_\",AD103,\"_ges_\",AC89)","v":"Total_Investissement_ges_Var_2"},{"$f":"INDEX(Resultats_postes,AA103,1)","v":"Investissement"},{"$f":"IF(OR($AD103=0,$AB103=\"erreur\"),0,INDEX(INDIRECT($AC103,TRUE),1,1+AE$36))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD103=0,$AB103=\"erreur\"),0,INDEX(INDIRECT($AC103,TRUE),1,1+AU$36))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD103=0,$AB103=\"erreur\"),0,INDEX(INDIRECT($AC103,TRUE),1,1+BK$36))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD103=0,$AB103=\"erreur\"),0,INDEX(INDIRECT($AC103,TRUE),1,1+CA$36))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2,0,{"$f":"CONCATENATE(\"Total_\",AD104,\"_ges_\",AC89)","v":"Total_Bilan_carbone_construction_ges_Var_2"},"Bilan_carbone_construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3,3,0,{"$f":"CONCATENATE(\"Total_\",AD105,\"_ges_\",AC89)","v":"Total_Consommation_ges_Var_2"},"Consommation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,4,"erreur",{"$f":"CONCATENATE(\"Total_\",AD106,\"_ges_\",AC89)","v":"Total_Maintenance_ges_Var_2"},"Maintenance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3,5,"erreur",{"$f":"CONCATENATE(\"Total_\",AD107,\"_ges_\",AC89)","v":"Total_Confort_sante_ges_Var_2"},"Confort_sante",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,6,0,{"$f":"CONCATENATE(\"Total_\",AD108,\"_ges_\",AC89)","v":"Total_Autres_ges_Var_2"},"Autres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3,7,"erreur",{"$f":"CONCATENATE(\"Total_\",AD109,\"_ges_\",AC89)","v":"Total_0_ges_Var_2"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,8,"erreur",{"$f":"CONCATENATE(\"Total_\",AD110,\"_ges_\",AC89)","v":"Total_0_ges_Var_2"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3,9,"erreur",{"$f":"CONCATENATE(\"Total_\",AD111,\"_ges_\",AC89)","v":"Total_0_ges_Var_2"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,10,"erreur",{"$f":"CONCATENATE(\"Total_\",AD112,\"_ges_\",AC89)","v":"Total_0_ges_Var_2"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"Z112+1","v":4},"Variante",{"$f":"IF(INDEX(Resultats_variantes,Z114,2)=\"Oui\",\"\",\"erreur\")","v":""},{"$f":"INDEX(variantes_codes,1,Z114)","v":"Var_3"},{"$f":"INDEX($H$5:$H$9,Z114,1)","v":"Variante 3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z114","v":4},null,{"$f":"IF(INDEX(Resultats_variantes,Z115,2)=\"Oui\",\"\",\"erreur\")","v":""},null,"Coût total\n(€TTC constant)",{"$f":"SUM(AE116:AE125)","v":0},{"$f":"SUM(AF116:AF125)","v":0},{"$f":"SUM(AG116:AG125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"Z115","v":4},1,{"$f":"IF(AND(INDEX(Resultats_variantes,Z116,2)=\"Oui\",INDEX(Resultats_postes,AA116,2)=\"Oui\"),IFERROR(SUM(INDIRECT(AC116,TRUE)),\"erreur\"),\"erreur\")","v":0},{"$f":"CONCATENATE(\"Total_\",AD116,\"_\",AC114)","v":"Total_Investissement_Var_3"},{"$f":"INDEX(Resultats_postes,AA116,1)","v":"Investissement"},{"$f":"IF(OR($AD116=0,$AB116=\"erreur\"),0,INDEX(INDIRECT($AC116,TRUE),1,1+AE$36))","v":0},{"$f":"IF(OR($AD116=0,$AB116=\"erreur\"),0,AE116+AF$37*(INDEX(INDIRECT($AC116,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC116,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2,"erreur",{"$f":"CONCATENATE(\"Total_\",AD117,\"_\",AC114)","v":"Total_Bilan_carbone_construction_Var_3"},"Bilan_carbone_construction",0,{"$f":"IF(OR($AD117=0,$AB117=\"erreur\"),0,AE117+AF$37*(INDEX(INDIRECT($AC117,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC117,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,3,0,{"$f":"CONCATENATE(\"Total_\",AD118,\"_\",AC114)","v":"Total_Consommation_Var_3"},"Consommation",0,{"$f":"IF(OR($AD118=0,$AB118=\"erreur\"),0,AE118+AF$37*(INDEX(INDIRECT($AC118,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC118,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,4,0,{"$f":"CONCATENATE(\"Total_\",AD119,\"_\",AC114)","v":"Total_Maintenance_Var_3"},"Maintenance",0,{"$f":"IF(OR($AD119=0,$AB119=\"erreur\"),0,AE119+AF$37*(INDEX(INDIRECT($AC119,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC119,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5,"erreur",{"$f":"CONCATENATE(\"Total_\",AD120,\"_\",AC114)","v":"Total_Confort_sante_Var_3"},"Confort_sante",0,{"$f":"IF(OR($AD120=0,$AB120=\"erreur\"),0,AE120+AF$37*(INDEX(INDIRECT($AC120,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC120,TRUE),1,1+AE$36)))","v":0},{"$f":"IF(OR($AD120=0,$AB120=\"erreur\"),0,AF120+AG$37*(INDEX(INDIRECT($AC120,TRUE),1,1+AG$36)-INDEX(INDIRECT($AC120,TRUE),1,1+AF$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,6,0,{"$f":"CONCATENATE(\"Total_\",AD121,\"_\",AC114)","v":"Total_Autres_Var_3"},"Autres",0,{"$f":"IF(OR($AD121=0,$AB121=\"erreur\"),0,AE121+AF$37*(INDEX(INDIRECT($AC121,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC121,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,7,"erreur",{"$f":"CONCATENATE(\"Total_\",AD122,\"_\",AC114)","v":"Total_0_Var_3"},0,0,{"$f":"IF(OR($AD122=0,$AB122=\"erreur\"),0,AE122+AF$37*(INDEX(INDIRECT($AC122,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC122,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,8,"erreur",{"$f":"CONCATENATE(\"Total_\",AD123,\"_\",AC114)","v":"Total_0_Var_3"},0,0,{"$f":"IF(OR($AD123=0,$AB123=\"erreur\"),0,AE123+AF$37*(INDEX(INDIRECT($AC123,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC123,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,9,"erreur",{"$f":"CONCATENATE(\"Total_\",AD124,\"_\",AC114)","v":"Total_0_Var_3"},0,0,{"$f":"IF(OR($AD124=0,$AB124=\"erreur\"),0,AE124+AF$37*(INDEX(INDIRECT($AC124,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC124,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,10,"erreur",{"$f":"CONCATENATE(\"Total_\",AD125,\"_\",AC114)","v":"Total_0_Var_3"},0,0,{"$f":"IF(OR($AD125=0,$AB125=\"erreur\"),0,AE125+AF$37*(INDEX(INDIRECT($AC125,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC125,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"IF(INDEX(Resultats_variantes,Z126,2)=\"Oui\",\"\",\"erreur\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,{"$f":"IF(INDEX(Resultats_variantes,Z127,2)=\"Oui\",\"\",\"erreur\")","v":""},null,"Émissions GES totales\n(T éq CO2)",{"$f":"SUM(AE128:AE137)","v":0},{"$f":"SUM(AF128:AF137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1,{"$f":"IF(AND(INDEX(Resultats_variantes,Z128,2)=\"Oui\",INDEX(Resultats_postes,AA128,2)=\"Oui\"),IFERROR(SUM(INDIRECT(AC128,TRUE)),\"erreur\"),\"erreur\")","v":"erreur"},{"$f":"CONCATENATE(\"Total_\",AD128,\"_ges_\",AC114)","v":"Total_Investissement_ges_Var_3"},{"$f":"INDEX(Resultats_postes,AA128,1)","v":"Investissement"},{"$f":"IF(OR($AD128=0,$AB128=\"erreur\"),0,INDEX(INDIRECT($AC128,TRUE),1,1+AE$36))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD128=0,$AB128=\"erreur\"),0,INDEX(INDIRECT($AC128,TRUE),1,1+AU$36))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD128=0,$AB128=\"erreur\"),0,INDEX(INDIRECT($AC128,TRUE),1,1+BK$36))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD128=0,$AB128=\"erreur\"),0,INDEX(INDIRECT($AC128,TRUE),1,1+CA$36))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2,0,{"$f":"CONCATENATE(\"Total_\",AD129,\"_ges_\",AC114)","v":"Total_Bilan_carbone_construction_ges_Var_3"},"Bilan_carbone_construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4,3,0,{"$f":"CONCATENATE(\"Total_\",AD130,\"_ges_\",AC114)","v":"Total_Consommation_ges_Var_3"},"Consommation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,4,"erreur",{"$f":"CONCATENATE(\"Total_\",AD131,\"_ges_\",AC114)","v":"Total_Maintenance_ges_Var_3"},"Maintenance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4,5,"erreur",{"$f":"CONCATENATE(\"Total_\",AD132,\"_ges_\",AC114)","v":"Total_Confort_sante_ges_Var_3"},"Confort_sante",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,6,0,{"$f":"CONCATENATE(\"Total_\",AD133,\"_ges_\",AC114)","v":"Total_Autres_ges_Var_3"},"Autres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4,7,"erreur",{"$f":"CONCATENATE(\"Total_\",AD134,\"_ges_\",AC114)","v":"Total_0_ges_Var_3"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,8,"erreur",{"$f":"CONCATENATE(\"Total_\",AD135,\"_ges_\",AC114)","v":"Total_0_ges_Var_3"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4,9,"erreur",{"$f":"CONCATENATE(\"Total_\",AD136,\"_ges_\",AC114)","v":"Total_0_ges_Var_3"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,10,"erreur",{"$f":"CONCATENATE(\"Total_\",AD137,\"_ges_\",AC114)","v":"Total_0_ges_Var_3"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"Z137+1","v":5},"Variante",{"$f":"IF(INDEX(Resultats_variantes,Z139,2)=\"Oui\",\"\",\"erreur\")","v":""},{"$f":"INDEX(variantes_codes,1,Z139)","v":"Var_4"},{"$f":"INDEX($H$5:$H$9,Z139,1)","v":"Variante 4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z139","v":5},null,{"$f":"IF(INDEX(Resultats_variantes,Z140,2)=\"Oui\",\"\",\"erreur\")","v":""},null,"Coût total\n(€TTC constant)",{"$f":"SUM(AE141:AE150)","v":0},{"$f":"SUM(AF141:AF150)","v":0},{"$f":"SUM(AG141:AG150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"Z140","v":5},1,{"$f":"IF(AND(INDEX(Resultats_variantes,Z141,2)=\"Oui\",INDEX(Resultats_postes,AA141,2)=\"Oui\"),IFERROR(SUM(INDIRECT(AC141,TRUE)),\"erreur\"),\"erreur\")","v":0},{"$f":"CONCATENATE(\"Total_\",AD141,\"_\",AC139)","v":"Total_Investissement_Var_4"},{"$f":"INDEX(Resultats_postes,AA141,1)","v":"Investissement"},{"$f":"IF(OR($AD141=0,$AB141=\"erreur\"),0,INDEX(INDIRECT($AC141,TRUE),1,1+AE$36))","v":0},{"$f":"IF(OR($AD141=0,$AB141=\"erreur\"),0,AE141+AF$37*(INDEX(INDIRECT($AC141,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC141,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2,"erreur",{"$f":"CONCATENATE(\"Total_\",AD142,\"_\",AC139)","v":"Total_Bilan_carbone_construction_Var_4"},"Bilan_carbone_construction",0,{"$f":"IF(OR($AD142=0,$AB142=\"erreur\"),0,AE142+AF$37*(INDEX(INDIRECT($AC142,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC142,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,3,0,{"$f":"CONCATENATE(\"Total_\",AD143,\"_\",AC139)","v":"Total_Consommation_Var_4"},"Consommation",0,{"$f":"IF(OR($AD143=0,$AB143=\"erreur\"),0,AE143+AF$37*(INDEX(INDIRECT($AC143,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC143,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,4,0,{"$f":"CONCATENATE(\"Total_\",AD144,\"_\",AC139)","v":"Total_Maintenance_Var_4"},"Maintenance",0,{"$f":"IF(OR($AD144=0,$AB144=\"erreur\"),0,AE144+AF$37*(INDEX(INDIRECT($AC144,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC144,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,"erreur",{"$f":"CONCATENATE(\"Total_\",AD145,\"_\",AC139)","v":"Total_Confort_sante_Var_4"},"Confort_sante",0,{"$f":"IF(OR($AD145=0,$AB145=\"erreur\"),0,AE145+AF$37*(INDEX(INDIRECT($AC145,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC145,TRUE),1,1+AE$36)))","v":0},{"$f":"IF(OR($AD145=0,$AB145=\"erreur\"),0,AF145+AG$37*(INDEX(INDIRECT($AC145,TRUE),1,1+AG$36)-INDEX(INDIRECT($AC145,TRUE),1,1+AF$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,6,0,{"$f":"CONCATENATE(\"Total_\",AD146,\"_\",AC139)","v":"Total_Autres_Var_4"},"Autres",0,{"$f":"IF(OR($AD146=0,$AB146=\"erreur\"),0,AE146+AF$37*(INDEX(INDIRECT($AC146,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC146,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,7,"erreur",{"$f":"CONCATENATE(\"Total_\",AD147,\"_\",AC139)","v":"Total_0_Var_4"},0,0,{"$f":"IF(OR($AD147=0,$AB147=\"erreur\"),0,AE147+AF$37*(INDEX(INDIRECT($AC147,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC147,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,8,"erreur",{"$f":"CONCATENATE(\"Total_\",AD148,\"_\",AC139)","v":"Total_0_Var_4"},0,0,{"$f":"IF(OR($AD148=0,$AB148=\"erreur\"),0,AE148+AF$37*(INDEX(INDIRECT($AC148,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC148,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,9,"erreur",{"$f":"CONCATENATE(\"Total_\",AD149,\"_\",AC139)","v":"Total_0_Var_4"},0,0,{"$f":"IF(OR($AD149=0,$AB149=\"erreur\"),0,AE149+AF$37*(INDEX(INDIRECT($AC149,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC149,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,"erreur",{"$f":"CONCATENATE(\"Total_\",AD150,\"_\",AC139)","v":"Total_0_Var_4"},0,0,{"$f":"IF(OR($AD150=0,$AB150=\"erreur\"),0,AE150+AF$37*(INDEX(INDIRECT($AC150,TRUE),1,1+AF$36)-INDEX(INDIRECT($AC150,TRUE),1,1+AE$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(INDEX(Resultats_variantes,Z151,2)=\"Oui\",\"\",\"erreur\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(INDEX(Resultats_variantes,Z152,2)=\"Oui\",\"\",\"erreur\")","v":""},null,"Émissions GES totales\n(T éq CO2)",{"$f":"SUM(AE153:AE162)","v":0},{"$f":"SUM(AF153:AF162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1,{"$f":"IF(AND(INDEX(Resultats_variantes,Z153,2)=\"Oui\",INDEX(Resultats_postes,AA153,2)=\"Oui\"),IFERROR(SUM(INDIRECT(AC153,TRUE)),\"erreur\"),\"erreur\")","v":"erreur"},{"$f":"CONCATENATE(\"Total_\",AD153,\"_ges_\",AC139)","v":"Total_Investissement_ges_Var_4"},{"$f":"INDEX(Resultats_postes,AA153,1)","v":"Investissement"},{"$f":"IF(OR($AD153=0,$AB153=\"erreur\"),0,INDEX(INDIRECT($AC153,TRUE),1,1+AE$36))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD153=0,$AB153=\"erreur\"),0,INDEX(INDIRECT($AC153,TRUE),1,1+AU$36))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD153=0,$AB153=\"erreur\"),0,INDEX(INDIRECT($AC153,TRUE),1,1+BK$36))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AD153=0,$AB153=\"erreur\"),0,INDEX(INDIRECT($AC153,TRUE),1,1+CA$36))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2,0,{"$f":"CONCATENATE(\"Total_\",AD154,\"_ges_\",AC139)","v":"Total_Bilan_carbone_construction_ges_Var_4"},"Bilan_carbone_construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5,3,0,{"$f":"CONCATENATE(\"Total_\",AD155,\"_ges_\",AC139)","v":"Total_Consommation_ges_Var_4"},"Consommation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,4,"erreur",{"$f":"CONCATENATE(\"Total_\",AD156,\"_ges_\",AC139)","v":"Total_Maintenance_ges_Var_4"},"Maintenance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5,5,"erreur",{"$f":"CONCATENATE(\"Total_\",AD157,\"_ges_\",AC139)","v":"Total_Confort_sante_ges_Var_4"},"Confort_sante",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,6,0,{"$f":"CONCATENATE(\"Total_\",AD158,\"_ges_\",AC139)","v":"Total_Autres_ges_Var_4"},"Autres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5,7,"erreur",{"$f":"CONCATENATE(\"Total_\",AD159,\"_ges_\",AC139)","v":"Total_0_ges_Var_4"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,8,"erreur",{"$f":"CONCATENATE(\"Total_\",AD160,\"_ges_\",AC139)","v":"Total_0_ges_Var_4"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5,9,"erreur",{"$f":"CONCATENATE(\"Total_\",AD161,\"_ges_\",AC139)","v":"Total_0_ges_Var_4"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,"erreur",{"$f":"CONCATENATE(\"Total_\",AD162,\"_ges_\",AC139)","v":"Total_0_ges_Var_4"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Développement","index":21,"n_rows":33,"n_cols":5,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,2,1,7]]}
[null,"Développement et modification de l'outil"]
[null,null,"Cet onglet explique le fonctionnement de l'outil et comment le faire évoluer."]
[]
[]
[]
[]
[]
[]
[null,null,"Liste des postes implémentés","Calcul €","Calcul GES"]
[null,null,"Investissement","Oui","Non"]
[null,null,"Bilan_carbone_construction","Non","Oui"]
[null,null,"Consommation","Oui","Oui"]
[null,null,"Maintenance","Oui","Non"]
[null,null,"Confort_sante","Oui","Non"]
[null,null,"Autres","Oui","Oui"]
[]
[]
[]
[]
[]
[]
[null,null,"Validation oui/non"]
[null,null,"Oui"]
[null,null,"Non"]
[]
[null,null,"Divers"]
[]
[]
[]
[null,null,"Commentaire sur le développement et l'évolution de l'outil"]
[null,null,"Ajout d'un nouveau poste",null,"Pour ajouter un nouveau poste :\n- ajouter un nouvel onglet, avec un nom court et clair\n- ajouter son nom (le même que l'onglet) dans la liste des onglets dans l'onglet Développement\n- dans le nouvel onglet, faire un tableau de résultats année par année, sans actualisation, et le nommer selon les noms qu'on retrouve dans l'onglet Résultats."]
[null,null,"Modification dans les hypothèses",null,"Les plages utilisées sont nommées. Si on ajoute ou supprime une ligne, bien vérifier que les noms correspondent toujours aux bonnes plages, les ajuster si besoin."]
[null,null,"Verrouillage des cellules"]