{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Matériaux Bruts et raffinés","Composants + Outils","Petit Vaisseaux","Gros Vaisseaux - Stations"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Matériaux Bruts et raffinés","index":0,"n_rows":12,"n_cols":7,"rows_kept":12,"cut":false,"hidden":false,"merged":[[13,1,13,3],[24,1,24,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[21,1,21,3],[22,1,22,3],[23,1,23,3]]}
[]
["Minérais Brut","Valeur en cours          Minerais Brut (Credit/kg)","Minerais Raffinés","Minerais Raffinés (kg)        pour 1kg de                          Minerais brut traité","Valeur de base Minerais Raffinés (Crédit/kg)","Majoration (10%) (Raffinage (10%))","Valeur en cours        selon le site "]
["Pierre",1,"Gravier",0.9,{"$f":"B3/D3","v":1.1111111111111112},{"$f":"E3*1.1","v":1.2222222222222223},{"$f":"ROUNDUP(F3,0)","v":2}]
["Fer",3,"Lingot de Fer",0.7,{"$f":"B4/D4","v":4.2857142857142856},{"$f":"E4*1.1","v":4.7142857142857144},{"$f":"ROUNDUP(F4,0)","v":5}]
["Argent",9,"Lingot d'Argent",0.1,90,99.000000000000014,{"$f":"ROUNDUP(F5,0)","v":99}]
["Cobalt",7,"Lingot de Cobalt",0.3,23.333333333333336,25.666666666666671,26]
["Magnésium",11,"Poudre de Magnésium",7.0000000000000001E-3,1571.4285714285713,1728.5714285714287,{"$f":"ROUNDDOWN(F7,0)","v":1728}]
["Nickel",6,"Lingot de Nickel",0.4,15,16.5,17]
["Or",10,"Lingot d'Or",0.01,1000,1100,1100]
["Platine",12,"Lingot de Platine",5.0000000000000001E-3,2400,2640,2640]
["Silicium",3,"Plaquette de Silicium",0.7,4.2857142857142856,4.7142857142857144,5]
["Uranium",11,"Lingot d'Uranium",7.0000000000000001E-3,1571.4285714285713,1728.5714285714287,{"$f":"ROUNDDOWN(F12,0)","v":1728}]

{"sheet":"Composants + Outils","index":1,"n_rows":29,"n_cols":4,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Composants","Coût  de base                      à l'unité             (Crédit / Unité)","Majoration (21%)                (Raffinage (10%) + Transformation (10%))","Valeur en cours        selon le site "]
["Affichage",{"$f":"3*'Matériaux Bruts et raffinés'!E4+3*'Matériaux Bruts et raffinés'!E11+0.2*'Matériaux Bruts et raffinés'!E9","v":225.71428571428572},{"$f":"B2*1.21","v":273.1142857142857},{"$f":"ROUNDUP((3*'Matériaux Bruts et raffinés'!G4+3*'Matériaux Bruts et raffinés'!G11+0.2*'Matériaux Bruts et raffinés'!G9)*1.1,0)","v":275}]
["Cellule Solaire",{"$f":"0.3*'Matériaux Bruts et raffinés'!E9+12*'Matériaux Bruts et raffinés'!E11+0.05*'Matériaux Bruts et raffinés'!E10","v":471.42857142857144},{"$f":"B3*1.21","v":570.42857142857144},{"$f":"ROUNDUP((0.3*'Matériaux Bruts et raffinés'!G9+12*'Matériaux Bruts et raffinés'!G11+0.05*'Matériaux Bruts et raffinés'!G10)*1.1,0)","v":575}]
["Composant de détection",{"$f":"5*'Matériaux Bruts et raffinés'!E4+0.2*'Matériaux Bruts et raffinés'!E10","v":501.42857142857144},{"$f":"B4*1.21","v":606.7285714285714},{"$f":"ROUNDUP((5*'Matériaux Bruts et raffinés'!G4+0.2*'Matériaux Bruts et raffinés'!G10)*1.1,0)","v":609}]
["Composant de générateur de gravité",{"$f":"600*'Matériaux Bruts et raffinés'!E4+220*'Matériaux Bruts et raffinés'!E6+5*'Matériaux Bruts et raffinés'!E9","v":12704.761904761905},15372.761904761905,{"$f":"ROUNDUP((600*'Matériaux Bruts et raffinés'!G4+220*'Matériaux Bruts et raffinés'!G6+5*'Matériaux Bruts et raffinés'!G9)*1.1,0)","v":15642}]
["Composant de propulseur",{"$f":"30*'Matériaux Bruts et raffinés'!E4+10*'Matériaux Bruts et raffinés'!E6+1*'Matériaux Bruts et raffinés'!E9+0.4*'Matériaux Bruts et raffinés'!E10","v":2321.9047619047619},2809.5047619047618,{"$f":"ROUNDUP((30*'Matériaux Bruts et raffinés'!G4+10*'Matériaux Bruts et raffinés'!G6+1*'Matériaux Bruts et raffinés'!G9+0.4*'Matériaux Bruts et raffinés'!G10)*1.1,0)","v":2823}]
["Composant de réacteur",{"$f":"15*'Matériaux Bruts et raffinés'!E4+10*'Matériaux Bruts et raffinés'!E3+5*'Matériaux Bruts et raffinés'!E5","v":525.39682539682542},635.73015873015879,{"$f":"ROUNDUP((15*'Matériaux Bruts et raffinés'!G4+10*'Matériaux Bruts et raffinés'!G3+5*'Matériaux Bruts et raffinés'!G5)*1.1,0)","v":649}]
["Composant médical",{"$f":"80*'Matériaux Bruts et raffinés'!E4+70*'Matériaux Bruts et raffinés'!E8+10*'Matériaux Bruts et raffinés'!E5","v":2292.8571428571431},2774.3571428571431,{"$f":"ROUNDUP((80*'Matériaux Bruts et raffinés'!G4+70*'Matériaux Bruts et raffinés'!G8+10*'Matériaux Bruts et raffinés'!G5)*1.1,0)","v":2838}]
["Composant radio",{"$f":"8*'Matériaux Bruts et raffinés'!E4+0.5*'Matériaux Bruts et raffinés'!E11","v":36.428571428571431},44.078571428571429,{"$f":"ROUNDUP((8*'Matériaux Bruts et raffinés'!G4+0.5*'Matériaux Bruts et raffinés'!G11)*1.1,0)","v":47}]
["Échafaudage",{"$f":"7*'Matériaux Bruts et raffinés'!E4","v":30},36.299999999999997,{"$f":"ROUNDUP((7*'Matériaux Bruts et raffinés'!G4)*1.1,0)","v":39}]
["Élément de construction",{"$f":"9*'Matériaux Bruts et raffinés'!E4","v":38.571428571428569},46.671428571428571,{"$f":"ROUNDUP((9*'Matériaux Bruts et raffinés'!G4)*1.1,0)","v":50}]
["Explosif",{"$f":"0.5*'Matériaux Bruts et raffinés'!E11+2*'Matériaux Bruts et raffinés'!E7","v":3145},3805.45,{"$f":"ROUNDUP((0.5*'Matériaux Bruts et raffinés'!G11+2*'Matériaux Bruts et raffinés'!G7)*1.1,0)","v":3805}]
["Grille métallique",{"$f":"7*'Matériaux Bruts et raffinés'!E4","v":30},36.299999999999997,{"$f":"ROUNDUP((7*'Matériaux Bruts et raffinés'!G4)*1.1,)","v":39}]
["Moteur",{"$f":"17*'Matériaux Bruts et raffinés'!E4+5*'Matériaux Bruts et raffinés'!E8+5*'Matériaux Bruts et raffinés'!E6","v":264.52380952380952},320.07380952380953,{"$f":"ROUNDUP((17*'Matériaux Bruts et raffinés'!G4+5*'Matériaux Bruts et raffinés'!G8+5*'Matériaux Bruts et raffinés'!G6)*1.1,0)","v":330}]
["Ordinateur",{"$f":"0.2*'Matériaux Bruts et raffinés'!E11+0.1*'Matériaux Bruts et raffinés'!E9","v":100.85714285714286},122.03714285714285,{"$f":"ROUNDUP((0.2*'Matériaux Bruts et raffinés'!G11+0.1*'Matériaux Bruts et raffinés'!G9)*1.1,0)","v":123}]
["Plaque d'intérieur",{"$f":"3.5*'Matériaux Bruts et raffinés'!E4","v":15},18.149999999999999,{"$f":"ROUNDUP((3.5*'Matériaux Bruts et raffinés'!G4)*1.1,)","v":20}]
["Plaque d'acier",{"$f":"22*'Matériaux Bruts et raffinés'!E4","v":94.285714285714278},114.08571428571427,{"$f":"ROUNDUP((22*'Matériaux Bruts et raffinés'!G4)*1.1,0)","v":121}]
["Tube en acier (grand)",{"$f":"30*'Matériaux Bruts et raffinés'!E4","v":128.57142857142856},155.57142857142856,{"$f":"ROUNDUP((30*'Matériaux Bruts et raffinés'!G4)*1.1,0)","v":165}]
["Tube en acier (petit)",{"$f":"5*'Matériaux Bruts et raffinés'!E4","v":21.428571428571427},25.928571428571427,{"$f":"ROUNDUP((5*'Matériaux Bruts et raffinés'!G4)*1.1,0)","v":28}]
["Vitre par-balle",{"$f":"15*'Matériaux Bruts et raffinés'!E11","v":64.285714285714278},{"$f":"B20*1.21","v":77.785714285714278},{"$f":"ROUNDUP((15*'Matériaux Bruts et raffinés'!G11)*1.1,0)","v":83}]
[]
["Outils et Munitions","Coût à l'unité             (Crédit / Unité)","Majoration (21%)               (Raffinage (10%) + Transformation (10%))","Valeur en cours        selon le site "]
["Chalumeau",{"$f":"5*'Matériaux Bruts et raffinés'!E4+1*'Matériaux Bruts et raffinés'!E8+0.2*'Matériaux Bruts et raffinés'!E9","v":236.42857142857144},{"$f":"B23*1.21","v":286.07857142857142},{"$f":"ROUNDUP((5*'Matériaux Bruts et raffinés'!G4+1*'Matériaux Bruts et raffinés'!G8+0.2*'Matériaux Bruts et raffinés'!G9)*1.1,0)","v":289}]
["Chargeur OTAN 5.56c45mm",{"$f":"0.8*'Matériaux Bruts et raffinés'!E4+0.2*'Matériaux Bruts et raffinés'!E8+0.2*'Matériaux Bruts et raffinés'!E7","v":320.71428571428572},{"$f":"B24*1.21","v":388.06428571428569},{"$f":"ROUNDUP((0.8*'Matériaux Bruts et raffinés'!G4+0.2*'Matériaux Bruts et raffinés'!G8+0.2*'Matériaux Bruts et raffinés'!G7)*1.1,0)","v":389}]
["Conteneur de Missile 200mm",{"$f":"55*'Matériaux Bruts et raffinés'!E4+7*'Matériaux Bruts et raffinés'!E8+0.2*'Matériaux Bruts et raffinés'!E11+0.5*'Matériaux Bruts et raffinés'!E12+0.4*'Matériaux Bruts et raffinés'!E10+5.2*'Matériaux Bruts et raffinés'!E7","v":10258.714285714286},{"$f":"B25*1.21","v":12413.044285714286},{"$f":"ROUNDUP((55*'Matériaux Bruts et raffinés'!G4+7*'Matériaux Bruts et raffinés'!G8+0.2*'Matériaux Bruts et raffinés'!G11+0.5*'Matériaux Bruts et raffinés'!G12+0.4*'Matériaux Bruts et raffinés'!G10+5.2*'Matériaux Bruts et raffinés'!G7)*1.1,0)","v":12431}]
["Conteneur de munitions OTAN 25x184mm",{"$f":"40*'Matériaux Bruts et raffinés'!E4+5*'Matériaux Bruts et raffinés'!E8+3.5*'Matériaux Bruts et raffinés'!E7","v":5746.4285714285716},6953.1785714285716,{"$f":"ROUNDUP((40*'Matériaux Bruts et raffinés'!G4+5*'Matériaux Bruts et raffinés'!G8+3.5*'Matériaux Bruts et raffinés'!G7)*1.1,0)","v":6967}]
["Foreuse portative",{"$f":"20*'Matériaux Bruts et raffinés'!E4+3*'Matériaux Bruts et raffinés'!E8+3*'Matériaux Bruts et raffinés'!E6","v":200.71428571428572},242.86428571428573,{"$f":"ROUNDUP((20*'Matériaux Bruts et raffinés'!G4+3*'Matériaux Bruts et raffinés'!G8+3*'Matériaux Bruts et raffinés'!G6)*1.1,0)","v":252}]
["Fusil automatique",{"$f":"3*'Matériaux Bruts et raffinés'!E4+1*'Matériaux Bruts et raffinés'!E8","v":27.857142857142858},33.707142857142856,{"$f":"ROUNDUP((3*'Matériaux Bruts et raffinés'!G4+1*'Matériaux Bruts et raffinés'!G8)*1.1,0)","v":36}]
["Meuleuse",{"$f":"3*'Matériaux Bruts et raffinés'!E4+1*'Matériaux Bruts et raffinés'!E8+1*'Matériaux Bruts et raffinés'!E6+1*'Matériaux Bruts et raffinés'!E11","v":55.476190476190474},{"$f":"B29*1.21","v":67.126190476190473},{"$f":"ROUNDUP((3*'Matériaux Bruts et raffinés'!G4+1*'Matériaux Bruts et raffinés'!G8+1*'Matériaux Bruts et raffinés'!G6+1*'Matériaux Bruts et raffinés'!G11)*1.1,0)","v":70}]

{"sheet":"Petit Vaisseaux","index":2,"n_rows":42,"n_cols":55,"rows_kept":42,"cut":false,"hidden":false,"merged":[[40,50,40,51],[41,50,41,51],[38,50,38,51],[39,50,39,51],[37,50,37,51],[21,29,22,29],[21,30,22,30],[21,31,22,31],[21,35,22,35],[26,50,26,51],[21,49,22,49],[21,47,22,47],[21,44,22,44],[21,45,22,45],[21,40,22,40],[21,41,22,41],[21,42,22,42],[21,48,22,48],[21,43,22,43],[21,16,22,16],[21,17,22,17],[21,18,22,18],[21,23,22,23],[21,28,22,28],[21,19,22,19],[21,20,22,20],[21,21,22,21],[21,25,22,25],[21,26,22,26],[21,22,22,22],[21,8,22,8],[21,13,22,13],[21,57,22,57],[21,58,22,58],[21,46,22,46],[21,9,22,9],[21,10,22,10],[21,11,22,11],[21,12,22,12],[21,14,22,14],[21,15,22,15],[21,34,22,34],[21,33,22,33],[21,32,22,32],[21,27,22,27],[21,24,22,24],[21,59,22,59],[21,50,22,50],[21,51,22,51],[21,52,22,52],[21,53,22,53],[21,54,22,54],[21,55,22,55],[21,56,22,56],[21,1,22,1],[21,4,22,4],[21,5,22,5],[21,6,22,6],[21,7,22,7],[21,3,22,3],[34,50,34,51],[35,50,35,51],[36,50,36,51],[21,36,22,36],[21,37,22,37],[21,38,22,38],[21,39,22,39],[32,50,32,51],[31,50,31,51],[33,50,33,51],[27,50,27,51],[28,50,28,51],[29,50,29,51],[30,50,30,51]]}
["Éléments de construction","Coût de Base                   Coût/unité","Coût Majoré                Cours des prix             Coût/unité","Train d'amarrage","Bloc Armure Léger","Pente Armure Légère","Coin Armure Légère","Coin inversé Armure Légère","Bloc Armure Lourde","Pente Armure Lourde","Coin Armure Lourde","Coin inversé Armure Lourde","Cockpit 1","Siège Passager","Petit Propulseur","Grand Propulseur","Gyroscope","Petit Générateur","Gros générateur","Petit Cargo","Cargo Moyen","Grand Cargo","Bloc de Fusion - Merge Block","Rotor","Masse Artificielle","Panneau solaire","Projecteur \"Spotlight\"","Antènne","Balise \"Beacon\"","Détecteur de Minerai","\"Gatling Gun\"","Lance Missile","Équipement de Forage \"Drill\"","Meuleuse \"Grinder\"","Soudeuse \"Welder\"","Ogive \"Warhead\"","Decoy","Roue 1x1","Roue 3 x 3","Roue 5 x 5","Convoyeur (Gros)","Tube de Convoyeur (Gros)","Frame de convoyeur (Gros)","Convoyeur Courbé (Petit)","Collecteur","Connecteur (Éjecteur) (Gros)","Convoyeur (Petit)","Tube de Convoyeur (Petit)","Convoyeur Courbé (Gros)","Éjecteur (Petit)"]
["Affichage",{"$f":"'Composants + Outils'!B2","v":225.71428571428572},{"$f":"'Composants + Outils'!D2","v":275},null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,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,2,1,null,null,null,1]
["Cellule Solaire",{"$f":"'Composants + Outils'!B3","v":471.42857142857144},{"$f":"'Composants + Outils'!D3","v":575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
["Composant de détection",{"$f":"'Composants + Outils'!B4","v":501.42857142857144},{"$f":"'Composants + Outils'!D4","v":609},null,null,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]
["Composant de générateur de gravité",{"$f":"'Composants + Outils'!B5","v":12704.761904761905},{"$f":"'Composants + Outils'!D5","v":15642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Composant de propulseur",{"$f":"'Composants + Outils'!B6","v":2321.9047619047619},{"$f":"'Composants + Outils'!D6","v":2823},null,null,null,null,null,null,null,null,null,null,null,1,12]
["Composant de réacteur",{"$f":"'Composants + Outils'!B7","v":525.39682539682542},{"$f":"'Composants + Outils'!D7","v":649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,50]
["Composant médical",{"$f":"'Composants + Outils'!B8","v":2292.8571428571431},{"$f":"'Composants + Outils'!D8","v":2838}]
["Composant radio",{"$f":"'Composants + Outils'!B9","v":36.428571428571431},{"$f":"'Composants + Outils'!D9","v":47}]
["Échafaudage/Poutre",{"$f":"'Composants + Outils'!B10","v":30},{"$f":"'Composants + Outils'!D10","v":39},null,null,null,null,null,null,null,null,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]
["Élément de construction",{"$f":"'Composants + Outils'!B11","v":38.571428571428569},{"$f":"'Composants + Outils'!D11","v":50},1,null,null,null,null,null,null,null,null,10,20,1,2,5,1,9,1,10,25,5,5,2,2,1,1,1,2,1,2,8,17,17,1,1,10,30,50,70,30,12,1,35,12,4,1,30,4]
["Explosif",{"$f":"'Composants + Outils'!B12","v":3145},{"$f":"'Composants + Outils'!D12","v":3805},null,null,null,null,null,null,null,null,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]
["Grille métallique",{"$f":"'Composants + Outils'!B13","v":30},{"$f":"'Composants + Outils'!D13","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,9,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,4,12,20]
["Moteur",{"$f":"'Composants + Outils'!B14","v":264.52380952380952},{"$f":"'Composants + Outils'!D14","v":330},1,null,null,null,null,null,null,null,null,1,null,null,null,2,1,5,2,6,8,1,1,null,null,null,null,null,1,1,1,1,4,2,null,null,null,null,null,2,6,2,1,8,6,1,1,6,1]
["Ordinateur",{"$f":"'Composants + Outils'!B15","v":100.85714285714286},{"$f":"'Composants + Outils'!D15","v":123},null,null,null,null,null,null,null,null,null,15,null,null,null,3,10,25,2,4,6,1,1,2,1,null,1,1,1,1,1,1,2,2,1,1,null,null,null,3,null,null,null,8,6,2,null,null,4]
["Plaque d'intérieur",{"$f":"'Composants + Outils'!B16","v":15},{"$f":"'Composants + Outils'!D16","v":20},null,null,null,null,null,null,null,null,null,10,20,null,null,null,null,null,3,30,75,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,1,null,null,4,1]
["Plaque d'acier",{"$f":"'Composants + Outils'!B17","v":94.285714285714278},{"$f":"'Composants + Outils'!D17","v":121},1,1,1,1,1,5,5,5,5,null,null,1,5,25,2,60,null,null,null,4,5,3,1,1,null,1,2,4,4,32,12,12,null,null,4,12,20,null,8,4,null,35,21,null,null,7,7]
["Tube en acier (grand)",{"$f":"'Composants + Outils'!B18","v":128.57142857142856},{"$f":"'Composants + Outils'!D18","v":165},1,null,null,null,null,null,null,null,null,null,null,1,5,1,1,3,null,null,null,null,null,null,null,null,null,null,null,null,4,4,1,1,null,null,2,6,10]
["Tube en acier (petit)",{"$f":"'Composants + Outils'!B19","v":21.428571428571427},{"$f":"'Composants + Outils'!D19","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,null,1,null,1,1,null,3,null,8,4,6,2,2,null,null,null,25,10,5,null,12,6,null,null,10,2]
["Vitre pare-balle",{"$f":"'Composants + Outils'!B20","v":64.285714285714278},{"$f":"'Composants + Outils'!D20","v":83},null,null,null,null,null,null,null,null,null,30]
[]
[null,"Coût de Base    Fabrication",null,{"$f":"$B2*D2+$B3*D3+$B4*D4+$B5*D5+$B6*D6+$B7*D7+$B8*D8+$B9*D9+$B10*D10+$B11*D11+$B12*D12+$B13*D13+$B14*D14+$B15*D15+$B16*D16+$B17*D17+$B18*D18+$B19*D19+$B20*D20","v":525.95238095238096},{"$f":"$B2*E2+$B3*E3+$B4*E4+$B5*E5+$B6*E6+$B7*E7+$B8*E8+$B9*E9+$B10*E10+$B11*E11+$B12*E12+$B13*E13+$B14*E14+$B15*E15+$B16*E16+$B17*E17+$B18*E18+$B19*E19+$B20*E20","v":94.285714285714278},94.285714285714278,94.285714285714278,94.285714285714278,471.42857142857139,471.42857142857139,471.42857142857139,471.42857142857139,{"$f":"$B2*M2+$B3*M3+$B4*M4+$B5*M5+$B6*M6+$B7*M7+$B8*M8+$B9*M9+$B10*M10+$B11*M11+$B12*M12+$B13*M13+$B14*M14+$B15*M15+$B16*M16+$B17*M17+$B18*M18+$B19*M19+$B20*M20","v":5370.2380952380954},1071.4285714285713,{"$f":"$B2*O2+$B3*O3+$B4*O4+$B5*O5+$B6*O6+$B7*O7+$B8*O8+$B9*O9+$B10*O10+$B11*O11+$B12*O12+$B13*O13+$B14*O14+$B15*O15+$B16*O16+$B17*O17+$B18*O18+$B19*O19+$B20*O20","v":2583.333333333333},{"$f":"$B2*P2+$B3*P3+$B4*P4+$B5*P5+$B6*P6+$B7*P7+$B8*P8+$B9*P9+$B10*P10+$B11*P11+$B12*P12+$B13*P13+$B14*P14+$B15*P15+$B16*P16+$B17*P17+$B18*P18+$B19*P19+$B20*P20","v":29054.285714285717},3510.1904761904757,2184.2063492063489,36773.888888888891,1040.047619047619,{"$f":"$B2*U2+$B3*U3+$B4*U4+$B5*U5+$B6*U6+$B7*U7+$B8*U8+$B9*U9+$B10*U10+$B11*U11+$B12*U12+$B13*U13+$B14*U14+$B15*U15+$B16*U16+$B17*U17+$B18*U18+$B19*U19+$B20*U20","v":3052},5036.333333333333,978.23809523809518,1051.0952380952378,13266.476190476191,7896.5714285714294,147.85714285714283,160.85714285714286,255.14285714285714,{"$f":"$B2*AD2+$B3*AD3+$B4*AD4+$B5*AD5+$B6*AD6+$B7*AD7+$B8*AD8+$B9*AD9+$B10*AD10+$B11*AD11+$B12*AD12+$B13*AD13+$B14*AD14+$B15*AD15+$B16*AD16+$B17*AD17+$B18*AD18+$B19*AD19+$B20*AD20","v":1132.5238095238096},845.38095238095229,1333.9523809523807,4376.8095238095239,3261.238095238095,2775.0476190476184,6502.2857142857147,{"$f":"$B2*AK2+$B3*AK3+$B4*AK4+$B5*AK5+$B6*AK6+$B7*AK7+$B8*AK8+$B9*AK9+$B10*AK10+$B11*AK11+$B12*AK12+$B13*AK13+$B14*AK14+$B15*AK15+$B16*AK16+$B17*AK17+$B18*AK18+$B19*AK19+$B20*AK20","v":212.28571428571431},{"$f":"$B2*AL2+$B3*AL3+$B4*AL4+$B5*AL5+$B6*AL6+$B7*AL7+$B8*AL8+$B9*AL9+$B10*AL10+$B11*AL11+$B12*AL12+$B13*AL13+$B14*AL14+$B15*AL15+$B16*AL16+$B17*AL17+$B18*AL18+$B19*AL19+$B20*AL20","v":1140},{"$f":"$B2*AM2+$B3*AM3+$B4*AM4+$B5*AM5+$B6*AM6+$B7*AM7+$B8*AM8+$B9*AM9+$B10*AM10+$B11*AM11+$B12*AM12+$B13*AM13+$B14*AM14+$B15*AM15+$B16*AM16+$B17*AM17+$B18*AM18+$B19*AM19+$B20*AM20","v":3420},5699.9999999999991,4442.333333333333,3712.8571428571427,1476.1904761904761,318.09523809523807,8281.6190476190477,4989.4285714285716,680.52380952380952,318.09523809523807,3618.5714285714284,1750.8095238095239]
[]
[null,"Prix Vente",null,{"$f":"D22*1.331","v":700.04261904761904},{"$f":"E22*1.331","v":125.4942857142857},{"$f":"F22*1.331","v":125.4942857142857},{"$f":"G22*1.331","v":125.4942857142857},125.4942857142857,627.47142857142853,627.47142857142853,627.47142857142853,627.47142857142853,7147.7869047619051,null,{"$f":"O22*1.331","v":3438.4166666666661},38671.254285714291,4672.0635238095228,2907.1786507936504,48946.046111111114,1384.3033809523808,4062.212,6703.3596666666663,{"$f":"W22*1.331","v":1302.0349047619047},{"$f":"X22*1.331","v":1399.0077619047615},{"$f":"Y22*1.331","v":17657.679809523808},{"$f":"Z22*1.331","v":10510.336571428572},196.79785714285711,214.10085714285714,339.59514285714283,1507.3891904761906,1125.2020476190476,1775.4906190476188,{"$f":"AG22*1.331","v":5825.533476190476},4340.7079047619045,3693.5883809523798,{"$f":"AJ22*1.331","v":8654.5422857142858},{"$f":"AK22*1.331","v":282.55228571428574},{"$f":"AL22*1.331","v":1517.34},4552.0199999999995,7586.6999999999989,5912.7456666666658,4941.812857142857,1964.8095238095236,423.38476190476189,11022.834952380952,6640.9294285714286,905.77719047619041,423.38476190476189,4816.318571428571,2330.3274761904763]
[null,"Cours des Prix","Profit 10% =>",{"$f":"ROUNDUP(($C2*D2+$C3*D3+$C4*D4+$C5*D5+$C6*D6+$C7*D7+$C8*D8+$C9*D9+$C10*D10+$C11*D11+$C12*D12+$C13*D13+$C14*D14+$C15*D15+$C16*D16+$C17*D17+$C18*D18+$C19*D19+$C20*D20)*1.1,0)","v":733},{"$f":"ROUNDUP(($C2*E2+$C3*E3+$C4*E4+$C5*E5+$C6*E6+$C7*E7+$C8*E8+$C9*E9+$C10*E10+$C11*E11+$C12*E12+$C13*E13+$C14*E14+$C15*E15+$C16*E16+$C17*E17+$C18*E18+$C19*E19+$C20*E20)*1.1,0)","v":134},{"$f":"ROUNDUP(($C2*F2+$C3*F3+$C4*F4+$C5*F5+$C6*F6+$C7*F7+$C8*F8+$C9*F9+$C10*F10+$C11*F11+$C12*F12+$C13*F13+$C14*F14+$C15*F15+$C16*F16+$C17*F17+$C18*F18+$C19*F19+$C20*F20)*1.1,0)","v":134},{"$f":"ROUNDUP(($C2*G2+$C3*G3+$C4*G4+$C5*G5+$C6*G6+$C7*G7+$C8*G8+$C9*G9+$C10*G10+$C11*G11+$C12*G12+$C13*G13+$C14*G14+$C15*G15+$C16*G16+$C17*G17+$C18*G18+$C19*G19+$C20*G20)*1.1,0)","v":134},134,666,{"$f":"ROUNDUP(($C2*J2+$C3*J3+$C4*J4+$C5*J5+$C6*J6+$C7*J7+$C8*J8+$C9*J9+$C10*J10+$C11*J11+$C12*J12+$C13*J13+$C14*J14+$C15*J15+$C16*J16+$C17*J17+$C18*J18+$C19*J19+$C20*J20)*1.1,0)","v":666},666,666,7414,null,{"$f":"ROUNDUP(($C2*O2+$C3*O3+$C4*O4+$C5*O5+$C6*O6+$C7*O7+$C8*O8+$C9*O9+$C10*O10+$C11*O11+$C12*O12+$C13*O13+$C14*O14+$C15*O15+$C16*O16+$C17*O17+$C18*O18+$C19*O19+$C20*O20)*1.1,0)","v":3475},38947,4916,2976,50305,1421,4232,7044,1368,1470,17987,10615,211,222,355,1545,1179,1867,{"$f":"ROUNDUP(($C2*AG2+$C3*AG3+$C4*AG4+$C5*AG5+$C6*AG6+$C7*AG7+$C8*AG8+$C9*AG9+$C10*AG10+$C11*AG11+$C12*AG12+$C13*AG13+$C14*AG14+$C15*AG15+$C16*AG16+$C17*AG17+$C18*AG18+$C19*AG19+$C20*AG20)*1.1,0)","v":6170},4560,3896,8666,{"$f":"ROUNDUP(($C2*AK2+$C3*AK3+$C4*AK4+$C5*AK5+$C6*AK6+$C7*AK7+$C8*AK8+$C9*AK9+$C10*AK10+$C11*AK11+$C12*AK12+$C13*AK13+$C14*AK14+$C15*AK15+$C16*AK16+$C17*AK17+$C18*AK18+$C19*AK19+$C20*AK20)*1.1,0)","v":295},{"$f":"ROUNDUP(($C2*AL2+$C3*AL3+$C4*AL4+$C5*AL5+$C6*AL6+$C7*AL7+$C8*AL8+$C9*AL9+$C10*AL10+$C11*AL11+$C12*AL12+$C13*AL13+$C14*AL14+$C15*AL15+$C16*AL16+$C17*AL17+$C18*AL18+$C19*AL19+$C20*AL20)*1.1,0)","v":1617},{"$f":"ROUNDUP(($C2*AM2+$C3*AM3+$C4*AM4+$C5*AM5+$C6*AM6+$C7*AM7+$C8*AM8+$C9*AM9+$C10*AM10+$C11*AM11+$C12*AM12+$C13*AM13+$C14*AM14+$C15*AM15+$C16*AM16+$C17*AM17+$C18*AM18+$C19*AM19+$C20*AM20)*1.1,0)","v":4851},8085,6302,5201,2073,440,11545,6933,942,440,5068,2420]
[]
["Modèle ","Coût de Base    ","Prix de Vente          Cours des prix     (Profit 20%)",null,"Quantité",null,null,null,"Quantité",null,null,null,"Quantité",null,null,null,null,"Quantité",null,null,null,null,null,null,null,"Quantité",null,null,null,"Quantité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantité",null,null,null,"Coût de Base",null,"Coût Éléments de construction               (21%)","Coût Éléments de construction (21%)                      Cours des Prix","Prix de Vente             Majoration"]
["Test",null,null,1,22,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"E$22*E28+F$22*F28+G$22*G28+H$22*H28+I$22*I28+J$22*J28+K$22*K28+L$22*L28+M$22*M28+O$22*O28+P$22*P28+Q$22*Q28+R$22*R28+S$22*S28+X$22*X28+D$22*D28+AU$22*AU28+T$22*T28+U$22*U28+V$22*V28+Z$22*Z28+AA$22*AA28+AB$22*AB28+AC$22*AC28+AD$22*AD28+AE$22*AE28+AF$22*AF28+AJ$22*AJ28+Y$22*Y28+AV$22*AV28+AS$22*AS28+AT$22*AT28+AL$22*AL28+AM$22*AM28+AN$22*AN28+AK$22*AK28+AO422*AO28+AP$22*AP28+AQ$22*AQ28+AR422*AR28+AW$22*AW28+AX$22*AX28+W$22*W28+N22*N28+AG22*AG28+AH22*AH28+AI22*AI28","v":173728.61904761905},null,{"$f":"AY28*1.21","v":210211.62904761906},{"$f":"(E$25*E28+F$25*F28+G$25*G28+H$25*H28+I$25*I28+J$25*J28+K$25*K28+L$25*L28+M$25*M28+O$25*O28+P$25*P28+Q$25*Q28+R$25*R28+S$25*S28+X$25*X28+D$25*D28+AU$25*AU28+T$25*T28+U$25*U28+V$25*V28+Z$25*Z28+AA$25*AA28+AB$25*AB28+AC$25*AC28+AD$25*AD28+AE$25*AE28+AF$25*AF28+AJ$25*AJ28+Y$25*Y28+AV$25*AV28+AS$25*AS28+AT$25*AT28+AL$25*AL28+AM426*AM28+AN$25*AN28+AK$25*AK28+AO$25*AO28+AP$25*AP28+AQ$25*AQ28+AR$25*AR28+AW$25*AW28+AX$25*AX28+W425*W28+N25*N28+AG25*AG28+AH25*AH28+AI25*AI28)/1.1","v":215982.72727272726},{"$f":"CZ28*1.331","v":0}]
[null,{"$f":"AY29","v":0},{"$f":"BB29*1.4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E$22*E29+F$22*F29+G$22*G29+H$22*H29+I$22*I29+J$22*J29+K$22*K29+L$22*L29+M$22*M29+O$22*O29+P$22*P29+Q$22*Q29+R$22*R29+S$22*S29+X$22*X29+D$22*D29+AU$22*AU29+T$22*T29+U$22*U29+V$22*V29+Z$22*Z29+AA$22*AA29+AB$22*AB29+AC$22*AC29+AD$22*AD29+AE$22*AE29+AF$22*AF29+AJ$22*AJ29+Y$22*Y29+AV$22*AV29+AS$22*AS29+AT$22*AT29+AL$22*AL29+AM$22*AM29+AN$22*AN29+AK$22*AK29+AO423*AO29+AP$22*AP29+AQ$22*AQ29+AR423*AR29+AW$22*AW29+AX$22*AX29+W$22*W29+N23*N29+AG23*AG29+AH23*AH29+AI23*AI29","v":0},null,{"$f":"AY29*1.21","v":0},{"$f":"(E$25*E29+F$25*F29+G$25*G29+H$25*H29+I$25*I29+J$25*J29+K$25*K29+L$25*L29+M$25*M29+O$25*O29+P$25*P29+Q$25*Q29+R$25*R29+S$25*S29+X$25*X29+D$25*D29+AU$25*AU29+T$25*T29+U$25*U29+V$25*V29+Z$25*Z29+AA$25*AA29+AB$25*AB29+AC$25*AC29+AD$25*AD29+AE$25*AE29+AF$25*AF29+AJ$25*AJ29+Y$25*Y29+AV$25*AV29+AS$25*AS29+AT$25*AT29+AL$25*AL29+AM427*AM29+AN$25*AN29+AK$25*AK29+AO$25*AO29+AP$25*AP29+AQ$25*AQ29+AR$25*AR29+AW$25*AW29+AX$25*AX29+W426*W29+N26*N29+AG26*AG29+AH26*AH29+AI26*AI29)/1.1","v":0},0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]

{"sheet":"Gros Vaisseaux - Stations","index":3,"n_rows":41,"n_cols":86,"rows_kept":41,"cut":false,"hidden":false,"merged":[[31,81,31,82],[21,83,22,83],[26,81,26,82],[21,21,22,21],[21,22,22,22],[21,34,22,34],[21,51,22,51],[21,53,22,53],[21,55,22,55],[21,57,22,57],[21,37,22,37],[21,38,22,38],[21,39,22,39],[21,79,22,79],[21,80,22,80],[21,48,22,48],[21,31,22,31],[21,32,22,32],[21,45,22,45],[21,47,22,47],[21,46,22,46],[21,73,22,73],[21,49,22,49],[21,30,22,30],[21,75,22,75],[21,90,22,90],[21,91,22,91],[21,84,22,84],[21,85,22,85],[21,86,22,86],[21,87,22,87],[21,88,22,88],[21,89,22,89],[21,11,22,11],[21,16,22,16],[21,18,22,18],[21,17,22,17],[21,77,22,77],[21,59,22,59],[21,60,22,60],[21,61,22,61],[21,62,22,62],[21,64,22,64],[21,66,22,66],[21,19,22,19],[21,78,22,78],[21,36,22,36],[21,81,22,81],[21,82,22,82],[21,1,22,1],[21,3,22,3],[21,4,22,4],[21,5,22,5],[21,6,22,6],[21,12,22,12],[21,13,22,13],[21,14,22,14],[21,15,22,15],[21,9,22,9],[21,10,22,10],[21,7,22,7],[36,81,36,82],[37,81,37,82],[38,81,38,82],[21,28,22,28],[21,33,22,33],[21,23,22,23],[21,71,22,71],[21,29,22,29],[21,20,22,20],[21,24,22,24],[21,25,22,25],[21,26,22,26],[21,27,22,27],[32,81,32,82],[33,81,33,82],[34,81,34,82],[35,81,35,82],[27,81,27,82],[28,81,28,82],[29,81,29,82],[30,81,30,82],[39,81,39,82],[40,81,40,82],[26,3,26,80],[21,76,22,76],[21,35,22,35],[21,40,22,40],[21,41,22,41],[21,42,22,42],[21,43,22,43],[21,68,22,68],[21,69,22,69],[21,70,22,70],[21,50,22,50],[21,44,22,44],[21,52,22,52],[21,54,22,54],[21,56,22,56],[21,58,22,58],[21,63,22,63],[21,65,22,65],[21,67,22,67],[21,72,22,72],[21,74,22,74],[21,8,22,8]]}
["Éléments de construction","Coût de Base                   Coût/unité","Coût Majoré                Cours des prix             Coût/unité","Bloc Armure Léger","Pente Armure Légère","Coin Armure Légère","Coin inversé Armure Légère","Mur Intérieur","Escalier","Rampe","Fenêtre Verticale","Fenêtre Diagonale","Bloc Armure Lourde","Pente Armure Lourde","Coin Armure Lourde","Coin inversé Armure Lourde","Passerelle en Acier","Mur de Couverture Demi","Mur de Couverture entier","Pillier Intérieur","Cockpit 1","Cockpit 2","Cockpit 3","Siège passager","Petit Propulseur","Grand Propulseur","Gyroscope","Petit Générateur","Gros Générateur","Petit Cargo","Grand Cargo","Train d'amarrage","Bloc de Fusion - Merge Block","Rotor","Masse Artificielle","Panneau solaire","Raffinerie","Assembleur","Centre Médical","Lumière Intérieure","Projecteur \"Spotlight\"","Antènne","Balise \"Beacon\"","Détecteur de Minerai","Lance-Missile","Équipement de Forage \"Drill\"","Meuleuse \"Grinder\"","Soudeuse \"Welder\"","Tourelle Intérieure","Ogive \"Warhead\"","Decoy","Fenêtre         Plate                 1 x 1","Fenêtre         Plate  Inversée              1 x 1","Fenêtre                   Plate                     1 x 2","Fenêtre                   Plate  Inversé                 1 x 2","Fenêtre                  Plate                2 x 3","Fenêtre                  Plate inversée               2 x 3","Fenêtre                 Plate                      3 x 3","Fenêtre                 Plate Inversée                      3 x 3","Fenêtre              Inclinée               1 x 1","Fenêtre                   Inclinée           1 x 2","Fenêtre                Côté                  1 x 1","Fenêtre                      Côté Droit                          1 x 2","Fenêtre                      Côté Gauche                          1 x 2","Fenêtre               Face                    1 x 1","Fenêtre               Face Inversée                   1 x 1","Fenêtre                         Face                        1 x 2","Fenêtre                         Face Inversée                       1 x 2","Roue 1 x 1","Roue 3 x 3","Roue 5 x 5","Convoyeur","Tube de Convoyeur","Convoyeur Courbé","Collecteur","Connecteur (Output)","Couloir","Porte","Générateur de Gravité","\"Gatling Turret\"","Tourelle Missile"]
["Affichage",{"$f":"'Composants + Outils'!B2","v":225.71428571428572},{"$f":"'Composants + Outils'!D2","v":275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,10,4,null,null,null,null,null,null,1,1,null,null,null,null,null,null,4,10,null,null,null,null,null,null,null,null,null,null,null,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,null,1]
["Cellule Solaire",{"$f":"'Composants + Outils'!B3","v":471.42857142857144},{"$f":"'Composants + Outils'!D3","v":575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
["Composant de détection",{"$f":"'Composants + Outils'!B4","v":501.42857142857144},{"$f":"'Composants + Outils'!D4","v":609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
["Composant de générateur de gravité",{"$f":"'Composants + Outils'!B5","v":12704.761904761905},{"$f":"'Composants + Outils'!D5","v":15642},null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Composant de propulseur",{"$f":"'Composants + Outils'!B6","v":2321.9047619047619},{"$f":"'Composants + Outils'!D6","v":2823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,960]
["Composant de réacteur",{"$f":"'Composants + Outils'!B7","v":525.39682539682542},{"$f":"'Composants + Outils'!D7","v":649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,2000]
["Composant médical",{"$f":"'Composants + Outils'!B8","v":2292.8571428571431},{"$f":"'Composants + Outils'!D8","v":2838},null,null,null,null,null,null,null,null,null,null,null,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]
["Composant radio",{"$f":"'Composants + Outils'!B9","v":36.428571428571431},{"$f":"'Composants + Outils'!D9","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40]
["Échafaudage",{"$f":"'Composants + Outils'!B10","v":30},{"$f":"'Composants + Outils'!D10","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,10,10,15,15,25,25,40,40,12,16,9,13,13,11,11,15,15]
["Élément de construction",{"$f":"'Composants + Outils'!B11","v":38.571428571428569},{"$f":"'Composants + Outils'!D11","v":50},null,null,null,null,10,20,16,8,12,null,null,null,null,5,6,10,6,20,20,20,20,60,100,40,40,70,40,80,10,17,10,30,10,40,40,80,1,20,40,40,40,8,40,30,30,20,12,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,30,100,120,40,40,50,40,20,40,60,30,40]
["Explosif",{"$f":"'Composants + Outils'!B12","v":3145},{"$f":"'Composants + Outils'!D12","v":3805},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Grille métallique",{"$f":"'Composants + Outils'!B13","v":30},{"$f":"'Composants + Outils'!D13","v":39},null,null,null,null,null,52,24,null,null,null,null,null,null,25,null,null,6,null,null,null,null,null,null,null,4,40,null,null,null,null,null,null,5,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,12,40,null,null,null,null,null,18,4]
["Moteur",{"$f":"'Composants + Outils'!B14","v":264.52380952380952},{"$f":"'Composants + Outils'!D14","v":330},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,2,null,null,null,2,6,20,2,20,6,2,4,null,null,12,8,null,null,null,null,null,5,6,5,4,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,8,8,8,8,null,2,6,8,16]
["Ordinateur",{"$f":"'Composants + Outils'!B15","v":100.85714285714286},{"$f":"'Composants + Outils'!D15","v":123},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,100,100,null,20,60,5,25,75,2,8,null,2,2,20,2,20,80,null,null,null,8,8,25,4,5,2,2,5,2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,10,20,null,2,40,10,12]
["Plaque d'intérieur",{"$f":"'Composants + Outils'!B16","v":15},{"$f":"'Composants + Outils'!D16","v":20},null,null,null,null,25,50,50,12,16,null,null,null,null,2,null,null,20,30,20,20,20,null,null,null,null,null,40,360,null,null,null,null,null,null,null,240,null,20,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,74,10]
["Plaque d'acier",{"$f":"'Composants + Outils'!B17","v":94.285714285714278},{"$f":"'Composants + Outils'!D17","v":121},25,13,4,21,null,null,null,null,null,150,75,25,125,null,2,4,null,null,null,null,null,25,150,900,80,1000,null,null,150,12,15,90,4,1200,150,null,null,8,80,80,50,35,300,20,20,4,10,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,12,40,null,10,10,45,150,null,8,150,20,20]
["Tube en acier (grand)",{"$f":"'Composants + Outils'!B18","v":128.57142857142856},{"$f":"'Composants + Outils'!D18","v":165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,40,4,8,40,null,null,4,1,4,null,1,20,null,5,null,2,40,40,null,25,12,1,1,1,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,6,20,null,null,null,null,null,null,null,4,1,6]
["Tube en acier (petit)",{"$f":"'Composants + Outils'!B19","v":21.428571428571427},{"$f":"'Composants + Outils'!D19","v":28},null,null,null,null,null,32,32,4,6,null,null,null,null,20,null,null,4,null,null,null,null,null,null,null,null,null,20,60,null,6,null,null,null,null,12,20,null,null,60,60,null,null,24,4,8,2,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,12,12,12,12,48,4,null,6]
["Vitre par-balle",{"$f":"'Composants + Outils'!B20","v":64.285714285714278},{"$f":"'Composants + Outils'!D20","v":83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,25,25,50,50,140,140,196,196,35,55,17,26,26,24,24,40,40,null,null,null,null,4,4]
[]
[null,"Coût de Base    Fabrication",null,{"$f":"$B2*D2+$B3*D3+$B4*D4+$B5*D5+$B6*D6+$B7*D7+$B8*D8+$B9*D9+$B10*D10+$B11*D11+$B12*D12+$B13*D13+$B14*D14+$B15*D15+$B16*D16+$B17*D17+$B18*D18+$B19*D19+$B20*D20","v":2357.1428571428569},1225.7142857142856,377.14285714285711,1979.9999999999998,{"$f":"$B2*H2+$B3*H3+$B4*H4+$B5*H5+$B6*H6+$B7*H7+$B8*H8+$B9*H9+$B10*H10+$B11*H11+$B12*H12+$B13*H13+$B14*H14+$B15*H15+$B16*H16+$B17*H17+$B18*H18+$B19*H19+$B20*H20","v":760.71428571428567},{"$f":"$B2*I2+$B3*I3+$B4*I4+$B5*I5+$B6*I6+$B7*I7+$B8*I8+$B9*I9+$B10*I10+$B11*I11+$B12*I12+$B13*I13+$B14*I14+$B15*I15+$B16*I16+$B17*I17+$B18*I18+$B19*I19+$B20*I20","v":3767.1428571428573},{"$f":"$B2*J2+$B3*J3+$B4*J4+$B5*J5+$B6*J6+$B7*J7+$B8*J8+$B9*J9+$B10*J10+$B11*J11+$B12*J12+$B13*J13+$B14*J14+$B15*J15+$B16*J16+$B17*J17+$B18*J18+$B19*J19+$B20*J20","v":2772.8571428571427},{"$f":"$B2*K2+$B3*K3+$B4*K4+$B5*K5+$B6*K6+$B7*K7+$B8*K8+$B9*K9+$B10*K10+$B11*K11+$B12*K12+$B13*K13+$B14*K14+$B15*K15+$B16*K16+$B17*K17+$B18*K18+$B19*K19+$B20*K20","v":574.28571428571422},{"$f":"$B2*L2+$B3*L3+$B4*L4+$B5*L5+$B6*L6+$B7*L7+$B8*L8+$B9*L9+$B10*L10+$B11*L11+$B12*L12+$B13*L13+$B14*L14+$B15*L15+$B16*L16+$B17*L17+$B18*L18+$B19*L19+$B20*L20","v":831.42857142857144},14142.857142857141,7071.4285714285706,2357.1428571428569,11785.714285714284,{"$f":"$B2*Q2+$B3*Q3+$B4*Q4+$B5*Q5+$B6*Q6+$B7*Q7+$B8*Q8+$B9*Q9+$B10*Q10+$B11*Q11+$B12*Q12+$B13*Q13+$B14*Q14+$B15*Q15+$B16*Q16+$B17*Q17+$B18*Q18+$B19*Q19+$B20*Q20","v":1401.4285714285716},{"$f":"$B2*R2+$B3*R3+$B4*R4+$B5*R5+$B6*R6+$B7*R7+$B8*R8+$B9*R9+$B10*R10+$B11*R11+$B12*R12+$B13*R13+$B14*R14+$B15*R15+$B16*R16+$B17*R17+$B18*R18+$B19*R19+$B20*R20","v":420},{"$f":"$B2*S2+$B3*S3+$B4*S4+$B5*S5+$B6*S6+$B7*S7+$B8*S8+$B9*S9+$B10*S10+$B11*S11+$B12*S12+$B13*S13+$B14*S14+$B15*S15+$B16*S16+$B17*S17+$B18*S18+$B19*S19+$B20*S20","v":762.85714285714278},{"$f":"$B2*T2+$B3*T3+$B4*T4+$B5*T5+$B6*T6+$B7*T7+$B8*T8+$B9*T9+$B10*T10+$B11*T11+$B12*T12+$B13*T13+$B14*T14+$B15*T15+$B16*T16+$B17*T17+$B18*T18+$B19*T19+$B20*T20","v":797.14285714285711},14020.238095238095,13943.333333333334,12589.047619047618,{"$f":"$B2*X2+$B3*X3+$B4*X4+$B5*X5+$B6*X6+$B7*X7+$B8*X8+$B9*X9+$B10*X10+$B11*X11+$B12*X12+$B13*X13+$B14*X14+$B15*X15+$B16*X16+$B17*X17+$B18*X18+$B19*X19+$B20*X20","v":1071.4285714285713},193469.52380952382,{"$f":"$B2*Z2+$B3*Z3+$B4*Z4+$B5*Z5+$B6*Z6+$B7*Z7+$B8*Z8+$B9*Z9+$B10*Z10+$B11*Z11+$B12*Z12+$B13*Z13+$B14*Z14+$B15*Z15+$B16*Z16+$B17*Z17+$B18*Z18+$B19*Z19+$B20*Z20","v":2258222.8571428573},87947.619047619039,66882.539682539689,1166976.9841269841,3527.9047619047619,16094.476190476191,16630,2775.0476190476184,3574.0952380952381,49774.285714285703,{"$f":"$B2*AJ2+$B3*AJ3+$B4*AJ4+$B5*AJ5+$B6*AJ6+$B7*AJ7+$B8*AJ8+$B9*AJ9+$B10*AJ10+$B11*AJ11+$B12*AJ12+$B13*AJ13+$B14*AJ14+$B15*AJ15+$B16*AJ16+$B17*AJ17+$B18*AJ18+$B19*AJ19+$B20*AJ20","v":31414.571428571431},122448.57142857141,27030.476190476191,46807.142857142855,38.571428571428569,2211.4285714285711,17778.285714285714,17778.285714285714,22636.904761904763,8813.4285714285706,33712.619047619046,4516.9523809523807,4073.6190476190477,2443.3333333333326,21454.571428571428,585.14285714285711,1907.1428571428569,1907.1428571428569,3664.2857142857138,3664.2857142857138,9749.9999999999982,9749.9999999999982,13799.999999999998,13799.999999999998,2609.9999999999995,4015.7142857142853,1362.8571428571427,2061.4285714285711,2061.4285714285711,1872.8571428571427,1872.8571428571427,3021.4285714285711,3021.4285714285711,2318.5714285714284,3420,11399.999999999998,7483.3333333333339,5116.1904761904752,5116.1904761904752,10456.190476190475,20979.047619047618,3450,3609.3333333333335,98821.428571428551,6424.7619047619037,9642.6666666666661]
[]
[null,"Prix Vente",null,{"$f":"D22*1.331","v":3137.3571428571422},{"$f":"E22*1.331","v":1631.4257142857141},{"$f":"F22*1.331","v":501.97714285714278},2635.3799999999997,{"$f":"H22*1.331","v":1012.5107142857142},{"$f":"I22*1.331","v":5014.0671428571432},{"$f":"J22*1.331","v":3690.6728571428566},{"$f":"K22*1.331","v":764.37428571428563},{"$f":"L22*1.331","v":1106.6314285714286},18824.142857142855,9412.0714285714275,3137.3571428571422,15686.785714285712,{"$f":"Q22*1.331","v":1865.3014285714287},{"$f":"R22*1.331","v":559.02},{"$f":"S22*1.331","v":1015.362857142857},{"$f":"T22*1.331","v":1060.9971428571428},18660.936904761904,{"$f":"V22*1.331","v":18558.576666666668},16756.022380952381,{"$f":"X22*1.331","v":1426.0714285714284},257507.9361904762,{"$f":"Z22*1.331","v":3005694.6228571432},117058.28095238094,89020.660317460322,1553246.365873016,4695.6412380952379,21421.747809523811,22134.53,{"$f":"AG22*1.331","v":3693.5883809523798},{"$f":"AH22*1.331","v":4757.1207619047618},{"$f":"AI22*1.331","v":66249.574285714261},{"$f":"AJ22*1.331","v":41812.794571428574},162979.04857142855,35977.56380952381,62300.307142857135,51.338571428571427,2943.4114285714281,23662.898285714284,23662.898285714284,30129.72023809524,11730.673428571426,44871.495952380952,{"$f":"AU22*1.331","v":6012.0636190476189},{"$f":"AV22*1.331","v":5421.9869523809521},{"$f":"AW22*1.331","v":3252.0766666666655},{"$f":"AX22*1.331","v":28556.034571428569},{"$f":"AY22*1.331","v":778.82514285714274},{"$f":"AZ22*1.331","v":2538.4071428571424},{"$f":"BA22*1.331","v":2538.4071428571424},4877.1642857142851,{"$f":"BC22*1.331","v":4877.1642857142851},12977.249999999996,{"$f":"BE22*1.331","v":12977.249999999996},18367.799999999996,{"$f":"BG22*1.331","v":18367.799999999996},3473.9099999999994,5344.9157142857139,1813.9628571428568,2743.761428571428,{"$f":"BL22*1.331","v":2743.761428571428},2492.772857142857,{"$f":"BN22*1.331","v":2492.772857142857},4021.5214285714278,{"$f":"BP22*1.331","v":4021.5214285714278},{"$f":"BQ22*1.331","v":3086.0185714285712},4552.0199999999995,15173.399999999998,{"$f":"BT22*1.331","v":9960.3166666666675},{"$f":"BU22*1.331","v":6809.6495238095222},{"$f":"BV22*1.331","v":6809.6495238095222},{"$f":"BW22*1.331","v":13917.189523809522},{"$f":"BX22*1.331","v":27923.112380952378},{"$f":"BY22*1.331","v":4591.95},{"$f":"BZ22*1.331","v":4804.0226666666667},{"$f":"CA22*1.331","v":131531.32142857139},{"$f":"CB22*1.331","v":8551.3580952380944},{"$f":"CC22*1.331","v":12834.389333333333}]
[null,"Cours des Prix","Profit 10% =>",{"$f":"ROUNDUP(($C2*D2+$C3*D3+$C4*D4+$C5*D5+$C6*D6+$C7*D7+$C8*D8+$C9*D9+$C10*D10+$C11*D11+$C12*D12+$C13*D13+$C14*D14+$C15*D15+$C16*D16+$C17*D17+$C18*D18+$C19*D19+$C20*D20)*1.1,0)","v":3328},{"$f":"ROUNDUP(($C2*E2+$C3*E3+$C4*E4+$C5*E5+$C6*E6+$C7*E7+$C8*E8+$C9*E9+$C10*E10+$C11*E11+$C12*E12+$C13*E13+$C14*E14+$C15*E15+$C16*E16+$C17*E17+$C18*E18+$C19*E19+$C20*E20)*1.1,0)","v":1731},{"$f":"ROUNDUP(($C2*F2+$C3*F3+$C4*F4+$C5*F5+$C6*F6+$C7*F7+$C8*F8+$C9*F9+$C10*F10+$C11*F11+$C12*F12+$C13*F13+$C14*F14+$C15*F15+$C16*F16+$C17*F17+$C18*F18+$C19*F19+$C20*F20)*1.1,0)","v":533},2796,{"$f":"ROUNDUP(($C2*H2+$C3*H3+$C4*H4+$C5*H5+$C6*H6+$C7*H7+$C8*H8+$C9*H9+$C10*H10+$C11*H11+$C12*H12+$C13*H13+$C14*H14+$C15*H15+$C16*H16+$C17*H17+$C18*H18+$C19*H19+$C20*H20)*1.1,0)","v":1100},{"$f":"ROUNDUP(($C2*I2+$C3*I3+$C4*I4+$C5*I5+$C6*I6+$C7*I7+$C8*I8+$C9*I9+$C10*I10+$C11*I11+$C12*I12+$C13*I13+$C14*I14+$C15*I15+$C16*I16+$C17*I17+$C18*I18+$C19*I19+$C20*I20)*1.1,0)","v":5417},{"$f":"ROUNDUP(($C2*J2+$C3*J3+$C4*J4+$C5*J5+$C6*J6+$C7*J7+$C8*J8+$C9*J9+$C10*J10+$C11*J11+$C12*J12+$C13*J13+$C14*J14+$C15*J15+$C16*J16+$C17*J17+$C18*J18+$C19*J19+$C20*J20)*1.1,0)","v":3996},{"$f":"ROUNDUP(($C2*K2+$C3*K3+$C4*K4+$C5*K5+$C6*K6+$C7*K7+$C8*K8+$C9*K9+$C10*K10+$C11*K11+$C12*K12+$C13*K13+$C14*K14+$C15*K15+$C16*K16+$C17*K17+$C18*K18+$C19*K19+$C20*K20)*1.1,0)","v":828},{"$f":"ROUNDUP(($C2*L2+$C3*L3+$C4*L4+$C5*L5+$C6*L6+$C7*L7+$C8*L8+$C9*L9+$C10*L10+$C11*L11+$C12*L12+$C13*L13+$C14*L14+$C15*L15+$C16*L16+$C17*L17+$C18*L18+$C19*L19+$C20*L20)*1.1,0)","v":1197},19965,9983,3328,16638,{"$f":"ROUNDUP(($C2*Q2+$C3*Q3+$C4*Q4+$C5*Q5+$C6*Q6+$C7*Q7+$C8*Q8+$C9*Q9+$C10*Q10+$C11*Q11+$C12*Q12+$C13*Q13+$C14*Q14+$C15*Q15+$C16*Q16+$C17*Q17+$C18*Q18+$C19*Q19+$C20*Q20)*1.1,0)","v":2008},{"$f":"ROUNDUP(($C2*R2+$C3*R3+$C4*R4+$C5*R5+$C6*R6+$C7*R7+$C8*R8+$C9*R9+$C10*R10+$C11*R11+$C12*R12+$C13*R13+$C14*R14+$C15*R15+$C16*R16+$C17*R17+$C18*R18+$C19*R19+$C20*R20)*1.1,0)","v":597},{"$f":"ROUNDUP(($C2*S2+$C3*S3+$C4*S4+$C5*S5+$C6*S6+$C7*S7+$C8*S8+$C9*S9+$C10*S10+$C11*S11+$C12*S12+$C13*S13+$C14*S14+$C15*S15+$C16*S16+$C17*S17+$C18*S18+$C19*S19+$C20*S20)*1.1,0)","v":1083},{"$f":"ROUNDUP(($C2*T2+$C3*T3+$C4*T4+$C5*T5+$C6*T6+$C7*T7+$C8*T8+$C9*T9+$C10*T10+$C11*T11+$C12*T12+$C13*T13+$C14*T14+$C15*T15+$C16*T16+$C17*T17+$C18*T18+$C19*T19+$C20*T20)*1.1,0)","v":1151},18986,18821,17006,{"$f":"ROUNDUP(($C2*X2+$C3*X3+$C4*X4+$C5*X5+$C6*X6+$C7*X7+$C8*X8+$C9*X9+$C10*X10+$C11*X11+$C12*X12+$C13*X13+$C14*X14+$C15*X15+$C16*X16+$C17*X17+$C18*X18+$C19*X19+$C20*X20)*1.1,0)","v":1540},259210,{"$f":"ROUNDUP(($C2*Z2+$C3*Z3+$C4*Z4+$C5*Z5+$C6*Z6+$C7*Z7+$C8*Z8+$C9*Z9+$C10*Z10+$C11*Z11+$C12*Z12+$C13*Z13+$C14*Z14+$C15*Z15+$C16*Z16+$C17*Z17+$C18*Z18+$C19*Z19+$C20*Z20)*1.1,0)","v":3021931},124119,91423,1591134,4996,22813,23419,3896,4996,67954,{"$f":"ROUNDUP(($C2*AJ2+$C3*AJ3+$C4*AJ4+$C5*AJ5+$C6*AJ6+$C7*AJ7+$C8*AJ8+$C9*AJ9+$C10*AJ10+$C11*AJ11+$C12*AJ12+$C13*AJ13+$C14*AJ14+$C15*AJ15+$C16*AJ16+$C17*AJ17+$C18*AJ18+$C19*AJ19+$C20*AJ20)*1.1,0)","v":42229},172612,37473,64488,55,3151,25107,25107,30800,12356,47539,6340,5737,3410,28774,820,2712,2712,5209,5209,13855,13855,19611,19611,3711,5708,1939,2932,2932,2664,2664,4296,4296,3288,4851,16170,10643,7170,7170,14577,29355,4979,5079,134819,8936,13383]
[]
["Modèle ","Coût de base","Prix de Vente          Cours des prix          (Profit 40%)","Quantité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coût de Base",null,"Coût Éléments de construction               (21%)","Coût Éléments de construction (21%)                      Cours des Prix","Prix de Vente             Majoration"]
["Test",{"$f":"CD28","v":4658987.4285714254},{"$f":"ROUND(CG28*1.4,-3)","v":7961000},19,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AF$22*AF28+BT$22*BT28+AD$22*AD28+AE$22*AE28+AJ$22*AJ28+AO$22*AO28+AP$22*AP28+AQ$22*AQ28+AR$22*AR28+AX$22*AX28+H$22*H28+BY$22*BY28+I$22*I28+J$22*J28+K$22*K28+L$22*L28+Q$22*Q28+S$22*S28+R$22*R28+BZ$22*BZ28+T$22*T28+CA$22*CA28+AK$22*AK28+AL$22*AL28+AM$22*AM28+AN$22*AN28+CB$22*CB28+CC$22*CC28+AW$22*AW28+D$22*D28+E$22*E28+F$22*F28+G$22*G28+M$22*M28+N$22*N28+O$22*O28+P$22*P28+U$22*U28+Y$22*Y28+Z$22*Z28+AA$22*AA28+AB$22*AB28+AC$22*AC28+AH$22*AH28+V$22*V28+W$22*W28+AI$22*AI28+AZ$22*AZ28+BB$22*BB28+BD$22*BD28+BF$22*BF28+BH$22*BH28+BI$22*BI28+BJ$22*BJ28+BK$22*BK28+BM$22*BM28+BO$22*BO28+BU$22*BU28+BW$22*BW28+BX$22*BX28+BQ$22*BQ28+BR$22*BR28+BS$22*BS28+AY$22*AY28+AS$22*AS28+BV$22*BV28+AG$22*AG28+AT$22*AT28+AV$22*AV28+AU$22*AU28+X22*X28+BA22*BA28+BC22*BC28+BE22*BE28+BG22*BG28+BL22*BL28+BN22*BN28+BP22*BP28","v":4658987.4285714254},null,{"$f":"CD28*1.21","v":5637374.7885714248},{"$f":"(AF$25*AF28+BT$25*BT28+AD$25*AD28+AE$25*AE28+AJ$25*AJ28+AO$25*AO28+AP$25*AP28+AQ$25*AQ28+AR$25*AR28+AX$25*AX28+H$25*H28+BY$25*BY28+I$25*I28+J$25*J28+K$25*K28+L$25*L28+Q$25*Q28+S$25*S28+R$25*R28+BZ$25*BZ28+T$25*T28+CA$25*CA28+AK$25*AK28+AL$25*AL28+AM$25*AM28+AN$25*AN28+CB$25*CB28+CC$25*CC28+AW$25*AW28+D$25*D28+E$25*E28+F$25*F28+G$25*G28+M$25*M28+N$25*N28+O$25*O28+P$25*P28+U$25*U28+Y$25*Y28+Z$25*Z28+AA$25*AA28+AB$25*AB28+AC$25*AC28+AH$25*AH28+V$25*V28+W$25*W28+AI$25*AI28+AZ$25*AZ28+BB$25*BB28+BD$25*BD28+BF$25*BF28+BH$25*BH28+BI$25*BI28+BJ$25*BJ28+BK$25*BK28+BM$25*BM28+BO$25*BO28+BU$25*BU28+BW$25*BW28+BX$25*BX28+BQ$25*BQ28+BR$25*BR28+BS$25*BS28+AY$25*AY28+AS$25*AS28+BV$25*BV28+AG$25*AG28+AT$25*AT28+AV$25*AV28+AU$25*AU28)/1.1","v":5686320.9090909082},{"$f":"CD28*1.331","v":6201112.2674285667}]
[null,{"$f":"CD29","v":0},{"$f":"ROUND(CG29*1.4,-3)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$22*AF29+BT$22*BT29+AD$22*AD29+AE$22*AE29+AJ$22*AJ29+AO$22*AO29+AP$22*AP29+AQ$22*AQ29+AR$22*AR29+AX$22*AX29+H$22*H29+BY$22*BY29+I$22*I29+J$22*J29+K$22*K29+L$22*L29+Q$22*Q29+S$22*S29+R$22*R29+BZ$22*BZ29+T$22*T29+CA$22*CA29+AK$22*AK29+AL$22*AL29+AM$22*AM29+AN$22*AN29+CB$22*CB29+CC$22*CC29+AW$22*AW29+D$22*D29+E$22*E29+F$22*F29+G$22*G29+M$22*M29+N$22*N29+O$22*O29+P$22*P29+U$22*U29+Y$22*Y29+Z$22*Z29+AA$22*AA29+AB$22*AB29+AC$22*AC29+AH$22*AH29+V$22*V29+W$22*W29+AI$22*AI29+AZ$22*AZ29+BB$22*BB29+BD$22*BD29+BF$22*BF29+BH$22*BH29+BI$22*BI29+BJ$22*BJ29+BK$22*BK29+BM$22*BM29+BO$22*BO29+BU$22*BU29+BW$22*BW29+BX$22*BX29+BQ$22*BQ29+BR$22*BR29+BS$22*BS29+AY$22*AY29+AS$22*AS29+BV$22*BV29+AG$22*AG29+AT$22*AT29+AV$22*AV29+AU$22*AU29+X23*X29+BA23*BA29+BC23*BC29+BE23*BE29+BG23*BG29+BL23*BL29+BN23*BN29+BP23*BP29","v":0},null,{"$f":"CD29*1.21","v":0},{"$f":"(AF$25*AF29+BT$25*BT29+AD$25*AD29+AE$25*AE29+AJ$25*AJ29+AO$25*AO29+AP$25*AP29+AQ$25*AQ29+AR$25*AR29+AX$25*AX29+H$25*H29+BY$25*BY29+I$25*I29+J$25*J29+K$25*K29+L$25*L29+Q$25*Q29+S$25*S29+R$25*R29+BZ$25*BZ29+T$25*T29+CA$25*CA29+AK$25*AK29+AL$25*AL29+AM$25*AM29+AN$25*AN29+CB$25*CB29+CC$25*CC29+AW$25*AW29+D$25*D29+E$25*E29+F$25*F29+G$25*G29+M$25*M29+N$25*N29+O$25*O29+P$25*P29+U$25*U29+Y$25*Y29+Z$25*Z29+AA$25*AA29+AB$25*AB29+AC$25*AC29+AH$25*AH29+V$25*V29+W$25*W29+AI$25*AI29+AZ$25*AZ29+BB$25*BB29+BD$25*BD29+BF$25*BF29+BH$25*BH29+BI$25*BI29+BJ$25*BJ29+BK$25*BK29+BM$25*BM29+BO$25*BO29+BU$25*BU29+BW$25*BW29+BX$25*BX29+BQ$25*BQ29+BR$25*BR29+BS$25*BS29+AY$25*AY29+AS$25*AS29+BV$25*BV29+AG$25*AG29+AT$25*AT29+AV$25*AV29+AU$25*AU29)/1.1","v":0},{"$f":"CD29*1.331","v":0}]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"CD30*1.21","v":0},0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,{"$f":"CD37","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"AF$22*AF37+BT$22*BT37+AD$22*AD37+AE$22*AE37+AJ$22*AJ37+AO$22*AO37+AP$22*AP37+AQ$22*AQ37+AR$22*AR37+AX$22*AX37+H$22*H37+BY$22*BY37+I$22*I37+J$22*J37+K$22*K37+L$22*L37+Q$22*Q37+S$22*S37+R$22*R37+BZ$22*BZ37+T$22*T37+CA$22*CA37+AK$22*AK37+AL$22*AL37+AM$22*AM37+AN$22*AN37+CB$22*CB37+CC$22*CC37+AW$22*AW37+D$22*D37+E$22*E37+F$22*F37+G$22*G37+M$22*M37+N$22*N37+O$22*O37+P$22*P37+U$22*U37+Y$22*Y37+Z$22*Z37+AA$22*AA37+AB$22*AB37+AC$22*AC37+AH$22*AH37+V$22*V37+W$22*W37+AI$22*AI37+AZ$22*AZ37+BB$22*BB37+BD$22*BD37+BF$22*BF37+BH$22*BH37+BI$22*BI37+BJ$22*BJ37+BK$22*BK37+BM$22*BM37+BO$22*BO37+BU$22*BU37+BW$22*BW37+BX$22*BX37+BQ$22*BQ37+BR$22*BR37+BS$22*BS37+AY$22*AY37+AS$22*AS37+BV$22*BV37+AG$22*AG37+AT$22*AT37+AV$22*AV37+AU$22*AU37+X31*X37+BA31*BA37+BC31*BC37+BE31*BE37+BG31*BG37+BL31*BL37+BN31*BN37+BP31*BP37","v":0},null,{"$f":"CD37*1.21","v":0},{"$f":"(AF$25*AF37+BT$25*BT37+AD$25*AD37+AE$25*AE37+AJ$25*AJ37+AO$25*AO37+AP$25*AP37+AQ$25*AQ37+AR$25*AR37+AX$25*AX37+H$25*H37+BY$25*BY37+I$25*I37+J$25*J37+K$25*K37+L$25*L37+Q$25*Q37+S$25*S37+R$25*R37+BZ$25*BZ37+T$25*T37+CA$25*CA37+AK$25*AK37+AL$25*AL37+AM$25*AM37+AN$25*AN37+CB$25*CB37+CC$25*CC37+AW$25*AW37+D$25*D37+E$25*E37+F$25*F37+G$25*G37+M$25*M37+N$25*N37+O$25*O37+P$25*P37+U$25*U37+Y$25*Y37+Z$25*Z37+AA$25*AA37+AB$25*AB37+AC$25*AC37+AH$25*AH37+V$25*V37+W$25*W37+AI$25*AI37+AZ$25*AZ37+BB$25*BB37+BD$25*BD37+BF$25*BF37+BH$25*BH37+BI$25*BI37+BJ$25*BJ37+BK$25*BK37+BM$25*BM37+BO$25*BO37+BU$25*BU37+BW$25*BW37+BX$25*BX37+BQ$25*BQ37+BR$25*BR37+BS$25*BS37+AY$25*AY37+AS$25*AS37+BV$25*BV37+AG$25*AG37+AT$25*AT37+AV$25*AV37+AU$25*AU37)/1.1","v":0},0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]