{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Présentation","Résultats","Paramètres","Modèle","Profil de mines"],"not_rendered":{"charts":9,"images":4,"macros":1,"external_links":1,"defined_names":4,"comments":2,"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":"Présentation","index":0,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Modèle financier: mine d'or"]
[]
[]
[]
[]
[null,"Objectif"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Table des matières"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Relation au modele FARI du FMI"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DISCLAIMER"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Ce travail est sous la licence Creative Commons Attribution 4.0 International. "]
[null,null,null,null,null,null,null,null,null,"Pour une copie de cette licence, merci de vous rendre sur le site : https://creativecommons.org/licenses/by/4.0/deed.fr"]

{"sheet":"Résultats","index":1,"n_rows":185,"n_cols":10,"rows_kept":185,"cut":false,"hidden":false,"merged":[]}
[null,"Resultats"]
[]
[]
[null,"Hypothèses - mine d'or","unités",{"$f":"Paramètres!E108","v":"Mine modele - analyse de Randgold (2015)"}]
[null,"Réserves récupérables","onces",{"$f":"Paramètres!C112","v":2970000}]
[null,"Première production","année",{"$f":"Modèle!$C$31","v":3}]
[null,"Couts d'exploration","$m",{"$f":"Paramètres!C115","v":0}]
[null,"Couts de développement (CAPEX)","$m",{"$f":"Paramètres!C117+Paramètres!C118","v":557.91499999999996}]
[null,"Production / CAPEX","oz/$m",{"$f":"D5/D8","v":5323.3915560614078}]
[null,"CAPEX par once","$/oz",{"$f":"D8/D5*1000000","v":187.85016835016833}]
[null,"Prix du minerai","$/oz",{"$f":"Paramètres!$G$104","v":1300}]
[null,"Cout opérationnel ","$m",{"$f":"Paramètres!C119","v":1930.5}]
[null,"Cout opérationnel par once","$/oz",{"$f":"D12/D5*1000000","v":650}]
[null,"Cout de transport","$/oz",{"$f":"Paramètres!C113/Paramètres!C112","v":0}]
[null,"Charge de traitement / raffinage ","$/oz",{"$f":"Paramètres!C114/Paramètres!C112","v":0}]
[null,"Taux d'actualisation (Etat)","%",{"$f":"Paramètres!F93","v":0.1}]
[null,"Taux d'actualisation (investisseurs)","%",{"$f":"Paramètres!F94","v":0.125}]
[null,"Inflation","%",{"$f":"Paramètres!F95","v":0.02}]
[null,"Taux d’intérêt réel ","%",{"$f":"Paramètres!F92","v":0.125}]
[null,"Endettement (capitaux propres/actifs)","%",{"$f":"Paramètres!F90","v":0.5}]
[]
[null,"Résultats - synthèse","unités"]
[null,"Flux de trésorerie nets avant impôts du projet (actualisés)","$m",{"$f":"Modèle!C25","v":527.89700928895536}]
[null,"TRI avant impôt du projet","%",{"$f":"Modèle!C24","v":0.27883804856354799}]
[null,"TRI après impôt du projet","%",{"$f":"Modèle!C362","v":0.19885188510595508}]
[null,"Taux de rendement minimum - investisseurs","%",{"$f":"D17","v":0.125}]
[null,"TRI supérieur au rendement minimum?",null,{"$f":"D25>D26","v":true}]
[null,"Période de retour sur investissement (cash-flow non actualisés)","années",{"$f":"Modèle!C292","v":5.0795350488854201}]
[null,"Période de retour sur investissement (cash-flow actualisés)","années",{"$f":"Modèle!C297","v":7.2679806160382183}]
[]
[]
[null,"Utiliser « sélection des données » dans chaque graphique pour ajuster la longueur des axes et les cellules de données, par exemple, après avoir changé le régime fiscal ou le profil du projet. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Projet selectionné:"]
[null,null,null,null,null,null,null,null,null,{"$f":"Paramètres!$F$7","v":"RDC - 2002"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tableaux utilises pour certains graphiques"]
[]
[null,"Graphique 1. TEMI"]
[null,null,"TEMI"]
[null,{"$f":"TRANSPOSE(Modèle!G437:Q437)","v":"RDC - 2002"},{"$f":"TRANSPOSE(Modèle!G441:Q441)","v":0.55020410865836411}]
[null,"RDC 2015 - projet d'amendement",0.6089709637405889]
[null,"RDC 2018 - sans substances strategiques",0.58523162273448992]
[null,"RDC 2018 - or substance strategique",0.71773988494259555]
[null,"Proposition des miniers - Mai 2018",0.65926877800045847]
[null,"Tanzanie 2017",0.68016317854918662]
[null,"Ghana",0.63169654878750059]
[null,"Zambie",0.4997347205511935]
[null,"Australie Occidentale",0.51102956570792035]
[null,"Chili",0.54901438494783672]
[null,"Perou",0.51453660366372223]
[]
[]
[]
[null,"Graphique 3a. Profil des recettes de l'Etat - comparaison des regimes fiscaux (VAN10)"]
[]
[null,null,"VAN","Proportion"]
[null,{"$f":"Modèle!D385","v":"Bonus de signature"},{"$f":"Modèle!C385","v":0},{"$f":"C173/$C$185","v":0}]
[null,{"$f":"Modèle!D386","v":"Droits de douane"},{"$f":"Modèle!C386","v":62.21037500000002},0.10140261918878382]
[null,{"$f":"Modèle!D387","v":"Redevance"},{"$f":"Modèle!C387","v":96.52500000000002},0.15733529684071762]
[null,{"$f":"Modèle!D388","v":"Redevance de controle de change"},{"$f":"Modèle!C388","v":0},0]
[null,{"$f":"Modèle!D389","v":"Redevance a taux variable - sur les prix"},{"$f":"Modèle!C389","v":0},0]
[null,{"$f":"Modèle!D390","v":"Impot sur la marge operationnelle"},{"$f":"Modèle!C390","v":0},0]
[null,{"$f":"Modèle!D391","v":"Impot sur les benefices et profits"},{"$f":"Modèle!C391","v":340.18137135145446},0.55449403824152776]
[null,{"$f":"Modèle!D392","v":"Impot sur la rente"},{"$f":"Modèle!C392","v":0},0]
[null,{"$f":"Modèle!D393","v":"Impot sur les benefices a taux variable"},{"$f":"Modèle!C393","v":0},0]
[null,{"$f":"Modèle!D394","v":"Impot sur les profits excedentaires"},{"$f":"Modèle!C394","v":0},0]
[null,{"$f":"Modèle!D395","v":"Participation de l'Etat"},{"$f":"Modèle!C395","v":39.511018333162809},6.4402774389300227E-2]
[null,{"$f":"Modèle!D396","v":"Prelevement a la source sur les dividendes"},{"$f":"Modèle!C396","v":75.070934833009332},0.12236527133967043]
[null,{"$f":"Modèle!D397","v":"Recettes totales de l'Etat"},{"$f":"Modèle!C397","v":613.49869951762673},1]

{"sheet":"Paramètres","index":2,"n_rows":408,"n_cols":56,"rows_kept":408,"cut":false,"hidden":false,"merged":[]}
["INPUTS"]
[]
[null,null,null,"Hypotheses du regime fiscal - principaux impots et taxes"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"--- Selection de regimes fiscaux a comparer ---"]
[null,null,null,"Choisir le numero du regime fiscal",null,1,null,1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,"Nom du regime fiscal",null,{"$f":"INDEX(H7:R7,$F$6)","v":"RDC - 2002"},null,"RDC - 2002","RDC 2015 - projet d'amendement","RDC 2018 - sans substances strategiques","RDC 2018 - or substance strategique","Proposition des miniers - Mai 2018","Tanzanie 2017","Ghana","Zambie","Australie Occidentale","Chili","Perou"]
[]
[null,null,null,"Bonus de signature","$mm",{"$f":"INDEX(H9:R9,$F$135)","v":0},null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Redevance"]
[null,null,null,"Taux de redevance","%",{"$f":"INDEX(H11:R11,$F$135)","v":2.5000000000000001E-2},null,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.1,0,7.0000000000000007E-2,0.05,0.06,2.5000000000000001E-2,0,0]
[null,null,null,"Assiette de la redevance (nette / brute)","switch",{"$f":"INDEX(H12:R12,$F$135)","v":"net"},null,"net","gross","gross","gross","gross","gross","gross","gross","gross","gross","gross"]
[null,null,null,"Impôt sur les bénéfices"]
[null,null,null,"Taux de l’impôt sur les bénéfices","%",{"$f":"INDEX(H14:R14,$F$135)","v":0.3},null,0.3,0.35,0.3,0.3,0.3,0.3,0.35,0.3,0.3,0.25,0.29499999999999998]
[null,null,null,"Deductibilite des couts d'exploration","switch","deferred",null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred"]
[null,null,null,"Deductibilite des couts d'investissement - immobilisation incorporelles","switch","deferred",null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred"]
[null,null,null,"Amortissement des couts d'investissement - immobilisations corporelles","switch","deferred",null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred"]
[null,null,null,"Report des pertes","years",5,null,5,5,5,5,5,100,5,10,100,100,4]
[null,null,null,"Report des pertes (limite)","%",1,null,1,1,1,1,1,0.7,1,0.5,1,1,1]
[null,null,null,"Regime d'amortissement (sur le capital physique et de remplacement)","years",1,null,1,10,10,10,10,5,5,4,10,10,10]
[null,null,null,"Amortissement accelere",null,1,null,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Option pour les redevances a taux variables (variables dans les tableaux ci-dessous)"]
[null,null,null,"Redevance a taux variable - application sur le CA marginal (choisir entre les systemes 1 a 4)","switch",{"$f":"INDEX(H23:R23,$F$135)","v":1},null,1,1,1,1,3,1,1,1,1,1,1]
[null,null,null,"Redevance a taux variable - application sur le CA total (1=off, 2=on)",null,1,null,1,1,1,1,2,1,1,1,1,1,1]
[null,null,null,"Taux de la taxe sur la rente","%",0]
[null,null,null,"Seuil de la taxe sur la rente","%",0]
[null,null,null,"Deductibilite de l'Impot sur les benefices (oui/non)","switch",0]
[null,null,null,"Taxe sur la marge opérationnelle (Choisir 1, 2, 3, 4 dans la section des taux variables)","switch",1,null,1,1,1,1,1,1,1,1,1,3,2]
[null,null,null,"Impôt variable sur les bénéfices (1 = off, 2 = on)","switch",1,null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Taux de l'mpot sur les profits excedentaires (RDC amendement)","%",0,null,0,0.5,0.5,0.5,0,0,0,0,0,0,0]
[null,null,null,"Seuil de l'impot sur les profits excedentaires (RDC amendement)","%",0,null,0,0.25,0.25,0.25,0,0,0,0,0,0,0]
[null,null,null,"Autres taxes et dispositions pertinentes"]
[null,null,null,"Impôt sur le revenu des valeurs mobilières","%",{"$f":"INDEX(H33:R33,$F$135)","v":0.1},null,0.1,0.1,0.1,0.1,0.1,0.1,0.08,0,0,0.1,0.05]
[null,null,null,"Participation gratuite de l’Etat (sans contribution)","%",0.05,null,0.05,0.1,0.1,0.1,0.1,0.16,0.1,0,0,0,0]
[null,null,null,"Redevance de controle de change","%",0,null,null,null,2E-3,2E-3]
[null,null,null,"Contribution au developpement communautaire","%",0,null,0,1E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
[null,null,null,"Droits de douane","%",0.05,null,0.05,0.05,0.05,0.05,0.05,0,0,0,0.05,0.06,0]
[null,null,null,"Clause de rehabilitation (oui/non)","switch","oui",null,"oui","oui","oui","oui","oui","oui","oui","oui","oui","oui","oui"]
[null,null,null,"Clause sur le declenchement de la rehabilitation","% depletion",0.01,null,0.01,0.01,0.01,0.01,0.01,0.01,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,"Amortissement accelere"]
[]
[null,null,null,"Amortissement annee 1",null,null,null,0.6]
[null,null,null,"Amortissement annee 2",null,null,null,0.2]
[null,null,null,"Amortissement annee 3",null,null,null,0.1]
[null,null,null,"Amortissement annee 4",null,null,null,0.05]
[null,null,null,"Amortissement annee 5",null,null,null,0.05]
[null,null,null,"Amortissement annee 6",null,null,null,0]
[null,null,null,"Amortissement annee 7",null,null,null,0]
[null,null,null,"Amortissement annee 8",null,null,null,0]
[null,null,null,"Amortissement annee 9",null,null,null,0]
[null,null,null,"Amortissement annee 10",null,null,null,0]
[]
[null,null,null,"Impôts variables - regimes"]
[null,null,null,"Les \"impots variables\" sont les taxes dont le taux depend de mesures economiques telles que la marge operationnelle ou le prix des minerais."]
[]
[null,null,null,"Redevance a taux variable",null,"Tableau",null,"1 - No RTV",null,"2 - Zambie 2016",null,"3 - Proposition RDC 2018",null,"4 - Alternative"]
[null,null,null,"Paliers","Limite inferieure ($mm)","Taux marginal",null,"Limite inferieure ($mm)","Taux marginal","Limite inferieure ($mm)","Taux marginal","Limite inferieure ($mm)","Taux marginal","Limite inferieure ($mm)","Taux marginal"]
[null,null,null,1,{"$f":"CHOOSE($F$23,H59,J59,L59,N59)","v":0},{"$f":"CHOOSE($F$23,I59,K59,M59,O59)","v":0},null,0,0,null,null,1001,0.03]
[null,null,null,2,{"$f":"CHOOSE($F$23,H60,J60,L60,N60)","v":0},0,null,0,0,null,null,1301,3.5000000000000003E-2]
[null,null,null,3,0,0,null,0,0,null,null,1601,0.04]
[null,null,null,4,0,0,null,0,0,null,null,2001,0.05]
[null,null,null,null,{"$f":"CHOOSE($F$23,H63,J63,L63,N63)","v":0},{"$f":"CHOOSE($F$23,I63,K63,M63,O63)","v":0},null,0,0,null,null,null,0.06]
[]
[null,null,null,"Impot sur la marge operationnelle",null,"Tableau",null,"1 - No IMO",null,"2 - Perou",null,"3 - Chili",null,"4 - Alternative"]
[null,null,null,"Paliers","Limite inferieure","Taux marginal",null,"Limite inferieure","Taux marginal","Limite inferieure","Taux marginal","Limite inferieure","Taux marginal","Limite inferieure","Taux marginal"]
[null,null,null,1,{"$f":"CHOOSE($F$28,H67,J67,L67,N67)","v":0},{"$f":"CHOOSE($F$28,I67,K67,M67,O67)","v":0},null,0,0,0,0.03,0,0.05]
[null,null,null,2,0,0,null,0,0,0.1,4.1500000000000002E-2,0.35,0.08]
[null,null,null,3,0,0,null,0,0,0.15,5.2999999999999999E-2,0.4,0.105]
[null,null,null,4,0,0,null,0,0,0.2,6.4500000000000002E-2,0.45,0.13]
[null,null,null,5,0,0,null,0,0,0.25,7.5999999999999998E-2,0.5,0.155,null,null,null,"`"]
[null,null,null,6,0,0,null,0,0,0.3,8.7499999999999994E-2,0.55000000000000004,0.18]
[null,null,null,7,0,0,null,0,0,0.35,9.9000000000000005E-2,0.6,0.21]
[null,null,null,8,0,0,null,0,0,0.4,0.1105,0.65,0.24]
[null,null,null,9,0,0,null,0,0,0.45,0.122,0.7,0.27500000000000002]
[null,null,null,10,0,0,null,0,0,0.5,0.13350000000000001,0.75,0.31]
[null,null,null,11,0,0,null,0,0,0.55000000000000004,0.14499999999999999,0.8,0.34499999999999997]
[null,null,null,12,0,0,null,0,0,0.6,0.1565,0.85,0.34499999999999997]
[null,null,null,13,0,0,null,0,0,0.65,0.16800000000000001,0.85,0.34499999999999997]
[null,null,null,14,0,0,null,0,0,0.7,0.17949999999999999,0.85,0.34499999999999997]
[null,null,null,15,0,0,null,0,0,0.75,0.191,0.85,0.34499999999999997]
[null,null,null,16,0,0,null,0,0,0.8,0.2,0.85,0.34499999999999997]
[null,null,null,17,0,0,null,0,0,0.85,0.20399999999999999,0.85,0.34499999999999997]
[null,null,null,"Impot variable sur les benefices - (modela Zambien historique)"]
[null,null,null,"Variable \"a\" dans la formule",null,0.15]
[null,null,null,"Variable \"c\" dans la formule",null,0.08]
[]
[null,null,null,"Hypotheses economiques et financieres"]
[]
[null,null,null,"Pourcentage des couts de developpement emprunte","%",0.5]
[null,null,null,"Periode de remboursement (a partir du debut de la production)","annees",5]
[null,null,null,"Taux d'interet reel","%",0.125]
[null,null,null,"Taux d'actualisation de l'Etat","%",0.1]
[null,null,null,"Taux d'actualisation de l'investisseur","%",0.125]
[null,null,null,"Taux d'inflation du dollar US","%",0.02]
[null,null,null,"Prix du minerai","$/Once",1300]
[null,null,null,"Prix de l'etude de faisabilite (pour le calcul de l'impot sur les profits excedentaires de RDC 2018)","$/Once",1100]
[null,null,null,"Couts soumis aux droits de douane"]
[null,null,null,"Opex","%",0.5]
[null,null,null,"Capex","%",0.5]
[]
[null,null,null,"Hypotheses de prix","year",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,"Prix (reel)",null,null,{"$f":"F96","v":1300},{"$f":"$F$134","v":1300},1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,{"$f":"$F$134","v":1300},1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300]
[]
[null,null,null,"Hypothese du profil de projet (valeurs reelles)"]
[]
[null,null,null,"Choisir le profil de mine","Mine modele - analyse de Randgold (2015)"]
[null,null,null,null,null,{"$f":"MATCH(E108,'Profil de mines'!B1:B5,0)","v":1}]
[null,null,"Total ","Mine de taille moyenne","year",null,1,{"$f":"G110+1","v":2},{"$f":"H110+1","v":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,{"$f":"SUM(G112:BD112)","v":2970000},"Production","onces",null,{"$f":"CHOOSE($F$109,'Profil de mines'!F10,'Profil de mines'!F27,'Profil de mines'!F45,'Profil de mines'!F62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!G10,'Profil de mines'!G27,'Profil de mines'!G45,'Profil de mines'!G62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!H10,'Profil de mines'!H27,'Profil de mines'!H45,'Profil de mines'!H62)","v":270000},{"$f":"CHOOSE($F$109,'Profil de mines'!I10,'Profil de mines'!I27,'Profil de mines'!I45,'Profil de mines'!I62)","v":270000},{"$f":"CHOOSE($F$109,'Profil de mines'!J10,'Profil de mines'!J27,'Profil de mines'!J45,'Profil de mines'!J62)","v":270000},{"$f":"CHOOSE($F$109,'Profil de mines'!K10,'Profil de mines'!K27,'Profil de mines'!K45,'Profil de mines'!K62)","v":270000},{"$f":"CHOOSE($F$109,'Profil de mines'!L10,'Profil de mines'!L27,'Profil de mines'!L45,'Profil de mines'!L62)","v":270000},{"$f":"CHOOSE($F$109,'Profil de mines'!M10,'Profil de mines'!M27,'Profil de mines'!M45,'Profil de mines'!M62)","v":270000},{"$f":"CHOOSE($F$109,'Profil de mines'!N10,'Profil de mines'!N27,'Profil de mines'!N45,'Profil de mines'!N62)","v":270000},{"$f":"CHOOSE($F$109,'Profil de mines'!O10,'Profil de mines'!O27,'Profil de mines'!O45,'Profil de mines'!O62)","v":270000},{"$f":"CHOOSE($F$109,'Profil de mines'!P10,'Profil de mines'!P27,'Profil de mines'!P45,'Profil de mines'!P62)","v":270000},{"$f":"CHOOSE($F$109,'Profil de mines'!Q10,'Profil de mines'!Q27,'Profil de mines'!Q45,'Profil de mines'!Q62)","v":270000},{"$f":"CHOOSE($F$109,'Profil de mines'!R10,'Profil de mines'!R27,'Profil de mines'!R45,'Profil de mines'!R62)","v":270000},{"$f":"CHOOSE($F$109,'Profil de mines'!S10,'Profil de mines'!S27,'Profil de mines'!S45,'Profil de mines'!S62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!T10,'Profil de mines'!T27,'Profil de mines'!T45,'Profil de mines'!T62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!U10,'Profil de mines'!U27,'Profil de mines'!U45,'Profil de mines'!U62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!V10,'Profil de mines'!V27,'Profil de mines'!V45,'Profil de mines'!V62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!W10,'Profil de mines'!W27,'Profil de mines'!W45,'Profil de mines'!W62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!X10,'Profil de mines'!X27,'Profil de mines'!X45,'Profil de mines'!X62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Y10,'Profil de mines'!Y27,'Profil de mines'!Y45,'Profil de mines'!Y62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Z10,'Profil de mines'!Z27,'Profil de mines'!Z45,'Profil de mines'!Z62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AA10,'Profil de mines'!AA27,'Profil de mines'!AA45,'Profil de mines'!AA62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AB10,'Profil de mines'!AB27,'Profil de mines'!AB45,'Profil de mines'!AB62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AC10,'Profil de mines'!AC27,'Profil de mines'!AC45,'Profil de mines'!AC62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AD10,'Profil de mines'!AD27,'Profil de mines'!AD45,'Profil de mines'!AD62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AE10,'Profil de mines'!AE27,'Profil de mines'!AE45,'Profil de mines'!AE62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AF10,'Profil de mines'!AF27,'Profil de mines'!AF45,'Profil de mines'!AF62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AG10,'Profil de mines'!AG27,'Profil de mines'!AG45,'Profil de mines'!AG62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AH10,'Profil de mines'!AH27,'Profil de mines'!AH45,'Profil de mines'!AH62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AI10,'Profil de mines'!AI27,'Profil de mines'!AI45,'Profil de mines'!AI62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AJ10,'Profil de mines'!AJ27,'Profil de mines'!AJ45,'Profil de mines'!AJ62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AK10,'Profil de mines'!AK27,'Profil de mines'!AK45,'Profil de mines'!AK62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AL10,'Profil de mines'!AL27,'Profil de mines'!AL45,'Profil de mines'!AL62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AM10,'Profil de mines'!AM27,'Profil de mines'!AM45,'Profil de mines'!AM62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AN10,'Profil de mines'!AN27,'Profil de mines'!AN45,'Profil de mines'!AN62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AO10,'Profil de mines'!AO27,'Profil de mines'!AO45,'Profil de mines'!AO62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AP10,'Profil de mines'!AP27,'Profil de mines'!AP45,'Profil de mines'!AP62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AQ10,'Profil de mines'!AQ27,'Profil de mines'!AQ45,'Profil de mines'!AQ62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AR10,'Profil de mines'!AR27,'Profil de mines'!AR45,'Profil de mines'!AR62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AS10,'Profil de mines'!AS27,'Profil de mines'!AS45,'Profil de mines'!AS62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AT10,'Profil de mines'!AT27,'Profil de mines'!AT45,'Profil de mines'!AT62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AU10,'Profil de mines'!AU27,'Profil de mines'!AU45,'Profil de mines'!AU62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AV10,'Profil de mines'!AV27,'Profil de mines'!AV45,'Profil de mines'!AV62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AW10,'Profil de mines'!AW27,'Profil de mines'!AW45,'Profil de mines'!AW62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AX10,'Profil de mines'!AX27,'Profil de mines'!AX45,'Profil de mines'!AX62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AY10,'Profil de mines'!AY27,'Profil de mines'!AY45,'Profil de mines'!AY62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AZ10,'Profil de mines'!AZ27,'Profil de mines'!AZ45,'Profil de mines'!AZ62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BA10,'Profil de mines'!BA27,'Profil de mines'!BA45,'Profil de mines'!BA62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BB10,'Profil de mines'!BB27,'Profil de mines'!BB45,'Profil de mines'!BB62)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BC10,'Profil de mines'!BC27,'Profil de mines'!BC45,'Profil de mines'!BC62)","v":0}]
[null,null,0,"Transport après imposition ","$mm reel",null,{"$f":"CHOOSE($F$109,'Profil de mines'!F11,'Profil de mines'!F28,'Profil de mines'!F46,'Profil de mines'!F63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!G11,'Profil de mines'!G28,'Profil de mines'!G46,'Profil de mines'!G63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!H11,'Profil de mines'!H28,'Profil de mines'!H46,'Profil de mines'!H63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!I11,'Profil de mines'!I28,'Profil de mines'!I46,'Profil de mines'!I63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!J11,'Profil de mines'!J28,'Profil de mines'!J46,'Profil de mines'!J63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!K11,'Profil de mines'!K28,'Profil de mines'!K46,'Profil de mines'!K63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!L11,'Profil de mines'!L28,'Profil de mines'!L46,'Profil de mines'!L63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!M11,'Profil de mines'!M28,'Profil de mines'!M46,'Profil de mines'!M63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!N11,'Profil de mines'!N28,'Profil de mines'!N46,'Profil de mines'!N63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!O11,'Profil de mines'!O28,'Profil de mines'!O46,'Profil de mines'!O63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!P11,'Profil de mines'!P28,'Profil de mines'!P46,'Profil de mines'!P63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Q11,'Profil de mines'!Q28,'Profil de mines'!Q46,'Profil de mines'!Q63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!R11,'Profil de mines'!R28,'Profil de mines'!R46,'Profil de mines'!R63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!S11,'Profil de mines'!S28,'Profil de mines'!S46,'Profil de mines'!S63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!T11,'Profil de mines'!T28,'Profil de mines'!T46,'Profil de mines'!T63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!U11,'Profil de mines'!U28,'Profil de mines'!U46,'Profil de mines'!U63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!V11,'Profil de mines'!V28,'Profil de mines'!V46,'Profil de mines'!V63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!W11,'Profil de mines'!W28,'Profil de mines'!W46,'Profil de mines'!W63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!X11,'Profil de mines'!X28,'Profil de mines'!X46,'Profil de mines'!X63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Y11,'Profil de mines'!Y28,'Profil de mines'!Y46,'Profil de mines'!Y63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Z11,'Profil de mines'!Z28,'Profil de mines'!Z46,'Profil de mines'!Z63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AA11,'Profil de mines'!AA28,'Profil de mines'!AA46,'Profil de mines'!AA63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AB11,'Profil de mines'!AB28,'Profil de mines'!AB46,'Profil de mines'!AB63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AC11,'Profil de mines'!AC28,'Profil de mines'!AC46,'Profil de mines'!AC63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AD11,'Profil de mines'!AD28,'Profil de mines'!AD46,'Profil de mines'!AD63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AE11,'Profil de mines'!AE28,'Profil de mines'!AE46,'Profil de mines'!AE63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AF11,'Profil de mines'!AF28,'Profil de mines'!AF46,'Profil de mines'!AF63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AG11,'Profil de mines'!AG28,'Profil de mines'!AG46,'Profil de mines'!AG63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AH11,'Profil de mines'!AH28,'Profil de mines'!AH46,'Profil de mines'!AH63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AI11,'Profil de mines'!AI28,'Profil de mines'!AI46,'Profil de mines'!AI63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AJ11,'Profil de mines'!AJ28,'Profil de mines'!AJ46,'Profil de mines'!AJ63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AK11,'Profil de mines'!AK28,'Profil de mines'!AK46,'Profil de mines'!AK63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AL11,'Profil de mines'!AL28,'Profil de mines'!AL46,'Profil de mines'!AL63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AM11,'Profil de mines'!AM28,'Profil de mines'!AM46,'Profil de mines'!AM63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AN11,'Profil de mines'!AN28,'Profil de mines'!AN46,'Profil de mines'!AN63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AO11,'Profil de mines'!AO28,'Profil de mines'!AO46,'Profil de mines'!AO63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AP11,'Profil de mines'!AP28,'Profil de mines'!AP46,'Profil de mines'!AP63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AQ11,'Profil de mines'!AQ28,'Profil de mines'!AQ46,'Profil de mines'!AQ63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AR11,'Profil de mines'!AR28,'Profil de mines'!AR46,'Profil de mines'!AR63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AS11,'Profil de mines'!AS28,'Profil de mines'!AS46,'Profil de mines'!AS63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AT11,'Profil de mines'!AT28,'Profil de mines'!AT46,'Profil de mines'!AT63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AU11,'Profil de mines'!AU28,'Profil de mines'!AU46,'Profil de mines'!AU63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AV11,'Profil de mines'!AV28,'Profil de mines'!AV46,'Profil de mines'!AV63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AW11,'Profil de mines'!AW28,'Profil de mines'!AW46,'Profil de mines'!AW63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AX11,'Profil de mines'!AX28,'Profil de mines'!AX46,'Profil de mines'!AX63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AY11,'Profil de mines'!AY28,'Profil de mines'!AY46,'Profil de mines'!AY63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AZ11,'Profil de mines'!AZ28,'Profil de mines'!AZ46,'Profil de mines'!AZ63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BA11,'Profil de mines'!BA28,'Profil de mines'!BA46,'Profil de mines'!BA63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BB11,'Profil de mines'!BB28,'Profil de mines'!BB46,'Profil de mines'!BB63)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BC11,'Profil de mines'!BC28,'Profil de mines'!BC46,'Profil de mines'!BC63)","v":0}]
[null,null,0,"Charge de traitement / raffinage après imposition ","$mm reel",null,{"$f":"CHOOSE($F$109,'Profil de mines'!F12,'Profil de mines'!F29,'Profil de mines'!F47,'Profil de mines'!F64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!G12,'Profil de mines'!G29,'Profil de mines'!G47,'Profil de mines'!G64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!H12,'Profil de mines'!H29,'Profil de mines'!H47,'Profil de mines'!H64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!I12,'Profil de mines'!I29,'Profil de mines'!I47,'Profil de mines'!I64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!J12,'Profil de mines'!J29,'Profil de mines'!J47,'Profil de mines'!J64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!K12,'Profil de mines'!K29,'Profil de mines'!K47,'Profil de mines'!K64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!L12,'Profil de mines'!L29,'Profil de mines'!L47,'Profil de mines'!L64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!M12,'Profil de mines'!M29,'Profil de mines'!M47,'Profil de mines'!M64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!N12,'Profil de mines'!N29,'Profil de mines'!N47,'Profil de mines'!N64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!O12,'Profil de mines'!O29,'Profil de mines'!O47,'Profil de mines'!O64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!P12,'Profil de mines'!P29,'Profil de mines'!P47,'Profil de mines'!P64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Q12,'Profil de mines'!Q29,'Profil de mines'!Q47,'Profil de mines'!Q64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!R12,'Profil de mines'!R29,'Profil de mines'!R47,'Profil de mines'!R64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!S12,'Profil de mines'!S29,'Profil de mines'!S47,'Profil de mines'!S64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!T12,'Profil de mines'!T29,'Profil de mines'!T47,'Profil de mines'!T64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!U12,'Profil de mines'!U29,'Profil de mines'!U47,'Profil de mines'!U64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!V12,'Profil de mines'!V29,'Profil de mines'!V47,'Profil de mines'!V64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!W12,'Profil de mines'!W29,'Profil de mines'!W47,'Profil de mines'!W64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!X12,'Profil de mines'!X29,'Profil de mines'!X47,'Profil de mines'!X64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Y12,'Profil de mines'!Y29,'Profil de mines'!Y47,'Profil de mines'!Y64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Z12,'Profil de mines'!Z29,'Profil de mines'!Z47,'Profil de mines'!Z64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AA12,'Profil de mines'!AA29,'Profil de mines'!AA47,'Profil de mines'!AA64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AB12,'Profil de mines'!AB29,'Profil de mines'!AB47,'Profil de mines'!AB64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AC12,'Profil de mines'!AC29,'Profil de mines'!AC47,'Profil de mines'!AC64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AD12,'Profil de mines'!AD29,'Profil de mines'!AD47,'Profil de mines'!AD64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AE12,'Profil de mines'!AE29,'Profil de mines'!AE47,'Profil de mines'!AE64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AF12,'Profil de mines'!AF29,'Profil de mines'!AF47,'Profil de mines'!AF64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AG12,'Profil de mines'!AG29,'Profil de mines'!AG47,'Profil de mines'!AG64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AH12,'Profil de mines'!AH29,'Profil de mines'!AH47,'Profil de mines'!AH64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AI12,'Profil de mines'!AI29,'Profil de mines'!AI47,'Profil de mines'!AI64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AJ12,'Profil de mines'!AJ29,'Profil de mines'!AJ47,'Profil de mines'!AJ64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AK12,'Profil de mines'!AK29,'Profil de mines'!AK47,'Profil de mines'!AK64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AL12,'Profil de mines'!AL29,'Profil de mines'!AL47,'Profil de mines'!AL64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AM12,'Profil de mines'!AM29,'Profil de mines'!AM47,'Profil de mines'!AM64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AN12,'Profil de mines'!AN29,'Profil de mines'!AN47,'Profil de mines'!AN64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AO12,'Profil de mines'!AO29,'Profil de mines'!AO47,'Profil de mines'!AO64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AP12,'Profil de mines'!AP29,'Profil de mines'!AP47,'Profil de mines'!AP64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AQ12,'Profil de mines'!AQ29,'Profil de mines'!AQ47,'Profil de mines'!AQ64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AR12,'Profil de mines'!AR29,'Profil de mines'!AR47,'Profil de mines'!AR64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AS12,'Profil de mines'!AS29,'Profil de mines'!AS47,'Profil de mines'!AS64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AT12,'Profil de mines'!AT29,'Profil de mines'!AT47,'Profil de mines'!AT64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AU12,'Profil de mines'!AU29,'Profil de mines'!AU47,'Profil de mines'!AU64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AV12,'Profil de mines'!AV29,'Profil de mines'!AV47,'Profil de mines'!AV64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AW12,'Profil de mines'!AW29,'Profil de mines'!AW47,'Profil de mines'!AW64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AX12,'Profil de mines'!AX29,'Profil de mines'!AX47,'Profil de mines'!AX64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AY12,'Profil de mines'!AY29,'Profil de mines'!AY47,'Profil de mines'!AY64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AZ12,'Profil de mines'!AZ29,'Profil de mines'!AZ47,'Profil de mines'!AZ64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BA12,'Profil de mines'!BA29,'Profil de mines'!BA47,'Profil de mines'!BA64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BB12,'Profil de mines'!BB29,'Profil de mines'!BB47,'Profil de mines'!BB64)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BC12,'Profil de mines'!BC29,'Profil de mines'!BC47,'Profil de mines'!BC64)","v":0}]
[null,null,0,"Couts d’exploration","$mm reel",null,{"$f":"CHOOSE($F$109,'Profil de mines'!F13,'Profil de mines'!F30,'Profil de mines'!F48,'Profil de mines'!F65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!G13,'Profil de mines'!G30,'Profil de mines'!G48,'Profil de mines'!G65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!H13,'Profil de mines'!H30,'Profil de mines'!H48,'Profil de mines'!H65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!I13,'Profil de mines'!I30,'Profil de mines'!I48,'Profil de mines'!I65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!J13,'Profil de mines'!J30,'Profil de mines'!J48,'Profil de mines'!J65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!K13,'Profil de mines'!K30,'Profil de mines'!K48,'Profil de mines'!K65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!L13,'Profil de mines'!L30,'Profil de mines'!L48,'Profil de mines'!L65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!M13,'Profil de mines'!M30,'Profil de mines'!M48,'Profil de mines'!M65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!N13,'Profil de mines'!N30,'Profil de mines'!N48,'Profil de mines'!N65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!O13,'Profil de mines'!O30,'Profil de mines'!O48,'Profil de mines'!O65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!P13,'Profil de mines'!P30,'Profil de mines'!P48,'Profil de mines'!P65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Q13,'Profil de mines'!Q30,'Profil de mines'!Q48,'Profil de mines'!Q65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!R13,'Profil de mines'!R30,'Profil de mines'!R48,'Profil de mines'!R65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!S13,'Profil de mines'!S30,'Profil de mines'!S48,'Profil de mines'!S65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!T13,'Profil de mines'!T30,'Profil de mines'!T48,'Profil de mines'!T65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!U13,'Profil de mines'!U30,'Profil de mines'!U48,'Profil de mines'!U65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!V13,'Profil de mines'!V30,'Profil de mines'!V48,'Profil de mines'!V65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!W13,'Profil de mines'!W30,'Profil de mines'!W48,'Profil de mines'!W65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!X13,'Profil de mines'!X30,'Profil de mines'!X48,'Profil de mines'!X65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Y13,'Profil de mines'!Y30,'Profil de mines'!Y48,'Profil de mines'!Y65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Z13,'Profil de mines'!Z30,'Profil de mines'!Z48,'Profil de mines'!Z65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AA13,'Profil de mines'!AA30,'Profil de mines'!AA48,'Profil de mines'!AA65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AB13,'Profil de mines'!AB30,'Profil de mines'!AB48,'Profil de mines'!AB65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AC13,'Profil de mines'!AC30,'Profil de mines'!AC48,'Profil de mines'!AC65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AD13,'Profil de mines'!AD30,'Profil de mines'!AD48,'Profil de mines'!AD65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AE13,'Profil de mines'!AE30,'Profil de mines'!AE48,'Profil de mines'!AE65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AF13,'Profil de mines'!AF30,'Profil de mines'!AF48,'Profil de mines'!AF65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AG13,'Profil de mines'!AG30,'Profil de mines'!AG48,'Profil de mines'!AG65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AH13,'Profil de mines'!AH30,'Profil de mines'!AH48,'Profil de mines'!AH65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AI13,'Profil de mines'!AI30,'Profil de mines'!AI48,'Profil de mines'!AI65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AJ13,'Profil de mines'!AJ30,'Profil de mines'!AJ48,'Profil de mines'!AJ65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AK13,'Profil de mines'!AK30,'Profil de mines'!AK48,'Profil de mines'!AK65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AL13,'Profil de mines'!AL30,'Profil de mines'!AL48,'Profil de mines'!AL65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AM13,'Profil de mines'!AM30,'Profil de mines'!AM48,'Profil de mines'!AM65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AN13,'Profil de mines'!AN30,'Profil de mines'!AN48,'Profil de mines'!AN65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AO13,'Profil de mines'!AO30,'Profil de mines'!AO48,'Profil de mines'!AO65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AP13,'Profil de mines'!AP30,'Profil de mines'!AP48,'Profil de mines'!AP65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AQ13,'Profil de mines'!AQ30,'Profil de mines'!AQ48,'Profil de mines'!AQ65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AR13,'Profil de mines'!AR30,'Profil de mines'!AR48,'Profil de mines'!AR65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AS13,'Profil de mines'!AS30,'Profil de mines'!AS48,'Profil de mines'!AS65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AT13,'Profil de mines'!AT30,'Profil de mines'!AT48,'Profil de mines'!AT65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AU13,'Profil de mines'!AU30,'Profil de mines'!AU48,'Profil de mines'!AU65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AV13,'Profil de mines'!AV30,'Profil de mines'!AV48,'Profil de mines'!AV65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AW13,'Profil de mines'!AW30,'Profil de mines'!AW48,'Profil de mines'!AW65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AX13,'Profil de mines'!AX30,'Profil de mines'!AX48,'Profil de mines'!AX65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AY13,'Profil de mines'!AY30,'Profil de mines'!AY48,'Profil de mines'!AY65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AZ13,'Profil de mines'!AZ30,'Profil de mines'!AZ48,'Profil de mines'!AZ65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BA13,'Profil de mines'!BA30,'Profil de mines'!BA48,'Profil de mines'!BA65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BB13,'Profil de mines'!BB30,'Profil de mines'!BB48,'Profil de mines'!BB65)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BC13,'Profil de mines'!BC30,'Profil de mines'!BC48,'Profil de mines'!BC65)","v":0}]
[null,null,0,"Couts d’investissement en capital - incorporel","$mm reel",null,{"$f":"CHOOSE($F$109,'Profil de mines'!F14,'Profil de mines'!F31,'Profil de mines'!F49,'Profil de mines'!F66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!G14,'Profil de mines'!G31,'Profil de mines'!G49,'Profil de mines'!G66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!H14,'Profil de mines'!H31,'Profil de mines'!H49,'Profil de mines'!H66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!I14,'Profil de mines'!I31,'Profil de mines'!I49,'Profil de mines'!I66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!J14,'Profil de mines'!J31,'Profil de mines'!J49,'Profil de mines'!J66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!K14,'Profil de mines'!K31,'Profil de mines'!K49,'Profil de mines'!K66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!L14,'Profil de mines'!L31,'Profil de mines'!L49,'Profil de mines'!L66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!M14,'Profil de mines'!M31,'Profil de mines'!M49,'Profil de mines'!M66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!N14,'Profil de mines'!N31,'Profil de mines'!N49,'Profil de mines'!N66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!O14,'Profil de mines'!O31,'Profil de mines'!O49,'Profil de mines'!O66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!P14,'Profil de mines'!P31,'Profil de mines'!P49,'Profil de mines'!P66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Q14,'Profil de mines'!Q31,'Profil de mines'!Q49,'Profil de mines'!Q66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!R14,'Profil de mines'!R31,'Profil de mines'!R49,'Profil de mines'!R66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!S14,'Profil de mines'!S31,'Profil de mines'!S49,'Profil de mines'!S66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!T14,'Profil de mines'!T31,'Profil de mines'!T49,'Profil de mines'!T66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!U14,'Profil de mines'!U31,'Profil de mines'!U49,'Profil de mines'!U66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!V14,'Profil de mines'!V31,'Profil de mines'!V49,'Profil de mines'!V66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!W14,'Profil de mines'!W31,'Profil de mines'!W49,'Profil de mines'!W66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!X14,'Profil de mines'!X31,'Profil de mines'!X49,'Profil de mines'!X66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Y14,'Profil de mines'!Y31,'Profil de mines'!Y49,'Profil de mines'!Y66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Z14,'Profil de mines'!Z31,'Profil de mines'!Z49,'Profil de mines'!Z66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AA14,'Profil de mines'!AA31,'Profil de mines'!AA49,'Profil de mines'!AA66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AB14,'Profil de mines'!AB31,'Profil de mines'!AB49,'Profil de mines'!AB66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AC14,'Profil de mines'!AC31,'Profil de mines'!AC49,'Profil de mines'!AC66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AD14,'Profil de mines'!AD31,'Profil de mines'!AD49,'Profil de mines'!AD66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AE14,'Profil de mines'!AE31,'Profil de mines'!AE49,'Profil de mines'!AE66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AF14,'Profil de mines'!AF31,'Profil de mines'!AF49,'Profil de mines'!AF66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AG14,'Profil de mines'!AG31,'Profil de mines'!AG49,'Profil de mines'!AG66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AH14,'Profil de mines'!AH31,'Profil de mines'!AH49,'Profil de mines'!AH66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AI14,'Profil de mines'!AI31,'Profil de mines'!AI49,'Profil de mines'!AI66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AJ14,'Profil de mines'!AJ31,'Profil de mines'!AJ49,'Profil de mines'!AJ66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AK14,'Profil de mines'!AK31,'Profil de mines'!AK49,'Profil de mines'!AK66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AL14,'Profil de mines'!AL31,'Profil de mines'!AL49,'Profil de mines'!AL66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AM14,'Profil de mines'!AM31,'Profil de mines'!AM49,'Profil de mines'!AM66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AN14,'Profil de mines'!AN31,'Profil de mines'!AN49,'Profil de mines'!AN66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AO14,'Profil de mines'!AO31,'Profil de mines'!AO49,'Profil de mines'!AO66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AP14,'Profil de mines'!AP31,'Profil de mines'!AP49,'Profil de mines'!AP66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AQ14,'Profil de mines'!AQ31,'Profil de mines'!AQ49,'Profil de mines'!AQ66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AR14,'Profil de mines'!AR31,'Profil de mines'!AR49,'Profil de mines'!AR66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AS14,'Profil de mines'!AS31,'Profil de mines'!AS49,'Profil de mines'!AS66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AT14,'Profil de mines'!AT31,'Profil de mines'!AT49,'Profil de mines'!AT66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AU14,'Profil de mines'!AU31,'Profil de mines'!AU49,'Profil de mines'!AU66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AV14,'Profil de mines'!AV31,'Profil de mines'!AV49,'Profil de mines'!AV66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AW14,'Profil de mines'!AW31,'Profil de mines'!AW49,'Profil de mines'!AW66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AX14,'Profil de mines'!AX31,'Profil de mines'!AX49,'Profil de mines'!AX66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AY14,'Profil de mines'!AY31,'Profil de mines'!AY49,'Profil de mines'!AY66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AZ14,'Profil de mines'!AZ31,'Profil de mines'!AZ49,'Profil de mines'!AZ66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BA14,'Profil de mines'!BA31,'Profil de mines'!BA49,'Profil de mines'!BA66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BB14,'Profil de mines'!BB31,'Profil de mines'!BB49,'Profil de mines'!BB66)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BC14,'Profil de mines'!BC31,'Profil de mines'!BC49,'Profil de mines'!BC66)","v":0}]
[null,null,500,"Couts d’investissement en capital - corporel","$mm reel",null,{"$f":"CHOOSE($F$109,'Profil de mines'!F15,'Profil de mines'!F32,'Profil de mines'!F50,'Profil de mines'!F67)","v":250},{"$f":"CHOOSE($F$109,'Profil de mines'!G15,'Profil de mines'!G32,'Profil de mines'!G50,'Profil de mines'!G67)","v":250},{"$f":"CHOOSE($F$109,'Profil de mines'!H15,'Profil de mines'!H32,'Profil de mines'!H50,'Profil de mines'!H67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!I15,'Profil de mines'!I32,'Profil de mines'!I50,'Profil de mines'!I67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!J15,'Profil de mines'!J32,'Profil de mines'!J50,'Profil de mines'!J67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!K15,'Profil de mines'!K32,'Profil de mines'!K50,'Profil de mines'!K67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!L15,'Profil de mines'!L32,'Profil de mines'!L50,'Profil de mines'!L67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!M15,'Profil de mines'!M32,'Profil de mines'!M50,'Profil de mines'!M67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!N15,'Profil de mines'!N32,'Profil de mines'!N50,'Profil de mines'!N67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!O15,'Profil de mines'!O32,'Profil de mines'!O50,'Profil de mines'!O67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!P15,'Profil de mines'!P32,'Profil de mines'!P50,'Profil de mines'!P67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Q15,'Profil de mines'!Q32,'Profil de mines'!Q50,'Profil de mines'!Q67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!R15,'Profil de mines'!R32,'Profil de mines'!R50,'Profil de mines'!R67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!S15,'Profil de mines'!S32,'Profil de mines'!S50,'Profil de mines'!S67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!T15,'Profil de mines'!T32,'Profil de mines'!T50,'Profil de mines'!T67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!U15,'Profil de mines'!U32,'Profil de mines'!U50,'Profil de mines'!U67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!V15,'Profil de mines'!V32,'Profil de mines'!V50,'Profil de mines'!V67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!W15,'Profil de mines'!W32,'Profil de mines'!W50,'Profil de mines'!W67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!X15,'Profil de mines'!X32,'Profil de mines'!X50,'Profil de mines'!X67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Y15,'Profil de mines'!Y32,'Profil de mines'!Y50,'Profil de mines'!Y67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Z15,'Profil de mines'!Z32,'Profil de mines'!Z50,'Profil de mines'!Z67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AA15,'Profil de mines'!AA32,'Profil de mines'!AA50,'Profil de mines'!AA67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AB15,'Profil de mines'!AB32,'Profil de mines'!AB50,'Profil de mines'!AB67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AC15,'Profil de mines'!AC32,'Profil de mines'!AC50,'Profil de mines'!AC67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AD15,'Profil de mines'!AD32,'Profil de mines'!AD50,'Profil de mines'!AD67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AE15,'Profil de mines'!AE32,'Profil de mines'!AE50,'Profil de mines'!AE67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AF15,'Profil de mines'!AF32,'Profil de mines'!AF50,'Profil de mines'!AF67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AG15,'Profil de mines'!AG32,'Profil de mines'!AG50,'Profil de mines'!AG67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AH15,'Profil de mines'!AH32,'Profil de mines'!AH50,'Profil de mines'!AH67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AI15,'Profil de mines'!AI32,'Profil de mines'!AI50,'Profil de mines'!AI67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AJ15,'Profil de mines'!AJ32,'Profil de mines'!AJ50,'Profil de mines'!AJ67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AK15,'Profil de mines'!AK32,'Profil de mines'!AK50,'Profil de mines'!AK67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AL15,'Profil de mines'!AL32,'Profil de mines'!AL50,'Profil de mines'!AL67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AM15,'Profil de mines'!AM32,'Profil de mines'!AM50,'Profil de mines'!AM67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AN15,'Profil de mines'!AN32,'Profil de mines'!AN50,'Profil de mines'!AN67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AO15,'Profil de mines'!AO32,'Profil de mines'!AO50,'Profil de mines'!AO67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AP15,'Profil de mines'!AP32,'Profil de mines'!AP50,'Profil de mines'!AP67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AQ15,'Profil de mines'!AQ32,'Profil de mines'!AQ50,'Profil de mines'!AQ67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AR15,'Profil de mines'!AR32,'Profil de mines'!AR50,'Profil de mines'!AR67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AS15,'Profil de mines'!AS32,'Profil de mines'!AS50,'Profil de mines'!AS67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AT15,'Profil de mines'!AT32,'Profil de mines'!AT50,'Profil de mines'!AT67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AU15,'Profil de mines'!AU32,'Profil de mines'!AU50,'Profil de mines'!AU67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AV15,'Profil de mines'!AV32,'Profil de mines'!AV50,'Profil de mines'!AV67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AW15,'Profil de mines'!AW32,'Profil de mines'!AW50,'Profil de mines'!AW67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AX15,'Profil de mines'!AX32,'Profil de mines'!AX50,'Profil de mines'!AX67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AY15,'Profil de mines'!AY32,'Profil de mines'!AY50,'Profil de mines'!AY67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AZ15,'Profil de mines'!AZ32,'Profil de mines'!AZ50,'Profil de mines'!AZ67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BA15,'Profil de mines'!BA32,'Profil de mines'!BA50,'Profil de mines'!BA67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BB15,'Profil de mines'!BB32,'Profil de mines'!BB50,'Profil de mines'!BB67)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BC15,'Profil de mines'!BC32,'Profil de mines'!BC50,'Profil de mines'!BC67)","v":0}]
[null,null,57.914999999999999,"Capital de réinvestissement","$mm reel",null,{"$f":"CHOOSE($F$109,'Profil de mines'!F16,'Profil de mines'!F33,'Profil de mines'!F51,'Profil de mines'!F68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!G16,'Profil de mines'!G33,'Profil de mines'!G51,'Profil de mines'!G68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!H16,'Profil de mines'!H33,'Profil de mines'!H51,'Profil de mines'!H68)","v":5.2649999999999997},{"$f":"CHOOSE($F$109,'Profil de mines'!I16,'Profil de mines'!I33,'Profil de mines'!I51,'Profil de mines'!I68)","v":5.2649999999999997},{"$f":"CHOOSE($F$109,'Profil de mines'!J16,'Profil de mines'!J33,'Profil de mines'!J51,'Profil de mines'!J68)","v":5.2649999999999997},{"$f":"CHOOSE($F$109,'Profil de mines'!K16,'Profil de mines'!K33,'Profil de mines'!K51,'Profil de mines'!K68)","v":5.2649999999999997},{"$f":"CHOOSE($F$109,'Profil de mines'!L16,'Profil de mines'!L33,'Profil de mines'!L51,'Profil de mines'!L68)","v":5.2649999999999997},{"$f":"CHOOSE($F$109,'Profil de mines'!M16,'Profil de mines'!M33,'Profil de mines'!M51,'Profil de mines'!M68)","v":5.2649999999999997},{"$f":"CHOOSE($F$109,'Profil de mines'!N16,'Profil de mines'!N33,'Profil de mines'!N51,'Profil de mines'!N68)","v":5.2649999999999997},{"$f":"CHOOSE($F$109,'Profil de mines'!O16,'Profil de mines'!O33,'Profil de mines'!O51,'Profil de mines'!O68)","v":5.2649999999999997},{"$f":"CHOOSE($F$109,'Profil de mines'!P16,'Profil de mines'!P33,'Profil de mines'!P51,'Profil de mines'!P68)","v":5.2649999999999997},{"$f":"CHOOSE($F$109,'Profil de mines'!Q16,'Profil de mines'!Q33,'Profil de mines'!Q51,'Profil de mines'!Q68)","v":5.2649999999999997},{"$f":"CHOOSE($F$109,'Profil de mines'!R16,'Profil de mines'!R33,'Profil de mines'!R51,'Profil de mines'!R68)","v":5.2649999999999997},{"$f":"CHOOSE($F$109,'Profil de mines'!S16,'Profil de mines'!S33,'Profil de mines'!S51,'Profil de mines'!S68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!T16,'Profil de mines'!T33,'Profil de mines'!T51,'Profil de mines'!T68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!U16,'Profil de mines'!U33,'Profil de mines'!U51,'Profil de mines'!U68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!V16,'Profil de mines'!V33,'Profil de mines'!V51,'Profil de mines'!V68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!W16,'Profil de mines'!W33,'Profil de mines'!W51,'Profil de mines'!W68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!X16,'Profil de mines'!X33,'Profil de mines'!X51,'Profil de mines'!X68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Y16,'Profil de mines'!Y33,'Profil de mines'!Y51,'Profil de mines'!Y68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Z16,'Profil de mines'!Z33,'Profil de mines'!Z51,'Profil de mines'!Z68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AA16,'Profil de mines'!AA33,'Profil de mines'!AA51,'Profil de mines'!AA68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AB16,'Profil de mines'!AB33,'Profil de mines'!AB51,'Profil de mines'!AB68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AC16,'Profil de mines'!AC33,'Profil de mines'!AC51,'Profil de mines'!AC68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AD16,'Profil de mines'!AD33,'Profil de mines'!AD51,'Profil de mines'!AD68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AE16,'Profil de mines'!AE33,'Profil de mines'!AE51,'Profil de mines'!AE68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AF16,'Profil de mines'!AF33,'Profil de mines'!AF51,'Profil de mines'!AF68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AG16,'Profil de mines'!AG33,'Profil de mines'!AG51,'Profil de mines'!AG68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AH16,'Profil de mines'!AH33,'Profil de mines'!AH51,'Profil de mines'!AH68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AI16,'Profil de mines'!AI33,'Profil de mines'!AI51,'Profil de mines'!AI68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AJ16,'Profil de mines'!AJ33,'Profil de mines'!AJ51,'Profil de mines'!AJ68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AK16,'Profil de mines'!AK33,'Profil de mines'!AK51,'Profil de mines'!AK68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AL16,'Profil de mines'!AL33,'Profil de mines'!AL51,'Profil de mines'!AL68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AM16,'Profil de mines'!AM33,'Profil de mines'!AM51,'Profil de mines'!AM68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AN16,'Profil de mines'!AN33,'Profil de mines'!AN51,'Profil de mines'!AN68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AO16,'Profil de mines'!AO33,'Profil de mines'!AO51,'Profil de mines'!AO68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AP16,'Profil de mines'!AP33,'Profil de mines'!AP51,'Profil de mines'!AP68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AQ16,'Profil de mines'!AQ33,'Profil de mines'!AQ51,'Profil de mines'!AQ68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AR16,'Profil de mines'!AR33,'Profil de mines'!AR51,'Profil de mines'!AR68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AS16,'Profil de mines'!AS33,'Profil de mines'!AS51,'Profil de mines'!AS68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AT16,'Profil de mines'!AT33,'Profil de mines'!AT51,'Profil de mines'!AT68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AU16,'Profil de mines'!AU33,'Profil de mines'!AU51,'Profil de mines'!AU68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AV16,'Profil de mines'!AV33,'Profil de mines'!AV51,'Profil de mines'!AV68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AW16,'Profil de mines'!AW33,'Profil de mines'!AW51,'Profil de mines'!AW68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AX16,'Profil de mines'!AX33,'Profil de mines'!AX51,'Profil de mines'!AX68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AY16,'Profil de mines'!AY33,'Profil de mines'!AY51,'Profil de mines'!AY68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AZ16,'Profil de mines'!AZ33,'Profil de mines'!AZ51,'Profil de mines'!AZ68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BA16,'Profil de mines'!BA33,'Profil de mines'!BA51,'Profil de mines'!BA68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BB16,'Profil de mines'!BB33,'Profil de mines'!BB51,'Profil de mines'!BB68)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BC16,'Profil de mines'!BC33,'Profil de mines'!BC51,'Profil de mines'!BC68)","v":0}]
[null,null,1930.5,"Couts opérationnels - extraction","$mm reel",null,{"$f":"CHOOSE($F$109,'Profil de mines'!F17,'Profil de mines'!F34,'Profil de mines'!F52,'Profil de mines'!F69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!G17,'Profil de mines'!G34,'Profil de mines'!G52,'Profil de mines'!G69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!H17,'Profil de mines'!H34,'Profil de mines'!H52,'Profil de mines'!H69)","v":175.5},{"$f":"CHOOSE($F$109,'Profil de mines'!I17,'Profil de mines'!I34,'Profil de mines'!I52,'Profil de mines'!I69)","v":175.5},{"$f":"CHOOSE($F$109,'Profil de mines'!J17,'Profil de mines'!J34,'Profil de mines'!J52,'Profil de mines'!J69)","v":175.5},{"$f":"CHOOSE($F$109,'Profil de mines'!K17,'Profil de mines'!K34,'Profil de mines'!K52,'Profil de mines'!K69)","v":175.5},{"$f":"CHOOSE($F$109,'Profil de mines'!L17,'Profil de mines'!L34,'Profil de mines'!L52,'Profil de mines'!L69)","v":175.5},{"$f":"CHOOSE($F$109,'Profil de mines'!M17,'Profil de mines'!M34,'Profil de mines'!M52,'Profil de mines'!M69)","v":175.5},{"$f":"CHOOSE($F$109,'Profil de mines'!N17,'Profil de mines'!N34,'Profil de mines'!N52,'Profil de mines'!N69)","v":175.5},{"$f":"CHOOSE($F$109,'Profil de mines'!O17,'Profil de mines'!O34,'Profil de mines'!O52,'Profil de mines'!O69)","v":175.5},{"$f":"CHOOSE($F$109,'Profil de mines'!P17,'Profil de mines'!P34,'Profil de mines'!P52,'Profil de mines'!P69)","v":175.5},{"$f":"CHOOSE($F$109,'Profil de mines'!Q17,'Profil de mines'!Q34,'Profil de mines'!Q52,'Profil de mines'!Q69)","v":175.5},{"$f":"CHOOSE($F$109,'Profil de mines'!R17,'Profil de mines'!R34,'Profil de mines'!R52,'Profil de mines'!R69)","v":175.5},{"$f":"CHOOSE($F$109,'Profil de mines'!S17,'Profil de mines'!S34,'Profil de mines'!S52,'Profil de mines'!S69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!T17,'Profil de mines'!T34,'Profil de mines'!T52,'Profil de mines'!T69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!U17,'Profil de mines'!U34,'Profil de mines'!U52,'Profil de mines'!U69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!V17,'Profil de mines'!V34,'Profil de mines'!V52,'Profil de mines'!V69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!W17,'Profil de mines'!W34,'Profil de mines'!W52,'Profil de mines'!W69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!X17,'Profil de mines'!X34,'Profil de mines'!X52,'Profil de mines'!X69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Y17,'Profil de mines'!Y34,'Profil de mines'!Y52,'Profil de mines'!Y69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Z17,'Profil de mines'!Z34,'Profil de mines'!Z52,'Profil de mines'!Z69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AA17,'Profil de mines'!AA34,'Profil de mines'!AA52,'Profil de mines'!AA69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AB17,'Profil de mines'!AB34,'Profil de mines'!AB52,'Profil de mines'!AB69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AC17,'Profil de mines'!AC34,'Profil de mines'!AC52,'Profil de mines'!AC69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AD17,'Profil de mines'!AD34,'Profil de mines'!AD52,'Profil de mines'!AD69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AE17,'Profil de mines'!AE34,'Profil de mines'!AE52,'Profil de mines'!AE69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AF17,'Profil de mines'!AF34,'Profil de mines'!AF52,'Profil de mines'!AF69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AG17,'Profil de mines'!AG34,'Profil de mines'!AG52,'Profil de mines'!AG69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AH17,'Profil de mines'!AH34,'Profil de mines'!AH52,'Profil de mines'!AH69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AI17,'Profil de mines'!AI34,'Profil de mines'!AI52,'Profil de mines'!AI69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AJ17,'Profil de mines'!AJ34,'Profil de mines'!AJ52,'Profil de mines'!AJ69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AK17,'Profil de mines'!AK34,'Profil de mines'!AK52,'Profil de mines'!AK69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AL17,'Profil de mines'!AL34,'Profil de mines'!AL52,'Profil de mines'!AL69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AM17,'Profil de mines'!AM34,'Profil de mines'!AM52,'Profil de mines'!AM69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AN17,'Profil de mines'!AN34,'Profil de mines'!AN52,'Profil de mines'!AN69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AO17,'Profil de mines'!AO34,'Profil de mines'!AO52,'Profil de mines'!AO69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AP17,'Profil de mines'!AP34,'Profil de mines'!AP52,'Profil de mines'!AP69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AQ17,'Profil de mines'!AQ34,'Profil de mines'!AQ52,'Profil de mines'!AQ69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AR17,'Profil de mines'!AR34,'Profil de mines'!AR52,'Profil de mines'!AR69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AS17,'Profil de mines'!AS34,'Profil de mines'!AS52,'Profil de mines'!AS69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AT17,'Profil de mines'!AT34,'Profil de mines'!AT52,'Profil de mines'!AT69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AU17,'Profil de mines'!AU34,'Profil de mines'!AU52,'Profil de mines'!AU69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AV17,'Profil de mines'!AV34,'Profil de mines'!AV52,'Profil de mines'!AV69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AW17,'Profil de mines'!AW34,'Profil de mines'!AW52,'Profil de mines'!AW69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AX17,'Profil de mines'!AX34,'Profil de mines'!AX52,'Profil de mines'!AX69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AY17,'Profil de mines'!AY34,'Profil de mines'!AY52,'Profil de mines'!AY69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AZ17,'Profil de mines'!AZ34,'Profil de mines'!AZ52,'Profil de mines'!AZ69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BA17,'Profil de mines'!BA34,'Profil de mines'!BA52,'Profil de mines'!BA69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BB17,'Profil de mines'!BB34,'Profil de mines'!BB52,'Profil de mines'!BB69)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BC17,'Profil de mines'!BC34,'Profil de mines'!BC52,'Profil de mines'!BC69)","v":0}]
[null,null,0,"Couts opérationnels - broyage","$mm reel",null,{"$f":"CHOOSE($F$109,'Profil de mines'!F18,'Profil de mines'!F35,'Profil de mines'!F53,'Profil de mines'!F70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!G18,'Profil de mines'!G35,'Profil de mines'!G53,'Profil de mines'!G70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!H18,'Profil de mines'!H35,'Profil de mines'!H53,'Profil de mines'!H70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!I18,'Profil de mines'!I35,'Profil de mines'!I53,'Profil de mines'!I70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!J18,'Profil de mines'!J35,'Profil de mines'!J53,'Profil de mines'!J70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!K18,'Profil de mines'!K35,'Profil de mines'!K53,'Profil de mines'!K70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!L18,'Profil de mines'!L35,'Profil de mines'!L53,'Profil de mines'!L70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!M18,'Profil de mines'!M35,'Profil de mines'!M53,'Profil de mines'!M70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!N18,'Profil de mines'!N35,'Profil de mines'!N53,'Profil de mines'!N70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!O18,'Profil de mines'!O35,'Profil de mines'!O53,'Profil de mines'!O70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!P18,'Profil de mines'!P35,'Profil de mines'!P53,'Profil de mines'!P70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Q18,'Profil de mines'!Q35,'Profil de mines'!Q53,'Profil de mines'!Q70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!R18,'Profil de mines'!R35,'Profil de mines'!R53,'Profil de mines'!R70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!S18,'Profil de mines'!S35,'Profil de mines'!S53,'Profil de mines'!S70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!T18,'Profil de mines'!T35,'Profil de mines'!T53,'Profil de mines'!T70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!U18,'Profil de mines'!U35,'Profil de mines'!U53,'Profil de mines'!U70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!V18,'Profil de mines'!V35,'Profil de mines'!V53,'Profil de mines'!V70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!W18,'Profil de mines'!W35,'Profil de mines'!W53,'Profil de mines'!W70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!X18,'Profil de mines'!X35,'Profil de mines'!X53,'Profil de mines'!X70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Y18,'Profil de mines'!Y35,'Profil de mines'!Y53,'Profil de mines'!Y70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Z18,'Profil de mines'!Z35,'Profil de mines'!Z53,'Profil de mines'!Z70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AA18,'Profil de mines'!AA35,'Profil de mines'!AA53,'Profil de mines'!AA70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AB18,'Profil de mines'!AB35,'Profil de mines'!AB53,'Profil de mines'!AB70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AC18,'Profil de mines'!AC35,'Profil de mines'!AC53,'Profil de mines'!AC70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AD18,'Profil de mines'!AD35,'Profil de mines'!AD53,'Profil de mines'!AD70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AE18,'Profil de mines'!AE35,'Profil de mines'!AE53,'Profil de mines'!AE70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AF18,'Profil de mines'!AF35,'Profil de mines'!AF53,'Profil de mines'!AF70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AG18,'Profil de mines'!AG35,'Profil de mines'!AG53,'Profil de mines'!AG70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AH18,'Profil de mines'!AH35,'Profil de mines'!AH53,'Profil de mines'!AH70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AI18,'Profil de mines'!AI35,'Profil de mines'!AI53,'Profil de mines'!AI70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AJ18,'Profil de mines'!AJ35,'Profil de mines'!AJ53,'Profil de mines'!AJ70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AK18,'Profil de mines'!AK35,'Profil de mines'!AK53,'Profil de mines'!AK70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AL18,'Profil de mines'!AL35,'Profil de mines'!AL53,'Profil de mines'!AL70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AM18,'Profil de mines'!AM35,'Profil de mines'!AM53,'Profil de mines'!AM70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AN18,'Profil de mines'!AN35,'Profil de mines'!AN53,'Profil de mines'!AN70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AO18,'Profil de mines'!AO35,'Profil de mines'!AO53,'Profil de mines'!AO70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AP18,'Profil de mines'!AP35,'Profil de mines'!AP53,'Profil de mines'!AP70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AQ18,'Profil de mines'!AQ35,'Profil de mines'!AQ53,'Profil de mines'!AQ70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AR18,'Profil de mines'!AR35,'Profil de mines'!AR53,'Profil de mines'!AR70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AS18,'Profil de mines'!AS35,'Profil de mines'!AS53,'Profil de mines'!AS70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AT18,'Profil de mines'!AT35,'Profil de mines'!AT53,'Profil de mines'!AT70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AU18,'Profil de mines'!AU35,'Profil de mines'!AU53,'Profil de mines'!AU70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AV18,'Profil de mines'!AV35,'Profil de mines'!AV53,'Profil de mines'!AV70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AW18,'Profil de mines'!AW35,'Profil de mines'!AW53,'Profil de mines'!AW70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AX18,'Profil de mines'!AX35,'Profil de mines'!AX53,'Profil de mines'!AX70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AY18,'Profil de mines'!AY35,'Profil de mines'!AY53,'Profil de mines'!AY70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AZ18,'Profil de mines'!AZ35,'Profil de mines'!AZ53,'Profil de mines'!AZ70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BA18,'Profil de mines'!BA35,'Profil de mines'!BA53,'Profil de mines'!BA70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BB18,'Profil de mines'!BB35,'Profil de mines'!BB53,'Profil de mines'!BB70)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BC18,'Profil de mines'!BC35,'Profil de mines'!BC53,'Profil de mines'!BC70)","v":0}]
[null,null,0,"Couts opérationnels - autres","$mm reel",null,{"$f":"CHOOSE($F$109,'Profil de mines'!F19,'Profil de mines'!F36,'Profil de mines'!F54,'Profil de mines'!F71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!G19,'Profil de mines'!G36,'Profil de mines'!G54,'Profil de mines'!G71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!H19,'Profil de mines'!H36,'Profil de mines'!H54,'Profil de mines'!H71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!I19,'Profil de mines'!I36,'Profil de mines'!I54,'Profil de mines'!I71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!J19,'Profil de mines'!J36,'Profil de mines'!J54,'Profil de mines'!J71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!K19,'Profil de mines'!K36,'Profil de mines'!K54,'Profil de mines'!K71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!L19,'Profil de mines'!L36,'Profil de mines'!L54,'Profil de mines'!L71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!M19,'Profil de mines'!M36,'Profil de mines'!M54,'Profil de mines'!M71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!N19,'Profil de mines'!N36,'Profil de mines'!N54,'Profil de mines'!N71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!O19,'Profil de mines'!O36,'Profil de mines'!O54,'Profil de mines'!O71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!P19,'Profil de mines'!P36,'Profil de mines'!P54,'Profil de mines'!P71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Q19,'Profil de mines'!Q36,'Profil de mines'!Q54,'Profil de mines'!Q71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!R19,'Profil de mines'!R36,'Profil de mines'!R54,'Profil de mines'!R71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!S19,'Profil de mines'!S36,'Profil de mines'!S54,'Profil de mines'!S71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!T19,'Profil de mines'!T36,'Profil de mines'!T54,'Profil de mines'!T71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!U19,'Profil de mines'!U36,'Profil de mines'!U54,'Profil de mines'!U71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!V19,'Profil de mines'!V36,'Profil de mines'!V54,'Profil de mines'!V71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!W19,'Profil de mines'!W36,'Profil de mines'!W54,'Profil de mines'!W71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!X19,'Profil de mines'!X36,'Profil de mines'!X54,'Profil de mines'!X71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Y19,'Profil de mines'!Y36,'Profil de mines'!Y54,'Profil de mines'!Y71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Z19,'Profil de mines'!Z36,'Profil de mines'!Z54,'Profil de mines'!Z71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AA19,'Profil de mines'!AA36,'Profil de mines'!AA54,'Profil de mines'!AA71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AB19,'Profil de mines'!AB36,'Profil de mines'!AB54,'Profil de mines'!AB71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AC19,'Profil de mines'!AC36,'Profil de mines'!AC54,'Profil de mines'!AC71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AD19,'Profil de mines'!AD36,'Profil de mines'!AD54,'Profil de mines'!AD71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AE19,'Profil de mines'!AE36,'Profil de mines'!AE54,'Profil de mines'!AE71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AF19,'Profil de mines'!AF36,'Profil de mines'!AF54,'Profil de mines'!AF71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AG19,'Profil de mines'!AG36,'Profil de mines'!AG54,'Profil de mines'!AG71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AH19,'Profil de mines'!AH36,'Profil de mines'!AH54,'Profil de mines'!AH71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AI19,'Profil de mines'!AI36,'Profil de mines'!AI54,'Profil de mines'!AI71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AJ19,'Profil de mines'!AJ36,'Profil de mines'!AJ54,'Profil de mines'!AJ71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AK19,'Profil de mines'!AK36,'Profil de mines'!AK54,'Profil de mines'!AK71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AL19,'Profil de mines'!AL36,'Profil de mines'!AL54,'Profil de mines'!AL71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AM19,'Profil de mines'!AM36,'Profil de mines'!AM54,'Profil de mines'!AM71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AN19,'Profil de mines'!AN36,'Profil de mines'!AN54,'Profil de mines'!AN71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AO19,'Profil de mines'!AO36,'Profil de mines'!AO54,'Profil de mines'!AO71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AP19,'Profil de mines'!AP36,'Profil de mines'!AP54,'Profil de mines'!AP71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AQ19,'Profil de mines'!AQ36,'Profil de mines'!AQ54,'Profil de mines'!AQ71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AR19,'Profil de mines'!AR36,'Profil de mines'!AR54,'Profil de mines'!AR71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AS19,'Profil de mines'!AS36,'Profil de mines'!AS54,'Profil de mines'!AS71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AT19,'Profil de mines'!AT36,'Profil de mines'!AT54,'Profil de mines'!AT71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AU19,'Profil de mines'!AU36,'Profil de mines'!AU54,'Profil de mines'!AU71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AV19,'Profil de mines'!AV36,'Profil de mines'!AV54,'Profil de mines'!AV71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AW19,'Profil de mines'!AW36,'Profil de mines'!AW54,'Profil de mines'!AW71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AX19,'Profil de mines'!AX36,'Profil de mines'!AX54,'Profil de mines'!AX71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AY19,'Profil de mines'!AY36,'Profil de mines'!AY54,'Profil de mines'!AY71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AZ19,'Profil de mines'!AZ36,'Profil de mines'!AZ54,'Profil de mines'!AZ71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BA19,'Profil de mines'!BA36,'Profil de mines'!BA54,'Profil de mines'!BA71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BB19,'Profil de mines'!BB36,'Profil de mines'!BB54,'Profil de mines'!BB71)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BC19,'Profil de mines'!BC36,'Profil de mines'!BC54,'Profil de mines'!BC71)","v":0}]
[null,null,0,"Couts opérationnels - energie","$mm reel",null,{"$f":"CHOOSE($F$109,'Profil de mines'!F20,'Profil de mines'!F37,'Profil de mines'!F55,'Profil de mines'!F72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!G20,'Profil de mines'!G37,'Profil de mines'!G55,'Profil de mines'!G72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!H20,'Profil de mines'!H37,'Profil de mines'!H55,'Profil de mines'!H72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!I20,'Profil de mines'!I37,'Profil de mines'!I55,'Profil de mines'!I72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!J20,'Profil de mines'!J37,'Profil de mines'!J55,'Profil de mines'!J72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!K20,'Profil de mines'!K37,'Profil de mines'!K55,'Profil de mines'!K72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!L20,'Profil de mines'!L37,'Profil de mines'!L55,'Profil de mines'!L72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!M20,'Profil de mines'!M37,'Profil de mines'!M55,'Profil de mines'!M72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!N20,'Profil de mines'!N37,'Profil de mines'!N55,'Profil de mines'!N72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!O20,'Profil de mines'!O37,'Profil de mines'!O55,'Profil de mines'!O72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!P20,'Profil de mines'!P37,'Profil de mines'!P55,'Profil de mines'!P72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Q20,'Profil de mines'!Q37,'Profil de mines'!Q55,'Profil de mines'!Q72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!R20,'Profil de mines'!R37,'Profil de mines'!R55,'Profil de mines'!R72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!S20,'Profil de mines'!S37,'Profil de mines'!S55,'Profil de mines'!S72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!T20,'Profil de mines'!T37,'Profil de mines'!T55,'Profil de mines'!T72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!U20,'Profil de mines'!U37,'Profil de mines'!U55,'Profil de mines'!U72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!V20,'Profil de mines'!V37,'Profil de mines'!V55,'Profil de mines'!V72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!W20,'Profil de mines'!W37,'Profil de mines'!W55,'Profil de mines'!W72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!X20,'Profil de mines'!X37,'Profil de mines'!X55,'Profil de mines'!X72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Y20,'Profil de mines'!Y37,'Profil de mines'!Y55,'Profil de mines'!Y72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Z20,'Profil de mines'!Z37,'Profil de mines'!Z55,'Profil de mines'!Z72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AA20,'Profil de mines'!AA37,'Profil de mines'!AA55,'Profil de mines'!AA72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AB20,'Profil de mines'!AB37,'Profil de mines'!AB55,'Profil de mines'!AB72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AC20,'Profil de mines'!AC37,'Profil de mines'!AC55,'Profil de mines'!AC72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AD20,'Profil de mines'!AD37,'Profil de mines'!AD55,'Profil de mines'!AD72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AE20,'Profil de mines'!AE37,'Profil de mines'!AE55,'Profil de mines'!AE72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AF20,'Profil de mines'!AF37,'Profil de mines'!AF55,'Profil de mines'!AF72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AG20,'Profil de mines'!AG37,'Profil de mines'!AG55,'Profil de mines'!AG72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AH20,'Profil de mines'!AH37,'Profil de mines'!AH55,'Profil de mines'!AH72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AI20,'Profil de mines'!AI37,'Profil de mines'!AI55,'Profil de mines'!AI72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AJ20,'Profil de mines'!AJ37,'Profil de mines'!AJ55,'Profil de mines'!AJ72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AK20,'Profil de mines'!AK37,'Profil de mines'!AK55,'Profil de mines'!AK72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AL20,'Profil de mines'!AL37,'Profil de mines'!AL55,'Profil de mines'!AL72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AM20,'Profil de mines'!AM37,'Profil de mines'!AM55,'Profil de mines'!AM72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AN20,'Profil de mines'!AN37,'Profil de mines'!AN55,'Profil de mines'!AN72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AO20,'Profil de mines'!AO37,'Profil de mines'!AO55,'Profil de mines'!AO72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AP20,'Profil de mines'!AP37,'Profil de mines'!AP55,'Profil de mines'!AP72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AQ20,'Profil de mines'!AQ37,'Profil de mines'!AQ55,'Profil de mines'!AQ72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AR20,'Profil de mines'!AR37,'Profil de mines'!AR55,'Profil de mines'!AR72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AS20,'Profil de mines'!AS37,'Profil de mines'!AS55,'Profil de mines'!AS72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AT20,'Profil de mines'!AT37,'Profil de mines'!AT55,'Profil de mines'!AT72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AU20,'Profil de mines'!AU37,'Profil de mines'!AU55,'Profil de mines'!AU72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AV20,'Profil de mines'!AV37,'Profil de mines'!AV55,'Profil de mines'!AV72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AW20,'Profil de mines'!AW37,'Profil de mines'!AW55,'Profil de mines'!AW72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AX20,'Profil de mines'!AX37,'Profil de mines'!AX55,'Profil de mines'!AX72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AY20,'Profil de mines'!AY37,'Profil de mines'!AY55,'Profil de mines'!AY72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AZ20,'Profil de mines'!AZ37,'Profil de mines'!AZ55,'Profil de mines'!AZ72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BA20,'Profil de mines'!BA37,'Profil de mines'!BA55,'Profil de mines'!BA72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BB20,'Profil de mines'!BB37,'Profil de mines'!BB55,'Profil de mines'!BB72)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BC20,'Profil de mines'!BC37,'Profil de mines'!BC55,'Profil de mines'!BC72)","v":0}]
[null,null,0,"Couts opérationnels - services domestiques","$mm reel",null,{"$f":"CHOOSE($F$109,'Profil de mines'!F21,'Profil de mines'!F38,'Profil de mines'!F56,'Profil de mines'!F73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!G21,'Profil de mines'!G38,'Profil de mines'!G56,'Profil de mines'!G73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!H21,'Profil de mines'!H38,'Profil de mines'!H56,'Profil de mines'!H73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!I21,'Profil de mines'!I38,'Profil de mines'!I56,'Profil de mines'!I73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!J21,'Profil de mines'!J38,'Profil de mines'!J56,'Profil de mines'!J73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!K21,'Profil de mines'!K38,'Profil de mines'!K56,'Profil de mines'!K73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!L21,'Profil de mines'!L38,'Profil de mines'!L56,'Profil de mines'!L73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!M21,'Profil de mines'!M38,'Profil de mines'!M56,'Profil de mines'!M73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!N21,'Profil de mines'!N38,'Profil de mines'!N56,'Profil de mines'!N73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!O21,'Profil de mines'!O38,'Profil de mines'!O56,'Profil de mines'!O73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!P21,'Profil de mines'!P38,'Profil de mines'!P56,'Profil de mines'!P73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Q21,'Profil de mines'!Q38,'Profil de mines'!Q56,'Profil de mines'!Q73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!R21,'Profil de mines'!R38,'Profil de mines'!R56,'Profil de mines'!R73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!S21,'Profil de mines'!S38,'Profil de mines'!S56,'Profil de mines'!S73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!T21,'Profil de mines'!T38,'Profil de mines'!T56,'Profil de mines'!T73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!U21,'Profil de mines'!U38,'Profil de mines'!U56,'Profil de mines'!U73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!V21,'Profil de mines'!V38,'Profil de mines'!V56,'Profil de mines'!V73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!W21,'Profil de mines'!W38,'Profil de mines'!W56,'Profil de mines'!W73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!X21,'Profil de mines'!X38,'Profil de mines'!X56,'Profil de mines'!X73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Y21,'Profil de mines'!Y38,'Profil de mines'!Y56,'Profil de mines'!Y73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Z21,'Profil de mines'!Z38,'Profil de mines'!Z56,'Profil de mines'!Z73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AA21,'Profil de mines'!AA38,'Profil de mines'!AA56,'Profil de mines'!AA73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AB21,'Profil de mines'!AB38,'Profil de mines'!AB56,'Profil de mines'!AB73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AC21,'Profil de mines'!AC38,'Profil de mines'!AC56,'Profil de mines'!AC73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AD21,'Profil de mines'!AD38,'Profil de mines'!AD56,'Profil de mines'!AD73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AE21,'Profil de mines'!AE38,'Profil de mines'!AE56,'Profil de mines'!AE73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AF21,'Profil de mines'!AF38,'Profil de mines'!AF56,'Profil de mines'!AF73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AG21,'Profil de mines'!AG38,'Profil de mines'!AG56,'Profil de mines'!AG73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AH21,'Profil de mines'!AH38,'Profil de mines'!AH56,'Profil de mines'!AH73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AI21,'Profil de mines'!AI38,'Profil de mines'!AI56,'Profil de mines'!AI73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AJ21,'Profil de mines'!AJ38,'Profil de mines'!AJ56,'Profil de mines'!AJ73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AK21,'Profil de mines'!AK38,'Profil de mines'!AK56,'Profil de mines'!AK73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AL21,'Profil de mines'!AL38,'Profil de mines'!AL56,'Profil de mines'!AL73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AM21,'Profil de mines'!AM38,'Profil de mines'!AM56,'Profil de mines'!AM73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AN21,'Profil de mines'!AN38,'Profil de mines'!AN56,'Profil de mines'!AN73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AO21,'Profil de mines'!AO38,'Profil de mines'!AO56,'Profil de mines'!AO73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AP21,'Profil de mines'!AP38,'Profil de mines'!AP56,'Profil de mines'!AP73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AQ21,'Profil de mines'!AQ38,'Profil de mines'!AQ56,'Profil de mines'!AQ73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AR21,'Profil de mines'!AR38,'Profil de mines'!AR56,'Profil de mines'!AR73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AS21,'Profil de mines'!AS38,'Profil de mines'!AS56,'Profil de mines'!AS73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AT21,'Profil de mines'!AT38,'Profil de mines'!AT56,'Profil de mines'!AT73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AU21,'Profil de mines'!AU38,'Profil de mines'!AU56,'Profil de mines'!AU73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AV21,'Profil de mines'!AV38,'Profil de mines'!AV56,'Profil de mines'!AV73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AW21,'Profil de mines'!AW38,'Profil de mines'!AW56,'Profil de mines'!AW73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AX21,'Profil de mines'!AX38,'Profil de mines'!AX56,'Profil de mines'!AX73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AY21,'Profil de mines'!AY38,'Profil de mines'!AY56,'Profil de mines'!AY73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AZ21,'Profil de mines'!AZ38,'Profil de mines'!AZ56,'Profil de mines'!AZ73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BA21,'Profil de mines'!BA38,'Profil de mines'!BA56,'Profil de mines'!BA73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BB21,'Profil de mines'!BB38,'Profil de mines'!BB56,'Profil de mines'!BB73)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BC21,'Profil de mines'!BC38,'Profil de mines'!BC56,'Profil de mines'!BC73)","v":0}]
[null,null,0,"Parafiscalité","$mm reel",null,{"$f":"CHOOSE($F$109,'Profil de mines'!F22,'Profil de mines'!F39,'Profil de mines'!F57,'Profil de mines'!F74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!G22,'Profil de mines'!G39,'Profil de mines'!G57,'Profil de mines'!G74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!H22,'Profil de mines'!H39,'Profil de mines'!H57,'Profil de mines'!H74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!I22,'Profil de mines'!I39,'Profil de mines'!I57,'Profil de mines'!I74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!J22,'Profil de mines'!J39,'Profil de mines'!J57,'Profil de mines'!J74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!K22,'Profil de mines'!K39,'Profil de mines'!K57,'Profil de mines'!K74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!L22,'Profil de mines'!L39,'Profil de mines'!L57,'Profil de mines'!L74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!M22,'Profil de mines'!M39,'Profil de mines'!M57,'Profil de mines'!M74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!N22,'Profil de mines'!N39,'Profil de mines'!N57,'Profil de mines'!N74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!O22,'Profil de mines'!O39,'Profil de mines'!O57,'Profil de mines'!O74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!P22,'Profil de mines'!P39,'Profil de mines'!P57,'Profil de mines'!P74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Q22,'Profil de mines'!Q39,'Profil de mines'!Q57,'Profil de mines'!Q74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!R22,'Profil de mines'!R39,'Profil de mines'!R57,'Profil de mines'!R74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!S22,'Profil de mines'!S39,'Profil de mines'!S57,'Profil de mines'!S74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!T22,'Profil de mines'!T39,'Profil de mines'!T57,'Profil de mines'!T74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!U22,'Profil de mines'!U39,'Profil de mines'!U57,'Profil de mines'!U74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!V22,'Profil de mines'!V39,'Profil de mines'!V57,'Profil de mines'!V74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!W22,'Profil de mines'!W39,'Profil de mines'!W57,'Profil de mines'!W74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!X22,'Profil de mines'!X39,'Profil de mines'!X57,'Profil de mines'!X74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Y22,'Profil de mines'!Y39,'Profil de mines'!Y57,'Profil de mines'!Y74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Z22,'Profil de mines'!Z39,'Profil de mines'!Z57,'Profil de mines'!Z74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AA22,'Profil de mines'!AA39,'Profil de mines'!AA57,'Profil de mines'!AA74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AB22,'Profil de mines'!AB39,'Profil de mines'!AB57,'Profil de mines'!AB74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AC22,'Profil de mines'!AC39,'Profil de mines'!AC57,'Profil de mines'!AC74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AD22,'Profil de mines'!AD39,'Profil de mines'!AD57,'Profil de mines'!AD74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AE22,'Profil de mines'!AE39,'Profil de mines'!AE57,'Profil de mines'!AE74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AF22,'Profil de mines'!AF39,'Profil de mines'!AF57,'Profil de mines'!AF74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AG22,'Profil de mines'!AG39,'Profil de mines'!AG57,'Profil de mines'!AG74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AH22,'Profil de mines'!AH39,'Profil de mines'!AH57,'Profil de mines'!AH74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AI22,'Profil de mines'!AI39,'Profil de mines'!AI57,'Profil de mines'!AI74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AJ22,'Profil de mines'!AJ39,'Profil de mines'!AJ57,'Profil de mines'!AJ74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AK22,'Profil de mines'!AK39,'Profil de mines'!AK57,'Profil de mines'!AK74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AL22,'Profil de mines'!AL39,'Profil de mines'!AL57,'Profil de mines'!AL74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AM22,'Profil de mines'!AM39,'Profil de mines'!AM57,'Profil de mines'!AM74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AN22,'Profil de mines'!AN39,'Profil de mines'!AN57,'Profil de mines'!AN74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AO22,'Profil de mines'!AO39,'Profil de mines'!AO57,'Profil de mines'!AO74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AP22,'Profil de mines'!AP39,'Profil de mines'!AP57,'Profil de mines'!AP74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AQ22,'Profil de mines'!AQ39,'Profil de mines'!AQ57,'Profil de mines'!AQ74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AR22,'Profil de mines'!AR39,'Profil de mines'!AR57,'Profil de mines'!AR74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AS22,'Profil de mines'!AS39,'Profil de mines'!AS57,'Profil de mines'!AS74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AT22,'Profil de mines'!AT39,'Profil de mines'!AT57,'Profil de mines'!AT74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AU22,'Profil de mines'!AU39,'Profil de mines'!AU57,'Profil de mines'!AU74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AV22,'Profil de mines'!AV39,'Profil de mines'!AV57,'Profil de mines'!AV74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AW22,'Profil de mines'!AW39,'Profil de mines'!AW57,'Profil de mines'!AW74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AX22,'Profil de mines'!AX39,'Profil de mines'!AX57,'Profil de mines'!AX74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AY22,'Profil de mines'!AY39,'Profil de mines'!AY57,'Profil de mines'!AY74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AZ22,'Profil de mines'!AZ39,'Profil de mines'!AZ57,'Profil de mines'!AZ74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BA22,'Profil de mines'!BA39,'Profil de mines'!BA57,'Profil de mines'!BA74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BB22,'Profil de mines'!BB39,'Profil de mines'!BB57,'Profil de mines'!BB74)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BC22,'Profil de mines'!BC39,'Profil de mines'!BC57,'Profil de mines'!BC74)","v":0}]
[null,null,0,"Couts de fermeture et de rehabilitation","$mm reel",null,{"$f":"CHOOSE($F$109,'Profil de mines'!F23,'Profil de mines'!F40,'Profil de mines'!F58,'Profil de mines'!F75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!G23,'Profil de mines'!G40,'Profil de mines'!G58,'Profil de mines'!G75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!H23,'Profil de mines'!H40,'Profil de mines'!H58,'Profil de mines'!H75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!I23,'Profil de mines'!I40,'Profil de mines'!I58,'Profil de mines'!I75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!J23,'Profil de mines'!J40,'Profil de mines'!J58,'Profil de mines'!J75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!K23,'Profil de mines'!K40,'Profil de mines'!K58,'Profil de mines'!K75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!L23,'Profil de mines'!L40,'Profil de mines'!L58,'Profil de mines'!L75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!M23,'Profil de mines'!M40,'Profil de mines'!M58,'Profil de mines'!M75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!N23,'Profil de mines'!N40,'Profil de mines'!N58,'Profil de mines'!N75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!O23,'Profil de mines'!O40,'Profil de mines'!O58,'Profil de mines'!O75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!P23,'Profil de mines'!P40,'Profil de mines'!P58,'Profil de mines'!P75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Q23,'Profil de mines'!Q40,'Profil de mines'!Q58,'Profil de mines'!Q75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!R23,'Profil de mines'!R40,'Profil de mines'!R58,'Profil de mines'!R75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!S23,'Profil de mines'!S40,'Profil de mines'!S58,'Profil de mines'!S75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!T23,'Profil de mines'!T40,'Profil de mines'!T58,'Profil de mines'!T75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!U23,'Profil de mines'!U40,'Profil de mines'!U58,'Profil de mines'!U75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!V23,'Profil de mines'!V40,'Profil de mines'!V58,'Profil de mines'!V75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!W23,'Profil de mines'!W40,'Profil de mines'!W58,'Profil de mines'!W75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!X23,'Profil de mines'!X40,'Profil de mines'!X58,'Profil de mines'!X75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Y23,'Profil de mines'!Y40,'Profil de mines'!Y58,'Profil de mines'!Y75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!Z23,'Profil de mines'!Z40,'Profil de mines'!Z58,'Profil de mines'!Z75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AA23,'Profil de mines'!AA40,'Profil de mines'!AA58,'Profil de mines'!AA75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AB23,'Profil de mines'!AB40,'Profil de mines'!AB58,'Profil de mines'!AB75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AC23,'Profil de mines'!AC40,'Profil de mines'!AC58,'Profil de mines'!AC75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AD23,'Profil de mines'!AD40,'Profil de mines'!AD58,'Profil de mines'!AD75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AE23,'Profil de mines'!AE40,'Profil de mines'!AE58,'Profil de mines'!AE75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AF23,'Profil de mines'!AF40,'Profil de mines'!AF58,'Profil de mines'!AF75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AG23,'Profil de mines'!AG40,'Profil de mines'!AG58,'Profil de mines'!AG75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AH23,'Profil de mines'!AH40,'Profil de mines'!AH58,'Profil de mines'!AH75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AI23,'Profil de mines'!AI40,'Profil de mines'!AI58,'Profil de mines'!AI75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AJ23,'Profil de mines'!AJ40,'Profil de mines'!AJ58,'Profil de mines'!AJ75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AK23,'Profil de mines'!AK40,'Profil de mines'!AK58,'Profil de mines'!AK75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AL23,'Profil de mines'!AL40,'Profil de mines'!AL58,'Profil de mines'!AL75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AM23,'Profil de mines'!AM40,'Profil de mines'!AM58,'Profil de mines'!AM75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AN23,'Profil de mines'!AN40,'Profil de mines'!AN58,'Profil de mines'!AN75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AO23,'Profil de mines'!AO40,'Profil de mines'!AO58,'Profil de mines'!AO75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AP23,'Profil de mines'!AP40,'Profil de mines'!AP58,'Profil de mines'!AP75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AQ23,'Profil de mines'!AQ40,'Profil de mines'!AQ58,'Profil de mines'!AQ75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AR23,'Profil de mines'!AR40,'Profil de mines'!AR58,'Profil de mines'!AR75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AS23,'Profil de mines'!AS40,'Profil de mines'!AS58,'Profil de mines'!AS75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AT23,'Profil de mines'!AT40,'Profil de mines'!AT58,'Profil de mines'!AT75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AU23,'Profil de mines'!AU40,'Profil de mines'!AU58,'Profil de mines'!AU75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AV23,'Profil de mines'!AV40,'Profil de mines'!AV58,'Profil de mines'!AV75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AW23,'Profil de mines'!AW40,'Profil de mines'!AW58,'Profil de mines'!AW75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AX23,'Profil de mines'!AX40,'Profil de mines'!AX58,'Profil de mines'!AX75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AY23,'Profil de mines'!AY40,'Profil de mines'!AY58,'Profil de mines'!AY75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!AZ23,'Profil de mines'!AZ40,'Profil de mines'!AZ58,'Profil de mines'!AZ75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BA23,'Profil de mines'!BA40,'Profil de mines'!BA58,'Profil de mines'!BA75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BB23,'Profil de mines'!BB40,'Profil de mines'!BB58,'Profil de mines'!BB75)","v":0},{"$f":"CHOOSE($F$109,'Profil de mines'!BC23,'Profil de mines'!BC40,'Profil de mines'!BC58,'Profil de mines'!BC75)","v":0}]
[]
[]
[null,null,null,"Conversion des unites"]
[]
[null,null,null,"livres en tonnes",2204.6226218490001]
[]
[null,null,null,"NE PAS SUPPRIMER - variables utilisees  pour les calculs de sensibilite"]
[]
[null,null,null,"Prix",null,{"$f":"Modèle!E539","v":1300}]
[null,null,null,"Selection du regime fiscal",null,{"$f":"Modèle!F401","v":1}]
[null,null,null,"Cout d'operation",null,{"$f":"C119/C112*1000000","v":650}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Paramètres!L7","v":"Proposition des miniers - Mai 2018"}]

{"sheet":"Modèle","index":3,"n_rows":540,"n_cols":56,"rows_kept":540,"cut":false,"hidden":false,"merged":[]}
[]
["Verification:",null,{"$f":"AND(A:A)","v":true},null,"annee",null,1,{"$f":"G2+1","v":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,{"$f":"AM2+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Flux de tresorerie du projet"]
[]
[]
[null,null,null,"Flux de tresorerie du projet avant impots: reel","annee",null,{"$f":"G$2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$2","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G8:BD8)","v":2970000},"Production","onces",null,{"$f":"Paramètres!G112","v":0},{"$f":"Paramètres!H112","v":0},{"$f":"Paramètres!I112","v":270000},{"$f":"Paramètres!J112","v":270000},{"$f":"Paramètres!K112","v":270000},{"$f":"Paramètres!L112","v":270000},{"$f":"Paramètres!M112","v":270000},{"$f":"Paramètres!N112","v":270000},{"$f":"Paramètres!O112","v":270000},{"$f":"Paramètres!P112","v":270000},{"$f":"Paramètres!Q112","v":270000},{"$f":"Paramètres!R112","v":270000},{"$f":"Paramètres!S112","v":270000},{"$f":"Paramètres!T112","v":0},{"$f":"Paramètres!U112","v":0},{"$f":"Paramètres!V112","v":0},{"$f":"Paramètres!W112","v":0},{"$f":"Paramètres!X112","v":0},{"$f":"Paramètres!Y112","v":0},{"$f":"Paramètres!Z112","v":0},{"$f":"Paramètres!AA112","v":0},{"$f":"Paramètres!AB112","v":0},{"$f":"Paramètres!AC112","v":0},{"$f":"Paramètres!AD112","v":0},{"$f":"Paramètres!AE112","v":0},{"$f":"Paramètres!AF112","v":0},{"$f":"Paramètres!AG112","v":0},{"$f":"Paramètres!AH112","v":0},{"$f":"Paramètres!AI112","v":0},{"$f":"Paramètres!AJ112","v":0},{"$f":"Paramètres!AK112","v":0},{"$f":"Paramètres!AL112","v":0},{"$f":"Paramètres!AM112","v":0},{"$f":"Paramètres!AN112","v":0},{"$f":"Paramètres!AO112","v":0},{"$f":"Paramètres!AP112","v":0},{"$f":"Paramètres!AQ112","v":0},{"$f":"Paramètres!AR112","v":0},{"$f":"Paramètres!AS112","v":0},{"$f":"Paramètres!AT112","v":0},{"$f":"Paramètres!AU112","v":0},{"$f":"Paramètres!AV112","v":0},{"$f":"Paramètres!AW112","v":0},{"$f":"Paramètres!AX112","v":0},{"$f":"Paramètres!AY112","v":0},{"$f":"Paramètres!AZ112","v":0},{"$f":"Paramètres!BA112","v":0},{"$f":"Paramètres!BB112","v":0},{"$f":"Paramètres!BC112","v":0},{"$f":"Paramètres!BD112","v":0}]
[null,null,{"$f":"SUM(G9:BD9)","v":3861},"Chiffre d'affaires brut","$mm reel",null,{"$f":"G8*Paramètres!G104/1000000","v":0},{"$f":"H8*Paramètres!H104/1000000","v":0},{"$f":"I8*Paramètres!I104/1000000","v":351},{"$f":"J8*Paramètres!J104/1000000","v":351},{"$f":"K8*Paramètres!K104/1000000","v":351},{"$f":"L8*Paramètres!L104/1000000","v":351},{"$f":"M8*Paramètres!M104/1000000","v":351},{"$f":"N8*Paramètres!N104/1000000","v":351},{"$f":"O8*Paramètres!O104/1000000","v":351},{"$f":"P8*Paramètres!P104/1000000","v":351},{"$f":"Q8*Paramètres!Q104/1000000","v":351},{"$f":"R8*Paramètres!R104/1000000","v":351},{"$f":"S8*Paramètres!S104/1000000","v":351},{"$f":"T8*Paramètres!T104/1000000","v":0},{"$f":"U8*Paramètres!U104/1000000","v":0},{"$f":"V8*Paramètres!V104/1000000","v":0},{"$f":"W8*Paramètres!W104/1000000","v":0},{"$f":"X8*Paramètres!X104/1000000","v":0},{"$f":"Y8*Paramètres!Y104/1000000","v":0},{"$f":"Z8*Paramètres!Z104/1000000","v":0},{"$f":"AA8*Paramètres!AA104/1000000","v":0},{"$f":"AB8*Paramètres!AB104/1000000","v":0},{"$f":"AC8*Paramètres!AC104/1000000","v":0},{"$f":"AD8*Paramètres!AD104/1000000","v":0},{"$f":"AE8*Paramètres!AE104/1000000","v":0},{"$f":"AF8*Paramètres!AF104/1000000","v":0},{"$f":"AG8*Paramètres!AG104/1000000","v":0},{"$f":"AH8*Paramètres!AH104/1000000","v":0},{"$f":"AI8*Paramètres!AI104/1000000","v":0},{"$f":"AJ8*Paramètres!AJ104/1000000","v":0},{"$f":"AK8*Paramètres!AK104/1000000","v":0},{"$f":"AL8*Paramètres!AL104/1000000","v":0},{"$f":"AM8*Paramètres!AM104/1000000","v":0},{"$f":"AN8*Paramètres!AN104/1000000","v":0},{"$f":"AO8*Paramètres!AO104/1000000","v":0},{"$f":"AP8*Paramètres!AP104/1000000","v":0},{"$f":"AQ8*Paramètres!AQ104/1000000","v":0},{"$f":"AR8*Paramètres!AR104/1000000","v":0},{"$f":"AS8*Paramètres!AS104/1000000","v":0},{"$f":"AT8*Paramètres!AT104/1000000","v":0},{"$f":"AU8*Paramètres!AU104/1000000","v":0},{"$f":"AV8*Paramètres!AV104/1000000","v":0},{"$f":"AW8*Paramètres!AW104/1000000","v":0},{"$f":"AX8*Paramètres!AX104/1000000","v":0},{"$f":"AY8*Paramètres!AY104/1000000","v":0},{"$f":"AZ8*Paramètres!AZ104/1000000","v":0},{"$f":"BA8*Paramètres!BA104/1000000","v":0},{"$f":"BB8*Paramètres!BB104/1000000","v":0},{"$f":"BC8*Paramètres!BC104/1000000","v":0},{"$f":"BD8*Paramètres!BD104/1000000","v":0}]
[null,null,0,"Transport et traitement apres imposition","$mm reel",null,{"$f":"Paramètres!G113+Paramètres!G114","v":0},{"$f":"Paramètres!H113+Paramètres!H114","v":0},{"$f":"Paramètres!I113+Paramètres!I114","v":0},{"$f":"Paramètres!J113+Paramètres!J114","v":0},{"$f":"Paramètres!K113+Paramètres!K114","v":0},{"$f":"Paramètres!L113+Paramètres!L114","v":0},{"$f":"Paramètres!M113+Paramètres!M114","v":0},{"$f":"Paramètres!N113+Paramètres!N114","v":0},{"$f":"Paramètres!O113+Paramètres!O114","v":0},{"$f":"Paramètres!P113+Paramètres!P114","v":0},{"$f":"Paramètres!Q113+Paramètres!Q114","v":0},{"$f":"Paramètres!R113+Paramètres!R114","v":0},{"$f":"Paramètres!S113+Paramètres!S114","v":0},{"$f":"Paramètres!T113+Paramètres!T114","v":0},{"$f":"Paramètres!U113+Paramètres!U114","v":0},{"$f":"Paramètres!V113+Paramètres!V114","v":0},{"$f":"Paramètres!W113+Paramètres!W114","v":0},{"$f":"Paramètres!X113+Paramètres!X114","v":0},{"$f":"Paramètres!Y113+Paramètres!Y114","v":0},{"$f":"Paramètres!Z113+Paramètres!Z114","v":0},{"$f":"Paramètres!AA113+Paramètres!AA114","v":0},{"$f":"Paramètres!AB113+Paramètres!AB114","v":0},{"$f":"Paramètres!AC113+Paramètres!AC114","v":0},{"$f":"Paramètres!AD113+Paramètres!AD114","v":0},{"$f":"Paramètres!AE113+Paramètres!AE114","v":0},{"$f":"Paramètres!AF113+Paramètres!AF114","v":0},{"$f":"Paramètres!AG113+Paramètres!AG114","v":0},{"$f":"Paramètres!AH113+Paramètres!AH114","v":0},{"$f":"Paramètres!AI113+Paramètres!AI114","v":0},{"$f":"Paramètres!AJ113+Paramètres!AJ114","v":0},{"$f":"Paramètres!AK113+Paramètres!AK114","v":0},{"$f":"Paramètres!AL113+Paramètres!AL114","v":0},{"$f":"Paramètres!AM113+Paramètres!AM114","v":0},{"$f":"Paramètres!AN113+Paramètres!AN114","v":0},{"$f":"Paramètres!AO113+Paramètres!AO114","v":0},{"$f":"Paramètres!AP113+Paramètres!AP114","v":0},{"$f":"Paramètres!AQ113+Paramètres!AQ114","v":0},{"$f":"Paramètres!AR113+Paramètres!AR114","v":0},{"$f":"Paramètres!AS113+Paramètres!AS114","v":0},{"$f":"Paramètres!AT113+Paramètres!AT114","v":0},{"$f":"Paramètres!AU113+Paramètres!AU114","v":0},{"$f":"Paramètres!AV113+Paramètres!AV114","v":0},{"$f":"Paramètres!AW113+Paramètres!AW114","v":0},{"$f":"Paramètres!AX113+Paramètres!AX114","v":0},{"$f":"Paramètres!AY113+Paramètres!AY114","v":0},{"$f":"Paramètres!AZ113+Paramètres!AZ114","v":0},{"$f":"Paramètres!BA113+Paramètres!BA114","v":0},{"$f":"Paramètres!BB113+Paramètres!BB114","v":0},{"$f":"Paramètres!BC113+Paramètres!BC114","v":0},{"$f":"Paramètres!BD113+Paramètres!BD114","v":0}]
[{"$f":"ROUND(C11-(C9-C10),5)=0","v":true},null,{"$f":"SUM(G11:BD11)","v":3861},"Chiffre d'affaires net","$mm reel",null,{"$f":"G9-G10","v":0},{"$f":"H9-H10","v":0},351,351,351,351,351,351,351,351,351,351,351,{"$f":"T9-T10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Couts d’exploration","$mm reel",null,{"$f":"Paramètres!G115","v":0},{"$f":"Paramètres!H115","v":0},{"$f":"Paramètres!I115","v":0},{"$f":"Paramètres!J115","v":0},{"$f":"Paramètres!K115","v":0},{"$f":"Paramètres!L115","v":0},{"$f":"Paramètres!M115","v":0},{"$f":"Paramètres!N115","v":0},{"$f":"Paramètres!O115","v":0},{"$f":"Paramètres!P115","v":0},{"$f":"Paramètres!Q115","v":0},{"$f":"Paramètres!R115","v":0},{"$f":"Paramètres!S115","v":0},{"$f":"Paramètres!T115","v":0},{"$f":"Paramètres!U115","v":0},{"$f":"Paramètres!V115","v":0},{"$f":"Paramètres!W115","v":0},{"$f":"Paramètres!X115","v":0},{"$f":"Paramètres!Y115","v":0},{"$f":"Paramètres!Z115","v":0},{"$f":"Paramètres!AA115","v":0},{"$f":"Paramètres!AB115","v":0},{"$f":"Paramètres!AC115","v":0},{"$f":"Paramètres!AD115","v":0},{"$f":"Paramètres!AE115","v":0},{"$f":"Paramètres!AF115","v":0},{"$f":"Paramètres!AG115","v":0},{"$f":"Paramètres!AH115","v":0},{"$f":"Paramètres!AI115","v":0},{"$f":"Paramètres!AJ115","v":0},{"$f":"Paramètres!AK115","v":0},{"$f":"Paramètres!AL115","v":0},{"$f":"Paramètres!AM115","v":0},{"$f":"Paramètres!AN115","v":0},{"$f":"Paramètres!AO115","v":0},{"$f":"Paramètres!AP115","v":0},{"$f":"Paramètres!AQ115","v":0},{"$f":"Paramètres!AR115","v":0},{"$f":"Paramètres!AS115","v":0},{"$f":"Paramètres!AT115","v":0},{"$f":"Paramètres!AU115","v":0},{"$f":"Paramètres!AV115","v":0},{"$f":"Paramètres!AW115","v":0},{"$f":"Paramètres!AX115","v":0},{"$f":"Paramètres!AY115","v":0},{"$f":"Paramètres!AZ115","v":0},{"$f":"Paramètres!BA115","v":0},{"$f":"Paramètres!BB115","v":0},{"$f":"Paramètres!BC115","v":0},{"$f":"Paramètres!BD115","v":0}]
[null,null,0,"Couts d’investissement en capital - incorporel","$mm reel",null,{"$f":"Paramètres!G116","v":0},{"$f":"Paramètres!H116","v":0},{"$f":"Paramètres!I116","v":0},{"$f":"Paramètres!J116","v":0},{"$f":"Paramètres!K116","v":0},{"$f":"Paramètres!L116","v":0},{"$f":"Paramètres!M116","v":0},{"$f":"Paramètres!N116","v":0},{"$f":"Paramètres!O116","v":0},{"$f":"Paramètres!P116","v":0},{"$f":"Paramètres!Q116","v":0},{"$f":"Paramètres!R116","v":0},{"$f":"Paramètres!S116","v":0},{"$f":"Paramètres!T116","v":0},{"$f":"Paramètres!U116","v":0},{"$f":"Paramètres!V116","v":0},{"$f":"Paramètres!W116","v":0},{"$f":"Paramètres!X116","v":0},{"$f":"Paramètres!Y116","v":0},{"$f":"Paramètres!Z116","v":0},{"$f":"Paramètres!AA116","v":0},{"$f":"Paramètres!AB116","v":0},{"$f":"Paramètres!AC116","v":0},{"$f":"Paramètres!AD116","v":0},{"$f":"Paramètres!AE116","v":0},{"$f":"Paramètres!AF116","v":0},{"$f":"Paramètres!AG116","v":0},{"$f":"Paramètres!AH116","v":0},{"$f":"Paramètres!AI116","v":0},{"$f":"Paramètres!AJ116","v":0},{"$f":"Paramètres!AK116","v":0},{"$f":"Paramètres!AL116","v":0},{"$f":"Paramètres!AM116","v":0},{"$f":"Paramètres!AN116","v":0},{"$f":"Paramètres!AO116","v":0},{"$f":"Paramètres!AP116","v":0},{"$f":"Paramètres!AQ116","v":0},{"$f":"Paramètres!AR116","v":0},{"$f":"Paramètres!AS116","v":0},{"$f":"Paramètres!AT116","v":0},{"$f":"Paramètres!AU116","v":0},{"$f":"Paramètres!AV116","v":0},{"$f":"Paramètres!AW116","v":0},{"$f":"Paramètres!AX116","v":0},{"$f":"Paramètres!AY116","v":0},{"$f":"Paramètres!AZ116","v":0},{"$f":"Paramètres!BA116","v":0},{"$f":"Paramètres!BB116","v":0},{"$f":"Paramètres!BC116","v":0},{"$f":"Paramètres!BD116","v":0}]
[null,null,500,"Couts d’investissement en capital - corporel","$mm reel",null,{"$f":"Paramètres!G117","v":250},{"$f":"Paramètres!H117","v":250},{"$f":"Paramètres!I117","v":0},{"$f":"Paramètres!J117","v":0},{"$f":"Paramètres!K117","v":0},{"$f":"Paramètres!L117","v":0},{"$f":"Paramètres!M117","v":0},{"$f":"Paramètres!N117","v":0},{"$f":"Paramètres!O117","v":0},{"$f":"Paramètres!P117","v":0},{"$f":"Paramètres!Q117","v":0},{"$f":"Paramètres!R117","v":0},{"$f":"Paramètres!S117","v":0},{"$f":"Paramètres!T117","v":0},{"$f":"Paramètres!U117","v":0},{"$f":"Paramètres!V117","v":0},{"$f":"Paramètres!W117","v":0},{"$f":"Paramètres!X117","v":0},{"$f":"Paramètres!Y117","v":0},{"$f":"Paramètres!Z117","v":0},{"$f":"Paramètres!AA117","v":0},{"$f":"Paramètres!AB117","v":0},{"$f":"Paramètres!AC117","v":0},{"$f":"Paramètres!AD117","v":0},{"$f":"Paramètres!AE117","v":0},{"$f":"Paramètres!AF117","v":0},{"$f":"Paramètres!AG117","v":0},{"$f":"Paramètres!AH117","v":0},{"$f":"Paramètres!AI117","v":0},{"$f":"Paramètres!AJ117","v":0},{"$f":"Paramètres!AK117","v":0},{"$f":"Paramètres!AL117","v":0},{"$f":"Paramètres!AM117","v":0},{"$f":"Paramètres!AN117","v":0},{"$f":"Paramètres!AO117","v":0},{"$f":"Paramètres!AP117","v":0},{"$f":"Paramètres!AQ117","v":0},{"$f":"Paramètres!AR117","v":0},{"$f":"Paramètres!AS117","v":0},{"$f":"Paramètres!AT117","v":0},{"$f":"Paramètres!AU117","v":0},{"$f":"Paramètres!AV117","v":0},{"$f":"Paramètres!AW117","v":0},{"$f":"Paramètres!AX117","v":0},{"$f":"Paramètres!AY117","v":0},{"$f":"Paramètres!AZ117","v":0},{"$f":"Paramètres!BA117","v":0},{"$f":"Paramètres!BB117","v":0},{"$f":"Paramètres!BC117","v":0},{"$f":"Paramètres!BD117","v":0}]
[null,null,57.914999999999999,"Capital de réinvestissement","$mm reel",null,{"$f":"Paramètres!G118","v":0},{"$f":"Paramètres!H118","v":0},{"$f":"Paramètres!I118","v":5.2649999999999997},{"$f":"Paramètres!J118","v":5.2649999999999997},{"$f":"Paramètres!K118","v":5.2649999999999997},{"$f":"Paramètres!L118","v":5.2649999999999997},{"$f":"Paramètres!M118","v":5.2649999999999997},{"$f":"Paramètres!N118","v":5.2649999999999997},{"$f":"Paramètres!O118","v":5.2649999999999997},{"$f":"Paramètres!P118","v":5.2649999999999997},{"$f":"Paramètres!Q118","v":5.2649999999999997},{"$f":"Paramètres!R118","v":5.2649999999999997},{"$f":"Paramètres!S118","v":5.2649999999999997},{"$f":"Paramètres!T118","v":0},{"$f":"Paramètres!U118","v":0},{"$f":"Paramètres!V118","v":0},{"$f":"Paramètres!W118","v":0},{"$f":"Paramètres!X118","v":0},{"$f":"Paramètres!Y118","v":0},{"$f":"Paramètres!Z118","v":0},{"$f":"Paramètres!AA118","v":0},{"$f":"Paramètres!AB118","v":0},{"$f":"Paramètres!AC118","v":0},{"$f":"Paramètres!AD118","v":0},{"$f":"Paramètres!AE118","v":0},{"$f":"Paramètres!AF118","v":0},{"$f":"Paramètres!AG118","v":0},{"$f":"Paramètres!AH118","v":0},{"$f":"Paramètres!AI118","v":0},{"$f":"Paramètres!AJ118","v":0},{"$f":"Paramètres!AK118","v":0},{"$f":"Paramètres!AL118","v":0},{"$f":"Paramètres!AM118","v":0},{"$f":"Paramètres!AN118","v":0},{"$f":"Paramètres!AO118","v":0},{"$f":"Paramètres!AP118","v":0},{"$f":"Paramètres!AQ118","v":0},{"$f":"Paramètres!AR118","v":0},{"$f":"Paramètres!AS118","v":0},{"$f":"Paramètres!AT118","v":0},{"$f":"Paramètres!AU118","v":0},{"$f":"Paramètres!AV118","v":0},{"$f":"Paramètres!AW118","v":0},{"$f":"Paramètres!AX118","v":0},{"$f":"Paramètres!AY118","v":0},{"$f":"Paramètres!AZ118","v":0},{"$f":"Paramètres!BA118","v":0},{"$f":"Paramètres!BB118","v":0},{"$f":"Paramètres!BC118","v":0},{"$f":"Paramètres!BD118","v":0}]
[null,null,null,"Couts opérationnels - extraction","$mm reel",null,{"$f":"Paramètres!G119","v":0},{"$f":"Paramètres!H119","v":0},{"$f":"Paramètres!I119","v":175.5},{"$f":"Paramètres!J119","v":175.5},{"$f":"Paramètres!K119","v":175.5},{"$f":"Paramètres!L119","v":175.5},{"$f":"Paramètres!M119","v":175.5},{"$f":"Paramètres!N119","v":175.5},{"$f":"Paramètres!O119","v":175.5},{"$f":"Paramètres!P119","v":175.5},{"$f":"Paramètres!Q119","v":175.5},{"$f":"Paramètres!R119","v":175.5},{"$f":"Paramètres!S119","v":175.5},{"$f":"Paramètres!T119","v":0},{"$f":"Paramètres!U119","v":0},{"$f":"Paramètres!V119","v":0},{"$f":"Paramètres!W119","v":0},{"$f":"Paramètres!X119","v":0},{"$f":"Paramètres!Y119","v":0},{"$f":"Paramètres!Z119","v":0},{"$f":"Paramètres!AA119","v":0},{"$f":"Paramètres!AB119","v":0},{"$f":"Paramètres!AC119","v":0},{"$f":"Paramètres!AD119","v":0},{"$f":"Paramètres!AE119","v":0},{"$f":"Paramètres!AF119","v":0},{"$f":"Paramètres!AG119","v":0},{"$f":"Paramètres!AH119","v":0},{"$f":"Paramètres!AI119","v":0},{"$f":"Paramètres!AJ119","v":0},{"$f":"Paramètres!AK119","v":0},{"$f":"Paramètres!AL119","v":0},{"$f":"Paramètres!AM119","v":0},{"$f":"Paramètres!AN119","v":0},{"$f":"Paramètres!AO119","v":0},{"$f":"Paramètres!AP119","v":0},{"$f":"Paramètres!AQ119","v":0},{"$f":"Paramètres!AR119","v":0},{"$f":"Paramètres!AS119","v":0},{"$f":"Paramètres!AT119","v":0},{"$f":"Paramètres!AU119","v":0},{"$f":"Paramètres!AV119","v":0},{"$f":"Paramètres!AW119","v":0},{"$f":"Paramètres!AX119","v":0},{"$f":"Paramètres!AY119","v":0},{"$f":"Paramètres!AZ119","v":0},{"$f":"Paramètres!BA119","v":0},{"$f":"Paramètres!BB119","v":0},{"$f":"Paramètres!BC119","v":0},{"$f":"Paramètres!BD119","v":0}]
[null,null,{"$f":"SUM(G17:BD17)","v":1930.5},"Couts opérationnels - total","$mm reel",null,{"$f":"SUM(G16:G16)","v":0},0,175.5,175.5,175.5,175.5,175.5,175.5,175.5,175.5,175.5,175.5,175.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM16:AM16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Parafiscalité","$mm reel",null,{"$f":"Paramètres!G124","v":0},{"$f":"Paramètres!H124","v":0},{"$f":"Paramètres!I124","v":0},{"$f":"Paramètres!J124","v":0},{"$f":"Paramètres!K124","v":0},{"$f":"Paramètres!L124","v":0},{"$f":"Paramètres!M124","v":0},{"$f":"Paramètres!N124","v":0},{"$f":"Paramètres!O124","v":0},{"$f":"Paramètres!P124","v":0},{"$f":"Paramètres!Q124","v":0},{"$f":"Paramètres!R124","v":0},{"$f":"Paramètres!S124","v":0},{"$f":"Paramètres!T124","v":0},{"$f":"Paramètres!U124","v":0},{"$f":"Paramètres!V124","v":0},{"$f":"Paramètres!W124","v":0},{"$f":"Paramètres!X124","v":0},{"$f":"Paramètres!Y124","v":0},{"$f":"Paramètres!Z124","v":0},{"$f":"Paramètres!AA124","v":0},{"$f":"Paramètres!AB124","v":0},{"$f":"Paramètres!AC124","v":0},{"$f":"Paramètres!AD124","v":0},{"$f":"Paramètres!AE124","v":0},{"$f":"Paramètres!AF124","v":0},{"$f":"Paramètres!AG124","v":0},{"$f":"Paramètres!AH124","v":0},{"$f":"Paramètres!AI124","v":0},{"$f":"Paramètres!AJ124","v":0},{"$f":"Paramètres!AK124","v":0},{"$f":"Paramètres!AL124","v":0},{"$f":"Paramètres!AM124","v":0},{"$f":"Paramètres!AN124","v":0},{"$f":"Paramètres!AO124","v":0},{"$f":"Paramètres!AP124","v":0},{"$f":"Paramètres!AQ124","v":0},{"$f":"Paramètres!AR124","v":0},{"$f":"Paramètres!AS124","v":0},{"$f":"Paramètres!AT124","v":0},{"$f":"Paramètres!AU124","v":0},{"$f":"Paramètres!AV124","v":0},{"$f":"Paramètres!AW124","v":0},{"$f":"Paramètres!AX124","v":0},{"$f":"Paramètres!AY124","v":0},{"$f":"Paramètres!AZ124","v":0},{"$f":"Paramètres!BA124","v":0},{"$f":"Paramètres!BB124","v":0},{"$f":"Paramètres!BC124","v":0},{"$f":"Paramètres!BD124","v":0}]
[null,null,0,"Couts de fermeture et de rehabilitation","$mm reel",null,{"$f":"Paramètres!G125","v":0},{"$f":"Paramètres!H125","v":0},{"$f":"Paramètres!I125","v":0},{"$f":"Paramètres!J125","v":0},{"$f":"Paramètres!K125","v":0},{"$f":"Paramètres!L125","v":0},{"$f":"Paramètres!M125","v":0},{"$f":"Paramètres!N125","v":0},{"$f":"Paramètres!O125","v":0},{"$f":"Paramètres!P125","v":0},{"$f":"Paramètres!Q125","v":0},{"$f":"Paramètres!R125","v":0},{"$f":"Paramètres!S125","v":0},{"$f":"Paramètres!T125","v":0},{"$f":"Paramètres!U125","v":0},{"$f":"Paramètres!V125","v":0},{"$f":"Paramètres!W125","v":0},{"$f":"Paramètres!X125","v":0},{"$f":"Paramètres!Y125","v":0},{"$f":"Paramètres!Z125","v":0},{"$f":"Paramètres!AA125","v":0},{"$f":"Paramètres!AB125","v":0},{"$f":"Paramètres!AC125","v":0},{"$f":"Paramètres!AD125","v":0},{"$f":"Paramètres!AE125","v":0},{"$f":"Paramètres!AF125","v":0},{"$f":"Paramètres!AG125","v":0},{"$f":"Paramètres!AH125","v":0},{"$f":"Paramètres!AI125","v":0},{"$f":"Paramètres!AJ125","v":0},{"$f":"Paramètres!AK125","v":0},{"$f":"Paramètres!AL125","v":0},{"$f":"Paramètres!AM125","v":0},{"$f":"Paramètres!AN125","v":0},{"$f":"Paramètres!AO125","v":0},{"$f":"Paramètres!AP125","v":0},{"$f":"Paramètres!AQ125","v":0},{"$f":"Paramètres!AR125","v":0},{"$f":"Paramètres!AS125","v":0},{"$f":"Paramètres!AT125","v":0},{"$f":"Paramètres!AU125","v":0},{"$f":"Paramètres!AV125","v":0},{"$f":"Paramètres!AW125","v":0},{"$f":"Paramètres!AX125","v":0},{"$f":"Paramètres!AY125","v":0},{"$f":"Paramètres!AZ125","v":0},{"$f":"Paramètres!BA125","v":0},{"$f":"Paramètres!BB125","v":0},{"$f":"Paramètres!BC125","v":0},{"$f":"Paramètres!BD125","v":0}]
[null,null,{"$f":"SUM(G20:BD20)","v":2488.4149999999991},"Couts totaux","$mm reel",null,{"$f":"SUM(G12:G15)+G17+G18+G19","v":250},250,180.76499999999999,180.76499999999999,180.76499999999999,180.76499999999999,180.76499999999999,180.76499999999999,180.76499999999999,180.76499999999999,180.76499999999999,180.76499999999999,180.76499999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM12:AM15)+AM17+AM18+AM19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C21-(C11-SUM(C12:C19)),5)=0","v":true},null,{"$f":"SUM(G21:BD21)","v":1372.5850000000005},"Flux de tresorerie du projet avant redevances, droits de douanes et impots","$mm reel",null,{"$f":"G11-G20","v":-250},-250,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM11-AM20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"AVERAGE(G23:BD23)","v":0.4850000000000001},"Marge operationnelle","%",null,{"$f":"IFERROR(G21/G11,\"\")","v":""},"",0.48500000000000004,0.48500000000000004,0.48500000000000004,0.48500000000000004,0.48500000000000004,0.48500000000000004,0.48500000000000004,0.48500000000000004,0.48500000000000004,0.48500000000000004,0.48500000000000004,"","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(AM21/AM11,\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"IFERROR(IRR($G21:BD21),0)","v":0.27883804856354799},"Taux de rendement interne (reel)","%",null,{"$f":"IFERROR(IRR($G21:G21),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G21:H21),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G21:I21),\"--\")","v":-0.53514767969393384},{"$f":"IFERROR(IRR($G21:J21),\"--\")","v":-0.17480911299263602},{"$f":"IFERROR(IRR($G21:K21),\"--\")","v":8.5156558535721683E-3},{"$f":"IFERROR(IRR($G21:L21),\"--\")","v":0.1104683928553718},{"$f":"IFERROR(IRR($G21:M21),\"--\")","v":0.17142853966638993},{"$f":"IFERROR(IRR($G21:N21),\"--\")","v":0.20990439373784953},{"$f":"IFERROR(IRR($G21:O21),\"--\")","v":0.23520056161733982},{"$f":"IFERROR(IRR($G21:P21),\"--\")","v":0.25236146167326634},{"$f":"IFERROR(IRR($G21:Q21),\"--\")","v":0.26429217808558825},{"$f":"IFERROR(IRR($G21:R21),\"--\")","v":0.272749295713971},{"$f":"IFERROR(IRR($G21:S21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:T21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:U21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:V21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:W21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:X21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:Y21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:Z21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AA21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AB21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AC21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AD21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AE21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AF21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AG21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AH21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AI21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AJ21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AK21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AL21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AM21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AN21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AO21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AP21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AQ21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AR21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AS21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AT21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AU21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AV21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AW21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AX21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AY21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:AZ21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:BA21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:BB21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:BC21),\"--\")","v":0.27883804856354799},{"$f":"IFERROR(IRR($G21:BD21),\"--\")","v":0.27883804856354799}]
[null,null,{"$f":"NPV(Paramètres!$F$93,$H$21:$BD$21)+$G$21","v":527.89700928895536},"Flux de tresorerie du projet avant impots, VAN10","$mm reel"]
[]
[null,null,null,"Reperes"]
[null,null,{"$f":"MAX(G28:BD28)","v":50},"Annees du projet","annee",null,{"$f":"(SUM($G$8:G20)>0)*1+F28","v":1},{"$f":"(SUM($G$8:H20)>0)*1+G28","v":2},{"$f":"(SUM($G$8:I20)>0)*1+H28","v":3},{"$f":"(SUM($G$8:J20)>0)*1+I28","v":4},{"$f":"(SUM($G$8:K20)>0)*1+J28","v":5},{"$f":"(SUM($G$8:L20)>0)*1+K28","v":6},{"$f":"(SUM($G$8:M20)>0)*1+L28","v":7},{"$f":"(SUM($G$8:N20)>0)*1+M28","v":8},{"$f":"(SUM($G$8:O20)>0)*1+N28","v":9},{"$f":"(SUM($G$8:P20)>0)*1+O28","v":10},{"$f":"(SUM($G$8:Q20)>0)*1+P28","v":11},{"$f":"(SUM($G$8:R20)>0)*1+Q28","v":12},{"$f":"(SUM($G$8:S20)>0)*1+R28","v":13},{"$f":"(SUM($G$8:T20)>0)*1+S28","v":14},{"$f":"(SUM($G$8:U20)>0)*1+T28","v":15},{"$f":"(SUM($G$8:V20)>0)*1+U28","v":16},{"$f":"(SUM($G$8:W20)>0)*1+V28","v":17},{"$f":"(SUM($G$8:X20)>0)*1+W28","v":18},{"$f":"(SUM($G$8:Y20)>0)*1+X28","v":19},{"$f":"(SUM($G$8:Z20)>0)*1+Y28","v":20},{"$f":"(SUM($G$8:AA20)>0)*1+Z28","v":21},{"$f":"(SUM($G$8:AB20)>0)*1+AA28","v":22},{"$f":"(SUM($G$8:AC20)>0)*1+AB28","v":23},{"$f":"(SUM($G$8:AD20)>0)*1+AC28","v":24},{"$f":"(SUM($G$8:AE20)>0)*1+AD28","v":25},{"$f":"(SUM($G$8:AF20)>0)*1+AE28","v":26},{"$f":"(SUM($G$8:AG20)>0)*1+AF28","v":27},{"$f":"(SUM($G$8:AH20)>0)*1+AG28","v":28},{"$f":"(SUM($G$8:AI20)>0)*1+AH28","v":29},{"$f":"(SUM($G$8:AJ20)>0)*1+AI28","v":30},{"$f":"(SUM($G$8:AK20)>0)*1+AJ28","v":31},{"$f":"(SUM($G$8:AL20)>0)*1+AK28","v":32},{"$f":"(SUM($G$8:AM20)>0)*1+AL28","v":33},{"$f":"(SUM($G$8:AN20)>0)*1+AM28","v":34},{"$f":"(SUM($G$8:AO20)>0)*1+AN28","v":35},{"$f":"(SUM($G$8:AP20)>0)*1+AO28","v":36},{"$f":"(SUM($G$8:AQ20)>0)*1+AP28","v":37},{"$f":"(SUM($G$8:AR20)>0)*1+AQ28","v":38},{"$f":"(SUM($G$8:AS20)>0)*1+AR28","v":39},{"$f":"(SUM($G$8:AT20)>0)*1+AS28","v":40},{"$f":"(SUM($G$8:AU20)>0)*1+AT28","v":41},{"$f":"(SUM($G$8:AV20)>0)*1+AU28","v":42},{"$f":"(SUM($G$8:AW20)>0)*1+AV28","v":43},{"$f":"(SUM($G$8:AX20)>0)*1+AW28","v":44},{"$f":"(SUM($G$8:AY20)>0)*1+AX28","v":45},{"$f":"(SUM($G$8:AZ20)>0)*1+AY28","v":46},{"$f":"(SUM($G$8:BA20)>0)*1+AZ28","v":47},{"$f":"(SUM($G$8:BB20)>0)*1+BA28","v":48},{"$f":"(SUM($G$8:BC20)>0)*1+BB28","v":49},{"$f":"(SUM($G$8:BD20)>0)*1+BC28","v":50}]
[null,null,{"$f":"MAX(G29:BD29)","v":11},"Annees de production","annee",null,{"$f":"((G8>0)*1+F29)*(G8>0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AM8>0)*1+AL29)*(AM8>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(G30:BD30)","v":11},"Annees de production restantes","annee",null,{"$f":"($C$29-G29+1)*(G8>0)","v":0},0,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($C$29-AM29+1)*(AM8>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G31:BD31)","v":3},"Annee de premiere production","annee",null,{"$f":"IF(G29=1,G28,0)","v":0},{"$f":"IF(H29=1,H28,0)","v":0},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]
[]
[]
[null,null,null,"Periode de retour sur investissement"]
[null,null,{"$f":"MAX(G35:BD35)","v":170.23500000000001},"Flux de tresorerie du projet avant impot","$mm reel",null,{"$f":"G21","v":-250},-250,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(G36:BD36)","v":1372.5850000000005},"Flux cumulatifs de tresorerie du projet avant impot","$mm reel",null,{"$f":"G35+F36","v":-250},-500,-329.76499999999999,-159.52999999999997,10.705000000000041,180.94000000000005,351.17500000000007,521.41000000000008,691.6450000000001,861.88000000000011,1032.1150000000002,1202.3500000000004,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,{"$f":"AM35+AL36","v":1372.5850000000005},1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005,1372.5850000000005]
[null,null,{"$f":"MAX(G37:BD37)","v":4.9371163391781945},"Periode de retour sur investissement","annee",null,{"$f":"IF(AND(G36<=0,H36>0),G28+(-G36/H35),0)","v":0},0,0,4.9371163391781945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM36<=0,AN36>0),AM28+(-AM36/AN35),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Inflation"]
[null,null,null,"Indice d'inflation","indice",null,{"$f":"IF(Paramètres!G$110=1,1,(1+Paramètres!$F$95)^(Paramètres!G$110-1))","v":1},{"$f":"IF(Paramètres!H$110=1,1,(1+Paramètres!$F$95)^(Paramètres!H$110-1))","v":1.02},{"$f":"IF(Paramètres!I$110=1,1,(1+Paramètres!$F$95)^(Paramètres!I$110-1))","v":1.0404},{"$f":"IF(Paramètres!J$110=1,1,(1+Paramètres!$F$95)^(Paramètres!J$110-1))","v":1.0612079999999999},{"$f":"IF(Paramètres!K$110=1,1,(1+Paramètres!$F$95)^(Paramètres!K$110-1))","v":1.08243216},{"$f":"IF(Paramètres!L$110=1,1,(1+Paramètres!$F$95)^(Paramètres!L$110-1))","v":1.1040808032},{"$f":"IF(Paramètres!M$110=1,1,(1+Paramètres!$F$95)^(Paramètres!M$110-1))","v":1.1261624192640001},{"$f":"IF(Paramètres!N$110=1,1,(1+Paramètres!$F$95)^(Paramètres!N$110-1))","v":1.1486856676492798},{"$f":"IF(Paramètres!O$110=1,1,(1+Paramètres!$F$95)^(Paramètres!O$110-1))","v":1.1716593810022655},{"$f":"IF(Paramètres!P$110=1,1,(1+Paramètres!$F$95)^(Paramètres!P$110-1))","v":1.1950925686223108},{"$f":"IF(Paramètres!Q$110=1,1,(1+Paramètres!$F$95)^(Paramètres!Q$110-1))","v":1.2189944199947571},{"$f":"IF(Paramètres!R$110=1,1,(1+Paramètres!$F$95)^(Paramètres!R$110-1))","v":1.243374308394652},{"$f":"IF(Paramètres!S$110=1,1,(1+Paramètres!$F$95)^(Paramètres!S$110-1))","v":1.2682417945625453},{"$f":"IF(Paramètres!T$110=1,1,(1+Paramètres!$F$95)^(Paramètres!T$110-1))","v":1.2936066304537961},{"$f":"IF(Paramètres!U$110=1,1,(1+Paramètres!$F$95)^(Paramètres!U$110-1))","v":1.3194787630628722},{"$f":"IF(Paramètres!V$110=1,1,(1+Paramètres!$F$95)^(Paramètres!V$110-1))","v":1.3458683383241292},{"$f":"IF(Paramètres!W$110=1,1,(1+Paramètres!$F$95)^(Paramètres!W$110-1))","v":1.372785705090612},{"$f":"IF(Paramètres!X$110=1,1,(1+Paramètres!$F$95)^(Paramètres!X$110-1))","v":1.4002414191924244},{"$f":"IF(Paramètres!Y$110=1,1,(1+Paramètres!$F$95)^(Paramètres!Y$110-1))","v":1.4282462475762727},{"$f":"IF(Paramètres!Z$110=1,1,(1+Paramètres!$F$95)^(Paramètres!Z$110-1))","v":1.4568111725277981},{"$f":"IF(Paramètres!AA$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AA$110-1))","v":1.4859473959783542},{"$f":"IF(Paramètres!AB$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AB$110-1))","v":1.5156663438979212},{"$f":"IF(Paramètres!AC$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AC$110-1))","v":1.5459796707758797},{"$f":"IF(Paramètres!AD$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AD$110-1))","v":1.576899264191397},{"$f":"IF(Paramètres!AE$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AE$110-1))","v":1.608437249475225},{"$f":"IF(Paramètres!AF$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AF$110-1))","v":1.6406059944647295},{"$f":"IF(Paramètres!AG$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AG$110-1))","v":1.6734181143540243},{"$f":"IF(Paramètres!AH$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AH$110-1))","v":1.7068864766411045},{"$f":"IF(Paramètres!AI$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AI$110-1))","v":1.7410242061739269},{"$f":"IF(Paramètres!AJ$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AJ$110-1))","v":1.7758446902974052},{"$f":"IF(Paramètres!AK$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AK$110-1))","v":1.8113615841033535},{"$f":"IF(Paramètres!AL$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AL$110-1))","v":1.8475888157854201},{"$f":"IF(Paramètres!AM$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AM$110-1))","v":1.8845405921011289},{"$f":"IF(Paramètres!AN$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AN$110-1))","v":1.9222314039431516},{"$f":"IF(Paramètres!AO$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AO$110-1))","v":1.9606760320220145},{"$f":"IF(Paramètres!AP$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AP$110-1))","v":1.9998895526624547},{"$f":"IF(Paramètres!AQ$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AQ$110-1))","v":2.0398873437157037},{"$f":"IF(Paramètres!AR$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AR$110-1))","v":2.080685090590018},{"$f":"IF(Paramètres!AS$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AS$110-1))","v":2.1222987924018186},{"$f":"IF(Paramètres!AT$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AT$110-1))","v":2.1647447682498542},{"$f":"IF(Paramètres!AU$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AU$110-1))","v":2.2080396636148518},{"$f":"IF(Paramètres!AV$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AV$110-1))","v":2.2522004568871488},{"$f":"IF(Paramètres!AW$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AW$110-1))","v":2.2972444660248916},{"$f":"IF(Paramètres!AX$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AX$110-1))","v":2.3431893553453893},{"$f":"IF(Paramètres!AY$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AY$110-1))","v":2.3900531424522975},{"$f":"IF(Paramètres!AZ$110=1,1,(1+Paramètres!$F$95)^(Paramètres!AZ$110-1))","v":2.4378542053013432},{"$f":"IF(Paramètres!BA$110=1,1,(1+Paramètres!$F$95)^(Paramètres!BA$110-1))","v":2.4866112894073704},{"$f":"IF(Paramètres!BB$110=1,1,(1+Paramètres!$F$95)^(Paramètres!BB$110-1))","v":2.5363435151955169},{"$f":"IF(Paramètres!BC$110=1,1,(1+Paramètres!$F$95)^(Paramètres!BC$110-1))","v":2.5870703854994277},{"$f":"IF(Paramètres!BD$110=1,1,(1+Paramètres!$F$95)^(Paramètres!BD$110-1))","v":2.6388117932094164}]
[]
[null,null,null,"Flux de tresorerie du projet avant impot: Nominal","year",null,{"$f":"G$2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$2","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G43:BD43)","v":4443.7763644641227},"Chiffre d'affaires brut","$mm nominal",null,{"$f":"G9*G$40","v":0},0,365.18040000000002,372.48400799999996,379.93368815999997,387.53236192320003,395.28300916166404,403.18866934489722,411.25244273179521,419.47749158643109,427.86704141815977,436.42438224652284,445.15286989145341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM9*AM$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G44:BD44)","v":0},"Transport et traitement apres imposition","$mm nominal",null,{"$f":"G10*G$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM10*AM$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C45-(C43-C44),5)=0","v":true},null,{"$f":"SUM(G45:BD45)","v":4443.7763644641227},"Chiffre d'affaires net","$mm nominal",null,{"$f":"G11*G$40","v":0},0,365.18040000000002,372.48400799999996,379.93368815999997,387.53236192320003,395.28300916166404,403.18866934489722,411.25244273179521,419.47749158643109,427.86704141815977,436.42438224652284,445.15286989145341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM11*AM$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Couts d’exploration","$mm nominal",null,{"$f":"G12*G$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM12*AM$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Couts d’investissement en capital - incorporel","$mm nominal",null,{"$f":"G13*G$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM13*AM$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,505,"Couts d’investissement en capital - corporel","$mm nominal",null,{"$f":"G14*G$40","v":250},255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM14*AM$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,66.656645466961834,"Capital de réinvestissement","$mm nominal",null,{"$f":"G15*G$40","v":0},0,5.4777059999999995,5.5872601199999989,5.6990053223999997,5.8129854288480001,5.9292451374249602,6.0478300401734577,6.1687866409769274,6.292162373796466,6.4180056212723962,6.5463657336978427,6.6772930483718005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM15*AM$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G50:BD50)","v":2221.8881822320614},"Couts opérationnels - extraction","$mm nominal",null,{"$f":"G17*G$40","v":0},0,182.59020000000001,186.24200399999998,189.96684407999999,193.76618096160001,197.64150458083202,201.59433467244861,205.62622136589761,209.73874579321554,213.93352070907989,218.21219112326142,222.5764349457267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM17*AM$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Parafiscalité","$mm nominal",null,{"$f":"G18*G$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM18*AM$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Couts de fermeture et de rehabilitation","$mm nominal",null,{"$f":"G19*G$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM19*AM$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G53:BD53)","v":2793.5448276990232},"Couts totaux","$mm nominal",null,{"$f":"SUM(G46:G52)","v":250},{"$f":"SUM(H46:H52)","v":255},{"$f":"SUM(I46:I52)","v":188.06790600000002},191.82926411999998,195.6658494024,199.57916639044802,203.57074971825699,207.64216471262208,211.79500800687453,216.030908167012,220.35152633035227,224.75855685695927,229.25372799409851,{"$f":"SUM(T46:T52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C54-(C45-SUM(C46:C52)),5)=0","v":true},null,{"$f":"SUM(G54:BD54)","v":1650.2315367650997},"Flux de tresorerie du projet avant redevances, droits de douanes et impots","$mm nominal",null,{"$f":"G45-G53","v":-250},{"$f":"H45-H53","v":-255},177.112494,180.65474387999998,184.26783875759997,187.95319553275201,191.71225944340705,195.54650463227514,199.45743472492069,203.44658341941908,207.5155150878075,211.66582538956357,215.89914189735489,{"$f":"T45-T53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"IFERROR(IRR($G54:BD54),0)","v":0.3044148095342829},"Taux de rendement interne (nominal)","%",null,{"$f":"IFERROR(IRR($G54:G54),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G54:H54),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G54:I54),\"--\")","v":-0.52585063328781234},{"$f":"IFERROR(IRR($G54:J54),\"--\")","v":-0.15830529525248882},{"$f":"IFERROR(IRR($G54:K54),\"--\")","v":2.8685968969881959E-2},{"$f":"IFERROR(IRR($G54:L54),\"--\")","v":0.13267776071248227},{"$f":"IFERROR(IRR($G54:M54),\"--\")","v":0.19485711046005716},{"$f":"IFERROR(IRR($G54:N54),\"--\")","v":0.23410248161259206},{"$f":"IFERROR(IRR($G54:O54),\"--\")","v":0.25990457284751622},{"$f":"IFERROR(IRR($G54:P54),\"--\")","v":0.27740869091115927},{"$f":"IFERROR(IRR($G54:Q54),\"--\")","v":0.28957802164729785},{"$f":"IFERROR(IRR($G54:R54),\"--\")","v":0.29820428162820045},{"$f":"IFERROR(IRR($G54:S54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:T54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:U54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:V54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:W54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:X54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:Y54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:Z54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AA54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AB54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AC54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AD54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AE54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AF54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AG54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AH54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AI54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AJ54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AK54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AL54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AM54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AN54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AO54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AP54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AQ54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AR54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AS54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AT54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AU54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AV54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AW54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AX54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AY54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:AZ54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:BA54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:BB54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:BC54),\"--\")","v":0.3044148095342829},{"$f":"IFERROR(IRR($G54:BD54),\"--\")","v":0.3044148095342829}]
[null,null,{"$f":"NPV(Paramètres!$F$93,$H$54:$BD$54)+$G$54","v":653.72426385163317},"Flux de tresorerie du projet avant impots, VAN10","$mm nominal"]
[]
[]
["Calculs - fiscalite"]
[]
[null,null,"Total","Fermeture et rehabilitation"]
[null,null,{"$f":"SUM(G64:BD64)","v":0},"Annee de fermeture","years",null,{"$f":"Paramètres!G110*(G65>0)","v":0},{"$f":"Paramètres!H110*(H65>0)","v":0},{"$f":"Paramètres!I110*(I65>0)","v":0},{"$f":"Paramètres!J110*(J65>0)","v":0},{"$f":"Paramètres!K110*(K65>0)","v":0},{"$f":"Paramètres!L110*(L65>0)","v":0},{"$f":"Paramètres!M110*(M65>0)","v":0},{"$f":"Paramètres!N110*(N65>0)","v":0},{"$f":"Paramètres!O110*(O65>0)","v":0},{"$f":"Paramètres!P110*(P65>0)","v":0},{"$f":"Paramètres!Q110*(Q65>0)","v":0},{"$f":"Paramètres!R110*(R65>0)","v":0},{"$f":"Paramètres!S110*(S65>0)","v":0},{"$f":"Paramètres!T110*(T65>0)","v":0},{"$f":"Paramètres!U110*(U65>0)","v":0},{"$f":"Paramètres!V110*(V65>0)","v":0},{"$f":"Paramètres!W110*(W65>0)","v":0},{"$f":"Paramètres!X110*(X65>0)","v":0},{"$f":"Paramètres!Y110*(Y65>0)","v":0},{"$f":"Paramètres!Z110*(Z65>0)","v":0},{"$f":"Paramètres!AA110*(AA65>0)","v":0},{"$f":"Paramètres!AB110*(AB65>0)","v":0},{"$f":"Paramètres!AC110*(AC65>0)","v":0},{"$f":"Paramètres!AD110*(AD65>0)","v":0},{"$f":"Paramètres!AE110*(AE65>0)","v":0},{"$f":"Paramètres!AF110*(AF65>0)","v":0},{"$f":"Paramètres!AG110*(AG65>0)","v":0},{"$f":"Paramètres!AH110*(AH65>0)","v":0},{"$f":"Paramètres!AI110*(AI65>0)","v":0},{"$f":"Paramètres!AJ110*(AJ65>0)","v":0},{"$f":"Paramètres!AK110*(AK65>0)","v":0},{"$f":"Paramètres!AL110*(AL65>0)","v":0},{"$f":"Paramètres!AM110*(AM65>0)","v":0},{"$f":"Paramètres!AN110*(AN65>0)","v":0},{"$f":"Paramètres!AO110*(AO65>0)","v":0},{"$f":"Paramètres!AP110*(AP65>0)","v":0},{"$f":"Paramètres!AQ110*(AQ65>0)","v":0},{"$f":"Paramètres!AR110*(AR65>0)","v":0},{"$f":"Paramètres!AS110*(AS65>0)","v":0},{"$f":"Paramètres!AT110*(AT65>0)","v":0},{"$f":"Paramètres!AU110*(AU65>0)","v":0},{"$f":"Paramètres!AV110*(AV65>0)","v":0},{"$f":"Paramètres!AW110*(AW65>0)","v":0},{"$f":"Paramètres!AX110*(AX65>0)","v":0},{"$f":"Paramètres!AY110*(AY65>0)","v":0},{"$f":"Paramètres!AZ110*(AZ65>0)","v":0},{"$f":"Paramètres!BA110*(BA65>0)","v":0},{"$f":"Paramètres!BB110*(BB65>0)","v":0},{"$f":"Paramètres!BC110*(BC65>0)","v":0},{"$f":"Paramètres!BD110*(BD65>0)","v":0}]
[null,null,{"$f":"SUM(G65:BD65)","v":0},"Couts de fermeture et rehabilitation","$mm nominal",null,{"$f":"G52","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,{"$f":"AM52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G66:BD66)","v":0},"Couts de fermeture et rehabilitation (reel)","$mm const",null,{"$f":"G65/G40","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,{"$f":"AM65/AM40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Couts de fermeture, equivalent par annee","$mm nominal",null,{"$f":"$C$66*G40*(Paramètres!G110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*H40*(Paramètres!H110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*I40*(Paramètres!I110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*J40*(Paramètres!J110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*K40*(Paramètres!K110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*L40*(Paramètres!L110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*M40*(Paramètres!M110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*N40*(Paramètres!N110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*O40*(Paramètres!O110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*P40*(Paramètres!P110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*Q40*(Paramètres!Q110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*R40*(Paramètres!R110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*S40*(Paramètres!S110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*T40*(Paramètres!T110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*U40*(Paramètres!U110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*V40*(Paramètres!V110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*W40*(Paramètres!W110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*X40*(Paramètres!X110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*Y40*(Paramètres!Y110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*Z40*(Paramètres!Z110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AA40*(Paramètres!AA110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AB40*(Paramètres!AB110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AC40*(Paramètres!AC110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AD40*(Paramètres!AD110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AE40*(Paramètres!AE110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AF40*(Paramètres!AF110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AG40*(Paramètres!AG110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AH40*(Paramètres!AH110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AI40*(Paramètres!AI110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AJ40*(Paramètres!AJ110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AK40*(Paramètres!AK110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AL40*(Paramètres!AL110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AM40*(Paramètres!AM110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AN40*(Paramètres!AN110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AO40*(Paramètres!AO110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AP40*(Paramètres!AP110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AQ40*(Paramètres!AQ110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AR40*(Paramètres!AR110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AS40*(Paramètres!AS110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AT40*(Paramètres!AT110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AU40*(Paramètres!AU110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AV40*(Paramètres!AV110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AW40*(Paramètres!AW110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AX40*(Paramètres!AX110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AY40*(Paramètres!AY110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*AZ40*(Paramètres!AZ110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*BA40*(Paramètres!BA110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*BB40*(Paramètres!BB110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*BC40*(Paramètres!BC110<=$C$64)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$66*BD40*(Paramètres!BD110<=$C$64)*(1+Paramètres!$F$95)","v":0}]
[]
[null,null,null,"% des reserves extraites, par annee","%",null,{"$f":"SUM(Paramètres!$G$112:G112)/Paramètres!$C$112","v":0},{"$f":"SUM(Paramètres!$G$112:H112)/Paramètres!$C$112","v":0},{"$f":"SUM(Paramètres!$G$112:I112)/Paramètres!$C$112","v":9.0909090909090912E-2},{"$f":"SUM(Paramètres!$G$112:J112)/Paramètres!$C$112","v":0.18181818181818182},{"$f":"SUM(Paramètres!$G$112:K112)/Paramètres!$C$112","v":0.27272727272727271},{"$f":"SUM(Paramètres!$G$112:L112)/Paramètres!$C$112","v":0.36363636363636365},{"$f":"SUM(Paramètres!$G$112:M112)/Paramètres!$C$112","v":0.45454545454545453},{"$f":"SUM(Paramètres!$G$112:N112)/Paramètres!$C$112","v":0.54545454545454541},{"$f":"SUM(Paramètres!$G$112:O112)/Paramètres!$C$112","v":0.63636363636363635},{"$f":"SUM(Paramètres!$G$112:P112)/Paramètres!$C$112","v":0.72727272727272729},{"$f":"SUM(Paramètres!$G$112:Q112)/Paramètres!$C$112","v":0.81818181818181823},{"$f":"SUM(Paramètres!$G$112:R112)/Paramètres!$C$112","v":0.90909090909090906},{"$f":"SUM(Paramètres!$G$112:S112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:T112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:U112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:V112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:W112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:X112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:Y112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:Z112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AA112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AB112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AC112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AD112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AE112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AF112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AG112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AH112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AI112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AJ112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AK112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AL112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AM112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AN112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AO112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AP112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AQ112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AR112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AS112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AT112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AU112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AV112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AW112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AX112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AY112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:AZ112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:BA112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:BB112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:BC112)/Paramètres!$C$112","v":1},{"$f":"SUM(Paramètres!$G$112:BD112)/Paramètres!$C$112","v":1}]
[null,null,null,"Reserves exploitables restantes au 31 decembre","tons",null,{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:G112)","v":2970000},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:H112)","v":2970000},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:I112)","v":2700000},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:J112)","v":2430000},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:K112)","v":2160000},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:L112)","v":1890000},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:M112)","v":1620000},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:N112)","v":1350000},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:O112)","v":1080000},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:P112)","v":810000},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:Q112)","v":540000},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:R112)","v":270000},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:S112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:T112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:U112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:V112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:W112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:X112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:Y112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:Z112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AA112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AB112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AC112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AD112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AE112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AF112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AG112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AH112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AI112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AJ112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AK112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AL112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AM112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AN112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AO112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AP112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AQ112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AR112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AS112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AT112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AU112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AV112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AW112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AX112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AY112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:AZ112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:BA112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:BB112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:BC112)","v":0},{"$f":"Paramètres!$C$112-SUM(Paramètres!$G$112:BD112)","v":0}]
[null,null,null,"Repere - fonds de rehabilitation","repere",null,{"$f":"1*(G69>Paramètres!$F$39)*(Paramètres!G112>0)","v":0},{"$f":"1*(H69>Paramètres!$F$39)*(Paramètres!H112>0)","v":0},{"$f":"1*(I69>Paramètres!$F$39)*(Paramètres!I112>0)","v":1},{"$f":"1*(J69>Paramètres!$F$39)*(Paramètres!J112>0)","v":1},{"$f":"1*(K69>Paramètres!$F$39)*(Paramètres!K112>0)","v":1},{"$f":"1*(L69>Paramètres!$F$39)*(Paramètres!L112>0)","v":1},{"$f":"1*(M69>Paramètres!$F$39)*(Paramètres!M112>0)","v":1},{"$f":"1*(N69>Paramètres!$F$39)*(Paramètres!N112>0)","v":1},{"$f":"1*(O69>Paramètres!$F$39)*(Paramètres!O112>0)","v":1},{"$f":"1*(P69>Paramètres!$F$39)*(Paramètres!P112>0)","v":1},{"$f":"1*(Q69>Paramètres!$F$39)*(Paramètres!Q112>0)","v":1},{"$f":"1*(R69>Paramètres!$F$39)*(Paramètres!R112>0)","v":1},{"$f":"1*(S69>Paramètres!$F$39)*(Paramètres!S112>0)","v":1},{"$f":"1*(T69>Paramètres!$F$39)*(Paramètres!T112>0)","v":0},{"$f":"1*(U69>Paramètres!$F$39)*(Paramètres!U112>0)","v":0},{"$f":"1*(V69>Paramètres!$F$39)*(Paramètres!V112>0)","v":0},{"$f":"1*(W69>Paramètres!$F$39)*(Paramètres!W112>0)","v":0},{"$f":"1*(X69>Paramètres!$F$39)*(Paramètres!X112>0)","v":0},{"$f":"1*(Y69>Paramètres!$F$39)*(Paramètres!Y112>0)","v":0},{"$f":"1*(Z69>Paramètres!$F$39)*(Paramètres!Z112>0)","v":0},{"$f":"1*(AA69>Paramètres!$F$39)*(Paramètres!AA112>0)","v":0},{"$f":"1*(AB69>Paramètres!$F$39)*(Paramètres!AB112>0)","v":0},{"$f":"1*(AC69>Paramètres!$F$39)*(Paramètres!AC112>0)","v":0},{"$f":"1*(AD69>Paramètres!$F$39)*(Paramètres!AD112>0)","v":0},{"$f":"1*(AE69>Paramètres!$F$39)*(Paramètres!AE112>0)","v":0},{"$f":"1*(AF69>Paramètres!$F$39)*(Paramètres!AF112>0)","v":0},{"$f":"1*(AG69>Paramètres!$F$39)*(Paramètres!AG112>0)","v":0},{"$f":"1*(AH69>Paramètres!$F$39)*(Paramètres!AH112>0)","v":0},{"$f":"1*(AI69>Paramètres!$F$39)*(Paramètres!AI112>0)","v":0},{"$f":"1*(AJ69>Paramètres!$F$39)*(Paramètres!AJ112>0)","v":0},{"$f":"1*(AK69>Paramètres!$F$39)*(Paramètres!AK112>0)","v":0},{"$f":"1*(AL69>Paramètres!$F$39)*(Paramètres!AL112>0)","v":0},{"$f":"1*(AM69>Paramètres!$F$39)*(Paramètres!AM112>0)","v":0},{"$f":"1*(AN69>Paramètres!$F$39)*(Paramètres!AN112>0)","v":0},{"$f":"1*(AO69>Paramètres!$F$39)*(Paramètres!AO112>0)","v":0},{"$f":"1*(AP69>Paramètres!$F$39)*(Paramètres!AP112>0)","v":0},{"$f":"1*(AQ69>Paramètres!$F$39)*(Paramètres!AQ112>0)","v":0},{"$f":"1*(AR69>Paramètres!$F$39)*(Paramètres!AR112>0)","v":0},{"$f":"1*(AS69>Paramètres!$F$39)*(Paramètres!AS112>0)","v":0},{"$f":"1*(AT69>Paramètres!$F$39)*(Paramètres!AT112>0)","v":0},{"$f":"1*(AU69>Paramètres!$F$39)*(Paramètres!AU112>0)","v":0},{"$f":"1*(AV69>Paramètres!$F$39)*(Paramètres!AV112>0)","v":0},{"$f":"1*(AW69>Paramètres!$F$39)*(Paramètres!AW112>0)","v":0},{"$f":"1*(AX69>Paramètres!$F$39)*(Paramètres!AX112>0)","v":0},{"$f":"1*(AY69>Paramètres!$F$39)*(Paramètres!AY112>0)","v":0},{"$f":"1*(AZ69>Paramètres!$F$39)*(Paramètres!AZ112>0)","v":0},{"$f":"1*(BA69>Paramètres!$F$39)*(Paramètres!BA112>0)","v":0},{"$f":"1*(BB69>Paramètres!$F$39)*(Paramètres!BB112>0)","v":0},{"$f":"1*(BC69>Paramètres!$F$39)*(Paramètres!BC112>0)","v":0},{"$f":"1*(BD69>Paramètres!$F$39)*(Paramètres!BD112>0)","v":0}]
[null,null,{"$f":"SUM(G72:BD72)","v":2970000},"Production pendant la periode de rehabilitation","tonnes",null,{"$f":"G71*Paramètres!G112","v":0},{"$f":"H71*Paramètres!H112","v":0},{"$f":"I71*Paramètres!I112","v":270000},{"$f":"J71*Paramètres!J112","v":270000},{"$f":"K71*Paramètres!K112","v":270000},{"$f":"L71*Paramètres!L112","v":270000},{"$f":"M71*Paramètres!M112","v":270000},{"$f":"N71*Paramètres!N112","v":270000},{"$f":"O71*Paramètres!O112","v":270000},{"$f":"P71*Paramètres!P112","v":270000},{"$f":"Q71*Paramètres!Q112","v":270000},{"$f":"R71*Paramètres!R112","v":270000},{"$f":"S71*Paramètres!S112","v":270000},{"$f":"T71*Paramètres!T112","v":0},{"$f":"U71*Paramètres!U112","v":0},{"$f":"V71*Paramètres!V112","v":0},{"$f":"W71*Paramètres!W112","v":0},{"$f":"X71*Paramètres!X112","v":0},{"$f":"Y71*Paramètres!Y112","v":0},{"$f":"Z71*Paramètres!Z112","v":0},{"$f":"AA71*Paramètres!AA112","v":0},{"$f":"AB71*Paramètres!AB112","v":0},{"$f":"AC71*Paramètres!AC112","v":0},{"$f":"AD71*Paramètres!AD112","v":0},{"$f":"AE71*Paramètres!AE112","v":0},{"$f":"AF71*Paramètres!AF112","v":0},{"$f":"AG71*Paramètres!AG112","v":0},{"$f":"AH71*Paramètres!AH112","v":0},{"$f":"AI71*Paramètres!AI112","v":0},{"$f":"AJ71*Paramètres!AJ112","v":0},{"$f":"AK71*Paramètres!AK112","v":0},{"$f":"AL71*Paramètres!AL112","v":0},{"$f":"AM71*Paramètres!AM112","v":0},{"$f":"AN71*Paramètres!AN112","v":0},{"$f":"AO71*Paramètres!AO112","v":0},{"$f":"AP71*Paramètres!AP112","v":0},{"$f":"AQ71*Paramètres!AQ112","v":0},{"$f":"AR71*Paramètres!AR112","v":0},{"$f":"AS71*Paramètres!AS112","v":0},{"$f":"AT71*Paramètres!AT112","v":0},{"$f":"AU71*Paramètres!AU112","v":0},{"$f":"AV71*Paramètres!AV112","v":0},{"$f":"AW71*Paramètres!AW112","v":0},{"$f":"AX71*Paramètres!AX112","v":0},{"$f":"AY71*Paramètres!AY112","v":0},{"$f":"AZ71*Paramètres!AZ112","v":0},{"$f":"BA71*Paramètres!BA112","v":0},{"$f":"BB71*Paramètres!BB112","v":0},{"$f":"BC71*Paramètres!BC112","v":0},{"$f":"BD71*Paramètres!BD112","v":0}]
[null,null,17820000,"Production cumulee pendant la periode de rehabilitation","tonnes",null,{"$f":"(G72+F73)*G71","v":0},0,270000,540000,810000,1080000,1350000,1620000,1890000,2160000,2430000,2700000,2970000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM72+AL73)*AM71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Solde initial du fonds de rehabilitation","$mm nominal",null,{"$f":"F78","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,{"$f":"AL78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Provision autorisee pendant l'annee","$mm nominal",null,{"$f":"IF(G71<>0,(G67-G74)*IFERROR(G72/F70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(H71<>0,(H67-H74)*IFERROR(H72/G70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(I71<>0,(I67-I74)*IFERROR(I72/H70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(J71<>0,(J67-J74)*IFERROR(J72/I70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(K71<>0,(K67-K74)*IFERROR(K72/J70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(L71<>0,(L67-L74)*IFERROR(L72/K70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(M71<>0,(M67-M74)*IFERROR(M72/L70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(N71<>0,(N67-N74)*IFERROR(N72/M70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(O71<>0,(O67-O74)*IFERROR(O72/N70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(P71<>0,(P67-P74)*IFERROR(P72/O70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(Q71<>0,(Q67-Q74)*IFERROR(Q72/P70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(R71<>0,(R67-R74)*IFERROR(R72/Q70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(S71<>0,(S67-S74)*IFERROR(S72/R70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(T71<>0,(T67-T74)*IFERROR(T72/S70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(U71<>0,(U67-U74)*IFERROR(U72/T70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(V71<>0,(V67-V74)*IFERROR(V72/U70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(W71<>0,(W67-W74)*IFERROR(W72/V70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(X71<>0,(X67-X74)*IFERROR(X72/W70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(Y71<>0,(Y67-Y74)*IFERROR(Y72/X70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(Z71<>0,(Z67-Z74)*IFERROR(Z72/Y70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AA71<>0,(AA67-AA74)*IFERROR(AA72/Z70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AB71<>0,(AB67-AB74)*IFERROR(AB72/AA70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AC71<>0,(AC67-AC74)*IFERROR(AC72/AB70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AD71<>0,(AD67-AD74)*IFERROR(AD72/AC70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AE71<>0,(AE67-AE74)*IFERROR(AE72/AD70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AF71<>0,(AF67-AF74)*IFERROR(AF72/AE70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AG71<>0,(AG67-AG74)*IFERROR(AG72/AF70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AH71<>0,(AH67-AH74)*IFERROR(AH72/AG70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AI71<>0,(AI67-AI74)*IFERROR(AI72/AH70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AJ71<>0,(AJ67-AJ74)*IFERROR(AJ72/AI70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AK71<>0,(AK67-AK74)*IFERROR(AK72/AJ70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AL71<>0,(AL67-AL74)*IFERROR(AL72/AK70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AM71<>0,(AM67-AM74)*IFERROR(AM72/AL70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AN71<>0,(AN67-AN74)*IFERROR(AN72/AM70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AO71<>0,(AO67-AO74)*IFERROR(AO72/AN70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AP71<>0,(AP67-AP74)*IFERROR(AP72/AO70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AQ71<>0,(AQ67-AQ74)*IFERROR(AQ72/AP70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AR71<>0,(AR67-AR74)*IFERROR(AR72/AQ70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AS71<>0,(AS67-AS74)*IFERROR(AS72/AR70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AT71<>0,(AT67-AT74)*IFERROR(AT72/AS70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AU71<>0,(AU67-AU74)*IFERROR(AU72/AT70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AV71<>0,(AV67-AV74)*IFERROR(AV72/AU70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AW71<>0,(AW67-AW74)*IFERROR(AW72/AV70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AX71<>0,(AX67-AX74)*IFERROR(AX72/AW70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AY71<>0,(AY67-AY74)*IFERROR(AY72/AX70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(AZ71<>0,(AZ67-AZ74)*IFERROR(AZ72/AY70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(BA71<>0,(BA67-BA74)*IFERROR(BA72/AZ70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(BB71<>0,(BB67-BB74)*IFERROR(BB72/BA70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(BC71<>0,(BC67-BC74)*IFERROR(BC72/BB70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0},{"$f":"IF(BD71<>0,(BD67-BD74)*IFERROR(BD72/BC70,1)*(Paramètres!$F$38=\"yes\"),0)","v":0}]
[null,null,0,"Retraits du fonds pour payer les couts de rehabilitation","$mm nominal",null,{"$f":"MIN(G65,F78)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AM65,AL78)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Solde positive","$mm nominal",null,{"$f":"(G76<>0)*(G74+G76)*-1","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,{"$f":"(AM76<>0)*(AM74+AM76)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solde final","$mm nominal",null,{"$f":"SUM(G74:G77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM74:AM77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Redevance"]
[null,null,{"$f":"SUM(G81:BD81)","v":4443.7763644641227},"Chiffre d'affaires brut","$mm nominal",null,{"$f":"G43","v":0},0,365.18040000000002,372.48400799999996,379.93368815999997,387.53236192320003,395.28300916166404,403.18866934489722,411.25244273179521,419.47749158643109,427.86704141815977,436.42438224652284,445.15286989145341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G82:BD82)","v":4443.7763644641227},"Chiffre d'affaires net","$mm nominal",null,{"$f":"G45","v":0},{"$f":"H45","v":0},365.18040000000002,372.48400799999996,379.93368815999997,387.53236192320003,395.28300916166404,403.18866934489722,411.25244273179521,419.47749158643109,427.86704141815977,436.42438224652284,445.15286989145341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G83:BD83)","v":4443.7763644641227},"Assiette de la redevance: revenu net","$mm nominal",null,{"$f":"IF(G29=0,0,IF(Paramètres!$F$12=\"gross\",G81,G82))","v":0},{"$f":"IF(H29=0,0,IF(Paramètres!$F$12=\"gross\",H81,H82))","v":0},{"$f":"IF(I29=0,0,IF(Paramètres!$F$12=\"gross\",I81,I82))","v":365.18040000000002},{"$f":"IF(J29=0,0,IF(Paramètres!$F$12=\"gross\",J81,J82))","v":372.48400799999996},{"$f":"IF(K29=0,0,IF(Paramètres!$F$12=\"gross\",K81,K82))","v":379.93368815999997},{"$f":"IF(L29=0,0,IF(Paramètres!$F$12=\"gross\",L81,L82))","v":387.53236192320003},{"$f":"IF(M29=0,0,IF(Paramètres!$F$12=\"gross\",M81,M82))","v":395.28300916166404},{"$f":"IF(N29=0,0,IF(Paramètres!$F$12=\"gross\",N81,N82))","v":403.18866934489722},{"$f":"IF(O29=0,0,IF(Paramètres!$F$12=\"gross\",O81,O82))","v":411.25244273179521},{"$f":"IF(P29=0,0,IF(Paramètres!$F$12=\"gross\",P81,P82))","v":419.47749158643109},{"$f":"IF(Q29=0,0,IF(Paramètres!$F$12=\"gross\",Q81,Q82))","v":427.86704141815977},{"$f":"IF(R29=0,0,IF(Paramètres!$F$12=\"gross\",R81,R82))","v":436.42438224652284},{"$f":"IF(S29=0,0,IF(Paramètres!$F$12=\"gross\",S81,S82))","v":445.15286989145341},{"$f":"IF(T29=0,0,IF(Paramètres!$F$12=\"gross\",T81,T82))","v":0},{"$f":"IF(U29=0,0,IF(Paramètres!$F$12=\"gross\",U81,U82))","v":0},{"$f":"IF(V29=0,0,IF(Paramètres!$F$12=\"gross\",V81,V82))","v":0},{"$f":"IF(W29=0,0,IF(Paramètres!$F$12=\"gross\",W81,W82))","v":0},{"$f":"IF(X29=0,0,IF(Paramètres!$F$12=\"gross\",X81,X82))","v":0},{"$f":"IF(Y29=0,0,IF(Paramètres!$F$12=\"gross\",Y81,Y82))","v":0},{"$f":"IF(Z29=0,0,IF(Paramètres!$F$12=\"gross\",Z81,Z82))","v":0},{"$f":"IF(AA29=0,0,IF(Paramètres!$F$12=\"gross\",AA81,AA82))","v":0},{"$f":"IF(AB29=0,0,IF(Paramètres!$F$12=\"gross\",AB81,AB82))","v":0},{"$f":"IF(AC29=0,0,IF(Paramètres!$F$12=\"gross\",AC81,AC82))","v":0},{"$f":"IF(AD29=0,0,IF(Paramètres!$F$12=\"gross\",AD81,AD82))","v":0},{"$f":"IF(AE29=0,0,IF(Paramètres!$F$12=\"gross\",AE81,AE82))","v":0},{"$f":"IF(AF29=0,0,IF(Paramètres!$F$12=\"gross\",AF81,AF82))","v":0},{"$f":"IF(AG29=0,0,IF(Paramètres!$F$12=\"gross\",AG81,AG82))","v":0},{"$f":"IF(AH29=0,0,IF(Paramètres!$F$12=\"gross\",AH81,AH82))","v":0},{"$f":"IF(AI29=0,0,IF(Paramètres!$F$12=\"gross\",AI81,AI82))","v":0},{"$f":"IF(AJ29=0,0,IF(Paramètres!$F$12=\"gross\",AJ81,AJ82))","v":0},{"$f":"IF(AK29=0,0,IF(Paramètres!$F$12=\"gross\",AK81,AK82))","v":0},{"$f":"IF(AL29=0,0,IF(Paramètres!$F$12=\"gross\",AL81,AL82))","v":0},{"$f":"IF(AM29=0,0,IF(Paramètres!$F$12=\"gross\",AM81,AM82))","v":0},{"$f":"IF(AN29=0,0,IF(Paramètres!$F$12=\"gross\",AN81,AN82))","v":0},{"$f":"IF(AO29=0,0,IF(Paramètres!$F$12=\"gross\",AO81,AO82))","v":0},{"$f":"IF(AP29=0,0,IF(Paramètres!$F$12=\"gross\",AP81,AP82))","v":0},{"$f":"IF(AQ29=0,0,IF(Paramètres!$F$12=\"gross\",AQ81,AQ82))","v":0},{"$f":"IF(AR29=0,0,IF(Paramètres!$F$12=\"gross\",AR81,AR82))","v":0},{"$f":"IF(AS29=0,0,IF(Paramètres!$F$12=\"gross\",AS81,AS82))","v":0},{"$f":"IF(AT29=0,0,IF(Paramètres!$F$12=\"gross\",AT81,AT82))","v":0},{"$f":"IF(AU29=0,0,IF(Paramètres!$F$12=\"gross\",AU81,AU82))","v":0},{"$f":"IF(AV29=0,0,IF(Paramètres!$F$12=\"gross\",AV81,AV82))","v":0},{"$f":"IF(AW29=0,0,IF(Paramètres!$F$12=\"gross\",AW81,AW82))","v":0},{"$f":"IF(AX29=0,0,IF(Paramètres!$F$12=\"gross\",AX81,AX82))","v":0},{"$f":"IF(AY29=0,0,IF(Paramètres!$F$12=\"gross\",AY81,AY82))","v":0},{"$f":"IF(AZ29=0,0,IF(Paramètres!$F$12=\"gross\",AZ81,AZ82))","v":0},{"$f":"IF(BA29=0,0,IF(Paramètres!$F$12=\"gross\",BA81,BA82))","v":0},{"$f":"IF(BB29=0,0,IF(Paramètres!$F$12=\"gross\",BB81,BB82))","v":0},{"$f":"IF(BC29=0,0,IF(Paramètres!$F$12=\"gross\",BC81,BC82))","v":0},{"$f":"IF(BD29=0,0,IF(Paramètres!$F$12=\"gross\",BD81,BD82))","v":0}]
[null,null,null,"Taux 1","%",null,{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2},{"$f":"Paramètres!$F$11","v":2.5000000000000001E-2}]
[null,null,null,"Taux 2","%",null,{"$f":"IF(Paramètres!G$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!G$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!G$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!G$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!H$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!H$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!H$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!H$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!I$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!I$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!I$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!I$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!J$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!J$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!J$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!J$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!K$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!K$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!K$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!K$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!L$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!L$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!L$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!L$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!M$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!M$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!M$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!M$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!N$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!N$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!N$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!N$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!O$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!O$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!O$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!O$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!P$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!P$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!P$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!P$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!Q$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!Q$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!Q$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!Q$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!R$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!R$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!R$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!R$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!S$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!S$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!S$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!S$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!T$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!T$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!T$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!T$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!U$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!U$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!U$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!U$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!V$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!V$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!V$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!V$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!W$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!W$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!W$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!W$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!X$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!X$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!X$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!X$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!Y$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!Y$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!Y$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!Y$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!Z$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!Z$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!Z$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!Z$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AA$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AA$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AA$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AA$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AB$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AB$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AB$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AB$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AC$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AC$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AC$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AC$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AD$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AD$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AD$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AD$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AE$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AE$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AE$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AE$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AF$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AF$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AF$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AF$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AG$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AG$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AG$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AG$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AH$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AH$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AH$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AH$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AI$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AI$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AI$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AI$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AJ$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AJ$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AJ$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AJ$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AK$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AK$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AK$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AK$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AL$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AL$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AL$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AL$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AM$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AM$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AM$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AM$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AN$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AN$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AN$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AN$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AO$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AO$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AO$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AO$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AP$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AP$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AP$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AP$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AQ$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AQ$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AQ$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AQ$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AR$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AR$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AR$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AR$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AS$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AS$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AS$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AS$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AT$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AT$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AT$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AT$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AU$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AU$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AU$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AU$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AV$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AV$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AV$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AV$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AW$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AW$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AW$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AW$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AX$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AX$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AX$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AX$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AY$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AY$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AY$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AY$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!AZ$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!AZ$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AZ$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AZ$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!BA$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!BA$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!BA$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!BA$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!BB$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!BB$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!BB$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!BB$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!BC$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!BC$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!BC$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!BC$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0},{"$f":"IF(Paramètres!BD$104<Paramètres!$E$59,Paramètres!$F$59,IF(Paramètres!BD$104<Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!BD$104<Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!BD$104<Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63))))","v":0}]
[null,null,{"$f":"SUM(G86:BD86)","v":111.09440911160308},"Montant de la redevance","$mm nominal",null,{"$f":"G83*CHOOSE(Paramètres!$F$24,G84,G85)","v":0},{"$f":"H83*CHOOSE(Paramètres!$F$24,H84,H85)","v":0},{"$f":"I83*CHOOSE(Paramètres!$F$24,I84,I85)","v":9.1295100000000016},{"$f":"J83*CHOOSE(Paramètres!$F$24,J84,J85)","v":9.3121001999999997},{"$f":"K83*CHOOSE(Paramètres!$F$24,K84,K85)","v":9.4983422040000001},{"$f":"L83*CHOOSE(Paramètres!$F$24,L84,L85)","v":9.6883090480800007},{"$f":"M83*CHOOSE(Paramètres!$F$24,M84,M85)","v":9.8820752290416021},{"$f":"N83*CHOOSE(Paramètres!$F$24,N84,N85)","v":10.079716733622432},{"$f":"O83*CHOOSE(Paramètres!$F$24,O84,O85)","v":10.281311068294881},{"$f":"P83*CHOOSE(Paramètres!$F$24,P84,P85)","v":10.486937289660778},{"$f":"Q83*CHOOSE(Paramètres!$F$24,Q84,Q85)","v":10.696676035453995},{"$f":"R83*CHOOSE(Paramètres!$F$24,R84,R85)","v":10.910609556163072},{"$f":"S83*CHOOSE(Paramètres!$F$24,S84,S85)","v":11.128821747286336},{"$f":"T83*CHOOSE(Paramètres!$F$24,T84,T85)","v":0},{"$f":"U83*CHOOSE(Paramètres!$F$24,U84,U85)","v":0},{"$f":"V83*CHOOSE(Paramètres!$F$24,V84,V85)","v":0},{"$f":"W83*CHOOSE(Paramètres!$F$24,W84,W85)","v":0},{"$f":"X83*CHOOSE(Paramètres!$F$24,X84,X85)","v":0},{"$f":"Y83*CHOOSE(Paramètres!$F$24,Y84,Y85)","v":0},{"$f":"Z83*CHOOSE(Paramètres!$F$24,Z84,Z85)","v":0},{"$f":"AA83*CHOOSE(Paramètres!$F$24,AA84,AA85)","v":0},{"$f":"AB83*CHOOSE(Paramètres!$F$24,AB84,AB85)","v":0},{"$f":"AC83*CHOOSE(Paramètres!$F$24,AC84,AC85)","v":0},{"$f":"AD83*CHOOSE(Paramètres!$F$24,AD84,AD85)","v":0},{"$f":"AE83*CHOOSE(Paramètres!$F$24,AE84,AE85)","v":0},{"$f":"AF83*CHOOSE(Paramètres!$F$24,AF84,AF85)","v":0},{"$f":"AG83*CHOOSE(Paramètres!$F$24,AG84,AG85)","v":0},{"$f":"AH83*CHOOSE(Paramètres!$F$24,AH84,AH85)","v":0},{"$f":"AI83*CHOOSE(Paramètres!$F$24,AI84,AI85)","v":0},{"$f":"AJ83*CHOOSE(Paramètres!$F$24,AJ84,AJ85)","v":0},{"$f":"AK83*CHOOSE(Paramètres!$F$24,AK84,AK85)","v":0},{"$f":"AL83*CHOOSE(Paramètres!$F$24,AL84,AL85)","v":0},{"$f":"AM83*CHOOSE(Paramètres!$F$24,AM84,AM85)","v":0},{"$f":"AN83*CHOOSE(Paramètres!$F$24,AN84,AN85)","v":0},{"$f":"AO83*CHOOSE(Paramètres!$F$24,AO84,AO85)","v":0},{"$f":"AP83*CHOOSE(Paramètres!$F$24,AP84,AP85)","v":0},{"$f":"AQ83*CHOOSE(Paramètres!$F$24,AQ84,AQ85)","v":0},{"$f":"AR83*CHOOSE(Paramètres!$F$24,AR84,AR85)","v":0},{"$f":"AS83*CHOOSE(Paramètres!$F$24,AS84,AS85)","v":0},{"$f":"AT83*CHOOSE(Paramètres!$F$24,AT84,AT85)","v":0},{"$f":"AU83*CHOOSE(Paramètres!$F$24,AU84,AU85)","v":0},{"$f":"AV83*CHOOSE(Paramètres!$F$24,AV84,AV85)","v":0},{"$f":"AW83*CHOOSE(Paramètres!$F$24,AW84,AW85)","v":0},{"$f":"AX83*CHOOSE(Paramètres!$F$24,AX84,AX85)","v":0},{"$f":"AY83*CHOOSE(Paramètres!$F$24,AY84,AY85)","v":0},{"$f":"AZ83*CHOOSE(Paramètres!$F$24,AZ84,AZ85)","v":0},{"$f":"BA83*CHOOSE(Paramètres!$F$24,BA84,BA85)","v":0},{"$f":"BB83*CHOOSE(Paramètres!$F$24,BB84,BB85)","v":0},{"$f":"BC83*CHOOSE(Paramètres!$F$24,BC84,BC85)","v":0},{"$f":"BD83*CHOOSE(Paramètres!$F$24,BD84,BD85)","v":0}]
[]
[null,null,null,"Redevance de controle de change (banque centrale)"]
[null,null,{"$f":"SUM(G89:BD89)","v":4443.7763644641227},"Chiffre d'affaires net","$mm nominal",null,{"$f":"G45","v":0},{"$f":"H45","v":0},365.18040000000002,372.48400799999996,379.93368815999997,387.53236192320003,395.28300916166404,403.18866934489722,411.25244273179521,419.47749158643109,427.86704141815977,436.42438224652284,445.15286989145341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G90:BD90)","v":0},"Redevance de controle de change","$mm nominal",null,{"$f":"(Paramètres!$F$35*Modèle!G89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!H89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!I89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!J89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!K89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!L89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!M89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!N89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!O89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!P89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!Q89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!R89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!S89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!T89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!U89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!V89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!W89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!X89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!Y89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!Z89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AA89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AB89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AC89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AD89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AE89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AF89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AG89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AH89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AI89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AJ89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AK89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AL89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AM89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AN89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AO89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AP89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AQ89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AR89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AS89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AT89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AU89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AV89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AW89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AX89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AY89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!AZ89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!BA89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!BB89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!BC89)","v":0},{"$f":"(Paramètres!$F$35*Modèle!BD89)","v":0}]
[]
[null,null,null,"Contribution au developpement communautaire"]
[null,null,{"$f":"SUM(G93:BD93)","v":4443.7763644641227},"Chiffre d'affaires brut","$mm nominal",null,{"$f":"G43","v":0},{"$f":"H43","v":0},365.18040000000002,372.48400799999996,379.93368815999997,387.53236192320003,395.28300916166404,403.18866934489722,411.25244273179521,419.47749158643109,427.86704141815977,436.42438224652284,445.15286989145341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G94:BD94)","v":0},"Contribution au developpement communautaire","$mm nominal",null,{"$f":"Paramètres!$F$36*G93","v":0},{"$f":"Paramètres!$F$36*H93","v":0},{"$f":"Paramètres!$F$36*I93","v":0},{"$f":"Paramètres!$F$36*J93","v":0},{"$f":"Paramètres!$F$36*K93","v":0},{"$f":"Paramètres!$F$36*L93","v":0},{"$f":"Paramètres!$F$36*M93","v":0},{"$f":"Paramètres!$F$36*N93","v":0},{"$f":"Paramètres!$F$36*O93","v":0},{"$f":"Paramètres!$F$36*P93","v":0},{"$f":"Paramètres!$F$36*Q93","v":0},{"$f":"Paramètres!$F$36*R93","v":0},{"$f":"Paramètres!$F$36*S93","v":0},{"$f":"Paramètres!$F$36*T93","v":0},{"$f":"Paramètres!$F$36*U93","v":0},{"$f":"Paramètres!$F$36*V93","v":0},{"$f":"Paramètres!$F$36*W93","v":0},{"$f":"Paramètres!$F$36*X93","v":0},{"$f":"Paramètres!$F$36*Y93","v":0},{"$f":"Paramètres!$F$36*Z93","v":0},{"$f":"Paramètres!$F$36*AA93","v":0},{"$f":"Paramètres!$F$36*AB93","v":0},{"$f":"Paramètres!$F$36*AC93","v":0},{"$f":"Paramètres!$F$36*AD93","v":0},{"$f":"Paramètres!$F$36*AE93","v":0},{"$f":"Paramètres!$F$36*AF93","v":0},{"$f":"Paramètres!$F$36*AG93","v":0},{"$f":"Paramètres!$F$36*AH93","v":0},{"$f":"Paramètres!$F$36*AI93","v":0},{"$f":"Paramètres!$F$36*AJ93","v":0},{"$f":"Paramètres!$F$36*AK93","v":0},{"$f":"Paramètres!$F$36*AL93","v":0},{"$f":"Paramètres!$F$36*AM93","v":0},{"$f":"Paramètres!$F$36*AN93","v":0},{"$f":"Paramètres!$F$36*AO93","v":0},{"$f":"Paramètres!$F$36*AP93","v":0},{"$f":"Paramètres!$F$36*AQ93","v":0},{"$f":"Paramètres!$F$36*AR93","v":0},{"$f":"Paramètres!$F$36*AS93","v":0},{"$f":"Paramètres!$F$36*AT93","v":0},{"$f":"Paramètres!$F$36*AU93","v":0},{"$f":"Paramètres!$F$36*AV93","v":0},{"$f":"Paramètres!$F$36*AW93","v":0},{"$f":"Paramètres!$F$36*AX93","v":0},{"$f":"Paramètres!$F$36*AY93","v":0},{"$f":"Paramètres!$F$36*AZ93","v":0},{"$f":"Paramètres!$F$36*BA93","v":0},{"$f":"Paramètres!$F$36*BB93","v":0},{"$f":"Paramètres!$F$36*BC93","v":0},{"$f":"Paramètres!$F$36*BD93","v":0}]
[]
[null,null,null,"Redevance a taux variable"]
[null,null,null,"Assiette",null,null,{"$f":"G45","v":0},0,365.18040000000002,372.48400799999996,379.93368815999997,387.53236192320003,395.28300916166404,403.18866934489722,411.25244273179521,419.47749158643109,427.86704141815977,436.42438224652284,445.15286989145341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fourchette de prix 1","$",null,{"$f":"MIN(Paramètres!G$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!H$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!I$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!J$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!K$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!L$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!M$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!N$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!O$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!P$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!Q$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!R$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!S$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!T$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!U$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!V$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!W$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!X$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!Y$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!Z$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AA$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AB$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AC$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AD$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AE$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AF$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AG$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AH$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AI$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AJ$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AK$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AL$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AM$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AN$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AO$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AP$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AQ$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AR$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AS$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AT$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AU$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AV$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AW$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AX$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AY$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!AZ$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!BA$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!BB$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!BC$104,Paramètres!$E59)","v":0},{"$f":"MIN(Paramètres!BD$104,Paramètres!$E59)","v":0}]
[null,null,null,"Fourchette de prix 2","$",null,{"$f":"IF(Paramètres!G$104>Paramètres!$E60,Paramètres!G$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!H$104>Paramètres!$E60,Paramètres!H$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!I$104>Paramètres!$E60,Paramètres!I$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!J$104>Paramètres!$E60,Paramètres!J$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!K$104>Paramètres!$E60,Paramètres!K$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!L$104>Paramètres!$E60,Paramètres!L$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!M$104>Paramètres!$E60,Paramètres!M$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!N$104>Paramètres!$E60,Paramètres!N$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!O$104>Paramètres!$E60,Paramètres!O$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!P$104>Paramètres!$E60,Paramètres!P$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!Q$104>Paramètres!$E60,Paramètres!Q$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!R$104>Paramètres!$E60,Paramètres!R$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!S$104>Paramètres!$E60,Paramètres!S$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!T$104>Paramètres!$E60,Paramètres!T$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!U$104>Paramètres!$E60,Paramètres!U$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!V$104>Paramètres!$E60,Paramètres!V$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!W$104>Paramètres!$E60,Paramètres!W$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!X$104>Paramètres!$E60,Paramètres!X$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!Y$104>Paramètres!$E60,Paramètres!Y$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!Z$104>Paramètres!$E60,Paramètres!Z$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AA$104>Paramètres!$E60,Paramètres!AA$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AB$104>Paramètres!$E60,Paramètres!AB$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AC$104>Paramètres!$E60,Paramètres!AC$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AD$104>Paramètres!$E60,Paramètres!AD$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AE$104>Paramètres!$E60,Paramètres!AE$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AF$104>Paramètres!$E60,Paramètres!AF$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AG$104>Paramètres!$E60,Paramètres!AG$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AH$104>Paramètres!$E60,Paramètres!AH$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AI$104>Paramètres!$E60,Paramètres!AI$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AJ$104>Paramètres!$E60,Paramètres!AJ$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AK$104>Paramètres!$E60,Paramètres!AK$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AL$104>Paramètres!$E60,Paramètres!AL$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AM$104>Paramètres!$E60,Paramètres!AM$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AN$104>Paramètres!$E60,Paramètres!AN$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AO$104>Paramètres!$E60,Paramètres!AO$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AP$104>Paramètres!$E60,Paramètres!AP$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AQ$104>Paramètres!$E60,Paramètres!AQ$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AR$104>Paramètres!$E60,Paramètres!AR$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AS$104>Paramètres!$E60,Paramètres!AS$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AT$104>Paramètres!$E60,Paramètres!AT$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AU$104>Paramètres!$E60,Paramètres!AU$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AV$104>Paramètres!$E60,Paramètres!AV$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AW$104>Paramètres!$E60,Paramètres!AW$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AX$104>Paramètres!$E60,Paramètres!AX$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AY$104>Paramètres!$E60,Paramètres!AY$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!AZ$104>Paramètres!$E60,Paramètres!AZ$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!BA$104>Paramètres!$E60,Paramètres!BA$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!BB$104>Paramètres!$E60,Paramètres!BB$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!BC$104>Paramètres!$E60,Paramètres!BC$104-Paramètres!$E60,0)","v":1300},{"$f":"IF(Paramètres!BD$104>Paramètres!$E60,Paramètres!BD$104-Paramètres!$E60,0)","v":1300}]
[null,null,null,"Fourchette de prix 3","$",null,{"$f":"IF(Paramètres!G$104>Paramètres!$E61,Paramètres!G$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!H$104>Paramètres!$E61,Paramètres!H$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!I$104>Paramètres!$E61,Paramètres!I$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!J$104>Paramètres!$E61,Paramètres!J$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!K$104>Paramètres!$E61,Paramètres!K$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!L$104>Paramètres!$E61,Paramètres!L$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!M$104>Paramètres!$E61,Paramètres!M$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!N$104>Paramètres!$E61,Paramètres!N$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!O$104>Paramètres!$E61,Paramètres!O$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!P$104>Paramètres!$E61,Paramètres!P$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!Q$104>Paramètres!$E61,Paramètres!Q$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!R$104>Paramètres!$E61,Paramètres!R$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!S$104>Paramètres!$E61,Paramètres!S$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!T$104>Paramètres!$E61,Paramètres!T$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!U$104>Paramètres!$E61,Paramètres!U$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!V$104>Paramètres!$E61,Paramètres!V$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!W$104>Paramètres!$E61,Paramètres!W$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!X$104>Paramètres!$E61,Paramètres!X$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!Y$104>Paramètres!$E61,Paramètres!Y$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!Z$104>Paramètres!$E61,Paramètres!Z$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AA$104>Paramètres!$E61,Paramètres!AA$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AB$104>Paramètres!$E61,Paramètres!AB$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AC$104>Paramètres!$E61,Paramètres!AC$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AD$104>Paramètres!$E61,Paramètres!AD$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AE$104>Paramètres!$E61,Paramètres!AE$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AF$104>Paramètres!$E61,Paramètres!AF$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AG$104>Paramètres!$E61,Paramètres!AG$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AH$104>Paramètres!$E61,Paramètres!AH$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AI$104>Paramètres!$E61,Paramètres!AI$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AJ$104>Paramètres!$E61,Paramètres!AJ$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AK$104>Paramètres!$E61,Paramètres!AK$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AL$104>Paramètres!$E61,Paramètres!AL$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AM$104>Paramètres!$E61,Paramètres!AM$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AN$104>Paramètres!$E61,Paramètres!AN$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AO$104>Paramètres!$E61,Paramètres!AO$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AP$104>Paramètres!$E61,Paramètres!AP$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AQ$104>Paramètres!$E61,Paramètres!AQ$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AR$104>Paramètres!$E61,Paramètres!AR$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AS$104>Paramètres!$E61,Paramètres!AS$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AT$104>Paramètres!$E61,Paramètres!AT$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AU$104>Paramètres!$E61,Paramètres!AU$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AV$104>Paramètres!$E61,Paramètres!AV$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AW$104>Paramètres!$E61,Paramètres!AW$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AX$104>Paramètres!$E61,Paramètres!AX$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AY$104>Paramètres!$E61,Paramètres!AY$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!AZ$104>Paramètres!$E61,Paramètres!AZ$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!BA$104>Paramètres!$E61,Paramètres!BA$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!BB$104>Paramètres!$E61,Paramètres!BB$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!BC$104>Paramètres!$E61,Paramètres!BC$104-Paramètres!$E61,0)","v":1300},{"$f":"IF(Paramètres!BD$104>Paramètres!$E61,Paramètres!BD$104-Paramètres!$E61,0)","v":1300}]
[null,null,null,"Fourchette de prix 4","$",null,{"$f":"IF(Paramètres!G$104>Paramètres!$E62,Paramètres!G$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!H$104>Paramètres!$E62,Paramètres!H$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!I$104>Paramètres!$E62,Paramètres!I$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!J$104>Paramètres!$E62,Paramètres!J$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!K$104>Paramètres!$E62,Paramètres!K$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!L$104>Paramètres!$E62,Paramètres!L$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!M$104>Paramètres!$E62,Paramètres!M$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!N$104>Paramètres!$E62,Paramètres!N$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!O$104>Paramètres!$E62,Paramètres!O$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!P$104>Paramètres!$E62,Paramètres!P$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!Q$104>Paramètres!$E62,Paramètres!Q$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!R$104>Paramètres!$E62,Paramètres!R$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!S$104>Paramètres!$E62,Paramètres!S$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!T$104>Paramètres!$E62,Paramètres!T$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!U$104>Paramètres!$E62,Paramètres!U$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!V$104>Paramètres!$E62,Paramètres!V$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!W$104>Paramètres!$E62,Paramètres!W$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!X$104>Paramètres!$E62,Paramètres!X$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!Y$104>Paramètres!$E62,Paramètres!Y$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!Z$104>Paramètres!$E62,Paramètres!Z$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AA$104>Paramètres!$E62,Paramètres!AA$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AB$104>Paramètres!$E62,Paramètres!AB$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AC$104>Paramètres!$E62,Paramètres!AC$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AD$104>Paramètres!$E62,Paramètres!AD$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AE$104>Paramètres!$E62,Paramètres!AE$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AF$104>Paramètres!$E62,Paramètres!AF$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AG$104>Paramètres!$E62,Paramètres!AG$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AH$104>Paramètres!$E62,Paramètres!AH$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AI$104>Paramètres!$E62,Paramètres!AI$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AJ$104>Paramètres!$E62,Paramètres!AJ$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AK$104>Paramètres!$E62,Paramètres!AK$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AL$104>Paramètres!$E62,Paramètres!AL$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AM$104>Paramètres!$E62,Paramètres!AM$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AN$104>Paramètres!$E62,Paramètres!AN$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AO$104>Paramètres!$E62,Paramètres!AO$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AP$104>Paramètres!$E62,Paramètres!AP$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AQ$104>Paramètres!$E62,Paramètres!AQ$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AR$104>Paramètres!$E62,Paramètres!AR$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AS$104>Paramètres!$E62,Paramètres!AS$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AT$104>Paramètres!$E62,Paramètres!AT$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AU$104>Paramètres!$E62,Paramètres!AU$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AV$104>Paramètres!$E62,Paramètres!AV$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AW$104>Paramètres!$E62,Paramètres!AW$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AX$104>Paramètres!$E62,Paramètres!AX$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AY$104>Paramètres!$E62,Paramètres!AY$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!AZ$104>Paramètres!$E62,Paramètres!AZ$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!BA$104>Paramètres!$E62,Paramètres!BA$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!BB$104>Paramètres!$E62,Paramètres!BB$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!BC$104>Paramètres!$E62,Paramètres!BC$104-Paramètres!$E62,0)","v":1300},{"$f":"IF(Paramètres!BD$104>Paramètres!$E62,Paramètres!BD$104-Paramètres!$E62,0)","v":1300}]
[]
[null,null,null,"Palier 1","$mm nominal",null,{"$f":"Paramètres!$F59*G99","v":0},{"$f":"Paramètres!$F59*H99","v":0},{"$f":"Paramètres!$F59*I99","v":0},{"$f":"Paramètres!$F59*J99","v":0},{"$f":"Paramètres!$F59*K99","v":0},{"$f":"Paramètres!$F59*L99","v":0},{"$f":"Paramètres!$F59*M99","v":0},{"$f":"Paramètres!$F59*N99","v":0},{"$f":"Paramètres!$F59*O99","v":0},{"$f":"Paramètres!$F59*P99","v":0},{"$f":"Paramètres!$F59*Q99","v":0},{"$f":"Paramètres!$F59*R99","v":0},{"$f":"Paramètres!$F59*S99","v":0},{"$f":"Paramètres!$F59*T99","v":0},{"$f":"Paramètres!$F59*U99","v":0},{"$f":"Paramètres!$F59*V99","v":0},{"$f":"Paramètres!$F59*W99","v":0},{"$f":"Paramètres!$F59*X99","v":0},{"$f":"Paramètres!$F59*Y99","v":0},{"$f":"Paramètres!$F59*Z99","v":0},{"$f":"Paramètres!$F59*AA99","v":0},{"$f":"Paramètres!$F59*AB99","v":0},{"$f":"Paramètres!$F59*AC99","v":0},{"$f":"Paramètres!$F59*AD99","v":0},{"$f":"Paramètres!$F59*AE99","v":0},{"$f":"Paramètres!$F59*AF99","v":0},{"$f":"Paramètres!$F59*AG99","v":0},{"$f":"Paramètres!$F59*AH99","v":0},{"$f":"Paramètres!$F59*AI99","v":0},{"$f":"Paramètres!$F59*AJ99","v":0},{"$f":"Paramètres!$F59*AK99","v":0},{"$f":"Paramètres!$F59*AL99","v":0},{"$f":"Paramètres!$F59*AM99","v":0},{"$f":"Paramètres!$F59*AN99","v":0},{"$f":"Paramètres!$F59*AO99","v":0},{"$f":"Paramètres!$F59*AP99","v":0},{"$f":"Paramètres!$F59*AQ99","v":0},{"$f":"Paramètres!$F59*AR99","v":0},{"$f":"Paramètres!$F59*AS99","v":0},{"$f":"Paramètres!$F59*AT99","v":0},{"$f":"Paramètres!$F59*AU99","v":0},{"$f":"Paramètres!$F59*AV99","v":0},{"$f":"Paramètres!$F59*AW99","v":0},{"$f":"Paramètres!$F59*AX99","v":0},{"$f":"Paramètres!$F59*AY99","v":0},{"$f":"Paramètres!$F59*AZ99","v":0},{"$f":"Paramètres!$F59*BA99","v":0},{"$f":"Paramètres!$F59*BB99","v":0},{"$f":"Paramètres!$F59*BC99","v":0},{"$f":"Paramètres!$F59*BD99","v":0}]
[null,null,null,"Palier 2","$mm nominal",null,{"$f":"Paramètres!$F60*G100","v":0},{"$f":"Paramètres!$F60*H100","v":0},{"$f":"Paramètres!$F60*I100","v":0},{"$f":"Paramètres!$F60*J100","v":0},{"$f":"Paramètres!$F60*K100","v":0},{"$f":"Paramètres!$F60*L100","v":0},{"$f":"Paramètres!$F60*M100","v":0},{"$f":"Paramètres!$F60*N100","v":0},{"$f":"Paramètres!$F60*O100","v":0},{"$f":"Paramètres!$F60*P100","v":0},{"$f":"Paramètres!$F60*Q100","v":0},{"$f":"Paramètres!$F60*R100","v":0},{"$f":"Paramètres!$F60*S100","v":0},{"$f":"Paramètres!$F60*T100","v":0},{"$f":"Paramètres!$F60*U100","v":0},{"$f":"Paramètres!$F60*V100","v":0},{"$f":"Paramètres!$F60*W100","v":0},{"$f":"Paramètres!$F60*X100","v":0},{"$f":"Paramètres!$F60*Y100","v":0},{"$f":"Paramètres!$F60*Z100","v":0},{"$f":"Paramètres!$F60*AA100","v":0},{"$f":"Paramètres!$F60*AB100","v":0},{"$f":"Paramètres!$F60*AC100","v":0},{"$f":"Paramètres!$F60*AD100","v":0},{"$f":"Paramètres!$F60*AE100","v":0},{"$f":"Paramètres!$F60*AF100","v":0},{"$f":"Paramètres!$F60*AG100","v":0},{"$f":"Paramètres!$F60*AH100","v":0},{"$f":"Paramètres!$F60*AI100","v":0},{"$f":"Paramètres!$F60*AJ100","v":0},{"$f":"Paramètres!$F60*AK100","v":0},{"$f":"Paramètres!$F60*AL100","v":0},{"$f":"Paramètres!$F60*AM100","v":0},{"$f":"Paramètres!$F60*AN100","v":0},{"$f":"Paramètres!$F60*AO100","v":0},{"$f":"Paramètres!$F60*AP100","v":0},{"$f":"Paramètres!$F60*AQ100","v":0},{"$f":"Paramètres!$F60*AR100","v":0},{"$f":"Paramètres!$F60*AS100","v":0},{"$f":"Paramètres!$F60*AT100","v":0},{"$f":"Paramètres!$F60*AU100","v":0},{"$f":"Paramètres!$F60*AV100","v":0},{"$f":"Paramètres!$F60*AW100","v":0},{"$f":"Paramètres!$F60*AX100","v":0},{"$f":"Paramètres!$F60*AY100","v":0},{"$f":"Paramètres!$F60*AZ100","v":0},{"$f":"Paramètres!$F60*BA100","v":0},{"$f":"Paramètres!$F60*BB100","v":0},{"$f":"Paramètres!$F60*BC100","v":0},{"$f":"Paramètres!$F60*BD100","v":0}]
[null,null,null,"Palier 3","$mm nominal",null,{"$f":"Paramètres!$F61*G101","v":0},{"$f":"Paramètres!$F61*H101","v":0},{"$f":"Paramètres!$F61*I101","v":0},{"$f":"Paramètres!$F61*J101","v":0},{"$f":"Paramètres!$F61*K101","v":0},{"$f":"Paramètres!$F61*L101","v":0},{"$f":"Paramètres!$F61*M101","v":0},{"$f":"Paramètres!$F61*N101","v":0},{"$f":"Paramètres!$F61*O101","v":0},{"$f":"Paramètres!$F61*P101","v":0},{"$f":"Paramètres!$F61*Q101","v":0},{"$f":"Paramètres!$F61*R101","v":0},{"$f":"Paramètres!$F61*S101","v":0},{"$f":"Paramètres!$F61*T101","v":0},{"$f":"Paramètres!$F61*U101","v":0},{"$f":"Paramètres!$F61*V101","v":0},{"$f":"Paramètres!$F61*W101","v":0},{"$f":"Paramètres!$F61*X101","v":0},{"$f":"Paramètres!$F61*Y101","v":0},{"$f":"Paramètres!$F61*Z101","v":0},{"$f":"Paramètres!$F61*AA101","v":0},{"$f":"Paramètres!$F61*AB101","v":0},{"$f":"Paramètres!$F61*AC101","v":0},{"$f":"Paramètres!$F61*AD101","v":0},{"$f":"Paramètres!$F61*AE101","v":0},{"$f":"Paramètres!$F61*AF101","v":0},{"$f":"Paramètres!$F61*AG101","v":0},{"$f":"Paramètres!$F61*AH101","v":0},{"$f":"Paramètres!$F61*AI101","v":0},{"$f":"Paramètres!$F61*AJ101","v":0},{"$f":"Paramètres!$F61*AK101","v":0},{"$f":"Paramètres!$F61*AL101","v":0},{"$f":"Paramètres!$F61*AM101","v":0},{"$f":"Paramètres!$F61*AN101","v":0},{"$f":"Paramètres!$F61*AO101","v":0},{"$f":"Paramètres!$F61*AP101","v":0},{"$f":"Paramètres!$F61*AQ101","v":0},{"$f":"Paramètres!$F61*AR101","v":0},{"$f":"Paramètres!$F61*AS101","v":0},{"$f":"Paramètres!$F61*AT101","v":0},{"$f":"Paramètres!$F61*AU101","v":0},{"$f":"Paramètres!$F61*AV101","v":0},{"$f":"Paramètres!$F61*AW101","v":0},{"$f":"Paramètres!$F61*AX101","v":0},{"$f":"Paramètres!$F61*AY101","v":0},{"$f":"Paramètres!$F61*AZ101","v":0},{"$f":"Paramètres!$F61*BA101","v":0},{"$f":"Paramètres!$F61*BB101","v":0},{"$f":"Paramètres!$F61*BC101","v":0},{"$f":"Paramètres!$F61*BD101","v":0}]
[null,null,null,"Palier 4","$mm nominal",null,{"$f":"Paramètres!$F62*G102","v":0},{"$f":"Paramètres!$F62*H102","v":0},{"$f":"Paramètres!$F62*I102","v":0},{"$f":"Paramètres!$F62*J102","v":0},{"$f":"Paramètres!$F62*K102","v":0},{"$f":"Paramètres!$F62*L102","v":0},{"$f":"Paramètres!$F62*M102","v":0},{"$f":"Paramètres!$F62*N102","v":0},{"$f":"Paramètres!$F62*O102","v":0},{"$f":"Paramètres!$F62*P102","v":0},{"$f":"Paramètres!$F62*Q102","v":0},{"$f":"Paramètres!$F62*R102","v":0},{"$f":"Paramètres!$F62*S102","v":0},{"$f":"Paramètres!$F62*T102","v":0},{"$f":"Paramètres!$F62*U102","v":0},{"$f":"Paramètres!$F62*V102","v":0},{"$f":"Paramètres!$F62*W102","v":0},{"$f":"Paramètres!$F62*X102","v":0},{"$f":"Paramètres!$F62*Y102","v":0},{"$f":"Paramètres!$F62*Z102","v":0},{"$f":"Paramètres!$F62*AA102","v":0},{"$f":"Paramètres!$F62*AB102","v":0},{"$f":"Paramètres!$F62*AC102","v":0},{"$f":"Paramètres!$F62*AD102","v":0},{"$f":"Paramètres!$F62*AE102","v":0},{"$f":"Paramètres!$F62*AF102","v":0},{"$f":"Paramètres!$F62*AG102","v":0},{"$f":"Paramètres!$F62*AH102","v":0},{"$f":"Paramètres!$F62*AI102","v":0},{"$f":"Paramètres!$F62*AJ102","v":0},{"$f":"Paramètres!$F62*AK102","v":0},{"$f":"Paramètres!$F62*AL102","v":0},{"$f":"Paramètres!$F62*AM102","v":0},{"$f":"Paramètres!$F62*AN102","v":0},{"$f":"Paramètres!$F62*AO102","v":0},{"$f":"Paramètres!$F62*AP102","v":0},{"$f":"Paramètres!$F62*AQ102","v":0},{"$f":"Paramètres!$F62*AR102","v":0},{"$f":"Paramètres!$F62*AS102","v":0},{"$f":"Paramètres!$F62*AT102","v":0},{"$f":"Paramètres!$F62*AU102","v":0},{"$f":"Paramètres!$F62*AV102","v":0},{"$f":"Paramètres!$F62*AW102","v":0},{"$f":"Paramètres!$F62*AX102","v":0},{"$f":"Paramètres!$F62*AY102","v":0},{"$f":"Paramètres!$F62*AZ102","v":0},{"$f":"Paramètres!$F62*BA102","v":0},{"$f":"Paramètres!$F62*BB102","v":0},{"$f":"Paramètres!$F62*BC102","v":0},{"$f":"Paramètres!$F62*BD102","v":0}]
[]
[null,null,{"$f":"SUM(G109:BD109)","v":0},"Redevance a taux variable","$mm nominal",null,{"$f":"IF(Paramètres!$F$24=1,SUM(G104:G107)*G8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(H104:H107)*H8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(I104:I107)*I8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(J104:J107)*J8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(K104:K107)*K8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(L104:L107)*L8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(M104:M107)*M8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(N104:N107)*N8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(O104:O107)*O8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(P104:P107)*P8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(Q104:Q107)*Q8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(R104:R107)*R8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(S104:S107)*S8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(T104:T107)*T8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(U104:U107)*U8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(V104:V107)*V8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(W104:W107)*W8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(X104:X107)*X8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(Y104:Y107)*Y8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(Z104:Z107)*Z8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AA104:AA107)*AA8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AB104:AB107)*AB8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AC104:AC107)*AC8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AD104:AD107)*AD8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AE104:AE107)*AE8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AF104:AF107)*AF8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AG104:AG107)*AG8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AH104:AH107)*AH8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AI104:AI107)*AI8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AJ104:AJ107)*AJ8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AK104:AK107)*AK8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AL104:AL107)*AL8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AM104:AM107)*AM8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AN104:AN107)*AN8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AO104:AO107)*AO8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AP104:AP107)*AP8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AQ104:AQ107)*AQ8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AR104:AR107)*AR8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AS104:AS107)*AS8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AT104:AT107)*AT8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AU104:AU107)*AU8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AV104:AV107)*AV8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AW104:AW107)*AW8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AX104:AX107)*AX8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AY104:AY107)*AY8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(AZ104:AZ107)*AZ8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(BA104:BA107)*BA8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(BB104:BB107)*BB8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(BC104:BC107)*BC8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$24=1,SUM(BD104:BD107)*BD8/1000000,0)","v":0}]
[]
[null,null,null,"Droits de douane"]
[null,null,{"$f":"SUM(G112:BD112)","v":69.838620692475601},"Droits de douane","$mm nominal",null,{"$f":"G50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!G48:G49)*Paramètres!$F$37*Paramètres!$F$100","v":6.25},{"$f":"H50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!H48:H49)*Paramètres!$F$37*Paramètres!$F$100","v":6.375},{"$f":"I50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!I48:I49)*Paramètres!$F$37*Paramètres!$F$100","v":4.7016976500000007},{"$f":"J50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!J48:J49)*Paramètres!$F$37*Paramètres!$F$100","v":4.7957316030000001},{"$f":"K50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!K48:K49)*Paramètres!$F$37*Paramètres!$F$100","v":4.8916462350599996},{"$f":"L50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!L48:L49)*Paramètres!$F$37*Paramètres!$F$100","v":4.9894791597612},{"$f":"M50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!M48:M49)*Paramètres!$F$37*Paramètres!$F$100","v":5.089268742956425},{"$f":"N50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!N48:N49)*Paramètres!$F$37*Paramètres!$F$100","v":5.1910541178155523},{"$f":"O50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!O48:O49)*Paramètres!$F$37*Paramètres!$F$100","v":5.2948752001718642},{"$f":"P50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!P48:P49)*Paramètres!$F$37*Paramètres!$F$100","v":5.4007727041753011},{"$f":"Q50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!Q48:Q49)*Paramètres!$F$37*Paramètres!$F$100","v":5.5087881582588079},{"$f":"R50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!R48:R49)*Paramètres!$F$37*Paramètres!$F$100","v":5.6189639214239824},{"$f":"S50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!S48:S49)*Paramètres!$F$37*Paramètres!$F$100","v":5.7313431998524633},{"$f":"T50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!T48:T49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"U50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!U48:U49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"V50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!V48:V49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"W50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!W48:W49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"X50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!X48:X49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"Y50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!Y48:Y49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"Z50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!Z48:Z49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AA50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AA48:AA49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AB50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AB48:AB49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AC50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AC48:AC49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AD50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AD48:AD49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AE50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AE48:AE49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AF50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AF48:AF49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AG50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AG48:AG49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AH50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AH48:AH49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AI50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AI48:AI49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AJ50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AJ48:AJ49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AK50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AK48:AK49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AL50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AL48:AL49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AM50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AM48:AM49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AN50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AN48:AN49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AO50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AO48:AO49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AP50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AP48:AP49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AQ50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AQ48:AQ49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AR50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AR48:AR49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AS50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AS48:AS49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AT50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AT48:AT49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AU50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AU48:AU49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AV50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AV48:AV49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AW50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AW48:AW49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AX50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AX48:AX49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AY50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AY48:AY49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"AZ50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!AZ48:AZ49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"BA50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!BA48:BA49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"BB50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!BB48:BB49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"BC50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!BC48:BC49)*Paramètres!$F$37*Paramètres!$F$100","v":0},{"$f":"BD50*Paramètres!$F$37*Paramètres!$F$99+SUM(Modèle!BD48:BD49)*Paramètres!$F$37*Paramètres!$F$100","v":0}]
[]
[null,null,null,"Bonus"]
[null,null,{"$f":"SUM(G115:BD115)","v":0},"Bonus de signature","$mm nominal",null,{"$f":"(G28=1)*Paramètres!$F$9","v":0},{"$f":"(H28=1)*Paramètres!$F$9","v":0},{"$f":"(I28=1)*Paramètres!$F$9","v":0},{"$f":"(J28=1)*Paramètres!$F$9","v":0},{"$f":"(K28=1)*Paramètres!$F$9","v":0},{"$f":"(L28=1)*Paramètres!$F$9","v":0},{"$f":"(M28=1)*Paramètres!$F$9","v":0},{"$f":"(N28=1)*Paramètres!$F$9","v":0},{"$f":"(O28=1)*Paramètres!$F$9","v":0},{"$f":"(P28=1)*Paramètres!$F$9","v":0},{"$f":"(Q28=1)*Paramètres!$F$9","v":0},{"$f":"(R28=1)*Paramètres!$F$9","v":0},{"$f":"(S28=1)*Paramètres!$F$9","v":0},{"$f":"(T28=1)*Paramètres!$F$9","v":0},{"$f":"(U28=1)*Paramètres!$F$9","v":0},{"$f":"(V28=1)*Paramètres!$F$9","v":0},{"$f":"(W28=1)*Paramètres!$F$9","v":0},{"$f":"(X28=1)*Paramètres!$F$9","v":0},{"$f":"(Y28=1)*Paramètres!$F$9","v":0},{"$f":"(Z28=1)*Paramètres!$F$9","v":0},{"$f":"(AA28=1)*Paramètres!$F$9","v":0},{"$f":"(AB28=1)*Paramètres!$F$9","v":0},{"$f":"(AC28=1)*Paramètres!$F$9","v":0},{"$f":"(AD28=1)*Paramètres!$F$9","v":0},{"$f":"(AE28=1)*Paramètres!$F$9","v":0},{"$f":"(AF28=1)*Paramètres!$F$9","v":0},{"$f":"(AG28=1)*Paramètres!$F$9","v":0},{"$f":"(AH28=1)*Paramètres!$F$9","v":0},{"$f":"(AI28=1)*Paramètres!$F$9","v":0},{"$f":"(AJ28=1)*Paramètres!$F$9","v":0},{"$f":"(AK28=1)*Paramètres!$F$9","v":0},{"$f":"(AL28=1)*Paramètres!$F$9","v":0},{"$f":"(AM28=1)*Paramètres!$F$9","v":0},{"$f":"(AN28=1)*Paramètres!$F$9","v":0},{"$f":"(AO28=1)*Paramètres!$F$9","v":0},{"$f":"(AP28=1)*Paramètres!$F$9","v":0},{"$f":"(AQ28=1)*Paramètres!$F$9","v":0},{"$f":"(AR28=1)*Paramètres!$F$9","v":0},{"$f":"(AS28=1)*Paramètres!$F$9","v":0},{"$f":"(AT28=1)*Paramètres!$F$9","v":0},{"$f":"(AU28=1)*Paramètres!$F$9","v":0},{"$f":"(AV28=1)*Paramètres!$F$9","v":0},{"$f":"(AW28=1)*Paramètres!$F$9","v":0},{"$f":"(AX28=1)*Paramètres!$F$9","v":0},{"$f":"(AY28=1)*Paramètres!$F$9","v":0},{"$f":"(AZ28=1)*Paramètres!$F$9","v":0},{"$f":"(BA28=1)*Paramètres!$F$9","v":0},{"$f":"(BB28=1)*Paramètres!$F$9","v":0},{"$f":"(BC28=1)*Paramètres!$F$9","v":0},{"$f":"(BD28=1)*Paramètres!$F$9","v":0}]
[]
[]
[null,null,null,"EBITDA","$mm nominal",null,{"$f":"G45-G50-G112","v":-6.25},{"$f":"H45-H50-H112","v":-6.375},177.88850235000001,181.44627239699997,185.07519784493999,188.77670180183881,192.5522358378756,196.40328055463306,200.33134616572573,204.33797308904025,208.42473255082109,212.59322720183744,216.84509174587424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G119:BD119)","v":2040.955152427983},"Excedent Brut d'exploitation","$mm nominal",null,{"$f":"G118-G86-G90-G94-G109-G115","v":-6.25},{"$f":"H118-H86-H90-H94-H109-H115","v":-6.375},168.75899235,172.13417219699997,175.57685564093998,179.0883927537588,182.67016060883401,186.32356382101062,190.05003509743085,193.85103579937947,197.72805651536709,201.68261764567436,205.7162699985879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Taxe sur la marge operationnelle"]
[null,null,null,"Profit operationnel [EBITDA]","$mm nominal",null,{"$f":"IF(G118<0,0,G118)","v":0},{"$f":"IF(H118<0,0,H118)","v":0},177.88850235000001,181.44627239699997,185.07519784493999,188.77670180183881,192.5522358378756,196.40328055463306,200.33134616572573,204.33797308904025,208.42473255082109,212.59322720183744,216.84509174587424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM118<0,0,AM118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Marge operationnelle","%",null,{"$f":"IFERROR(IF(G118/G43>0,G118/G43,0),0)","v":0},{"$f":"IFERROR(IF(H118/H43>0,H118/H43,0),0)","v":0},0.48712499999999997,0.48712499999999997,0.48712500000000003,0.48712499999999997,0.48712500000000003,0.48712499999999997,0.48712499999999997,0.48712500000000003,0.48712500000000003,0.48712499999999997,0.48712500000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Palier 1","%",null,{"$f":"MIN(G$123,Paramètres!$E$68)","v":0},{"$f":"MIN(H$123,Paramètres!$E$68)","v":0},{"$f":"MIN(I$123,Paramètres!$E$68)","v":0},{"$f":"MIN(J$123,Paramètres!$E$68)","v":0},{"$f":"MIN(K$123,Paramètres!$E$68)","v":0},{"$f":"MIN(L$123,Paramètres!$E$68)","v":0},{"$f":"MIN(M$123,Paramètres!$E$68)","v":0},{"$f":"MIN(N$123,Paramètres!$E$68)","v":0},{"$f":"MIN(O$123,Paramètres!$E$68)","v":0},{"$f":"MIN(P$123,Paramètres!$E$68)","v":0},{"$f":"MIN(Q$123,Paramètres!$E$68)","v":0},{"$f":"MIN(R$123,Paramètres!$E$68)","v":0},{"$f":"MIN(S$123,Paramètres!$E$68)","v":0},{"$f":"MIN(T$123,Paramètres!$E$68)","v":0},{"$f":"MIN(U$123,Paramètres!$E$68)","v":0},{"$f":"MIN(V$123,Paramètres!$E$68)","v":0},{"$f":"MIN(W$123,Paramètres!$E$68)","v":0},{"$f":"MIN(X$123,Paramètres!$E$68)","v":0},{"$f":"MIN(Y$123,Paramètres!$E$68)","v":0},{"$f":"MIN(Z$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AA$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AB$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AC$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AD$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AE$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AF$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AG$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AH$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AI$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AJ$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AK$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AL$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AM$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AN$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AO$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AP$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AQ$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AR$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AS$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AT$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AU$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AV$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AW$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AX$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AY$123,Paramètres!$E$68)","v":0},{"$f":"MIN(AZ$123,Paramètres!$E$68)","v":0},{"$f":"MIN(BA$123,Paramètres!$E$68)","v":0},{"$f":"MIN(BB$123,Paramètres!$E$68)","v":0},{"$f":"MIN(BC$123,Paramètres!$E$68)","v":0},{"$f":"MIN(BD$123,Paramètres!$E$68)","v":0}]
[null,null,null,"Palier 2","%",null,{"$f":"(G$123>Paramètres!$E68)*(G$123-Paramètres!$E68-SUM(G127:G$141))","v":0},{"$f":"(H$123>Paramètres!$E68)*(H$123-Paramètres!$E68-SUM(H127:H$141))","v":0},{"$f":"(I$123>Paramètres!$E68)*(I$123-Paramètres!$E68-SUM(I127:I$141))","v":0},{"$f":"(J$123>Paramètres!$E68)*(J$123-Paramètres!$E68-SUM(J127:J$141))","v":0},{"$f":"(K$123>Paramètres!$E68)*(K$123-Paramètres!$E68-SUM(K127:K$141))","v":0},{"$f":"(L$123>Paramètres!$E68)*(L$123-Paramètres!$E68-SUM(L127:L$141))","v":0},{"$f":"(M$123>Paramètres!$E68)*(M$123-Paramètres!$E68-SUM(M127:M$141))","v":0},{"$f":"(N$123>Paramètres!$E68)*(N$123-Paramètres!$E68-SUM(N127:N$141))","v":0},{"$f":"(O$123>Paramètres!$E68)*(O$123-Paramètres!$E68-SUM(O127:O$141))","v":0},{"$f":"(P$123>Paramètres!$E68)*(P$123-Paramètres!$E68-SUM(P127:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E68)*(Q$123-Paramètres!$E68-SUM(Q127:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E68)*(R$123-Paramètres!$E68-SUM(R127:R$141))","v":0},{"$f":"(S$123>Paramètres!$E68)*(S$123-Paramètres!$E68-SUM(S127:S$141))","v":0},{"$f":"(T$123>Paramètres!$E68)*(T$123-Paramètres!$E68-SUM(T127:T$141))","v":0},{"$f":"(U$123>Paramètres!$E68)*(U$123-Paramètres!$E68-SUM(U127:U$141))","v":0},{"$f":"(V$123>Paramètres!$E68)*(V$123-Paramètres!$E68-SUM(V127:V$141))","v":0},{"$f":"(W$123>Paramètres!$E68)*(W$123-Paramètres!$E68-SUM(W127:W$141))","v":0},{"$f":"(X$123>Paramètres!$E68)*(X$123-Paramètres!$E68-SUM(X127:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E68)*(Y$123-Paramètres!$E68-SUM(Y127:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E68)*(Z$123-Paramètres!$E68-SUM(Z127:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E68)*(AA$123-Paramètres!$E68-SUM(AA127:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E68)*(AB$123-Paramètres!$E68-SUM(AB127:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E68)*(AC$123-Paramètres!$E68-SUM(AC127:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E68)*(AD$123-Paramètres!$E68-SUM(AD127:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E68)*(AE$123-Paramètres!$E68-SUM(AE127:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E68)*(AF$123-Paramètres!$E68-SUM(AF127:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E68)*(AG$123-Paramètres!$E68-SUM(AG127:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E68)*(AH$123-Paramètres!$E68-SUM(AH127:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E68)*(AI$123-Paramètres!$E68-SUM(AI127:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E68)*(AJ$123-Paramètres!$E68-SUM(AJ127:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E68)*(AK$123-Paramètres!$E68-SUM(AK127:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E68)*(AL$123-Paramètres!$E68-SUM(AL127:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E68)*(AM$123-Paramètres!$E68-SUM(AM127:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E68)*(AN$123-Paramètres!$E68-SUM(AN127:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E68)*(AO$123-Paramètres!$E68-SUM(AO127:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E68)*(AP$123-Paramètres!$E68-SUM(AP127:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E68)*(AQ$123-Paramètres!$E68-SUM(AQ127:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E68)*(AR$123-Paramètres!$E68-SUM(AR127:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E68)*(AS$123-Paramètres!$E68-SUM(AS127:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E68)*(AT$123-Paramètres!$E68-SUM(AT127:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E68)*(AU$123-Paramètres!$E68-SUM(AU127:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E68)*(AV$123-Paramètres!$E68-SUM(AV127:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E68)*(AW$123-Paramètres!$E68-SUM(AW127:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E68)*(AX$123-Paramètres!$E68-SUM(AX127:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E68)*(AY$123-Paramètres!$E68-SUM(AY127:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E68)*(AZ$123-Paramètres!$E68-SUM(AZ127:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E68)*(BA$123-Paramètres!$E68-SUM(BA127:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E68)*(BB$123-Paramètres!$E68-SUM(BB127:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E68)*(BC$123-Paramètres!$E68-SUM(BC127:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E68)*(BD$123-Paramètres!$E68-SUM(BD127:BD$141))","v":0}]
[null,null,null,"Palier 3","%",null,{"$f":"(G$123>Paramètres!$E69)*(G$123-Paramètres!$E69-SUM(G128:G$141))","v":0},{"$f":"(H$123>Paramètres!$E69)*(H$123-Paramètres!$E69-SUM(H128:H$141))","v":0},{"$f":"(I$123>Paramètres!$E69)*(I$123-Paramètres!$E69-SUM(I128:I$141))","v":0},{"$f":"(J$123>Paramètres!$E69)*(J$123-Paramètres!$E69-SUM(J128:J$141))","v":0},{"$f":"(K$123>Paramètres!$E69)*(K$123-Paramètres!$E69-SUM(K128:K$141))","v":0},{"$f":"(L$123>Paramètres!$E69)*(L$123-Paramètres!$E69-SUM(L128:L$141))","v":0},{"$f":"(M$123>Paramètres!$E69)*(M$123-Paramètres!$E69-SUM(M128:M$141))","v":0},{"$f":"(N$123>Paramètres!$E69)*(N$123-Paramètres!$E69-SUM(N128:N$141))","v":0},{"$f":"(O$123>Paramètres!$E69)*(O$123-Paramètres!$E69-SUM(O128:O$141))","v":0},{"$f":"(P$123>Paramètres!$E69)*(P$123-Paramètres!$E69-SUM(P128:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E69)*(Q$123-Paramètres!$E69-SUM(Q128:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E69)*(R$123-Paramètres!$E69-SUM(R128:R$141))","v":0},{"$f":"(S$123>Paramètres!$E69)*(S$123-Paramètres!$E69-SUM(S128:S$141))","v":0},{"$f":"(T$123>Paramètres!$E69)*(T$123-Paramètres!$E69-SUM(T128:T$141))","v":0},{"$f":"(U$123>Paramètres!$E69)*(U$123-Paramètres!$E69-SUM(U128:U$141))","v":0},{"$f":"(V$123>Paramètres!$E69)*(V$123-Paramètres!$E69-SUM(V128:V$141))","v":0},{"$f":"(W$123>Paramètres!$E69)*(W$123-Paramètres!$E69-SUM(W128:W$141))","v":0},{"$f":"(X$123>Paramètres!$E69)*(X$123-Paramètres!$E69-SUM(X128:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E69)*(Y$123-Paramètres!$E69-SUM(Y128:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E69)*(Z$123-Paramètres!$E69-SUM(Z128:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E69)*(AA$123-Paramètres!$E69-SUM(AA128:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E69)*(AB$123-Paramètres!$E69-SUM(AB128:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E69)*(AC$123-Paramètres!$E69-SUM(AC128:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E69)*(AD$123-Paramètres!$E69-SUM(AD128:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E69)*(AE$123-Paramètres!$E69-SUM(AE128:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E69)*(AF$123-Paramètres!$E69-SUM(AF128:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E69)*(AG$123-Paramètres!$E69-SUM(AG128:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E69)*(AH$123-Paramètres!$E69-SUM(AH128:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E69)*(AI$123-Paramètres!$E69-SUM(AI128:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E69)*(AJ$123-Paramètres!$E69-SUM(AJ128:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E69)*(AK$123-Paramètres!$E69-SUM(AK128:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E69)*(AL$123-Paramètres!$E69-SUM(AL128:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E69)*(AM$123-Paramètres!$E69-SUM(AM128:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E69)*(AN$123-Paramètres!$E69-SUM(AN128:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E69)*(AO$123-Paramètres!$E69-SUM(AO128:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E69)*(AP$123-Paramètres!$E69-SUM(AP128:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E69)*(AQ$123-Paramètres!$E69-SUM(AQ128:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E69)*(AR$123-Paramètres!$E69-SUM(AR128:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E69)*(AS$123-Paramètres!$E69-SUM(AS128:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E69)*(AT$123-Paramètres!$E69-SUM(AT128:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E69)*(AU$123-Paramètres!$E69-SUM(AU128:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E69)*(AV$123-Paramètres!$E69-SUM(AV128:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E69)*(AW$123-Paramètres!$E69-SUM(AW128:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E69)*(AX$123-Paramètres!$E69-SUM(AX128:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E69)*(AY$123-Paramètres!$E69-SUM(AY128:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E69)*(AZ$123-Paramètres!$E69-SUM(AZ128:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E69)*(BA$123-Paramètres!$E69-SUM(BA128:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E69)*(BB$123-Paramètres!$E69-SUM(BB128:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E69)*(BC$123-Paramètres!$E69-SUM(BC128:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E69)*(BD$123-Paramètres!$E69-SUM(BD128:BD$141))","v":0}]
[null,null,null,"Palier 4","%",null,{"$f":"(G$123>Paramètres!$E70)*(G$123-Paramètres!$E70-SUM(G129:G$141))","v":0},{"$f":"(H$123>Paramètres!$E70)*(H$123-Paramètres!$E70-SUM(H129:H$141))","v":0},{"$f":"(I$123>Paramètres!$E70)*(I$123-Paramètres!$E70-SUM(I129:I$141))","v":0},{"$f":"(J$123>Paramètres!$E70)*(J$123-Paramètres!$E70-SUM(J129:J$141))","v":0},{"$f":"(K$123>Paramètres!$E70)*(K$123-Paramètres!$E70-SUM(K129:K$141))","v":0},{"$f":"(L$123>Paramètres!$E70)*(L$123-Paramètres!$E70-SUM(L129:L$141))","v":0},{"$f":"(M$123>Paramètres!$E70)*(M$123-Paramètres!$E70-SUM(M129:M$141))","v":0},{"$f":"(N$123>Paramètres!$E70)*(N$123-Paramètres!$E70-SUM(N129:N$141))","v":0},{"$f":"(O$123>Paramètres!$E70)*(O$123-Paramètres!$E70-SUM(O129:O$141))","v":0},{"$f":"(P$123>Paramètres!$E70)*(P$123-Paramètres!$E70-SUM(P129:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E70)*(Q$123-Paramètres!$E70-SUM(Q129:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E70)*(R$123-Paramètres!$E70-SUM(R129:R$141))","v":0},{"$f":"(S$123>Paramètres!$E70)*(S$123-Paramètres!$E70-SUM(S129:S$141))","v":0},{"$f":"(T$123>Paramètres!$E70)*(T$123-Paramètres!$E70-SUM(T129:T$141))","v":0},{"$f":"(U$123>Paramètres!$E70)*(U$123-Paramètres!$E70-SUM(U129:U$141))","v":0},{"$f":"(V$123>Paramètres!$E70)*(V$123-Paramètres!$E70-SUM(V129:V$141))","v":0},{"$f":"(W$123>Paramètres!$E70)*(W$123-Paramètres!$E70-SUM(W129:W$141))","v":0},{"$f":"(X$123>Paramètres!$E70)*(X$123-Paramètres!$E70-SUM(X129:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E70)*(Y$123-Paramètres!$E70-SUM(Y129:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E70)*(Z$123-Paramètres!$E70-SUM(Z129:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E70)*(AA$123-Paramètres!$E70-SUM(AA129:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E70)*(AB$123-Paramètres!$E70-SUM(AB129:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E70)*(AC$123-Paramètres!$E70-SUM(AC129:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E70)*(AD$123-Paramètres!$E70-SUM(AD129:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E70)*(AE$123-Paramètres!$E70-SUM(AE129:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E70)*(AF$123-Paramètres!$E70-SUM(AF129:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E70)*(AG$123-Paramètres!$E70-SUM(AG129:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E70)*(AH$123-Paramètres!$E70-SUM(AH129:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E70)*(AI$123-Paramètres!$E70-SUM(AI129:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E70)*(AJ$123-Paramètres!$E70-SUM(AJ129:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E70)*(AK$123-Paramètres!$E70-SUM(AK129:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E70)*(AL$123-Paramètres!$E70-SUM(AL129:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E70)*(AM$123-Paramètres!$E70-SUM(AM129:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E70)*(AN$123-Paramètres!$E70-SUM(AN129:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E70)*(AO$123-Paramètres!$E70-SUM(AO129:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E70)*(AP$123-Paramètres!$E70-SUM(AP129:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E70)*(AQ$123-Paramètres!$E70-SUM(AQ129:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E70)*(AR$123-Paramètres!$E70-SUM(AR129:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E70)*(AS$123-Paramètres!$E70-SUM(AS129:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E70)*(AT$123-Paramètres!$E70-SUM(AT129:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E70)*(AU$123-Paramètres!$E70-SUM(AU129:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E70)*(AV$123-Paramètres!$E70-SUM(AV129:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E70)*(AW$123-Paramètres!$E70-SUM(AW129:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E70)*(AX$123-Paramètres!$E70-SUM(AX129:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E70)*(AY$123-Paramètres!$E70-SUM(AY129:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E70)*(AZ$123-Paramètres!$E70-SUM(AZ129:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E70)*(BA$123-Paramètres!$E70-SUM(BA129:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E70)*(BB$123-Paramètres!$E70-SUM(BB129:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E70)*(BC$123-Paramètres!$E70-SUM(BC129:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E70)*(BD$123-Paramètres!$E70-SUM(BD129:BD$141))","v":0}]
[null,null,null,"Palier 5","%",null,{"$f":"(G$123>Paramètres!$E71)*(G$123-Paramètres!$E71-SUM(G130:G$141))","v":0},{"$f":"(H$123>Paramètres!$E71)*(H$123-Paramètres!$E71-SUM(H130:H$141))","v":0},{"$f":"(I$123>Paramètres!$E71)*(I$123-Paramètres!$E71-SUM(I130:I$141))","v":0},{"$f":"(J$123>Paramètres!$E71)*(J$123-Paramètres!$E71-SUM(J130:J$141))","v":0},{"$f":"(K$123>Paramètres!$E71)*(K$123-Paramètres!$E71-SUM(K130:K$141))","v":0},{"$f":"(L$123>Paramètres!$E71)*(L$123-Paramètres!$E71-SUM(L130:L$141))","v":0},{"$f":"(M$123>Paramètres!$E71)*(M$123-Paramètres!$E71-SUM(M130:M$141))","v":0},{"$f":"(N$123>Paramètres!$E71)*(N$123-Paramètres!$E71-SUM(N130:N$141))","v":0},{"$f":"(O$123>Paramètres!$E71)*(O$123-Paramètres!$E71-SUM(O130:O$141))","v":0},{"$f":"(P$123>Paramètres!$E71)*(P$123-Paramètres!$E71-SUM(P130:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E71)*(Q$123-Paramètres!$E71-SUM(Q130:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E71)*(R$123-Paramètres!$E71-SUM(R130:R$141))","v":0},{"$f":"(S$123>Paramètres!$E71)*(S$123-Paramètres!$E71-SUM(S130:S$141))","v":0},{"$f":"(T$123>Paramètres!$E71)*(T$123-Paramètres!$E71-SUM(T130:T$141))","v":0},{"$f":"(U$123>Paramètres!$E71)*(U$123-Paramètres!$E71-SUM(U130:U$141))","v":0},{"$f":"(V$123>Paramètres!$E71)*(V$123-Paramètres!$E71-SUM(V130:V$141))","v":0},{"$f":"(W$123>Paramètres!$E71)*(W$123-Paramètres!$E71-SUM(W130:W$141))","v":0},{"$f":"(X$123>Paramètres!$E71)*(X$123-Paramètres!$E71-SUM(X130:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E71)*(Y$123-Paramètres!$E71-SUM(Y130:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E71)*(Z$123-Paramètres!$E71-SUM(Z130:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E71)*(AA$123-Paramètres!$E71-SUM(AA130:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E71)*(AB$123-Paramètres!$E71-SUM(AB130:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E71)*(AC$123-Paramètres!$E71-SUM(AC130:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E71)*(AD$123-Paramètres!$E71-SUM(AD130:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E71)*(AE$123-Paramètres!$E71-SUM(AE130:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E71)*(AF$123-Paramètres!$E71-SUM(AF130:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E71)*(AG$123-Paramètres!$E71-SUM(AG130:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E71)*(AH$123-Paramètres!$E71-SUM(AH130:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E71)*(AI$123-Paramètres!$E71-SUM(AI130:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E71)*(AJ$123-Paramètres!$E71-SUM(AJ130:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E71)*(AK$123-Paramètres!$E71-SUM(AK130:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E71)*(AL$123-Paramètres!$E71-SUM(AL130:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E71)*(AM$123-Paramètres!$E71-SUM(AM130:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E71)*(AN$123-Paramètres!$E71-SUM(AN130:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E71)*(AO$123-Paramètres!$E71-SUM(AO130:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E71)*(AP$123-Paramètres!$E71-SUM(AP130:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E71)*(AQ$123-Paramètres!$E71-SUM(AQ130:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E71)*(AR$123-Paramètres!$E71-SUM(AR130:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E71)*(AS$123-Paramètres!$E71-SUM(AS130:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E71)*(AT$123-Paramètres!$E71-SUM(AT130:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E71)*(AU$123-Paramètres!$E71-SUM(AU130:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E71)*(AV$123-Paramètres!$E71-SUM(AV130:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E71)*(AW$123-Paramètres!$E71-SUM(AW130:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E71)*(AX$123-Paramètres!$E71-SUM(AX130:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E71)*(AY$123-Paramètres!$E71-SUM(AY130:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E71)*(AZ$123-Paramètres!$E71-SUM(AZ130:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E71)*(BA$123-Paramètres!$E71-SUM(BA130:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E71)*(BB$123-Paramètres!$E71-SUM(BB130:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E71)*(BC$123-Paramètres!$E71-SUM(BC130:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E71)*(BD$123-Paramètres!$E71-SUM(BD130:BD$141))","v":0}]
[null,null,null,"Palier 6","%",null,{"$f":"(G$123>Paramètres!$E72)*(G$123-Paramètres!$E72-SUM(G131:G$141))","v":0},{"$f":"(H$123>Paramètres!$E72)*(H$123-Paramètres!$E72-SUM(H131:H$141))","v":0},{"$f":"(I$123>Paramètres!$E72)*(I$123-Paramètres!$E72-SUM(I131:I$141))","v":0},{"$f":"(J$123>Paramètres!$E72)*(J$123-Paramètres!$E72-SUM(J131:J$141))","v":0},{"$f":"(K$123>Paramètres!$E72)*(K$123-Paramètres!$E72-SUM(K131:K$141))","v":0},{"$f":"(L$123>Paramètres!$E72)*(L$123-Paramètres!$E72-SUM(L131:L$141))","v":0},{"$f":"(M$123>Paramètres!$E72)*(M$123-Paramètres!$E72-SUM(M131:M$141))","v":0},{"$f":"(N$123>Paramètres!$E72)*(N$123-Paramètres!$E72-SUM(N131:N$141))","v":0},{"$f":"(O$123>Paramètres!$E72)*(O$123-Paramètres!$E72-SUM(O131:O$141))","v":0},{"$f":"(P$123>Paramètres!$E72)*(P$123-Paramètres!$E72-SUM(P131:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E72)*(Q$123-Paramètres!$E72-SUM(Q131:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E72)*(R$123-Paramètres!$E72-SUM(R131:R$141))","v":0},{"$f":"(S$123>Paramètres!$E72)*(S$123-Paramètres!$E72-SUM(S131:S$141))","v":0},{"$f":"(T$123>Paramètres!$E72)*(T$123-Paramètres!$E72-SUM(T131:T$141))","v":0},{"$f":"(U$123>Paramètres!$E72)*(U$123-Paramètres!$E72-SUM(U131:U$141))","v":0},{"$f":"(V$123>Paramètres!$E72)*(V$123-Paramètres!$E72-SUM(V131:V$141))","v":0},{"$f":"(W$123>Paramètres!$E72)*(W$123-Paramètres!$E72-SUM(W131:W$141))","v":0},{"$f":"(X$123>Paramètres!$E72)*(X$123-Paramètres!$E72-SUM(X131:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E72)*(Y$123-Paramètres!$E72-SUM(Y131:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E72)*(Z$123-Paramètres!$E72-SUM(Z131:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E72)*(AA$123-Paramètres!$E72-SUM(AA131:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E72)*(AB$123-Paramètres!$E72-SUM(AB131:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E72)*(AC$123-Paramètres!$E72-SUM(AC131:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E72)*(AD$123-Paramètres!$E72-SUM(AD131:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E72)*(AE$123-Paramètres!$E72-SUM(AE131:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E72)*(AF$123-Paramètres!$E72-SUM(AF131:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E72)*(AG$123-Paramètres!$E72-SUM(AG131:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E72)*(AH$123-Paramètres!$E72-SUM(AH131:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E72)*(AI$123-Paramètres!$E72-SUM(AI131:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E72)*(AJ$123-Paramètres!$E72-SUM(AJ131:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E72)*(AK$123-Paramètres!$E72-SUM(AK131:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E72)*(AL$123-Paramètres!$E72-SUM(AL131:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E72)*(AM$123-Paramètres!$E72-SUM(AM131:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E72)*(AN$123-Paramètres!$E72-SUM(AN131:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E72)*(AO$123-Paramètres!$E72-SUM(AO131:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E72)*(AP$123-Paramètres!$E72-SUM(AP131:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E72)*(AQ$123-Paramètres!$E72-SUM(AQ131:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E72)*(AR$123-Paramètres!$E72-SUM(AR131:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E72)*(AS$123-Paramètres!$E72-SUM(AS131:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E72)*(AT$123-Paramètres!$E72-SUM(AT131:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E72)*(AU$123-Paramètres!$E72-SUM(AU131:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E72)*(AV$123-Paramètres!$E72-SUM(AV131:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E72)*(AW$123-Paramètres!$E72-SUM(AW131:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E72)*(AX$123-Paramètres!$E72-SUM(AX131:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E72)*(AY$123-Paramètres!$E72-SUM(AY131:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E72)*(AZ$123-Paramètres!$E72-SUM(AZ131:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E72)*(BA$123-Paramètres!$E72-SUM(BA131:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E72)*(BB$123-Paramètres!$E72-SUM(BB131:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E72)*(BC$123-Paramètres!$E72-SUM(BC131:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E72)*(BD$123-Paramètres!$E72-SUM(BD131:BD$141))","v":0}]
[null,null,null,"Palier 7","%",null,{"$f":"(G$123>Paramètres!$E73)*(G$123-Paramètres!$E73-SUM(G132:G$141))","v":0},{"$f":"(H$123>Paramètres!$E73)*(H$123-Paramètres!$E73-SUM(H132:H$141))","v":0},{"$f":"(I$123>Paramètres!$E73)*(I$123-Paramètres!$E73-SUM(I132:I$141))","v":0},{"$f":"(J$123>Paramètres!$E73)*(J$123-Paramètres!$E73-SUM(J132:J$141))","v":0},{"$f":"(K$123>Paramètres!$E73)*(K$123-Paramètres!$E73-SUM(K132:K$141))","v":0},{"$f":"(L$123>Paramètres!$E73)*(L$123-Paramètres!$E73-SUM(L132:L$141))","v":0},{"$f":"(M$123>Paramètres!$E73)*(M$123-Paramètres!$E73-SUM(M132:M$141))","v":0},{"$f":"(N$123>Paramètres!$E73)*(N$123-Paramètres!$E73-SUM(N132:N$141))","v":0},{"$f":"(O$123>Paramètres!$E73)*(O$123-Paramètres!$E73-SUM(O132:O$141))","v":0},{"$f":"(P$123>Paramètres!$E73)*(P$123-Paramètres!$E73-SUM(P132:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E73)*(Q$123-Paramètres!$E73-SUM(Q132:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E73)*(R$123-Paramètres!$E73-SUM(R132:R$141))","v":0},{"$f":"(S$123>Paramètres!$E73)*(S$123-Paramètres!$E73-SUM(S132:S$141))","v":0},{"$f":"(T$123>Paramètres!$E73)*(T$123-Paramètres!$E73-SUM(T132:T$141))","v":0},{"$f":"(U$123>Paramètres!$E73)*(U$123-Paramètres!$E73-SUM(U132:U$141))","v":0},{"$f":"(V$123>Paramètres!$E73)*(V$123-Paramètres!$E73-SUM(V132:V$141))","v":0},{"$f":"(W$123>Paramètres!$E73)*(W$123-Paramètres!$E73-SUM(W132:W$141))","v":0},{"$f":"(X$123>Paramètres!$E73)*(X$123-Paramètres!$E73-SUM(X132:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E73)*(Y$123-Paramètres!$E73-SUM(Y132:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E73)*(Z$123-Paramètres!$E73-SUM(Z132:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E73)*(AA$123-Paramètres!$E73-SUM(AA132:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E73)*(AB$123-Paramètres!$E73-SUM(AB132:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E73)*(AC$123-Paramètres!$E73-SUM(AC132:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E73)*(AD$123-Paramètres!$E73-SUM(AD132:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E73)*(AE$123-Paramètres!$E73-SUM(AE132:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E73)*(AF$123-Paramètres!$E73-SUM(AF132:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E73)*(AG$123-Paramètres!$E73-SUM(AG132:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E73)*(AH$123-Paramètres!$E73-SUM(AH132:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E73)*(AI$123-Paramètres!$E73-SUM(AI132:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E73)*(AJ$123-Paramètres!$E73-SUM(AJ132:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E73)*(AK$123-Paramètres!$E73-SUM(AK132:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E73)*(AL$123-Paramètres!$E73-SUM(AL132:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E73)*(AM$123-Paramètres!$E73-SUM(AM132:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E73)*(AN$123-Paramètres!$E73-SUM(AN132:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E73)*(AO$123-Paramètres!$E73-SUM(AO132:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E73)*(AP$123-Paramètres!$E73-SUM(AP132:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E73)*(AQ$123-Paramètres!$E73-SUM(AQ132:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E73)*(AR$123-Paramètres!$E73-SUM(AR132:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E73)*(AS$123-Paramètres!$E73-SUM(AS132:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E73)*(AT$123-Paramètres!$E73-SUM(AT132:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E73)*(AU$123-Paramètres!$E73-SUM(AU132:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E73)*(AV$123-Paramètres!$E73-SUM(AV132:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E73)*(AW$123-Paramètres!$E73-SUM(AW132:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E73)*(AX$123-Paramètres!$E73-SUM(AX132:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E73)*(AY$123-Paramètres!$E73-SUM(AY132:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E73)*(AZ$123-Paramètres!$E73-SUM(AZ132:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E73)*(BA$123-Paramètres!$E73-SUM(BA132:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E73)*(BB$123-Paramètres!$E73-SUM(BB132:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E73)*(BC$123-Paramètres!$E73-SUM(BC132:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E73)*(BD$123-Paramètres!$E73-SUM(BD132:BD$141))","v":0}]
[null,null,null,"Palier 8","%",null,{"$f":"(G$123>Paramètres!$E74)*(G$123-Paramètres!$E74-SUM(G133:G$141))","v":0},{"$f":"(H$123>Paramètres!$E74)*(H$123-Paramètres!$E74-SUM(H133:H$141))","v":0},{"$f":"(I$123>Paramètres!$E74)*(I$123-Paramètres!$E74-SUM(I133:I$141))","v":0},{"$f":"(J$123>Paramètres!$E74)*(J$123-Paramètres!$E74-SUM(J133:J$141))","v":0},{"$f":"(K$123>Paramètres!$E74)*(K$123-Paramètres!$E74-SUM(K133:K$141))","v":0},{"$f":"(L$123>Paramètres!$E74)*(L$123-Paramètres!$E74-SUM(L133:L$141))","v":0},{"$f":"(M$123>Paramètres!$E74)*(M$123-Paramètres!$E74-SUM(M133:M$141))","v":0},{"$f":"(N$123>Paramètres!$E74)*(N$123-Paramètres!$E74-SUM(N133:N$141))","v":0},{"$f":"(O$123>Paramètres!$E74)*(O$123-Paramètres!$E74-SUM(O133:O$141))","v":0},{"$f":"(P$123>Paramètres!$E74)*(P$123-Paramètres!$E74-SUM(P133:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E74)*(Q$123-Paramètres!$E74-SUM(Q133:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E74)*(R$123-Paramètres!$E74-SUM(R133:R$141))","v":0},{"$f":"(S$123>Paramètres!$E74)*(S$123-Paramètres!$E74-SUM(S133:S$141))","v":0},{"$f":"(T$123>Paramètres!$E74)*(T$123-Paramètres!$E74-SUM(T133:T$141))","v":0},{"$f":"(U$123>Paramètres!$E74)*(U$123-Paramètres!$E74-SUM(U133:U$141))","v":0},{"$f":"(V$123>Paramètres!$E74)*(V$123-Paramètres!$E74-SUM(V133:V$141))","v":0},{"$f":"(W$123>Paramètres!$E74)*(W$123-Paramètres!$E74-SUM(W133:W$141))","v":0},{"$f":"(X$123>Paramètres!$E74)*(X$123-Paramètres!$E74-SUM(X133:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E74)*(Y$123-Paramètres!$E74-SUM(Y133:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E74)*(Z$123-Paramètres!$E74-SUM(Z133:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E74)*(AA$123-Paramètres!$E74-SUM(AA133:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E74)*(AB$123-Paramètres!$E74-SUM(AB133:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E74)*(AC$123-Paramètres!$E74-SUM(AC133:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E74)*(AD$123-Paramètres!$E74-SUM(AD133:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E74)*(AE$123-Paramètres!$E74-SUM(AE133:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E74)*(AF$123-Paramètres!$E74-SUM(AF133:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E74)*(AG$123-Paramètres!$E74-SUM(AG133:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E74)*(AH$123-Paramètres!$E74-SUM(AH133:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E74)*(AI$123-Paramètres!$E74-SUM(AI133:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E74)*(AJ$123-Paramètres!$E74-SUM(AJ133:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E74)*(AK$123-Paramètres!$E74-SUM(AK133:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E74)*(AL$123-Paramètres!$E74-SUM(AL133:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E74)*(AM$123-Paramètres!$E74-SUM(AM133:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E74)*(AN$123-Paramètres!$E74-SUM(AN133:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E74)*(AO$123-Paramètres!$E74-SUM(AO133:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E74)*(AP$123-Paramètres!$E74-SUM(AP133:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E74)*(AQ$123-Paramètres!$E74-SUM(AQ133:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E74)*(AR$123-Paramètres!$E74-SUM(AR133:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E74)*(AS$123-Paramètres!$E74-SUM(AS133:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E74)*(AT$123-Paramètres!$E74-SUM(AT133:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E74)*(AU$123-Paramètres!$E74-SUM(AU133:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E74)*(AV$123-Paramètres!$E74-SUM(AV133:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E74)*(AW$123-Paramètres!$E74-SUM(AW133:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E74)*(AX$123-Paramètres!$E74-SUM(AX133:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E74)*(AY$123-Paramètres!$E74-SUM(AY133:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E74)*(AZ$123-Paramètres!$E74-SUM(AZ133:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E74)*(BA$123-Paramètres!$E74-SUM(BA133:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E74)*(BB$123-Paramètres!$E74-SUM(BB133:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E74)*(BC$123-Paramètres!$E74-SUM(BC133:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E74)*(BD$123-Paramètres!$E74-SUM(BD133:BD$141))","v":0}]
[null,null,null,"Palier 9","%",null,{"$f":"(G$123>Paramètres!$E75)*(G$123-Paramètres!$E75-SUM(G134:G$141))","v":0},{"$f":"(H$123>Paramètres!$E75)*(H$123-Paramètres!$E75-SUM(H134:H$141))","v":0},{"$f":"(I$123>Paramètres!$E75)*(I$123-Paramètres!$E75-SUM(I134:I$141))","v":0},{"$f":"(J$123>Paramètres!$E75)*(J$123-Paramètres!$E75-SUM(J134:J$141))","v":0},{"$f":"(K$123>Paramètres!$E75)*(K$123-Paramètres!$E75-SUM(K134:K$141))","v":0},{"$f":"(L$123>Paramètres!$E75)*(L$123-Paramètres!$E75-SUM(L134:L$141))","v":0},{"$f":"(M$123>Paramètres!$E75)*(M$123-Paramètres!$E75-SUM(M134:M$141))","v":0},{"$f":"(N$123>Paramètres!$E75)*(N$123-Paramètres!$E75-SUM(N134:N$141))","v":0},{"$f":"(O$123>Paramètres!$E75)*(O$123-Paramètres!$E75-SUM(O134:O$141))","v":0},{"$f":"(P$123>Paramètres!$E75)*(P$123-Paramètres!$E75-SUM(P134:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E75)*(Q$123-Paramètres!$E75-SUM(Q134:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E75)*(R$123-Paramètres!$E75-SUM(R134:R$141))","v":0},{"$f":"(S$123>Paramètres!$E75)*(S$123-Paramètres!$E75-SUM(S134:S$141))","v":0},{"$f":"(T$123>Paramètres!$E75)*(T$123-Paramètres!$E75-SUM(T134:T$141))","v":0},{"$f":"(U$123>Paramètres!$E75)*(U$123-Paramètres!$E75-SUM(U134:U$141))","v":0},{"$f":"(V$123>Paramètres!$E75)*(V$123-Paramètres!$E75-SUM(V134:V$141))","v":0},{"$f":"(W$123>Paramètres!$E75)*(W$123-Paramètres!$E75-SUM(W134:W$141))","v":0},{"$f":"(X$123>Paramètres!$E75)*(X$123-Paramètres!$E75-SUM(X134:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E75)*(Y$123-Paramètres!$E75-SUM(Y134:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E75)*(Z$123-Paramètres!$E75-SUM(Z134:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E75)*(AA$123-Paramètres!$E75-SUM(AA134:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E75)*(AB$123-Paramètres!$E75-SUM(AB134:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E75)*(AC$123-Paramètres!$E75-SUM(AC134:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E75)*(AD$123-Paramètres!$E75-SUM(AD134:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E75)*(AE$123-Paramètres!$E75-SUM(AE134:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E75)*(AF$123-Paramètres!$E75-SUM(AF134:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E75)*(AG$123-Paramètres!$E75-SUM(AG134:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E75)*(AH$123-Paramètres!$E75-SUM(AH134:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E75)*(AI$123-Paramètres!$E75-SUM(AI134:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E75)*(AJ$123-Paramètres!$E75-SUM(AJ134:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E75)*(AK$123-Paramètres!$E75-SUM(AK134:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E75)*(AL$123-Paramètres!$E75-SUM(AL134:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E75)*(AM$123-Paramètres!$E75-SUM(AM134:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E75)*(AN$123-Paramètres!$E75-SUM(AN134:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E75)*(AO$123-Paramètres!$E75-SUM(AO134:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E75)*(AP$123-Paramètres!$E75-SUM(AP134:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E75)*(AQ$123-Paramètres!$E75-SUM(AQ134:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E75)*(AR$123-Paramètres!$E75-SUM(AR134:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E75)*(AS$123-Paramètres!$E75-SUM(AS134:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E75)*(AT$123-Paramètres!$E75-SUM(AT134:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E75)*(AU$123-Paramètres!$E75-SUM(AU134:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E75)*(AV$123-Paramètres!$E75-SUM(AV134:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E75)*(AW$123-Paramètres!$E75-SUM(AW134:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E75)*(AX$123-Paramètres!$E75-SUM(AX134:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E75)*(AY$123-Paramètres!$E75-SUM(AY134:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E75)*(AZ$123-Paramètres!$E75-SUM(AZ134:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E75)*(BA$123-Paramètres!$E75-SUM(BA134:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E75)*(BB$123-Paramètres!$E75-SUM(BB134:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E75)*(BC$123-Paramètres!$E75-SUM(BC134:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E75)*(BD$123-Paramètres!$E75-SUM(BD134:BD$141))","v":0}]
[null,null,null,"Palier 10","%",null,{"$f":"(G$123>Paramètres!$E76)*(G$123-Paramètres!$E76-SUM(G135:G$141))","v":0},{"$f":"(H$123>Paramètres!$E76)*(H$123-Paramètres!$E76-SUM(H135:H$141))","v":0},{"$f":"(I$123>Paramètres!$E76)*(I$123-Paramètres!$E76-SUM(I135:I$141))","v":0},{"$f":"(J$123>Paramètres!$E76)*(J$123-Paramètres!$E76-SUM(J135:J$141))","v":0},{"$f":"(K$123>Paramètres!$E76)*(K$123-Paramètres!$E76-SUM(K135:K$141))","v":0},{"$f":"(L$123>Paramètres!$E76)*(L$123-Paramètres!$E76-SUM(L135:L$141))","v":0},{"$f":"(M$123>Paramètres!$E76)*(M$123-Paramètres!$E76-SUM(M135:M$141))","v":0},{"$f":"(N$123>Paramètres!$E76)*(N$123-Paramètres!$E76-SUM(N135:N$141))","v":0},{"$f":"(O$123>Paramètres!$E76)*(O$123-Paramètres!$E76-SUM(O135:O$141))","v":0},{"$f":"(P$123>Paramètres!$E76)*(P$123-Paramètres!$E76-SUM(P135:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E76)*(Q$123-Paramètres!$E76-SUM(Q135:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E76)*(R$123-Paramètres!$E76-SUM(R135:R$141))","v":0},{"$f":"(S$123>Paramètres!$E76)*(S$123-Paramètres!$E76-SUM(S135:S$141))","v":0},{"$f":"(T$123>Paramètres!$E76)*(T$123-Paramètres!$E76-SUM(T135:T$141))","v":0},{"$f":"(U$123>Paramètres!$E76)*(U$123-Paramètres!$E76-SUM(U135:U$141))","v":0},{"$f":"(V$123>Paramètres!$E76)*(V$123-Paramètres!$E76-SUM(V135:V$141))","v":0},{"$f":"(W$123>Paramètres!$E76)*(W$123-Paramètres!$E76-SUM(W135:W$141))","v":0},{"$f":"(X$123>Paramètres!$E76)*(X$123-Paramètres!$E76-SUM(X135:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E76)*(Y$123-Paramètres!$E76-SUM(Y135:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E76)*(Z$123-Paramètres!$E76-SUM(Z135:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E76)*(AA$123-Paramètres!$E76-SUM(AA135:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E76)*(AB$123-Paramètres!$E76-SUM(AB135:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E76)*(AC$123-Paramètres!$E76-SUM(AC135:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E76)*(AD$123-Paramètres!$E76-SUM(AD135:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E76)*(AE$123-Paramètres!$E76-SUM(AE135:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E76)*(AF$123-Paramètres!$E76-SUM(AF135:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E76)*(AG$123-Paramètres!$E76-SUM(AG135:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E76)*(AH$123-Paramètres!$E76-SUM(AH135:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E76)*(AI$123-Paramètres!$E76-SUM(AI135:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E76)*(AJ$123-Paramètres!$E76-SUM(AJ135:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E76)*(AK$123-Paramètres!$E76-SUM(AK135:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E76)*(AL$123-Paramètres!$E76-SUM(AL135:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E76)*(AM$123-Paramètres!$E76-SUM(AM135:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E76)*(AN$123-Paramètres!$E76-SUM(AN135:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E76)*(AO$123-Paramètres!$E76-SUM(AO135:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E76)*(AP$123-Paramètres!$E76-SUM(AP135:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E76)*(AQ$123-Paramètres!$E76-SUM(AQ135:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E76)*(AR$123-Paramètres!$E76-SUM(AR135:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E76)*(AS$123-Paramètres!$E76-SUM(AS135:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E76)*(AT$123-Paramètres!$E76-SUM(AT135:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E76)*(AU$123-Paramètres!$E76-SUM(AU135:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E76)*(AV$123-Paramètres!$E76-SUM(AV135:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E76)*(AW$123-Paramètres!$E76-SUM(AW135:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E76)*(AX$123-Paramètres!$E76-SUM(AX135:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E76)*(AY$123-Paramètres!$E76-SUM(AY135:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E76)*(AZ$123-Paramètres!$E76-SUM(AZ135:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E76)*(BA$123-Paramètres!$E76-SUM(BA135:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E76)*(BB$123-Paramètres!$E76-SUM(BB135:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E76)*(BC$123-Paramètres!$E76-SUM(BC135:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E76)*(BD$123-Paramètres!$E76-SUM(BD135:BD$141))","v":0}]
[null,null,null,"Palier 11","%",null,{"$f":"(G$123>Paramètres!$E77)*(G$123-Paramètres!$E77-SUM(G136:G$141))","v":0},{"$f":"(H$123>Paramètres!$E77)*(H$123-Paramètres!$E77-SUM(H136:H$141))","v":0},{"$f":"(I$123>Paramètres!$E77)*(I$123-Paramètres!$E77-SUM(I136:I$141))","v":0},{"$f":"(J$123>Paramètres!$E77)*(J$123-Paramètres!$E77-SUM(J136:J$141))","v":0},{"$f":"(K$123>Paramètres!$E77)*(K$123-Paramètres!$E77-SUM(K136:K$141))","v":0},{"$f":"(L$123>Paramètres!$E77)*(L$123-Paramètres!$E77-SUM(L136:L$141))","v":0},{"$f":"(M$123>Paramètres!$E77)*(M$123-Paramètres!$E77-SUM(M136:M$141))","v":0},{"$f":"(N$123>Paramètres!$E77)*(N$123-Paramètres!$E77-SUM(N136:N$141))","v":0},{"$f":"(O$123>Paramètres!$E77)*(O$123-Paramètres!$E77-SUM(O136:O$141))","v":0},{"$f":"(P$123>Paramètres!$E77)*(P$123-Paramètres!$E77-SUM(P136:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E77)*(Q$123-Paramètres!$E77-SUM(Q136:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E77)*(R$123-Paramètres!$E77-SUM(R136:R$141))","v":0},{"$f":"(S$123>Paramètres!$E77)*(S$123-Paramètres!$E77-SUM(S136:S$141))","v":0},{"$f":"(T$123>Paramètres!$E77)*(T$123-Paramètres!$E77-SUM(T136:T$141))","v":0},{"$f":"(U$123>Paramètres!$E77)*(U$123-Paramètres!$E77-SUM(U136:U$141))","v":0},{"$f":"(V$123>Paramètres!$E77)*(V$123-Paramètres!$E77-SUM(V136:V$141))","v":0},{"$f":"(W$123>Paramètres!$E77)*(W$123-Paramètres!$E77-SUM(W136:W$141))","v":0},{"$f":"(X$123>Paramètres!$E77)*(X$123-Paramètres!$E77-SUM(X136:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E77)*(Y$123-Paramètres!$E77-SUM(Y136:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E77)*(Z$123-Paramètres!$E77-SUM(Z136:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E77)*(AA$123-Paramètres!$E77-SUM(AA136:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E77)*(AB$123-Paramètres!$E77-SUM(AB136:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E77)*(AC$123-Paramètres!$E77-SUM(AC136:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E77)*(AD$123-Paramètres!$E77-SUM(AD136:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E77)*(AE$123-Paramètres!$E77-SUM(AE136:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E77)*(AF$123-Paramètres!$E77-SUM(AF136:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E77)*(AG$123-Paramètres!$E77-SUM(AG136:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E77)*(AH$123-Paramètres!$E77-SUM(AH136:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E77)*(AI$123-Paramètres!$E77-SUM(AI136:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E77)*(AJ$123-Paramètres!$E77-SUM(AJ136:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E77)*(AK$123-Paramètres!$E77-SUM(AK136:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E77)*(AL$123-Paramètres!$E77-SUM(AL136:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E77)*(AM$123-Paramètres!$E77-SUM(AM136:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E77)*(AN$123-Paramètres!$E77-SUM(AN136:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E77)*(AO$123-Paramètres!$E77-SUM(AO136:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E77)*(AP$123-Paramètres!$E77-SUM(AP136:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E77)*(AQ$123-Paramètres!$E77-SUM(AQ136:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E77)*(AR$123-Paramètres!$E77-SUM(AR136:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E77)*(AS$123-Paramètres!$E77-SUM(AS136:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E77)*(AT$123-Paramètres!$E77-SUM(AT136:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E77)*(AU$123-Paramètres!$E77-SUM(AU136:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E77)*(AV$123-Paramètres!$E77-SUM(AV136:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E77)*(AW$123-Paramètres!$E77-SUM(AW136:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E77)*(AX$123-Paramètres!$E77-SUM(AX136:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E77)*(AY$123-Paramètres!$E77-SUM(AY136:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E77)*(AZ$123-Paramètres!$E77-SUM(AZ136:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E77)*(BA$123-Paramètres!$E77-SUM(BA136:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E77)*(BB$123-Paramètres!$E77-SUM(BB136:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E77)*(BC$123-Paramètres!$E77-SUM(BC136:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E77)*(BD$123-Paramètres!$E77-SUM(BD136:BD$141))","v":0}]
[null,null,null,"Palier 12","%",null,{"$f":"(G$123>Paramètres!$E78)*(G$123-Paramètres!$E78-SUM(G137:G$141))","v":0},{"$f":"(H$123>Paramètres!$E78)*(H$123-Paramètres!$E78-SUM(H137:H$141))","v":0},{"$f":"(I$123>Paramètres!$E78)*(I$123-Paramètres!$E78-SUM(I137:I$141))","v":0},{"$f":"(J$123>Paramètres!$E78)*(J$123-Paramètres!$E78-SUM(J137:J$141))","v":0},{"$f":"(K$123>Paramètres!$E78)*(K$123-Paramètres!$E78-SUM(K137:K$141))","v":0},{"$f":"(L$123>Paramètres!$E78)*(L$123-Paramètres!$E78-SUM(L137:L$141))","v":0},{"$f":"(M$123>Paramètres!$E78)*(M$123-Paramètres!$E78-SUM(M137:M$141))","v":0},{"$f":"(N$123>Paramètres!$E78)*(N$123-Paramètres!$E78-SUM(N137:N$141))","v":0},{"$f":"(O$123>Paramètres!$E78)*(O$123-Paramètres!$E78-SUM(O137:O$141))","v":0},{"$f":"(P$123>Paramètres!$E78)*(P$123-Paramètres!$E78-SUM(P137:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E78)*(Q$123-Paramètres!$E78-SUM(Q137:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E78)*(R$123-Paramètres!$E78-SUM(R137:R$141))","v":0},{"$f":"(S$123>Paramètres!$E78)*(S$123-Paramètres!$E78-SUM(S137:S$141))","v":0},{"$f":"(T$123>Paramètres!$E78)*(T$123-Paramètres!$E78-SUM(T137:T$141))","v":0},{"$f":"(U$123>Paramètres!$E78)*(U$123-Paramètres!$E78-SUM(U137:U$141))","v":0},{"$f":"(V$123>Paramètres!$E78)*(V$123-Paramètres!$E78-SUM(V137:V$141))","v":0},{"$f":"(W$123>Paramètres!$E78)*(W$123-Paramètres!$E78-SUM(W137:W$141))","v":0},{"$f":"(X$123>Paramètres!$E78)*(X$123-Paramètres!$E78-SUM(X137:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E78)*(Y$123-Paramètres!$E78-SUM(Y137:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E78)*(Z$123-Paramètres!$E78-SUM(Z137:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E78)*(AA$123-Paramètres!$E78-SUM(AA137:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E78)*(AB$123-Paramètres!$E78-SUM(AB137:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E78)*(AC$123-Paramètres!$E78-SUM(AC137:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E78)*(AD$123-Paramètres!$E78-SUM(AD137:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E78)*(AE$123-Paramètres!$E78-SUM(AE137:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E78)*(AF$123-Paramètres!$E78-SUM(AF137:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E78)*(AG$123-Paramètres!$E78-SUM(AG137:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E78)*(AH$123-Paramètres!$E78-SUM(AH137:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E78)*(AI$123-Paramètres!$E78-SUM(AI137:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E78)*(AJ$123-Paramètres!$E78-SUM(AJ137:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E78)*(AK$123-Paramètres!$E78-SUM(AK137:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E78)*(AL$123-Paramètres!$E78-SUM(AL137:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E78)*(AM$123-Paramètres!$E78-SUM(AM137:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E78)*(AN$123-Paramètres!$E78-SUM(AN137:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E78)*(AO$123-Paramètres!$E78-SUM(AO137:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E78)*(AP$123-Paramètres!$E78-SUM(AP137:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E78)*(AQ$123-Paramètres!$E78-SUM(AQ137:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E78)*(AR$123-Paramètres!$E78-SUM(AR137:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E78)*(AS$123-Paramètres!$E78-SUM(AS137:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E78)*(AT$123-Paramètres!$E78-SUM(AT137:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E78)*(AU$123-Paramètres!$E78-SUM(AU137:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E78)*(AV$123-Paramètres!$E78-SUM(AV137:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E78)*(AW$123-Paramètres!$E78-SUM(AW137:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E78)*(AX$123-Paramètres!$E78-SUM(AX137:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E78)*(AY$123-Paramètres!$E78-SUM(AY137:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E78)*(AZ$123-Paramètres!$E78-SUM(AZ137:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E78)*(BA$123-Paramètres!$E78-SUM(BA137:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E78)*(BB$123-Paramètres!$E78-SUM(BB137:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E78)*(BC$123-Paramètres!$E78-SUM(BC137:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E78)*(BD$123-Paramètres!$E78-SUM(BD137:BD$141))","v":0}]
[null,null,null,"Palier 13","%",null,{"$f":"(G$123>Paramètres!$E79)*(G$123-Paramètres!$E79-SUM(G138:G$141))","v":0},{"$f":"(H$123>Paramètres!$E79)*(H$123-Paramètres!$E79-SUM(H138:H$141))","v":0},{"$f":"(I$123>Paramètres!$E79)*(I$123-Paramètres!$E79-SUM(I138:I$141))","v":0},{"$f":"(J$123>Paramètres!$E79)*(J$123-Paramètres!$E79-SUM(J138:J$141))","v":0},{"$f":"(K$123>Paramètres!$E79)*(K$123-Paramètres!$E79-SUM(K138:K$141))","v":0},{"$f":"(L$123>Paramètres!$E79)*(L$123-Paramètres!$E79-SUM(L138:L$141))","v":0},{"$f":"(M$123>Paramètres!$E79)*(M$123-Paramètres!$E79-SUM(M138:M$141))","v":0},{"$f":"(N$123>Paramètres!$E79)*(N$123-Paramètres!$E79-SUM(N138:N$141))","v":0},{"$f":"(O$123>Paramètres!$E79)*(O$123-Paramètres!$E79-SUM(O138:O$141))","v":0},{"$f":"(P$123>Paramètres!$E79)*(P$123-Paramètres!$E79-SUM(P138:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E79)*(Q$123-Paramètres!$E79-SUM(Q138:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E79)*(R$123-Paramètres!$E79-SUM(R138:R$141))","v":0},{"$f":"(S$123>Paramètres!$E79)*(S$123-Paramètres!$E79-SUM(S138:S$141))","v":0},{"$f":"(T$123>Paramètres!$E79)*(T$123-Paramètres!$E79-SUM(T138:T$141))","v":0},{"$f":"(U$123>Paramètres!$E79)*(U$123-Paramètres!$E79-SUM(U138:U$141))","v":0},{"$f":"(V$123>Paramètres!$E79)*(V$123-Paramètres!$E79-SUM(V138:V$141))","v":0},{"$f":"(W$123>Paramètres!$E79)*(W$123-Paramètres!$E79-SUM(W138:W$141))","v":0},{"$f":"(X$123>Paramètres!$E79)*(X$123-Paramètres!$E79-SUM(X138:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E79)*(Y$123-Paramètres!$E79-SUM(Y138:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E79)*(Z$123-Paramètres!$E79-SUM(Z138:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E79)*(AA$123-Paramètres!$E79-SUM(AA138:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E79)*(AB$123-Paramètres!$E79-SUM(AB138:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E79)*(AC$123-Paramètres!$E79-SUM(AC138:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E79)*(AD$123-Paramètres!$E79-SUM(AD138:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E79)*(AE$123-Paramètres!$E79-SUM(AE138:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E79)*(AF$123-Paramètres!$E79-SUM(AF138:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E79)*(AG$123-Paramètres!$E79-SUM(AG138:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E79)*(AH$123-Paramètres!$E79-SUM(AH138:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E79)*(AI$123-Paramètres!$E79-SUM(AI138:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E79)*(AJ$123-Paramètres!$E79-SUM(AJ138:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E79)*(AK$123-Paramètres!$E79-SUM(AK138:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E79)*(AL$123-Paramètres!$E79-SUM(AL138:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E79)*(AM$123-Paramètres!$E79-SUM(AM138:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E79)*(AN$123-Paramètres!$E79-SUM(AN138:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E79)*(AO$123-Paramètres!$E79-SUM(AO138:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E79)*(AP$123-Paramètres!$E79-SUM(AP138:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E79)*(AQ$123-Paramètres!$E79-SUM(AQ138:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E79)*(AR$123-Paramètres!$E79-SUM(AR138:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E79)*(AS$123-Paramètres!$E79-SUM(AS138:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E79)*(AT$123-Paramètres!$E79-SUM(AT138:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E79)*(AU$123-Paramètres!$E79-SUM(AU138:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E79)*(AV$123-Paramètres!$E79-SUM(AV138:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E79)*(AW$123-Paramètres!$E79-SUM(AW138:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E79)*(AX$123-Paramètres!$E79-SUM(AX138:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E79)*(AY$123-Paramètres!$E79-SUM(AY138:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E79)*(AZ$123-Paramètres!$E79-SUM(AZ138:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E79)*(BA$123-Paramètres!$E79-SUM(BA138:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E79)*(BB$123-Paramètres!$E79-SUM(BB138:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E79)*(BC$123-Paramètres!$E79-SUM(BC138:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E79)*(BD$123-Paramètres!$E79-SUM(BD138:BD$141))","v":0}]
[null,null,null,"Palier 14","%",null,{"$f":"(G$123>Paramètres!$E80)*(G$123-Paramètres!$E80-SUM(G139:G$141))","v":0},{"$f":"(H$123>Paramètres!$E80)*(H$123-Paramètres!$E80-SUM(H139:H$141))","v":0},{"$f":"(I$123>Paramètres!$E80)*(I$123-Paramètres!$E80-SUM(I139:I$141))","v":0},{"$f":"(J$123>Paramètres!$E80)*(J$123-Paramètres!$E80-SUM(J139:J$141))","v":0},{"$f":"(K$123>Paramètres!$E80)*(K$123-Paramètres!$E80-SUM(K139:K$141))","v":0},{"$f":"(L$123>Paramètres!$E80)*(L$123-Paramètres!$E80-SUM(L139:L$141))","v":0},{"$f":"(M$123>Paramètres!$E80)*(M$123-Paramètres!$E80-SUM(M139:M$141))","v":0},{"$f":"(N$123>Paramètres!$E80)*(N$123-Paramètres!$E80-SUM(N139:N$141))","v":0},{"$f":"(O$123>Paramètres!$E80)*(O$123-Paramètres!$E80-SUM(O139:O$141))","v":0},{"$f":"(P$123>Paramètres!$E80)*(P$123-Paramètres!$E80-SUM(P139:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E80)*(Q$123-Paramètres!$E80-SUM(Q139:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E80)*(R$123-Paramètres!$E80-SUM(R139:R$141))","v":0},{"$f":"(S$123>Paramètres!$E80)*(S$123-Paramètres!$E80-SUM(S139:S$141))","v":0},{"$f":"(T$123>Paramètres!$E80)*(T$123-Paramètres!$E80-SUM(T139:T$141))","v":0},{"$f":"(U$123>Paramètres!$E80)*(U$123-Paramètres!$E80-SUM(U139:U$141))","v":0},{"$f":"(V$123>Paramètres!$E80)*(V$123-Paramètres!$E80-SUM(V139:V$141))","v":0},{"$f":"(W$123>Paramètres!$E80)*(W$123-Paramètres!$E80-SUM(W139:W$141))","v":0},{"$f":"(X$123>Paramètres!$E80)*(X$123-Paramètres!$E80-SUM(X139:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E80)*(Y$123-Paramètres!$E80-SUM(Y139:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E80)*(Z$123-Paramètres!$E80-SUM(Z139:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E80)*(AA$123-Paramètres!$E80-SUM(AA139:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E80)*(AB$123-Paramètres!$E80-SUM(AB139:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E80)*(AC$123-Paramètres!$E80-SUM(AC139:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E80)*(AD$123-Paramètres!$E80-SUM(AD139:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E80)*(AE$123-Paramètres!$E80-SUM(AE139:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E80)*(AF$123-Paramètres!$E80-SUM(AF139:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E80)*(AG$123-Paramètres!$E80-SUM(AG139:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E80)*(AH$123-Paramètres!$E80-SUM(AH139:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E80)*(AI$123-Paramètres!$E80-SUM(AI139:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E80)*(AJ$123-Paramètres!$E80-SUM(AJ139:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E80)*(AK$123-Paramètres!$E80-SUM(AK139:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E80)*(AL$123-Paramètres!$E80-SUM(AL139:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E80)*(AM$123-Paramètres!$E80-SUM(AM139:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E80)*(AN$123-Paramètres!$E80-SUM(AN139:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E80)*(AO$123-Paramètres!$E80-SUM(AO139:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E80)*(AP$123-Paramètres!$E80-SUM(AP139:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E80)*(AQ$123-Paramètres!$E80-SUM(AQ139:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E80)*(AR$123-Paramètres!$E80-SUM(AR139:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E80)*(AS$123-Paramètres!$E80-SUM(AS139:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E80)*(AT$123-Paramètres!$E80-SUM(AT139:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E80)*(AU$123-Paramètres!$E80-SUM(AU139:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E80)*(AV$123-Paramètres!$E80-SUM(AV139:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E80)*(AW$123-Paramètres!$E80-SUM(AW139:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E80)*(AX$123-Paramètres!$E80-SUM(AX139:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E80)*(AY$123-Paramètres!$E80-SUM(AY139:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E80)*(AZ$123-Paramètres!$E80-SUM(AZ139:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E80)*(BA$123-Paramètres!$E80-SUM(BA139:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E80)*(BB$123-Paramètres!$E80-SUM(BB139:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E80)*(BC$123-Paramètres!$E80-SUM(BC139:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E80)*(BD$123-Paramètres!$E80-SUM(BD139:BD$141))","v":0}]
[null,null,null,"Palier 15","%",null,{"$f":"(G$123>Paramètres!$E81)*(G$123-Paramètres!$E81-SUM(G140:G$141))","v":0},{"$f":"(H$123>Paramètres!$E81)*(H$123-Paramètres!$E81-SUM(H140:H$141))","v":0},{"$f":"(I$123>Paramètres!$E81)*(I$123-Paramètres!$E81-SUM(I140:I$141))","v":0},{"$f":"(J$123>Paramètres!$E81)*(J$123-Paramètres!$E81-SUM(J140:J$141))","v":0},{"$f":"(K$123>Paramètres!$E81)*(K$123-Paramètres!$E81-SUM(K140:K$141))","v":0},{"$f":"(L$123>Paramètres!$E81)*(L$123-Paramètres!$E81-SUM(L140:L$141))","v":0},{"$f":"(M$123>Paramètres!$E81)*(M$123-Paramètres!$E81-SUM(M140:M$141))","v":0},{"$f":"(N$123>Paramètres!$E81)*(N$123-Paramètres!$E81-SUM(N140:N$141))","v":0},{"$f":"(O$123>Paramètres!$E81)*(O$123-Paramètres!$E81-SUM(O140:O$141))","v":0},{"$f":"(P$123>Paramètres!$E81)*(P$123-Paramètres!$E81-SUM(P140:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E81)*(Q$123-Paramètres!$E81-SUM(Q140:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E81)*(R$123-Paramètres!$E81-SUM(R140:R$141))","v":0},{"$f":"(S$123>Paramètres!$E81)*(S$123-Paramètres!$E81-SUM(S140:S$141))","v":0},{"$f":"(T$123>Paramètres!$E81)*(T$123-Paramètres!$E81-SUM(T140:T$141))","v":0},{"$f":"(U$123>Paramètres!$E81)*(U$123-Paramètres!$E81-SUM(U140:U$141))","v":0},{"$f":"(V$123>Paramètres!$E81)*(V$123-Paramètres!$E81-SUM(V140:V$141))","v":0},{"$f":"(W$123>Paramètres!$E81)*(W$123-Paramètres!$E81-SUM(W140:W$141))","v":0},{"$f":"(X$123>Paramètres!$E81)*(X$123-Paramètres!$E81-SUM(X140:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E81)*(Y$123-Paramètres!$E81-SUM(Y140:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E81)*(Z$123-Paramètres!$E81-SUM(Z140:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E81)*(AA$123-Paramètres!$E81-SUM(AA140:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E81)*(AB$123-Paramètres!$E81-SUM(AB140:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E81)*(AC$123-Paramètres!$E81-SUM(AC140:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E81)*(AD$123-Paramètres!$E81-SUM(AD140:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E81)*(AE$123-Paramètres!$E81-SUM(AE140:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E81)*(AF$123-Paramètres!$E81-SUM(AF140:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E81)*(AG$123-Paramètres!$E81-SUM(AG140:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E81)*(AH$123-Paramètres!$E81-SUM(AH140:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E81)*(AI$123-Paramètres!$E81-SUM(AI140:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E81)*(AJ$123-Paramètres!$E81-SUM(AJ140:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E81)*(AK$123-Paramètres!$E81-SUM(AK140:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E81)*(AL$123-Paramètres!$E81-SUM(AL140:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E81)*(AM$123-Paramètres!$E81-SUM(AM140:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E81)*(AN$123-Paramètres!$E81-SUM(AN140:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E81)*(AO$123-Paramètres!$E81-SUM(AO140:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E81)*(AP$123-Paramètres!$E81-SUM(AP140:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E81)*(AQ$123-Paramètres!$E81-SUM(AQ140:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E81)*(AR$123-Paramètres!$E81-SUM(AR140:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E81)*(AS$123-Paramètres!$E81-SUM(AS140:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E81)*(AT$123-Paramètres!$E81-SUM(AT140:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E81)*(AU$123-Paramètres!$E81-SUM(AU140:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E81)*(AV$123-Paramètres!$E81-SUM(AV140:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E81)*(AW$123-Paramètres!$E81-SUM(AW140:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E81)*(AX$123-Paramètres!$E81-SUM(AX140:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E81)*(AY$123-Paramètres!$E81-SUM(AY140:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E81)*(AZ$123-Paramètres!$E81-SUM(AZ140:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E81)*(BA$123-Paramètres!$E81-SUM(BA140:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E81)*(BB$123-Paramètres!$E81-SUM(BB140:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E81)*(BC$123-Paramètres!$E81-SUM(BC140:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E81)*(BD$123-Paramètres!$E81-SUM(BD140:BD$141))","v":0}]
[null,null,null,"Palier 16","%",null,{"$f":"(G$123>Paramètres!$E82)*(G$123-Paramètres!$E82-SUM(G141:G$141))","v":0},{"$f":"(H$123>Paramètres!$E82)*(H$123-Paramètres!$E82-SUM(H141:H$141))","v":0},{"$f":"(I$123>Paramètres!$E82)*(I$123-Paramètres!$E82-SUM(I141:I$141))","v":0},{"$f":"(J$123>Paramètres!$E82)*(J$123-Paramètres!$E82-SUM(J141:J$141))","v":0},{"$f":"(K$123>Paramètres!$E82)*(K$123-Paramètres!$E82-SUM(K141:K$141))","v":0},{"$f":"(L$123>Paramètres!$E82)*(L$123-Paramètres!$E82-SUM(L141:L$141))","v":0},{"$f":"(M$123>Paramètres!$E82)*(M$123-Paramètres!$E82-SUM(M141:M$141))","v":0},{"$f":"(N$123>Paramètres!$E82)*(N$123-Paramètres!$E82-SUM(N141:N$141))","v":0},{"$f":"(O$123>Paramètres!$E82)*(O$123-Paramètres!$E82-SUM(O141:O$141))","v":0},{"$f":"(P$123>Paramètres!$E82)*(P$123-Paramètres!$E82-SUM(P141:P$141))","v":0},{"$f":"(Q$123>Paramètres!$E82)*(Q$123-Paramètres!$E82-SUM(Q141:Q$141))","v":0},{"$f":"(R$123>Paramètres!$E82)*(R$123-Paramètres!$E82-SUM(R141:R$141))","v":0},{"$f":"(S$123>Paramètres!$E82)*(S$123-Paramètres!$E82-SUM(S141:S$141))","v":0},{"$f":"(T$123>Paramètres!$E82)*(T$123-Paramètres!$E82-SUM(T141:T$141))","v":0},{"$f":"(U$123>Paramètres!$E82)*(U$123-Paramètres!$E82-SUM(U141:U$141))","v":0},{"$f":"(V$123>Paramètres!$E82)*(V$123-Paramètres!$E82-SUM(V141:V$141))","v":0},{"$f":"(W$123>Paramètres!$E82)*(W$123-Paramètres!$E82-SUM(W141:W$141))","v":0},{"$f":"(X$123>Paramètres!$E82)*(X$123-Paramètres!$E82-SUM(X141:X$141))","v":0},{"$f":"(Y$123>Paramètres!$E82)*(Y$123-Paramètres!$E82-SUM(Y141:Y$141))","v":0},{"$f":"(Z$123>Paramètres!$E82)*(Z$123-Paramètres!$E82-SUM(Z141:Z$141))","v":0},{"$f":"(AA$123>Paramètres!$E82)*(AA$123-Paramètres!$E82-SUM(AA141:AA$141))","v":0},{"$f":"(AB$123>Paramètres!$E82)*(AB$123-Paramètres!$E82-SUM(AB141:AB$141))","v":0},{"$f":"(AC$123>Paramètres!$E82)*(AC$123-Paramètres!$E82-SUM(AC141:AC$141))","v":0},{"$f":"(AD$123>Paramètres!$E82)*(AD$123-Paramètres!$E82-SUM(AD141:AD$141))","v":0},{"$f":"(AE$123>Paramètres!$E82)*(AE$123-Paramètres!$E82-SUM(AE141:AE$141))","v":0},{"$f":"(AF$123>Paramètres!$E82)*(AF$123-Paramètres!$E82-SUM(AF141:AF$141))","v":0},{"$f":"(AG$123>Paramètres!$E82)*(AG$123-Paramètres!$E82-SUM(AG141:AG$141))","v":0},{"$f":"(AH$123>Paramètres!$E82)*(AH$123-Paramètres!$E82-SUM(AH141:AH$141))","v":0},{"$f":"(AI$123>Paramètres!$E82)*(AI$123-Paramètres!$E82-SUM(AI141:AI$141))","v":0},{"$f":"(AJ$123>Paramètres!$E82)*(AJ$123-Paramètres!$E82-SUM(AJ141:AJ$141))","v":0},{"$f":"(AK$123>Paramètres!$E82)*(AK$123-Paramètres!$E82-SUM(AK141:AK$141))","v":0},{"$f":"(AL$123>Paramètres!$E82)*(AL$123-Paramètres!$E82-SUM(AL141:AL$141))","v":0},{"$f":"(AM$123>Paramètres!$E82)*(AM$123-Paramètres!$E82-SUM(AM141:AM$141))","v":0},{"$f":"(AN$123>Paramètres!$E82)*(AN$123-Paramètres!$E82-SUM(AN141:AN$141))","v":0},{"$f":"(AO$123>Paramètres!$E82)*(AO$123-Paramètres!$E82-SUM(AO141:AO$141))","v":0},{"$f":"(AP$123>Paramètres!$E82)*(AP$123-Paramètres!$E82-SUM(AP141:AP$141))","v":0},{"$f":"(AQ$123>Paramètres!$E82)*(AQ$123-Paramètres!$E82-SUM(AQ141:AQ$141))","v":0},{"$f":"(AR$123>Paramètres!$E82)*(AR$123-Paramètres!$E82-SUM(AR141:AR$141))","v":0},{"$f":"(AS$123>Paramètres!$E82)*(AS$123-Paramètres!$E82-SUM(AS141:AS$141))","v":0},{"$f":"(AT$123>Paramètres!$E82)*(AT$123-Paramètres!$E82-SUM(AT141:AT$141))","v":0},{"$f":"(AU$123>Paramètres!$E82)*(AU$123-Paramètres!$E82-SUM(AU141:AU$141))","v":0},{"$f":"(AV$123>Paramètres!$E82)*(AV$123-Paramètres!$E82-SUM(AV141:AV$141))","v":0},{"$f":"(AW$123>Paramètres!$E82)*(AW$123-Paramètres!$E82-SUM(AW141:AW$141))","v":0},{"$f":"(AX$123>Paramètres!$E82)*(AX$123-Paramètres!$E82-SUM(AX141:AX$141))","v":0},{"$f":"(AY$123>Paramètres!$E82)*(AY$123-Paramètres!$E82-SUM(AY141:AY$141))","v":0},{"$f":"(AZ$123>Paramètres!$E82)*(AZ$123-Paramètres!$E82-SUM(AZ141:AZ$141))","v":0},{"$f":"(BA$123>Paramètres!$E82)*(BA$123-Paramètres!$E82-SUM(BA141:BA$141))","v":0},{"$f":"(BB$123>Paramètres!$E82)*(BB$123-Paramètres!$E82-SUM(BB141:BB$141))","v":0},{"$f":"(BC$123>Paramètres!$E82)*(BC$123-Paramètres!$E82-SUM(BC141:BC$141))","v":0},{"$f":"(BD$123>Paramètres!$E82)*(BD$123-Paramètres!$E82-SUM(BD141:BD$141))","v":0}]
[null,null,null,"Palier 17","%",null,{"$f":"IF(G$123>Paramètres!$E$83,Modèle!G$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(H$123>Paramètres!$E$83,Modèle!H$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(I$123>Paramètres!$E$83,Modèle!I$123-Paramètres!$E$83,0)","v":0.48712499999999997},{"$f":"IF(J$123>Paramètres!$E$83,Modèle!J$123-Paramètres!$E$83,0)","v":0.48712499999999997},{"$f":"IF(K$123>Paramètres!$E$83,Modèle!K$123-Paramètres!$E$83,0)","v":0.48712500000000003},{"$f":"IF(L$123>Paramètres!$E$83,Modèle!L$123-Paramètres!$E$83,0)","v":0.48712499999999997},{"$f":"IF(M$123>Paramètres!$E$83,Modèle!M$123-Paramètres!$E$83,0)","v":0.48712500000000003},{"$f":"IF(N$123>Paramètres!$E$83,Modèle!N$123-Paramètres!$E$83,0)","v":0.48712499999999997},{"$f":"IF(O$123>Paramètres!$E$83,Modèle!O$123-Paramètres!$E$83,0)","v":0.48712499999999997},{"$f":"IF(P$123>Paramètres!$E$83,Modèle!P$123-Paramètres!$E$83,0)","v":0.48712500000000003},{"$f":"IF(Q$123>Paramètres!$E$83,Modèle!Q$123-Paramètres!$E$83,0)","v":0.48712500000000003},{"$f":"IF(R$123>Paramètres!$E$83,Modèle!R$123-Paramètres!$E$83,0)","v":0.48712499999999997},{"$f":"IF(S$123>Paramètres!$E$83,Modèle!S$123-Paramètres!$E$83,0)","v":0.48712500000000003},{"$f":"IF(T$123>Paramètres!$E$83,Modèle!T$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(U$123>Paramètres!$E$83,Modèle!U$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(V$123>Paramètres!$E$83,Modèle!V$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(W$123>Paramètres!$E$83,Modèle!W$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(X$123>Paramètres!$E$83,Modèle!X$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(Y$123>Paramètres!$E$83,Modèle!Y$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(Z$123>Paramètres!$E$83,Modèle!Z$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AA$123>Paramètres!$E$83,Modèle!AA$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AB$123>Paramètres!$E$83,Modèle!AB$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AC$123>Paramètres!$E$83,Modèle!AC$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AD$123>Paramètres!$E$83,Modèle!AD$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AE$123>Paramètres!$E$83,Modèle!AE$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AF$123>Paramètres!$E$83,Modèle!AF$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AG$123>Paramètres!$E$83,Modèle!AG$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AH$123>Paramètres!$E$83,Modèle!AH$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AI$123>Paramètres!$E$83,Modèle!AI$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AJ$123>Paramètres!$E$83,Modèle!AJ$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AK$123>Paramètres!$E$83,Modèle!AK$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AL$123>Paramètres!$E$83,Modèle!AL$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AM$123>Paramètres!$E$83,Modèle!AM$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AN$123>Paramètres!$E$83,Modèle!AN$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AO$123>Paramètres!$E$83,Modèle!AO$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AP$123>Paramètres!$E$83,Modèle!AP$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AQ$123>Paramètres!$E$83,Modèle!AQ$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AR$123>Paramètres!$E$83,Modèle!AR$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AS$123>Paramètres!$E$83,Modèle!AS$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AT$123>Paramètres!$E$83,Modèle!AT$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AU$123>Paramètres!$E$83,Modèle!AU$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AV$123>Paramètres!$E$83,Modèle!AV$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AW$123>Paramètres!$E$83,Modèle!AW$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AX$123>Paramètres!$E$83,Modèle!AX$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AY$123>Paramètres!$E$83,Modèle!AY$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(AZ$123>Paramètres!$E$83,Modèle!AZ$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(BA$123>Paramètres!$E$83,Modèle!BA$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(BB$123>Paramètres!$E$83,Modèle!BB$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(BC$123>Paramètres!$E$83,Modèle!BC$123-Paramètres!$E$83,0)","v":0},{"$f":"IF(BD$123>Paramètres!$E$83,Modèle!BD$123-Paramètres!$E$83,0)","v":0}]
[]
[null,null,null,"Taux moyen","%",null,{"$f":"SUMPRODUCT(G$125:G$141,Paramètres!$F$67:$F$83)/IF(G123>0,G123,1)","v":0},{"$f":"SUMPRODUCT(H$125:H$141,Paramètres!$F$67:$F$83)/IF(H123>0,H123,1)","v":0},{"$f":"SUMPRODUCT(I$125:I$141,Paramètres!$F$67:$F$83)/IF(I123>0,I123,1)","v":0},{"$f":"SUMPRODUCT(J$125:J$141,Paramètres!$F$67:$F$83)/IF(J123>0,J123,1)","v":0},{"$f":"SUMPRODUCT(K$125:K$141,Paramètres!$F$67:$F$83)/IF(K123>0,K123,1)","v":0},{"$f":"SUMPRODUCT(L$125:L$141,Paramètres!$F$67:$F$83)/IF(L123>0,L123,1)","v":0},{"$f":"SUMPRODUCT(M$125:M$141,Paramètres!$F$67:$F$83)/IF(M123>0,M123,1)","v":0},{"$f":"SUMPRODUCT(N$125:N$141,Paramètres!$F$67:$F$83)/IF(N123>0,N123,1)","v":0},{"$f":"SUMPRODUCT(O$125:O$141,Paramètres!$F$67:$F$83)/IF(O123>0,O123,1)","v":0},{"$f":"SUMPRODUCT(P$125:P$141,Paramètres!$F$67:$F$83)/IF(P123>0,P123,1)","v":0},{"$f":"SUMPRODUCT(Q$125:Q$141,Paramètres!$F$67:$F$83)/IF(Q123>0,Q123,1)","v":0},{"$f":"SUMPRODUCT(R$125:R$141,Paramètres!$F$67:$F$83)/IF(R123>0,R123,1)","v":0},{"$f":"SUMPRODUCT(S$125:S$141,Paramètres!$F$67:$F$83)/IF(S123>0,S123,1)","v":0},{"$f":"SUMPRODUCT(T$125:T$141,Paramètres!$F$67:$F$83)/IF(T123>0,T123,1)","v":0},{"$f":"SUMPRODUCT(U$125:U$141,Paramètres!$F$67:$F$83)/IF(U123>0,U123,1)","v":0},{"$f":"SUMPRODUCT(V$125:V$141,Paramètres!$F$67:$F$83)/IF(V123>0,V123,1)","v":0},{"$f":"SUMPRODUCT(W$125:W$141,Paramètres!$F$67:$F$83)/IF(W123>0,W123,1)","v":0},{"$f":"SUMPRODUCT(X$125:X$141,Paramètres!$F$67:$F$83)/IF(X123>0,X123,1)","v":0},{"$f":"SUMPRODUCT(Y$125:Y$141,Paramètres!$F$67:$F$83)/IF(Y123>0,Y123,1)","v":0},{"$f":"SUMPRODUCT(Z$125:Z$141,Paramètres!$F$67:$F$83)/IF(Z123>0,Z123,1)","v":0},{"$f":"SUMPRODUCT(AA$125:AA$141,Paramètres!$F$67:$F$83)/IF(AA123>0,AA123,1)","v":0},{"$f":"SUMPRODUCT(AB$125:AB$141,Paramètres!$F$67:$F$83)/IF(AB123>0,AB123,1)","v":0},{"$f":"SUMPRODUCT(AC$125:AC$141,Paramètres!$F$67:$F$83)/IF(AC123>0,AC123,1)","v":0},{"$f":"SUMPRODUCT(AD$125:AD$141,Paramètres!$F$67:$F$83)/IF(AD123>0,AD123,1)","v":0},{"$f":"SUMPRODUCT(AE$125:AE$141,Paramètres!$F$67:$F$83)/IF(AE123>0,AE123,1)","v":0},{"$f":"SUMPRODUCT(AF$125:AF$141,Paramètres!$F$67:$F$83)/IF(AF123>0,AF123,1)","v":0},{"$f":"SUMPRODUCT(AG$125:AG$141,Paramètres!$F$67:$F$83)/IF(AG123>0,AG123,1)","v":0},{"$f":"SUMPRODUCT(AH$125:AH$141,Paramètres!$F$67:$F$83)/IF(AH123>0,AH123,1)","v":0},{"$f":"SUMPRODUCT(AI$125:AI$141,Paramètres!$F$67:$F$83)/IF(AI123>0,AI123,1)","v":0},{"$f":"SUMPRODUCT(AJ$125:AJ$141,Paramètres!$F$67:$F$83)/IF(AJ123>0,AJ123,1)","v":0},{"$f":"SUMPRODUCT(AK$125:AK$141,Paramètres!$F$67:$F$83)/IF(AK123>0,AK123,1)","v":0},{"$f":"SUMPRODUCT(AL$125:AL$141,Paramètres!$F$67:$F$83)/IF(AL123>0,AL123,1)","v":0},{"$f":"SUMPRODUCT(AM$125:AM$141,Paramètres!$F$67:$F$83)/IF(AM123>0,AM123,1)","v":0},{"$f":"SUMPRODUCT(AN$125:AN$141,Paramètres!$F$67:$F$83)/IF(AN123>0,AN123,1)","v":0},{"$f":"SUMPRODUCT(AO$125:AO$141,Paramètres!$F$67:$F$83)/IF(AO123>0,AO123,1)","v":0},{"$f":"SUMPRODUCT(AP$125:AP$141,Paramètres!$F$67:$F$83)/IF(AP123>0,AP123,1)","v":0},{"$f":"SUMPRODUCT(AQ$125:AQ$141,Paramètres!$F$67:$F$83)/IF(AQ123>0,AQ123,1)","v":0},{"$f":"SUMPRODUCT(AR$125:AR$141,Paramètres!$F$67:$F$83)/IF(AR123>0,AR123,1)","v":0},{"$f":"SUMPRODUCT(AS$125:AS$141,Paramètres!$F$67:$F$83)/IF(AS123>0,AS123,1)","v":0},{"$f":"SUMPRODUCT(AT$125:AT$141,Paramètres!$F$67:$F$83)/IF(AT123>0,AT123,1)","v":0},{"$f":"SUMPRODUCT(AU$125:AU$141,Paramètres!$F$67:$F$83)/IF(AU123>0,AU123,1)","v":0},{"$f":"SUMPRODUCT(AV$125:AV$141,Paramètres!$F$67:$F$83)/IF(AV123>0,AV123,1)","v":0},{"$f":"SUMPRODUCT(AW$125:AW$141,Paramètres!$F$67:$F$83)/IF(AW123>0,AW123,1)","v":0},{"$f":"SUMPRODUCT(AX$125:AX$141,Paramètres!$F$67:$F$83)/IF(AX123>0,AX123,1)","v":0},{"$f":"SUMPRODUCT(AY$125:AY$141,Paramètres!$F$67:$F$83)/IF(AY123>0,AY123,1)","v":0},{"$f":"SUMPRODUCT(AZ$125:AZ$141,Paramètres!$F$67:$F$83)/IF(AZ123>0,AZ123,1)","v":0},{"$f":"SUMPRODUCT(BA$125:BA$141,Paramètres!$F$67:$F$83)/IF(BA123>0,BA123,1)","v":0},{"$f":"SUMPRODUCT(BB$125:BB$141,Paramètres!$F$67:$F$83)/IF(BB123>0,BB123,1)","v":0},{"$f":"SUMPRODUCT(BC$125:BC$141,Paramètres!$F$67:$F$83)/IF(BC123>0,BC123,1)","v":0},{"$f":"SUMPRODUCT(BD$125:BD$141,Paramètres!$F$67:$F$83)/IF(BD123>0,BD123,1)","v":0}]
[null,null,{"$f":"SUM(G144:BD144)","v":0},"Taxe sur la marge operationnelle","$mm nominal",null,{"$f":"G122*G143","v":0},{"$f":"H122*H143","v":0},{"$f":"I122*I143","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,"Impot sur les profits excedentaires (RDC)"]
[null,null,null,"Difference de prix","%",null,{"$f":"Paramètres!G104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!H104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!I104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!J104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!K104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!L104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!M104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!N104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!O104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!P104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!Q104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!R104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!S104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!T104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!U104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!V104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!W104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!X104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!Y104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!Z104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AA104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AB104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AC104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AD104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AE104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AF104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AG104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AH104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AI104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AJ104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AK104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AL104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AM104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AN104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AO104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AP104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AQ104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AR104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AS104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AT104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AU104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AV104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AW104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AX104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AY104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!AZ104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!BA104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!BB104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!BC104/Paramètres!$F$97-1","v":0.18181818181818188},{"$f":"Paramètres!BD104/Paramètres!$F$97-1","v":0.18181818181818188}]
[null,null,null,"EBE - etude de faisabilite",null,null,{"$f":"G8/1000000*Paramètres!$F$97*G40-G50-G86-G90-G94-G109-G112-G115","v":-6.25},{"$f":"H8/1000000*Paramètres!$F$97*H40-H50-H86-H90-H94-H109-H112-H115","v":-6.375},{"$f":"I8/1000000*Paramètres!$F$97*I40-I50-I86-I90-I94-I109-I112-I115","v":112.57739235000001},{"$f":"J8/1000000*Paramètres!$F$97*J40-J50-J86-J90-J94-J109-J112-J115","v":114.82894019699998},{"$f":"K8/1000000*Paramètres!$F$97*K40-K50-K86-K90-K94-K109-K112-K115","v":117.12551900094003},{"$f":"L8/1000000*Paramètres!$F$97*L40-L50-L86-L90-L94-L109-L112-L115","v":119.46802938095881},{"$f":"M8/1000000*Paramètres!$F$97*M40-M50-M86-M90-M94-M109-M112-M115","v":121.85738996857798},{"$f":"N8/1000000*Paramètres!$F$97*N40-N50-N86-N90-N94-N109-N112-N115","v":124.29453776794952},{"$f":"O8/1000000*Paramètres!$F$97*O40-O50-O86-O90-O94-O109-O112-O115","v":126.78042852330852},{"$f":"P8/1000000*Paramètres!$F$97*P40-P50-P86-P90-P94-P109-P112-P115","v":129.3160370937747},{"$f":"Q8/1000000*Paramètres!$F$97*Q40-Q50-Q86-Q90-Q94-Q109-Q112-Q115","v":131.90235783565015},{"$f":"R8/1000000*Paramètres!$F$97*R40-R50-R86-R90-R94-R109-R112-R115","v":134.54040499236319},{"$f":"S8/1000000*Paramètres!$F$97*S40-S50-S86-S90-S94-S109-S112-S115","v":137.23121309221045},{"$f":"T8/1000000*Paramètres!$F$97*T40-T50-T86-T90-T94-T109-T112-T115","v":0},{"$f":"U8/1000000*Paramètres!$F$97*U40-U50-U86-U90-U94-U109-U112-U115","v":0},{"$f":"V8/1000000*Paramètres!$F$97*V40-V50-V86-V90-V94-V109-V112-V115","v":0},{"$f":"W8/1000000*Paramètres!$F$97*W40-W50-W86-W90-W94-W109-W112-W115","v":0},{"$f":"X8/1000000*Paramètres!$F$97*X40-X50-X86-X90-X94-X109-X112-X115","v":0},{"$f":"Y8/1000000*Paramètres!$F$97*Y40-Y50-Y86-Y90-Y94-Y109-Y112-Y115","v":0},{"$f":"Z8/1000000*Paramètres!$F$97*Z40-Z50-Z86-Z90-Z94-Z109-Z112-Z115","v":0},{"$f":"AA8/1000000*Paramètres!$F$97*AA40-AA50-AA86-AA90-AA94-AA109-AA112-AA115","v":0},{"$f":"AB8/1000000*Paramètres!$F$97*AB40-AB50-AB86-AB90-AB94-AB109-AB112-AB115","v":0},{"$f":"AC8/1000000*Paramètres!$F$97*AC40-AC50-AC86-AC90-AC94-AC109-AC112-AC115","v":0},{"$f":"AD8/1000000*Paramètres!$F$97*AD40-AD50-AD86-AD90-AD94-AD109-AD112-AD115","v":0},{"$f":"AE8/1000000*Paramètres!$F$97*AE40-AE50-AE86-AE90-AE94-AE109-AE112-AE115","v":0},{"$f":"AF8/1000000*Paramètres!$F$97*AF40-AF50-AF86-AF90-AF94-AF109-AF112-AF115","v":0},{"$f":"AG8/1000000*Paramètres!$F$97*AG40-AG50-AG86-AG90-AG94-AG109-AG112-AG115","v":0},{"$f":"AH8/1000000*Paramètres!$F$97*AH40-AH50-AH86-AH90-AH94-AH109-AH112-AH115","v":0},{"$f":"AI8/1000000*Paramètres!$F$97*AI40-AI50-AI86-AI90-AI94-AI109-AI112-AI115","v":0},{"$f":"AJ8/1000000*Paramètres!$F$97*AJ40-AJ50-AJ86-AJ90-AJ94-AJ109-AJ112-AJ115","v":0},{"$f":"AK8/1000000*Paramètres!$F$97*AK40-AK50-AK86-AK90-AK94-AK109-AK112-AK115","v":0},{"$f":"AL8/1000000*Paramètres!$F$97*AL40-AL50-AL86-AL90-AL94-AL109-AL112-AL115","v":0},{"$f":"AM8/1000000*Paramètres!$F$97*AM40-AM50-AM86-AM90-AM94-AM109-AM112-AM115","v":0},{"$f":"AN8/1000000*Paramètres!$F$97*AN40-AN50-AN86-AN90-AN94-AN109-AN112-AN115","v":0},{"$f":"AO8/1000000*Paramètres!$F$97*AO40-AO50-AO86-AO90-AO94-AO109-AO112-AO115","v":0},{"$f":"AP8/1000000*Paramètres!$F$97*AP40-AP50-AP86-AP90-AP94-AP109-AP112-AP115","v":0},{"$f":"AQ8/1000000*Paramètres!$F$97*AQ40-AQ50-AQ86-AQ90-AQ94-AQ109-AQ112-AQ115","v":0},{"$f":"AR8/1000000*Paramètres!$F$97*AR40-AR50-AR86-AR90-AR94-AR109-AR112-AR115","v":0},{"$f":"AS8/1000000*Paramètres!$F$97*AS40-AS50-AS86-AS90-AS94-AS109-AS112-AS115","v":0},{"$f":"AT8/1000000*Paramètres!$F$97*AT40-AT50-AT86-AT90-AT94-AT109-AT112-AT115","v":0},{"$f":"AU8/1000000*Paramètres!$F$97*AU40-AU50-AU86-AU90-AU94-AU109-AU112-AU115","v":0},{"$f":"AV8/1000000*Paramètres!$F$97*AV40-AV50-AV86-AV90-AV94-AV109-AV112-AV115","v":0},{"$f":"AW8/1000000*Paramètres!$F$97*AW40-AW50-AW86-AW90-AW94-AW109-AW112-AW115","v":0},{"$f":"AX8/1000000*Paramètres!$F$97*AX40-AX50-AX86-AX90-AX94-AX109-AX112-AX115","v":0},{"$f":"AY8/1000000*Paramètres!$F$97*AY40-AY50-AY86-AY90-AY94-AY109-AY112-AY115","v":0},{"$f":"AZ8/1000000*Paramètres!$F$97*AZ40-AZ50-AZ86-AZ90-AZ94-AZ109-AZ112-AZ115","v":0},{"$f":"BA8/1000000*Paramètres!$F$97*BA40-BA50-BA86-BA90-BA94-BA109-BA112-BA115","v":0},{"$f":"BB8/1000000*Paramètres!$F$97*BB40-BB50-BB86-BB90-BB94-BB109-BB112-BB115","v":0},{"$f":"BC8/1000000*Paramètres!$F$97*BC40-BC50-BC86-BC90-BC94-BC109-BC112-BC115","v":0},{"$f":"BD8/1000000*Paramètres!$F$97*BD40-BD50-BD86-BD90-BD94-BD109-BD112-BD115","v":0}]
[null,null,null,"Assiette","$mm nominal",null,{"$f":"IF(G119<0,0,G119-G148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(H119<0,0,H119-H148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(I119<0,0,I119-I148*(1+Paramètres!$F$31))","v":56.181599999999989},{"$f":"IF(J119<0,0,J119-J148*(1+Paramètres!$F$31))","v":57.30523199999999},{"$f":"IF(K119<0,0,K119-K148*(1+Paramètres!$F$31))","v":58.451336639999951},{"$f":"IF(L119<0,0,L119-L148*(1+Paramètres!$F$31))","v":59.620363372799986},{"$f":"IF(M119<0,0,M119-M148*(1+Paramètres!$F$31))","v":60.812770640256034},{"$f":"IF(N119<0,0,N119-N148*(1+Paramètres!$F$31))","v":62.029026053061102},{"$f":"IF(O119<0,0,O119-O148*(1+Paramètres!$F$31))","v":63.269606574122335},{"$f":"IF(P119<0,0,P119-P148*(1+Paramètres!$F$31))","v":64.534998705604778},{"$f":"IF(Q119<0,0,Q119-Q148*(1+Paramètres!$F$31))","v":65.825698679716936},{"$f":"IF(R119<0,0,R119-R148*(1+Paramètres!$F$31))","v":67.142212653311162},{"$f":"IF(S119<0,0,S119-S148*(1+Paramètres!$F$31))","v":68.485056906377451},{"$f":"IF(T119<0,0,T119-T148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(U119<0,0,U119-U148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(V119<0,0,V119-V148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(W119<0,0,W119-W148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(X119<0,0,X119-X148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(Y119<0,0,Y119-Y148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(Z119<0,0,Z119-Z148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AA119<0,0,AA119-AA148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AB119<0,0,AB119-AB148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AC119<0,0,AC119-AC148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AD119<0,0,AD119-AD148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AE119<0,0,AE119-AE148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AF119<0,0,AF119-AF148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AG119<0,0,AG119-AG148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AH119<0,0,AH119-AH148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AI119<0,0,AI119-AI148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AJ119<0,0,AJ119-AJ148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AK119<0,0,AK119-AK148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AL119<0,0,AL119-AL148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AM119<0,0,AM119-AM148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AN119<0,0,AN119-AN148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AO119<0,0,AO119-AO148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AP119<0,0,AP119-AP148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AQ119<0,0,AQ119-AQ148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AR119<0,0,AR119-AR148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AS119<0,0,AS119-AS148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AT119<0,0,AT119-AT148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AU119<0,0,AU119-AU148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AV119<0,0,AV119-AV148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AW119<0,0,AW119-AW148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AX119<0,0,AX119-AX148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AY119<0,0,AY119-AY148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(AZ119<0,0,AZ119-AZ148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(BA119<0,0,BA119-BA148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(BB119<0,0,BB119-BB148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(BC119<0,0,BC119-BC148*(1+Paramètres!$F$31))","v":0},{"$f":"IF(BD119<0,0,BD119-BD148*(1+Paramètres!$F$31))","v":0}]
[null,null,{"$f":"SUM(G150:BD150)","v":0},"Impot sur les profits excedentaires","$mm nominal",null,{"$f":"IF(G147>Paramètres!$F$31,MAX(G149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(H147>Paramètres!$F$31,MAX(H149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(I147>Paramètres!$F$31,MAX(I149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(J147>Paramètres!$F$31,MAX(J149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(K147>Paramètres!$F$31,MAX(K149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(L147>Paramètres!$F$31,MAX(L149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(M147>Paramètres!$F$31,MAX(M149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(N147>Paramètres!$F$31,MAX(N149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(O147>Paramètres!$F$31,MAX(O149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(P147>Paramètres!$F$31,MAX(P149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(Q147>Paramètres!$F$31,MAX(Q149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(R147>Paramètres!$F$31,MAX(R149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(S147>Paramètres!$F$31,MAX(S149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(T147>Paramètres!$F$31,MAX(T149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(U147>Paramètres!$F$31,MAX(U149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(V147>Paramètres!$F$31,MAX(V149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(W147>Paramètres!$F$31,MAX(W149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(X147>Paramètres!$F$31,MAX(X149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(Y147>Paramètres!$F$31,MAX(Y149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(Z147>Paramètres!$F$31,MAX(Z149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AA147>Paramètres!$F$31,MAX(AA149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AB147>Paramètres!$F$31,MAX(AB149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AC147>Paramètres!$F$31,MAX(AC149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AD147>Paramètres!$F$31,MAX(AD149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AE147>Paramètres!$F$31,MAX(AE149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AF147>Paramètres!$F$31,MAX(AF149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AG147>Paramètres!$F$31,MAX(AG149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AH147>Paramètres!$F$31,MAX(AH149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AI147>Paramètres!$F$31,MAX(AI149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AJ147>Paramètres!$F$31,MAX(AJ149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AK147>Paramètres!$F$31,MAX(AK149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AL147>Paramètres!$F$31,MAX(AL149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AM147>Paramètres!$F$31,MAX(AM149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AN147>Paramètres!$F$31,MAX(AN149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AO147>Paramètres!$F$31,MAX(AO149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AP147>Paramètres!$F$31,MAX(AP149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AQ147>Paramètres!$F$31,MAX(AQ149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AR147>Paramètres!$F$31,MAX(AR149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AS147>Paramètres!$F$31,MAX(AS149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AT147>Paramètres!$F$31,MAX(AT149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AU147>Paramètres!$F$31,MAX(AU149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AV147>Paramètres!$F$31,MAX(AV149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AW147>Paramètres!$F$31,MAX(AW149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AX147>Paramètres!$F$31,MAX(AX149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AY147>Paramètres!$F$31,MAX(AY149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(AZ147>Paramètres!$F$31,MAX(AZ149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(BA147>Paramètres!$F$31,MAX(BA149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(BB147>Paramètres!$F$31,MAX(BB149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(BC147>Paramètres!$F$31,MAX(BC149*Paramètres!$F$30,0),0)","v":0},{"$f":"IF(BD147>Paramètres!$F$31,MAX(BD149*Paramètres!$F$30,0),0)","v":0}]
[]
[null,null,null,"Flux de tresorerie apres rehabilitation et autres paiement, avant impot sur les benefices"]
[null,null,{"$f":"SUM(G153:BD153)","v":4262.843334660045},"Revenu net apres redevances et taxe sur la marge operationnelle","$mm nominal",null,{"$f":"G45-G86-G90-G94-G109-G112-G115-G144","v":-6.25},{"$f":"H45-H86-H90-H94-H109-H112-H115-H144","v":-6.375},351.34919235000001,358.37617619700001,365.54369972093997,372.85457371535887,380.31166518966597,387.91789849345923,395.67625646332846,403.58978159259499,411.66157722444694,419.89480876893577,428.29270494431461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Couts d’exploration","$mm nominal",null,{"$f":"G46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Couts d’investissement en capital - incorporel","$mm nominal",null,{"$f":"G47","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,{"$f":"AM47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,505,"Couts d’investissement en capital - corporel","$mm nominal",null,{"$f":"G48","v":250},255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,66.656645466961834,"Capital de réinvestissement","$mm nominal",null,{"$f":"G49","v":0},0,5.4777059999999995,5.5872601199999989,5.6990053223999997,5.8129854288480001,5.9292451374249602,6.0478300401734577,6.1687866409769274,6.292162373796466,6.4180056212723962,6.5463657336978427,6.6772930483718005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2221.8881822320614,"Couts opérationnels - extraction","$mm nominal",null,{"$f":"G50","v":0},0,182.59020000000001,186.24200399999998,189.96684407999999,193.76618096160001,197.64150458083202,201.59433467244861,205.62622136589761,209.73874579321554,213.93352070907989,218.21219112326142,222.5764349457267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Couts / provision pour fermeture et de rehabilitation","$mm nominal",null,{"$f":"G65+G75+G76+G77","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,{"$f":"AM65+AM75+AM76+AM77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1469.2985069610211,"Tresorerie nette","$mm nominal",null,{"$f":"G153-SUM(G154:G159)","v":-256.25},{"$f":"H153-SUM(H154:H159)","v":-261.375},163.28128634999999,166.54691207700003,169.87785031853997,173.27540732491084,176.74091547140898,180.27573378083716,183.88124845645393,187.55887342558299,191.31005089409467,195.1362519119765,199.0389769502161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM153-SUM(AM154:AM159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Amortissement"]
[null,null,{"$f":"SUM(G163:BD163)","v":0},"Couts d’exploration","$mm nominal",null,{"$f":"G154","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,{"$f":"AM154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Deductibilite des couts d'exploration (différés )","$mm nominal",null,{"$f":"IF(Paramètres!$F$15=\"immediate\",G163,IF(G29=0,0,IF(G29=1,SUM($G$163:G163),G163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",H163,IF(H29=0,0,IF(H29=1,SUM($G$163:H163),H163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",I163,IF(I29=0,0,IF(I29=1,SUM($G$163:I163),I163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",J163,IF(J29=0,0,IF(J29=1,SUM($G$163:J163),J163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",K163,IF(K29=0,0,IF(K29=1,SUM($G$163:K163),K163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",L163,IF(L29=0,0,IF(L29=1,SUM($G$163:L163),L163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",M163,IF(M29=0,0,IF(M29=1,SUM($G$163:M163),M163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",N163,IF(N29=0,0,IF(N29=1,SUM($G$163:N163),N163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",O163,IF(O29=0,0,IF(O29=1,SUM($G$163:O163),O163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",P163,IF(P29=0,0,IF(P29=1,SUM($G$163:P163),P163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",Q163,IF(Q29=0,0,IF(Q29=1,SUM($G$163:Q163),Q163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",R163,IF(R29=0,0,IF(R29=1,SUM($G$163:R163),R163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",S163,IF(S29=0,0,IF(S29=1,SUM($G$163:S163),S163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",T163,IF(T29=0,0,IF(T29=1,SUM($G$163:T163),T163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",U163,IF(U29=0,0,IF(U29=1,SUM($G$163:U163),U163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",V163,IF(V29=0,0,IF(V29=1,SUM($G$163:V163),V163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",W163,IF(W29=0,0,IF(W29=1,SUM($G$163:W163),W163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",X163,IF(X29=0,0,IF(X29=1,SUM($G$163:X163),X163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",Y163,IF(Y29=0,0,IF(Y29=1,SUM($G$163:Y163),Y163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",Z163,IF(Z29=0,0,IF(Z29=1,SUM($G$163:Z163),Z163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AA163,IF(AA29=0,0,IF(AA29=1,SUM($G$163:AA163),AA163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AB163,IF(AB29=0,0,IF(AB29=1,SUM($G$163:AB163),AB163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AC163,IF(AC29=0,0,IF(AC29=1,SUM($G$163:AC163),AC163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AD163,IF(AD29=0,0,IF(AD29=1,SUM($G$163:AD163),AD163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AE163,IF(AE29=0,0,IF(AE29=1,SUM($G$163:AE163),AE163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AF163,IF(AF29=0,0,IF(AF29=1,SUM($G$163:AF163),AF163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AG163,IF(AG29=0,0,IF(AG29=1,SUM($G$163:AG163),AG163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AH163,IF(AH29=0,0,IF(AH29=1,SUM($G$163:AH163),AH163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AI163,IF(AI29=0,0,IF(AI29=1,SUM($G$163:AI163),AI163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AJ163,IF(AJ29=0,0,IF(AJ29=1,SUM($G$163:AJ163),AJ163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AK163,IF(AK29=0,0,IF(AK29=1,SUM($G$163:AK163),AK163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AL163,IF(AL29=0,0,IF(AL29=1,SUM($G$163:AL163),AL163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AM163,IF(AM29=0,0,IF(AM29=1,SUM($G$163:AM163),AM163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AN163,IF(AN29=0,0,IF(AN29=1,SUM($G$163:AN163),AN163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AO163,IF(AO29=0,0,IF(AO29=1,SUM($G$163:AO163),AO163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AP163,IF(AP29=0,0,IF(AP29=1,SUM($G$163:AP163),AP163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AQ163,IF(AQ29=0,0,IF(AQ29=1,SUM($G$163:AQ163),AQ163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AR163,IF(AR29=0,0,IF(AR29=1,SUM($G$163:AR163),AR163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AS163,IF(AS29=0,0,IF(AS29=1,SUM($G$163:AS163),AS163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AT163,IF(AT29=0,0,IF(AT29=1,SUM($G$163:AT163),AT163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AU163,IF(AU29=0,0,IF(AU29=1,SUM($G$163:AU163),AU163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AV163,IF(AV29=0,0,IF(AV29=1,SUM($G$163:AV163),AV163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AW163,IF(AW29=0,0,IF(AW29=1,SUM($G$163:AW163),AW163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AX163,IF(AX29=0,0,IF(AX29=1,SUM($G$163:AX163),AX163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AY163,IF(AY29=0,0,IF(AY29=1,SUM($G$163:AY163),AY163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",AZ163,IF(AZ29=0,0,IF(AZ29=1,SUM($G$163:AZ163),AZ163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",BA163,IF(BA29=0,0,IF(BA29=1,SUM($G$163:BA163),BA163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",BB163,IF(BB29=0,0,IF(BB29=1,SUM($G$163:BB163),BB163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",BC163,IF(BC29=0,0,IF(BC29=1,SUM($G$163:BC163),BC163)))","v":0},{"$f":"IF(Paramètres!$F$15=\"immediate\",BD163,IF(BD29=0,0,IF(BD29=1,SUM($G$163:BD163),BD163)))","v":0}]
[]
[null,null,0,"Couts d’investissement en capital - incorporel","$mm nominal",null,{"$f":"G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Deductibilite des couts d'investissement - immobilisation incorporelles (différés )","$mm nominal",null,{"$f":"IF(Paramètres!$F$16=\"immediate\",G166,IF(G29=0,0,IF(G29=1,SUM($G$166:G166),G166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",H166,IF(H29=0,0,IF(H29=1,SUM($G$166:H166),H166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",I166,IF(I29=0,0,IF(I29=1,SUM($G$166:I166),I166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",J166,IF(J29=0,0,IF(J29=1,SUM($G$166:J166),J166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",K166,IF(K29=0,0,IF(K29=1,SUM($G$166:K166),K166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",L166,IF(L29=0,0,IF(L29=1,SUM($G$166:L166),L166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",M166,IF(M29=0,0,IF(M29=1,SUM($G$166:M166),M166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",N166,IF(N29=0,0,IF(N29=1,SUM($G$166:N166),N166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",O166,IF(O29=0,0,IF(O29=1,SUM($G$166:O166),O166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",P166,IF(P29=0,0,IF(P29=1,SUM($G$166:P166),P166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",Q166,IF(Q29=0,0,IF(Q29=1,SUM($G$166:Q166),Q166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",R166,IF(R29=0,0,IF(R29=1,SUM($G$166:R166),R166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",S166,IF(S29=0,0,IF(S29=1,SUM($G$166:S166),S166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",T166,IF(T29=0,0,IF(T29=1,SUM($G$166:T166),T166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",U166,IF(U29=0,0,IF(U29=1,SUM($G$166:U166),U166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",V166,IF(V29=0,0,IF(V29=1,SUM($G$166:V166),V166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",W166,IF(W29=0,0,IF(W29=1,SUM($G$166:W166),W166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",X166,IF(X29=0,0,IF(X29=1,SUM($G$166:X166),X166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",Y166,IF(Y29=0,0,IF(Y29=1,SUM($G$166:Y166),Y166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",Z166,IF(Z29=0,0,IF(Z29=1,SUM($G$166:Z166),Z166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AA166,IF(AA29=0,0,IF(AA29=1,SUM($G$166:AA166),AA166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AB166,IF(AB29=0,0,IF(AB29=1,SUM($G$166:AB166),AB166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AC166,IF(AC29=0,0,IF(AC29=1,SUM($G$166:AC166),AC166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AD166,IF(AD29=0,0,IF(AD29=1,SUM($G$166:AD166),AD166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AE166,IF(AE29=0,0,IF(AE29=1,SUM($G$166:AE166),AE166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AF166,IF(AF29=0,0,IF(AF29=1,SUM($G$166:AF166),AF166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AG166,IF(AG29=0,0,IF(AG29=1,SUM($G$166:AG166),AG166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AH166,IF(AH29=0,0,IF(AH29=1,SUM($G$166:AH166),AH166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AI166,IF(AI29=0,0,IF(AI29=1,SUM($G$166:AI166),AI166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AJ166,IF(AJ29=0,0,IF(AJ29=1,SUM($G$166:AJ166),AJ166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AK166,IF(AK29=0,0,IF(AK29=1,SUM($G$166:AK166),AK166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AL166,IF(AL29=0,0,IF(AL29=1,SUM($G$166:AL166),AL166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AM166,IF(AM29=0,0,IF(AM29=1,SUM($G$166:AM166),AM166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AN166,IF(AN29=0,0,IF(AN29=1,SUM($G$166:AN166),AN166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AO166,IF(AO29=0,0,IF(AO29=1,SUM($G$166:AO166),AO166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AP166,IF(AP29=0,0,IF(AP29=1,SUM($G$166:AP166),AP166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AQ166,IF(AQ29=0,0,IF(AQ29=1,SUM($G$166:AQ166),AQ166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AR166,IF(AR29=0,0,IF(AR29=1,SUM($G$166:AR166),AR166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AS166,IF(AS29=0,0,IF(AS29=1,SUM($G$166:AS166),AS166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AT166,IF(AT29=0,0,IF(AT29=1,SUM($G$166:AT166),AT166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AU166,IF(AU29=0,0,IF(AU29=1,SUM($G$166:AU166),AU166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AV166,IF(AV29=0,0,IF(AV29=1,SUM($G$166:AV166),AV166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AW166,IF(AW29=0,0,IF(AW29=1,SUM($G$166:AW166),AW166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AX166,IF(AX29=0,0,IF(AX29=1,SUM($G$166:AX166),AX166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AY166,IF(AY29=0,0,IF(AY29=1,SUM($G$166:AY166),AY166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",AZ166,IF(AZ29=0,0,IF(AZ29=1,SUM($G$166:AZ166),AZ166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",BA166,IF(BA29=0,0,IF(BA29=1,SUM($G$166:BA166),BA166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",BB166,IF(BB29=0,0,IF(BB29=1,SUM($G$166:BB166),BB166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",BC166,IF(BC29=0,0,IF(BC29=1,SUM($G$166:BC166),BC166)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immediate\",BD166,IF(BD29=0,0,IF(BD29=1,SUM($G$166:BD166),BD166)))","v":0}]
[]
[null,null,571.65664546696189,"Couts d’investissement et de reinvestissement en capital - corporel","$mm nominal",null,{"$f":"G156+G157","v":250},255,5.4777059999999995,5.5872601199999989,5.6990053223999997,5.8129854288480001,5.9292451374249602,6.0478300401734577,6.1687866409769274,6.292162373796466,6.4180056212723962,6.5463657336978427,6.6772930483718005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM156+AM157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,571.65664546696189,"Deductibilite des couts d’investissement et de reinvestissement en capital - corporel (différés )","$mm nominal",null,{"$f":"IF(Paramètres!$F$17=\"immediate\",G169,IF(G29=0,0,IF(G29=1,SUM($G$169:G169),G169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",H169,IF(H29=0,0,IF(H29=1,SUM($G$169:H169),H169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",I169,IF(I29=0,0,IF(I29=1,SUM($G$169:I169),I169)))","v":510.47770600000001},{"$f":"IF(Paramètres!$F$17=\"immediate\",J169,IF(J29=0,0,IF(J29=1,SUM($G$169:J169),J169)))","v":5.5872601199999989},{"$f":"IF(Paramètres!$F$17=\"immediate\",K169,IF(K29=0,0,IF(K29=1,SUM($G$169:K169),K169)))","v":5.6990053223999997},{"$f":"IF(Paramètres!$F$17=\"immediate\",L169,IF(L29=0,0,IF(L29=1,SUM($G$169:L169),L169)))","v":5.8129854288480001},{"$f":"IF(Paramètres!$F$17=\"immediate\",M169,IF(M29=0,0,IF(M29=1,SUM($G$169:M169),M169)))","v":5.9292451374249602},{"$f":"IF(Paramètres!$F$17=\"immediate\",N169,IF(N29=0,0,IF(N29=1,SUM($G$169:N169),N169)))","v":6.0478300401734577},{"$f":"IF(Paramètres!$F$17=\"immediate\",O169,IF(O29=0,0,IF(O29=1,SUM($G$169:O169),O169)))","v":6.1687866409769274},{"$f":"IF(Paramètres!$F$17=\"immediate\",P169,IF(P29=0,0,IF(P29=1,SUM($G$169:P169),P169)))","v":6.292162373796466},{"$f":"IF(Paramètres!$F$17=\"immediate\",Q169,IF(Q29=0,0,IF(Q29=1,SUM($G$169:Q169),Q169)))","v":6.4180056212723962},{"$f":"IF(Paramètres!$F$17=\"immediate\",R169,IF(R29=0,0,IF(R29=1,SUM($G$169:R169),R169)))","v":6.5463657336978427},{"$f":"IF(Paramètres!$F$17=\"immediate\",S169,IF(S29=0,0,IF(S29=1,SUM($G$169:S169),S169)))","v":6.6772930483718005},{"$f":"IF(Paramètres!$F$17=\"immediate\",T169,IF(T29=0,0,IF(T29=1,SUM($G$169:T169),T169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",U169,IF(U29=0,0,IF(U29=1,SUM($G$169:U169),U169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",V169,IF(V29=0,0,IF(V29=1,SUM($G$169:V169),V169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",W169,IF(W29=0,0,IF(W29=1,SUM($G$169:W169),W169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",X169,IF(X29=0,0,IF(X29=1,SUM($G$169:X169),X169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",Y169,IF(Y29=0,0,IF(Y29=1,SUM($G$169:Y169),Y169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",Z169,IF(Z29=0,0,IF(Z29=1,SUM($G$169:Z169),Z169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AA169,IF(AA29=0,0,IF(AA29=1,SUM($G$169:AA169),AA169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AB169,IF(AB29=0,0,IF(AB29=1,SUM($G$169:AB169),AB169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AC169,IF(AC29=0,0,IF(AC29=1,SUM($G$169:AC169),AC169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AD169,IF(AD29=0,0,IF(AD29=1,SUM($G$169:AD169),AD169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AE169,IF(AE29=0,0,IF(AE29=1,SUM($G$169:AE169),AE169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AF169,IF(AF29=0,0,IF(AF29=1,SUM($G$169:AF169),AF169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AG169,IF(AG29=0,0,IF(AG29=1,SUM($G$169:AG169),AG169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AH169,IF(AH29=0,0,IF(AH29=1,SUM($G$169:AH169),AH169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AI169,IF(AI29=0,0,IF(AI29=1,SUM($G$169:AI169),AI169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AJ169,IF(AJ29=0,0,IF(AJ29=1,SUM($G$169:AJ169),AJ169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AK169,IF(AK29=0,0,IF(AK29=1,SUM($G$169:AK169),AK169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AL169,IF(AL29=0,0,IF(AL29=1,SUM($G$169:AL169),AL169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AM169,IF(AM29=0,0,IF(AM29=1,SUM($G$169:AM169),AM169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AN169,IF(AN29=0,0,IF(AN29=1,SUM($G$169:AN169),AN169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AO169,IF(AO29=0,0,IF(AO29=1,SUM($G$169:AO169),AO169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AP169,IF(AP29=0,0,IF(AP29=1,SUM($G$169:AP169),AP169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AQ169,IF(AQ29=0,0,IF(AQ29=1,SUM($G$169:AQ169),AQ169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AR169,IF(AR29=0,0,IF(AR29=1,SUM($G$169:AR169),AR169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AS169,IF(AS29=0,0,IF(AS29=1,SUM($G$169:AS169),AS169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AT169,IF(AT29=0,0,IF(AT29=1,SUM($G$169:AT169),AT169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AU169,IF(AU29=0,0,IF(AU29=1,SUM($G$169:AU169),AU169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AV169,IF(AV29=0,0,IF(AV29=1,SUM($G$169:AV169),AV169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AW169,IF(AW29=0,0,IF(AW29=1,SUM($G$169:AW169),AW169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AX169,IF(AX29=0,0,IF(AX29=1,SUM($G$169:AX169),AX169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AY169,IF(AY29=0,0,IF(AY29=1,SUM($G$169:AY169),AY169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",AZ169,IF(AZ29=0,0,IF(AZ29=1,SUM($G$169:AZ169),AZ169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",BA169,IF(BA29=0,0,IF(BA29=1,SUM($G$169:BA169),BA169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",BB169,IF(BB29=0,0,IF(BB29=1,SUM($G$169:BB169),BB169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",BC169,IF(BC29=0,0,IF(BC29=1,SUM($G$169:BC169),BC169)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immediate\",BD169,IF(BD29=0,0,IF(BD29=1,SUM($G$169:BD169),BD169)))","v":0}]
[null,{"$f":"IF(Paramètres!F21=1,Paramètres!H43,IF(Paramètres!$F$20=0,0,1/Paramètres!$F$20))","v":0.6},342.99398728017707,"Annee d'amortissement 1","$mm nominal",null,{"$f":"G$170*$B171","v":0},0,306.28662359999998,3.3523560719999992,3.4194031934399995,3.4877912573088001,3.5575470824549762,3.6286980241040743,3.7012719845861564,3.7752974242778796,3.8508033727634374,3.9278194402187054,4.0063758290230798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Paramètres!F21=1,Paramètres!H44,IF(Paramètres!$F$20=0,0,MIN(1/Paramètres!$F$20,1-SUM($B$171:B171))))","v":0.2},114.33132909339237,"Annee d'amortissement 2","$mm nominal",null,null,{"$f":"G$170*$B172","v":0},0,102.09554120000001,1.1174520239999999,1.1398010644800001,1.1625970857696,1.185849027484992,1.2095660080346917,1.2337573281953855,1.2584324747592932,1.2836011242544794,1.3092731467395686,{"$f":"S$170*$B172","v":1.3354586096743601},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Paramètres!F21=1,Paramètres!H45,IF(Paramètres!$F$20=0,0,MIN(1/Paramètres!$F$20,1-SUM($B$171:B172))))","v":0.1},57.165664546696185,"Annee d'amortissement 3","$mm nominal",null,null,null,{"$f":"G$170*$B173","v":0},{"$f":"H$170*$B173","v":0},51.047770600000007,0.55872601199999994,0.56990053224000004,0.58129854288479998,0.592924513742496,0.60478300401734586,0.61687866409769276,0.6292162373796466,0.64180056212723968,{"$f":"R$170*$B173","v":0.65463657336978431},0.66772930483718007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Paramètres!F21=1,Paramètres!H46,IF(Paramètres!$F$20=0,0,MIN(1/Paramètres!$F$20,1-SUM($B$171:B173))))","v":0.05},28.582832273348092,"Annee d'amortissement 4","$mm nominal",null,null,null,null,{"$f":"G$170*$B174","v":0},{"$f":"H$170*$B174","v":0},25.523885300000003,0.27936300599999997,0.28495026612000002,0.29064927144239999,0.296462256871248,0.30239150200867293,0.30843933204884638,0.3146081186898233,{"$f":"Q$170*$B174","v":0.32090028106361984},0.32731828668489216,0.33386465241859004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Paramètres!F21=1,Paramètres!H47,IF(Paramètres!$F$20=0,0,MIN(1/Paramètres!$F$20,1-SUM($B$171:B174))))","v":0.05},28.582832273348092,"Annee d'amortissement 5","$mm nominal",null,null,null,null,null,{"$f":"G$170*$B175","v":0},{"$f":"H$170*$B175","v":0},25.523885300000003,0.27936300599999997,0.28495026612000002,0.29064927144239999,0.296462256871248,0.30239150200867293,0.30843933204884638,{"$f":"P$170*$B175","v":0.3146081186898233},0.32090028106361984,0.32731828668489216,0.33386465241859004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Paramètres!F21=1,Paramètres!H48,IF(Paramètres!$F$20=0,0,MIN(1/Paramètres!$F$20,1-SUM($B$171:B175))))","v":0},0,"Annee d'amortissement 6","$mm nominal",null,null,null,null,null,null,{"$f":"G$170*$B176","v":0},{"$f":"H$170*$B176","v":0},0,0,0,0,0,0,{"$f":"O$170*$B176","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]
[null,{"$f":"IF(Paramètres!F21=1,Paramètres!H49,IF(Paramètres!$F$20=0,0,MIN(1/Paramètres!$F$20,1-SUM($B$171:B176))))","v":0},0,"Annee d'amortissement 7","$mm nominal",null,null,null,null,null,null,null,{"$f":"G$170*$B177","v":0},{"$f":"H$170*$B177","v":0},0,0,0,0,0,{"$f":"N$170*$B177","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]
[null,{"$f":"IF(Paramètres!F21=1,Paramètres!H50,IF(Paramètres!$F$20=0,0,MIN(1/Paramètres!$F$20,1-SUM($B$171:B177))))","v":0},0,"Annee d'amortissement 8","$mm nominal",null,null,null,null,null,null,null,null,{"$f":"G$170*$B178","v":0},0,0,0,0,0,{"$f":"M$170*$B178","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]
[null,{"$f":"IF(Paramètres!F21=1,Paramètres!H51,IF(Paramètres!$F$20=0,0,MIN(1/Paramètres!$F$20,1-SUM($B$171:B178))))","v":0},0,"Annee d'amortissement 9","$mm nominal",null,null,null,null,null,null,null,null,null,{"$f":"G$170*$B179","v":0},{"$f":"H$170*$B179","v":0},{"$f":"I$170*$B179","v":0},{"$f":"J$170*$B179","v":0},{"$f":"K$170*$B179","v":0},{"$f":"L$170*$B179","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]
[null,{"$f":"IF(Paramètres!F21=1,Paramètres!H52,IF(Paramètres!$F$20=0,0,MIN(1/Paramètres!$F$20,1-SUM($B$171:B179))))","v":0},0,"Annee d'amortissement 10","$mm nominal",null,null,null,null,null,null,null,null,null,null,{"$f":"G$170*$B180","v":0},{"$f":"H$170*$B180","v":0},{"$f":"I$170*$B180","v":0},{"$f":"J$170*$B180","v":0},{"$f":"K$170*$B180","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]
[{"$f":"ROUND(C170-C181,5)=0","v":true},null,571.65664546696155,"Couts d'investissement - amortissement des actifs corporels","$mm nominal",null,{"$f":"SUM(G171:G180)","v":0},{"$f":"SUM(H171:H180)","v":0},306.28662359999998,105.44789727200001,55.584625817440006,30.710203633788804,31.093293006464577,5.9601588665938658,6.0793620439257445,6.2009492848042589,6.3249682705003449,6.4514676359103502,6.5804969886285578,{"$f":"SUM(T171:T180)","v":2.6256035827975879},1.3159478725856921,0.66118293910348225,0.33386465241859004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,1580.3929160726243,"EBIT","$mm nominal",null,{"$f":"G118-G167-G181","v":-6.25},-6.375,-128.39812124999997,75.998375124999967,129.49057202749998,158.06649816805,161.45894283141104,190.44312168803918,194.25198412179998,198.13702380423598,202.09976428032076,206.14175956592709,210.26459475724567,-2.6256035827975879,-1.3159478725856921,-0.66118293910348225,-0.33386465241859004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM118-AM167-AM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Impot sur les benefices et profits"]
[null,null,{"$f":"SUM(G186:BD186)","v":4443.7763644641227},"Chiffre d'affaires net","$mm nominal",null,{"$f":"G45","v":0},0,365.18040000000002,372.48400799999996,379.93368815999997,387.53236192320003,395.28300916166404,403.18866934489722,411.25244273179521,419.47749158643109,427.86704141815977,436.42438224652284,445.15286989145341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,111.09440911160308,"Redevance","$mm nominal",null,{"$f":"G86","v":0},0,9.1295100000000016,9.3121001999999997,9.4983422040000001,9.6883090480800007,9.8820752290416021,10.079716733622432,10.281311068294881,10.486937289660778,10.696676035453995,10.910609556163072,11.128821747286336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Redevance de controle de change","$mm nominal",null,{"$f":"G90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Contribution au developpement communautaire","$mm nominal",null,{"$f":"G94","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,{"$f":"AM94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,69.838620692475601,"Droits de douane","$mm nominal",null,{"$f":"G112","v":6.25},6.375,4.7016976500000007,4.7957316030000001,4.8916462350599996,4.9894791597612,5.089268742956425,5.1910541178155523,5.2948752001718642,5.4007727041753011,5.5087881582588079,5.6189639214239824,5.7313431998524633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Redevance a taux variable","$mm nominal",null,{"$f":"G109","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,{"$f":"AM109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Bonus de signature","$mm nominal",null,{"$f":"G115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G193:BD193)","v":0},"Couts d’exploration","$mm nominal",null,{"$f":"G164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Couts d’investissement en capital - incorporel","$mm nominal",null,{"$f":"G167","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,{"$f":"AM167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,571.65664546696155,"Couts d’investissement et de reinvestissement en capital - corporel","$mm nominal",null,{"$f":"G181","v":0},0,306.28662359999998,105.44789727200001,55.584625817440006,30.710203633788804,31.093293006464577,5.9601588665938658,6.0793620439257445,6.2009492848042589,6.3249682705003449,6.4514676359103502,6.5804969886285578,2.6256035827975879,1.3159478725856921,0.66118293910348225,0.33386465241859004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G196:BD196)","v":2221.8881822320614},"Couts opérationnels","$mm nominal",null,{"$f":"G158","v":0},0,182.59020000000001,186.24200399999998,189.96684407999999,193.76618096160001,197.64150458083202,201.59433467244861,205.62622136589761,209.73874579321554,213.93352070907989,218.21219112326142,222.5764349457267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G197:BD197)","v":0},"Couts / provision pour fermeture et de rehabilitation","$mm nominal",null,{"$f":"G159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,121.89653277761536,"Frais financiers","$mm nominal",null,{"$f":"G219","v":0},{"$f":"H219","v":0},37.243749999999991,31.692505408060335,25.322452238809582,18.012816227094348,9.6250089036511124,0,0,0,0,0,0,{"$f":"T219","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]
[null,null,{"$f":"SUM(G199:BD199)","v":0},"Taxe sur la marge operationnelle","$mm nominal",null,{"$f":"G144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Revenu soumis a l'impot sur les profits excedentaires","$mm nominal",null,{"$f":"IF(Paramètres!$F$30>0,G149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,H149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,I149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,J149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,K149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,L149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,M149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,N149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,O149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,P149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,Q149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,R149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,S149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,T149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,U149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,V149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,W149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,X149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,Y149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,Z149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AA149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AB149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AC149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AD149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AE149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AF149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AG149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AH149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AI149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AJ149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AK149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AL149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AM149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AN149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AO149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AP149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AQ149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AR149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AS149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AT149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AU149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AV149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AW149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AX149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AY149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,AZ149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,BA149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,BB149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,BC149,0)","v":0},{"$f":"IF(Paramètres!$F$30>0,BD149,0)","v":0}]
[null,null,1347.4019741834056,"Revenu imposable avant report des pertes anterieures","$mm nominal",null,{"$f":"G186-SUM(G187:G200)","v":-6.25},{"$f":"H186-SUM(H187:H200)","v":-6.375},-174.77138124999993,{"$f":"J186-SUM(J187:J200)","v":34.993769516939608},94.669777584690394,130.36537289287565,141.9518586987183,180.36340495441675,183.97067305350512,187.65008651457521,191.40308824486675,195.23115000976401,199.13577300995934,-2.6256035827975879,-1.3159478725856921,-0.66118293910348225,-0.33386465241859004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,-187.39638124999993,"Pertes anterieures reportables","$mm nominal",null,{"$f":"-G212","v":0},{"$f":"-H212","v":0},0,-34.993769516939608,-94.669777584690394,-57.732834148369932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1160.0055929334058,"Revenu imposable apres report des pertes anterieures","$mm nominal",null,{"$f":"SUM(G201:G202)","v":-6.25},-6.375,-174.77138124999993,0,0,72.632538744505723,141.9518586987183,180.36340495441675,183.97067305350512,187.65008651457521,191.40308824486675,195.23115000976401,199.13577300995934,-2.6256035827975879,-1.3159478725856921,-0.66118293910348225,-0.33386465241859004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM201:AM202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,405.70157196909338,"Impot sur les benefices","$mm nominal",null,{"$f":"G203*(G203>0)*Paramètres!$F$14","v":0},{"$f":"H203*(H203>0)*Paramètres!$F$14","v":0},{"$f":"I203*(I203>0)*Paramètres!$F$14","v":0},{"$f":"J203*(J203>0)*Paramètres!$F$14","v":0},{"$f":"K203*(K203>0)*Paramètres!$F$14","v":0},{"$f":"L203*(L203>0)*Paramètres!$F$14","v":21.789761623351716},{"$f":"M203*(M203>0)*Paramètres!$F$14","v":42.585557609615485},{"$f":"N203*(N203>0)*Paramètres!$F$14","v":54.109021486325027},{"$f":"O203*(O203>0)*Paramètres!$F$14","v":55.191201916051533},{"$f":"P203*(P203>0)*Paramètres!$F$14","v":56.295025954372562},{"$f":"Q203*(Q203>0)*Paramètres!$F$14","v":57.420926473460021},{"$f":"R203*(R203>0)*Paramètres!$F$14","v":58.569345002929197},{"$f":"S203*(S203>0)*Paramètres!$F$14","v":59.740731902987797},{"$f":"T203*(T203>0)*Paramètres!$F$14","v":0},{"$f":"U203*(U203>0)*Paramètres!$F$14","v":0},{"$f":"V203*(V203>0)*Paramètres!$F$14","v":0},{"$f":"W203*(W203>0)*Paramètres!$F$14","v":0},{"$f":"X203*(X203>0)*Paramètres!$F$14","v":0},{"$f":"Y203*(Y203>0)*Paramètres!$F$14","v":0},{"$f":"Z203*(Z203>0)*Paramètres!$F$14","v":0},{"$f":"AA203*(AA203>0)*Paramètres!$F$14","v":0},{"$f":"AB203*(AB203>0)*Paramètres!$F$14","v":0},{"$f":"AC203*(AC203>0)*Paramètres!$F$14","v":0},{"$f":"AD203*(AD203>0)*Paramètres!$F$14","v":0},{"$f":"AE203*(AE203>0)*Paramètres!$F$14","v":0},{"$f":"AF203*(AF203>0)*Paramètres!$F$14","v":0},{"$f":"AG203*(AG203>0)*Paramètres!$F$14","v":0},{"$f":"AH203*(AH203>0)*Paramètres!$F$14","v":0},{"$f":"AI203*(AI203>0)*Paramètres!$F$14","v":0},{"$f":"AJ203*(AJ203>0)*Paramètres!$F$14","v":0},{"$f":"AK203*(AK203>0)*Paramètres!$F$14","v":0},{"$f":"AL203*(AL203>0)*Paramètres!$F$14","v":0},{"$f":"AM203*(AM203>0)*Paramètres!$F$14","v":0},{"$f":"AN203*(AN203>0)*Paramètres!$F$14","v":0},{"$f":"AO203*(AO203>0)*Paramètres!$F$14","v":0},{"$f":"AP203*(AP203>0)*Paramètres!$F$14","v":0},{"$f":"AQ203*(AQ203>0)*Paramètres!$F$14","v":0},{"$f":"AR203*(AR203>0)*Paramètres!$F$14","v":0},{"$f":"AS203*(AS203>0)*Paramètres!$F$14","v":0},{"$f":"AT203*(AT203>0)*Paramètres!$F$14","v":0},{"$f":"AU203*(AU203>0)*Paramètres!$F$14","v":0},{"$f":"AV203*(AV203>0)*Paramètres!$F$14","v":0},{"$f":"AW203*(AW203>0)*Paramètres!$F$14","v":0},{"$f":"AX203*(AX203>0)*Paramètres!$F$14","v":0},{"$f":"AY203*(AY203>0)*Paramètres!$F$14","v":0},{"$f":"AZ203*(AZ203>0)*Paramètres!$F$14","v":0},{"$f":"BA203*(BA203>0)*Paramètres!$F$14","v":0},{"$f":"BB203*(BB203>0)*Paramètres!$F$14","v":0},{"$f":"BC203*(BC203>0)*Paramètres!$F$14","v":0},{"$f":"BD203*(BD203>0)*Paramètres!$F$14","v":0}]
[]
[null,null,null,"Report des pertes sur les exercices ulterieurs"]
[null,null,null,"Expiration de la limite de report","Year",null,{"$f":"G2-Paramètres!$F$18","v":-4},{"$f":"H2-Paramètres!$F$18","v":-3},{"$f":"I2-Paramètres!$F$18","v":-2},{"$f":"J2-Paramètres!$F$18","v":-1},{"$f":"K2-Paramètres!$F$18","v":0},{"$f":"L2-Paramètres!$F$18","v":1},{"$f":"M2-Paramètres!$F$18","v":2},{"$f":"N2-Paramètres!$F$18","v":3},{"$f":"O2-Paramètres!$F$18","v":4},{"$f":"P2-Paramètres!$F$18","v":5},{"$f":"Q2-Paramètres!$F$18","v":6},{"$f":"R2-Paramètres!$F$18","v":7},{"$f":"S2-Paramètres!$F$18","v":8},{"$f":"T2-Paramètres!$F$18","v":9},{"$f":"U2-Paramètres!$F$18","v":10},{"$f":"V2-Paramètres!$F$18","v":11},{"$f":"W2-Paramètres!$F$18","v":12},{"$f":"X2-Paramètres!$F$18","v":13},{"$f":"Y2-Paramètres!$F$18","v":14},{"$f":"Z2-Paramètres!$F$18","v":15},{"$f":"AA2-Paramètres!$F$18","v":16},{"$f":"AB2-Paramètres!$F$18","v":17},{"$f":"AC2-Paramètres!$F$18","v":18},{"$f":"AD2-Paramètres!$F$18","v":19},{"$f":"AE2-Paramètres!$F$18","v":20},{"$f":"AF2-Paramètres!$F$18","v":21},{"$f":"AG2-Paramètres!$F$18","v":22},{"$f":"AH2-Paramètres!$F$18","v":23},{"$f":"AI2-Paramètres!$F$18","v":24},{"$f":"AJ2-Paramètres!$F$18","v":25},{"$f":"AK2-Paramètres!$F$18","v":26},{"$f":"AL2-Paramètres!$F$18","v":27},{"$f":"AM2-Paramètres!$F$18","v":28},{"$f":"AN2-Paramètres!$F$18","v":29},{"$f":"AO2-Paramètres!$F$18","v":30},{"$f":"AP2-Paramètres!$F$18","v":31},{"$f":"AQ2-Paramètres!$F$18","v":32},{"$f":"AR2-Paramètres!$F$18","v":33},{"$f":"AS2-Paramètres!$F$18","v":34},{"$f":"AT2-Paramètres!$F$18","v":35},{"$f":"AU2-Paramètres!$F$18","v":36},{"$f":"AV2-Paramètres!$F$18","v":37},{"$f":"AW2-Paramètres!$F$18","v":38},{"$f":"AX2-Paramètres!$F$18","v":39},{"$f":"AY2-Paramètres!$F$18","v":40},{"$f":"AZ2-Paramètres!$F$18","v":41},{"$f":"BA2-Paramètres!$F$18","v":42},{"$f":"BB2-Paramètres!$F$18","v":43},{"$f":"BC2-Paramètres!$F$18","v":44},{"$f":"BD2-Paramètres!$F$18","v":45}]
[null,null,null,"Pertes ayant excede la limite de report","$mm nominal",null,{"$f":"-MIN(0,IFERROR(INDEX($G$201:G201,1,MATCH(G207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:H201,1,MATCH(H207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:I201,1,MATCH(I207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:J201,1,MATCH(J207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:K201,1,MATCH(K207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:L201,1,MATCH(L207,$G$2:$BD$2,0)),0))","v":6.25},{"$f":"-MIN(0,IFERROR(INDEX($G$201:M201,1,MATCH(M207,$G$2:$BD$2,0)),0))","v":6.375},{"$f":"-MIN(0,IFERROR(INDEX($G$201:N201,1,MATCH(N207,$G$2:$BD$2,0)),0))","v":174.77138124999993},{"$f":"-MIN(0,IFERROR(INDEX($G$201:O201,1,MATCH(O207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:P201,1,MATCH(P207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:Q201,1,MATCH(Q207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:R201,1,MATCH(R207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:S201,1,MATCH(S207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:T201,1,MATCH(T207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:U201,1,MATCH(U207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:V201,1,MATCH(V207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:W201,1,MATCH(W207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:X201,1,MATCH(X207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:Y201,1,MATCH(Y207,$G$2:$BD$2,0)),0))","v":2.6256035827975879},{"$f":"-MIN(0,IFERROR(INDEX($G$201:Z201,1,MATCH(Z207,$G$2:$BD$2,0)),0))","v":1.3159478725856921},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AA201,1,MATCH(AA207,$G$2:$BD$2,0)),0))","v":0.66118293910348225},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AB201,1,MATCH(AB207,$G$2:$BD$2,0)),0))","v":0.33386465241859004},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AC201,1,MATCH(AC207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AD201,1,MATCH(AD207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AE201,1,MATCH(AE207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AF201,1,MATCH(AF207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AG201,1,MATCH(AG207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AH201,1,MATCH(AH207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AI201,1,MATCH(AI207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AJ201,1,MATCH(AJ207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AK201,1,MATCH(AK207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AL201,1,MATCH(AL207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AM201,1,MATCH(AM207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AN201,1,MATCH(AN207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AO201,1,MATCH(AO207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AP201,1,MATCH(AP207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AQ201,1,MATCH(AQ207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AR201,1,MATCH(AR207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AS201,1,MATCH(AS207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AT201,1,MATCH(AT207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AU201,1,MATCH(AU207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AV201,1,MATCH(AV207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AW201,1,MATCH(AW207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AX201,1,MATCH(AX207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AY201,1,MATCH(AY207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:AZ201,1,MATCH(AZ207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:BA201,1,MATCH(BA207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:BB201,1,MATCH(BB207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:BC201,1,MATCH(BC207,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$201:BD201,1,MATCH(BD207,$G$2:$BD$2,0)),0))","v":0}]
[null,null,null,"Solde reporte","$mm nominal",null,null,{"$f":"G213","v":6.25},{"$f":"H213","v":12.625},187.39638124999993,152.40261173306033,57.732834148369932,0,0,0,0,0,0,0,0,2.6256035827975879,3.94155145538328,4.6027343944867622,4.9365990469053527,4.9365990469053527,2.3109954641077648,0.99504759152207267,0.33386465241859042,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16]
[null,null,null,"Pertes de l'annee en cours","$mm nominal",null,{"$f":"MIN(G201,0)","v":-6.25},-6.375,-174.77138124999993,0,0,0,0,0,0,0,0,0,0,-2.6256035827975879,-1.3159478725856921,-0.66118293910348225,-0.33386465241859004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AM201,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Limite reportable","$mm nominal",null,{"$f":"G201*Paramètres!$F$19","v":-6.25},{"$f":"H201*Paramètres!$F$19","v":-6.375},{"$f":"I201*Paramètres!$F$19","v":-174.77138124999993},{"$f":"J201*Paramètres!$F$19","v":34.993769516939608},{"$f":"K201*Paramètres!$F$19","v":94.669777584690394},{"$f":"L201*Paramètres!$F$19","v":130.36537289287565},{"$f":"M201*Paramètres!$F$19","v":141.9518586987183},{"$f":"N201*Paramètres!$F$19","v":180.36340495441675},{"$f":"O201*Paramètres!$F$19","v":183.97067305350512},{"$f":"P201*Paramètres!$F$19","v":187.65008651457521},{"$f":"Q201*Paramètres!$F$19","v":191.40308824486675},{"$f":"R201*Paramètres!$F$19","v":195.23115000976401},{"$f":"S201*Paramètres!$F$19","v":199.13577300995934},{"$f":"T201*Paramètres!$F$19","v":-2.6256035827975879},{"$f":"U201*Paramètres!$F$19","v":-1.3159478725856921},{"$f":"V201*Paramètres!$F$19","v":-0.66118293910348225},{"$f":"W201*Paramètres!$F$19","v":-0.33386465241859004},{"$f":"X201*Paramètres!$F$19","v":0},{"$f":"Y201*Paramètres!$F$19","v":0},{"$f":"Z201*Paramètres!$F$19","v":0},{"$f":"AA201*Paramètres!$F$19","v":0},{"$f":"AB201*Paramètres!$F$19","v":0},{"$f":"AC201*Paramètres!$F$19","v":0},{"$f":"AD201*Paramètres!$F$19","v":0},{"$f":"AE201*Paramètres!$F$19","v":0},{"$f":"AF201*Paramètres!$F$19","v":0},{"$f":"AG201*Paramètres!$F$19","v":0},{"$f":"AH201*Paramètres!$F$19","v":0},{"$f":"AI201*Paramètres!$F$19","v":0},{"$f":"AJ201*Paramètres!$F$19","v":0},{"$f":"AK201*Paramètres!$F$19","v":0},{"$f":"AL201*Paramètres!$F$19","v":0},{"$f":"AM201*Paramètres!$F$19","v":0},{"$f":"AN201*Paramètres!$F$19","v":0},{"$f":"AO201*Paramètres!$F$19","v":0},{"$f":"AP201*Paramètres!$F$19","v":0},{"$f":"AQ201*Paramètres!$F$19","v":0},{"$f":"AR201*Paramètres!$F$19","v":0},{"$f":"AS201*Paramètres!$F$19","v":0},{"$f":"AT201*Paramètres!$F$19","v":0},{"$f":"AU201*Paramètres!$F$19","v":0},{"$f":"AV201*Paramètres!$F$19","v":0},{"$f":"AW201*Paramètres!$F$19","v":0},{"$f":"AX201*Paramètres!$F$19","v":0},{"$f":"AY201*Paramètres!$F$19","v":0},{"$f":"AZ201*Paramètres!$F$19","v":0},{"$f":"BA201*Paramètres!$F$19","v":0},{"$f":"BB201*Paramètres!$F$19","v":0},{"$f":"BC201*Paramètres!$F$19","v":0},{"$f":"BD201*Paramètres!$F$19","v":0}]
[null,null,null,"Pertes deduites","$mm nominal",null,{"$f":"MIN((G201>0)*G211,G209)","v":0},0,0,34.993769516939608,94.669777584690394,57.732834148369932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN((AM201>0)*AM211,AM209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solde a reporter","$mm nominal",null,{"$f":"MAX(0,-G210+G209-G208-G212)","v":6.25},{"$f":"MAX(0,-H210+H209-H208-H212)","v":12.625},{"$f":"MAX(0,-I210+I209-I208-I212)","v":187.39638124999993},152.40261173306033,57.732834148369932,0,0,0,0,0,0,0,0,2.6256035827975879,3.94155145538328,4.6027343944867622,4.9365990469053527,4.9365990469053527,2.3109954641077648,0.99504759152207267,0.33386465241859042,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16]
[]
[null,null,null,"Flux de tresorerie du preteur"]
[null,null,{"$f":"SUM(G216:BD216)","v":252.5},"Financement de l'investissement","$mm nominal",null,{"$f":"SUM(G155:G156)*Paramètres!$F$90*(G29=0)","v":125},{"$f":"SUM(H155:H156)*Paramètres!$F$90*(H29=0)","v":127.5},{"$f":"SUM(I155:I156)*Paramètres!$F$90*(I29=0)","v":0},{"$f":"SUM(J155:J156)*Paramètres!$F$90*(J29=0)","v":0},{"$f":"SUM(K155:K156)*Paramètres!$F$90*(K29=0)","v":0},{"$f":"SUM(L155:L156)*Paramètres!$F$90*(L29=0)","v":0},{"$f":"SUM(M155:M156)*Paramètres!$F$90*(M29=0)","v":0},{"$f":"SUM(N155:N156)*Paramètres!$F$90*(N29=0)","v":0},{"$f":"SUM(O155:O156)*Paramètres!$F$90*(O29=0)","v":0},{"$f":"SUM(P155:P156)*Paramètres!$F$90*(P29=0)","v":0},{"$f":"SUM(Q155:Q156)*Paramètres!$F$90*(Q29=0)","v":0},{"$f":"SUM(R155:R156)*Paramètres!$F$90*(R29=0)","v":0},{"$f":"SUM(S155:S156)*Paramètres!$F$90*(S29=0)","v":0},{"$f":"SUM(T155:T156)*Paramètres!$F$90*(T29=0)","v":0},{"$f":"SUM(U155:U156)*Paramètres!$F$90*(U29=0)","v":0},{"$f":"SUM(V155:V156)*Paramètres!$F$90*(V29=0)","v":0},{"$f":"SUM(W155:W156)*Paramètres!$F$90*(W29=0)","v":0},{"$f":"SUM(X155:X156)*Paramètres!$F$90*(X29=0)","v":0},{"$f":"SUM(Y155:Y156)*Paramètres!$F$90*(Y29=0)","v":0},{"$f":"SUM(Z155:Z156)*Paramètres!$F$90*(Z29=0)","v":0},{"$f":"SUM(AA155:AA156)*Paramètres!$F$90*(AA29=0)","v":0},{"$f":"SUM(AB155:AB156)*Paramètres!$F$90*(AB29=0)","v":0},{"$f":"SUM(AC155:AC156)*Paramètres!$F$90*(AC29=0)","v":0},{"$f":"SUM(AD155:AD156)*Paramètres!$F$90*(AD29=0)","v":0},{"$f":"SUM(AE155:AE156)*Paramètres!$F$90*(AE29=0)","v":0},{"$f":"SUM(AF155:AF156)*Paramètres!$F$90*(AF29=0)","v":0},{"$f":"SUM(AG155:AG156)*Paramètres!$F$90*(AG29=0)","v":0},{"$f":"SUM(AH155:AH156)*Paramètres!$F$90*(AH29=0)","v":0},{"$f":"SUM(AI155:AI156)*Paramètres!$F$90*(AI29=0)","v":0},{"$f":"SUM(AJ155:AJ156)*Paramètres!$F$90*(AJ29=0)","v":0},{"$f":"SUM(AK155:AK156)*Paramètres!$F$90*(AK29=0)","v":0},{"$f":"SUM(AL155:AL156)*Paramètres!$F$90*(AL29=0)","v":0},{"$f":"SUM(AM155:AM156)*Paramètres!$F$90*(AM29=0)","v":0},{"$f":"SUM(AN155:AN156)*Paramètres!$F$90*(AN29=0)","v":0},{"$f":"SUM(AO155:AO156)*Paramètres!$F$90*(AO29=0)","v":0},{"$f":"SUM(AP155:AP156)*Paramètres!$F$90*(AP29=0)","v":0},{"$f":"SUM(AQ155:AQ156)*Paramètres!$F$90*(AQ29=0)","v":0},{"$f":"SUM(AR155:AR156)*Paramètres!$F$90*(AR29=0)","v":0},{"$f":"SUM(AS155:AS156)*Paramètres!$F$90*(AS29=0)","v":0},{"$f":"SUM(AT155:AT156)*Paramètres!$F$90*(AT29=0)","v":0},{"$f":"SUM(AU155:AU156)*Paramètres!$F$90*(AU29=0)","v":0},{"$f":"SUM(AV155:AV156)*Paramètres!$F$90*(AV29=0)","v":0},{"$f":"SUM(AW155:AW156)*Paramètres!$F$90*(AW29=0)","v":0},{"$f":"SUM(AX155:AX156)*Paramètres!$F$90*(AX29=0)","v":0},{"$f":"SUM(AY155:AY156)*Paramètres!$F$90*(AY29=0)","v":0},{"$f":"SUM(AZ155:AZ156)*Paramètres!$F$90*(AZ29=0)","v":0},{"$f":"SUM(BA155:BA156)*Paramètres!$F$90*(BA29=0)","v":0},{"$f":"SUM(BB155:BB156)*Paramètres!$F$90*(BB29=0)","v":0},{"$f":"SUM(BC155:BC156)*Paramètres!$F$90*(BC29=0)","v":0},{"$f":"SUM(BD155:BD156)*Paramètres!$F$90*(BD29=0)","v":0}]
[null,null,{"$f":"SUM(G217:BD217)","v":374.39653277761533},"Remboursement du pret","$mm nominal",null,{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(G29>0,G29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(H29>0,H29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(I29>0,I29<=Paramètres!$F$91)*-1","v":74.879306555523073},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(J29>0,J29<=Paramètres!$F$91)*-1","v":74.879306555523073},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(K29>0,K29<=Paramètres!$F$91)*-1","v":74.879306555523073},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(L29>0,L29<=Paramètres!$F$91)*-1","v":74.879306555523073},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(M29>0,M29<=Paramètres!$F$91)*-1","v":74.879306555523073},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(N29>0,N29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(O29>0,O29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(P29>0,P29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(Q29>0,Q29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(R29>0,R29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(S29>0,S29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(T29>0,T29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(U29>0,U29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(V29>0,V29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(W29>0,W29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(X29>0,X29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(Y29>0,Y29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(Z29>0,Z29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AA29>0,AA29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AB29>0,AB29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AC29>0,AC29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AD29>0,AD29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AE29>0,AE29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AF29>0,AF29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AG29>0,AG29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AH29>0,AH29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AI29>0,AI29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AJ29>0,AJ29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AK29>0,AK29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AL29>0,AL29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AM29>0,AM29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AN29>0,AN29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AO29>0,AO29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AP29>0,AP29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AQ29>0,AQ29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AR29>0,AR29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AS29>0,AS29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AT29>0,AT29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AU29>0,AU29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AV29>0,AV29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AW29>0,AW29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AX29>0,AX29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AY29>0,AY29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(AZ29>0,AZ29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(BA29>0,BA29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(BB29>0,BB29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(BC29>0,BC29<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$216)*AND(BD29>0,BD29<=Paramètres!$F$91)*-1","v":0}]
[null,null,{"$f":"SUM(G218:BD218)","v":121.89653277761536},"Flux de tresorerie net du preteur","$mm nominal",null,{"$f":"G217-G216","v":-125},{"$f":"H217-H216","v":-127.5},74.879306555523073,74.879306555523073,74.879306555523073,74.879306555523073,74.879306555523073,0,0,0,0,0,0,{"$f":"T217-T216","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]
[null,null,{"$f":"SUM(G219:BD219)","v":121.89653277761536},"Frais financiers","$mm nominal",null,{"$f":"IF(AND(G29>0,G29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,G29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(H29>0,H29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,H29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(I29>0,I29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,I29,Paramètres!$F$91,$C$216),0)","v":37.243749999999991},{"$f":"IF(AND(J29>0,J29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,J29,Paramètres!$F$91,$C$216),0)","v":31.692505408060335},{"$f":"IF(AND(K29>0,K29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,K29,Paramètres!$F$91,$C$216),0)","v":25.322452238809582},{"$f":"IF(AND(L29>0,L29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,L29,Paramètres!$F$91,$C$216),0)","v":18.012816227094348},{"$f":"IF(AND(M29>0,M29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,M29,Paramètres!$F$91,$C$216),0)","v":9.6250089036511124},{"$f":"IF(AND(N29>0,N29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,N29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(O29>0,O29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,O29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(P29>0,P29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,P29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(Q29>0,Q29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Q29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(R29>0,R29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,R29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(S29>0,S29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,S29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(T29>0,T29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,T29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(U29>0,U29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,U29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(V29>0,V29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,V29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(W29>0,W29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,W29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(X29>0,X29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,X29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(Y29>0,Y29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Y29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(Z29>0,Z29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Z29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AA29>0,AA29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AA29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AB29>0,AB29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AB29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AC29>0,AC29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AC29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AD29>0,AD29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AD29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AE29>0,AE29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AE29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AF29>0,AF29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AF29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AG29>0,AG29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AG29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AH29>0,AH29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AH29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AI29>0,AI29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AI29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AJ29>0,AJ29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AJ29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AK29>0,AK29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AK29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AL29>0,AL29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AL29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AM29>0,AM29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AM29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AN29>0,AN29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AN29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AO29>0,AO29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AO29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AP29>0,AP29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AP29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AQ29>0,AQ29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AQ29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AR29>0,AR29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AR29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AS29>0,AS29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AS29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AT29>0,AT29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AT29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AU29>0,AU29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AU29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AV29>0,AV29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AV29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AW29>0,AW29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AW29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AX29>0,AX29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AX29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AY29>0,AY29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AY29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(AZ29>0,AZ29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AZ29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(BA29>0,BA29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,BA29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(BB29>0,BB29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,BB29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(BC29>0,BC29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,BC29,Paramètres!$F$91,$C$216),0)","v":0},{"$f":"IF(AND(BD29>0,BD29<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,BD29,Paramètres!$F$91,$C$216),0)","v":0}]
[]
[null,null,null,"Impot sur la rente"]
[null,null,{"$f":"SUM(G222:BD222)","v":-1333.9344664774603},"RRT solde d'ouverture","$mm nominal",null,{"$f":"F226*(F226<0)","v":0},-256.25,-517.625,-354.34371365000004,-187.79680157300001,-17.91895125446004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL226*(AL226<0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"(ajouter) uplift sur le solde negatif","$mm nominal",null,{"$f":"G222*Paramètres!$F$26","v":0},{"$f":"H222*Paramètres!$F$26","v":0},{"$f":"I222*Paramètres!$F$26","v":0},{"$f":"J222*Paramètres!$F$26","v":0},{"$f":"K222*Paramètres!$F$26","v":0},{"$f":"L222*Paramètres!$F$26","v":0},{"$f":"M222*Paramètres!$F$26","v":0},{"$f":"N222*Paramètres!$F$26","v":0},{"$f":"O222*Paramètres!$F$26","v":0},{"$f":"P222*Paramètres!$F$26","v":0},{"$f":"Q222*Paramètres!$F$26","v":0},{"$f":"R222*Paramètres!$F$26","v":0},{"$f":"S222*Paramètres!$F$26","v":0},{"$f":"T222*Paramètres!$F$26","v":0},{"$f":"U222*Paramètres!$F$26","v":0},{"$f":"V222*Paramètres!$F$26","v":0},{"$f":"W222*Paramètres!$F$26","v":0},{"$f":"X222*Paramètres!$F$26","v":0},{"$f":"Y222*Paramètres!$F$26","v":0},{"$f":"Z222*Paramètres!$F$26","v":0},{"$f":"AA222*Paramètres!$F$26","v":0},{"$f":"AB222*Paramètres!$F$26","v":0},{"$f":"AC222*Paramètres!$F$26","v":0},{"$f":"AD222*Paramètres!$F$26","v":0},{"$f":"AE222*Paramètres!$F$26","v":0},{"$f":"AF222*Paramètres!$F$26","v":0},{"$f":"AG222*Paramètres!$F$26","v":0},{"$f":"AH222*Paramètres!$F$26","v":0},{"$f":"AI222*Paramètres!$F$26","v":0},{"$f":"AJ222*Paramètres!$F$26","v":0},{"$f":"AK222*Paramètres!$F$26","v":0},{"$f":"AL222*Paramètres!$F$26","v":0},{"$f":"AM222*Paramètres!$F$26","v":0},{"$f":"AN222*Paramètres!$F$26","v":0},{"$f":"AO222*Paramètres!$F$26","v":0},{"$f":"AP222*Paramètres!$F$26","v":0},{"$f":"AQ222*Paramètres!$F$26","v":0},{"$f":"AR222*Paramètres!$F$26","v":0},{"$f":"AS222*Paramètres!$F$26","v":0},{"$f":"AT222*Paramètres!$F$26","v":0},{"$f":"AU222*Paramètres!$F$26","v":0},{"$f":"AV222*Paramètres!$F$26","v":0},{"$f":"AW222*Paramètres!$F$26","v":0},{"$f":"AX222*Paramètres!$F$26","v":0},{"$f":"AY222*Paramètres!$F$26","v":0},{"$f":"AZ222*Paramètres!$F$26","v":0},{"$f":"BA222*Paramètres!$F$26","v":0},{"$f":"BB222*Paramètres!$F$26","v":0},{"$f":"BC222*Paramètres!$F$26","v":0},{"$f":"BD222*Paramètres!$F$26","v":0}]
[null,null,1469.2985069610211,"(ajouter) flux de tresorerie nets du projet apres redevance, bonus et rehabilitation","$mm nominal",null,{"$f":"G160","v":-256.25},-261.375,163.28128634999999,166.54691207700003,169.87785031853997,173.27540732491084,176.74091547140898,180.27573378083716,183.88124845645393,187.55887342558299,191.31005089409467,195.1362519119765,199.0389769502161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"(deduire) IBP paye: non","$mm nominal",null,{"$f":"G204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"H204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"I204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"J204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"K204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"L204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"M204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"N204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"O204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"P204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"Q204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"R204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"S204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"T204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"U204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"V204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"W204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"X204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"Y204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"Z204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AA204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AB204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AC204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AD204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AE204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AF204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AG204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AH204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AI204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AJ204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AK204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AL204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AM204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AN204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AO204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AP204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AQ204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AR204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AS204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AT204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AU204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AV204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AW204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AX204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AY204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"AZ204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"BA204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"BB204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"BC204*(Paramètres!$F$27=\"yes\")*-1","v":0},{"$f":"BD204*(Paramètres!$F$27=\"yes\")*-1","v":0}]
[null,null,135.36404048356079,"RRT solde final","$mm nominal",null,{"$f":"SUM(G222:G225)","v":-256.25},-517.625,-354.34371365000004,-187.79680157300001,-17.91895125446004,155.3564560704508,176.74091547140898,180.27573378083716,183.88124845645393,187.55887342558299,191.31005089409467,195.1362519119765,199.0389769502161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM222:AM225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur la rente","$mm nominal",null,{"$f":"G226*(G226>0)*Paramètres!$F$25","v":0},{"$f":"H226*(H226>0)*Paramètres!$F$25","v":0},{"$f":"I226*(I226>0)*Paramètres!$F$25","v":0},{"$f":"J226*(J226>0)*Paramètres!$F$25","v":0},{"$f":"K226*(K226>0)*Paramètres!$F$25","v":0},{"$f":"L226*(L226>0)*Paramètres!$F$25","v":0},{"$f":"M226*(M226>0)*Paramètres!$F$25","v":0},{"$f":"N226*(N226>0)*Paramètres!$F$25","v":0},{"$f":"O226*(O226>0)*Paramètres!$F$25","v":0},{"$f":"P226*(P226>0)*Paramètres!$F$25","v":0},{"$f":"Q226*(Q226>0)*Paramètres!$F$25","v":0},{"$f":"R226*(R226>0)*Paramètres!$F$25","v":0},{"$f":"S226*(S226>0)*Paramètres!$F$25","v":0},{"$f":"T226*(T226>0)*Paramètres!$F$25","v":0},{"$f":"U226*(U226>0)*Paramètres!$F$25","v":0},{"$f":"V226*(V226>0)*Paramètres!$F$25","v":0},{"$f":"W226*(W226>0)*Paramètres!$F$25","v":0},{"$f":"X226*(X226>0)*Paramètres!$F$25","v":0},{"$f":"Y226*(Y226>0)*Paramètres!$F$25","v":0},{"$f":"Z226*(Z226>0)*Paramètres!$F$25","v":0},{"$f":"AA226*(AA226>0)*Paramètres!$F$25","v":0},{"$f":"AB226*(AB226>0)*Paramètres!$F$25","v":0},{"$f":"AC226*(AC226>0)*Paramètres!$F$25","v":0},{"$f":"AD226*(AD226>0)*Paramètres!$F$25","v":0},{"$f":"AE226*(AE226>0)*Paramètres!$F$25","v":0},{"$f":"AF226*(AF226>0)*Paramètres!$F$25","v":0},{"$f":"AG226*(AG226>0)*Paramètres!$F$25","v":0},{"$f":"AH226*(AH226>0)*Paramètres!$F$25","v":0},{"$f":"AI226*(AI226>0)*Paramètres!$F$25","v":0},{"$f":"AJ226*(AJ226>0)*Paramètres!$F$25","v":0},{"$f":"AK226*(AK226>0)*Paramètres!$F$25","v":0},{"$f":"AL226*(AL226>0)*Paramètres!$F$25","v":0},{"$f":"AM226*(AM226>0)*Paramètres!$F$25","v":0},{"$f":"AN226*(AN226>0)*Paramètres!$F$25","v":0},{"$f":"AO226*(AO226>0)*Paramètres!$F$25","v":0},{"$f":"AP226*(AP226>0)*Paramètres!$F$25","v":0},{"$f":"AQ226*(AQ226>0)*Paramètres!$F$25","v":0},{"$f":"AR226*(AR226>0)*Paramètres!$F$25","v":0},{"$f":"AS226*(AS226>0)*Paramètres!$F$25","v":0},{"$f":"AT226*(AT226>0)*Paramètres!$F$25","v":0},{"$f":"AU226*(AU226>0)*Paramètres!$F$25","v":0},{"$f":"AV226*(AV226>0)*Paramètres!$F$25","v":0},{"$f":"AW226*(AW226>0)*Paramètres!$F$25","v":0},{"$f":"AX226*(AX226>0)*Paramètres!$F$25","v":0},{"$f":"AY226*(AY226>0)*Paramètres!$F$25","v":0},{"$f":"AZ226*(AZ226>0)*Paramètres!$F$25","v":0},{"$f":"BA226*(BA226>0)*Paramètres!$F$25","v":0},{"$f":"BB226*(BB226>0)*Paramètres!$F$25","v":0},{"$f":"BC226*(BC226>0)*Paramètres!$F$25","v":0},{"$f":"BD226*(BD226>0)*Paramètres!$F$25","v":0}]
[null,null,null,"Verification"]
[null,null,{"$f":"SUM(G229:BD229)","v":1469.2985069610211},"Flux de tresorerie nets apres redevance et IBP si deductible","$mm nominal",null,{"$f":"G224+G225","v":-256.25},-261.375,163.28128634999999,166.54691207700003,169.87785031853997,173.27540732491084,176.74091547140898,180.27573378083716,183.88124845645393,187.55887342558299,191.31005089409467,195.1362519119765,199.0389769502161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM224+AM225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TRI cumulatif","%",null,{"$f":"IFERROR(IRR($G$229:G229),0)","v":0},{"$f":"IFERROR(IRR($G$229:H229),0)","v":0},{"$f":"IFERROR(IRR($G$229:I229),0)","v":-0.56274329571922277},{"$f":"IFERROR(IRR($G$229:J229),0)","v":-0.20175488488505255},{"$f":"IFERROR(IRR($G$229:K229),0)","v":-1.3931753294377125E-2},{"$f":"IFERROR(IRR($G$229:L229),0)","v":9.2209504321628444E-2},{"$f":"IFERROR(IRR($G$229:M229),0)","v":0.15656061882542605},{"$f":"IFERROR(IRR($G$229:N229),0)","v":0.19770832057444965},{"$f":"IFERROR(IRR($G$229:O229),0)","v":0.2251072460221506},{"$f":"IFERROR(IRR($G$229:P229),0)","v":0.24393291877782519},{"$f":"IFERROR(IRR($G$229:Q229),0)","v":0.25719157200523557},{"$f":"IFERROR(IRR($G$229:R229),0)","v":0.26671555846952777},{"$f":"IFERROR(IRR($G$229:S229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:T229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:U229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:V229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:W229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:X229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:Y229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:Z229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AA229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AB229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AC229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AD229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AE229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AF229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AG229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AH229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AI229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AJ229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AK229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AL229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AM229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AN229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AO229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AP229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AQ229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AR229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AS229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AT229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AU229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AV229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AW229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AX229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AY229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:AZ229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:BA229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:BB229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:BC229),0)","v":0.27366677958828323},{"$f":"IFERROR(IRR($G$229:BD229),0)","v":0.27366677958828323}]
[]
[null,null,null,"Impot sur les benefices a taux variable"]
[null,null,null,"Assiette d'imposition","$mm nominal",null,{"$f":"G203*(G203>0)","v":0},0,0,0,0,72.632538744505723,141.9518586987183,180.36340495441675,183.97067305350512,187.65008651457521,191.40308824486675,195.23115000976401,199.13577300995934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM203*(AM203>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Benefice imposable / chiffre d'affaires","%",null,{"$f":"IFERROR(G203/G45,\"\")","v":""},"",-0.47858916100097354,0,0,0.18742315708565216,0.35911449621823333,0.44734244453712457,0.44734244453712463,0.44734244453712463,0.44734244453712463,0.44734244453712457,0.44734244453712457,"","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(AM203/AM45,\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,"Taux d'imposition","%",null,{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/G234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/G234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/H234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/H234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/I234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/I234))),0)","v":0.17507369781401211},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/J234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/J234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/K234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/K234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/L234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/L234))),0)","v":8.5973760198074053E-2},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/M234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/M234))),0)","v":0.11658447340230002},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/N234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/N234))),0)","v":0.12317491298547206},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/O234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/O234))),0)","v":0.12317491298547206},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/P234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/P234))),0)","v":0.12317491298547206},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/Q234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/Q234))),0)","v":0.12317491298547206},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/R234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/R234))),0)","v":0.12317491298547206},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/S234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/S234))),0)","v":0.12317491298547206},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/T234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/T234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/U234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/U234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/V234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/V234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/W234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/W234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/X234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/X234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/Y234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/Y234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/Z234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/Z234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AA234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AA234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AB234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AB234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AC234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AC234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AD234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AD234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AE234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AE234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AF234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AF234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AG234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AG234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AH234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AH234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AI234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AI234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AJ234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AJ234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AK234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AK234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AL234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AL234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AM234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AM234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AN234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AN234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AO234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AO234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AP234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AP234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AQ234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AQ234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AR234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AR234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AS234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AS234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AT234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AT234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AU234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AU234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AV234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AV234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AW234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AW234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AX234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AX234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AY234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AY234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AZ234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/AZ234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/BA234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/BA234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/BB234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/BB234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/BC234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/BC234))),0)","v":0},{"$f":"IFERROR(IF(Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/BD234))<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*(Paramètres!$F$86/BD234))),0)","v":0}]
[null,null,null,"Impot sur le benefices a taux variable","$mm nominal",null,{"$f":"IF(Paramètres!$F$29=2,G233*G235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,H233*H235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,I233*I235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,J233*J235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,K233*K235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,L233*L235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,M233*M235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,N233*N235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,O233*O235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,P233*P235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,Q233*Q235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,R233*R235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,S233*S235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,T233*T235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,U233*U235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,V233*V235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,W233*W235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,X233*X235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,Y233*Y235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,Z233*Z235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AA233*AA235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AB233*AB235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AC233*AC235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AD233*AD235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AE233*AE235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AF233*AF235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AG233*AG235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AH233*AH235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AI233*AI235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AJ233*AJ235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AK233*AK235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AL233*AL235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AM233*AM235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AN233*AN235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AO233*AO235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AP233*AP235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AQ233*AQ235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AR233*AR235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AS233*AS235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AT233*AT235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AU233*AU235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AV233*AV235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AW233*AW235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AX233*AX235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AY233*AY235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,AZ233*AZ235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,BA233*BA235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,BB233*BB235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,BC233*BC235,0)","v":0},{"$f":"IF(Paramètres!$F$29=2,BD233*BD235,0)","v":0}]
[]
[null,null,null,"Impot sur les dividendes et participations de l'Etat"]
[null,null,{"$f":"SUM(G239:BD239)","v":1469.2985069610211},"FTN du projet apres rehabilitations et avant impots","$mm nominal",null,{"$f":"G160","v":-256.25},-261.375,163.28128634999999,166.54691207700003,169.87785031853997,173.27540732491084,176.74091547140898,180.27573378083716,183.88124845645393,187.55887342558299,191.31005089409467,195.1362519119765,199.0389769502161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G240:BD240)","v":121.89653277761536},"Flux de tresorerie net du preteur","$mm nominal",null,{"$f":"G218","v":-125},{"$f":"H218","v":-127.5},74.879306555523073,74.879306555523073,74.879306555523073,74.879306555523073,74.879306555523073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G241:BD241)","v":405.70157196909338},"Impot sur les benefices et profits","$mm nominal",null,{"$f":"G204","v":0},0,0,0,0,21.789761623351716,42.585557609615485,54.109021486325027,55.191201916051533,56.295025954372562,57.420926473460021,58.569345002929197,59.740731902987797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur les profits excedentaires","$mm nominal",null,{"$f":"G150","v":0},{"$f":"H150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur la rente","$mm nominal",null,{"$f":"G227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur le benefices a taux variable","$mm nominal",null,{"$f":"G236","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,{"$f":"AM236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,941.70040221431248,"Flux de tresorerie de l'investisseur avant distributions","$mm nominal",null,{"$f":"G239-SUM(G240:G244)","v":-131.25},{"$f":"H239-SUM(H240:H244)","v":-133.875},88.401979794476915,91.667605521476958,94.998543763016897,76.606339146036049,59.276051306270432,126.16671229451214,128.69004654040239,131.26384747121043,133.88912442063466,136.5669069090473,139.29824504722831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM239-SUM(AM240:AM244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,38041.638009544069,"Flux de tresorerie cumules de l'investisseur avant distributions","$mm nominal",null,{"$f":"SUM($G$245:G245)","v":-131.25},{"$f":"SUM($G$245:H245)","v":-265.125},{"$f":"SUM($G$245:I245)","v":-176.72302020552308},{"$f":"SUM($G$245:J245)","v":-85.055414684046127},{"$f":"SUM($G$245:K245)","v":9.9431290789707703},{"$f":"SUM($G$245:L245)","v":86.549468225006819},{"$f":"SUM($G$245:M245)","v":145.82551953127725},{"$f":"SUM($G$245:N245)","v":271.99223182578942},{"$f":"SUM($G$245:O245)","v":400.68227836619178},{"$f":"SUM($G$245:P245)","v":531.94612583740218},{"$f":"SUM($G$245:Q245)","v":665.83525025803681},{"$f":"SUM($G$245:R245)","v":802.40215716708417},{"$f":"SUM($G$245:S245)","v":941.70040221431248},{"$f":"SUM($G$245:T245)","v":941.70040221431248},{"$f":"SUM($G$245:U245)","v":941.70040221431248},{"$f":"SUM($G$245:V245)","v":941.70040221431248},{"$f":"SUM($G$245:W245)","v":941.70040221431248},{"$f":"SUM($G$245:X245)","v":941.70040221431248},{"$f":"SUM($G$245:Y245)","v":941.70040221431248},{"$f":"SUM($G$245:Z245)","v":941.70040221431248},{"$f":"SUM($G$245:AA245)","v":941.70040221431248},{"$f":"SUM($G$245:AB245)","v":941.70040221431248},{"$f":"SUM($G$245:AC245)","v":941.70040221431248},{"$f":"SUM($G$245:AD245)","v":941.70040221431248},{"$f":"SUM($G$245:AE245)","v":941.70040221431248},{"$f":"SUM($G$245:AF245)","v":941.70040221431248},{"$f":"SUM($G$245:AG245)","v":941.70040221431248},{"$f":"SUM($G$245:AH245)","v":941.70040221431248},{"$f":"SUM($G$245:AI245)","v":941.70040221431248},{"$f":"SUM($G$245:AJ245)","v":941.70040221431248},{"$f":"SUM($G$245:AK245)","v":941.70040221431248},{"$f":"SUM($G$245:AL245)","v":941.70040221431248},{"$f":"SUM($G$245:AM245)","v":941.70040221431248},{"$f":"SUM($G$245:AN245)","v":941.70040221431248},{"$f":"SUM($G$245:AO245)","v":941.70040221431248},{"$f":"SUM($G$245:AP245)","v":941.70040221431248},{"$f":"SUM($G$245:AQ245)","v":941.70040221431248},{"$f":"SUM($G$245:AR245)","v":941.70040221431248},{"$f":"SUM($G$245:AS245)","v":941.70040221431248},{"$f":"SUM($G$245:AT245)","v":941.70040221431248},{"$f":"SUM($G$245:AU245)","v":941.70040221431248},{"$f":"SUM($G$245:AV245)","v":941.70040221431248},{"$f":"SUM($G$245:AW245)","v":941.70040221431248},{"$f":"SUM($G$245:AX245)","v":941.70040221431248},{"$f":"SUM($G$245:AY245)","v":941.70040221431248},{"$f":"SUM($G$245:AZ245)","v":941.70040221431248},{"$f":"SUM($G$245:BA245)","v":941.70040221431248},{"$f":"SUM($G$245:BB245)","v":941.70040221431248},{"$f":"SUM($G$245:BC245)","v":941.70040221431248},{"$f":"SUM($G$245:BD245)","v":941.70040221431248}]
[]
[null,null,{"$f":"SUM(G248:BD248)","v":941.70040221431248},"Tresorerie distribuable","$mm nominal",null,{"$f":"IF(G246<0,0,MAX(0,MIN(G246,G245)))","v":0},0,0,0,9.9431290789707703,76.606339146036049,59.276051306270432,126.16671229451214,128.69004654040239,131.26384747121043,133.88912442063466,136.5669069090473,139.29824504722831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM246<0,0,MAX(0,MIN(AM246,AM245)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G249:BD249)","v":47.085020110715632},"Participation de l'Etat","$mm nominal",null,{"$f":"G$248*Paramètres!$F$34*(G248>0)","v":0},{"$f":"H$248*Paramètres!$F$34*(H248>0)","v":0},{"$f":"I$248*Paramètres!$F$34*(I248>0)","v":0},{"$f":"J$248*Paramètres!$F$34*(J248>0)","v":0},{"$f":"K$248*Paramètres!$F$34*(K248>0)","v":0.49715645394853852},{"$f":"L$248*Paramètres!$F$34*(L248>0)","v":3.8303169573018025},{"$f":"M$248*Paramètres!$F$34*(M248>0)","v":2.9638025653135216},{"$f":"N$248*Paramètres!$F$34*(N248>0)","v":6.3083356147256069},{"$f":"O$248*Paramètres!$F$34*(O248>0)","v":6.4345023270201196},{"$f":"P$248*Paramètres!$F$34*(P248>0)","v":6.563192373560522},{"$f":"Q$248*Paramètres!$F$34*(Q248>0)","v":6.6944562210317331},{"$f":"R$248*Paramètres!$F$34*(R248>0)","v":6.8283453454523659},{"$f":"S$248*Paramètres!$F$34*(S248>0)","v":6.9649122523614153},{"$f":"T$248*Paramètres!$F$34*(T248>0)","v":0},{"$f":"U$248*Paramètres!$F$34*(U248>0)","v":0},{"$f":"V$248*Paramètres!$F$34*(V248>0)","v":0},{"$f":"W$248*Paramètres!$F$34*(W248>0)","v":0},{"$f":"X$248*Paramètres!$F$34*(X248>0)","v":0},{"$f":"Y$248*Paramètres!$F$34*(Y248>0)","v":0},{"$f":"Z$248*Paramètres!$F$34*(Z248>0)","v":0},{"$f":"AA$248*Paramètres!$F$34*(AA248>0)","v":0},{"$f":"AB$248*Paramètres!$F$34*(AB248>0)","v":0},{"$f":"AC$248*Paramètres!$F$34*(AC248>0)","v":0},{"$f":"AD$248*Paramètres!$F$34*(AD248>0)","v":0},{"$f":"AE$248*Paramètres!$F$34*(AE248>0)","v":0},{"$f":"AF$248*Paramètres!$F$34*(AF248>0)","v":0},{"$f":"AG$248*Paramètres!$F$34*(AG248>0)","v":0},{"$f":"AH$248*Paramètres!$F$34*(AH248>0)","v":0},{"$f":"AI$248*Paramètres!$F$34*(AI248>0)","v":0},{"$f":"AJ$248*Paramètres!$F$34*(AJ248>0)","v":0},{"$f":"AK$248*Paramètres!$F$34*(AK248>0)","v":0},{"$f":"AL$248*Paramètres!$F$34*(AL248>0)","v":0},{"$f":"AM$248*Paramètres!$F$34*(AM248>0)","v":0},{"$f":"AN$248*Paramètres!$F$34*(AN248>0)","v":0},{"$f":"AO$248*Paramètres!$F$34*(AO248>0)","v":0},{"$f":"AP$248*Paramètres!$F$34*(AP248>0)","v":0},{"$f":"AQ$248*Paramètres!$F$34*(AQ248>0)","v":0},{"$f":"AR$248*Paramètres!$F$34*(AR248>0)","v":0},{"$f":"AS$248*Paramètres!$F$34*(AS248>0)","v":0},{"$f":"AT$248*Paramètres!$F$34*(AT248>0)","v":0},{"$f":"AU$248*Paramètres!$F$34*(AU248>0)","v":0},{"$f":"AV$248*Paramètres!$F$34*(AV248>0)","v":0},{"$f":"AW$248*Paramètres!$F$34*(AW248>0)","v":0},{"$f":"AX$248*Paramètres!$F$34*(AX248>0)","v":0},{"$f":"AY$248*Paramètres!$F$34*(AY248>0)","v":0},{"$f":"AZ$248*Paramètres!$F$34*(AZ248>0)","v":0},{"$f":"BA$248*Paramètres!$F$34*(BA248>0)","v":0},{"$f":"BB$248*Paramètres!$F$34*(BB248>0)","v":0},{"$f":"BC$248*Paramètres!$F$34*(BC248>0)","v":0},{"$f":"BD$248*Paramètres!$F$34*(BD248>0)","v":0}]
[null,null,{"$f":"SUM(G250:BD250)","v":894.61538210359686},"Versement de dividendes","$mm nominal",null,{"$f":"G248-G249","v":0},0,0,0,9.4459726250222324,72.776022188734245,56.31224874095691,119.85837667978653,122.25554421338228,124.7006550976499,127.19466819960293,129.73856156359494,132.33333279486689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM248-AM249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G251:BD251)","v":89.461538210359691},"Prelevement a la source sur les dividendes","$mm nominal",null,{"$f":"G250*Paramètres!$F$33","v":0},{"$f":"H250*Paramètres!$F$33","v":0},{"$f":"I250*Paramètres!$F$33","v":0},{"$f":"J250*Paramètres!$F$33","v":0},{"$f":"K250*Paramètres!$F$33","v":0.94459726250222331},{"$f":"L250*Paramètres!$F$33","v":7.2776022188734251},{"$f":"M250*Paramètres!$F$33","v":5.6312248740956914},{"$f":"N250*Paramètres!$F$33","v":11.985837667978654},{"$f":"O250*Paramètres!$F$33","v":12.225554421338229},{"$f":"P250*Paramètres!$F$33","v":12.470065509764991},{"$f":"Q250*Paramètres!$F$33","v":12.719466819960294},{"$f":"R250*Paramètres!$F$33","v":12.973856156359496},{"$f":"S250*Paramètres!$F$33","v":13.23333327948669},{"$f":"T250*Paramètres!$F$33","v":0},{"$f":"U250*Paramètres!$F$33","v":0},{"$f":"V250*Paramètres!$F$33","v":0},{"$f":"W250*Paramètres!$F$33","v":0},{"$f":"X250*Paramètres!$F$33","v":0},{"$f":"Y250*Paramètres!$F$33","v":0},{"$f":"Z250*Paramètres!$F$33","v":0},{"$f":"AA250*Paramètres!$F$33","v":0},{"$f":"AB250*Paramètres!$F$33","v":0},{"$f":"AC250*Paramètres!$F$33","v":0},{"$f":"AD250*Paramètres!$F$33","v":0},{"$f":"AE250*Paramètres!$F$33","v":0},{"$f":"AF250*Paramètres!$F$33","v":0},{"$f":"AG250*Paramètres!$F$33","v":0},{"$f":"AH250*Paramètres!$F$33","v":0},{"$f":"AI250*Paramètres!$F$33","v":0},{"$f":"AJ250*Paramètres!$F$33","v":0},{"$f":"AK250*Paramètres!$F$33","v":0},{"$f":"AL250*Paramètres!$F$33","v":0},{"$f":"AM250*Paramètres!$F$33","v":0},{"$f":"AN250*Paramètres!$F$33","v":0},{"$f":"AO250*Paramètres!$F$33","v":0},{"$f":"AP250*Paramètres!$F$33","v":0},{"$f":"AQ250*Paramètres!$F$33","v":0},{"$f":"AR250*Paramètres!$F$33","v":0},{"$f":"AS250*Paramètres!$F$33","v":0},{"$f":"AT250*Paramètres!$F$33","v":0},{"$f":"AU250*Paramètres!$F$33","v":0},{"$f":"AV250*Paramètres!$F$33","v":0},{"$f":"AW250*Paramètres!$F$33","v":0},{"$f":"AX250*Paramètres!$F$33","v":0},{"$f":"AY250*Paramètres!$F$33","v":0},{"$f":"AZ250*Paramètres!$F$33","v":0},{"$f":"BA250*Paramètres!$F$33","v":0},{"$f":"BB250*Paramètres!$F$33","v":0},{"$f":"BC250*Paramètres!$F$33","v":0},{"$f":"BD250*Paramètres!$F$33","v":0}]
[]
[null,null,{"$f":"SUM(G253:BD253)","v":805.15384389323708},"FTN de l'investisseur apres versement des dividendes de l'Etat et prelevement a la source","$mm nominal",null,{"$f":"G245-G251-G249","v":-131.25},{"$f":"H245-H251-H249","v":-133.875},88.401979794476915,91.667605521476958,93.556790046566135,65.498419969860819,50.681023866861217,107.87253901180787,110.02998979204403,112.23058958788491,114.47520137964264,116.76470540723545,119.0999995153802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM245-AM251-AM249","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,{"$f":"G$2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$2","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,"Indicateurs du projet: valeures nominales"]
[null,null,{"$f":"SUM(G258:BD258)","v":2152.0495615395866},"EBITDA","$mm nominal",null,{"$f":"G118","v":-6.25},-6.375,177.88850235000001,181.44627239699997,185.07519784493999,188.77670180183881,192.5522358378756,196.40328055463306,200.33134616572573,204.33797308904025,208.42473255082109,212.59322720183744,216.84509174587424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G259:BD259)","v":1580.3929160726243},"EBIT","$mm nominal",null,{"$f":"G183","v":-6.25},-6.375,-128.39812124999997,75.998375124999967,129.49057202749998,158.06649816805,161.45894283141104,190.44312168803918,194.25198412179998,198.13702380423598,202.09976428032076,206.14175956592709,210.26459475724567,-2.6256035827975879,-1.3159478725856921,-0.66118293910348225,-0.33386465241859004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G260:BD260)","v":1458.4963832950089},"EBT","$mm nominal",null,{"$f":"G183-G219","v":-6.25},-6.375,-165.64187124999995,44.305869716939632,104.1681197886904,140.05368194095564,151.83393392775992,190.44312168803918,194.25198412179998,198.13702380423598,202.09976428032076,206.14175956592709,210.26459475724567,-2.6256035827975879,-1.3159478725856921,-0.66118293910348225,-0.33386465241859004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM183-AM219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total ","Flux de tresorerie nets de l'investisseur: valeurs nominales"]
[null,null,{"$f":"SUM(G263:BD263)","v":1469.2985069610211},"FTN du projet apres rehabilitations et avant impots","$mm nominal",null,{"$f":"G160","v":-256.25},{"$f":"H160","v":-261.375},163.28128634999999,166.54691207700003,169.87785031853997,173.27540732491084,176.74091547140898,180.27573378083716,183.88124845645393,187.55887342558299,191.31005089409467,195.1362519119765,199.0389769502161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G264:BD264)","v":121.89653277761536},"Moins: Flux de tresorerie net du preteur","$mm nominal",null,{"$f":"G218","v":-125},{"$f":"H218","v":-127.5},74.879306555523073,74.879306555523073,74.879306555523073,74.879306555523073,74.879306555523073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G265:BD265)","v":405.70157196909338},"Moins: Impot sur les benefices et profits","$mm nominal",null,{"$f":"G204","v":0},0,0,0,0,21.789761623351716,42.585557609615485,54.109021486325027,55.191201916051533,56.295025954372562,57.420926473460021,58.569345002929197,59.740731902987797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G266:BD266)","v":0},"Impot sur les profits excedentaires","$mm nominal",null,{"$f":"G150","v":0},{"$f":"H150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Moins: Impot sur la rente","$mm nominal",null,{"$f":"G227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Moins: Impot sur le benefices a taux variable","$mm nominal",null,{"$f":"G236","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,{"$f":"AM236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,47.085020110715632,"Moins: Participation de l'Etat","$mm nominal",null,{"$f":"G249","v":0},0,0,0,0.49715645394853852,3.8303169573018025,2.9638025653135216,6.3083356147256069,6.4345023270201196,6.563192373560522,6.6944562210317331,6.8283453454523659,6.9649122523614153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,89.461538210359691,"Moins: Prelevement a la source sur les dividendes","$mm nominal",null,{"$f":"G251","v":0},0,0,0,0.94459726250222331,7.2776022188734251,5.6312248740956914,11.985837667978654,12.225554421338229,12.470065509764991,12.719466819960294,12.973856156359496,13.23333327948669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,805.15384389323708,"Flux de tresorerie de l'investisseur apres impots","$mm nominal",null,{"$f":"G263-SUM(G264:G270)","v":-131.25},{"$f":"H263-SUM(H264:H270)","v":-133.875},88.401979794476915,{"$f":"J263-SUM(J264:J270)","v":91.667605521476958},93.556790046566135,65.498419969860819,50.68102386686121,107.87253901180787,110.02998979204405,112.23058958788491,114.47520137964263,116.76470540723545,119.0999995153802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM263-SUM(AM264:AM270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G271:BD271),0)","v":0.27694607924682768},"TRI de l'investisseur apres impots"]
[null,null,{"$f":"SUM(G273:BD273)","v":0},"Flux de tresorerie des frais de fermeture et rehabilitation","$mm nominal",null,{"$f":"G75+G76+G77","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,{"$f":"AM75+AM76+AM77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Flux de tresorerie nets de l'investisseur: valeurs reelles"]
[null,null,null,"Indice d'inflation",null,null,{"$f":"G40","v":1},1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225,1.6406059944647295,1.6734181143540243,1.7068864766411045,1.7410242061739269,1.7758446902974052,1.8113615841033535,1.8475888157854201,{"$f":"AM40","v":1.8845405921011289},1.9222314039431516,1.9606760320220145,1.9998895526624547,2.0398873437157037,2.080685090590018,2.1222987924018186,2.1647447682498542,2.2080396636148518,2.2522004568871488,2.2972444660248916,2.3431893553453893,2.3900531424522975,2.4378542053013432,2.4866112894073704,2.5363435151955169,2.5870703854994277,2.6388117932094164]
[null,null,{"$f":"SUM(G277:BD277)","v":1213.8496250000001},"FTN du projet apres rehabilitations et avant impots","$mm reel",null,{"$f":"G263/G$276","v":-256.25},-256.25,156.94087499999998,156.94087500000003,156.94087499999998,156.94087500000003,156.94087499999995,156.94087499999998,156.94087500000001,156.94087499999998,156.94087500000001,156.94087499999998,156.94087500000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM263/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G278:BD278)","v":96.020175955226932},"Moins: Flux de tresorerie net du preteur","$mm reel",null,{"$f":"G264/G$276","v":-125},-125,71.971651821917604,70.560442962664325,69.176904865357173,67.820494966036435,66.49068133925141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM264/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G279:BD279)","v":340.18137135145446},"Moins: Impot sur les benefices et profits","$mm reel",null,{"$f":"G265/G$276","v":0},0,0,0,0,19.73565844111917,37.814756451779971,47.105159409759224,47.105159409759224,47.105159409759217,47.105159409759224,47.10515940975921,47.105159409759217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM265/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G280:BD280)","v":0},"Impot sur les profits excedentaires","$mm reel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G281:BD281)","v":0},"Moins: Impot sur la rente","$mm reel",null,{"$f":"G267/G$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM267/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Moins: Impot sur les benefices a taux variable","$mm reel",null,{"$f":"G268/G$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM268/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G283:BD283)","v":39.511018333162809},"Moins: Participation de l'Etat","$mm reel",null,{"$f":"G269/G$276","v":0},0,0,0,0.4592957159999187,3.4692360796422208,2.6317718604484295,5.4917857795120391,5.4917857795120391,5.4917857795120391,5.4917857795120391,5.4917857795120391,5.4917857795120391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM269/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G284:BD284)","v":75.070934833009332},"Moins: Prelevement a la source sur les dividendes","$mm reel",null,{"$f":"G270/G$276","v":0},0,0,0,0.87266186039984561,6.5915485513202201,5.0003665348520165,10.434392981072873,10.434392981072875,10.434392981072873,10.434392981072875,10.434392981072873,10.434392981072875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM270/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G285:BD285)","v":663.06612452714637},"Flux de tresorerie de l'investisseur apres impots","$mm reel",null,{"$f":"G277-SUM(G278:G284)","v":-131.25},{"$f":"H277-SUM(H278:H284)","v":-131.25},84.969223178082373,86.380432037335709,86.432012558243045,59.323936961881998,45.003298813668124,93.909536829655835,93.909536829655863,93.909536829655849,93.909536829655863,93.909536829655849,93.909536829655877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G285:BD285),0)","v":0.25190792083028302},"TRI de l'investisseur apres impots"]
[null,null,{"$f":"SUM(G287:BD287)","v":0},"Flux de tresorerie des frais de fermeture et rehabilitation","$mm reel",null,{"$f":"G273/G$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM273/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periode de retour sur investissement: valeurs reelles"]
[null,null,{"$f":"SUM(G290:BD290)","v":663.06612452714637},"Flux de tresorerie de l'investisseur apres impots","$mm reel",null,{"$f":"G285","v":-131.25},-131.25,84.969223178082373,86.380432037335709,86.432012558243045,59.323936961881998,45.003298813668124,93.909536829655835,93.909536829655863,93.909536829655849,93.909536829655863,93.909536829655849,93.909536829655877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G291:BD291)","v":26590.265356674387},"Flux de tresorerie cumules de l'investisseur apres impots","$mm reel",null,{"$f":"G290+F291","v":-131.25},-262.5,-177.53077682191764,-91.150344784581932,-4.7183322263388874,54.60560473554311,99.608903549211234,193.51844037886707,287.42797720852292,381.33751403817877,475.24705086783462,569.15658769749052,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,{"$f":"AM290+AL291","v":663.06612452714637},663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637,663.06612452714637]
[null,null,{"$f":"SUM(G292:BD292)","v":5.0795350488854201},"Periode de retour sur investissement VAN0","annee",null,{"$f":"IF(AND(G291<=0,H291>0),G$28+(-G291/H290),0)","v":0},0,0,0,5.0795350488854201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM291<=0,AN291>0),AM$28+(-AM291/AN290),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Indice d'actualisation",null,null,{"$f":"(1+Paramètres!$F$94)^(G255-1)","v":1},{"$f":"(1+Paramètres!$F$94)^(H255-1)","v":1.125},{"$f":"(1+Paramètres!$F$94)^(I255-1)","v":1.265625},{"$f":"(1+Paramètres!$F$94)^(J255-1)","v":1.423828125},{"$f":"(1+Paramètres!$F$94)^(K255-1)","v":1.601806640625},{"$f":"(1+Paramètres!$F$94)^(L255-1)","v":1.802032470703125},{"$f":"(1+Paramètres!$F$94)^(M255-1)","v":2.0272865295410156},{"$f":"(1+Paramètres!$F$94)^(N255-1)","v":2.2806973457336426},{"$f":"(1+Paramètres!$F$94)^(O255-1)","v":2.5657845139503479},{"$f":"(1+Paramètres!$F$94)^(P255-1)","v":2.8865075781941414},{"$f":"(1+Paramètres!$F$94)^(Q255-1)","v":3.2473210254684091},{"$f":"(1+Paramètres!$F$94)^(R255-1)","v":3.6532361536519602},{"$f":"(1+Paramètres!$F$94)^(S255-1)","v":4.1098906728584552},{"$f":"(1+Paramètres!$F$94)^(T255-1)","v":4.6236270069657621},{"$f":"(1+Paramètres!$F$94)^(U255-1)","v":5.2015803828364824},{"$f":"(1+Paramètres!$F$94)^(V255-1)","v":5.8517779306910427},{"$f":"(1+Paramètres!$F$94)^(W255-1)","v":6.583250172027423},{"$f":"(1+Paramètres!$F$94)^(X255-1)","v":7.4061564435308505},{"$f":"(1+Paramètres!$F$94)^(Y255-1)","v":8.3319259989722081},{"$f":"(1+Paramètres!$F$94)^(Z255-1)","v":9.3734167488437325},{"$f":"(1+Paramètres!$F$94)^(AA255-1)","v":10.5450938424492},{"$f":"(1+Paramètres!$F$94)^(AB255-1)","v":11.86323057275535},{"$f":"(1+Paramètres!$F$94)^(AC255-1)","v":13.346134394349768},{"$f":"(1+Paramètres!$F$94)^(AD255-1)","v":15.01440119364349},{"$f":"(1+Paramètres!$F$94)^(AE255-1)","v":16.891201342848927},{"$f":"(1+Paramètres!$F$94)^(AF255-1)","v":19.002601510705041},{"$f":"(1+Paramètres!$F$94)^(AG255-1)","v":21.37792669954317},{"$f":"(1+Paramètres!$F$94)^(AH255-1)","v":24.05016753698607},{"$f":"(1+Paramètres!$F$94)^(AI255-1)","v":27.056438479109328},{"$f":"(1+Paramètres!$F$94)^(AJ255-1)","v":30.438493288997993},{"$f":"(1+Paramètres!$F$94)^(AK255-1)","v":34.243304950122742},{"$f":"(1+Paramètres!$F$94)^(AL255-1)","v":38.523718068888087},{"$f":"(1+Paramètres!$F$94)^(AM255-1)","v":43.339182827499094},{"$f":"(1+Paramètres!$F$94)^(AN255-1)","v":48.75658068093648},{"$f":"(1+Paramètres!$F$94)^(AO255-1)","v":54.851153266053544},{"$f":"(1+Paramètres!$F$94)^(AP255-1)","v":61.707547424310235},{"$f":"(1+Paramètres!$F$94)^(AQ255-1)","v":69.420990852349007},{"$f":"(1+Paramètres!$F$94)^(AR255-1)","v":78.09861470889264},{"$f":"(1+Paramètres!$F$94)^(AS255-1)","v":87.860941547504225},{"$f":"(1+Paramètres!$F$94)^(AT255-1)","v":98.843559240942241},{"$f":"(1+Paramètres!$F$94)^(AU255-1)","v":111.19900414606003},{"$f":"(1+Paramètres!$F$94)^(AV255-1)","v":125.09887966431754},{"$f":"(1+Paramètres!$F$94)^(AW255-1)","v":140.73623962235723},{"$f":"(1+Paramètres!$F$94)^(AX255-1)","v":158.32826957515186},{"$f":"(1+Paramètres!$F$94)^(AY255-1)","v":178.11930327204587},{"$f":"(1+Paramètres!$F$94)^(AZ255-1)","v":200.38421618105158},{"$f":"(1+Paramètres!$F$94)^(BA255-1)","v":225.43224320368304},{"$f":"(1+Paramètres!$F$94)^(BB255-1)","v":253.61127360414343},{"$f":"(1+Paramètres!$F$94)^(BC255-1)","v":285.31268280466134},{"$f":"(1+Paramètres!$F$94)^(BD255-1)","v":320.97676815524397}]
[null,null,{"$f":"SUM(G295:BD295)","v":176.75073190104044},"Flux de tresorerie de l'investisseur apres impots VAN12.5","$mm reel",null,{"$f":"G290/G294","v":-131.25},-116.66666666666667,67.136176338237931,60.667738275879124,53.959079932718112,32.920570481582232,22.198785498691702,41.175799588369983,36.600710745217775,32.533965106860236,28.919080094986885,25.705848973321672,22.84964353184149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM290/AM294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G296:BD296)","v":6404.3029780030593},"Flux de tresorerie cumules de l'investisseur apres impots VAN12.5","$mm reel",null,{"$f":"G295+F296","v":-131.25},-247.91666666666669,-180.78049032842875,-120.11275205254964,-66.153672119831526,-33.233101638249295,-11.034316139557593,30.141483448812391,66.742194194030162,99.276159300890399,128.19523939587728,153.90108836919896,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,{"$f":"AM295+AL296","v":176.75073190104044},176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044,176.75073190104044]
[null,null,{"$f":"SUM(G297:BD297)","v":7.2679806160382183},"Periode de retour sur investissement VAN12.5","annee",null,{"$f":"IF(AND(G296<=0,H296>0),G$28+(-G296/H295),0)","v":0},0,0,0,0,0,7.2679806160382183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM296<=0,AN296>0),AM$28+(-AM296/AN295),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Recettes de l'Etat: valeurs nominales"]
[null,null,{"$f":"SUM(G300:BD300)","v":0},"Bonus de signature","$mm nominal",null,{"$f":"G115","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,{"$f":"AM115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,69.838620692475601,"Droits de douane","$mm nominal",null,{"$f":"G112","v":6.25},6.375,4.7016976500000007,4.7957316030000001,4.8916462350599996,4.9894791597612,5.089268742956425,5.1910541178155523,5.2948752001718642,5.4007727041753011,5.5087881582588079,5.6189639214239824,5.7313431998524633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,111.09440911160308,"Redevance","$mm nominal",null,{"$f":"G86","v":0},0,9.1295100000000016,9.3121001999999997,9.4983422040000001,9.6883090480800007,9.8820752290416021,10.079716733622432,10.281311068294881,10.486937289660778,10.696676035453995,10.910609556163072,11.128821747286336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Redevance de controle de change","$mm nominal",null,{"$f":"G90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Contribution au developpement communautaire","$mm nominal",null,{"$f":"G94","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,{"$f":"AM94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Redevance a taux variable","$mm nominal",null,{"$f":"G109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur la marge operationnelle","$mm nominal",null,{"$f":"G144","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,{"$f":"AM144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,405.70157196909338,"Impot sur les benefices et profits","$mm nominal",null,{"$f":"G204","v":0},0,0,0,0,21.789761623351716,42.585557609615485,54.109021486325027,55.191201916051533,56.295025954372562,57.420926473460021,58.569345002929197,59.740731902987797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur la rente","$mm nominal",null,{"$f":"G227","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,{"$f":"AM227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur les benefices a taux variable","$mm nominal",null,{"$f":"G236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur les profits excedentaires","$mm nominal",null,{"$f":"G150","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,{"$f":"AM150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,47.085020110715632,"Participation de l'Etat","$mm nominal",null,{"$f":"G249","v":0},0,0,0,0.49715645394853852,3.8303169573018025,2.9638025653135216,6.3083356147256069,6.4345023270201196,6.563192373560522,6.6944562210317331,6.8283453454523659,6.9649122523614153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,89.461538210359691,"Prelevement a la source sur les dividendes","$mm nominal",null,{"$f":"G251","v":0},0,0,0,0.94459726250222331,7.2776022188734251,5.6312248740956914,11.985837667978654,12.225554421338229,12.470065509764991,12.719466819960294,12.973856156359496,13.23333327948669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,723.18116009424739,"Recettes de l'Etat","$mm nominal",null,{"$f":"SUM(G300:G312)","v":6.25},6.375,{"$f":"SUM(I300:I312)","v":13.831207650000003},14.107831803,15.83174215551076,47.575469007368142,66.151929021022724,87.673965620467271,89.427444932876639,91.215993831534163,93.040313708164845,94.901119982328112,96.79914238197469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM300:AM312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(C313/C54,0)","v":0.43823011740030016},"TEMI","%",null,{"$f":"IFERROR(G313/G54,0)","v":-2.5000000000000001E-2},-2.5000000000000001E-2,7.8092783505154653E-2,7.8092783505154639E-2,8.591701222662651E-2,0.25312402309796228,0.34505841834570106,0.44835352994592265,0.44835352994592265,0.44835352994592265,0.44835352994592254,0.44835352994592259,0.44835352994592254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AM313/AM54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Recettes de l'Etat: valeurs reelles"]
[null,null,{"$f":"SUM(G317:BD317)","v":0},"Bonus de signature","$mm reel",null,{"$f":"G300/G$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM300/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,62.21037500000002,"Droits de douane","$mm reel",null,{"$f":"G301/G$276","v":6.25},6.25,4.5191250000000007,4.5191250000000007,4.5191249999999998,4.5191249999999998,4.5191250000000007,4.5191250000000007,4.5191250000000007,4.5191250000000007,4.5191250000000007,4.5191250000000007,4.5191250000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM301/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,96.52500000000002,"Redevance","$mm reel",null,{"$f":"G302/G$276","v":0},0,8.7750000000000021,8.7750000000000004,8.7750000000000004,8.7750000000000004,8.7750000000000021,8.7750000000000004,8.7750000000000004,8.7750000000000004,8.7750000000000021,8.7750000000000004,8.7750000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM302/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G320:BD320)","v":0},"Redevance de controle de change","$mm reel",null,{"$f":"G303/G$276","v":0},{"$f":"H303/H$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G321:BD321)","v":0},"Contribution au developpement communautaire","$mm reel",null,0,{"$f":"H304/H$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G322:BD322)","v":0},"Redevance a taux variable","$mm reel",null,{"$f":"G305/G$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM305/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur la marge operationnelle","$mm reel",null,{"$f":"G306/G$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM306/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,340.18137135145446,"Impot sur les benefices et profits","$mm reel",null,{"$f":"G307/G$276","v":0},0,0,0,0,19.73565844111917,37.814756451779971,47.105159409759224,47.105159409759224,47.105159409759217,47.105159409759224,47.10515940975921,47.105159409759217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM307/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur la rente","$mm reel",null,{"$f":"G308/G$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM308/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur les benefices a taux variable","$mm reel",null,{"$f":"G309/G$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM309/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur les profits excedentaires","$mm reel",null,{"$f":"G310/G$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM310/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39.511018333162809,"Participation de l'Etat","$mm reel",null,{"$f":"G311/G$276","v":0},0,0,0,0.4592957159999187,3.4692360796422208,2.6317718604484295,5.4917857795120391,5.4917857795120391,5.4917857795120391,5.4917857795120391,5.4917857795120391,5.4917857795120391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM311/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,75.070934833009332,"Prelevement a la source sur les dividendes","$mm reel",null,{"$f":"G312/G$276","v":0},0,0,0,0.87266186039984561,6.5915485513202201,5.0003665348520165,10.434392981072873,10.434392981072875,10.434392981072873,10.434392981072875,10.434392981072873,10.434392981072875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM312/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,613.49869951762673,"Recettes de l'Etat","$mm reel",null,{"$f":"SUM(G317:G329)","v":6.25},6.25,13.294125000000003,13.294125000000001,14.626082576399766,43.090568072081616,58.741019847080423,76.325463170344136,76.325463170344136,76.325463170344136,76.325463170344136,76.325463170344122,76.325463170344136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM317:AM329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(C330/C21,0)","v":0.44696590704227901},"TEMI","%",null,{"$f":"IFERROR(G330/G21,0)","v":-2.5000000000000001E-2},-2.5000000000000001E-2,7.8092783505154653E-2,7.8092783505154639E-2,8.591701222662651E-2,0.25312402309796228,0.34505841834570106,0.44835352994592259,0.44835352994592259,0.44835352994592259,0.44835352994592259,0.44835352994592248,0.44835352994592259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AM330/AM21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reconciliation: valeurs nominales"]
[null,null,{"$f":"SUM(G334:BD334)","v":1650.2315367650997},"Etat + Investisseur + preteur","$mm nominal",null,{"$f":"G271+G313+G218","v":-250},-255,177.112494,180.65474388000001,184.26783875759997,187.95319553275203,191.71225944340699,195.54650463227514,199.45743472492069,203.44658341941908,207.51551508780747,211.66582538956357,215.89914189735489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM271+AM313+AM218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G335:BD335)","v":0},"Flux de tresorerie de la rehabilitation","$mm nominal",null,{"$f":"G273","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,{"$f":"AM273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G336:BD336)","v":1650.2315367650997},"Flux de tresorerie du projet avant impots","$mm nominal",null,{"$f":"SUM(G334:G335)","v":-250},{"$f":"SUM(H334:H335)","v":-255},{"$f":"SUM(I334:I335)","v":177.112494},180.65474388000001,184.26783875759997,187.95319553275203,191.71225944340699,195.54650463227514,199.45743472492069,203.44658341941908,207.51551508780747,211.66582538956357,215.89914189735489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM334:AM335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G337:BD337)","v":1650.2315367650997},"Flux de tresorerie du projet avant impots (ligne 54)","$mm nominal",null,{"$f":"G54","v":-250},-255,177.112494,180.65474387999998,184.26783875759997,187.95319553275201,191.71225944340705,195.54650463227514,199.45743472492069,203.44658341941908,207.5155150878075,211.66582538956357,215.89914189735489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C338,5)=0","v":true},null,{"$f":"SUM(G338:BD338)","v":0},"Verification",null,null,{"$f":"G336-G337","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,{"$f":"AM336-AM337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reconciliation: valeurs reelles"]
[null,null,{"$f":"SUM(G341:BD341)","v":1372.585},"Etat + Investisseur + preteur","$mm reel",null,{"$f":"G334/G276","v":-250},-250,170.23500000000001,170.23500000000001,170.23499999999999,170.23500000000004,170.23499999999996,170.23499999999999,170.23500000000001,170.23500000000001,170.23499999999999,170.23499999999999,170.23500000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM334/AM276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G342:BD342)","v":0},"Flux de tresorerie de la rehabilitation","$mm reel",null,{"$f":"G287","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,{"$f":"AM287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G343:BD343)","v":1372.585},"Flux de tresorerie du projet avant impots","$mm reel",null,{"$f":"SUM(G341:G342)","v":-250},-250,170.23500000000001,170.23500000000001,170.23499999999999,170.23500000000004,170.23499999999996,170.23499999999999,170.23500000000001,170.23500000000001,170.23499999999999,170.23499999999999,170.23500000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM341:AM342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G344:BD344)","v":1372.5850000000005},"Flux de tresorerie du projet avant impots (ligne 25)","$mm reel",null,{"$f":"G21","v":-250},-250,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,170.23500000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C345,5)=0","v":true},null,{"$f":"SUM(G345:BD345)","v":0},"Verification",null,null,{"$f":"G343-G344","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,{"$f":"AM343-AM344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Resultats: valeurs nominales"]
[null,null,{"$f":"SUM(G348:BD348)","v":1650.2315367650997},"Flux de tresorerie du projet avant impots","$mm nominal",null,{"$f":"G54","v":-250},-255,177.112494,180.65474387999998,184.26783875759997,187.95319553275201,191.71225944340705,195.54650463227514,199.45743472492069,203.44658341941908,207.5155150878075,211.66582538956357,215.89914189735489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G349:BD349)","v":723.18116009424739},"Recettes de l'Etat","$mm nominal",null,{"$f":"G313","v":6.25},6.375,13.831207650000003,14.107831803,15.83174215551076,47.575469007368142,66.151929021022724,87.673965620467271,89.427444932876639,91.215993831534163,93.040313708164845,94.901119982328112,96.79914238197469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C348-(C349+C350+C351+C273),5)=0","v":true},null,{"$f":"SUM(G350:BD350)","v":805.15384389323708},"Flux de tresorerie de l'investisseur apres impots","$mm nominal",null,{"$f":"G271","v":-131.25},{"$f":"H253","v":-133.875},88.401979794476915,91.667605521476958,93.556790046566135,65.498419969860819,50.681023866861217,107.87253901180787,110.02998979204403,112.23058958788491,114.47520137964264,116.76470540723545,119.0999995153802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G351:BD351)","v":121.89653277761536},"Flux de tresorerie du preteur","$mm nominal",null,{"$f":"G218","v":-125},-127.5,74.879306555523073,74.879306555523073,74.879306555523073,74.879306555523073,74.879306555523073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G352:BD352)","v":2155.2315367650999},"Benefices totaux","$mm nominal",null,{"$f":"G348+G46+G47+G48","v":0},0,177.112494,180.65474387999998,184.26783875759997,187.95319553275201,191.71225944340705,195.54650463227514,199.45743472492069,203.44658341941908,207.5155150878075,211.66582538956357,215.89914189735489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM348+AM46+AM47+AM48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Resultats: valeurs reelles"]
[null,null,{"$f":"SUM(G355:BD355)","v":1372.585},"Flux de tresorerie du projet avant impots","$mm reel",null,{"$f":"G348/G$276","v":-250},-250,170.23500000000001,170.23499999999999,170.23499999999999,170.23500000000001,170.23499999999999,170.23499999999999,170.23500000000001,170.23500000000001,170.23500000000001,170.23499999999999,170.23500000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM348/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G356:BD356)","v":613.49869951762673},"Recettes de l'Etat","$mm reel",null,{"$f":"G349/G$276","v":6.25},6.25,13.294125000000003,13.294125000000001,14.626082576399764,43.090568072081609,58.741019847080416,76.325463170344136,76.32546317034415,76.325463170344136,76.325463170344136,76.325463170344122,76.325463170344122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM349/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C355-(C356+C357+C358+C287),5)=0","v":true},null,{"$f":"SUM(G357:BD357)","v":663.06612452714637},"Flux de tresorerie de l'investisseur apres impots","$mm reel",null,{"$f":"G350/G$276","v":-131.25},-131.25,84.969223178082387,86.380432037335723,86.432012558243045,59.323936961881977,45.003298813668138,93.909536829655863,93.909536829655849,93.909536829655849,93.909536829655877,93.909536829655863,93.909536829655877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM350/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G358:BD358)","v":96.020175955226932},"Flux de tresorerie du preteur","$mm reel",null,{"$f":"G351/G$276","v":-125},-125,71.971651821917604,70.560442962664325,69.176904865357173,67.820494966036435,66.49068133925141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM351/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G359:BD359)","v":1872.585},"Benefices totaux","$mm reel",null,{"$f":"G352/G$276","v":0},{"$f":"H352/H$276","v":0},170.23500000000001,170.23499999999999,170.23499999999999,170.23500000000001,170.23499999999999,170.23499999999999,170.23500000000001,170.23500000000001,170.23500000000001,170.23499999999999,170.23500000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM352/AM$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G361:BD361)","v":759.08630048237342},"Flux de tresorerie Investisseur + preteur","$mm reel",null,{"$f":"G357+G358","v":-256.25},-256.25,156.94087500000001,156.94087500000006,155.60891742360022,127.14443192791842,111.49398015291955,93.909536829655863,93.909536829655849,93.909536829655849,93.909536829655877,93.909536829655863,93.909536829655877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM357+AM358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G361:BD361),0)","v":0.19885188510595508},"TRI apres impots de l'investisseur"]
[]
[null,null,null,"Resultats en valeurs actuelles nettes a differents taux d'actualisation",null,null,0,{"$f":"G364+0.05","v":0.05},{"$f":"H364+0.05","v":0.1},{"$f":"I364+0.05","v":0.15000000000000002},{"$f":"J364+0.05","v":0.2}]
[null,null,null,"Flux de tresorerie du projet avant impots","$mm reel",null,{"$f":"NPV(G$364,$H$355:$BD$355)+$G$355","v":1372.585},{"$f":"NPV(H$364,$H$355:$BD$355)+$G$355","v":858.61183280705313},{"$f":"NPV(I$364,$H$355:$BD$355)+$G$355","v":527.89700928895525},{"$f":"NPV(J$364,$H$355:$BD$355)+$G$355","v":307.35733612271827},{"$f":"NPV(K$364,$H$355:$BD$355)+$G$355","v":155.5142260303719}]
[null,null,null,"Recettes de l'Etat","$mm reel",null,{"$f":"NPV(G$364,$H$356:$BD$356)+$G$356","v":613.49869951762673},{"$f":"NPV(H$364,$H$356:$BD$356)+$G$356","v":414.46070300391074},{"$f":"NPV(I$364,$H$356:$BD$356)+$G$356","v":290.45110345924576},{"$f":"NPV(J$364,$H$356:$BD$356)+$G$356","v":210.53851733081711},{"$f":"NPV(K$364,$H$356:$BD$356)+$G$356","v":157.43075179592645}]
[null,null,null,"Flux de tresorerie de l'investisseur apres impots","$mm reel",null,{"$f":"NPV(G$364,$H$357:$BD$357)+$G$357","v":663.06612452714637},{"$f":"NPV(H$364,$H$357:$BD$357)+$G$357","v":402.29806202666521},{"$f":"NPV(I$364,$H$357:$BD$357)+$G$357","v":236.69625582908901},{"$f":"NPV(J$364,$H$357:$BD$357)+$G$357","v":127.68227703594232},{"$f":"NPV(K$364,$H$357:$BD$357)+$G$357","v":53.552331079618909}]
[null,null,null,"Flux de tresorerie du preteur","$mm reel",null,{"$f":"NPV(G$364,$H$358:$BD$358)+$G$358","v":96.020175955226932},{"$f":"NPV(H$364,$H$358:$BD$358)+$G$358","v":41.85306777647736},{"$f":"NPV(I$364,$H$358:$BD$358)+$G$358","v":0.74965000062053377},{"$f":"NPV(J$364,$H$358:$BD$358)+$G$358","v":-30.863458244041055},{"$f":"NPV(K$364,$H$358:$BD$358)+$G$358","v":-55.468856845173391}]
[null,null,null,"Taux Effectif Moyen d'Imposition","% reel",null,{"$f":"G366/G365","v":0.44696590704227912},{"$f":"H366/H365","v":0.48271021568491262},{"$f":"I366/I365","v":0.55020410865836411},{"$f":"J366/J365","v":0.68499590732643389},{"$f":"K366/K365","v":1.0123237970858066}]
[null,null,null,"Benefices totaux","$mm reel",null,{"$f":"NPV(G$364,$H$359:$BD$359)+$G$359","v":1872.585},{"$f":"NPV(H$364,$H$359:$BD$359)+$G$359","v":1346.7070709022912},{"$f":"NPV(I$364,$H$359:$BD$359)+$G$359","v":1005.1697365616826},{"$f":"NPV(J$364,$H$359:$BD$359)+$G$359","v":774.74864047054439},{"$f":"NPV(K$364,$H$359:$BD$359)+$G$359","v":613.84755936370527}]
[null,null,null,"Part de l'Etat dans les benefices totaux","% reel",null,{"$f":"G366/G370","v":0.32762128262141732},{"$f":"H366/H370","v":0.30775861503884644},{"$f":"I366/I370","v":0.28895727049321296},{"$f":"J366/J370","v":0.27175074125066723},{"$f":"K366/K370","v":0.2564655497842398}]
[null,null,null,"Flux de tresorerie de la rehabilitation","$mm reel",null,{"$f":"NPV(G$364,$H$287:$S$287)+$G$287","v":0},{"$f":"NPV(H$364,$H$287:$S$287)+$G$287","v":0},{"$f":"NPV(I$364,$H$287:$S$287)+$G$287","v":0},{"$f":"NPV(J$364,$H$287:$S$287)+$G$287","v":0},{"$f":"NPV(K$364,$H$287:$S$287)+$G$287","v":0}]
[null,null,null,"Reconciliation",null,null,{"$f":"ROUND(G365-SUM(G366:G368,G372),5)=0","v":true},{"$f":"ROUND(H365-SUM(H366:H368,H372),5)=0","v":true},{"$f":"ROUND(I365-SUM(I366:I368,I372),5)=0","v":true},{"$f":"ROUND(J365-SUM(J366:J368,J372),5)=0","v":true},{"$f":"ROUND(K365-SUM(K366:K368,K372),5)=0","v":true}]
[]
[]
[null,null,null,"Repartition des benefices",null,null,0,{"$f":"G376+0.05","v":0.05},{"$f":"H376+0.05","v":0.1},{"$f":"I376+0.05","v":0.15000000000000002},{"$f":"J376+0.05","v":0.2}]
[null,null,null,null,null,"Etat",{"$f":"G366/G370","v":0.32762128262141732},{"$f":"H366/H370","v":0.30775861503884644},{"$f":"I366/I370","v":0.28895727049321296},{"$f":"J366/J370","v":0.27175074125066723},{"$f":"K366/K370","v":0.2564655497842398}]
[null,null,null,null,null,"Investisseur",{"$f":"G367/G370","v":0.35409133605531729},{"$f":"H367/H370","v":0.29872722191703222},{"$f":"I367/I370","v":0.23547889199165525},{"$f":"J367/J370","v":0.16480477714474512},{"$f":"K367/K370","v":8.7240439849804965E-2}]
[null,null,null,null,null,"Preteur",{"$f":"G368/G370","v":5.1276805034338589E-2},{"$f":"H368/H370","v":3.1078078285009584E-2},{"$f":"I368/I370","v":7.4579443983740677E-4},{"$f":"J368/J370","v":-3.9836737532441623E-2},{"$f":"K368/K370","v":-9.0362592469489703E-2}]
[null,null,null,null,null,"Couts",{"$f":"1-SUM(G377:G379)","v":0.26701057628892677},{"$f":"1-SUM(H377:H379)","v":0.36243608475911171},{"$f":"1-SUM(I377:I379)","v":0.4748180430752944},{"$f":"1-SUM(J377:J379)","v":0.60328121913702926},{"$f":"1-SUM(K377:K379)","v":0.74665660283544488}]
[]
["Resultats"]
[]
[null,null,"Total ","Recettes annuelles de l'Etat par type de recette - regime selectionne: RDC - 2002",null,null,{"$f":"G$2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$2","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G385:BD385)","v":0},"Bonus de signature","$mm reel",null,{"$f":"G317","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,{"$f":"AM317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,62.21037500000002,"Droits de douane","$mm reel",null,{"$f":"G318","v":6.25},6.25,4.5191250000000007,4.5191250000000007,4.5191249999999998,4.5191249999999998,4.5191250000000007,4.5191250000000007,4.5191250000000007,4.5191250000000007,4.5191250000000007,4.5191250000000007,4.5191250000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,96.52500000000002,"Redevance","$mm reel",null,{"$f":"G319","v":0},0,8.7750000000000021,8.7750000000000004,8.7750000000000004,8.7750000000000004,8.7750000000000021,8.7750000000000004,8.7750000000000004,8.7750000000000004,8.7750000000000021,8.7750000000000004,8.7750000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Redevance de controle de change","$mm reel",null,{"$f":"G320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Redevance a taux variable - sur les prix","$mm reel",null,{"$f":"G322","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,{"$f":"AM322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur la marge operationnelle","$mm reel",null,{"$f":"G323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,340.18137135145446,"Impot sur les benefices et profits","$mm reel",null,{"$f":"G324","v":0},0,0,0,0,19.73565844111917,37.814756451779971,47.105159409759224,47.105159409759224,47.105159409759217,47.105159409759224,47.10515940975921,47.105159409759217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur la rente","$mm reel",null,{"$f":"G325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur les benefices a taux variable","$mm reel",null,{"$f":"G326","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,{"$f":"AM326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur les profits excedentaires","$mm reel",null,{"$f":"G327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39.511018333162809,"Participation de l'Etat","$mm reel",null,{"$f":"G328","v":0},0,0,0,0.4592957159999187,3.4692360796422208,2.6317718604484295,5.4917857795120391,5.4917857795120391,5.4917857795120391,5.4917857795120391,5.4917857795120391,5.4917857795120391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,75.070934833009332,"Prelevement a la source sur les dividendes","$mm reel",null,{"$f":"G329","v":0},0,0,0,0.87266186039984561,6.5915485513202201,5.0003665348520165,10.434392981072873,10.434392981072875,10.434392981072873,10.434392981072875,10.434392981072873,10.434392981072875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,613.49869951762673,"Recettes totales de l'Etat","$mm reel",null,{"$f":"SUM(G385:G396)","v":6.25},6.25,13.294125000000003,13.294125000000001,14.626082576399766,43.090568072081616,58.741019847080423,76.325463170344136,76.325463170344136,76.325463170344136,76.325463170344136,76.325463170344122,76.325463170344136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM385:AM396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Recettes annuelles de l'Etat par type de recette - comparaison des regimes fiscaux"]
[null,null,null,"Regime",null,null,{"$f":"Paramètres!H7","v":"RDC - 2002"},{"$f":"Paramètres!I7","v":"RDC 2015 - projet d'amendement"},{"$f":"Paramètres!J7","v":"RDC 2018 - sans substances strategiques"},{"$f":"Paramètres!K7","v":"RDC 2018 - or substance strategique"},{"$f":"Paramètres!L7","v":"Proposition des miniers - Mai 2018"},{"$f":"Paramètres!M7","v":"Tanzanie 2017"},{"$f":"Paramètres!N7","v":"Ghana"},{"$f":"Paramètres!O7","v":"Zambie"},{"$f":"Paramètres!P7","v":"Australie Occidentale"},{"$f":"Paramètres!Q7","v":"Chili"},{"$f":"Paramètres!R7","v":"Perou"}]
[null,null,null,null,null,{"$f":"Paramètres!F6","v":1},1,2,3,4,5,6,7,8,9,8,9]
[null,null,null,{"$f":"D385","v":"Bonus de signature"},"$mm reel",{"$f":"C385","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Droits de douane","$mm reel",62.21037500000002,62.21037500000002,62.21037500000002,62.21037500000002,62.21037500000002,62.21037500000002,0,0,0,62.21037500000002,0,62.21037500000002]
[null,null,null,"Redevance","$mm reel",96.52500000000002,96.52500000000002,135.13499999999999,135.13499999999999,386.10000000000008,135.13499999999999,270.27,193.05000000000004,231.66000000000003,96.52500000000002,231.66000000000003,96.52500000000002]
[null,null,null,"Redevance de controle de change","$mm reel",0,0,0,7.7219999999999995,7.7219999999999995,0,0,0,0,0,0,0]
[null,null,null,"Redevance a taux variable - sur les prix","$mm reel",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Impot sur la marge operationnelle","$mm reel",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Impot sur les benefices et profits","$mm reel",340.18137135145446,340.18137135145446,291.13721155511769,243.75468133295806,149.64280633295806,339.34505945795803,310.14724851161151,388.86545659688005,319.5171927662924,354.4029594579581,319.5171927662924,354.4029594579581]
[null,null,null,"Impot sur la rente","$mm reel",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Impot sur les benefices a taux variable","$mm reel",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Impot sur les profits excedentaires","$mm reel",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Participation de l'Etat","$mm reel",39.511018333162809,39.511018333162809,79.884629098424625,83.063177737645674,67.616559164076236,74.394453969273684,113.52616578493974,70.763625718414616,0,0,0,0]
[null,null,null,"Prelevement a la source sur les dividendes","$mm reel",75.070934833009332,75.070934833009332,71.896166188582171,74.756859963881112,60.854903247668616,66.955008572346301,59.60123703709337,50.949810517258527,0,0,0,0]
[null,null,null,"Recettes totales de l'Etat","$mm reel",613.49869951762673,613.49869951762673,640.26338184212443,606.6420940344849,734.14664374470294,678.03989699957799,753.54465133364465,703.62889283255322,551.17719276629248,513.13833445795797,551.17719276629248,513.13833445795797]
[]
[null,null,null,"Recettes annuelles de l'Etat - comparaison des regimes fiscaux",null,null,{"$f":"G$2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$2","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G417:BD417)","v":613.49869951762673},"Total government revenue","$mm reel",null,{"$f":"G397","v":6.25},6.25,13.294125000000003,13.294125000000001,14.626082576399766,43.090568072081616,58.741019847080423,76.325463170344136,76.325463170344136,76.325463170344136,76.325463170344136,76.325463170344122,76.325463170344136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G418:BD418)","v":613.49869951762673},{"$f":"Paramètres!H7","v":"RDC - 2002"},"$mm reel",1,6.25,6.25,13.294125000000003,13.294125000000001,14.626082576399766,43.090568072081616,58.741019847080423,76.325463170344136,76.325463170344136,76.325463170344136,76.325463170344136,76.325463170344122,76.325463170344136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,640.26338184212443,{"$f":"Paramètres!I7","v":"RDC 2015 - projet d'amendement"},"$mm reel",{"$f":"F418+1","v":2},6.25,6.25,28.505774623341996,34.981929295356217,37.396072678803165,42.153559086718012,54.379809128601686,69.550117212701267,69.661960327709565,69.771610440462794,69.879110551005198,69.984502816242866,81.49893568118172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,606.6420940344849,{"$f":"Paramètres!J7","v":"RDC 2018 - sans substances strategiques"},"$mm reel",3,6.25,6.25,27.009610391435984,32.560600110305309,34.629865867545575,40.316570344773233,51.37090736673607,66.178775646601082,66.27464117375105,66.368626984682408,66.460769936575886,66.551106163922455,76.420620048155754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,734.14664374470294,{"$f":"Paramètres!K7","v":"RDC 2018 - or substance strategique"},"$mm reel",4,6.25,6.25,41.268985391436011,46.819975110305329,48.889240867545581,51.138618204556977,55.974721717170375,77.728869396601084,77.824734923751052,77.918720734682424,78.010863686575888,78.101199913922457,87.970713798155757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,678.03989699957799,{"$f":"Paramètres!L7","v":"Proposition des miniers - Mai 2018"},"$mm reel",5,6.25,6.25,34.997644766435997,40.548634485305314,42.617900242545559,44.867277579556969,55.432052909545519,72.649083490351074,72.744949017501057,72.8389348284324,72.931077780325921,73.021414007672448,82.890927891905761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,753.54465133364465,{"$f":"Paramètres!M7","v":"Tanzanie 2017"},"$mm reel",6,0,0,29.67042698961939,31.711660675741125,33.909034988070843,44.391234542681978,54.692292282984475,93.195000309091128,93.195000309091128,93.195000309091128,93.195000309091142,93.195000309091114,93.195000309091128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,703.62889283255322,{"$f":"Paramètres!N7","v":"Ghana"},"$mm reel",7,0,0,25.957498154555953,28.338937455031299,30.902540819416004,41.503656658395791,48.214621375455536,88.118606394949765,88.118606394949779,88.118606394949779,88.118606394949779,88.118606394949765,88.118606394949765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,551.17719276629248,{"$f":"Paramètres!O7","v":"Zambie"},"$mm reel",8,0,0,21.060000000000002,21.510083760479517,23.50329921293919,26.659368381800071,63.294331854794351,65.85835159271322,65.858351592713205,65.858351592713205,65.858351592713205,65.858351592713205,65.858351592713205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,513.13833445795797,{"$f":"Paramètres!P7","v":"Australie Occidentale"},"$mm reel",9,6.25,6.25,32.856544766435995,38.407534485305327,40.476800242545558,42.726177579556975,45.179720574004733,47.864459864630966,47.98281236728527,48.098844232632601,48.212600963365304,48.324127169965983,60.50871221222932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,562.50549587765352,{"$f":"Paramètres!Q7","v":"Chili"},"$mm reel",10,7.5,7.4999999999999991,31.310347303873513,36.542909862754435,38.267297993787963,40.660274725577111,48.342190309078404,57.004812910973229,57.093577287963953,57.180601186974442,57.265918735023988,57.349563389974477,66.48800217167198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,532.30287882724974,{"$f":"Paramètres!R7","v":"Perou"},"$mm reel",11,0,0,35.572042791618614,37.450763035550239,39.485541030169799,42.260842815963606,47.091791321336856,52.924319342292755,53.034880305188985,53.143273406067628,53.249541152027099,53.353725216693213,64.736158410340892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Taux Effectif Moyen d'Imposition (TEMI) - regime selectionne: RDC - 2002"]
[null,null,null,"Taux d'actualisation","%",null,{"$f":"G$364","v":0},{"$f":"H$364","v":0.05},{"$f":"I$364","v":0.1},{"$f":"J$364","v":0.15000000000000002}]
[null,null,null,"Recettes de l'Etat (numerateur)","$mm reel",null,{"$f":"G$366","v":613.49869951762673},{"$f":"H$366","v":414.46070300391074},{"$f":"I$366","v":290.45110345924576},{"$f":"J$366","v":210.53851733081711}]
[null,null,null,"Flux de tresorerie du projet avant impots (denominateur)","$mm reel",null,{"$f":"G365","v":1372.585},{"$f":"H365","v":858.61183280705313},{"$f":"I365","v":527.89700928895525},{"$f":"J365","v":307.35733612271827}]
[null,null,null,"Taux Effectif Moyen d'Imposition (TEMI)","%",null,{"$f":"G432/G433","v":0.44696590704227912},{"$f":"H432/H433","v":0.48271021568491262},{"$f":"I432/I433","v":0.55020410865836411},{"$f":"J432/J433","v":0.68499590732643389}]
[]
[null,null,null,"Taux Effectif Moyen d'Imposition (TEMI) - comparaison des regimes fiscaux:"]
[null,null,null,"Regime",null,null,{"$f":"Paramètres!H7","v":"RDC - 2002"},{"$f":"Paramètres!I7","v":"RDC 2015 - projet d'amendement"},{"$f":"Paramètres!J7","v":"RDC 2018 - sans substances strategiques"},{"$f":"Paramètres!K7","v":"RDC 2018 - or substance strategique"},{"$f":"Paramètres!L7","v":"Proposition des miniers - Mai 2018"},{"$f":"Paramètres!M7","v":"Tanzanie 2017"},{"$f":"Paramètres!N7","v":"Ghana"},{"$f":"Paramètres!O7","v":"Zambie"},{"$f":"Paramètres!P7","v":"Australie Occidentale"},{"$f":"Paramètres!Q7","v":"Chili"},{"$f":"Paramètres!R7","v":"Perou"}]
[null,null,null,null,null,null,{"$f":"Paramètres!H6","v":1},{"$f":"Paramètres!I6","v":2},{"$f":"Paramètres!J6","v":3},{"$f":"Paramètres!K6","v":4},{"$f":"Paramètres!L6","v":5},{"$f":"Paramètres!M6","v":6},{"$f":"Paramètres!N6","v":7},{"$f":"Paramètres!O6","v":8},{"$f":"Paramètres!P6","v":9},{"$f":"Paramètres!Q6","v":10},{"$f":"Paramètres!R6","v":11}]
[null,null,null,{"$f":"\"Taux Effectif Moyen d'Imposition (TEMI) VAN \"&G364*100","v":"Taux Effectif Moyen d'Imposition (TEMI) VAN 0"},"%",{"$f":"G369","v":0.44696590704227912},0.44696590704227912,0.46927831926046437,0.45040933278047252,0.54330306956924557,0.50242636849417555,0.54899671155785956,0.51263046939355539,0.40156142808371975,0.37384812922912464,0.40981468971149582,0.38781050268453293]
[null,null,null,{"$f":"\"Taux Effectif Moyen d'Imposition (TEMI) VAN \"&H364*100","v":"Taux Effectif Moyen d'Imposition (TEMI) VAN 5"},"%",{"$f":"H369","v":0.48271021568491262},0.48271021568491262,0.51965260588365758,0.49907093938102776,0.60697085435980447,0.55942450623058892,0.59488845114061351,0.55403408036789148,0.43626399669319993,0.42477555408771311,0.46091731342138997,0.43448294466617721]
[null,null,null,{"$f":"\"Taux Effectif Moyen d'Imposition (TEMI) VAN \"&I364*100","v":"Taux Effectif Moyen d'Imposition (TEMI) VAN 10"},"%",{"$f":"I369","v":0.55020410865836411},0.55020410865836411,0.6089709637405889,0.58523162273448992,0.71773988494259555,0.65926877800045847,0.68016317854918662,0.63169654878750059,0.4997347205511935,0.51102956570792035,0.54901438494783672,0.51453660366372223]
[null,null,null,{"$f":"\"Taux Effectif Moyen d'Imposition (TEMI) VAN \"&J364*100","v":"Taux Effectif Moyen d'Imposition (TEMI) VAN 15"},"%",{"$f":"J369","v":0.68499590732643389},0.68499590732643389,0.7808105231877791,0.75088295020304263,0.92845835927085196,0.84999919535199331,0.84874706738427619,0.78599962901337728,0.62428067920703989,0.67239822454413534,0.71570318364691687,0.66547434754729307]
[]
[null,null,null,{"$f":"\"Taux Effectif Moyen d'Imposition (TEMI) VAN \"&I364*100&\" - Analyse de sensibilite aux changements de prix\"","v":"Taux Effectif Moyen d'Imposition (TEMI) VAN 10 - Analyse de sensibilite aux changements de prix"}]
[null,null,null,null,null,null,{"$f":"H445-$E$537","v":0.49999999999999961},0.5499999999999996,0.59999999999999964,0.64999999999999969,0.69999999999999973,0.74999999999999978,0.79999999999999982,0.84999999999999987,0.89999999999999991,0.95,1,{"$f":"Q445+$E$537","v":1.05},1.1000000000000001,1.1500000000000001,1.2000000000000002,1.2500000000000002,1.3000000000000003,1.3500000000000003,1.4000000000000004,1.4500000000000004,1.5000000000000004,1.5500000000000005,1.6000000000000005,1.6500000000000006,1.7000000000000006,1.7500000000000007,1.8000000000000007,1.8500000000000008,1.9000000000000008]
[]
[null,null,null,null,"$/ton",{"$f":"I369","v":0.55020410865836411},{"$f":"$Q$447*G$445","v":649.99999999999955},714.99999999999943,779.99999999999955,844.99999999999955,909.99999999999966,974.99999999999966,1039.9999999999998,1104.9999999999998,1169.9999999999998,{"$f":"$Q$447*P$445","v":1235},{"$f":"Paramètres!F96","v":1300},{"$f":"$Q$447*R$445","v":1365},{"$f":"$Q$447*S$445","v":1430.0000000000002},1495.0000000000002,1560.0000000000002,1625.0000000000002,1690.0000000000005,1755.0000000000005,1820.0000000000005,1885.0000000000005,1950.0000000000007,2015.0000000000007,2080.0000000000009,2145.0000000000009,2210.0000000000009,2275.0000000000009,2340.0000000000009,2405.0000000000009,2470.0000000000009]
[null,null,null,{"$f":"D418","v":"RDC - 2002"},"%",1,-0.12692152616941232,-0.16653086405140785,-0.25263753491837526,-0.44972884011509906,-1.1357855960533676,12.73452461788475,1.2860561115353364,0.81441844257198315,0.66367950085893301,0.5905014517779088,0.55020410865836411,0.52400271399189491,0.50641443192576729,0.49354399514694269,0.4836595665957818,0.47625085126204225,0.47032471853657382,0.46537857636600138,0.46118790113875241,0.45759188980246179,0.45448278083473376,0.45199594742243471,0.44991727089206046,0.44806835517622318,0.44641310134970819,0.44492259640333259,0.44357340995728251,0.44234635352525542,0.44122556212768371]
[null,null,null,{"$f":"D419","v":"RDC 2015 - projet d'amendement"},"%",{"$f":"F448+1","v":2},-0.1493442619266831,-0.58781023865420445,-0.79707234787028469,-1.225947474906985,-2.6018437915716364,25.214358272233408,2.2290430017973049,1.2336397977594811,0.8871424806365138,0.71290202937505831,0.6089709637405889,0.54048206920132413,0.70115372771244444,0.68962760463879869,0.68071491557067909,0.67382825123280254,0.66818306875045119,0.66347141674567311,0.65947941597923376,0.65609186498736671,0.65328161763102288,0.65082059372283996,0.64864750543642835,0.64671461350931125,0.64498417943316866,0.64342597699403103,0.64201551162375581,0.64073272331098052,0.63956102650198488]
[null,null,null,"RDC 2018 - sans substances strategiques","%",{"$f":"F449+1","v":3},-0.15749798402023604,-0.53899236839740416,-0.73308865210414209,-1.130881968074801,-2.4070631306886243,23.393218954040471,2.0958696808714055,1.1677751489937516,0.84476521415766537,0.68191563796880872,0.58523162273448992,0.52134857240069266,0.68649126677382366,0.67731179030700284,0.67027328992906632,0.66484652764745822,0.66039806582835592,0.65668523562070935,0.65353949798568145,0.6508835243095944,0.64870106650206549,0.64678981807377156,0.64510218246887641,0.6436010850413052,0.64225721780080525,0.64104710685760657,0.63995172955828894,0.63895550715733085,0.63804555919738459]
[null,null,null,"RDC 2018 - or substance strategique","%",{"$f":"F450+1","v":4},-0.28999596804047206,-0.39112826867972311,-0.90086031641921926,-1.4080060147333229,-3.0350061701025237,29.857708587140657,2.632051116067387,1.4536961479249497,1.0460568941703452,0.84085440175273984,0.71773988494259555,0.63678927309120081,0.8120855052114222,0.79199404621430258,0.7764789459061332,0.7642477847785264,0.75427721195999475,0.74614002550832892,0.73935485050769623,0.73359929455259554,0.72876119631958625,0.7247941184962936,0.72098329641026748,0.71805281670819521,0.7151818003812509,0.71292092384461225,0.71131615932685832,0.70936524524578581,0.70794951371868731]
[null,null,null,"Proposition des miniers - Mai 2018","%",5,-0.14322897035651827,-0.18834953525710726,-0.26452631459137149,-0.42523358939944195,-1.0187489960419349,12.796992361060926,1.4994274562244043,0.98415731985300203,0.8044300038364578,0.71353529479229982,0.65926877800045847,0.63369330543108349,0.60741206155190586,0.58811785759708679,0.57314562390656609,0.57532288580581181,0.56472154705883126,0.55615654395437386,0.54889974762839822,0.54267270295462378,0.53727074578012579,0.5435003481120434,0.53901486852274827,0.53502517912926539,0.53145338373664697,0.52823709230456528,0.52532574550409794,0.52267793739141388,0.52031964268878539]
[null,null,null,"Tanzanie 2017","%",6,-0.14269013663717728,-0.19714599082754319,-0.30032278841064947,-0.51292947084246376,-1.1950038855501095,13.874657611209114,1.5285445657366181,0.9905793167237239,0.80987798087852747,0.72577284686394472,0.68016317854918662,0.64981365479131792,0.62884750183559801,0.61306184470053726,0.60074775061449937,0.59107175362607667,0.58335197876212008,0.57690880481195828,0.57144975237742712,0.56676534870130046,0.56270163158151287,0.55914290392527521,0.55600054136691701,0.55320551124360973,0.55070324233692092,0.54845002647187446,0.54649769835410356,0.54474820823142689,0.54315022672996227]
[null,null,null,"Ghana","%",{"$f":"F453+1","v":7},-0.10192152616941236,-0.14159971151802972,-0.2216605295137917,-0.39710801774640181,-0.99146726970991472,12.269753071139705,1.3692324616249227,0.88304211537540367,0.73347408720209584,0.66868553961737598,0.63169654878750059,0.60701232415593942,0.58969849387837325,0.57666271239602307,0.56649374456115498,0.55849534896487418,0.55205943117808509,0.54668780589626043,0.54213663526219757,0.53823128342603888,0.5348433932669836,0.53187650899577843,0.52925674515055232,0.52692654972358566,0.52484042710373024,0.52296193811682556,0.52128279969282798,0.51980853477751554,0.51846194354365172]
[null,null,null,"Zambie","%",{"$f":"F454+1","v":8},-0.12230583140329482,-0.16976114431621056,-0.27151241322950403,-0.48334586586609546,-1.1629396423643548,12.576262635758592,1.2685817000825388,0.78749289139292289,0.62427533340235308,0.54492218064831366,0.4997347205511935,0.47358579246723409,0.45503759997682747,0.44107245302082437,0.43017850466820134,0.4214429994259713,0.41428227273036339,0.40830569847496812,0.40324197794042449,0.39889680790013493,0.39512737573716811,0.39182636287351597,0.38891156291426127,0.3863189423817065,0.38399788197832929,0.38190783877368395,0.38001595779051539,0.37829533219734923,0.37672371551132899]
[null,null,null,"Australie Occidentale","%",9,-0.12692152616941232,-0.16581856487681662,-0.23148820223394095,-0.36607574973356516,-0.85964581820041708,10.931406954126086,1.2192313138137831,0.78825747242785937,0.63611876577521465,0.55829801720061401,0.51102956570792035,0.47927355144301031,0.45647012475263388,0.4393011631410777,0.42590797926311907,0.41516841779384822,0.40636491274409348,0.39901722250619098,0.39279180835601207,0.38744979098573679,0.38281559441714835,0.37875727957707878,0.37517378068777446,0.37198637402911189,0.36913282747573617,0.36656329693945883,0.36423739001731997,0.36212202704620333,0.3601898578656445]
[null,null,null,"Chili","%",10,-9.115291570164738E-2,-0.12333710513789711,-0.18299055050516394,-0.30524813003498691,-0.77873171331005298,10.492866420335071,1.2047113896182433,0.79886211531109941,0.6594372841261269,0.58949685174627242,0.54901438494783672,0.52278831297520012,0.50480777301658808,0.49156397630540399,0.48199525966039308,0.47432241491133753,0.46830528117763492,0.46385327301145768,0.46008125844129194,0.45684449910791036,0.45429328551780201,0.45225949983437891,0.45046366362530221,0.44886632525085396,0.44743629767636989,0.4463735420906042,0.4455338324730857,0.44478391656650568,0.444127523449937]
[null,null,null,"Perou","%",11,0,-7.6810126296444773E-3,-2.4606510766211186E-2,-9.3222136220162538E-2,-0.42179042178245674,7.4263722950792568,0.98238170697728255,0.6949238648533258,0.59482755775110907,0.54460400121341801,0.51453660366372223,0.49514300859646965,0.48129205263654512,0.47127597516820913,0.46354750369657977,0.45735029210078715,0.45260939562543939,0.44866761232631647,0.44532789157969116,0.44254411934645072,0.4402313341648707,0.43820595386747058,0.43641753962851315,0.43482680285705394,0.4334834247789916,0.43231211498043204,0.4312518599922251,0.43030049072772159,0.42943960964997024]
[]
[null,null,null,"VAN des recettes de l'Etat - - Analyse de sensibilite aux changements de prix"]
[]
[null,null,null,null,null,"changement de prix",{"$f":"H462-$E$537","v":0.49999999999999961},0.5499999999999996,0.59999999999999964,0.64999999999999969,0.69999999999999973,0.74999999999999978,0.79999999999999982,0.84999999999999987,0.89999999999999991,0.95,1,{"$f":"Q462+$E$537","v":1.05},1.1000000000000001,1.1500000000000001,1.2000000000000002,1.2500000000000002,1.3000000000000003,1.3500000000000003,1.4000000000000004,1.4500000000000004,1.5000000000000004,1.5500000000000005,1.6000000000000005,1.6500000000000006,1.7000000000000006,1.7500000000000007,1.8000000000000007,1.8500000000000008,1.9000000000000008]
[null,null,null,null,null,"changement de couts",{"$f":"H463+$E$538","v":2.0000000000000009},1.9000000000000008,1.8000000000000007,1.7000000000000006,1.6000000000000005,1.5000000000000004,1.4000000000000004,1.3000000000000003,1.2000000000000002,{"$f":"Q463+$E$538","v":1.1000000000000001},1,{"$f":"Q463-$E$538","v":0.9},{"$f":"R463-$E$538","v":0.8},0.70000000000000007,0.60000000000000009,0.50000000000000011,0.40000000000000013,0.30000000000000016,0.20000000000000015,0.10000000000000014,1.3877787807814457E-16,-9.9999999999999867E-2,-0.19999999999999987,-0.29999999999999988,-0.39999999999999991,-0.49999999999999989,-0.59999999999999987,-0.69999999999999984,-0.79999999999999982]
[]
[null,null,null,null,"$/tonne",{"$f":"I366","v":290.45110345924576},{"$f":"$Q$447*G$445","v":649.99999999999955},714.99999999999943,779.99999999999955,844.99999999999955,909.99999999999966,974.99999999999966,1039.9999999999998,1104.9999999999998,1169.9999999999998,{"$f":"$Q$447*P$445","v":1235},{"$f":"Paramètres!F96","v":1300},{"$f":"$Q$447*R$445","v":1365},{"$f":"$Q$447*S$445","v":1430.0000000000002},1495.0000000000002,1560.0000000000002,1625.0000000000002,1690.0000000000005,1755.0000000000005,1820.0000000000005,1885.0000000000005,1950.0000000000007,2015.0000000000007,2080.0000000000009,2145.0000000000009,2210.0000000000009,2275.0000000000009,2340.0000000000009,2405.0000000000009,2470.0000000000009]
[null,null,null,{"$f":"D448","v":"RDC - 2002"},"%",1,64.521884295741245,67.40082014300657,76.071425145957832,88.813896312124669,106.60195902656298,124.39439070541385,145.83107904264111,176.74490404937748,212.8058568174948,250.53279689775746,290.45110345924576,330.91963773859032,372.28981069909082,413.97199308856892,455.80077238614058,498.17064886716179,540.70951133890389,583.24837381064572,625.78723628238777,668.3260987541297,710.88127302698456,753.82989868731261,796.9861359463664,840.14237320541997,883.29861046447343,926.454847723527,969.61108498258056,1012.7673222416344,1055.9235595006878]
[null,null,null,"RDC 2015 - projet d'amendement","%",{"$f":"F466+1","v":2},75.920716359842814,237.90720356509712,240.00562492235218,242.10404627960722,244.20246763686231,246.30088899411737,252.76015818351573,267.72422662471973,284.45825954654396,302.46384457763395,321.47395050246968,341.32672554644893,515.4521121532556,578.44187506773596,641.50573196702692,704.84169477520118,768.17765758337555,831.51362039154958,894.84958319972338,958.24101415044129,1021.833362165472,1085.4257101805022,1149.0180581955326,1212.6104062105628,1276.2027542255933,1339.7951022406235,1403.3874502556537,1466.9797982706837,1530.5721462857143]
[null,null,null,"RDC 2018 - sans substances strategiques","%",{"$f":"F467+1","v":3},80.065746201334264,218.14891724570651,220.73956089663866,223.33020454757084,225.92084819850305,228.51149184943523,237.65909928249263,253.43029562092141,270.87017901830194,289.31720915209377,308.94202338285936,329.24348692788828,504.67302596792723,568.11168717045575,631.66554403088787,695.4465807200778,759.22761740926819,823.00865409845835,886.78969078764817,950.63408298813283,1014.6686726435987,1078.7032622990641,1142.73785195453,1206.7724416099954,1270.8070312654609,1334.8416209209261,1398.8762105763915,1462.9108002318571,1526.9453898873228]
[null,null,null,"RDC 2018 - or substance strategique","%",{"$f":"F468+1","v":4},147.42248112557067,158.30318445948578,271.25711208981602,278.05755167351299,284.85799125720985,291.65843084090687,298.4588704246039,315.48080538369635,335.41345386691938,356.75035924236073,378.89273870859506,402.14691630475005,597.00344213522158,664.30421005932885,731.75375352676519,799.42285421538679,867.1559172181685,935.12030551769794,1003.2327981474697,1071.4428413247638,1139.8950825393797,1208.7972912831963,1277.1541095735092,1346.3717991840724,1415.0998001543135,1484.5032625419365,1554.872356025528,1624.1163382345753,1694.236768304668]
[null,null,null,"Proposition des miniers - Mai 2018","%",5,72.811943978724173,76.231593597954657,79.65124321718514,83.976495498240709,95.617200210832451,125.00459305566331,170.02611466642784,213.58159635676114,257.93687464290753,302.73252089618057,348.02601622402619,400.19174227763182,446.5380667600154,493.2981133889769,540.13243220862546,601.80254706213975,649.2329654772027,697.01833371553346,744.80370195386399,792.58907019219464,840.37443843052597,906.43912780684627,954.81415156575758,1003.1891753246684,1051.56419908358,1099.9392228424906,1148.3142466014015,1196.6892703603128,1245.208383976347]
[null,null,null,"Tanzanie 2017","%",6,72.538022226100765,79.791824448710813,90.42988218511303,101.29495993002494,112.16003767493686,135.53152799819816,173.32782091445435,214.97529664814522,259.683744059334,307.92456257272545,359.05610778458532,410.37210972242866,462.29629856063906,514.22048739884917,566.14467623705946,618.27626816973248,670.65146896063106,723.02666975152965,775.4018705424279,827.77707133332649,880.15227212422508,932.52747291512333,984.90267370602226,1037.2778744969203,1089.6530752878191,1142.0282760787172,1194.5942077380955,1247.2199211086554,1299.8456344792153]
[null,null,null,"Ghana","%",{"$f":"F471+1","v":7},51.812873018643408,57.310317475937296,66.743971295356971,78.422167241522644,93.056606483701515,119.8543725178982,155.26278017573711,191.6375978185076,235.18517805426202,283.70405861158758,333.47071888307619,383.34209546794494,433.51596403101644,483.68983259408759,533.86370115715897,584.20051039454859,634.67594514516918,685.15137989578932,735.62681464640912,786.10224939702948,836.57768414764973,887.0531188982701,937.52855364889035,988.00398839951049,1038.4794231501305,1088.954857900751,1139.4767351848159,1190.1196735306985,1240.7626118765806]
[null,null,null,"Zambie","%",{"$f":"F472+1","v":8},62.175447622372083,68.708226673199434,81.754820105649799,95.452694567995692,109.15056903034157,122.84844349268747,143.84958519105925,170.90152709368067,200.17108716297767,231.19482195751385,263.80846441682684,299.0802045422696,334.5202096870218,369.96021483177384,405.40021997652599,440.84022512127802,476.28023026603034,511.72023541078238,547.16024055553441,582.60024570028656,618.04025084503894,653.48025598979098,688.92026113454313,724.36026627929516,759.80027142404754,795.24027656879969,830.68028171355161,866.12028685830376,901.56029200305591]
[null,null,null,"Australie Occidentale","%",9,64.521884295741245,67.112527946673424,69.703171597605603,72.293815248537783,80.684178957355925,106.78103411113489,138.25354624984075,171.06745629492895,203.96863066176741,236.86980502860615,269.77097939544478,302.67215376228336,335.57332812912205,368.47450249596062,401.3756768627992,434.27685122963777,467.17802559647652,500.07919996331498,532.9803743301535,565.88154869699213,598.7827230638311,631.68389743066928,664.58507179750802,697.48624616434654,730.38742053118528,763.28859489802392,796.18976926486243,829.09094363170095,861.99211799853936]
[null,null,null,"Chili","%",10,46.33853734370345,49.918806869291664,55.10009417115603,60.281381473020375,73.089786033052349,102.49724777929602,136.60707360058362,173.3688734668645,211.4456090390687,250.10657397327245,289.82305187057824,330.1527158624562,371.10867780980539,412.31120427491788,454.23232954115127,496.15345480738461,538.38786217929999,581.33674584518928,624.28562951107847,667.23451317696765,710.58487308002577,754.26944618575294,797.95401929148022,841.63859239720728,885.32316550293467,929.47612755202499,973.89639009759026,1018.3482073883257,1062.8684185295949]
[null,null,null,"Perou","%",11,0,3.1087723811185777,7.4092408416659756,18.409806980876134,39.588180565848141,72.542877297558391,111.39621597786906,150.81221813597094,190.72878990847147,231.05982756672995,271.62233424377547,312.69407706936772,353.82113121393297,395.29415138980033,436.84716444190587,478.40017749401153,520.34306403778146,562.30490306245838,604.2667420871353,646.34839777661682,688.58980901917107,730.83122026172521,773.07263150427946,815.31404274683348,857.71520954246,900.19625411462266,942.67729868678578,985.18790147253799,1027.7178843073459]
[]
[null,null,null,"Variation en % de la VAN des recettes de l'Etat - VAN10, sensibilite au prix"]
[]
[null,null,null,null,null,null,{"$f":"G465","v":649.99999999999955},{"$f":"H465","v":714.99999999999943},779.99999999999955,844.99999999999955,909.99999999999966,974.99999999999966,1039.9999999999998,1104.9999999999998,1169.9999999999998,1235,1300,1365,1430.0000000000002,1495.0000000000002,1560.0000000000002,1625.0000000000002,1690.0000000000005,1755.0000000000005,1820.0000000000005,1885.0000000000005,1950.0000000000007,2015.0000000000007,2080.0000000000009,2145.0000000000009,2210.0000000000009,2275.0000000000009,2340.0000000000009,2405.0000000000009,2470.0000000000009]
[null,null,null,{"$f":"D466","v":"RDC - 2002"},null,null,{"$f":"(G466-$Q466)/$Q466","v":-0.77785629482108498},-0.7679443481526872,-0.7380921461824238,-0.69422083354354869,-0.6329779513420899,-0.57172002714436898,-0.49791521772234137,-0.39148138208337985,-0.26732639579262485,-0.13743554796681767,0,0.13932993814576039,0.28176414640933928,0.42527257826946019,0.56928573160024376,0.71516183940771949,0.86161975251291412,1.0080776656181076,1.1545355787233023,1.3009934918284962,1.447507565164857,1.595376260269864,1.7439597455624554,1.8925432308550458,2.0411267161476365,2.189710201440227,2.3382936867328179,2.4868771720254093,2.6354606573179993]
[null,null,null,"RDC 2015 - projet d'amendement",null,null,{"$f":"(G467-$Q467)/$Q467","v":-0.7638355573097686},-0.25994873552509062,-0.25342123507295383,-0.24689373462081715,-0.2403662341686803,-0.23383873371654354,-0.21374606624130207,-0.16719775830588493,-0.11514367151076943,-5.913420323831086E-2,0,6.1755470429093864E-2,0.60340242606778716,0.79934291460823093,0.99551388522877737,1.1925312880671068,1.3895486909054366,1.5865660937437653,1.7835834965820934,1.9807734426154684,2.1785883757247753,2.3764033088340808,2.5742182419433868,2.7720331750526923,2.9698481081619983,3.1676630412713038,3.3654779743806094,3.563292907489914,3.7611078405992209]
[null,null,null,"RDC 2018 - sans substances strategiques",null,null,{"$f":"(G468-$Q468)/$Q468","v":-0.74083892723745126},-0.29388396289693686,-0.28549842951250098,-0.27711289612806494,-0.26872736274362885,-0.26034182935919281,-0.23073236628617752,-0.17968331777624344,-0.12323297409551993,-6.3522644203198461E-2,0,6.5712858751721642E-2,0.6335525366275806,0.83889417486729512,1.0446086845494966,1.2510585420043001,1.4575083994591054,1.6639582569139098,1.870408114368713,2.0770630443177049,2.2843336155216436,2.4916041867255814,2.69887475792952,2.9061453291334574,3.1134159003373947,3.3206864715413311,3.5279570427452684,3.7352276139492067,3.9424981851531449]
[null,null,null,"RDC 2018 - or substance strategique",null,null,{"$f":"(G469-$Q469)/$Q469","v":-0.61091236103378399},-0.58219525399446581,-0.28407941251563862,-0.2661312206160647,-0.24818302871649112,-0.23023483681691709,-0.21228664491734306,-0.16736117335219924,-0.11475354473635196,-5.8439703916479513E-2,0,6.1374038667021506E-2,0.57565289894450744,0.75327775434155952,0.93129526847320809,1.1098922532538156,1.2886580518110555,1.4680343801386369,1.6478015956886736,1.8278262734108672,2.0084901769945733,2.1903416660958435,2.3707537228781876,2.5534378509680593,2.734829558828419,2.9180039913186677,3.1037269843837634,3.2864805057234863,3.4715472090577562]
[null,null,null,"Proposition des miniers - Mai 2018",null,null,{"$f":"(G470-$Q470)/$Q470","v":-0.79078591661419151},-0.78096007182151583,-0.77113422702884027,-0.75870627026864401,-0.72525846990334442,-0.64081825142865989,-0.5114557339386343,-0.38630565992147686,-0.25885749162823452,-0.13014399273728419,0,0.14989030595927136,0.28305944367267211,0.41741734925770113,0.55198866472367214,0.72918839111946232,0.86547250840950918,1.0027765202095094,1.1400805320095091,1.2773845438095088,1.4146885556095108,1.6045154257185377,1.7435137232704427,1.8825120208223463,2.021510318374252,2.1605086159261551,2.2995069134780586,2.4385052110299639,2.5779175289435825]
[null,null,null,"Tanzanie 2017",null,null,{"$f":"(G471-$Q471)/$Q471","v":-0.7979758019612363},-0.77777338215735992,-0.74814553986262722,-0.71788542867290095,-0.68762531748317468,-0.62253384621572871,-0.51726814512666119,-0.40127659163197127,-0.27675998700701532,-0.14240544612190834,0,0.14291917286818645,0.28753219493481613,0.43214521700144498,0.57675823906807433,0.72194889535388584,0.86781802180896606,1.0136871482640464,1.1595562747191255,1.3054254011742057,1.4512945276292859,1.5971636540843654,1.7430327805394463,1.8889019069945252,2.0347710334496063,2.180640159904685,2.3270404870950947,2.4736073111362344,2.6201741351773746]
[null,null,null,"Ghana",null,null,{"$f":"(G472-$Q472)/$Q472","v":-0.84462541961049842},-0.8281398808630277,-0.79985057902862167,-0.76483042497947307,-0.72094519484234043,-0.64058501772108412,-0.53440355814215756,-0.42532406305304155,-0.29473514543648949,-0.1492384711862457,0,0.14955249070115509,0.30001208346877017,0.45047167623638423,0.60093126900399896,0.75187948240632485,0.90324340101267975,1.0546073196190333,1.2059712382253858,1.35733515683174,1.5086990754380938,1.660062994044448,1.8114269126508018,1.9627908312571554,2.1141547498635087,2.2655186684698632,2.4170218572754121,2.5688880796397195,2.7207543020040252]
[null,null,null,"Zambie",null,null,{"$f":"(G473-$Q473)/$Q473","v":-0.76431594884638487},-0.73955260751361651,-0.69009781287201521,-0.63817425351001233,-0.58625069414800979,-0.53432713478600702,-0.45471959927801353,-0.35217572540185776,-0.24122568392384797,-0.12362621696543542,0,0.13370207890567207,0.26804198806323315,0.40238189722079359,0.53672180637835454,0.67106171553591498,0.80540162469347643,0.93974153385103687,1.0740814430085974,1.2084213521661582,1.3427612613237199,1.4771011704812804,1.6114410796388412,1.7457809887964018,1.8801208979539634,2.0144608071115244,2.1488007162690845,2.2831406254266451,2.4174805345842061]
[null,null,null,"Australie Occidentale",null,null,{"$f":"(G474-$Q474)/$Q474","v":-0.76082718593254761},-0.75122406384455354,-0.74162094175655957,-0.73201781966856549,-0.70091601721516261,-0.60417894337474487,-0.48751512649853534,-0.365878951552572,-0.24391930103504855,-0.12195965051752407,0,0.12195965051752386,0.24391930103504814,0.365878951552572,0.48783860207009583,0.60979825258761966,0.73175790310514421,0.85371755362266766,0.97567720414019121,1.0976368546577153,1.2195965051752407,1.3415561556927631,1.4635158062102875,1.5854754567278111,1.7074351072453358,1.8293947577628598,1.9513544082803833,2.0733140587979069,2.1952737093154302]
[null,null,null,{"$f":"D475","v":"Chili"},null,null,{"$f":"(G475-$Q475)/$Q475","v":-0.84011438343283984},-0.82776108888818434,-0.80988367275988382,-0.79200625663158331,-0.74781237875553486,-0.64634542657060079,-0.52865352593973058,-0.40181130400806375,-0.27043205268057607,-0.13703698736510911,0,0.13915271311782113,0.28046639290626751,0.42263081426330873,0.56727467539052323,0.7119185365177374,0.85764334032242351,1.0058333596762612,1.1540233790300987,1.3022133983839359,1.4517886637855866,1.6025170921275622,1.7532455204695385,1.9039739488115139,2.0547023771534905,2.2070469258845797,2.3603137632146942,2.5136894764432802,2.6673011745257016]
[null,null,null,{"$f":"D476","v":"Perou"},null,null,{"$f":"(G476-$Q476)/$Q476","v":-1},-0.98855479837556914,-0.97272226946177287,-0.9322227789841695,-0.8542528519384619,-0.73292742108440667,-0.58988565396138137,-0.44477239489216647,-0.29781624755018749,-0.14933420990573443,0,0.15120900473792118,0.30262164265323549,0.45530798301376774,0.60828882373805282,0.76126966446233835,0.91568585656429946,1.0701718237860414,1.2246577910077832,1.3795848731516032,1.5351001085248603,1.6906153438981171,1.846130579271374,2.0016458146446299,2.1577492032473224,2.3141466684647334,2.4705441336821448,2.6270504198979165,2.7836280553608317]
[]
[null,null,null,"Resume des indicateurs de partage des risques"]
[]
[null,null,null,null,"Coefficient de variation","Moins 20% ($mm)","Plus 20% ($mm)","Plus 40% ($mm)","Moins 20%","Plus 20%","Plus 40%"]
[null,null,null,{"$f":"D466","v":"RDC - 2002"},{"$f":"_xlfn.STDEV.S(G466:AI466)/AVERAGE(G466:AI466)","v":0.67299405382425403},{"$f":"M466-Q466","v":-144.62002441660465},{"$f":"U466-Q466","v":165.34966892689482},{"$f":"Y466-Q466","v":335.33613282314201},{"$f":"(M466-Q466)/Q466","v":-0.49791521772234137},{"$f":"(U466-$Q466)/$Q466","v":0.56928573160024376},{"$f":"(Y466-$Q466)/$Q466","v":1.1545355787233023}]
[null,null,null,"RDC 2015 - projet d'amendement",0.64789516554120974,-68.713792318953949,320.03178146455724,573.37563269725365,-0.21374606624130207,{"$f":"(U467-Q467)/Q467","v":0.99551388522877737},1.7835834965820934]
[null,null,null,"RDC 2018 - sans substances strategiques",0.66261043171614209,-71.282924100366728,322.72352064802851,577.84766740478881,-0.23073236628617752,1.0446086845494966,1.870408114368713]
[null,null,null,"RDC 2018 - or substance strategique",0.63459810843099473,-80.43386828399116,352.86101481817013,624.34005943887462,-0.21228664491734306,0.93129526847320809,1.6478015956886736]
[null,null,null,"Proposition des miniers - Mai 2018",0.68048706816860516,-177.99990155759835,192.10641598459927,396.7776857298378,-0.5114557339386343,0.55198866472367214,1.1400805320095091]
[null,null,null,"Tanzanie 2017",0.67941461266190095,-185.72828687013097,207.08856845247414,416.34576275784258,-0.51726814512666119,0.57675823906807433,1.1595562747191255]
[null,null,null,"Ghana",0.69852791202311948,-178.20793870733908,200.39298227408278,402.15609576333293,-0.53440355814215756,0.60093126900399896,1.2059712382253858]
[null,null,null,"Zambie",0.64208964731410778,-119.95887922576759,141.59175555969915,283.35177613870758,-0.45471959927801353,0.53672180637835454,1.0740814430085974]
[null,null,null,"Australie Occidentale",0.63957125654554026,-131.51743314560403,131.60469746735441,263.20939493470871,-0.48751512649853534,0.48783860207009583,0.97567720414019121]
[null,null,null,"Chili",{"$f":"_xlfn.STDEV.S(G475:AI475)/AVERAGE(G475:AI475)","v":0.69656651983510309},{"$f":"M475-Q475","v":-153.21597826999462},{"$f":"U475-Q475","v":164.40927767057303},{"$f":"Y475-Q475","v":334.46257764050023},{"$f":"(M475-Q475)/Q475","v":-0.52865352593973058},{"$f":"(U475-Q475)/Q475","v":0.56727467539052323},{"$f":"(Y475-$Q475)/$Q475","v":1.1540233790300987}]
[null,null,null,"Perou",{"$f":"_xlfn.STDEV.S(G476:AI476)/AVERAGE(G476:AI476)","v":0.74251308352309942},{"$f":"M476-Q476","v":-160.22611826590639},{"$f":"U476-Q476","v":165.22483019813041},{"$f":"Y476-Q476","v":332.64440784335983},{"$f":"(M476-Q476)/Q476","v":-0.58988565396138137},{"$f":"(U476-Q476)/Q476","v":0.60828882373805282},{"$f":"(Y476-$Q476)/$Q476","v":1.2246577910077832}]
[]
[null,null,null,"Part de l'Etat dans les benefices totaux - regime selectionne: RDC - 2002"]
[null,null,null,"Taux d'actualisation","%",null,{"$f":"G$364","v":0},{"$f":"H$364","v":0.05},{"$f":"I$364","v":0.1},{"$f":"J$364","v":0.15000000000000002}]
[null,null,null,"Recettes de l'Etat (numerateur)","$mm reel",null,{"$f":"G$366","v":613.49869951762673},{"$f":"H$366","v":414.46070300391074},{"$f":"I$366","v":290.45110345924576},{"$f":"J$366","v":210.53851733081711}]
[null,null,null,"Benefices totaux (denominateur)","$mm reel",null,{"$f":"G370","v":1872.585},{"$f":"H370","v":1346.7070709022912},{"$f":"I370","v":1005.1697365616826},{"$f":"J370","v":774.74864047054439}]
[null,null,null,"Part de l'Etat dans les benefices totaux","%",null,{"$f":"G510/G511","v":0.32762128262141732},{"$f":"H510/H511","v":0.30775861503884644},{"$f":"I510/I511","v":0.28895727049321296},{"$f":"J510/J511","v":0.27175074125066723}]
[]
[null,null,null,"Part de l'Etat dans les benefices totaux - comparison des regimes fiscaux"]
[null,null,null,"Regime",null,null,{"$f":"Paramètres!H7","v":"RDC - 2002"},{"$f":"Paramètres!I7","v":"RDC 2015 - projet d'amendement"},{"$f":"Paramètres!J7","v":"RDC 2018 - sans substances strategiques"},{"$f":"Paramètres!K7","v":"RDC 2018 - or substance strategique"},{"$f":"Paramètres!L7","v":"Proposition des miniers - Mai 2018"},{"$f":"Paramètres!M7","v":"Tanzanie 2017"},{"$f":"Paramètres!N7","v":"Ghana"},{"$f":"Paramètres!O7","v":"Zambie"},{"$f":"Paramètres!P7","v":"Australie Occidentale"},{"$f":"Paramètres!Q7","v":"Chili"},{"$f":"Paramètres!R7","v":"Perou"}]
[null,null,null,null,null,null,{"$f":"Paramètres!H6","v":1},{"$f":"Paramètres!I6","v":2},{"$f":"Paramètres!J6","v":3},{"$f":"Paramètres!K6","v":4},{"$f":"Paramètres!L6","v":5},{"$f":"Paramètres!M6","v":6},{"$f":"Paramètres!N6","v":7},{"$f":"Paramètres!O6","v":8},{"$f":"Paramètres!P6","v":9},{"$f":"Paramètres!Q6","v":10},{"$f":"Paramètres!R6","v":11}]
[null,null,null,{"$f":"\"Part de l'Etat dans les benefices totaux VAN \"&G364*100","v":"Part de l'Etat dans les benefices totaux VAN 0"},"%",{"$f":"G371","v":0.32762128262141732},0.32762128262141732,0.34397604479482879,0.33014527726884751,0.3982354038640184,0.36827321429979304,0.40240878322406975,0.37575271233751911,0.29434027975568128,0.27402672479911888,0.3003898332399616,0.28426099687183737]
[null,null,null,{"$f":"\"Part de l'Etat dans les benefices totaux VAN \"&H364*100","v":"Part de l'Etat dans les benefices totaux VAN 5"},"%",{"$f":"H371","v":0.30775861503884644},0.30775861503884644,0.33131174997231494,0.31818962209471602,0.38698271434274384,0.35666887847407491,0.37927941004079735,0.35323213745623783,0.27814618181035444,0.27082156536278001,0.29386424694725294,0.27701064730675812]
[null,null,null,{"$f":"\"Part de l'Etat dans les benefices totaux VAN \"&I364*100","v":"Part de l'Etat dans les benefices totaux VAN 10"},"%",{"$f":"I371","v":0.28895727049321296},0.28895727049321296,0.31982056244760637,0.30735308888192042,0.37694403733706539,0.34623606696964004,0.35720942913858977,0.33175562967480232,0.26245165848229668,0.26838350736486799,0.28833244906671851,0.27022534042150531]
[null,null,null,{"$f":"\"Part de l'Etat dans les benefices totaux VAN \"&J364*100","v":"Part de l'Etat dans les benefices totaux VAN 15"},"%",{"$f":"J371","v":0.27175074125066723},0.27175074125066723,0.30976219884403394,0.29788936857534171,0.36833686837196628,0.33721064451454874,0.33671390183371158,0.31182081458093419,0.24766386997132409,0.26675300389557527,0.28393289447615161,0.26400617185454284]
[]
[null,null,null,"Part de l'Etat dans les benefices totaux - Analyse de sensibilite aux changements de prix"]
[null,null,null,null,"$/oz",{"$f":"I371","v":0.28895727049321296},{"$f":"H523-50","v":800},850,900,950,1000,1050,1100,1150,1200,{"$f":"Q523-50","v":1250},{"$f":"Paramètres!F96","v":1300},{"$f":"Q523+50","v":1350},{"$f":"R523+50","v":1400},1450,1500,1550,1600,1650,1700,1750,1800,1850,1900,1950,2000,2050,2100,2150,2200]
[null,null,null,{"$f":"Paramètres!H7","v":"RDC - 2002"},"%",1,0.38782808963635329,0.31135973820879093,0.28482953928108845,0.26080804703348687,0.2513280940756254,0.24609444757764776,0.25347918206355302,0.26254754864116497,0.27242474701204977,0.280552540675232,0.28895727049321296,0.29642006227611395,0.30325546832199363,0.30943889229825577,0.31509355078097168,0.32012244526844419,0.32479154194340137,0.32916243549479274,0.33310917634832965,0.33669064734036386,0.33995531417565023,0.3429434315119711,0.34568871119397915,0.34822759003821319,0.35069397081129394,0.35307602547223926,0.35529156110760329,0.35735744894591454,0.35928835554683214]
[null,null,null,{"$f":"Paramètres!I7","v":"RDC 2015 - projet d'amendement"},"%",{"$f":"F524+1","v":2},1.1567070279066034,0.84189898693524534,0.66366710256751327,0.54897599694050536,0.46898719256221422,0.42013406910852502,0.38830416419254915,0.36451465306428005,0.3461493692380968,0.33142256575820006,0.31982056244760637,0.31039814728484605,0.41763904852253103,0.42982477464775382,0.44054322489998177,0.45005920188468568,0.4587179820575073,0.46649366379352886,0.47351479126113516,0.47988611516857438,0.48569385447562086,0.49100962094852496,0.49595182247577191,0.5005485200255374,0.50479973110031151,0.5087429949766229,0.51241060251764525,0.51583048243009477,0.51902691380203769]
[null,null,null,{"$f":"Paramètres!J7","v":"RDC 2018 - sans substances strategiques"},"%",{"$f":"F525+1","v":3},1.0648313325176193,0.77678941215262787,0.61371144856203597,0.50877179641194037,0.43558393008638213,0.39561573288502516,0.3674296136127313,0.34645352730296214,0.33034073370630634,0.31744505924986044,0.30735308888192042,0.29913470225802646,0.40820548594511907,0.42127304942421367,0.43276715553075018,0.44300039517992951,0.45226926773679921,0.46059281927817974,0.4681086511163694,0.47492889463080284,0.48114584371671482,0.48683615586184631,0.49212615204174537,0.49703887269026537,0.50158235465794987,0.50579671804775062,0.50971647372068307,0.51337147048291421,0.51678765661056636]
[null,null,null,{"$f":"Paramètres!K7","v":"RDC 2018 - or substance strategique"},"%",4,1.3138734781114891,0.96809827641855573,0.77233400821496445,0.64636092297165515,0.55850374854326557,0.49501885746236618,0.45755252166770161,0.42960095146327965,0.40805074433378569,0.3909702430877382,0.37694403733706539,0.36563444856243021,0.48610064503034789,0.4964304071542443,0.50564350198001773,0.51387586600801227,0.52135241079234562,0.52806643188628299,0.53417832531485354,0.5398201891229697,0.54500525375412423,0.54979422019374591,0.55420057125278943,0.55838145207973522,0.56244426553886817,0.56596497000895107,0.56926226680725645,0.57266979414873753,0.57562840493098688]
[null,null,null,{"$f":"Paramètres!L7","v":"Proposition des miniers - Mai 2018"},"%",5,0.38790666209942021,0.29521926826640399,0.25267171477205763,0.24926030364659191,0.26431420789302723,0.29116262543297183,0.30625721014983392,0.31872448252945668,0.32942745114425481,0.33828666978234356,0.34623606696964004,0.35902198660939227,0.36506067317214241,0.37038664681878819,0.37529752883093365,0.37965067296549282,0.38353598860627908,0.396661993765835,0.39965785810106647,0.40250266475721413,0.40509582995770965,0.4074693284745543,0.40964993804244787,0.41166025400878775,0.41351947520125798,0.42369385246468805,0.42520138545929942,0.42660709251709122,0.42792095331171476]
[null,null,null,{"$f":"Paramètres!M7","v":"Tanzanie 2017"},"%",6,0.45072630664683055,0.35491547691762493,0.30067116767831331,0.27492555655683082,0.28371388332878844,0.29586110384505537,0.30848029883530337,0.32091936206343002,0.3325356962596967,0.345340323443869,0.35720942913858977,0.36734813590514342,0.37638121346859976,0.38436923375035131,0.3913954213672321,0.39762363196913481,0.40320537953300267,0.40841808458907852,0.4131249473301542,0.41739619112249543,0.42128961591507186,0.424853229204677,0.42812723556298554,0.43114556005028198,0.4339370281311678,0.43652628917975445,0.43893454631022966,0.44118013831875447,0.44327900755638583]
[null,null,null,{"$f":"Paramètres!N7","v":"Ghana"},"%",7,0.3342470103640745,0.27839051547248561,0.24574252498481405,0.24836362187508665,0.25067917579030835,0.26415587289788278,0.27443485839912507,0.28886558759126363,0.30408810253706275,0.318965087966607,0.33175562967480232,0.34267649587145221,0.35236211725674454,0.36080678779190317,0.36823464068285255,0.37481889869691953,0.38072720424887613,0.38615129233586737,0.39104902544110304,0.3954934745939801,0.39954478361834073,0.40325290678718589,0.40665967902804678,0.40980040111343247,0.41270506742389268,0.41539932690273651,0.41790524248232552,0.42024189662458983,0.42242587816690236]
[null,null,null,{"$f":"Paramètres!O7","v":"Zambie"},"%",8,0.41321857131370143,0.33537021787720733,0.29129555356717485,0.26293378205929296,0.24402277755862889,0.24368325208032185,0.24588227573981025,0.2492545228087707,0.25332830840507536,0.2577918604546825,0.26245165848229668,0.26814140370403844,0.27319674910417263,0.2776043884953211,0.28148130670752336,0.28491791620738,0.28798519636818715,0.2907396483636901,0.29322680758912967,0.2954837808612662,0.29754111032339509,0.29942416367691493,0.30115418546980749,0.30274910208559003,0.30422414522404967,0.30559233989177703,0.30686489005284734,0.30805148613346717,0.30916055225128919]
[null,null,null,{"$f":"Paramètres!P7","v":"Australie Occidentale"},"%",9,0.33886451650555055,0.25192143714113213,0.21147597858065453,0.21430891649674716,0.22491158605565947,0.23613934951530219,0.24556516003147327,0.25305057522070606,0.25912497906418336,0.26415297397682896,0.26838350736486799,0.27199236060771381,0.27510718876598117,0.27782293580211309,0.28021168138898167,0.28232913275814786,0.28421902352880091,0.2859161666430895,0.28744861852843206,0.2888392423818133,0.29010685660641256,0.29126709139648388,0.29233303648398962,0.2933157371288943,0.29422457827399429,0.29506758521807258,0.2958516612328202,0.29658277703042835,0.29726612309281231]
[null,null,null,{"$f":"Paramètres!Q7","v":"Chili"},"%",10,0.27250523589861453,0.21086943648071577,0.1887875353940551,0.20230451708995878,0.21868961533546433,0.23441808343161327,0.24847125544517965,0.26062224812386781,0.27093966126033542,0.28014663212855745,0.28833244906671851,0.29562672921449201,0.30239055721686819,0.30841625032537379,0.31384456092932028,0.31899498515800034,0.323591897916645,0.32772441950969394,0.33173440317598296,0.3355625897348502,0.33905214855741778,0.34224610731030564,0.3451805001344746,0.34808239752417031,0.35084371290514288,0.35340500544069881,0.35578724921459431,0.35800858493216448,0.36008478273940658]
[null,null,null,{"$f":"Paramètres!R7","v":"Perou"},"%",11,4.6646792521436893E-2,6.6992473721599027E-2,9.4987175809070318E-2,0.1302788502924471,0.16572061029835414,0.19359263575950383,0.21528342642478399,0.23294906975186228,0.24744528365426335,0.25977594377459357,0.27022534042150531,0.27949217039545682,0.28749044048248829,0.29456312124511125,0.30097059183228542,0.3066503542323869,0.311719717664181,0.31636053033717076,0.32065824472661197,0.32455820674312968,0.32811319202222849,0.33136703496510556,0.3344504107180567,0.33730804118470209,0.33995089296163367,0.3424023031031479,0.34468234588069779,0.34680838374250617,0.34884587482779833]
[]
[null,null,null,"Elements necessaires aux analyses de sensibilite  - NE PAS EFFACER"]
[null,null,null,"Degre de changement de prix",0.05]
[null,null,null,"Degre de changement de cout",0.1]
[null,null,null,"Prix",{"$f":"Paramètres!G104","v":1300}]
[null,null,null,"Cout",{"$f":"Paramètres!F136","v":650}]

{"sheet":"Profil de mines","index":4,"n_rows":75,"n_cols":55,"rows_kept":75,"cut":false,"hidden":true,"merged":[]}
["Projets","Mine modele - analyse de Randgold (2015)"]
[null,"Kibali"]
[null,"Twangiza"]
[null,"Namoya"]
[]
[]
[null,null,"year","Total","year",1,{"$f":"F7+1","v":2},{"$f":"G7+1","v":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]
[]
["Mine modele - analyse de Randgold (2015)"]
[null,"Production","onces",{"$f":"SUM(F10:BF10)","v":2970000},null,null,null,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000,270000]
[null,"Transport après imposition ","$mm reel",{"$f":"SUM(F11:BF11)","v":0}]
[null,"Charge de traitement / raffinage après imposition ","$mm reel",0]
[null,"Couts d’exploration","$mm reel",0,null,0]
[null,"Couts d’investissement en capital - incorporel","$mm reel",0]
[null,"Couts d’investissement en capital - corporel","$mm reel",500,null,250,250]
[null,"Capital de réinvestissement","$mm reel",57.914999999999999,null,null,null,5.2649999999999997,5.2649999999999997,5.2649999999999997,5.2649999999999997,5.2649999999999997,5.2649999999999997,5.2649999999999997,5.2649999999999997,5.2649999999999997,5.2649999999999997,5.2649999999999997]
[null,"Couts opérationnels - extraction","$mm reel",1930.5,null,{"$f":"$D$24*F10/1000000","v":0},{"$f":"$D$24*G10/1000000","v":0},175.5,175.5,175.5,175.5,175.5,175.5,175.5,175.5,175.5,175.5,175.5]
[null,"Couts opérationnels - broyage","$mm reel",0]
[null,"Couts opérationnels - autres","$mm reel",0]
[null,"Couts opérationnels - energie","$mm reel",0]
[null,"Couts opérationnels - services domestiques","$mm reel",0]
[null,"Parafiscalité","$mm reel",0]
[null,"Couts de fermeture et de rehabilitation","$mm reel",0]
[null,"Couts operationnels par once",null,650]
[]
["Kibali"]
[null,"Production","onces",{"$f":"SUM(F27:BF27)","v":9368986.5210999995},null,0,88200,526627,642720,585946,596225,747380,733521.60000000009,691923.3,618387.75599999994,671996.70000000007,163428.71099999998,638964.89999999991,586306.33499999996,551378.1,484599.88399999996,352984.2,143868.62199999997,118910.179,102692.162,73151.5,100638.84699999999,57121.1777,65068.954500000007,26945.5929,0,0,0,0]
[null,"Transport après imposition ","$mm reel",{"$f":"SUM(F28:BF28)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Charge de traitement / raffinage après imposition ","$mm reel",19.477854600300009,null,0,0.15779997599999998,1.000591872,1.2854376260000002,1.2304849919999998,1.252075984,1.5694979920000001,1.5403954935999999,1.453038804,1.2986141007000001,1.4111932700000001,0.34320024050000003,1.3418266176,1.2312432579999999,1.1578941274999999,1.0176596645,0.74126674540000004,0.30212413199999999,0.24971138499999998,0.21565354080000002,0.153618169,0.21134159799999999,0.1199544852,0.13664477880000001,5.6585747700000008E-2,0,0,0,0]
[null,"Couts d’exploration","$mm reel",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts d’investissement en capital - incorporel","$mm reel",0]
[null,"Couts d’investissement en capital - corporel","$mm reel",2182.1666799999998,null,584.44445800000005,757.77777100000003,391.11111499999998,251,124.5,73.333336000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital de réinvestissement","$mm reel",717.32613800000001,null,0,0,6.6666670000000003,15.555555,64,171.11111500000001,173.79999900000001,57.345193000000002,50.677492999999998,25.682376000000001,25.826830999999999,8.8205190000000009,25.240255999999999,22.368662,21.830238000000001,15.281605000000001,11.088028,5.4105020000000001,2.6045699999999998,2.6089479999999998,2.3856989999999998,3.698928,2.214979,2.2018469999999999,0.90612800000000004]
[null,"Couts opérationnels - extraction","$mm reel",5036.7182937899997,null,0,34.83111048,272.36846399999996,358.07953852000003,383.65636608,434.56444586000003,477.50111971999996,428.29947999999996,378.49979999999999,326.08785999999998,327.92200000000003,111.9937,320.47427999999996,284.0138,277.17745999999994,194.02977999999999,140.78413999999998,68.696323800000002,33.070099999999996,33.125680000000003,31.464975500000001,47.252011299999999,29.749667860000002,29.588391519999998,13.487799150000001]
[null,"Couts opérationnels - broyage","$mm reel",0]
[null,"Couts opérationnels - autres","$mm reel",0]
[null,"Couts opérationnels - energie","$mm reel",0]
[null,"Couts opérationnels - services domestiques","$mm reel",0]
[null,"Parafiscalité","$mm reel",0]
[null,"Couts de fermeture et de rehabilitation","$mm reel",0]
[]
[]
[]
["Twangiza"]
[null,"Production","onces",{"$f":"SUM(F45:BF45)","v":1792452.2616000006},null,0,0,24933.15,81765.09,97202.16,134176.682,103393.62300000001,108772.29300000001,107423.66800000001,107423.66800000001,107423.66800000001,103126.724,98829.78,94532.83,90235.885600000009,88868.840000000011,88868.840000000011,88868.840000000011,88868.840000000011,88868.840000000011,88868.840000000011,0,0,0,0,0,0,0,0,0,0]
[null,"Transport après imposition ","$mm reel",{"$f":"SUM(F46:BF46)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Charge de traitement / raffinage après imposition ","$mm reel",9.1537081226310537,null,0,0,0.12749567831227498,0.41830443770114395,0.49692004879520002,0.68651618603512798,0.52858704076972196,0.55587019101758506,0.54883727999999998,0.54883727999999998,0.54883727999999998,0.52670159999999999,0.50456573999999998,0.48242987999999998,0.46029419999999993,0.45325188,0.45325188,0.45325188,0.45325188,0.45325188,0.45325188,0,0,0,0,0,0,0,0,0,0]
[null,"Couts d’exploration","$mm reel",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts d’investissement en capital - incorporel","$mm reel",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Couts d’investissement en capital - corporel","$mm reel",316.86103599999996,null,97.107001999999994,135.75,69.104033999999999,2.0550000000000002,9.9450000000000003,0,1.9,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital de réinvestissement","$mm reel",151.53295899999998,null,0,0,3.4279630000000001,24.358000000000001,4.0810000000000004,17.417998999999998,16.299999,29,11.365,7.7919999999999998,6.95,3.3629989999999998,3.6070000000000002,3.411,3.607999,3.0640000000000001,3.0640000000000001,3.0640000000000001,3.0640000000000001,3.0640000000000001,1.532,0,0,0,0,0,0,0,0,0,0]
[null,"Couts opérationnels - extraction","$mm reel",1554.3976575945985,null,0,0,22.139001569228036,66.149173762800004,70.250995957308163,75.283990169810224,77.360002934917233,106.05704120053483,94.484538000000001,96.230555999999993,93.358025999999995,86.093981999999997,87.377597999999992,82.647503999999998,85.644216,89.098811999999995,87.407927999999998,86.175234000000003,86.175234000000003,82.712267999999995,79.751556000000008,0,0,0,0,0,0,0,0,0,0]
[null,"Couts opérationnels - broyage","$mm reel",0]
[null,"Couts opérationnels - autres","$mm reel",0]
[null,"Couts opérationnels - energie","$mm reel",0]
[null,"Couts opérationnels - services domestiques","$mm reel",0]
[null,"Parafiscalité","$mm reel",0]
[null,"Couts de fermeture et de rehabilitation","$mm reel",0]
[]
[]
["Namoya"]
[null,"Production","onces",{"$f":"SUM(F62:BF62)","v":1055820.05},null,0,0,0,0,92587.77,68417.91,156509.674,156509.674,156509.674,156509.674,156509.674,112266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transport après imposition ","$mm reel",{"$f":"SUM(F63:BF63)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Charge de traitement / raffinage après imposition ","$mm reel",5.3323647094853168,null,0,0,0,0,0.46793756904040401,0.34578415671984403,0.79034400000000005,0.79034400000000005,0.79034400000000005,0.79034400000000005,0.79034400000000005,0.566922983725068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts d’exploration","$mm reel",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts d’investissement en capital - incorporel","$mm reel",0]
[null,"Couts d’investissement en capital - corporel","$mm reel",495.39599700000002,null,118.304001,166.97799699999999,98.741996999999998,111.37200199999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital de réinvestissement","$mm reel",88.571762000000007,null,0,0,0,0,10.5,23,9.63246,9.63246,9.63246,9.63246,9.63246,6.9094620000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts opérationnels - extraction","$mm reel",706.12980973413505,null,0,0,0,0,80.490144840592507,56.375454479796467,102.15732,102.15732,102.15732,102.15732,93.938399999999987,66.696530413746004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts opérationnels - broyage","$mm reel",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Couts opérationnels - autres","$mm reel",0]
[null,"Couts opérationnels - energie","$mm reel",0]
[null,"Couts opérationnels - services domestiques","$mm reel",0]
[null,"Parafiscalité","$mm reel",0]
[null,"Couts de fermeture et de rehabilitation","$mm reel",0]