{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Présentation","Résultats","Paramètres","Modèle","Profil de Mine"],"not_rendered":{"charts":10,"images":4,"macros":1,"external_links":2,"defined_names":22,"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":74,"n_cols":10,"rows_kept":74,"cut":false,"hidden":false,"merged":[[4,8,4,16]]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Modèle financier: mine de cuivre / cobalt"]
[]
[]
[]
[]
[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":189,"n_cols":10,"rows_kept":189,"cut":false,"hidden":false,"merged":[]}
[null,"Résultats"]
[]
[]
[null,"Hypothèses - mine de cuivre/cobalt","unités",{"$f":"Paramètres!F111","v":"Ruashi"}]
[null,"Réserves récupérables - cuivre","tonnes",{"$f":"Modèle!C8","v":424226.6902923584}]
[null,"Réserves récupérables - cobalt","tonnes",{"$f":"Modèle!C9","v":38695.860207080841}]
[null,"Première production","année",{"$f":"Modèle!$C$40","v":6}]
[null,"Couts d'exploration","$m",{"$f":"Paramètres!C119","v":0}]
[null,"Couts de développement (CAPEX)","$m",{"$f":"Paramètres!C121+Paramètres!C122","v":512.02446399999997}]
[null,"Production / CAPEX","tonnes/$m",{"$f":"(D5+D6)/D9","v":904.10240730106852}]
[null,"CAPEX/tonne","$/tonne",{"$f":"D9/(D5+D6)*1000000","v":1106.0693920561562}]
[null,"Prix du minerai - cuivre","$/tonne",{"$f":"Paramètres!$G$106","v":7000}]
[null,"Prix du minerai - cobalt","$/tonne",{"$f":"Paramètres!$G$107","v":55800}]
[null,"Cout opérationnel","$m",{"$f":"Paramètres!C123","v":1614.9281823217432}]
[null,"Cout opérationnel par tonne","$/tonne",{"$f":"D14/(D5+D6)*1000000","v":3488.5493925051278}]
[null,"Couts de transport","$/tonne",{"$f":"Paramètres!C117/(Résultats!D5+Résultats!D6)*1000000","v":542.4498753780548}]
[null,"Charge de traitement / raffinage ","$/tonne",{"$f":"Paramètres!C118/(Résultats!D5+Résultats!D6)*1000000","v":0}]
[null,"Taux d'actualisation (Etat)","%",{"$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, VAN10)","$m",{"$f":"Modèle!C34","v":755.06893177997813}]
[null,"TRI avant impôt du projet","%",{"$f":"Modèle!C33","v":0.32834776455201675}]
[null,"TRI après impôt du projet","%",{"$f":"Modèle!C391","v":0.25453225532784751}]
[null,"Taux de rendement minimum - investisseurs","%",{"$f":"D19","v":0.125}]
[null,"TRI supérieur au rendement minimum?",null,{"$f":"D27>D28","v":true}]
[null,"Période de retour sur investissement (cash-flow non actualisés)","années",{"$f":"Modèle!C321","v":7.9843573605242906}]
[null,"Période de retour sur investissement (cash-flow actualisés)","années",{"$f":"Modèle!C326","v":9.2902575708800708}]
[]
[]
[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!G468:S468)","v":"RDC - 2002"},{"$f":"TRANSPOSE(Modèle!G472:S472)","v":0.47622175888682539}]
[null,"RDC 2015 - projet d'amendement",0.64572672061875014]
[null,"RDC 2018 - sans substances strategiques",0.62270353567969827]
[null,"RDC 2018 - Cu substance strategique",0.67977724085349722]
[null,"RDC 2018 - Co substance strategique",0.66225798592171592]
[null,"RDC 2018 - Cu + Co substance strategique",0.71953018029197446]
[null,"Proposition des miniers Mai 2018",0.55708516304946509]
[null,"Perou",0.46665271915175677]
[null,"Chili",0.47441969156086733]
[null,"Zambie",0.44335204817009694]
[null,"Australie Occidentale",0.41741781131126399]
[null,"Indonesie",0.64655961014630203]
[null,"PNG",0.502853502902181]
[]
[]
[null,"Graphique 3a. Profil des recettes de l'Etat - comparaison des regimes fiscaux (valeurs reelles)"]
[]
[null,null,"Million USD reel","Proportion"]
[null,{"$f":"Modèle!D414","v":"Bonus de signature"},{"$f":"Modèle!C414","v":0},{"$f":"C176/$C$189","v":0}]
[null,{"$f":"Modèle!D415","v":"Droits de douane"},{"$f":"Modèle!C415","v":58.688334749652299},4.977938641496172E-2]
[null,{"$f":"Modèle!D416","v":"Redevance"},{"$f":"Modèle!C416","v":97.554071035470145},8.2745264781193401E-2]
[null,{"$f":"Modèle!D417","v":"Redevance de contrôle de change"},{"$f":"Modèle!C417","v":0},0]
[null,{"$f":"Modèle!D418","v":"Contribution au developpement communautaire"},{"$f":"Modèle!C418","v":0},{"$f":"C180/$C$189","v":0}]
[null,{"$f":"Modèle!D419","v":"Redevance a taux variable - sur les prix"},{"$f":"Modèle!C419","v":0},0]
[null,{"$f":"Modèle!D420","v":"Impot sur la marge operationnelle"},{"$f":"Modèle!C420","v":0},0]
[null,{"$f":"Modèle!D421","v":"Impot sur les benefices et profits"},{"$f":"Modèle!C421","v":764.26283476388278},0.64824696656656722]
[null,{"$f":"Modèle!D422","v":"Impot sur la rente"},{"$f":"Modèle!C422","v":0},0]
[null,{"$f":"Modèle!D423","v":"Impot sur les benefices a taux variable"},{"$f":"Modèle!C423","v":0},0]
[null,{"$f":"Modèle!D424","v":"Impot sur les profits excedentaires"},{"$f":"Modèle!C424","v":0},0]
[null,{"$f":"Modèle!D425","v":"Participation de l'Etat"},{"$f":"Modèle!C425","v":89.125304946119257},7.5595993874923412E-2]
[null,{"$f":"Modèle!D426","v":"Prelevement a la source sur les dividendes"},{"$f":"Modèle!C426","v":169.33807939762656},0.14363238836235445]
[null,{"$f":"Modèle!D427","v":"Recettes totales de l'Etat"},{"$f":"Modèle!C427","v":1178.9686248927508},1]

{"sheet":"Paramètres","index":2,"n_rows":141,"n_cols":56,"rows_kept":141,"cut":false,"hidden":false,"merged":[[110,3,110,4],[110,5,110,6]]}
["Paramètres"]
[]
[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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,"Nom du regime fiscal",null,{"$f":"INDEX(H7:T7,$F$140)","v":"RDC - 2002"},null,"RDC - 2002","RDC 2015 - projet d'amendement","RDC 2018 - sans substances strategiques","RDC 2018 - Cu substance strategique","RDC 2018 - Co substance strategique","RDC 2018 - Cu + Co substance strategique","Proposition des miniers Mai 2018","Perou","Chili","Zambie","Australie Occidentale","Indonesie","PNG",null,"Mexique","Kazakhstan"]
[]
[null,null,null,"Bonus de signature","USD million",{"$f":"INDEX(H9:T9,$F$140)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,"Redevance",null,{"$f":"INDEX(H10:T10,$F$140)","v":0}]
[null,null,null,"Taux de redevance cuivre","%",{"$f":"INDEX(H11:T11,$F$140)","v":0.02},null,0.02,3.5000000000000003E-2,3.5000000000000003E-2,0.1,3.5000000000000003E-2,0.1,0,0,0,0,2.5000000000000001E-2,0.04,0.02,null,null,0.05]
[null,null,null,"Taux de redevance cobalt","%",{"$f":"INDEX(H12:T12,$F$140)","v":0.02},null,0.02,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.1,0.1,0,0,0,0,2.5000000000000001E-2,0.04,0.02,null,null,0.05]
[null,null,null,"Assiette de la redevance (nette / brute)","options",{"$f":"INDEX(H13:T13,$F$140)","v":"net"},null,"net","gross","gross","gross","gross","gross","gross","gross","gross","gross","gross","gross","gross"]
[null,null,null,"Impôt sur les bénéfices"]
[null,null,null,"Taux de l’impôt sur les bénéfices","%",{"$f":"INDEX(H15:T15,$F$140)","v":0.3},null,0.3,0.35,0.3,0.3,0.3,0.3,0.3,0.29499999999999998,0.24,0.3,0.3,0.35,0.3,null,{"$f":"0.3+0.075","v":0.375},0.2]
[null,null,null,"Deductibilite des couts d'exploration","options","différés ",null,"différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ",null,"différés ","différés "]
[null,null,null,"Deductibilite des couts d'investissement - immobilisation incorporelles","options","différés ",null,"différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ",null,"différés ","différés "]
[null,null,null,"Amortissement des couts d'investissement - immobilisations corporelles","options","différés ",null,"différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ","différés ",null,"différés ","différés "]
[null,null,null,"Report des pertes","années",5,null,5,5,5,5,5,5,5,4,100,10,100,5,100,null,10,10]
[null,null,null,"Report des pertes (limite)","%",1,null,1,1,1,1,1,1,1,1,1,0.5,1,1,1,null,1,1]
[null,null,null,"Regime d'amortissement lineaire (investissement et reinvestissement)","années",0,null,0,10,10,10,10,10,10,10,10,4,10,16,10,null,{"$f":"100/12","v":8.3333333333333339},4]
[null,null,null,"Amortissement accelere","options",1,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,"Option pour les redevances a taux variables (variables dans les tableaux ci-dessous)"]
[null,null,null,"Redevance a taux variable - application sur le CA marginal (choisir entre les systemes 1 a 4)","options",{"$f":"INDEX(H24:T24,$F$140)","v":1},null,1,1,1,1,1,1,3,1,1,2,1,1,1,null,1,1]
[null,null,null,"Redevance a taux variable - application sur le CA total (1=off, 2=on)",null,{"$f":"INDEX(H25:W25,$F$140)","v":1},null,1,1,1,1,1,1,2,1,1,2,1,1,1,null,1,1]
[null,null,null,"Taux de la taxe sur la rente","%",{"$f":"INDEX(H26:T26,$F$140)","v":0}]
[null,null,null,"Seuil de la taxe sur la rente","%",0]
[null,null,null,"Deductibilite de l'Impot sur les benefices (oui/non)","options","oui",null,"oui","oui","oui","oui","oui","oui","oui","oui","oui","oui","oui","oui","oui",null,"oui","oui"]
[null,null,null,"Taxe sur la marge opérationnelle (Choisir 1, 2, 3, 4 dans la section des taux variables)","options",1,null,1,1,1,1,1,1,1,2,3,1,1,1,1,null,1,1]
[null,null,null,"Impôt variable sur les bénéfices (1 = off, 2 = on)","options",1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1]
[null,null,null,"Taux de l'mpot sur les profits excedentaires (RDC amendement)","%",0,null,0,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,null,0,0]
[null,null,null,"Seuil de l'impot sur les profits excedentaires (RDC amendement)","%",0,null,0,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,null,0,0]
[null,null,null,"Autres taxes et dispositions pertinentes"]
[null,null,null,"Impôt sur le revenu des valeurs mobilières","%",{"$f":"INDEX(H34:T34,$F$140)","v":0.1},null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.05,0.1,0,0,0.2,0.17,null,0.1,0.15]
[null,null,null,"Participation gratuite de l’Etat (sans contribution)","%",0.05,null,0.05,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,null,0,0]
[null,null,null,"Redevance de contrôle de change ","%",0,null,null,null,2E-3,2E-3,2E-3,2E-3]
[null,null,null,"Contribution au developpement communautaire","%",0,null,0,1E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
[6,null,null,"Droits de douane","%",0.05,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0.06,0,0.05,6.9000000000000006E-2,0,null,2.5000000000000001E-2,0.05]
[null,null,null,"Clause de rehabilitation (oui/non)","options","oui",null,"oui","oui","oui","oui","oui","oui","oui","oui","oui","oui","oui","oui","oui",null,"oui","oui"]
[null,null,null,"Clause sur le declenchement de la rehabilitation","% exploitation",0.01,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.6,0.6,0.6,0.6,0.6,0.6,null,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$24,H60,J60,L60,N60)","v":0},{"$f":"CHOOSE($F$24,I60,K60,M60,O60)","v":0},null,0,0,6000,0.05,6000,0.03]
[null,null,null,2,0,{"$f":"CHOOSE($F$24,I61,K61,M61,O61)","v":0},null,0,0,10000,7.0000000000000007E-2,7000,0.04]
[null,null,null,3,{"$f":"CHOOSE($F$24,H62,J62,L62,N62)","v":0},0,null,0,0,15000,0.09,8000,0.05]
[null,null,null,4,0,0,null,0,0,15000,0.09,null,0.06]
[]
[null,null,null,"Impot sur la marge operationnelle",null,"Tableau",null,"1 - No IMO",null,"2 - Perou",null,"3 - Chili",null,"4 - Alternative"]
[null,null,null,"Paliers","Limite inferieure","Taux marginal",null,"Limite inferieure","Taux marginal","Limite inferieure","Taux marginal","Limite inferieure","Taux marginal","Limite inferieure","Taux marginal"]
[null,null,null,1,{"$f":"CHOOSE($F$29,H67,J67,L67,N67)","v":0},{"$f":"CHOOSE($F$29,I67,K67,M67,O67)","v":0},null,0,0,0,0.03,0,0.05]
[null,null,null,2,0,0,null,0,0,0.1,4.1500000000000002E-2,0.35,0.08]
[null,null,null,3,0,0,null,0,0,0.15,5.2999999999999999E-2,0.4,0.105]
[null,null,null,4,0,0,null,0,0,0.2,6.4500000000000002E-2,0.45,0.13]
[null,null,null,5,0,0,null,0,0,0.25,7.5999999999999998E-2,0.5,0.155,null,null,null,"`",null,"`"]
[null,null,null,6,0,0,null,0,0,0.3,8.7499999999999994E-2,0.55000000000000004,0.18]
[null,null,null,7,0,0,null,0,0,0.35,9.9000000000000005E-2,0.6,0.21]
[null,null,null,8,0,0,null,0,0,0.4,0.1105,0.65,0.24]
[null,null,null,9,0,0,null,0,0,0.45,0.122,0.7,0.27500000000000002]
[null,null,null,10,0,0,null,0,0,0.5,0.13350000000000001,0.75,0.31]
[null,null,null,11,0,0,null,0,0,0.55000000000000004,0.14499999999999999,0.8,0.34499999999999997]
[null,null,null,12,0,0,null,0,0,0.6,0.1565,0.85,0.34499999999999997]
[null,null,null,13,0,0,null,0,0,0.65,0.16800000000000001,0.85,0.34499999999999997]
[null,null,null,14,0,0,null,0,0,0.7,0.17949999999999999,0.85,0.34499999999999997]
[null,null,null,15,0,0,null,0,0,0.75,0.191,0.85,0.34499999999999997]
[null,null,null,16,0,0,null,0,0,0.8,0.2,0.85,0.34499999999999997]
[null,null,null,17,0,0,null,0,0,0.85,0.20399999999999999,0.85,0.34499999999999997]
[null,null,null,"Impot variable sur les benefices (modele zambien historique)"]
[null,null,null,"Variable \"a\" dans la formule",null,0.2]
[null,null,null,"Variable \"c\" dans la formule - ratio Benefices/CA ",null,0.5]
[]
[null,null,null,"Hypotheses economiques et financieres"]
[]
[null,null,null,"Pourcentage des couts de developpement emprunte","%",0.5]
[null,null,null,"Periode de remboursement (a partir du debut de la production)","annees",5]
[null,null,null,"Taux d'interet reel","%",0.125]
[null,null,null,"Taux d'actualisation de l'Etat","%",0.1]
[null,null,null,"Taux d'actualisation de l'investisseur","%",0.125]
[null,null,null,"Taux d'inflation du dollar US","%",0.02]
[null,null,null,"Prix du cuivre","$/tonne",7000]
[null,null,null,"Prix du cobalt","$/tonne",55800]
[50,null,null,"Prix de l'etude de faisabilite (pour le calcul de l'impot sur les profits excedentaires de RDC 2018)- cuivre","$/tonne",5000]
[null,null,null,"Prix de l'etude de faisabilite (pour le calcul de l'impot sur les profits excedentaires de RDC 2018) - cobalt","$/tonne",40000]
[null,null,null,"Couts soumis aux droits de douane"]
[null,null,null,"Opex","%",0.6]
[null,null,null,"Capex","%",0.4]
[]
[null,null,null,"Hypotheses de prix","annee",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,"Prix (reel) - cuivre",null,null,{"$f":"F96","v":7000},{"$f":"$F$138","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,{"$f":"$F$138","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
[null,null,null,"Prix (reel) - cobalt",null,null,{"$f":"F97","v":55800},{"$f":"$F$139","v":55800},55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,{"$f":"$F$139","v":55800},55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800,55800]
[]
[null,null,null,"Hypothese du profil de projet (valeurs reelles)"]
[]
[null,null,null,"Choisir un projet (parmi la liste des profils de mine)",null,"Ruashi",null,{"$f":"MATCH(F111,'Profil de Mine'!B1:B4,0)","v":3}]
[]
[null,null,"Total ","Mine de taille moyenne","Annee",null,1,{"$f":"G113+1","v":2},{"$f":"H113+1","v":3},4,5,6,7,8,9,10,11,12,{"$f":"R113+1","v":13},{"$f":"S113+1","v":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,{"$f":"SUM(G115:BD115)","v":424226.6902923584},"Production cuivre","tonnes",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F8,'Profil de Mine'!F25,'Profil de Mine'!F42,'Profil de Mine'!F59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!G8,'Profil de Mine'!G25,'Profil de Mine'!G42,'Profil de Mine'!G59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!H8,'Profil de Mine'!H25,'Profil de Mine'!H42,'Profil de Mine'!H59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!I8,'Profil de Mine'!I25,'Profil de Mine'!I42,'Profil de Mine'!I59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!J8,'Profil de Mine'!J25,'Profil de Mine'!J42,'Profil de Mine'!J59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!K8,'Profil de Mine'!K25,'Profil de Mine'!K42,'Profil de Mine'!K59)","v":25373.964309692383},{"$f":"CHOOSE($H$111,'Profil de Mine'!L8,'Profil de Mine'!L25,'Profil de Mine'!L42,'Profil de Mine'!L59)","v":31328.727722167969},{"$f":"CHOOSE($H$111,'Profil de Mine'!M8,'Profil de Mine'!M25,'Profil de Mine'!M42,'Profil de Mine'!M59)","v":26975.99983215332},{"$f":"CHOOSE($H$111,'Profil de Mine'!N8,'Profil de Mine'!N25,'Profil de Mine'!N42,'Profil de Mine'!N59)","v":34646.999359130859},{"$f":"CHOOSE($H$111,'Profil de Mine'!O8,'Profil de Mine'!O25,'Profil de Mine'!O42,'Profil de Mine'!O59)","v":37169.998168945313},{"$f":"CHOOSE($H$111,'Profil de Mine'!P8,'Profil de Mine'!P25,'Profil de Mine'!P42,'Profil de Mine'!P59)","v":35055.999755859375},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q8,'Profil de Mine'!Q25,'Profil de Mine'!Q42,'Profil de Mine'!Q59)","v":32129.001617431641},{"$f":"CHOOSE($H$111,'Profil de Mine'!R8,'Profil de Mine'!R25,'Profil de Mine'!R42,'Profil de Mine'!R59)","v":31545.999526977539},{"$f":"CHOOSE($H$111,'Profil de Mine'!S8,'Profil de Mine'!S25,'Profil de Mine'!S42,'Profil de Mine'!S59)","v":26000},{"$f":"CHOOSE($H$111,'Profil de Mine'!T8,'Profil de Mine'!T25,'Profil de Mine'!T42,'Profil de Mine'!T59)","v":26000},{"$f":"CHOOSE($H$111,'Profil de Mine'!U8,'Profil de Mine'!U25,'Profil de Mine'!U42,'Profil de Mine'!U59)","v":26000},{"$f":"CHOOSE($H$111,'Profil de Mine'!V8,'Profil de Mine'!V25,'Profil de Mine'!V42,'Profil de Mine'!V59)","v":25000},{"$f":"CHOOSE($H$111,'Profil de Mine'!W8,'Profil de Mine'!W25,'Profil de Mine'!W42,'Profil de Mine'!W59)","v":24000},{"$f":"CHOOSE($H$111,'Profil de Mine'!X8,'Profil de Mine'!X25,'Profil de Mine'!X42,'Profil de Mine'!X59)","v":24000},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y8,'Profil de Mine'!Y25,'Profil de Mine'!Y42,'Profil de Mine'!Y59)","v":19000},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z8,'Profil de Mine'!Z25,'Profil de Mine'!Z42,'Profil de Mine'!Z59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA8,'Profil de Mine'!AA25,'Profil de Mine'!AA42,'Profil de Mine'!AA59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB8,'Profil de Mine'!AB25,'Profil de Mine'!AB42,'Profil de Mine'!AB59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC8,'Profil de Mine'!AC25,'Profil de Mine'!AC42,'Profil de Mine'!AC59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD8,'Profil de Mine'!AD25,'Profil de Mine'!AD42,'Profil de Mine'!AD59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE8,'Profil de Mine'!AE25,'Profil de Mine'!AE42,'Profil de Mine'!AE59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF8,'Profil de Mine'!AF25,'Profil de Mine'!AF42,'Profil de Mine'!AF59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG8,'Profil de Mine'!AG25,'Profil de Mine'!AG42,'Profil de Mine'!AG59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH8,'Profil de Mine'!AH25,'Profil de Mine'!AH42,'Profil de Mine'!AH59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI8,'Profil de Mine'!AI25,'Profil de Mine'!AI42,'Profil de Mine'!AI59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ8,'Profil de Mine'!AJ25,'Profil de Mine'!AJ42,'Profil de Mine'!AJ59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK8,'Profil de Mine'!AK25,'Profil de Mine'!AK42,'Profil de Mine'!AK59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL8,'Profil de Mine'!AL25,'Profil de Mine'!AL42,'Profil de Mine'!AL59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM8,'Profil de Mine'!AM25,'Profil de Mine'!AM42,'Profil de Mine'!AM59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN8,'Profil de Mine'!AN25,'Profil de Mine'!AN42,'Profil de Mine'!AN59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO8,'Profil de Mine'!AO25,'Profil de Mine'!AO42,'Profil de Mine'!AO59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP8,'Profil de Mine'!AP25,'Profil de Mine'!AP42,'Profil de Mine'!AP59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ8,'Profil de Mine'!AQ25,'Profil de Mine'!AQ42,'Profil de Mine'!AQ59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR8,'Profil de Mine'!AR25,'Profil de Mine'!AR42,'Profil de Mine'!AR59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS8,'Profil de Mine'!AS25,'Profil de Mine'!AS42,'Profil de Mine'!AS59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT8,'Profil de Mine'!AT25,'Profil de Mine'!AT42,'Profil de Mine'!AT59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU8,'Profil de Mine'!AU25,'Profil de Mine'!AU42,'Profil de Mine'!AU59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV8,'Profil de Mine'!AV25,'Profil de Mine'!AV42,'Profil de Mine'!AV59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW8,'Profil de Mine'!AW25,'Profil de Mine'!AW42,'Profil de Mine'!AW59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX8,'Profil de Mine'!AX25,'Profil de Mine'!AX42,'Profil de Mine'!AX59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY8,'Profil de Mine'!AY25,'Profil de Mine'!AY42,'Profil de Mine'!AY59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ8,'Profil de Mine'!AZ25,'Profil de Mine'!AZ42,'Profil de Mine'!AZ59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA8,'Profil de Mine'!BA25,'Profil de Mine'!BA42,'Profil de Mine'!BA59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB8,'Profil de Mine'!BB25,'Profil de Mine'!BB42,'Profil de Mine'!BB59)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC8,'Profil de Mine'!BC25,'Profil de Mine'!BC42,'Profil de Mine'!BC59)","v":0}]
[null,null,{"$f":"SUM(G116:BD116)","v":38695.860207080841},"Production cobalt","tonnes",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F9,'Profil de Mine'!F26,'Profil de Mine'!F43,'Profil de Mine'!F60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!G9,'Profil de Mine'!G26,'Profil de Mine'!G43,'Profil de Mine'!G60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!H9,'Profil de Mine'!H26,'Profil de Mine'!H43,'Profil de Mine'!H60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!I9,'Profil de Mine'!I26,'Profil de Mine'!I43,'Profil de Mine'!I60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!J9,'Profil de Mine'!J26,'Profil de Mine'!J43,'Profil de Mine'!J60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!K9,'Profil de Mine'!K26,'Profil de Mine'!K43,'Profil de Mine'!K60)","v":2208.4510326385498},{"$f":"CHOOSE($H$111,'Profil de Mine'!L9,'Profil de Mine'!L26,'Profil de Mine'!L43,'Profil de Mine'!L60)","v":2268.9061164855957},{"$f":"CHOOSE($H$111,'Profil de Mine'!M9,'Profil de Mine'!M26,'Profil de Mine'!M43,'Profil de Mine'!M60)","v":2063.8000965118408},{"$f":"CHOOSE($H$111,'Profil de Mine'!N9,'Profil de Mine'!N26,'Profil de Mine'!N43,'Profil de Mine'!N60)","v":2090.39306640625},{"$f":"CHOOSE($H$111,'Profil de Mine'!O9,'Profil de Mine'!O26,'Profil de Mine'!O43,'Profil de Mine'!O60)","v":2700.0749111175537},{"$f":"CHOOSE($H$111,'Profil de Mine'!P9,'Profil de Mine'!P26,'Profil de Mine'!P43,'Profil de Mine'!P60)","v":3019.0799236297607},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q9,'Profil de Mine'!Q26,'Profil de Mine'!Q43,'Profil de Mine'!Q60)","v":2356.7450046539307},{"$f":"CHOOSE($H$111,'Profil de Mine'!R9,'Profil de Mine'!R26,'Profil de Mine'!R43,'Profil de Mine'!R60)","v":3223.40989112854},{"$f":"CHOOSE($H$111,'Profil de Mine'!S9,'Profil de Mine'!S26,'Profil de Mine'!S43,'Profil de Mine'!S60)","v":4170.0000762939453},{"$f":"CHOOSE($H$111,'Profil de Mine'!T9,'Profil de Mine'!T26,'Profil de Mine'!T43,'Profil de Mine'!T60)","v":3127.500057220459},{"$f":"CHOOSE($H$111,'Profil de Mine'!U9,'Profil de Mine'!U26,'Profil de Mine'!U43,'Profil de Mine'!U60)","v":3127.500057220459},{"$f":"CHOOSE($H$111,'Profil de Mine'!V9,'Profil de Mine'!V26,'Profil de Mine'!V43,'Profil de Mine'!V60)","v":2779.9999713897705},{"$f":"CHOOSE($H$111,'Profil de Mine'!W9,'Profil de Mine'!W26,'Profil de Mine'!W43,'Profil de Mine'!W60)","v":2779.9999713897705},{"$f":"CHOOSE($H$111,'Profil de Mine'!X9,'Profil de Mine'!X26,'Profil de Mine'!X43,'Profil de Mine'!X60)","v":2085.0000381469727},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y9,'Profil de Mine'!Y26,'Profil de Mine'!Y43,'Profil de Mine'!Y60)","v":694.99999284744263},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z9,'Profil de Mine'!Z26,'Profil de Mine'!Z43,'Profil de Mine'!Z60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA9,'Profil de Mine'!AA26,'Profil de Mine'!AA43,'Profil de Mine'!AA60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB9,'Profil de Mine'!AB26,'Profil de Mine'!AB43,'Profil de Mine'!AB60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC9,'Profil de Mine'!AC26,'Profil de Mine'!AC43,'Profil de Mine'!AC60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD9,'Profil de Mine'!AD26,'Profil de Mine'!AD43,'Profil de Mine'!AD60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE9,'Profil de Mine'!AE26,'Profil de Mine'!AE43,'Profil de Mine'!AE60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF9,'Profil de Mine'!AF26,'Profil de Mine'!AF43,'Profil de Mine'!AF60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG9,'Profil de Mine'!AG26,'Profil de Mine'!AG43,'Profil de Mine'!AG60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH9,'Profil de Mine'!AH26,'Profil de Mine'!AH43,'Profil de Mine'!AH60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI9,'Profil de Mine'!AI26,'Profil de Mine'!AI43,'Profil de Mine'!AI60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ9,'Profil de Mine'!AJ26,'Profil de Mine'!AJ43,'Profil de Mine'!AJ60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK9,'Profil de Mine'!AK26,'Profil de Mine'!AK43,'Profil de Mine'!AK60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL9,'Profil de Mine'!AL26,'Profil de Mine'!AL43,'Profil de Mine'!AL60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM9,'Profil de Mine'!AM26,'Profil de Mine'!AM43,'Profil de Mine'!AM60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN9,'Profil de Mine'!AN26,'Profil de Mine'!AN43,'Profil de Mine'!AN60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO9,'Profil de Mine'!AO26,'Profil de Mine'!AO43,'Profil de Mine'!AO60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP9,'Profil de Mine'!AP26,'Profil de Mine'!AP43,'Profil de Mine'!AP60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ9,'Profil de Mine'!AQ26,'Profil de Mine'!AQ43,'Profil de Mine'!AQ60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR9,'Profil de Mine'!AR26,'Profil de Mine'!AR43,'Profil de Mine'!AR60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS9,'Profil de Mine'!AS26,'Profil de Mine'!AS43,'Profil de Mine'!AS60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT9,'Profil de Mine'!AT26,'Profil de Mine'!AT43,'Profil de Mine'!AT60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU9,'Profil de Mine'!AU26,'Profil de Mine'!AU43,'Profil de Mine'!AU60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV9,'Profil de Mine'!AV26,'Profil de Mine'!AV43,'Profil de Mine'!AV60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW9,'Profil de Mine'!AW26,'Profil de Mine'!AW43,'Profil de Mine'!AW60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX9,'Profil de Mine'!AX26,'Profil de Mine'!AX43,'Profil de Mine'!AX60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY9,'Profil de Mine'!AY26,'Profil de Mine'!AY43,'Profil de Mine'!AY60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ9,'Profil de Mine'!AZ26,'Profil de Mine'!AZ43,'Profil de Mine'!AZ60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA9,'Profil de Mine'!BA26,'Profil de Mine'!BA43,'Profil de Mine'!BA60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB9,'Profil de Mine'!BB26,'Profil de Mine'!BB43,'Profil de Mine'!BB60)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC9,'Profil de Mine'!BC26,'Profil de Mine'!BC43,'Profil de Mine'!BC60)","v":0}]
[null,null,251.11227982811212,"Transport après imposition ","$mm reel",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F10,'Profil de Mine'!F27,'Profil de Mine'!F44,'Profil de Mine'!F61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!G10,'Profil de Mine'!G27,'Profil de Mine'!G44,'Profil de Mine'!G61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!H10,'Profil de Mine'!H27,'Profil de Mine'!H44,'Profil de Mine'!H61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!I10,'Profil de Mine'!I27,'Profil de Mine'!I44,'Profil de Mine'!I61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!J10,'Profil de Mine'!J27,'Profil de Mine'!J44,'Profil de Mine'!J61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!K10,'Profil de Mine'!K27,'Profil de Mine'!K44,'Profil de Mine'!K61)","v":21.465709139051942},{"$f":"CHOOSE($H$111,'Profil de Mine'!L10,'Profil de Mine'!L27,'Profil de Mine'!L44,'Profil de Mine'!L61)","v":31.193500715751401},{"$f":"CHOOSE($H$111,'Profil de Mine'!M10,'Profil de Mine'!M27,'Profil de Mine'!M44,'Profil de Mine'!M61)","v":20.187874114387352},{"$f":"CHOOSE($H$111,'Profil de Mine'!N10,'Profil de Mine'!N27,'Profil de Mine'!N44,'Profil de Mine'!N61)","v":19.182456114472558},{"$f":"CHOOSE($H$111,'Profil de Mine'!O10,'Profil de Mine'!O27,'Profil de Mine'!O44,'Profil de Mine'!O61)","v":23.689871871668597},{"$f":"CHOOSE($H$111,'Profil de Mine'!P10,'Profil de Mine'!P27,'Profil de Mine'!P44,'Profil de Mine'!P61)","v":17.179416369365882},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q10,'Profil de Mine'!Q27,'Profil de Mine'!Q44,'Profil de Mine'!Q61)","v":13.932814161270398},{"$f":"CHOOSE($H$111,'Profil de Mine'!R10,'Profil de Mine'!R27,'Profil de Mine'!R44,'Profil de Mine'!R61)","v":16.054367242144},{"$f":"CHOOSE($H$111,'Profil de Mine'!S10,'Profil de Mine'!S27,'Profil de Mine'!S44,'Profil de Mine'!S61)","v":15.087972000000001},{"$f":"CHOOSE($H$111,'Profil de Mine'!T10,'Profil de Mine'!T27,'Profil de Mine'!T44,'Profil de Mine'!T61)","v":13.809324},{"$f":"CHOOSE($H$111,'Profil de Mine'!U10,'Profil de Mine'!U27,'Profil de Mine'!U44,'Profil de Mine'!U61)","v":13.809324},{"$f":"CHOOSE($H$111,'Profil de Mine'!V10,'Profil de Mine'!V27,'Profil de Mine'!V44,'Profil de Mine'!V61)","v":12.999528},{"$f":"CHOOSE($H$111,'Profil de Mine'!W10,'Profil de Mine'!W27,'Profil de Mine'!W44,'Profil de Mine'!W61)","v":12.615936},{"$f":"CHOOSE($H$111,'Profil de Mine'!X10,'Profil de Mine'!X27,'Profil de Mine'!X44,'Profil de Mine'!X61)","v":11.7635016},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y10,'Profil de Mine'!Y27,'Profil de Mine'!Y44,'Profil de Mine'!Y61)","v":8.140684499999999},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z10,'Profil de Mine'!Z27,'Profil de Mine'!Z44,'Profil de Mine'!Z61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA10,'Profil de Mine'!AA27,'Profil de Mine'!AA44,'Profil de Mine'!AA61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB10,'Profil de Mine'!AB27,'Profil de Mine'!AB44,'Profil de Mine'!AB61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC10,'Profil de Mine'!AC27,'Profil de Mine'!AC44,'Profil de Mine'!AC61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD10,'Profil de Mine'!AD27,'Profil de Mine'!AD44,'Profil de Mine'!AD61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE10,'Profil de Mine'!AE27,'Profil de Mine'!AE44,'Profil de Mine'!AE61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF10,'Profil de Mine'!AF27,'Profil de Mine'!AF44,'Profil de Mine'!AF61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG10,'Profil de Mine'!AG27,'Profil de Mine'!AG44,'Profil de Mine'!AG61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH10,'Profil de Mine'!AH27,'Profil de Mine'!AH44,'Profil de Mine'!AH61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI10,'Profil de Mine'!AI27,'Profil de Mine'!AI44,'Profil de Mine'!AI61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ10,'Profil de Mine'!AJ27,'Profil de Mine'!AJ44,'Profil de Mine'!AJ61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK10,'Profil de Mine'!AK27,'Profil de Mine'!AK44,'Profil de Mine'!AK61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL10,'Profil de Mine'!AL27,'Profil de Mine'!AL44,'Profil de Mine'!AL61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM10,'Profil de Mine'!AM27,'Profil de Mine'!AM44,'Profil de Mine'!AM61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN10,'Profil de Mine'!AN27,'Profil de Mine'!AN44,'Profil de Mine'!AN61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO10,'Profil de Mine'!AO27,'Profil de Mine'!AO44,'Profil de Mine'!AO61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP10,'Profil de Mine'!AP27,'Profil de Mine'!AP44,'Profil de Mine'!AP61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ10,'Profil de Mine'!AQ27,'Profil de Mine'!AQ44,'Profil de Mine'!AQ61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR10,'Profil de Mine'!AR27,'Profil de Mine'!AR44,'Profil de Mine'!AR61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS10,'Profil de Mine'!AS27,'Profil de Mine'!AS44,'Profil de Mine'!AS61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT10,'Profil de Mine'!AT27,'Profil de Mine'!AT44,'Profil de Mine'!AT61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU10,'Profil de Mine'!AU27,'Profil de Mine'!AU44,'Profil de Mine'!AU61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV10,'Profil de Mine'!AV27,'Profil de Mine'!AV44,'Profil de Mine'!AV61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW10,'Profil de Mine'!AW27,'Profil de Mine'!AW44,'Profil de Mine'!AW61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX10,'Profil de Mine'!AX27,'Profil de Mine'!AX44,'Profil de Mine'!AX61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY10,'Profil de Mine'!AY27,'Profil de Mine'!AY44,'Profil de Mine'!AY61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ10,'Profil de Mine'!AZ27,'Profil de Mine'!AZ44,'Profil de Mine'!AZ61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA10,'Profil de Mine'!BA27,'Profil de Mine'!BA44,'Profil de Mine'!BA61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB10,'Profil de Mine'!BB27,'Profil de Mine'!BB44,'Profil de Mine'!BB61)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC10,'Profil de Mine'!BC27,'Profil de Mine'!BC44,'Profil de Mine'!BC61)","v":0}]
[null,null,0,"Charge de traitement / raffinage après imposition ","$mm reel",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F11,'Profil de Mine'!F28,'Profil de Mine'!F45,'Profil de Mine'!F62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!G11,'Profil de Mine'!G28,'Profil de Mine'!G45,'Profil de Mine'!G62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!H11,'Profil de Mine'!H28,'Profil de Mine'!H45,'Profil de Mine'!H62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!I11,'Profil de Mine'!I28,'Profil de Mine'!I45,'Profil de Mine'!I62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!J11,'Profil de Mine'!J28,'Profil de Mine'!J45,'Profil de Mine'!J62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!K11,'Profil de Mine'!K28,'Profil de Mine'!K45,'Profil de Mine'!K62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!L11,'Profil de Mine'!L28,'Profil de Mine'!L45,'Profil de Mine'!L62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!M11,'Profil de Mine'!M28,'Profil de Mine'!M45,'Profil de Mine'!M62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!N11,'Profil de Mine'!N28,'Profil de Mine'!N45,'Profil de Mine'!N62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!O11,'Profil de Mine'!O28,'Profil de Mine'!O45,'Profil de Mine'!O62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!P11,'Profil de Mine'!P28,'Profil de Mine'!P45,'Profil de Mine'!P62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q11,'Profil de Mine'!Q28,'Profil de Mine'!Q45,'Profil de Mine'!Q62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!R11,'Profil de Mine'!R28,'Profil de Mine'!R45,'Profil de Mine'!R62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!S11,'Profil de Mine'!S28,'Profil de Mine'!S45,'Profil de Mine'!S62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!T11,'Profil de Mine'!T28,'Profil de Mine'!T45,'Profil de Mine'!T62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!U11,'Profil de Mine'!U28,'Profil de Mine'!U45,'Profil de Mine'!U62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!V11,'Profil de Mine'!V28,'Profil de Mine'!V45,'Profil de Mine'!V62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!W11,'Profil de Mine'!W28,'Profil de Mine'!W45,'Profil de Mine'!W62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!X11,'Profil de Mine'!X28,'Profil de Mine'!X45,'Profil de Mine'!X62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y11,'Profil de Mine'!Y28,'Profil de Mine'!Y45,'Profil de Mine'!Y62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z11,'Profil de Mine'!Z28,'Profil de Mine'!Z45,'Profil de Mine'!Z62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA11,'Profil de Mine'!AA28,'Profil de Mine'!AA45,'Profil de Mine'!AA62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB11,'Profil de Mine'!AB28,'Profil de Mine'!AB45,'Profil de Mine'!AB62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC11,'Profil de Mine'!AC28,'Profil de Mine'!AC45,'Profil de Mine'!AC62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD11,'Profil de Mine'!AD28,'Profil de Mine'!AD45,'Profil de Mine'!AD62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE11,'Profil de Mine'!AE28,'Profil de Mine'!AE45,'Profil de Mine'!AE62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF11,'Profil de Mine'!AF28,'Profil de Mine'!AF45,'Profil de Mine'!AF62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG11,'Profil de Mine'!AG28,'Profil de Mine'!AG45,'Profil de Mine'!AG62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH11,'Profil de Mine'!AH28,'Profil de Mine'!AH45,'Profil de Mine'!AH62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI11,'Profil de Mine'!AI28,'Profil de Mine'!AI45,'Profil de Mine'!AI62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ11,'Profil de Mine'!AJ28,'Profil de Mine'!AJ45,'Profil de Mine'!AJ62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK11,'Profil de Mine'!AK28,'Profil de Mine'!AK45,'Profil de Mine'!AK62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL11,'Profil de Mine'!AL28,'Profil de Mine'!AL45,'Profil de Mine'!AL62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM11,'Profil de Mine'!AM28,'Profil de Mine'!AM45,'Profil de Mine'!AM62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN11,'Profil de Mine'!AN28,'Profil de Mine'!AN45,'Profil de Mine'!AN62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO11,'Profil de Mine'!AO28,'Profil de Mine'!AO45,'Profil de Mine'!AO62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP11,'Profil de Mine'!AP28,'Profil de Mine'!AP45,'Profil de Mine'!AP62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ11,'Profil de Mine'!AQ28,'Profil de Mine'!AQ45,'Profil de Mine'!AQ62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR11,'Profil de Mine'!AR28,'Profil de Mine'!AR45,'Profil de Mine'!AR62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS11,'Profil de Mine'!AS28,'Profil de Mine'!AS45,'Profil de Mine'!AS62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT11,'Profil de Mine'!AT28,'Profil de Mine'!AT45,'Profil de Mine'!AT62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU11,'Profil de Mine'!AU28,'Profil de Mine'!AU45,'Profil de Mine'!AU62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV11,'Profil de Mine'!AV28,'Profil de Mine'!AV45,'Profil de Mine'!AV62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW11,'Profil de Mine'!AW28,'Profil de Mine'!AW45,'Profil de Mine'!AW62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX11,'Profil de Mine'!AX28,'Profil de Mine'!AX45,'Profil de Mine'!AX62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY11,'Profil de Mine'!AY28,'Profil de Mine'!AY45,'Profil de Mine'!AY62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ11,'Profil de Mine'!AZ28,'Profil de Mine'!AZ45,'Profil de Mine'!AZ62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA11,'Profil de Mine'!BA28,'Profil de Mine'!BA45,'Profil de Mine'!BA62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB11,'Profil de Mine'!BB28,'Profil de Mine'!BB45,'Profil de Mine'!BB62)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC11,'Profil de Mine'!BC28,'Profil de Mine'!BC45,'Profil de Mine'!BC62)","v":0}]
[null,null,0,"Couts d’exploration","$mm reel",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F12,'Profil de Mine'!F29,'Profil de Mine'!F46,'Profil de Mine'!F63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!G12,'Profil de Mine'!G29,'Profil de Mine'!G46,'Profil de Mine'!G63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!H12,'Profil de Mine'!H29,'Profil de Mine'!H46,'Profil de Mine'!H63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!I12,'Profil de Mine'!I29,'Profil de Mine'!I46,'Profil de Mine'!I63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!J12,'Profil de Mine'!J29,'Profil de Mine'!J46,'Profil de Mine'!J63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!K12,'Profil de Mine'!K29,'Profil de Mine'!K46,'Profil de Mine'!K63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!L12,'Profil de Mine'!L29,'Profil de Mine'!L46,'Profil de Mine'!L63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!M12,'Profil de Mine'!M29,'Profil de Mine'!M46,'Profil de Mine'!M63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!N12,'Profil de Mine'!N29,'Profil de Mine'!N46,'Profil de Mine'!N63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!O12,'Profil de Mine'!O29,'Profil de Mine'!O46,'Profil de Mine'!O63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!P12,'Profil de Mine'!P29,'Profil de Mine'!P46,'Profil de Mine'!P63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q12,'Profil de Mine'!Q29,'Profil de Mine'!Q46,'Profil de Mine'!Q63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!R12,'Profil de Mine'!R29,'Profil de Mine'!R46,'Profil de Mine'!R63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!S12,'Profil de Mine'!S29,'Profil de Mine'!S46,'Profil de Mine'!S63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!T12,'Profil de Mine'!T29,'Profil de Mine'!T46,'Profil de Mine'!T63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!U12,'Profil de Mine'!U29,'Profil de Mine'!U46,'Profil de Mine'!U63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!V12,'Profil de Mine'!V29,'Profil de Mine'!V46,'Profil de Mine'!V63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!W12,'Profil de Mine'!W29,'Profil de Mine'!W46,'Profil de Mine'!W63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!X12,'Profil de Mine'!X29,'Profil de Mine'!X46,'Profil de Mine'!X63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y12,'Profil de Mine'!Y29,'Profil de Mine'!Y46,'Profil de Mine'!Y63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z12,'Profil de Mine'!Z29,'Profil de Mine'!Z46,'Profil de Mine'!Z63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA12,'Profil de Mine'!AA29,'Profil de Mine'!AA46,'Profil de Mine'!AA63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB12,'Profil de Mine'!AB29,'Profil de Mine'!AB46,'Profil de Mine'!AB63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC12,'Profil de Mine'!AC29,'Profil de Mine'!AC46,'Profil de Mine'!AC63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD12,'Profil de Mine'!AD29,'Profil de Mine'!AD46,'Profil de Mine'!AD63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE12,'Profil de Mine'!AE29,'Profil de Mine'!AE46,'Profil de Mine'!AE63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF12,'Profil de Mine'!AF29,'Profil de Mine'!AF46,'Profil de Mine'!AF63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG12,'Profil de Mine'!AG29,'Profil de Mine'!AG46,'Profil de Mine'!AG63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH12,'Profil de Mine'!AH29,'Profil de Mine'!AH46,'Profil de Mine'!AH63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI12,'Profil de Mine'!AI29,'Profil de Mine'!AI46,'Profil de Mine'!AI63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ12,'Profil de Mine'!AJ29,'Profil de Mine'!AJ46,'Profil de Mine'!AJ63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK12,'Profil de Mine'!AK29,'Profil de Mine'!AK46,'Profil de Mine'!AK63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL12,'Profil de Mine'!AL29,'Profil de Mine'!AL46,'Profil de Mine'!AL63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM12,'Profil de Mine'!AM29,'Profil de Mine'!AM46,'Profil de Mine'!AM63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN12,'Profil de Mine'!AN29,'Profil de Mine'!AN46,'Profil de Mine'!AN63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO12,'Profil de Mine'!AO29,'Profil de Mine'!AO46,'Profil de Mine'!AO63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP12,'Profil de Mine'!AP29,'Profil de Mine'!AP46,'Profil de Mine'!AP63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ12,'Profil de Mine'!AQ29,'Profil de Mine'!AQ46,'Profil de Mine'!AQ63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR12,'Profil de Mine'!AR29,'Profil de Mine'!AR46,'Profil de Mine'!AR63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS12,'Profil de Mine'!AS29,'Profil de Mine'!AS46,'Profil de Mine'!AS63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT12,'Profil de Mine'!AT29,'Profil de Mine'!AT46,'Profil de Mine'!AT63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU12,'Profil de Mine'!AU29,'Profil de Mine'!AU46,'Profil de Mine'!AU63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV12,'Profil de Mine'!AV29,'Profil de Mine'!AV46,'Profil de Mine'!AV63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW12,'Profil de Mine'!AW29,'Profil de Mine'!AW46,'Profil de Mine'!AW63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX12,'Profil de Mine'!AX29,'Profil de Mine'!AX46,'Profil de Mine'!AX63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY12,'Profil de Mine'!AY29,'Profil de Mine'!AY46,'Profil de Mine'!AY63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ12,'Profil de Mine'!AZ29,'Profil de Mine'!AZ46,'Profil de Mine'!AZ63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA12,'Profil de Mine'!BA29,'Profil de Mine'!BA46,'Profil de Mine'!BA63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB12,'Profil de Mine'!BB29,'Profil de Mine'!BB46,'Profil de Mine'!BB63)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC12,'Profil de Mine'!BC29,'Profil de Mine'!BC46,'Profil de Mine'!BC63)","v":0}]
[null,null,0,"Couts d’investissement en capital - incorporel","$mm reel",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F13,'Profil de Mine'!F30,'Profil de Mine'!F47,'Profil de Mine'!F64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!G13,'Profil de Mine'!G30,'Profil de Mine'!G47,'Profil de Mine'!G64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!H13,'Profil de Mine'!H30,'Profil de Mine'!H47,'Profil de Mine'!H64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!I13,'Profil de Mine'!I30,'Profil de Mine'!I47,'Profil de Mine'!I64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!J13,'Profil de Mine'!J30,'Profil de Mine'!J47,'Profil de Mine'!J64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!K13,'Profil de Mine'!K30,'Profil de Mine'!K47,'Profil de Mine'!K64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!L13,'Profil de Mine'!L30,'Profil de Mine'!L47,'Profil de Mine'!L64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!M13,'Profil de Mine'!M30,'Profil de Mine'!M47,'Profil de Mine'!M64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!N13,'Profil de Mine'!N30,'Profil de Mine'!N47,'Profil de Mine'!N64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!O13,'Profil de Mine'!O30,'Profil de Mine'!O47,'Profil de Mine'!O64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!P13,'Profil de Mine'!P30,'Profil de Mine'!P47,'Profil de Mine'!P64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q13,'Profil de Mine'!Q30,'Profil de Mine'!Q47,'Profil de Mine'!Q64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!R13,'Profil de Mine'!R30,'Profil de Mine'!R47,'Profil de Mine'!R64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!S13,'Profil de Mine'!S30,'Profil de Mine'!S47,'Profil de Mine'!S64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!T13,'Profil de Mine'!T30,'Profil de Mine'!T47,'Profil de Mine'!T64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!U13,'Profil de Mine'!U30,'Profil de Mine'!U47,'Profil de Mine'!U64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!V13,'Profil de Mine'!V30,'Profil de Mine'!V47,'Profil de Mine'!V64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!W13,'Profil de Mine'!W30,'Profil de Mine'!W47,'Profil de Mine'!W64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!X13,'Profil de Mine'!X30,'Profil de Mine'!X47,'Profil de Mine'!X64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y13,'Profil de Mine'!Y30,'Profil de Mine'!Y47,'Profil de Mine'!Y64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z13,'Profil de Mine'!Z30,'Profil de Mine'!Z47,'Profil de Mine'!Z64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA13,'Profil de Mine'!AA30,'Profil de Mine'!AA47,'Profil de Mine'!AA64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB13,'Profil de Mine'!AB30,'Profil de Mine'!AB47,'Profil de Mine'!AB64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC13,'Profil de Mine'!AC30,'Profil de Mine'!AC47,'Profil de Mine'!AC64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD13,'Profil de Mine'!AD30,'Profil de Mine'!AD47,'Profil de Mine'!AD64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE13,'Profil de Mine'!AE30,'Profil de Mine'!AE47,'Profil de Mine'!AE64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF13,'Profil de Mine'!AF30,'Profil de Mine'!AF47,'Profil de Mine'!AF64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG13,'Profil de Mine'!AG30,'Profil de Mine'!AG47,'Profil de Mine'!AG64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH13,'Profil de Mine'!AH30,'Profil de Mine'!AH47,'Profil de Mine'!AH64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI13,'Profil de Mine'!AI30,'Profil de Mine'!AI47,'Profil de Mine'!AI64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ13,'Profil de Mine'!AJ30,'Profil de Mine'!AJ47,'Profil de Mine'!AJ64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK13,'Profil de Mine'!AK30,'Profil de Mine'!AK47,'Profil de Mine'!AK64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL13,'Profil de Mine'!AL30,'Profil de Mine'!AL47,'Profil de Mine'!AL64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM13,'Profil de Mine'!AM30,'Profil de Mine'!AM47,'Profil de Mine'!AM64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN13,'Profil de Mine'!AN30,'Profil de Mine'!AN47,'Profil de Mine'!AN64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO13,'Profil de Mine'!AO30,'Profil de Mine'!AO47,'Profil de Mine'!AO64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP13,'Profil de Mine'!AP30,'Profil de Mine'!AP47,'Profil de Mine'!AP64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ13,'Profil de Mine'!AQ30,'Profil de Mine'!AQ47,'Profil de Mine'!AQ64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR13,'Profil de Mine'!AR30,'Profil de Mine'!AR47,'Profil de Mine'!AR64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS13,'Profil de Mine'!AS30,'Profil de Mine'!AS47,'Profil de Mine'!AS64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT13,'Profil de Mine'!AT30,'Profil de Mine'!AT47,'Profil de Mine'!AT64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU13,'Profil de Mine'!AU30,'Profil de Mine'!AU47,'Profil de Mine'!AU64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV13,'Profil de Mine'!AV30,'Profil de Mine'!AV47,'Profil de Mine'!AV64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW13,'Profil de Mine'!AW30,'Profil de Mine'!AW47,'Profil de Mine'!AW64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX13,'Profil de Mine'!AX30,'Profil de Mine'!AX47,'Profil de Mine'!AX64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY13,'Profil de Mine'!AY30,'Profil de Mine'!AY47,'Profil de Mine'!AY64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ13,'Profil de Mine'!AZ30,'Profil de Mine'!AZ47,'Profil de Mine'!AZ64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA13,'Profil de Mine'!BA30,'Profil de Mine'!BA47,'Profil de Mine'!BA64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB13,'Profil de Mine'!BB30,'Profil de Mine'!BB47,'Profil de Mine'!BB64)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC13,'Profil de Mine'!BC30,'Profil de Mine'!BC47,'Profil de Mine'!BC64)","v":0}]
[null,null,320.72446400000001,"Couts d’investissement en capital - corporel","$mm reel",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F14,'Profil de Mine'!F31,'Profil de Mine'!F48,'Profil de Mine'!F65)","v":5.7239110000000002},{"$f":"CHOOSE($H$111,'Profil de Mine'!G14,'Profil de Mine'!G31,'Profil de Mine'!G48,'Profil de Mine'!G65)","v":28.230350000000001},{"$f":"CHOOSE($H$111,'Profil de Mine'!H14,'Profil de Mine'!H31,'Profil de Mine'!H48,'Profil de Mine'!H65)","v":101.361458},{"$f":"CHOOSE($H$111,'Profil de Mine'!I14,'Profil de Mine'!I31,'Profil de Mine'!I48,'Profil de Mine'!I65)","v":128.20015000000001},{"$f":"CHOOSE($H$111,'Profil de Mine'!J14,'Profil de Mine'!J31,'Profil de Mine'!J48,'Profil de Mine'!J65)","v":57.208595000000003},{"$f":"CHOOSE($H$111,'Profil de Mine'!K14,'Profil de Mine'!K31,'Profil de Mine'!K48,'Profil de Mine'!K65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!L14,'Profil de Mine'!L31,'Profil de Mine'!L48,'Profil de Mine'!L65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!M14,'Profil de Mine'!M31,'Profil de Mine'!M48,'Profil de Mine'!M65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!N14,'Profil de Mine'!N31,'Profil de Mine'!N48,'Profil de Mine'!N65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!O14,'Profil de Mine'!O31,'Profil de Mine'!O48,'Profil de Mine'!O65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!P14,'Profil de Mine'!P31,'Profil de Mine'!P48,'Profil de Mine'!P65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q14,'Profil de Mine'!Q31,'Profil de Mine'!Q48,'Profil de Mine'!Q65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!R14,'Profil de Mine'!R31,'Profil de Mine'!R48,'Profil de Mine'!R65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!S14,'Profil de Mine'!S31,'Profil de Mine'!S48,'Profil de Mine'!S65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!T14,'Profil de Mine'!T31,'Profil de Mine'!T48,'Profil de Mine'!T65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!U14,'Profil de Mine'!U31,'Profil de Mine'!U48,'Profil de Mine'!U65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!V14,'Profil de Mine'!V31,'Profil de Mine'!V48,'Profil de Mine'!V65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!W14,'Profil de Mine'!W31,'Profil de Mine'!W48,'Profil de Mine'!W65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!X14,'Profil de Mine'!X31,'Profil de Mine'!X48,'Profil de Mine'!X65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y14,'Profil de Mine'!Y31,'Profil de Mine'!Y48,'Profil de Mine'!Y65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z14,'Profil de Mine'!Z31,'Profil de Mine'!Z48,'Profil de Mine'!Z65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA14,'Profil de Mine'!AA31,'Profil de Mine'!AA48,'Profil de Mine'!AA65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB14,'Profil de Mine'!AB31,'Profil de Mine'!AB48,'Profil de Mine'!AB65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC14,'Profil de Mine'!AC31,'Profil de Mine'!AC48,'Profil de Mine'!AC65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD14,'Profil de Mine'!AD31,'Profil de Mine'!AD48,'Profil de Mine'!AD65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE14,'Profil de Mine'!AE31,'Profil de Mine'!AE48,'Profil de Mine'!AE65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF14,'Profil de Mine'!AF31,'Profil de Mine'!AF48,'Profil de Mine'!AF65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG14,'Profil de Mine'!AG31,'Profil de Mine'!AG48,'Profil de Mine'!AG65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH14,'Profil de Mine'!AH31,'Profil de Mine'!AH48,'Profil de Mine'!AH65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI14,'Profil de Mine'!AI31,'Profil de Mine'!AI48,'Profil de Mine'!AI65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ14,'Profil de Mine'!AJ31,'Profil de Mine'!AJ48,'Profil de Mine'!AJ65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK14,'Profil de Mine'!AK31,'Profil de Mine'!AK48,'Profil de Mine'!AK65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL14,'Profil de Mine'!AL31,'Profil de Mine'!AL48,'Profil de Mine'!AL65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM14,'Profil de Mine'!AM31,'Profil de Mine'!AM48,'Profil de Mine'!AM65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN14,'Profil de Mine'!AN31,'Profil de Mine'!AN48,'Profil de Mine'!AN65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO14,'Profil de Mine'!AO31,'Profil de Mine'!AO48,'Profil de Mine'!AO65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP14,'Profil de Mine'!AP31,'Profil de Mine'!AP48,'Profil de Mine'!AP65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ14,'Profil de Mine'!AQ31,'Profil de Mine'!AQ48,'Profil de Mine'!AQ65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR14,'Profil de Mine'!AR31,'Profil de Mine'!AR48,'Profil de Mine'!AR65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS14,'Profil de Mine'!AS31,'Profil de Mine'!AS48,'Profil de Mine'!AS65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT14,'Profil de Mine'!AT31,'Profil de Mine'!AT48,'Profil de Mine'!AT65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU14,'Profil de Mine'!AU31,'Profil de Mine'!AU48,'Profil de Mine'!AU65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV14,'Profil de Mine'!AV31,'Profil de Mine'!AV48,'Profil de Mine'!AV65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW14,'Profil de Mine'!AW31,'Profil de Mine'!AW48,'Profil de Mine'!AW65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX14,'Profil de Mine'!AX31,'Profil de Mine'!AX48,'Profil de Mine'!AX65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY14,'Profil de Mine'!AY31,'Profil de Mine'!AY48,'Profil de Mine'!AY65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ14,'Profil de Mine'!AZ31,'Profil de Mine'!AZ48,'Profil de Mine'!AZ65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA14,'Profil de Mine'!BA31,'Profil de Mine'!BA48,'Profil de Mine'!BA65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB14,'Profil de Mine'!BB31,'Profil de Mine'!BB48,'Profil de Mine'!BB65)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC14,'Profil de Mine'!BC31,'Profil de Mine'!BC48,'Profil de Mine'!BC65)","v":0}]
[null,null,191.29999999999995,"Capital de réinvestissement","$mm reel",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F15,'Profil de Mine'!F32,'Profil de Mine'!F49,'Profil de Mine'!F66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!G15,'Profil de Mine'!G32,'Profil de Mine'!G49,'Profil de Mine'!G66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!H15,'Profil de Mine'!H32,'Profil de Mine'!H49,'Profil de Mine'!H66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!I15,'Profil de Mine'!I32,'Profil de Mine'!I49,'Profil de Mine'!I66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!J15,'Profil de Mine'!J32,'Profil de Mine'!J49,'Profil de Mine'!J66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!K15,'Profil de Mine'!K32,'Profil de Mine'!K49,'Profil de Mine'!K66)","v":40},{"$f":"CHOOSE($H$111,'Profil de Mine'!L15,'Profil de Mine'!L32,'Profil de Mine'!L49,'Profil de Mine'!L66)","v":80},{"$f":"CHOOSE($H$111,'Profil de Mine'!M15,'Profil de Mine'!M32,'Profil de Mine'!M49,'Profil de Mine'!M66)","v":40},{"$f":"CHOOSE($H$111,'Profil de Mine'!N15,'Profil de Mine'!N32,'Profil de Mine'!N49,'Profil de Mine'!N66)","v":18},{"$f":"CHOOSE($H$111,'Profil de Mine'!O15,'Profil de Mine'!O32,'Profil de Mine'!O49,'Profil de Mine'!O66)","v":2.2999999999999998},{"$f":"CHOOSE($H$111,'Profil de Mine'!P15,'Profil de Mine'!P32,'Profil de Mine'!P49,'Profil de Mine'!P66)","v":2.2000000000000002},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q15,'Profil de Mine'!Q32,'Profil de Mine'!Q49,'Profil de Mine'!Q66)","v":1.1000000000000001},{"$f":"CHOOSE($H$111,'Profil de Mine'!R15,'Profil de Mine'!R32,'Profil de Mine'!R49,'Profil de Mine'!R66)","v":1.1000000000000001},{"$f":"CHOOSE($H$111,'Profil de Mine'!S15,'Profil de Mine'!S32,'Profil de Mine'!S49,'Profil de Mine'!S66)","v":1.1000000000000001},{"$f":"CHOOSE($H$111,'Profil de Mine'!T15,'Profil de Mine'!T32,'Profil de Mine'!T49,'Profil de Mine'!T66)","v":1.1000000000000001},{"$f":"CHOOSE($H$111,'Profil de Mine'!U15,'Profil de Mine'!U32,'Profil de Mine'!U49,'Profil de Mine'!U66)","v":1.1000000000000001},{"$f":"CHOOSE($H$111,'Profil de Mine'!V15,'Profil de Mine'!V32,'Profil de Mine'!V49,'Profil de Mine'!V66)","v":1.1000000000000001},{"$f":"CHOOSE($H$111,'Profil de Mine'!W15,'Profil de Mine'!W32,'Profil de Mine'!W49,'Profil de Mine'!W66)","v":1.1000000000000001},{"$f":"CHOOSE($H$111,'Profil de Mine'!X15,'Profil de Mine'!X32,'Profil de Mine'!X49,'Profil de Mine'!X66)","v":1.1000000000000001},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y15,'Profil de Mine'!Y32,'Profil de Mine'!Y49,'Profil de Mine'!Y66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z15,'Profil de Mine'!Z32,'Profil de Mine'!Z49,'Profil de Mine'!Z66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA15,'Profil de Mine'!AA32,'Profil de Mine'!AA49,'Profil de Mine'!AA66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB15,'Profil de Mine'!AB32,'Profil de Mine'!AB49,'Profil de Mine'!AB66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC15,'Profil de Mine'!AC32,'Profil de Mine'!AC49,'Profil de Mine'!AC66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD15,'Profil de Mine'!AD32,'Profil de Mine'!AD49,'Profil de Mine'!AD66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE15,'Profil de Mine'!AE32,'Profil de Mine'!AE49,'Profil de Mine'!AE66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF15,'Profil de Mine'!AF32,'Profil de Mine'!AF49,'Profil de Mine'!AF66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG15,'Profil de Mine'!AG32,'Profil de Mine'!AG49,'Profil de Mine'!AG66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH15,'Profil de Mine'!AH32,'Profil de Mine'!AH49,'Profil de Mine'!AH66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI15,'Profil de Mine'!AI32,'Profil de Mine'!AI49,'Profil de Mine'!AI66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ15,'Profil de Mine'!AJ32,'Profil de Mine'!AJ49,'Profil de Mine'!AJ66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK15,'Profil de Mine'!AK32,'Profil de Mine'!AK49,'Profil de Mine'!AK66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL15,'Profil de Mine'!AL32,'Profil de Mine'!AL49,'Profil de Mine'!AL66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM15,'Profil de Mine'!AM32,'Profil de Mine'!AM49,'Profil de Mine'!AM66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN15,'Profil de Mine'!AN32,'Profil de Mine'!AN49,'Profil de Mine'!AN66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO15,'Profil de Mine'!AO32,'Profil de Mine'!AO49,'Profil de Mine'!AO66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP15,'Profil de Mine'!AP32,'Profil de Mine'!AP49,'Profil de Mine'!AP66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ15,'Profil de Mine'!AQ32,'Profil de Mine'!AQ49,'Profil de Mine'!AQ66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR15,'Profil de Mine'!AR32,'Profil de Mine'!AR49,'Profil de Mine'!AR66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS15,'Profil de Mine'!AS32,'Profil de Mine'!AS49,'Profil de Mine'!AS66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT15,'Profil de Mine'!AT32,'Profil de Mine'!AT49,'Profil de Mine'!AT66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU15,'Profil de Mine'!AU32,'Profil de Mine'!AU49,'Profil de Mine'!AU66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV15,'Profil de Mine'!AV32,'Profil de Mine'!AV49,'Profil de Mine'!AV66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW15,'Profil de Mine'!AW32,'Profil de Mine'!AW49,'Profil de Mine'!AW66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX15,'Profil de Mine'!AX32,'Profil de Mine'!AX49,'Profil de Mine'!AX66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY15,'Profil de Mine'!AY32,'Profil de Mine'!AY49,'Profil de Mine'!AY66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ15,'Profil de Mine'!AZ32,'Profil de Mine'!AZ49,'Profil de Mine'!AZ66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA15,'Profil de Mine'!BA32,'Profil de Mine'!BA49,'Profil de Mine'!BA66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB15,'Profil de Mine'!BB32,'Profil de Mine'!BB49,'Profil de Mine'!BB66)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC15,'Profil de Mine'!BC32,'Profil de Mine'!BC49,'Profil de Mine'!BC66)","v":0}]
[null,null,1614.9281823217432,"Couts opérationnels - extraction","$mm reel",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F16,'Profil de Mine'!F33,'Profil de Mine'!F50,'Profil de Mine'!F67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!G16,'Profil de Mine'!G33,'Profil de Mine'!G50,'Profil de Mine'!G67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!H16,'Profil de Mine'!H33,'Profil de Mine'!H50,'Profil de Mine'!H67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!I16,'Profil de Mine'!I33,'Profil de Mine'!I50,'Profil de Mine'!I67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!J16,'Profil de Mine'!J33,'Profil de Mine'!J50,'Profil de Mine'!J67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!K16,'Profil de Mine'!K33,'Profil de Mine'!K50,'Profil de Mine'!K67)","v":112.7059863163101},{"$f":"CHOOSE($H$111,'Profil de Mine'!L16,'Profil de Mine'!L33,'Profil de Mine'!L50,'Profil de Mine'!L67)","v":131.75249222192099},{"$f":"CHOOSE($H$111,'Profil de Mine'!M16,'Profil de Mine'!M33,'Profil de Mine'!M50,'Profil de Mine'!M67)","v":135.5890556071366},{"$f":"CHOOSE($H$111,'Profil de Mine'!N16,'Profil de Mine'!N33,'Profil de Mine'!N50,'Profil de Mine'!N67)","v":142.77044730847078},{"$f":"CHOOSE($H$111,'Profil de Mine'!O16,'Profil de Mine'!O33,'Profil de Mine'!O50,'Profil de Mine'!O67)","v":154.31810298400762},{"$f":"CHOOSE($H$111,'Profil de Mine'!P16,'Profil de Mine'!P33,'Profil de Mine'!P50,'Profil de Mine'!P67)","v":120.35141614895281},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q16,'Profil de Mine'!Q33,'Profil de Mine'!Q50,'Profil de Mine'!Q67)","v":109.41401219315999},{"$f":"CHOOSE($H$111,'Profil de Mine'!R16,'Profil de Mine'!R33,'Profil de Mine'!R50,'Profil de Mine'!R67)","v":107.31135854178432},{"$f":"CHOOSE($H$111,'Profil de Mine'!S16,'Profil de Mine'!S33,'Profil de Mine'!S50,'Profil de Mine'!S67)","v":102.07532399999999},{"$f":"CHOOSE($H$111,'Profil de Mine'!T16,'Profil de Mine'!T33,'Profil de Mine'!T50,'Profil de Mine'!T67)","v":90.98044800000001},{"$f":"CHOOSE($H$111,'Profil de Mine'!U16,'Profil de Mine'!U33,'Profil de Mine'!U50,'Profil de Mine'!U67)","v":87.096084000000005},{"$f":"CHOOSE($H$111,'Profil de Mine'!V16,'Profil de Mine'!V33,'Profil de Mine'!V50,'Profil de Mine'!V67)","v":86.385791999999981},{"$f":"CHOOSE($H$111,'Profil de Mine'!W16,'Profil de Mine'!W33,'Profil de Mine'!W50,'Profil de Mine'!W67)","v":85.749275999999995},{"$f":"CHOOSE($H$111,'Profil de Mine'!X16,'Profil de Mine'!X33,'Profil de Mine'!X50,'Profil de Mine'!X67)","v":85.583519999999993},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y16,'Profil de Mine'!Y33,'Profil de Mine'!Y50,'Profil de Mine'!Y67)","v":62.844867000000001},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z16,'Profil de Mine'!Z33,'Profil de Mine'!Z50,'Profil de Mine'!Z67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA16,'Profil de Mine'!AA33,'Profil de Mine'!AA50,'Profil de Mine'!AA67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB16,'Profil de Mine'!AB33,'Profil de Mine'!AB50,'Profil de Mine'!AB67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC16,'Profil de Mine'!AC33,'Profil de Mine'!AC50,'Profil de Mine'!AC67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD16,'Profil de Mine'!AD33,'Profil de Mine'!AD50,'Profil de Mine'!AD67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE16,'Profil de Mine'!AE33,'Profil de Mine'!AE50,'Profil de Mine'!AE67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF16,'Profil de Mine'!AF33,'Profil de Mine'!AF50,'Profil de Mine'!AF67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG16,'Profil de Mine'!AG33,'Profil de Mine'!AG50,'Profil de Mine'!AG67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH16,'Profil de Mine'!AH33,'Profil de Mine'!AH50,'Profil de Mine'!AH67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI16,'Profil de Mine'!AI33,'Profil de Mine'!AI50,'Profil de Mine'!AI67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ16,'Profil de Mine'!AJ33,'Profil de Mine'!AJ50,'Profil de Mine'!AJ67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK16,'Profil de Mine'!AK33,'Profil de Mine'!AK50,'Profil de Mine'!AK67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL16,'Profil de Mine'!AL33,'Profil de Mine'!AL50,'Profil de Mine'!AL67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM16,'Profil de Mine'!AM33,'Profil de Mine'!AM50,'Profil de Mine'!AM67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN16,'Profil de Mine'!AN33,'Profil de Mine'!AN50,'Profil de Mine'!AN67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO16,'Profil de Mine'!AO33,'Profil de Mine'!AO50,'Profil de Mine'!AO67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP16,'Profil de Mine'!AP33,'Profil de Mine'!AP50,'Profil de Mine'!AP67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ16,'Profil de Mine'!AQ33,'Profil de Mine'!AQ50,'Profil de Mine'!AQ67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR16,'Profil de Mine'!AR33,'Profil de Mine'!AR50,'Profil de Mine'!AR67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS16,'Profil de Mine'!AS33,'Profil de Mine'!AS50,'Profil de Mine'!AS67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT16,'Profil de Mine'!AT33,'Profil de Mine'!AT50,'Profil de Mine'!AT67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU16,'Profil de Mine'!AU33,'Profil de Mine'!AU50,'Profil de Mine'!AU67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV16,'Profil de Mine'!AV33,'Profil de Mine'!AV50,'Profil de Mine'!AV67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW16,'Profil de Mine'!AW33,'Profil de Mine'!AW50,'Profil de Mine'!AW67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX16,'Profil de Mine'!AX33,'Profil de Mine'!AX50,'Profil de Mine'!AX67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY16,'Profil de Mine'!AY33,'Profil de Mine'!AY50,'Profil de Mine'!AY67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ16,'Profil de Mine'!AZ33,'Profil de Mine'!AZ50,'Profil de Mine'!AZ67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA16,'Profil de Mine'!BA33,'Profil de Mine'!BA50,'Profil de Mine'!BA67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB16,'Profil de Mine'!BB33,'Profil de Mine'!BB50,'Profil de Mine'!BB67)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC16,'Profil de Mine'!BC33,'Profil de Mine'!BC50,'Profil de Mine'!BC67)","v":0}]
[null,null,null,"Couts opérationnels - broyage","$mm reel",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F17,'Profil de Mine'!F34,'Profil de Mine'!F51,'Profil de Mine'!F68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!G17,'Profil de Mine'!G34,'Profil de Mine'!G51,'Profil de Mine'!G68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!H17,'Profil de Mine'!H34,'Profil de Mine'!H51,'Profil de Mine'!H68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!I17,'Profil de Mine'!I34,'Profil de Mine'!I51,'Profil de Mine'!I68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!J17,'Profil de Mine'!J34,'Profil de Mine'!J51,'Profil de Mine'!J68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!K17,'Profil de Mine'!K34,'Profil de Mine'!K51,'Profil de Mine'!K68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!L17,'Profil de Mine'!L34,'Profil de Mine'!L51,'Profil de Mine'!L68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!M17,'Profil de Mine'!M34,'Profil de Mine'!M51,'Profil de Mine'!M68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!N17,'Profil de Mine'!N34,'Profil de Mine'!N51,'Profil de Mine'!N68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!O17,'Profil de Mine'!O34,'Profil de Mine'!O51,'Profil de Mine'!O68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!P17,'Profil de Mine'!P34,'Profil de Mine'!P51,'Profil de Mine'!P68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q17,'Profil de Mine'!Q34,'Profil de Mine'!Q51,'Profil de Mine'!Q68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!R17,'Profil de Mine'!R34,'Profil de Mine'!R51,'Profil de Mine'!R68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!S17,'Profil de Mine'!S34,'Profil de Mine'!S51,'Profil de Mine'!S68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!T17,'Profil de Mine'!T34,'Profil de Mine'!T51,'Profil de Mine'!T68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!U17,'Profil de Mine'!U34,'Profil de Mine'!U51,'Profil de Mine'!U68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!V17,'Profil de Mine'!V34,'Profil de Mine'!V51,'Profil de Mine'!V68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!W17,'Profil de Mine'!W34,'Profil de Mine'!W51,'Profil de Mine'!W68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!X17,'Profil de Mine'!X34,'Profil de Mine'!X51,'Profil de Mine'!X68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y17,'Profil de Mine'!Y34,'Profil de Mine'!Y51,'Profil de Mine'!Y68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z17,'Profil de Mine'!Z34,'Profil de Mine'!Z51,'Profil de Mine'!Z68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA17,'Profil de Mine'!AA34,'Profil de Mine'!AA51,'Profil de Mine'!AA68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB17,'Profil de Mine'!AB34,'Profil de Mine'!AB51,'Profil de Mine'!AB68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC17,'Profil de Mine'!AC34,'Profil de Mine'!AC51,'Profil de Mine'!AC68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD17,'Profil de Mine'!AD34,'Profil de Mine'!AD51,'Profil de Mine'!AD68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE17,'Profil de Mine'!AE34,'Profil de Mine'!AE51,'Profil de Mine'!AE68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF17,'Profil de Mine'!AF34,'Profil de Mine'!AF51,'Profil de Mine'!AF68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG17,'Profil de Mine'!AG34,'Profil de Mine'!AG51,'Profil de Mine'!AG68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH17,'Profil de Mine'!AH34,'Profil de Mine'!AH51,'Profil de Mine'!AH68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI17,'Profil de Mine'!AI34,'Profil de Mine'!AI51,'Profil de Mine'!AI68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ17,'Profil de Mine'!AJ34,'Profil de Mine'!AJ51,'Profil de Mine'!AJ68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK17,'Profil de Mine'!AK34,'Profil de Mine'!AK51,'Profil de Mine'!AK68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL17,'Profil de Mine'!AL34,'Profil de Mine'!AL51,'Profil de Mine'!AL68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM17,'Profil de Mine'!AM34,'Profil de Mine'!AM51,'Profil de Mine'!AM68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN17,'Profil de Mine'!AN34,'Profil de Mine'!AN51,'Profil de Mine'!AN68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO17,'Profil de Mine'!AO34,'Profil de Mine'!AO51,'Profil de Mine'!AO68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP17,'Profil de Mine'!AP34,'Profil de Mine'!AP51,'Profil de Mine'!AP68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ17,'Profil de Mine'!AQ34,'Profil de Mine'!AQ51,'Profil de Mine'!AQ68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR17,'Profil de Mine'!AR34,'Profil de Mine'!AR51,'Profil de Mine'!AR68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS17,'Profil de Mine'!AS34,'Profil de Mine'!AS51,'Profil de Mine'!AS68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT17,'Profil de Mine'!AT34,'Profil de Mine'!AT51,'Profil de Mine'!AT68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU17,'Profil de Mine'!AU34,'Profil de Mine'!AU51,'Profil de Mine'!AU68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV17,'Profil de Mine'!AV34,'Profil de Mine'!AV51,'Profil de Mine'!AV68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW17,'Profil de Mine'!AW34,'Profil de Mine'!AW51,'Profil de Mine'!AW68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX17,'Profil de Mine'!AX34,'Profil de Mine'!AX51,'Profil de Mine'!AX68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY17,'Profil de Mine'!AY34,'Profil de Mine'!AY51,'Profil de Mine'!AY68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ17,'Profil de Mine'!AZ34,'Profil de Mine'!AZ51,'Profil de Mine'!AZ68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA17,'Profil de Mine'!BA34,'Profil de Mine'!BA51,'Profil de Mine'!BA68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB17,'Profil de Mine'!BB34,'Profil de Mine'!BB51,'Profil de Mine'!BB68)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC17,'Profil de Mine'!BC34,'Profil de Mine'!BC51,'Profil de Mine'!BC68)","v":0}]
[null,null,null,"Couts opérationnels - autres","$mm reel",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F18,'Profil de Mine'!F35,'Profil de Mine'!F52,'Profil de Mine'!F69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!G18,'Profil de Mine'!G35,'Profil de Mine'!G52,'Profil de Mine'!G69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!H18,'Profil de Mine'!H35,'Profil de Mine'!H52,'Profil de Mine'!H69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!I18,'Profil de Mine'!I35,'Profil de Mine'!I52,'Profil de Mine'!I69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!J18,'Profil de Mine'!J35,'Profil de Mine'!J52,'Profil de Mine'!J69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!K18,'Profil de Mine'!K35,'Profil de Mine'!K52,'Profil de Mine'!K69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!L18,'Profil de Mine'!L35,'Profil de Mine'!L52,'Profil de Mine'!L69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!M18,'Profil de Mine'!M35,'Profil de Mine'!M52,'Profil de Mine'!M69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!N18,'Profil de Mine'!N35,'Profil de Mine'!N52,'Profil de Mine'!N69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!O18,'Profil de Mine'!O35,'Profil de Mine'!O52,'Profil de Mine'!O69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!P18,'Profil de Mine'!P35,'Profil de Mine'!P52,'Profil de Mine'!P69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q18,'Profil de Mine'!Q35,'Profil de Mine'!Q52,'Profil de Mine'!Q69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!R18,'Profil de Mine'!R35,'Profil de Mine'!R52,'Profil de Mine'!R69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!S18,'Profil de Mine'!S35,'Profil de Mine'!S52,'Profil de Mine'!S69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!T18,'Profil de Mine'!T35,'Profil de Mine'!T52,'Profil de Mine'!T69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!U18,'Profil de Mine'!U35,'Profil de Mine'!U52,'Profil de Mine'!U69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!V18,'Profil de Mine'!V35,'Profil de Mine'!V52,'Profil de Mine'!V69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!W18,'Profil de Mine'!W35,'Profil de Mine'!W52,'Profil de Mine'!W69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!X18,'Profil de Mine'!X35,'Profil de Mine'!X52,'Profil de Mine'!X69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y18,'Profil de Mine'!Y35,'Profil de Mine'!Y52,'Profil de Mine'!Y69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z18,'Profil de Mine'!Z35,'Profil de Mine'!Z52,'Profil de Mine'!Z69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA18,'Profil de Mine'!AA35,'Profil de Mine'!AA52,'Profil de Mine'!AA69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB18,'Profil de Mine'!AB35,'Profil de Mine'!AB52,'Profil de Mine'!AB69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC18,'Profil de Mine'!AC35,'Profil de Mine'!AC52,'Profil de Mine'!AC69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD18,'Profil de Mine'!AD35,'Profil de Mine'!AD52,'Profil de Mine'!AD69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE18,'Profil de Mine'!AE35,'Profil de Mine'!AE52,'Profil de Mine'!AE69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF18,'Profil de Mine'!AF35,'Profil de Mine'!AF52,'Profil de Mine'!AF69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG18,'Profil de Mine'!AG35,'Profil de Mine'!AG52,'Profil de Mine'!AG69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH18,'Profil de Mine'!AH35,'Profil de Mine'!AH52,'Profil de Mine'!AH69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI18,'Profil de Mine'!AI35,'Profil de Mine'!AI52,'Profil de Mine'!AI69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ18,'Profil de Mine'!AJ35,'Profil de Mine'!AJ52,'Profil de Mine'!AJ69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK18,'Profil de Mine'!AK35,'Profil de Mine'!AK52,'Profil de Mine'!AK69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL18,'Profil de Mine'!AL35,'Profil de Mine'!AL52,'Profil de Mine'!AL69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM18,'Profil de Mine'!AM35,'Profil de Mine'!AM52,'Profil de Mine'!AM69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN18,'Profil de Mine'!AN35,'Profil de Mine'!AN52,'Profil de Mine'!AN69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO18,'Profil de Mine'!AO35,'Profil de Mine'!AO52,'Profil de Mine'!AO69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP18,'Profil de Mine'!AP35,'Profil de Mine'!AP52,'Profil de Mine'!AP69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ18,'Profil de Mine'!AQ35,'Profil de Mine'!AQ52,'Profil de Mine'!AQ69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR18,'Profil de Mine'!AR35,'Profil de Mine'!AR52,'Profil de Mine'!AR69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS18,'Profil de Mine'!AS35,'Profil de Mine'!AS52,'Profil de Mine'!AS69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT18,'Profil de Mine'!AT35,'Profil de Mine'!AT52,'Profil de Mine'!AT69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU18,'Profil de Mine'!AU35,'Profil de Mine'!AU52,'Profil de Mine'!AU69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV18,'Profil de Mine'!AV35,'Profil de Mine'!AV52,'Profil de Mine'!AV69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW18,'Profil de Mine'!AW35,'Profil de Mine'!AW52,'Profil de Mine'!AW69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX18,'Profil de Mine'!AX35,'Profil de Mine'!AX52,'Profil de Mine'!AX69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY18,'Profil de Mine'!AY35,'Profil de Mine'!AY52,'Profil de Mine'!AY69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ18,'Profil de Mine'!AZ35,'Profil de Mine'!AZ52,'Profil de Mine'!AZ69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA18,'Profil de Mine'!BA35,'Profil de Mine'!BA52,'Profil de Mine'!BA69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB18,'Profil de Mine'!BB35,'Profil de Mine'!BB52,'Profil de Mine'!BB69)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC18,'Profil de Mine'!BC35,'Profil de Mine'!BC52,'Profil de Mine'!BC69)","v":0}]
[null,null,null,"Couts opérationnels - energie","$mm reel",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F19,'Profil de Mine'!F36,'Profil de Mine'!F53,'Profil de Mine'!F70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!G19,'Profil de Mine'!G36,'Profil de Mine'!G53,'Profil de Mine'!G70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!H19,'Profil de Mine'!H36,'Profil de Mine'!H53,'Profil de Mine'!H70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!I19,'Profil de Mine'!I36,'Profil de Mine'!I53,'Profil de Mine'!I70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!J19,'Profil de Mine'!J36,'Profil de Mine'!J53,'Profil de Mine'!J70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!K19,'Profil de Mine'!K36,'Profil de Mine'!K53,'Profil de Mine'!K70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!L19,'Profil de Mine'!L36,'Profil de Mine'!L53,'Profil de Mine'!L70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!M19,'Profil de Mine'!M36,'Profil de Mine'!M53,'Profil de Mine'!M70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!N19,'Profil de Mine'!N36,'Profil de Mine'!N53,'Profil de Mine'!N70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!O19,'Profil de Mine'!O36,'Profil de Mine'!O53,'Profil de Mine'!O70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!P19,'Profil de Mine'!P36,'Profil de Mine'!P53,'Profil de Mine'!P70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q19,'Profil de Mine'!Q36,'Profil de Mine'!Q53,'Profil de Mine'!Q70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!R19,'Profil de Mine'!R36,'Profil de Mine'!R53,'Profil de Mine'!R70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!S19,'Profil de Mine'!S36,'Profil de Mine'!S53,'Profil de Mine'!S70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!T19,'Profil de Mine'!T36,'Profil de Mine'!T53,'Profil de Mine'!T70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!U19,'Profil de Mine'!U36,'Profil de Mine'!U53,'Profil de Mine'!U70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!V19,'Profil de Mine'!V36,'Profil de Mine'!V53,'Profil de Mine'!V70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!W19,'Profil de Mine'!W36,'Profil de Mine'!W53,'Profil de Mine'!W70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!X19,'Profil de Mine'!X36,'Profil de Mine'!X53,'Profil de Mine'!X70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y19,'Profil de Mine'!Y36,'Profil de Mine'!Y53,'Profil de Mine'!Y70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z19,'Profil de Mine'!Z36,'Profil de Mine'!Z53,'Profil de Mine'!Z70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA19,'Profil de Mine'!AA36,'Profil de Mine'!AA53,'Profil de Mine'!AA70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB19,'Profil de Mine'!AB36,'Profil de Mine'!AB53,'Profil de Mine'!AB70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC19,'Profil de Mine'!AC36,'Profil de Mine'!AC53,'Profil de Mine'!AC70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD19,'Profil de Mine'!AD36,'Profil de Mine'!AD53,'Profil de Mine'!AD70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE19,'Profil de Mine'!AE36,'Profil de Mine'!AE53,'Profil de Mine'!AE70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF19,'Profil de Mine'!AF36,'Profil de Mine'!AF53,'Profil de Mine'!AF70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG19,'Profil de Mine'!AG36,'Profil de Mine'!AG53,'Profil de Mine'!AG70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH19,'Profil de Mine'!AH36,'Profil de Mine'!AH53,'Profil de Mine'!AH70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI19,'Profil de Mine'!AI36,'Profil de Mine'!AI53,'Profil de Mine'!AI70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ19,'Profil de Mine'!AJ36,'Profil de Mine'!AJ53,'Profil de Mine'!AJ70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK19,'Profil de Mine'!AK36,'Profil de Mine'!AK53,'Profil de Mine'!AK70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL19,'Profil de Mine'!AL36,'Profil de Mine'!AL53,'Profil de Mine'!AL70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM19,'Profil de Mine'!AM36,'Profil de Mine'!AM53,'Profil de Mine'!AM70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN19,'Profil de Mine'!AN36,'Profil de Mine'!AN53,'Profil de Mine'!AN70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO19,'Profil de Mine'!AO36,'Profil de Mine'!AO53,'Profil de Mine'!AO70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP19,'Profil de Mine'!AP36,'Profil de Mine'!AP53,'Profil de Mine'!AP70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ19,'Profil de Mine'!AQ36,'Profil de Mine'!AQ53,'Profil de Mine'!AQ70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR19,'Profil de Mine'!AR36,'Profil de Mine'!AR53,'Profil de Mine'!AR70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS19,'Profil de Mine'!AS36,'Profil de Mine'!AS53,'Profil de Mine'!AS70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT19,'Profil de Mine'!AT36,'Profil de Mine'!AT53,'Profil de Mine'!AT70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU19,'Profil de Mine'!AU36,'Profil de Mine'!AU53,'Profil de Mine'!AU70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV19,'Profil de Mine'!AV36,'Profil de Mine'!AV53,'Profil de Mine'!AV70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW19,'Profil de Mine'!AW36,'Profil de Mine'!AW53,'Profil de Mine'!AW70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX19,'Profil de Mine'!AX36,'Profil de Mine'!AX53,'Profil de Mine'!AX70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY19,'Profil de Mine'!AY36,'Profil de Mine'!AY53,'Profil de Mine'!AY70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ19,'Profil de Mine'!AZ36,'Profil de Mine'!AZ53,'Profil de Mine'!AZ70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA19,'Profil de Mine'!BA36,'Profil de Mine'!BA53,'Profil de Mine'!BA70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB19,'Profil de Mine'!BB36,'Profil de Mine'!BB53,'Profil de Mine'!BB70)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC19,'Profil de Mine'!BC36,'Profil de Mine'!BC53,'Profil de Mine'!BC70)","v":0}]
[null,null,null,"Couts opérationnels - services domestiques","$mm reel",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F20,'Profil de Mine'!F37,'Profil de Mine'!F54,'Profil de Mine'!F71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!G20,'Profil de Mine'!G37,'Profil de Mine'!G54,'Profil de Mine'!G71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!H20,'Profil de Mine'!H37,'Profil de Mine'!H54,'Profil de Mine'!H71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!I20,'Profil de Mine'!I37,'Profil de Mine'!I54,'Profil de Mine'!I71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!J20,'Profil de Mine'!J37,'Profil de Mine'!J54,'Profil de Mine'!J71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!K20,'Profil de Mine'!K37,'Profil de Mine'!K54,'Profil de Mine'!K71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!L20,'Profil de Mine'!L37,'Profil de Mine'!L54,'Profil de Mine'!L71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!M20,'Profil de Mine'!M37,'Profil de Mine'!M54,'Profil de Mine'!M71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!N20,'Profil de Mine'!N37,'Profil de Mine'!N54,'Profil de Mine'!N71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!O20,'Profil de Mine'!O37,'Profil de Mine'!O54,'Profil de Mine'!O71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!P20,'Profil de Mine'!P37,'Profil de Mine'!P54,'Profil de Mine'!P71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q20,'Profil de Mine'!Q37,'Profil de Mine'!Q54,'Profil de Mine'!Q71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!R20,'Profil de Mine'!R37,'Profil de Mine'!R54,'Profil de Mine'!R71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!S20,'Profil de Mine'!S37,'Profil de Mine'!S54,'Profil de Mine'!S71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!T20,'Profil de Mine'!T37,'Profil de Mine'!T54,'Profil de Mine'!T71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!U20,'Profil de Mine'!U37,'Profil de Mine'!U54,'Profil de Mine'!U71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!V20,'Profil de Mine'!V37,'Profil de Mine'!V54,'Profil de Mine'!V71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!W20,'Profil de Mine'!W37,'Profil de Mine'!W54,'Profil de Mine'!W71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!X20,'Profil de Mine'!X37,'Profil de Mine'!X54,'Profil de Mine'!X71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y20,'Profil de Mine'!Y37,'Profil de Mine'!Y54,'Profil de Mine'!Y71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z20,'Profil de Mine'!Z37,'Profil de Mine'!Z54,'Profil de Mine'!Z71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA20,'Profil de Mine'!AA37,'Profil de Mine'!AA54,'Profil de Mine'!AA71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB20,'Profil de Mine'!AB37,'Profil de Mine'!AB54,'Profil de Mine'!AB71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC20,'Profil de Mine'!AC37,'Profil de Mine'!AC54,'Profil de Mine'!AC71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD20,'Profil de Mine'!AD37,'Profil de Mine'!AD54,'Profil de Mine'!AD71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE20,'Profil de Mine'!AE37,'Profil de Mine'!AE54,'Profil de Mine'!AE71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF20,'Profil de Mine'!AF37,'Profil de Mine'!AF54,'Profil de Mine'!AF71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG20,'Profil de Mine'!AG37,'Profil de Mine'!AG54,'Profil de Mine'!AG71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH20,'Profil de Mine'!AH37,'Profil de Mine'!AH54,'Profil de Mine'!AH71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI20,'Profil de Mine'!AI37,'Profil de Mine'!AI54,'Profil de Mine'!AI71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ20,'Profil de Mine'!AJ37,'Profil de Mine'!AJ54,'Profil de Mine'!AJ71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK20,'Profil de Mine'!AK37,'Profil de Mine'!AK54,'Profil de Mine'!AK71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL20,'Profil de Mine'!AL37,'Profil de Mine'!AL54,'Profil de Mine'!AL71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM20,'Profil de Mine'!AM37,'Profil de Mine'!AM54,'Profil de Mine'!AM71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN20,'Profil de Mine'!AN37,'Profil de Mine'!AN54,'Profil de Mine'!AN71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO20,'Profil de Mine'!AO37,'Profil de Mine'!AO54,'Profil de Mine'!AO71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP20,'Profil de Mine'!AP37,'Profil de Mine'!AP54,'Profil de Mine'!AP71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ20,'Profil de Mine'!AQ37,'Profil de Mine'!AQ54,'Profil de Mine'!AQ71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR20,'Profil de Mine'!AR37,'Profil de Mine'!AR54,'Profil de Mine'!AR71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS20,'Profil de Mine'!AS37,'Profil de Mine'!AS54,'Profil de Mine'!AS71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT20,'Profil de Mine'!AT37,'Profil de Mine'!AT54,'Profil de Mine'!AT71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU20,'Profil de Mine'!AU37,'Profil de Mine'!AU54,'Profil de Mine'!AU71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV20,'Profil de Mine'!AV37,'Profil de Mine'!AV54,'Profil de Mine'!AV71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW20,'Profil de Mine'!AW37,'Profil de Mine'!AW54,'Profil de Mine'!AW71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX20,'Profil de Mine'!AX37,'Profil de Mine'!AX54,'Profil de Mine'!AX71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY20,'Profil de Mine'!AY37,'Profil de Mine'!AY54,'Profil de Mine'!AY71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ20,'Profil de Mine'!AZ37,'Profil de Mine'!AZ54,'Profil de Mine'!AZ71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA20,'Profil de Mine'!BA37,'Profil de Mine'!BA54,'Profil de Mine'!BA71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB20,'Profil de Mine'!BB37,'Profil de Mine'!BB54,'Profil de Mine'!BB71)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC20,'Profil de Mine'!BC37,'Profil de Mine'!BC54,'Profil de Mine'!BC71)","v":0}]
[null,null,0,"Parafiscalité","$mm reel",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F21,'Profil de Mine'!F38,'Profil de Mine'!F55,'Profil de Mine'!F72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!G21,'Profil de Mine'!G38,'Profil de Mine'!G55,'Profil de Mine'!G72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!H21,'Profil de Mine'!H38,'Profil de Mine'!H55,'Profil de Mine'!H72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!I21,'Profil de Mine'!I38,'Profil de Mine'!I55,'Profil de Mine'!I72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!J21,'Profil de Mine'!J38,'Profil de Mine'!J55,'Profil de Mine'!J72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!K21,'Profil de Mine'!K38,'Profil de Mine'!K55,'Profil de Mine'!K72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!L21,'Profil de Mine'!L38,'Profil de Mine'!L55,'Profil de Mine'!L72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!M21,'Profil de Mine'!M38,'Profil de Mine'!M55,'Profil de Mine'!M72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!N21,'Profil de Mine'!N38,'Profil de Mine'!N55,'Profil de Mine'!N72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!O21,'Profil de Mine'!O38,'Profil de Mine'!O55,'Profil de Mine'!O72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!P21,'Profil de Mine'!P38,'Profil de Mine'!P55,'Profil de Mine'!P72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q21,'Profil de Mine'!Q38,'Profil de Mine'!Q55,'Profil de Mine'!Q72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!R21,'Profil de Mine'!R38,'Profil de Mine'!R55,'Profil de Mine'!R72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!S21,'Profil de Mine'!S38,'Profil de Mine'!S55,'Profil de Mine'!S72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!T21,'Profil de Mine'!T38,'Profil de Mine'!T55,'Profil de Mine'!T72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!U21,'Profil de Mine'!U38,'Profil de Mine'!U55,'Profil de Mine'!U72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!V21,'Profil de Mine'!V38,'Profil de Mine'!V55,'Profil de Mine'!V72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!W21,'Profil de Mine'!W38,'Profil de Mine'!W55,'Profil de Mine'!W72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!X21,'Profil de Mine'!X38,'Profil de Mine'!X55,'Profil de Mine'!X72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y21,'Profil de Mine'!Y38,'Profil de Mine'!Y55,'Profil de Mine'!Y72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z21,'Profil de Mine'!Z38,'Profil de Mine'!Z55,'Profil de Mine'!Z72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA21,'Profil de Mine'!AA38,'Profil de Mine'!AA55,'Profil de Mine'!AA72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB21,'Profil de Mine'!AB38,'Profil de Mine'!AB55,'Profil de Mine'!AB72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC21,'Profil de Mine'!AC38,'Profil de Mine'!AC55,'Profil de Mine'!AC72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD21,'Profil de Mine'!AD38,'Profil de Mine'!AD55,'Profil de Mine'!AD72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE21,'Profil de Mine'!AE38,'Profil de Mine'!AE55,'Profil de Mine'!AE72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF21,'Profil de Mine'!AF38,'Profil de Mine'!AF55,'Profil de Mine'!AF72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG21,'Profil de Mine'!AG38,'Profil de Mine'!AG55,'Profil de Mine'!AG72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH21,'Profil de Mine'!AH38,'Profil de Mine'!AH55,'Profil de Mine'!AH72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI21,'Profil de Mine'!AI38,'Profil de Mine'!AI55,'Profil de Mine'!AI72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ21,'Profil de Mine'!AJ38,'Profil de Mine'!AJ55,'Profil de Mine'!AJ72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK21,'Profil de Mine'!AK38,'Profil de Mine'!AK55,'Profil de Mine'!AK72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL21,'Profil de Mine'!AL38,'Profil de Mine'!AL55,'Profil de Mine'!AL72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM21,'Profil de Mine'!AM38,'Profil de Mine'!AM55,'Profil de Mine'!AM72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN21,'Profil de Mine'!AN38,'Profil de Mine'!AN55,'Profil de Mine'!AN72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO21,'Profil de Mine'!AO38,'Profil de Mine'!AO55,'Profil de Mine'!AO72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP21,'Profil de Mine'!AP38,'Profil de Mine'!AP55,'Profil de Mine'!AP72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ21,'Profil de Mine'!AQ38,'Profil de Mine'!AQ55,'Profil de Mine'!AQ72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR21,'Profil de Mine'!AR38,'Profil de Mine'!AR55,'Profil de Mine'!AR72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS21,'Profil de Mine'!AS38,'Profil de Mine'!AS55,'Profil de Mine'!AS72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT21,'Profil de Mine'!AT38,'Profil de Mine'!AT55,'Profil de Mine'!AT72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU21,'Profil de Mine'!AU38,'Profil de Mine'!AU55,'Profil de Mine'!AU72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV21,'Profil de Mine'!AV38,'Profil de Mine'!AV55,'Profil de Mine'!AV72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW21,'Profil de Mine'!AW38,'Profil de Mine'!AW55,'Profil de Mine'!AW72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX21,'Profil de Mine'!AX38,'Profil de Mine'!AX55,'Profil de Mine'!AX72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY21,'Profil de Mine'!AY38,'Profil de Mine'!AY55,'Profil de Mine'!AY72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ21,'Profil de Mine'!AZ38,'Profil de Mine'!AZ55,'Profil de Mine'!AZ72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA21,'Profil de Mine'!BA38,'Profil de Mine'!BA55,'Profil de Mine'!BA72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB21,'Profil de Mine'!BB38,'Profil de Mine'!BB55,'Profil de Mine'!BB72)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC21,'Profil de Mine'!BC38,'Profil de Mine'!BC55,'Profil de Mine'!BC72)","v":0}]
[null,null,0,"Couts de fermeture et de rehabilitation","$mm reel",null,{"$f":"CHOOSE($H$111,'Profil de Mine'!F22,'Profil de Mine'!F39,'Profil de Mine'!F56,'Profil de Mine'!F73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!G22,'Profil de Mine'!G39,'Profil de Mine'!G56,'Profil de Mine'!G73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!H22,'Profil de Mine'!H39,'Profil de Mine'!H56,'Profil de Mine'!H73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!I22,'Profil de Mine'!I39,'Profil de Mine'!I56,'Profil de Mine'!I73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!J22,'Profil de Mine'!J39,'Profil de Mine'!J56,'Profil de Mine'!J73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!K22,'Profil de Mine'!K39,'Profil de Mine'!K56,'Profil de Mine'!K73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!L22,'Profil de Mine'!L39,'Profil de Mine'!L56,'Profil de Mine'!L73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!M22,'Profil de Mine'!M39,'Profil de Mine'!M56,'Profil de Mine'!M73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!N22,'Profil de Mine'!N39,'Profil de Mine'!N56,'Profil de Mine'!N73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!O22,'Profil de Mine'!O39,'Profil de Mine'!O56,'Profil de Mine'!O73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!P22,'Profil de Mine'!P39,'Profil de Mine'!P56,'Profil de Mine'!P73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Q22,'Profil de Mine'!Q39,'Profil de Mine'!Q56,'Profil de Mine'!Q73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!R22,'Profil de Mine'!R39,'Profil de Mine'!R56,'Profil de Mine'!R73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!S22,'Profil de Mine'!S39,'Profil de Mine'!S56,'Profil de Mine'!S73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!T22,'Profil de Mine'!T39,'Profil de Mine'!T56,'Profil de Mine'!T73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!U22,'Profil de Mine'!U39,'Profil de Mine'!U56,'Profil de Mine'!U73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!V22,'Profil de Mine'!V39,'Profil de Mine'!V56,'Profil de Mine'!V73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!W22,'Profil de Mine'!W39,'Profil de Mine'!W56,'Profil de Mine'!W73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!X22,'Profil de Mine'!X39,'Profil de Mine'!X56,'Profil de Mine'!X73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Y22,'Profil de Mine'!Y39,'Profil de Mine'!Y56,'Profil de Mine'!Y73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!Z22,'Profil de Mine'!Z39,'Profil de Mine'!Z56,'Profil de Mine'!Z73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AA22,'Profil de Mine'!AA39,'Profil de Mine'!AA56,'Profil de Mine'!AA73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AB22,'Profil de Mine'!AB39,'Profil de Mine'!AB56,'Profil de Mine'!AB73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AC22,'Profil de Mine'!AC39,'Profil de Mine'!AC56,'Profil de Mine'!AC73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AD22,'Profil de Mine'!AD39,'Profil de Mine'!AD56,'Profil de Mine'!AD73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AE22,'Profil de Mine'!AE39,'Profil de Mine'!AE56,'Profil de Mine'!AE73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AF22,'Profil de Mine'!AF39,'Profil de Mine'!AF56,'Profil de Mine'!AF73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AG22,'Profil de Mine'!AG39,'Profil de Mine'!AG56,'Profil de Mine'!AG73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AH22,'Profil de Mine'!AH39,'Profil de Mine'!AH56,'Profil de Mine'!AH73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AI22,'Profil de Mine'!AI39,'Profil de Mine'!AI56,'Profil de Mine'!AI73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AJ22,'Profil de Mine'!AJ39,'Profil de Mine'!AJ56,'Profil de Mine'!AJ73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AK22,'Profil de Mine'!AK39,'Profil de Mine'!AK56,'Profil de Mine'!AK73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AL22,'Profil de Mine'!AL39,'Profil de Mine'!AL56,'Profil de Mine'!AL73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AM22,'Profil de Mine'!AM39,'Profil de Mine'!AM56,'Profil de Mine'!AM73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AN22,'Profil de Mine'!AN39,'Profil de Mine'!AN56,'Profil de Mine'!AN73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AO22,'Profil de Mine'!AO39,'Profil de Mine'!AO56,'Profil de Mine'!AO73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AP22,'Profil de Mine'!AP39,'Profil de Mine'!AP56,'Profil de Mine'!AP73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AQ22,'Profil de Mine'!AQ39,'Profil de Mine'!AQ56,'Profil de Mine'!AQ73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AR22,'Profil de Mine'!AR39,'Profil de Mine'!AR56,'Profil de Mine'!AR73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AS22,'Profil de Mine'!AS39,'Profil de Mine'!AS56,'Profil de Mine'!AS73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AT22,'Profil de Mine'!AT39,'Profil de Mine'!AT56,'Profil de Mine'!AT73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AU22,'Profil de Mine'!AU39,'Profil de Mine'!AU56,'Profil de Mine'!AU73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AV22,'Profil de Mine'!AV39,'Profil de Mine'!AV56,'Profil de Mine'!AV73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AW22,'Profil de Mine'!AW39,'Profil de Mine'!AW56,'Profil de Mine'!AW73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AX22,'Profil de Mine'!AX39,'Profil de Mine'!AX56,'Profil de Mine'!AX73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AY22,'Profil de Mine'!AY39,'Profil de Mine'!AY56,'Profil de Mine'!AY73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!AZ22,'Profil de Mine'!AZ39,'Profil de Mine'!AZ56,'Profil de Mine'!AZ73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BA22,'Profil de Mine'!BA39,'Profil de Mine'!BA56,'Profil de Mine'!BA73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BB22,'Profil de Mine'!BB39,'Profil de Mine'!BB56,'Profil de Mine'!BB73)","v":0},{"$f":"CHOOSE($H$111,'Profil de Mine'!BC22,'Profil de Mine'!BC39,'Profil de Mine'!BC56,'Profil de Mine'!BC73)","v":0}]
[]
[]
[null,null,null,"Conversion des unites"]
[]
[null,null,null,"livres en tonnes",2204.6226218490001]
[]
[null,null,null,"NE PAS SUPPRIMER - variables utilisees  pour les calculs de sensibilite"]
[]
[null,null,null,"Prix - cuivre",null,{"$f":"Modèle!E584","v":7000}]
[null,null,null,"Prix - cobalt",null,{"$f":"Modèle!E585","v":55800}]
[null,null,null,"Selection du regime fiscal",null,{"$f":"Modèle!F431","v":1}]
[null,null,null,"Couts"]

{"sheet":"Modèle","index":3,"n_rows":586,"n_cols":56,"rows_kept":586,"cut":false,"hidden":false,"merged":[]}
[]
["Verification:",null,{"$f":"AND(A:A)","v":true},null,"year",null,1,{"$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":424226.6902923584},"Production - cuivre","tonnes",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":25373.964309692383},{"$f":"Paramètres!M115","v":31328.727722167969},{"$f":"Paramètres!N115","v":26975.99983215332},{"$f":"Paramètres!O115","v":34646.999359130859},{"$f":"Paramètres!P115","v":37169.998168945313},{"$f":"Paramètres!Q115","v":35055.999755859375},{"$f":"Paramètres!R115","v":32129.001617431641},{"$f":"Paramètres!S115","v":31545.999526977539},{"$f":"Paramètres!T115","v":26000},{"$f":"Paramètres!U115","v":26000},{"$f":"Paramètres!V115","v":26000},{"$f":"Paramètres!W115","v":25000},{"$f":"Paramètres!X115","v":24000},{"$f":"Paramètres!Y115","v":24000},{"$f":"Paramètres!Z115","v":19000},{"$f":"Paramètres!AA115","v":0},{"$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,38695.860207080841,"Production - cobalt","tonnes",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":2208.4510326385498},{"$f":"Paramètres!M116","v":2268.9061164855957},{"$f":"Paramètres!N116","v":2063.8000965118408},{"$f":"Paramètres!O116","v":2090.39306640625},{"$f":"Paramètres!P116","v":2700.0749111175537},{"$f":"Paramètres!Q116","v":3019.0799236297607},{"$f":"Paramètres!R116","v":2356.7450046539307},{"$f":"Paramètres!S116","v":3223.40989112854},{"$f":"Paramètres!T116","v":4170.0000762939453},{"$f":"Paramètres!U116","v":3127.500057220459},{"$f":"Paramètres!V116","v":3127.500057220459},{"$f":"Paramètres!W116","v":2779.9999713897705},{"$f":"Paramètres!X116","v":2779.9999713897705},{"$f":"Paramètres!Y116","v":2085.0000381469727},{"$f":"Paramètres!Z116","v":694.99999284744263},{"$f":"Paramètres!AA116","v":0},{"$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,null,"Prix - cuivre",null,null,{"$f":"Paramètres!G106","v":7000},{"$f":"Paramètres!H106","v":7000},{"$f":"Paramètres!I106","v":7000},{"$f":"Paramètres!J106","v":7000},{"$f":"Paramètres!K106","v":7000},{"$f":"Paramètres!L106","v":7000},{"$f":"Paramètres!M106","v":7000},{"$f":"Paramètres!N106","v":7000},{"$f":"Paramètres!O106","v":7000},{"$f":"Paramètres!P106","v":7000},{"$f":"Paramètres!Q106","v":7000},{"$f":"Paramètres!R106","v":7000},{"$f":"Paramètres!S106","v":7000},{"$f":"Paramètres!T106","v":7000},{"$f":"Paramètres!U106","v":7000},{"$f":"Paramètres!V106","v":7000},{"$f":"Paramètres!W106","v":7000},{"$f":"Paramètres!X106","v":7000},{"$f":"Paramètres!Y106","v":7000},{"$f":"Paramètres!Z106","v":7000},{"$f":"Paramètres!AA106","v":7000},{"$f":"Paramètres!AB106","v":7000},{"$f":"Paramètres!AC106","v":7000},{"$f":"Paramètres!AD106","v":7000},{"$f":"Paramètres!AE106","v":7000},{"$f":"Paramètres!AF106","v":7000},{"$f":"Paramètres!AG106","v":7000},{"$f":"Paramètres!AH106","v":7000},{"$f":"Paramètres!AI106","v":7000},{"$f":"Paramètres!AJ106","v":7000},{"$f":"Paramètres!AK106","v":7000},{"$f":"Paramètres!AL106","v":7000},{"$f":"Paramètres!AM106","v":7000},{"$f":"Paramètres!AN106","v":7000},{"$f":"Paramètres!AO106","v":7000},{"$f":"Paramètres!AP106","v":7000},{"$f":"Paramètres!AQ106","v":7000},{"$f":"Paramètres!AR106","v":7000},{"$f":"Paramètres!AS106","v":7000},{"$f":"Paramètres!AT106","v":7000},{"$f":"Paramètres!AU106","v":7000},{"$f":"Paramètres!AV106","v":7000},{"$f":"Paramètres!AW106","v":7000},{"$f":"Paramètres!AX106","v":7000},{"$f":"Paramètres!AY106","v":7000},{"$f":"Paramètres!AZ106","v":7000},{"$f":"Paramètres!BA106","v":7000},{"$f":"Paramètres!BB106","v":7000},{"$f":"Paramètres!BC106","v":7000},{"$f":"Paramètres!BD106","v":7000}]
[null,null,null,"Prix - cobalt",null,null,{"$f":"Paramètres!G107","v":55800},{"$f":"Paramètres!H107","v":55800},{"$f":"Paramètres!I107","v":55800},{"$f":"Paramètres!J107","v":55800},{"$f":"Paramètres!K107","v":55800},{"$f":"Paramètres!L107","v":55800},{"$f":"Paramètres!M107","v":55800},{"$f":"Paramètres!N107","v":55800},{"$f":"Paramètres!O107","v":55800},{"$f":"Paramètres!P107","v":55800},{"$f":"Paramètres!Q107","v":55800},{"$f":"Paramètres!R107","v":55800},{"$f":"Paramètres!S107","v":55800},{"$f":"Paramètres!T107","v":55800},{"$f":"Paramètres!U107","v":55800},{"$f":"Paramètres!V107","v":55800},{"$f":"Paramètres!W107","v":55800},{"$f":"Paramètres!X107","v":55800},{"$f":"Paramètres!Y107","v":55800},{"$f":"Paramètres!Z107","v":55800},{"$f":"Paramètres!AA107","v":55800},{"$f":"Paramètres!AB107","v":55800},{"$f":"Paramètres!AC107","v":55800},{"$f":"Paramètres!AD107","v":55800},{"$f":"Paramètres!AE107","v":55800},{"$f":"Paramètres!AF107","v":55800},{"$f":"Paramètres!AG107","v":55800},{"$f":"Paramètres!AH107","v":55800},{"$f":"Paramètres!AI107","v":55800},{"$f":"Paramètres!AJ107","v":55800},{"$f":"Paramètres!AK107","v":55800},{"$f":"Paramètres!AL107","v":55800},{"$f":"Paramètres!AM107","v":55800},{"$f":"Paramètres!AN107","v":55800},{"$f":"Paramètres!AO107","v":55800},{"$f":"Paramètres!AP107","v":55800},{"$f":"Paramètres!AQ107","v":55800},{"$f":"Paramètres!AR107","v":55800},{"$f":"Paramètres!AS107","v":55800},{"$f":"Paramètres!AT107","v":55800},{"$f":"Paramètres!AU107","v":55800},{"$f":"Paramètres!AV107","v":55800},{"$f":"Paramètres!AW107","v":55800},{"$f":"Paramètres!AX107","v":55800},{"$f":"Paramètres!AY107","v":55800},{"$f":"Paramètres!AZ107","v":55800},{"$f":"Paramètres!BA107","v":55800},{"$f":"Paramètres!BB107","v":55800},{"$f":"Paramètres!BC107","v":55800},{"$f":"Paramètres!BD107","v":55800}]
[null,null,2969.5868320465088,"Chiffre d'affaires - cuivre","$mm reel",null,{"$f":"G8*G10/1000000","v":0},{"$f":"H8*H10/1000000","v":0},0,0,0,177.61775016784668,219.30109405517578,188.83199882507324,242.52899551391602,260.18998718261719,245.39199829101563,224.90301132202148,220.82199668884277,182,182,182,175,168,168,133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2159.2289995551109,"Chiffre d'affaires - cobalt","$mm reel",null,{"$f":"G9*G11/1000000","v":0},{"$f":"H9*H11/1000000","v":0},0,0,0,123.23156762123108,126.60496129989625,115.16004538536072,116.64393310546875,150.6641800403595,168.46465973854066,131.50637125968933,179.86627192497252,232.68600425720214,174.5145031929016,174.5145031929016,155.12399840354919,155.12399840354919,116.34300212860107,38.780999600887299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5128.8158316016188,"Chiffre d'affaires brut","$mm reel",null,{"$f":"G12+G13","v":0},{"$f":"H12+H13","v":0},0,0,0,300.84931778907776,345.906055355072,303.99204421043396,359.17292861938478,410.85416722297668,413.85665802955629,356.40938258171082,400.6882686138153,414.68600425720217,356.5145031929016,356.5145031929016,330.12399840354919,323.12399840354919,284.34300212860109,171.7809996008873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,251.11227982811212,"Transport et traitement apres imposition","$mm reel",null,{"$f":"Paramètres!G117+Paramètres!G118","v":0},{"$f":"Paramètres!H117+Paramètres!H118","v":0},{"$f":"Paramètres!I117+Paramètres!I118","v":0},{"$f":"Paramètres!J117+Paramètres!J118","v":0},{"$f":"Paramètres!K117+Paramètres!K118","v":0},{"$f":"Paramètres!L117+Paramètres!L118","v":21.465709139051942},{"$f":"Paramètres!M117+Paramètres!M118","v":31.193500715751401},{"$f":"Paramètres!N117+Paramètres!N118","v":20.187874114387352},{"$f":"Paramètres!O117+Paramètres!O118","v":19.182456114472558},{"$f":"Paramètres!P117+Paramètres!P118","v":23.689871871668597},{"$f":"Paramètres!Q117+Paramètres!Q118","v":17.179416369365882},{"$f":"Paramètres!R117+Paramètres!R118","v":13.932814161270398},{"$f":"Paramètres!S117+Paramètres!S118","v":16.054367242144},{"$f":"Paramètres!T117+Paramètres!T118","v":15.087972000000001},{"$f":"Paramètres!U117+Paramètres!U118","v":13.809324},{"$f":"Paramètres!V117+Paramètres!V118","v":13.809324},{"$f":"Paramètres!W117+Paramètres!W118","v":12.999528},{"$f":"Paramètres!X117+Paramètres!X118","v":12.615936},{"$f":"Paramètres!Y117+Paramètres!Y118","v":11.7635016},{"$f":"Paramètres!Z117+Paramètres!Z118","v":8.140684499999999},{"$f":"Paramètres!AA117+Paramètres!AA118","v":0},{"$f":"Paramètres!AB117+Paramètres!AB118","v":0},{"$f":"Paramètres!AC117+Paramètres!AC118","v":0},{"$f":"Paramètres!AD117+Paramètres!AD118","v":0},{"$f":"Paramètres!AE117+Paramètres!AE118","v":0},{"$f":"Paramètres!AF117+Paramètres!AF118","v":0},{"$f":"Paramètres!AG117+Paramètres!AG118","v":0},{"$f":"Paramètres!AH117+Paramètres!AH118","v":0},{"$f":"Paramètres!AI117+Paramètres!AI118","v":0},{"$f":"Paramètres!AJ117+Paramètres!AJ118","v":0},{"$f":"Paramètres!AK117+Paramètres!AK118","v":0},{"$f":"Paramètres!AL117+Paramètres!AL118","v":0},{"$f":"Paramètres!AM117+Paramètres!AM118","v":0},{"$f":"Paramètres!AN117+Paramètres!AN118","v":0},{"$f":"Paramètres!AO117+Paramètres!AO118","v":0},{"$f":"Paramètres!AP117+Paramètres!AP118","v":0},{"$f":"Paramètres!AQ117+Paramètres!AQ118","v":0},{"$f":"Paramètres!AR117+Paramètres!AR118","v":0},{"$f":"Paramètres!AS117+Paramètres!AS118","v":0},{"$f":"Paramètres!AT117+Paramètres!AT118","v":0},{"$f":"Paramètres!AU117+Paramètres!AU118","v":0},{"$f":"Paramètres!AV117+Paramètres!AV118","v":0},{"$f":"Paramètres!AW117+Paramètres!AW118","v":0},{"$f":"Paramètres!AX117+Paramètres!AX118","v":0},{"$f":"Paramètres!AY117+Paramètres!AY118","v":0},{"$f":"Paramètres!AZ117+Paramètres!AZ118","v":0},{"$f":"Paramètres!BA117+Paramètres!BA118","v":0},{"$f":"Paramètres!BB117+Paramètres!BB118","v":0},{"$f":"Paramètres!BC117+Paramètres!BC118","v":0},{"$f":"Paramètres!BD117+Paramètres!BD118","v":0}]
[{"$f":"ROUND(C16-(C14-C15),5)=0","v":true},null,{"$f":"SUM(G16:BD16)","v":4877.7035517735067},"Chiffre d'affaires net","$mm reel",null,{"$f":"G14-G15","v":0},{"$f":"H14-H15","v":0},0,0,0,279.38360865002579,314.71255463932062,283.80417009604662,339.99047250491219,387.16429535130811,396.67724166019042,342.4765684204404,384.6339013716713,{"$f":"T14-T15","v":399.59803225720219},342.7051791929016,342.7051791929016,317.1244704035492,310.50806240354922,272.5795005286011,163.64031510088731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Couts d’exploration","$mm reel",null,{"$f":"Paramètres!G119","v":0},{"$f":"Paramètres!H119","v":0},{"$f":"Paramètres!I119","v":0},{"$f":"Paramètres!J119","v":0},{"$f":"Paramètres!K119","v":0},{"$f":"Paramètres!L119","v":0},{"$f":"Paramètres!M119","v":0},{"$f":"Paramètres!N119","v":0},{"$f":"Paramètres!O119","v":0},{"$f":"Paramètres!P119","v":0},{"$f":"Paramètres!Q119","v":0},{"$f":"Paramètres!R119","v":0},{"$f":"Paramètres!S119","v":0},{"$f":"Paramètres!T119","v":0},{"$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},{"$f":"Paramètres!BD119","v":0}]
[null,null,0,"Couts d’investissement en capital - incorporel","$mm reel",null,{"$f":"Paramètres!G120","v":0},{"$f":"Paramètres!H120","v":0},{"$f":"Paramètres!I120","v":0},{"$f":"Paramètres!J120","v":0},{"$f":"Paramètres!K120","v":0},{"$f":"Paramètres!L120","v":0},{"$f":"Paramètres!M120","v":0},{"$f":"Paramètres!N120","v":0},{"$f":"Paramètres!O120","v":0},{"$f":"Paramètres!P120","v":0},{"$f":"Paramètres!Q120","v":0},{"$f":"Paramètres!R120","v":0},{"$f":"Paramètres!S120","v":0},{"$f":"Paramètres!T120","v":0},{"$f":"Paramètres!U120","v":0},{"$f":"Paramètres!V120","v":0},{"$f":"Paramètres!W120","v":0},{"$f":"Paramètres!X120","v":0},{"$f":"Paramètres!Y120","v":0},{"$f":"Paramètres!Z120","v":0},{"$f":"Paramètres!AA120","v":0},{"$f":"Paramètres!AB120","v":0},{"$f":"Paramètres!AC120","v":0},{"$f":"Paramètres!AD120","v":0},{"$f":"Paramètres!AE120","v":0},{"$f":"Paramètres!AF120","v":0},{"$f":"Paramètres!AG120","v":0},{"$f":"Paramètres!AH120","v":0},{"$f":"Paramètres!AI120","v":0},{"$f":"Paramètres!AJ120","v":0},{"$f":"Paramètres!AK120","v":0},{"$f":"Paramètres!AL120","v":0},{"$f":"Paramètres!AM120","v":0},{"$f":"Paramètres!AN120","v":0},{"$f":"Paramètres!AO120","v":0},{"$f":"Paramètres!AP120","v":0},{"$f":"Paramètres!AQ120","v":0},{"$f":"Paramètres!AR120","v":0},{"$f":"Paramètres!AS120","v":0},{"$f":"Paramètres!AT120","v":0},{"$f":"Paramètres!AU120","v":0},{"$f":"Paramètres!AV120","v":0},{"$f":"Paramètres!AW120","v":0},{"$f":"Paramètres!AX120","v":0},{"$f":"Paramètres!AY120","v":0},{"$f":"Paramètres!AZ120","v":0},{"$f":"Paramètres!BA120","v":0},{"$f":"Paramètres!BB120","v":0},{"$f":"Paramètres!BC120","v":0},{"$f":"Paramètres!BD120","v":0}]
[null,null,320.72446400000001,"Couts d’investissement en capital - corporel","$mm reel",null,{"$f":"Paramètres!G121","v":5.7239110000000002},{"$f":"Paramètres!H121","v":28.230350000000001},{"$f":"Paramètres!I121","v":101.361458},{"$f":"Paramètres!J121","v":128.20015000000001},{"$f":"Paramètres!K121","v":57.208595000000003},{"$f":"Paramètres!L121","v":0},{"$f":"Paramètres!M121","v":0},{"$f":"Paramètres!N121","v":0},{"$f":"Paramètres!O121","v":0},{"$f":"Paramètres!P121","v":0},{"$f":"Paramètres!Q121","v":0},{"$f":"Paramètres!R121","v":0},{"$f":"Paramètres!S121","v":0},{"$f":"Paramètres!T121","v":0},{"$f":"Paramètres!U121","v":0},{"$f":"Paramètres!V121","v":0},{"$f":"Paramètres!W121","v":0},{"$f":"Paramètres!X121","v":0},{"$f":"Paramètres!Y121","v":0},{"$f":"Paramètres!Z121","v":0},{"$f":"Paramètres!AA121","v":0},{"$f":"Paramètres!AB121","v":0},{"$f":"Paramètres!AC121","v":0},{"$f":"Paramètres!AD121","v":0},{"$f":"Paramètres!AE121","v":0},{"$f":"Paramètres!AF121","v":0},{"$f":"Paramètres!AG121","v":0},{"$f":"Paramètres!AH121","v":0},{"$f":"Paramètres!AI121","v":0},{"$f":"Paramètres!AJ121","v":0},{"$f":"Paramètres!AK121","v":0},{"$f":"Paramètres!AL121","v":0},{"$f":"Paramètres!AM121","v":0},{"$f":"Paramètres!AN121","v":0},{"$f":"Paramètres!AO121","v":0},{"$f":"Paramètres!AP121","v":0},{"$f":"Paramètres!AQ121","v":0},{"$f":"Paramètres!AR121","v":0},{"$f":"Paramètres!AS121","v":0},{"$f":"Paramètres!AT121","v":0},{"$f":"Paramètres!AU121","v":0},{"$f":"Paramètres!AV121","v":0},{"$f":"Paramètres!AW121","v":0},{"$f":"Paramètres!AX121","v":0},{"$f":"Paramètres!AY121","v":0},{"$f":"Paramètres!AZ121","v":0},{"$f":"Paramètres!BA121","v":0},{"$f":"Paramètres!BB121","v":0},{"$f":"Paramètres!BC121","v":0},{"$f":"Paramètres!BD121","v":0}]
[null,null,191.29999999999995,"Capital de réinvestissement","$mm reel",null,{"$f":"Paramètres!G122","v":0},{"$f":"Paramètres!H122","v":0},{"$f":"Paramètres!I122","v":0},{"$f":"Paramètres!J122","v":0},{"$f":"Paramètres!K122","v":0},{"$f":"Paramètres!L122","v":40},{"$f":"Paramètres!M122","v":80},{"$f":"Paramètres!N122","v":40},{"$f":"Paramètres!O122","v":18},{"$f":"Paramètres!P122","v":2.2999999999999998},{"$f":"Paramètres!Q122","v":2.2000000000000002},{"$f":"Paramètres!R122","v":1.1000000000000001},{"$f":"Paramètres!S122","v":1.1000000000000001},{"$f":"Paramètres!T122","v":1.1000000000000001},{"$f":"Paramètres!U122","v":1.1000000000000001},{"$f":"Paramètres!V122","v":1.1000000000000001},{"$f":"Paramètres!W122","v":1.1000000000000001},{"$f":"Paramètres!X122","v":1.1000000000000001},{"$f":"Paramètres!Y122","v":1.1000000000000001},{"$f":"Paramètres!Z122","v":0},{"$f":"Paramètres!AA122","v":0},{"$f":"Paramètres!AB122","v":0},{"$f":"Paramètres!AC122","v":0},{"$f":"Paramètres!AD122","v":0},{"$f":"Paramètres!AE122","v":0},{"$f":"Paramètres!AF122","v":0},{"$f":"Paramètres!AG122","v":0},{"$f":"Paramètres!AH122","v":0},{"$f":"Paramètres!AI122","v":0},{"$f":"Paramètres!AJ122","v":0},{"$f":"Paramètres!AK122","v":0},{"$f":"Paramètres!AL122","v":0},{"$f":"Paramètres!AM122","v":0},{"$f":"Paramètres!AN122","v":0},{"$f":"Paramètres!AO122","v":0},{"$f":"Paramètres!AP122","v":0},{"$f":"Paramètres!AQ122","v":0},{"$f":"Paramètres!AR122","v":0},{"$f":"Paramètres!AS122","v":0},{"$f":"Paramètres!AT122","v":0},{"$f":"Paramètres!AU122","v":0},{"$f":"Paramètres!AV122","v":0},{"$f":"Paramètres!AW122","v":0},{"$f":"Paramètres!AX122","v":0},{"$f":"Paramètres!AY122","v":0},{"$f":"Paramètres!AZ122","v":0},{"$f":"Paramètres!BA122","v":0},{"$f":"Paramètres!BB122","v":0},{"$f":"Paramètres!BC122","v":0},{"$f":"Paramètres!BD122","v":0}]
[null,null,1614.9281823217432,"Couts opérationnels - extraction","$mm reel",null,{"$f":"Paramètres!G123","v":0},{"$f":"Paramètres!H123","v":0},{"$f":"Paramètres!I123","v":0},{"$f":"Paramètres!J123","v":0},{"$f":"Paramètres!K123","v":0},{"$f":"Paramètres!L123","v":112.7059863163101},{"$f":"Paramètres!M123","v":131.75249222192099},{"$f":"Paramètres!N123","v":135.5890556071366},{"$f":"Paramètres!O123","v":142.77044730847078},{"$f":"Paramètres!P123","v":154.31810298400762},{"$f":"Paramètres!Q123","v":120.35141614895281},{"$f":"Paramètres!R123","v":109.41401219315999},{"$f":"Paramètres!S123","v":107.31135854178432},{"$f":"Paramètres!T123","v":102.07532399999999},{"$f":"Paramètres!U123","v":90.98044800000001},{"$f":"Paramètres!V123","v":87.096084000000005},{"$f":"Paramètres!W123","v":86.385791999999981},{"$f":"Paramètres!X123","v":85.749275999999995},{"$f":"Paramètres!Y123","v":85.583519999999993},{"$f":"Paramètres!Z123","v":62.844867000000001},{"$f":"Paramètres!AA123","v":0},{"$f":"Paramètres!AB123","v":0},{"$f":"Paramètres!AC123","v":0},{"$f":"Paramètres!AD123","v":0},{"$f":"Paramètres!AE123","v":0},{"$f":"Paramètres!AF123","v":0},{"$f":"Paramètres!AG123","v":0},{"$f":"Paramètres!AH123","v":0},{"$f":"Paramètres!AI123","v":0},{"$f":"Paramètres!AJ123","v":0},{"$f":"Paramètres!AK123","v":0},{"$f":"Paramètres!AL123","v":0},{"$f":"Paramètres!AM123","v":0},{"$f":"Paramètres!AN123","v":0},{"$f":"Paramètres!AO123","v":0},{"$f":"Paramètres!AP123","v":0},{"$f":"Paramètres!AQ123","v":0},{"$f":"Paramètres!AR123","v":0},{"$f":"Paramètres!AS123","v":0},{"$f":"Paramètres!AT123","v":0},{"$f":"Paramètres!AU123","v":0},{"$f":"Paramètres!AV123","v":0},{"$f":"Paramètres!AW123","v":0},{"$f":"Paramètres!AX123","v":0},{"$f":"Paramètres!AY123","v":0},{"$f":"Paramètres!AZ123","v":0},{"$f":"Paramètres!BA123","v":0},{"$f":"Paramètres!BB123","v":0},{"$f":"Paramètres!BC123","v":0},{"$f":"Paramètres!BD123","v":0}]
[null,null,0,"Couts opérationnels - broyage","$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 opérationnels - autres","$mm reel",null,{"$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},{"$f":"Paramètres!BD125","v":0}]
[null,null,0,"Couts opérationnels - energie","$mm reel",null,{"$f":"Paramètres!G126","v":0},{"$f":"Paramètres!H126","v":0},{"$f":"Paramètres!I126","v":0},{"$f":"Paramètres!J126","v":0},{"$f":"Paramètres!K126","v":0},{"$f":"Paramètres!L126","v":0},{"$f":"Paramètres!M126","v":0},{"$f":"Paramètres!N126","v":0},{"$f":"Paramètres!O126","v":0},{"$f":"Paramètres!P126","v":0},{"$f":"Paramètres!Q126","v":0},{"$f":"Paramètres!R126","v":0},{"$f":"Paramètres!S126","v":0},{"$f":"Paramètres!T126","v":0},{"$f":"Paramètres!U126","v":0},{"$f":"Paramètres!V126","v":0},{"$f":"Paramètres!W126","v":0},{"$f":"Paramètres!X126","v":0},{"$f":"Paramètres!Y126","v":0},{"$f":"Paramètres!Z126","v":0},{"$f":"Paramètres!AA126","v":0},{"$f":"Paramètres!AB126","v":0},{"$f":"Paramètres!AC126","v":0},{"$f":"Paramètres!AD126","v":0},{"$f":"Paramètres!AE126","v":0},{"$f":"Paramètres!AF126","v":0},{"$f":"Paramètres!AG126","v":0},{"$f":"Paramètres!AH126","v":0},{"$f":"Paramètres!AI126","v":0},{"$f":"Paramètres!AJ126","v":0},{"$f":"Paramètres!AK126","v":0},{"$f":"Paramètres!AL126","v":0},{"$f":"Paramètres!AM126","v":0},{"$f":"Paramètres!AN126","v":0},{"$f":"Paramètres!AO126","v":0},{"$f":"Paramètres!AP126","v":0},{"$f":"Paramètres!AQ126","v":0},{"$f":"Paramètres!AR126","v":0},{"$f":"Paramètres!AS126","v":0},{"$f":"Paramètres!AT126","v":0},{"$f":"Paramètres!AU126","v":0},{"$f":"Paramètres!AV126","v":0},{"$f":"Paramètres!AW126","v":0},{"$f":"Paramètres!AX126","v":0},{"$f":"Paramètres!AY126","v":0},{"$f":"Paramètres!AZ126","v":0},{"$f":"Paramètres!BA126","v":0},{"$f":"Paramètres!BB126","v":0},{"$f":"Paramètres!BC126","v":0},{"$f":"Paramètres!BD126","v":0}]
[null,null,0,"Couts opérationnels - services domestiques","$mm reel",null,{"$f":"Paramètres!G127","v":0},{"$f":"Paramètres!H127","v":0},{"$f":"Paramètres!I127","v":0},{"$f":"Paramètres!J127","v":0},{"$f":"Paramètres!K127","v":0},{"$f":"Paramètres!L127","v":0},{"$f":"Paramètres!M127","v":0},{"$f":"Paramètres!N127","v":0},{"$f":"Paramètres!O127","v":0},{"$f":"Paramètres!P127","v":0},{"$f":"Paramètres!Q127","v":0},{"$f":"Paramètres!R127","v":0},{"$f":"Paramètres!S127","v":0},{"$f":"Paramètres!T127","v":0},{"$f":"Paramètres!U127","v":0},{"$f":"Paramètres!V127","v":0},{"$f":"Paramètres!W127","v":0},{"$f":"Paramètres!X127","v":0},{"$f":"Paramètres!Y127","v":0},{"$f":"Paramètres!Z127","v":0},{"$f":"Paramètres!AA127","v":0},{"$f":"Paramètres!AB127","v":0},{"$f":"Paramètres!AC127","v":0},{"$f":"Paramètres!AD127","v":0},{"$f":"Paramètres!AE127","v":0},{"$f":"Paramètres!AF127","v":0},{"$f":"Paramètres!AG127","v":0},{"$f":"Paramètres!AH127","v":0},{"$f":"Paramètres!AI127","v":0},{"$f":"Paramètres!AJ127","v":0},{"$f":"Paramètres!AK127","v":0},{"$f":"Paramètres!AL127","v":0},{"$f":"Paramètres!AM127","v":0},{"$f":"Paramètres!AN127","v":0},{"$f":"Paramètres!AO127","v":0},{"$f":"Paramètres!AP127","v":0},{"$f":"Paramètres!AQ127","v":0},{"$f":"Paramètres!AR127","v":0},{"$f":"Paramètres!AS127","v":0},{"$f":"Paramètres!AT127","v":0},{"$f":"Paramètres!AU127","v":0},{"$f":"Paramètres!AV127","v":0},{"$f":"Paramètres!AW127","v":0},{"$f":"Paramètres!AX127","v":0},{"$f":"Paramètres!AY127","v":0},{"$f":"Paramètres!AZ127","v":0},{"$f":"Paramètres!BA127","v":0},{"$f":"Paramètres!BB127","v":0},{"$f":"Paramètres!BC127","v":0},{"$f":"Paramètres!BD127","v":0}]
[null,null,{"$f":"SUM(G26:BD26)","v":1614.9281823217432},"Couts opérationnels - total","$mm reel",null,{"$f":"SUM(G21:G25)","v":0},{"$f":"SUM(H21:H25)","v":0},0,0,0,112.7059863163101,131.75249222192099,135.5890556071366,142.77044730847078,154.31810298400762,120.35141614895281,109.41401219315999,107.31135854178432,102.07532399999999,90.98044800000001,87.096084000000005,86.385791999999981,85.749275999999995,85.583519999999993,62.844867000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Parafiscalité","$mm reel",null,{"$f":"Paramètres!G128","v":0},{"$f":"Paramètres!H128","v":0},{"$f":"Paramètres!I128","v":0},{"$f":"Paramètres!J128","v":0},{"$f":"Paramètres!K128","v":0},{"$f":"Paramètres!L128","v":0},{"$f":"Paramètres!M128","v":0},{"$f":"Paramètres!N128","v":0},{"$f":"Paramètres!O128","v":0},{"$f":"Paramètres!P128","v":0},{"$f":"Paramètres!Q128","v":0},{"$f":"Paramètres!R128","v":0},{"$f":"Paramètres!S128","v":0},{"$f":"Paramètres!T128","v":0},{"$f":"Paramètres!U128","v":0},{"$f":"Paramètres!V128","v":0},{"$f":"Paramètres!W128","v":0},{"$f":"Paramètres!X128","v":0},{"$f":"Paramètres!Y128","v":0},{"$f":"Paramètres!Z128","v":0},{"$f":"Paramètres!AA128","v":0},{"$f":"Paramètres!AB128","v":0},{"$f":"Paramètres!AC128","v":0},{"$f":"Paramètres!AD128","v":0},{"$f":"Paramètres!AE128","v":0},{"$f":"Paramètres!AF128","v":0},{"$f":"Paramètres!AG128","v":0},{"$f":"Paramètres!AH128","v":0},{"$f":"Paramètres!AI128","v":0},{"$f":"Paramètres!AJ128","v":0},{"$f":"Paramètres!AK128","v":0},{"$f":"Paramètres!AL128","v":0},{"$f":"Paramètres!AM128","v":0},{"$f":"Paramètres!AN128","v":0},{"$f":"Paramètres!AO128","v":0},{"$f":"Paramètres!AP128","v":0},{"$f":"Paramètres!AQ128","v":0},{"$f":"Paramètres!AR128","v":0},{"$f":"Paramètres!AS128","v":0},{"$f":"Paramètres!AT128","v":0},{"$f":"Paramètres!AU128","v":0},{"$f":"Paramètres!AV128","v":0},{"$f":"Paramètres!AW128","v":0},{"$f":"Paramètres!AX128","v":0},{"$f":"Paramètres!AY128","v":0},{"$f":"Paramètres!AZ128","v":0},{"$f":"Paramètres!BA128","v":0},{"$f":"Paramètres!BB128","v":0},{"$f":"Paramètres!BC128","v":0},{"$f":"Paramètres!BD128","v":0}]
[null,null,0,"Couts de fermeture et de rehabilitation","$mm reel",null,{"$f":"Paramètres!G129","v":0},{"$f":"Paramètres!H129","v":0},{"$f":"Paramètres!I129","v":0},{"$f":"Paramètres!J129","v":0},{"$f":"Paramètres!K129","v":0},{"$f":"Paramètres!L129","v":0},{"$f":"Paramètres!M129","v":0},{"$f":"Paramètres!N129","v":0},{"$f":"Paramètres!O129","v":0},{"$f":"Paramètres!P129","v":0},{"$f":"Paramètres!Q129","v":0},{"$f":"Paramètres!R129","v":0},{"$f":"Paramètres!S129","v":0},{"$f":"Paramètres!T129","v":0},{"$f":"Paramètres!U129","v":0},{"$f":"Paramètres!V129","v":0},{"$f":"Paramètres!W129","v":0},{"$f":"Paramètres!X129","v":0},{"$f":"Paramètres!Y129","v":0},{"$f":"Paramètres!Z129","v":0},{"$f":"Paramètres!AA129","v":0},{"$f":"Paramètres!AB129","v":0},{"$f":"Paramètres!AC129","v":0},{"$f":"Paramètres!AD129","v":0},{"$f":"Paramètres!AE129","v":0},{"$f":"Paramètres!AF129","v":0},{"$f":"Paramètres!AG129","v":0},{"$f":"Paramètres!AH129","v":0},{"$f":"Paramètres!AI129","v":0},{"$f":"Paramètres!AJ129","v":0},{"$f":"Paramètres!AK129","v":0},{"$f":"Paramètres!AL129","v":0},{"$f":"Paramètres!AM129","v":0},{"$f":"Paramètres!AN129","v":0},{"$f":"Paramètres!AO129","v":0},{"$f":"Paramètres!AP129","v":0},{"$f":"Paramètres!AQ129","v":0},{"$f":"Paramètres!AR129","v":0},{"$f":"Paramètres!AS129","v":0},{"$f":"Paramètres!AT129","v":0},{"$f":"Paramètres!AU129","v":0},{"$f":"Paramètres!AV129","v":0},{"$f":"Paramètres!AW129","v":0},{"$f":"Paramètres!AX129","v":0},{"$f":"Paramètres!AY129","v":0},{"$f":"Paramètres!AZ129","v":0},{"$f":"Paramètres!BA129","v":0},{"$f":"Paramètres!BB129","v":0},{"$f":"Paramètres!BC129","v":0},{"$f":"Paramètres!BD129","v":0}]
[null,null,{"$f":"SUM(G29:BD29)","v":2126.9526463217426},"Couts totaux","$mm reel",null,{"$f":"SUM(G17:G20)+G26+G27+G28","v":5.7239110000000002},28.230350000000001,101.361458,128.20015000000001,57.208595000000003,152.70598631631009,211.75249222192099,175.5890556071366,160.77044730847078,156.61810298400763,122.55141614895281,110.51401219315999,108.41135854178431,103.17532399999999,92.080448000000004,88.196083999999999,87.485791999999975,86.849275999999989,86.683519999999987,62.844867000000001,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM17:AM20)+AM26+AM27+AM28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C30-(C16-SUM(C17:C20,C26:C28)),5)=0","v":true},null,{"$f":"SUM(G30:BD30)","v":2750.750905451765},"Flux de tresorerie du projet avant redevances, droits de douanes et impots","$mm reel",null,{"$f":"G16-G29","v":-5.7239110000000002},-28.230350000000001,-101.361458,-128.20015000000001,-57.208595000000003,126.6776223337157,102.96006241739963,108.21511448891002,179.22002519644141,230.54619236730048,274.12582551123762,231.9625562272804,276.222542829887,296.4227082572022,250.62473119290161,254.50909519290161,229.63867840354922,223.65878640354924,185.89598052860111,100.79544810088731,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM16-AM29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"AVERAGE(G32:BD32)","v":0.62194174364419108},"Marge operationnelle ","%",null,{"$f":"IFERROR(G30/G16,\"\")","v":""},"","","","",0.4534182336101199,0.327155878911148,0.38130205927660343,0.52713249249610084,0.59547379532533007,0.69105508640716218,0.6773092749005597,0.71814403734259891,0.74180222205501012,0.73131293721076263,0.74264735593518338,0.72412790508196356,0.7202994494644489,0.68198811784489088,0.61595730880098243,"","","","","","","","","","","","",{"$f":"IFERROR(AM30/AM16,\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"IFERROR(IRR($G30:BD30),0)","v":0.32834776455201675},"Taux de rendement interne (reel)","%",null,{"$f":"IFERROR(IRR($G30:G30),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G30:H30),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G30:I30),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G30:J30),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G30:K30),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G30:L30),\"--\")","v":-0.34542051922949568},{"$f":"IFERROR(IRR($G30:M30),\"--\")","v":-0.1132763693746377},{"$f":"IFERROR(IRR($G30:N30),\"--\")","v":1.5823172306850486E-2},{"$f":"IFERROR(IRR($G30:O30),\"--\")","v":0.12706144197067948},{"$f":"IFERROR(IRR($G30:P30),\"--\")","v":0.20070691636212312},{"$f":"IFERROR(IRR($G30:Q30),\"--\")","v":0.24915394289126902},{"$f":"IFERROR(IRR($G30:R30),\"--\")","v":0.27405964846421127},{"$f":"IFERROR(IRR($G30:S30),\"--\")","v":0.29323924856421457},{"$f":"IFERROR(IRR($G30:T30),\"--\")","v":0.30678442778987192},{"$f":"IFERROR(IRR($G30:U30),\"--\")","v":0.3145839798457235},{"$f":"IFERROR(IRR($G30:V30),\"--\")","v":0.3201361804391476},{"$f":"IFERROR(IRR($G30:W30),\"--\")","v":0.32370473948720213},{"$f":"IFERROR(IRR($G30:X30),\"--\")","v":0.32621467985417141},{"$f":"IFERROR(IRR($G30:Y30),\"--\")","v":0.32773736248863039},{"$f":"IFERROR(IRR($G30:Z30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AA30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AB30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AC30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AD30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AE30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AF30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AG30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AH30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AI30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AJ30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AK30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AL30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AM30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AN30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AO30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AP30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AQ30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AR30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AS30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AT30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AU30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AV30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AW30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AX30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AY30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:AZ30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:BA30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:BB30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:BC30),\"--\")","v":0.32834776455201675},{"$f":"IFERROR(IRR($G30:BD30),\"--\")","v":0.32834776455201675}]
[null,null,{"$f":"NPV(Paramètres!$F$93,$H$30:$BD$30)+$G$30","v":755.06893177997813},"Flux de tresorerie du projet avant impots, VAN10","$mm reel"]
[]
[null,null,null,"Reperes"]
[null,null,{"$f":"MAX(G37:BD37)","v":50},"Annees du projet","annee",null,{"$f":"(SUM($G$8:G29)>0)*1+F37","v":1},{"$f":"(SUM($G$8:H29)>0)*1+G37","v":2},{"$f":"(SUM($G$8:I29)>0)*1+H37","v":3},{"$f":"(SUM($G$8:J29)>0)*1+I37","v":4},{"$f":"(SUM($G$8:K29)>0)*1+J37","v":5},{"$f":"(SUM($G$8:L29)>0)*1+K37","v":6},{"$f":"(SUM($G$8:M29)>0)*1+L37","v":7},{"$f":"(SUM($G$8:N29)>0)*1+M37","v":8},{"$f":"(SUM($G$8:O29)>0)*1+N37","v":9},{"$f":"(SUM($G$8:P29)>0)*1+O37","v":10},{"$f":"(SUM($G$8:Q29)>0)*1+P37","v":11},{"$f":"(SUM($G$8:R29)>0)*1+Q37","v":12},{"$f":"(SUM($G$8:S29)>0)*1+R37","v":13},{"$f":"(SUM($G$8:T29)>0)*1+S37","v":14},{"$f":"(SUM($G$8:U29)>0)*1+T37","v":15},{"$f":"(SUM($G$8:V29)>0)*1+U37","v":16},{"$f":"(SUM($G$8:W29)>0)*1+V37","v":17},{"$f":"(SUM($G$8:X29)>0)*1+W37","v":18},{"$f":"(SUM($G$8:Y29)>0)*1+X37","v":19},{"$f":"(SUM($G$8:Z29)>0)*1+Y37","v":20},{"$f":"(SUM($G$8:AA29)>0)*1+Z37","v":21},{"$f":"(SUM($G$8:AB29)>0)*1+AA37","v":22},{"$f":"(SUM($G$8:AC29)>0)*1+AB37","v":23},{"$f":"(SUM($G$8:AD29)>0)*1+AC37","v":24},{"$f":"(SUM($G$8:AE29)>0)*1+AD37","v":25},{"$f":"(SUM($G$8:AF29)>0)*1+AE37","v":26},{"$f":"(SUM($G$8:AG29)>0)*1+AF37","v":27},{"$f":"(SUM($G$8:AH29)>0)*1+AG37","v":28},{"$f":"(SUM($G$8:AI29)>0)*1+AH37","v":29},{"$f":"(SUM($G$8:AJ29)>0)*1+AI37","v":30},{"$f":"(SUM($G$8:AK29)>0)*1+AJ37","v":31},{"$f":"(SUM($G$8:AL29)>0)*1+AK37","v":32},{"$f":"(SUM($G$8:AM29)>0)*1+AL37","v":33},{"$f":"(SUM($G$8:AN29)>0)*1+AM37","v":34},{"$f":"(SUM($G$8:AO29)>0)*1+AN37","v":35},{"$f":"(SUM($G$8:AP29)>0)*1+AO37","v":36},{"$f":"(SUM($G$8:AQ29)>0)*1+AP37","v":37},{"$f":"(SUM($G$8:AR29)>0)*1+AQ37","v":38},{"$f":"(SUM($G$8:AS29)>0)*1+AR37","v":39},{"$f":"(SUM($G$8:AT29)>0)*1+AS37","v":40},{"$f":"(SUM($G$8:AU29)>0)*1+AT37","v":41},{"$f":"(SUM($G$8:AV29)>0)*1+AU37","v":42},{"$f":"(SUM($G$8:AW29)>0)*1+AV37","v":43},{"$f":"(SUM($G$8:AX29)>0)*1+AW37","v":44},{"$f":"(SUM($G$8:AY29)>0)*1+AX37","v":45},{"$f":"(SUM($G$8:AZ29)>0)*1+AY37","v":46},{"$f":"(SUM($G$8:BA29)>0)*1+AZ37","v":47},{"$f":"(SUM($G$8:BB29)>0)*1+BA37","v":48},{"$f":"(SUM($G$8:BC29)>0)*1+BB37","v":49},{"$f":"(SUM($G$8:BD29)>0)*1+BC37","v":50}]
[null,null,{"$f":"MAX(G38:BD38)","v":15},"Annees de production","annee",null,{"$f":"((G8>0)*1+F38)*(G8>0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((AM8>0)*1+AL38)*(AM8>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(G39:BD39)","v":15},"Annees de production restantes","annee",null,{"$f":"($C$38-G38+1)*(G8>0)","v":0},0,0,0,0,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($C$38-AM38+1)*(AM8>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G40:BD40)","v":6},"Annee de premiere production","annee",null,{"$f":"IF(G38=1,G37,0)","v":0},{"$f":"IF(H38=1,H37,0)","v":0},0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Periode de retour sur investissement"]
[null,null,{"$f":"MAX(G44:BD44)","v":296.4227082572022},"Flux de tresorerie du projet avant impot","$mm reel",null,{"$f":"G30","v":-5.7239110000000002},{"$f":"H30","v":-28.230350000000001},-101.361458,-128.20015000000001,-57.208595000000003,126.6776223337157,102.96006241739963,108.21511448891002,179.22002519644141,230.54619236730048,274.12582551123762,231.9625562272804,276.222542829887,296.4227082572022,250.62473119290161,254.50909519290161,229.63867840354922,223.65878640354924,185.89598052860111,100.79544810088731,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(G45:BD45)","v":2750.750905451765},"Flux cumulatifs de tresorerie du projet avant impot","$mm reel",null,{"$f":"G44+F45","v":-5.7239110000000002},-33.954261000000002,-135.315719,-263.51586900000001,-320.72446400000001,-194.04684166628431,-91.086779248884682,17.128335240025336,196.34836043646675,426.89455280376723,701.02037831500479,932.98293454228519,1209.2054773721723,1505.6281856293745,1756.2529168222761,2010.7620120151778,2240.4006904187272,2464.0594768222763,2649.9554573508776,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,{"$f":"AM44+AL45","v":2750.750905451765},2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765,2750.750905451765]
[null,null,{"$f":"MAX(G46:BD46)","v":7.8417195664309842},"Periode de retour sur investissement","annee",null,{"$f":"IF(AND(G45<=0,H45>0),G37+(-G45/H44),0)","v":0},0,0,0,0,0,7.8417195664309842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM45<=0,AN45>0),AM37+(-AM45/AN44),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$113=1,1,(1+Paramètres!$F$95)^(Paramètres!G$113-1))","v":1},{"$f":"IF(Paramètres!H$113=1,1,(1+Paramètres!$F$95)^(Paramètres!H$113-1))","v":1.02},{"$f":"IF(Paramètres!I$113=1,1,(1+Paramètres!$F$95)^(Paramètres!I$113-1))","v":1.0404},{"$f":"IF(Paramètres!J$113=1,1,(1+Paramètres!$F$95)^(Paramètres!J$113-1))","v":1.0612079999999999},{"$f":"IF(Paramètres!K$113=1,1,(1+Paramètres!$F$95)^(Paramètres!K$113-1))","v":1.08243216},{"$f":"IF(Paramètres!L$113=1,1,(1+Paramètres!$F$95)^(Paramètres!L$113-1))","v":1.1040808032},{"$f":"IF(Paramètres!M$113=1,1,(1+Paramètres!$F$95)^(Paramètres!M$113-1))","v":1.1261624192640001},{"$f":"IF(Paramètres!N$113=1,1,(1+Paramètres!$F$95)^(Paramètres!N$113-1))","v":1.1486856676492798},{"$f":"IF(Paramètres!O$113=1,1,(1+Paramètres!$F$95)^(Paramètres!O$113-1))","v":1.1716593810022655},{"$f":"IF(Paramètres!P$113=1,1,(1+Paramètres!$F$95)^(Paramètres!P$113-1))","v":1.1950925686223108},{"$f":"IF(Paramètres!Q$113=1,1,(1+Paramètres!$F$95)^(Paramètres!Q$113-1))","v":1.2189944199947571},{"$f":"IF(Paramètres!R$113=1,1,(1+Paramètres!$F$95)^(Paramètres!R$113-1))","v":1.243374308394652},{"$f":"IF(Paramètres!S$113=1,1,(1+Paramètres!$F$95)^(Paramètres!S$113-1))","v":1.2682417945625453},{"$f":"IF(Paramètres!T$113=1,1,(1+Paramètres!$F$95)^(Paramètres!T$113-1))","v":1.2936066304537961},{"$f":"IF(Paramètres!U$113=1,1,(1+Paramètres!$F$95)^(Paramètres!U$113-1))","v":1.3194787630628722},{"$f":"IF(Paramètres!V$113=1,1,(1+Paramètres!$F$95)^(Paramètres!V$113-1))","v":1.3458683383241292},{"$f":"IF(Paramètres!W$113=1,1,(1+Paramètres!$F$95)^(Paramètres!W$113-1))","v":1.372785705090612},{"$f":"IF(Paramètres!X$113=1,1,(1+Paramètres!$F$95)^(Paramètres!X$113-1))","v":1.4002414191924244},{"$f":"IF(Paramètres!Y$113=1,1,(1+Paramètres!$F$95)^(Paramètres!Y$113-1))","v":1.4282462475762727},{"$f":"IF(Paramètres!Z$113=1,1,(1+Paramètres!$F$95)^(Paramètres!Z$113-1))","v":1.4568111725277981},{"$f":"IF(Paramètres!AA$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AA$113-1))","v":1.4859473959783542},{"$f":"IF(Paramètres!AB$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AB$113-1))","v":1.5156663438979212},{"$f":"IF(Paramètres!AC$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AC$113-1))","v":1.5459796707758797},{"$f":"IF(Paramètres!AD$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AD$113-1))","v":1.576899264191397},{"$f":"IF(Paramètres!AE$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AE$113-1))","v":1.608437249475225},{"$f":"IF(Paramètres!AF$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AF$113-1))","v":1.6406059944647295},{"$f":"IF(Paramètres!AG$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AG$113-1))","v":1.6734181143540243},{"$f":"IF(Paramètres!AH$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AH$113-1))","v":1.7068864766411045},{"$f":"IF(Paramètres!AI$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AI$113-1))","v":1.7410242061739269},{"$f":"IF(Paramètres!AJ$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AJ$113-1))","v":1.7758446902974052},{"$f":"IF(Paramètres!AK$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AK$113-1))","v":1.8113615841033535},{"$f":"IF(Paramètres!AL$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AL$113-1))","v":1.8475888157854201},{"$f":"IF(Paramètres!AM$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AM$113-1))","v":1.8845405921011289},{"$f":"IF(Paramètres!AN$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AN$113-1))","v":1.9222314039431516},{"$f":"IF(Paramètres!AO$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AO$113-1))","v":1.9606760320220145},{"$f":"IF(Paramètres!AP$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AP$113-1))","v":1.9998895526624547},{"$f":"IF(Paramètres!AQ$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AQ$113-1))","v":2.0398873437157037},{"$f":"IF(Paramètres!AR$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AR$113-1))","v":2.080685090590018},{"$f":"IF(Paramètres!AS$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AS$113-1))","v":2.1222987924018186},{"$f":"IF(Paramètres!AT$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AT$113-1))","v":2.1647447682498542},{"$f":"IF(Paramètres!AU$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AU$113-1))","v":2.2080396636148518},{"$f":"IF(Paramètres!AV$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AV$113-1))","v":2.2522004568871488},{"$f":"IF(Paramètres!AW$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AW$113-1))","v":2.2972444660248916},{"$f":"IF(Paramètres!AX$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AX$113-1))","v":2.3431893553453893},{"$f":"IF(Paramètres!AY$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AY$113-1))","v":2.3900531424522975},{"$f":"IF(Paramètres!AZ$113=1,1,(1+Paramètres!$F$95)^(Paramètres!AZ$113-1))","v":2.4378542053013432},{"$f":"IF(Paramètres!BA$113=1,1,(1+Paramètres!$F$95)^(Paramètres!BA$113-1))","v":2.4866112894073704},{"$f":"IF(Paramètres!BB$113=1,1,(1+Paramètres!$F$95)^(Paramètres!BB$113-1))","v":2.5363435151955169},{"$f":"IF(Paramètres!BC$113=1,1,(1+Paramètres!$F$95)^(Paramètres!BC$113-1))","v":2.5870703854994277},{"$f":"IF(Paramètres!BD$113=1,1,(1+Paramètres!$F$95)^(Paramètres!BD$113-1))","v":2.6388117932094164}]
[]
[null,null,null,"Flux de tresorerie du projet avant impot: Nominal","year",null,{"$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(G52:BD52)","v":3743.628782106322},"Chiffre d'affaires - cuivre","$mm nominal",null,{"$f":"G12*G$49","v":0},0,0,0,0,196.1043482678931,246.96865062841877,216.90861064392729,284.16137275893607,310.95112011188013,299.13147662811105,279.63862615839304,280.05568535954239,235.43640674259089,240.14513487744273,244.94803757499153,{"$f":"W12*W$49","v":240.2374983908571},235.2405584243273,239.94536959281382,193.75588594619714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2743.5976868391922,"Chiffre d'affaires - cobalt","$mm nominal",null,0,0,0,0,0,136.05760815884392,142.57774950831626,132.28269362000444,136.66695846002318,180.05764192380752,205.35748018759648,163.51164341450655,228.11392348740191,301.0041579209169,230.26818080950144,234.87354442569142,212.95200752489126,217.2110476753891,166.16645622193278,56.496593500368697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G54:BD54)","v":6487.2264689455142},"Chiffre d'affaires brut","$mm nominal",null,{"$f":"G14*G$49","v":0},0,0,0,0,332.16195642673705,389.54640013673503,349.19130426393173,420.82833121895925,491.00876203568765,504.48895681570752,443.15026957289962,508.1696088469443,536.44056466350787,470.4133156869442,479.82158200068295,453.18950591574838,452.4516060997164,406.11182581474662,250.25247944656584,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM14*AM$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G55:BD55)","v":311.92745894893221},"Transport et traitement apres imposition","$mm nominal",null,{"$f":"G15*G$49","v":0},0,0,0,0,23.699877387502049,35.128948231363914,23.189521655504649,22.47530465718604,28.311589825445854,20.9416126930236,17.323703171760794,20.360819521742847,19.517900619301223,18.221109750254435,18.585531945259518,17.845566211325153,17.665356129080799,16.801177018557478,11.85944013162387,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM15*AM$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C56-(C54-C55),5)=0","v":true},null,{"$f":"SUM(G56:BD56)","v":6175.2990099965818},"Chiffre d'affaires net","$mm nominal",null,{"$f":"G16*G$49","v":0},0,0,0,0,308.46207903923494,354.41745190537114,326.00178260842711,398.35302656177322,462.69717221024183,483.54734412268391,425.82656640113879,487.80878932520147,516.92266404420661,452.19220593668973,461.23605005542339,435.34393970442324,434.78624997063565,389.31064879618918,238.393039314942,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM16*AM$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Couts d’exploration","$mm nominal",null,{"$f":"G17*G$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM17*AM$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Couts d’investissement en capital - incorporel","$mm nominal",null,{"$f":"G18*G$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM18*AM$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,337.94677674081521,"Couts d’investissement en capital - corporel","$mm nominal",null,{"$f":"G19*G$49","v":5.7239110000000002},28.794957000000004,105.4564609032,136.04702478120001,61.924423056415201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM19*AM$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,218.46304939227474,"Capital de réinvestissement","$mm nominal",null,{"$f":"G20*G$49","v":0},0,0,0,0,44.163232128000004,90.092993541120009,45.947426705971196,21.089868858040781,2.7487129078313148,2.681787723988466,1.3677117392341174,1.3950659740187998,1.4229672934991757,1.4514266393691595,1.4804551721565422,1.5100642755996734,1.5402655611116669,1.5710708723339002,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM20*AM$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G61:BD61)","v":2020.8684652917609},"Couts opérationnels - total","$mm nominal",null,{"$f":"G26*G$49","v":0},0,0,0,0,124.43651589755987,148.37470538469989,155.74920486601903,167.27833391885943,184.42441808007996,146.70770472404038,136.04257173935432,136.09674993397726,132.04531593211951,120.04676898994597,117.21986184761879,118.58918038053092,120.06968792096289,122.23434129436887,91.553104381623527,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM26*AM$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Parafiscalité","$mm nominal",null,{"$f":"G27*G$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM27*AM$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Couts de fermeture et de rehabilitation","$mm nominal",null,{"$f":"G28*G$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM28*AM$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G64:BD64)","v":2577.278291424851},"Couts totaux","$mm nominal",null,{"$f":"SUM(G57:G63)","v":5.7239110000000002},{"$f":"SUM(H57:H63)","v":28.794957000000004},{"$f":"SUM(I57:I63)","v":105.4564609032},136.04702478120001,61.924423056415201,168.59974802555988,238.46769892581989,201.69663157199022,188.3682027769002,187.17313098791126,149.38949244802885,137.41028347858844,137.49181590799606,{"$f":"SUM(T57:T63)","v":133.46828322561868},121.49819562931513,118.70031701977533,120.09924465613059,121.60995348207456,123.80541216670278,91.553104381623527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C65-(C56-SUM(C57:C63)),5)=0","v":true},null,{"$f":"SUM(G65:BD65)","v":3598.0207185717313},"Flux de tresorerie du projet avant redevances, droits de douanes et impots","$mm nominal",null,{"$f":"G56-G64","v":-5.7239110000000002},{"$f":"H56-H64","v":-28.794957000000004},-105.4564609032,{"$f":"J56-J64","v":-136.04702478120001},-61.924423056415201,139.86233101367506,115.94975297955125,124.30515103643688,209.98482378487302,275.52404122233054,334.15785167465503,288.41628292255035,350.31697341720542,{"$f":"T56-T64","v":383.45438081858794},330.69401030737458,342.53573303564804,315.24469504829267,313.17629648856109,265.50523662948638,146.83993493331849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"IFERROR(IRR($G65:BD65),0)","v":0.35491471983875345},"Taux de rendement interne (nominal)","%",null,{"$f":"IFERROR(IRR($G65:G65),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G65:H65),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G65:I65),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G65:J65),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G65:K65),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G65:L65),\"--\")","v":-0.332328929613807},{"$f":"IFERROR(IRR($G65:M65),\"--\")","v":-9.5541896761496159E-2},{"$f":"IFERROR(IRR($G65:N65),\"--\")","v":3.6139635753051236E-2},{"$f":"IFERROR(IRR($G65:O65),\"--\")","v":0.14960267081011303},{"$f":"IFERROR(IRR($G65:P65),\"--\")","v":0.22472105470790527},{"$f":"IFERROR(IRR($G65:Q65),\"--\")","v":0.27413702175025501},{"$f":"IFERROR(IRR($G65:R65),\"--\")","v":0.29954084143347171},{"$f":"IFERROR(IRR($G65:S65),\"--\")","v":0.31910403353285433},{"$f":"IFERROR(IRR($G65:T65),\"--\")","v":0.33292011634758834},{"$f":"IFERROR(IRR($G65:U65),\"--\")","v":0.34087565946067966},{"$f":"IFERROR(IRR($G65:V65),\"--\")","v":0.34653890404789922},{"$f":"IFERROR(IRR($G65:W65),\"--\")","v":0.35017883427674867},{"$f":"IFERROR(IRR($G65:X65),\"--\")","v":0.3527389734503712},{"$f":"IFERROR(IRR($G65:Y65),\"--\")","v":0.35429210973583714},{"$f":"IFERROR(IRR($G65:Z65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AA65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AB65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AC65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AD65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AE65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AF65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AG65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AH65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AI65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AJ65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AK65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AL65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AM65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AN65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AO65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AP65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AQ65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AR65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AS65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AT65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AU65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AV65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AW65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AX65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AY65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:AZ65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:BA65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:BB65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:BC65),\"--\")","v":0.35491471983875345},{"$f":"IFERROR(IRR($G65:BD65),\"--\")","v":0.35491471983875345}]
[null,null,{"$f":"NPV(Paramètres!$F$93,$H$65:$BD$65)+$G$65","v":991.35363967633123},"Flux de tresorerie du projet avant impots, VAN10","$mm nominal"]
[]
[]
["Calculs - fiscalite"]
[]
[null,null,"Total","Fermeture et rehabilitation"]
[null,null,{"$f":"SUM(G75:BD75)","v":0},"Annee de fermeture","years",null,{"$f":"Paramètres!G113*(G76>0)","v":0},{"$f":"Paramètres!H113*(H76>0)","v":0},{"$f":"Paramètres!I113*(I76>0)","v":0},{"$f":"Paramètres!J113*(J76>0)","v":0},{"$f":"Paramètres!K113*(K76>0)","v":0},{"$f":"Paramètres!L113*(L76>0)","v":0},{"$f":"Paramètres!M113*(M76>0)","v":0},{"$f":"Paramètres!N113*(N76>0)","v":0},{"$f":"Paramètres!O113*(O76>0)","v":0},{"$f":"Paramètres!P113*(P76>0)","v":0},{"$f":"Paramètres!Q113*(Q76>0)","v":0},{"$f":"Paramètres!R113*(R76>0)","v":0},{"$f":"Paramètres!S113*(S76>0)","v":0},{"$f":"Paramètres!T113*(T76>0)","v":0},{"$f":"Paramètres!U113*(U76>0)","v":0},{"$f":"Paramètres!V113*(V76>0)","v":0},{"$f":"Paramètres!W113*(W76>0)","v":0},{"$f":"Paramètres!X113*(X76>0)","v":0},{"$f":"Paramètres!Y113*(Y76>0)","v":0},{"$f":"Paramètres!Z113*(Z76>0)","v":0},{"$f":"Paramètres!AA113*(AA76>0)","v":0},{"$f":"Paramètres!AB113*(AB76>0)","v":0},{"$f":"Paramètres!AC113*(AC76>0)","v":0},{"$f":"Paramètres!AD113*(AD76>0)","v":0},{"$f":"Paramètres!AE113*(AE76>0)","v":0},{"$f":"Paramètres!AF113*(AF76>0)","v":0},{"$f":"Paramètres!AG113*(AG76>0)","v":0},{"$f":"Paramètres!AH113*(AH76>0)","v":0},{"$f":"Paramètres!AI113*(AI76>0)","v":0},{"$f":"Paramètres!AJ113*(AJ76>0)","v":0},{"$f":"Paramètres!AK113*(AK76>0)","v":0},{"$f":"Paramètres!AL113*(AL76>0)","v":0},{"$f":"Paramètres!AM113*(AM76>0)","v":0},{"$f":"Paramètres!AN113*(AN76>0)","v":0},{"$f":"Paramètres!AO113*(AO76>0)","v":0},{"$f":"Paramètres!AP113*(AP76>0)","v":0},{"$f":"Paramètres!AQ113*(AQ76>0)","v":0},{"$f":"Paramètres!AR113*(AR76>0)","v":0},{"$f":"Paramètres!AS113*(AS76>0)","v":0},{"$f":"Paramètres!AT113*(AT76>0)","v":0},{"$f":"Paramètres!AU113*(AU76>0)","v":0},{"$f":"Paramètres!AV113*(AV76>0)","v":0},{"$f":"Paramètres!AW113*(AW76>0)","v":0},{"$f":"Paramètres!AX113*(AX76>0)","v":0},{"$f":"Paramètres!AY113*(AY76>0)","v":0},{"$f":"Paramètres!AZ113*(AZ76>0)","v":0},{"$f":"Paramètres!BA113*(BA76>0)","v":0},{"$f":"Paramètres!BB113*(BB76>0)","v":0},{"$f":"Paramètres!BC113*(BC76>0)","v":0},{"$f":"Paramètres!BD113*(BD76>0)","v":0}]
[null,null,{"$f":"SUM(G76:BD76)","v":0},"Couts de fermeture et rehabilitation","$mm nominal",null,{"$f":"G63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G77:BD77)","v":0},"Couts de fermeture et rehabilitation (reel)","$mm const",null,{"$f":"G76/G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM76/AM49","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$77*G49*(Paramètres!G113<=$C$75)","v":0},{"$f":"$C$77*H49*(Paramètres!H113<=$C$75)","v":0},{"$f":"$C$77*I49*(Paramètres!I113<=$C$75)","v":0},{"$f":"$C$77*J49*(Paramètres!J113<=$C$75)","v":0},{"$f":"$C$77*K49*(Paramètres!K113<=$C$75)","v":0},{"$f":"$C$77*L49*(Paramètres!L113<=$C$75)","v":0},{"$f":"$C$77*M49*(Paramètres!M113<=$C$75)","v":0},{"$f":"$C$77*N49*(Paramètres!N113<=$C$75)","v":0},{"$f":"$C$77*O49*(Paramètres!O113<=$C$75)","v":0},{"$f":"$C$77*P49*(Paramètres!P113<=$C$75)","v":0},{"$f":"$C$77*Q49*(Paramètres!Q113<=$C$75)","v":0},{"$f":"$C$77*R49*(Paramètres!R113<=$C$75)","v":0},{"$f":"$C$77*S49*(Paramètres!S113<=$C$75)","v":0},{"$f":"$C$77*T49*(Paramètres!T113<=$C$75)","v":0},{"$f":"$C$77*U49*(Paramètres!U113<=$C$75)","v":0},{"$f":"$C$77*V49*(Paramètres!V113<=$C$75)","v":0},{"$f":"$C$77*W49*(Paramètres!W113<=$C$75)","v":0},{"$f":"$C$77*X49*(Paramètres!X113<=$C$75)","v":0},{"$f":"$C$77*Y49*(Paramètres!Y113<=$C$75)","v":0},{"$f":"$C$77*Z49*(Paramètres!Z113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AA49*(Paramètres!AA113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AB49*(Paramètres!AB113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AC49*(Paramètres!AC113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AD49*(Paramètres!AD113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AE49*(Paramètres!AE113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AF49*(Paramètres!AF113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AG49*(Paramètres!AG113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AH49*(Paramètres!AH113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AI49*(Paramètres!AI113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AJ49*(Paramètres!AJ113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AK49*(Paramètres!AK113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AL49*(Paramètres!AL113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AM49*(Paramètres!AM113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AN49*(Paramètres!AN113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AO49*(Paramètres!AO113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AP49*(Paramètres!AP113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AQ49*(Paramètres!AQ113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AR49*(Paramètres!AR113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AS49*(Paramètres!AS113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AT49*(Paramètres!AT113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AU49*(Paramètres!AU113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AV49*(Paramètres!AV113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AW49*(Paramètres!AW113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AX49*(Paramètres!AX113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AY49*(Paramètres!AY113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*AZ49*(Paramètres!AZ113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*BA49*(Paramètres!BA113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*BB49*(Paramètres!BB113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*BC49*(Paramètres!BC113<=$C$75)*(1+Paramètres!$F$95)","v":0},{"$f":"$C$77*BD49*(Paramètres!BD113<=$C$75)*(1+Paramètres!$F$95)","v":0}]
[]
[null,null,null,"% des reserves extraites, par annee","%",null,{"$f":"SUM(Paramètres!$G$115:G115)/Paramètres!$C$115","v":0},{"$f":"SUM(Paramètres!$G$115:H115)/Paramètres!$C$115","v":0},{"$f":"SUM(Paramètres!$G$115:I115)/Paramètres!$C$115","v":0},{"$f":"SUM(Paramètres!$G$115:J115)/Paramètres!$C$115","v":0},{"$f":"SUM(Paramètres!$G$115:K115)/Paramètres!$C$115","v":0},{"$f":"SUM(Paramètres!$G$115:L115)/Paramètres!$C$115","v":5.981227699795541E-2},{"$f":"SUM(Paramètres!$G$115:M115)/Paramètres!$C$115","v":0.13366130262285794},{"$f":"SUM(Paramètres!$G$115:N115)/Paramètres!$C$115","v":0.19724994626421546},{"$f":"SUM(Paramètres!$G$115:O115)/Paramètres!$C$115","v":0.27892090226949101},{"$f":"SUM(Paramètres!$G$115:P115)/Paramètres!$C$115","v":0.36653914746601407},{"$f":"SUM(Paramètres!$G$115:Q115)/Paramètres!$C$115","v":0.4491742115910467},{"$f":"SUM(Paramètres!$G$115:R115)/Paramètres!$C$115","v":0.524909667074269},{"$f":"SUM(Paramètres!$G$115:S115)/Paramètres!$C$115","v":0.59927085237648892},{"$f":"SUM(Paramètres!$G$115:T115)/Paramètres!$C$115","v":0.66055883966008477},{"$f":"SUM(Paramètres!$G$115:U115)/Paramètres!$C$115","v":0.72184682694368052},{"$f":"SUM(Paramètres!$G$115:V115)/Paramètres!$C$115","v":0.78313481422727638},{"$f":"SUM(Paramètres!$G$115:W115)/Paramètres!$C$115","v":0.84206557123073389},{"$f":"SUM(Paramètres!$G$115:X115)/Paramètres!$C$115","v":0.89863909795405306},{"$f":"SUM(Paramètres!$G$115:Y115)/Paramètres!$C$115","v":0.95521262467737234},{"$f":"SUM(Paramètres!$G$115:Z115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AA115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AB115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AC115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AD115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AE115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AF115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AG115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AH115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AI115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AJ115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AK115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AL115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AM115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AN115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AO115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AP115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AQ115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AR115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AS115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AT115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AU115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AV115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AW115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AX115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AY115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:AZ115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:BA115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:BB115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:BC115)/Paramètres!$C$115","v":1},{"$f":"SUM(Paramètres!$G$115:BD115)/Paramètres!$C$115","v":1}]
[null,null,null,"Reserves exploitables restantes au 31 decembre","tons",null,{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:G115)","v":424226.6902923584},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:H115)","v":424226.6902923584},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:I115)","v":424226.6902923584},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:J115)","v":424226.6902923584},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:K115)","v":424226.6902923584},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:L115)","v":398852.72598266602},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:M115)","v":367523.99826049805},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:N115)","v":340547.99842834473},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:O115)","v":305900.99906921387},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:P115)","v":268731.00090026855},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:Q115)","v":233675.00114440918},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:R115)","v":201545.99952697754},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:S115)","v":170000},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:T115)","v":144000},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:U115)","v":118000},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:V115)","v":92000},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:W115)","v":67000},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:X115)","v":43000},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:Y115)","v":19000},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:Z115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AA115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AB115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AC115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AD115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AE115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AF115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AG115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AH115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AI115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AJ115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AK115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AL115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AM115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AN115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AO115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AP115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AQ115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AR115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AS115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AT115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AU115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AV115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AW115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AX115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AY115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:AZ115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:BA115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:BB115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:BC115)","v":0},{"$f":"Paramètres!$C$115-SUM(Paramètres!$G$115:BD115)","v":0}]
[null,null,null,"Repere - fonds de rehabilitation","repere",null,{"$f":"1*(G80>Paramètres!$F$40)*(Paramètres!G115>0)","v":0},{"$f":"1*(H80>Paramètres!$F$40)*(Paramètres!H115>0)","v":0},{"$f":"1*(I80>Paramètres!$F$40)*(Paramètres!I115>0)","v":0},{"$f":"1*(J80>Paramètres!$F$40)*(Paramètres!J115>0)","v":0},{"$f":"1*(K80>Paramètres!$F$40)*(Paramètres!K115>0)","v":0},{"$f":"1*(L80>Paramètres!$F$40)*(Paramètres!L115>0)","v":1},{"$f":"1*(M80>Paramètres!$F$40)*(Paramètres!M115>0)","v":1},{"$f":"1*(N80>Paramètres!$F$40)*(Paramètres!N115>0)","v":1},{"$f":"1*(O80>Paramètres!$F$40)*(Paramètres!O115>0)","v":1},{"$f":"1*(P80>Paramètres!$F$40)*(Paramètres!P115>0)","v":1},{"$f":"1*(Q80>Paramètres!$F$40)*(Paramètres!Q115>0)","v":1},{"$f":"1*(R80>Paramètres!$F$40)*(Paramètres!R115>0)","v":1},{"$f":"1*(S80>Paramètres!$F$40)*(Paramètres!S115>0)","v":1},{"$f":"1*(T80>Paramètres!$F$40)*(Paramètres!T115>0)","v":1},{"$f":"1*(U80>Paramètres!$F$40)*(Paramètres!U115>0)","v":1},{"$f":"1*(V80>Paramètres!$F$40)*(Paramètres!V115>0)","v":1},{"$f":"1*(W80>Paramètres!$F$40)*(Paramètres!W115>0)","v":1},{"$f":"1*(X80>Paramètres!$F$40)*(Paramètres!X115>0)","v":1},{"$f":"1*(Y80>Paramètres!$F$40)*(Paramètres!Y115>0)","v":1},{"$f":"1*(Z80>Paramètres!$F$40)*(Paramètres!Z115>0)","v":1},{"$f":"1*(AA80>Paramètres!$F$40)*(Paramètres!AA115>0)","v":0},{"$f":"1*(AB80>Paramètres!$F$40)*(Paramètres!AB115>0)","v":0},{"$f":"1*(AC80>Paramètres!$F$40)*(Paramètres!AC115>0)","v":0},{"$f":"1*(AD80>Paramètres!$F$40)*(Paramètres!AD115>0)","v":0},{"$f":"1*(AE80>Paramètres!$F$40)*(Paramètres!AE115>0)","v":0},{"$f":"1*(AF80>Paramètres!$F$40)*(Paramètres!AF115>0)","v":0},{"$f":"1*(AG80>Paramètres!$F$40)*(Paramètres!AG115>0)","v":0},{"$f":"1*(AH80>Paramètres!$F$40)*(Paramètres!AH115>0)","v":0},{"$f":"1*(AI80>Paramètres!$F$40)*(Paramètres!AI115>0)","v":0},{"$f":"1*(AJ80>Paramètres!$F$40)*(Paramètres!AJ115>0)","v":0},{"$f":"1*(AK80>Paramètres!$F$40)*(Paramètres!AK115>0)","v":0},{"$f":"1*(AL80>Paramètres!$F$40)*(Paramètres!AL115>0)","v":0},{"$f":"1*(AM80>Paramètres!$F$40)*(Paramètres!AM115>0)","v":0},{"$f":"1*(AN80>Paramètres!$F$40)*(Paramètres!AN115>0)","v":0},{"$f":"1*(AO80>Paramètres!$F$40)*(Paramètres!AO115>0)","v":0},{"$f":"1*(AP80>Paramètres!$F$40)*(Paramètres!AP115>0)","v":0},{"$f":"1*(AQ80>Paramètres!$F$40)*(Paramètres!AQ115>0)","v":0},{"$f":"1*(AR80>Paramètres!$F$40)*(Paramètres!AR115>0)","v":0},{"$f":"1*(AS80>Paramètres!$F$40)*(Paramètres!AS115>0)","v":0},{"$f":"1*(AT80>Paramètres!$F$40)*(Paramètres!AT115>0)","v":0},{"$f":"1*(AU80>Paramètres!$F$40)*(Paramètres!AU115>0)","v":0},{"$f":"1*(AV80>Paramètres!$F$40)*(Paramètres!AV115>0)","v":0},{"$f":"1*(AW80>Paramètres!$F$40)*(Paramètres!AW115>0)","v":0},{"$f":"1*(AX80>Paramètres!$F$40)*(Paramètres!AX115>0)","v":0},{"$f":"1*(AY80>Paramètres!$F$40)*(Paramètres!AY115>0)","v":0},{"$f":"1*(AZ80>Paramètres!$F$40)*(Paramètres!AZ115>0)","v":0},{"$f":"1*(BA80>Paramètres!$F$40)*(Paramètres!BA115>0)","v":0},{"$f":"1*(BB80>Paramètres!$F$40)*(Paramètres!BB115>0)","v":0},{"$f":"1*(BC80>Paramètres!$F$40)*(Paramètres!BC115>0)","v":0},{"$f":"1*(BD80>Paramètres!$F$40)*(Paramètres!BD115>0)","v":0}]
[null,null,{"$f":"SUM(G83:BD83)","v":424226.6902923584},"Production pendant la periode de rehabilitation","tonnes",null,{"$f":"G82*Paramètres!G115","v":0},{"$f":"H82*Paramètres!H115","v":0},{"$f":"I82*Paramètres!I115","v":0},{"$f":"J82*Paramètres!J115","v":0},{"$f":"K82*Paramètres!K115","v":0},{"$f":"L82*Paramètres!L115","v":25373.964309692383},{"$f":"M82*Paramètres!M115","v":31328.727722167969},{"$f":"N82*Paramètres!N115","v":26975.99983215332},{"$f":"O82*Paramètres!O115","v":34646.999359130859},{"$f":"P82*Paramètres!P115","v":37169.998168945313},{"$f":"Q82*Paramètres!Q115","v":35055.999755859375},{"$f":"R82*Paramètres!R115","v":32129.001617431641},{"$f":"S82*Paramètres!S115","v":31545.999526977539},{"$f":"T82*Paramètres!T115","v":26000},{"$f":"U82*Paramètres!U115","v":26000},{"$f":"V82*Paramètres!V115","v":26000},{"$f":"W82*Paramètres!W115","v":25000},{"$f":"X82*Paramètres!X115","v":24000},{"$f":"Y82*Paramètres!Y115","v":24000},{"$f":"Z82*Paramètres!Z115","v":19000},{"$f":"AA82*Paramètres!AA115","v":0},{"$f":"AB82*Paramètres!AB115","v":0},{"$f":"AC82*Paramètres!AC115","v":0},{"$f":"AD82*Paramètres!AD115","v":0},{"$f":"AE82*Paramètres!AE115","v":0},{"$f":"AF82*Paramètres!AF115","v":0},{"$f":"AG82*Paramètres!AG115","v":0},{"$f":"AH82*Paramètres!AH115","v":0},{"$f":"AI82*Paramètres!AI115","v":0},{"$f":"AJ82*Paramètres!AJ115","v":0},{"$f":"AK82*Paramètres!AK115","v":0},{"$f":"AL82*Paramètres!AL115","v":0},{"$f":"AM82*Paramètres!AM115","v":0},{"$f":"AN82*Paramètres!AN115","v":0},{"$f":"AO82*Paramètres!AO115","v":0},{"$f":"AP82*Paramètres!AP115","v":0},{"$f":"AQ82*Paramètres!AQ115","v":0},{"$f":"AR82*Paramètres!AR115","v":0},{"$f":"AS82*Paramètres!AS115","v":0},{"$f":"AT82*Paramètres!AT115","v":0},{"$f":"AU82*Paramètres!AU115","v":0},{"$f":"AV82*Paramètres!AV115","v":0},{"$f":"AW82*Paramètres!AW115","v":0},{"$f":"AX82*Paramètres!AX115","v":0},{"$f":"AY82*Paramètres!AY115","v":0},{"$f":"AZ82*Paramètres!AZ115","v":0},{"$f":"BA82*Paramètres!BA115","v":0},{"$f":"BB82*Paramètres!BB115","v":0},{"$f":"BC82*Paramètres!BC115","v":0},{"$f":"BD82*Paramètres!BD115","v":0}]
[null,null,3593622.631072998,"Production cumulee pendant la periode de rehabilitation","tonnes",null,{"$f":"(G83+F84)*G82","v":0},{"$f":"(H83+G84)*H82","v":0},0,0,0,25373.964309692383,56702.692031860352,83678.691864013672,118325.69122314453,155495.68939208984,190551.68914794922,222680.69076538086,254226.6902923584,280226.6902923584,306226.6902923584,332226.6902923584,357226.6902923584,381226.6902923584,405226.6902923584,424226.6902923584,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM83+AL84)*AM82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Solde initial du fonds de rehabilitation","$mm nominal",null,{"$f":"F89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL89","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(G82<>0,(G78-G85)*IFERROR(G83/F81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(H82<>0,(H78-H85)*IFERROR(H83/G81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(I82<>0,(I78-I85)*IFERROR(I83/H81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(J82<>0,(J78-J85)*IFERROR(J83/I81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(K82<>0,(K78-K85)*IFERROR(K83/J81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(L82<>0,(L78-L85)*IFERROR(L83/K81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(M82<>0,(M78-M85)*IFERROR(M83/L81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(N82<>0,(N78-N85)*IFERROR(N83/M81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(O82<>0,(O78-O85)*IFERROR(O83/N81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(P82<>0,(P78-P85)*IFERROR(P83/O81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(Q82<>0,(Q78-Q85)*IFERROR(Q83/P81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(R82<>0,(R78-R85)*IFERROR(R83/Q81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(S82<>0,(S78-S85)*IFERROR(S83/R81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(T82<>0,(T78-T85)*IFERROR(T83/S81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(U82<>0,(U78-U85)*IFERROR(U83/T81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(V82<>0,(V78-V85)*IFERROR(V83/U81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(W82<>0,(W78-W85)*IFERROR(W83/V81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(X82<>0,(X78-X85)*IFERROR(X83/W81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(Y82<>0,(Y78-Y85)*IFERROR(Y83/X81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(Z82<>0,(Z78-Z85)*IFERROR(Z83/Y81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AA82<>0,(AA78-AA85)*IFERROR(AA83/Z81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AB82<>0,(AB78-AB85)*IFERROR(AB83/AA81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AC82<>0,(AC78-AC85)*IFERROR(AC83/AB81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AD82<>0,(AD78-AD85)*IFERROR(AD83/AC81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AE82<>0,(AE78-AE85)*IFERROR(AE83/AD81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AF82<>0,(AF78-AF85)*IFERROR(AF83/AE81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AG82<>0,(AG78-AG85)*IFERROR(AG83/AF81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AH82<>0,(AH78-AH85)*IFERROR(AH83/AG81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AI82<>0,(AI78-AI85)*IFERROR(AI83/AH81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AJ82<>0,(AJ78-AJ85)*IFERROR(AJ83/AI81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AK82<>0,(AK78-AK85)*IFERROR(AK83/AJ81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AL82<>0,(AL78-AL85)*IFERROR(AL83/AK81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AM82<>0,(AM78-AM85)*IFERROR(AM83/AL81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AN82<>0,(AN78-AN85)*IFERROR(AN83/AM81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AO82<>0,(AO78-AO85)*IFERROR(AO83/AN81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AP82<>0,(AP78-AP85)*IFERROR(AP83/AO81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AQ82<>0,(AQ78-AQ85)*IFERROR(AQ83/AP81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AR82<>0,(AR78-AR85)*IFERROR(AR83/AQ81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AS82<>0,(AS78-AS85)*IFERROR(AS83/AR81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AT82<>0,(AT78-AT85)*IFERROR(AT83/AS81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AU82<>0,(AU78-AU85)*IFERROR(AU83/AT81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AV82<>0,(AV78-AV85)*IFERROR(AV83/AU81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AW82<>0,(AW78-AW85)*IFERROR(AW83/AV81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AX82<>0,(AX78-AX85)*IFERROR(AX83/AW81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AY82<>0,(AY78-AY85)*IFERROR(AY83/AX81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(AZ82<>0,(AZ78-AZ85)*IFERROR(AZ83/AY81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(BA82<>0,(BA78-BA85)*IFERROR(BA83/AZ81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(BB82<>0,(BB78-BB85)*IFERROR(BB83/BA81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(BC82<>0,(BC78-BC85)*IFERROR(BC83/BB81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0},{"$f":"IF(BD82<>0,(BD78-BD85)*IFERROR(BD83/BC81,1)*(Paramètres!$F$39=\"yes\"),0)","v":0}]
[null,null,0,"Retraits du fonds pour payer les couts de rehabilitation","$mm nominal",null,{"$f":"MIN(G76,F89)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AM76,AL89)*-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":"(G87<>0)*(G85+G87)*-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,{"$f":"(AM87<>0)*(AM85+AM87)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solde final","$mm nominal",null,{"$f":"SUM(G85:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM85:AM88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Redevance cuivre"]
[null,null,{"$f":"SUM(G92:BD92)","v":3743.628782106322},"Chiffre d'affaires brut","$mm nominal",null,{"$f":"G52","v":0},{"$f":"H52","v":0},0,0,0,196.1043482678931,246.96865062841877,216.90861064392729,284.16137275893607,310.95112011188013,299.13147662811105,279.63862615839304,280.05568535954239,235.43640674259089,240.14513487744273,244.94803757499153,240.2374983908571,235.2405584243273,239.94536959281382,193.75588594619714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G93:BD93)","v":3431.7013231573901},"Chiffre d'affaires net","$mm nominal",null,{"$f":"G52-G55","v":0},{"$f":"H52-H55","v":0},0,0,0,172.40447088039105,211.83970239705485,193.71908898842264,261.68606810175004,282.63953028643425,278.18986393508743,262.31492298663227,259.69486583779957,215.91850612328966,221.92402512718829,226.36250562973203,222.39193217953195,217.5752022952465,223.14419257425635,181.89644581457327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G94:BD94)","v":3431.7013231573901},{"$f":"\"Assiette de la redevance: revenu \"&Paramètres!F13","v":"Assiette de la redevance: revenu net"},"$mm nominal",null,{"$f":"IF(G38=0,0,IF(Paramètres!$F$13=\"gross\",G92,G93))","v":0},{"$f":"IF(H38=0,0,IF(Paramètres!$F$13=\"gross\",H92,H93))","v":0},{"$f":"IF(I38=0,0,IF(Paramètres!$F$13=\"gross\",I92,I93))","v":0},{"$f":"IF(J38=0,0,IF(Paramètres!$F$13=\"gross\",J92,J93))","v":0},{"$f":"IF(K38=0,0,IF(Paramètres!$F$13=\"gross\",K92,K93))","v":0},{"$f":"IF(L38=0,0,IF(Paramètres!$F$13=\"gross\",L92,L93))","v":172.40447088039105},{"$f":"IF(M38=0,0,IF(Paramètres!$F$13=\"gross\",M92,M93))","v":211.83970239705485},{"$f":"IF(N38=0,0,IF(Paramètres!$F$13=\"gross\",N92,N93))","v":193.71908898842264},{"$f":"IF(O38=0,0,IF(Paramètres!$F$13=\"gross\",O92,O93))","v":261.68606810175004},{"$f":"IF(P38=0,0,IF(Paramètres!$F$13=\"gross\",P92,P93))","v":282.63953028643425},{"$f":"IF(Q38=0,0,IF(Paramètres!$F$13=\"gross\",Q92,Q93))","v":278.18986393508743},{"$f":"IF(R38=0,0,IF(Paramètres!$F$13=\"gross\",R92,R93))","v":262.31492298663227},{"$f":"IF(S38=0,0,IF(Paramètres!$F$13=\"gross\",S92,S93))","v":259.69486583779957},{"$f":"IF(T38=0,0,IF(Paramètres!$F$13=\"gross\",T92,T93))","v":215.91850612328966},{"$f":"IF(U38=0,0,IF(Paramètres!$F$13=\"gross\",U92,U93))","v":221.92402512718829},{"$f":"IF(V38=0,0,IF(Paramètres!$F$13=\"gross\",V92,V93))","v":226.36250562973203},{"$f":"IF(W38=0,0,IF(Paramètres!$F$13=\"gross\",W92,W93))","v":222.39193217953195},{"$f":"IF(X38=0,0,IF(Paramètres!$F$13=\"gross\",X92,X93))","v":217.5752022952465},{"$f":"IF(Y38=0,0,IF(Paramètres!$F$13=\"gross\",Y92,Y93))","v":223.14419257425635},{"$f":"IF(Z38=0,0,IF(Paramètres!$F$13=\"gross\",Z92,Z93))","v":181.89644581457327},{"$f":"IF(AA38=0,0,IF(Paramètres!$F$13=\"gross\",AA92,AA93))","v":0},{"$f":"IF(AB38=0,0,IF(Paramètres!$F$13=\"gross\",AB92,AB93))","v":0},{"$f":"IF(AC38=0,0,IF(Paramètres!$F$13=\"gross\",AC92,AC93))","v":0},{"$f":"IF(AD38=0,0,IF(Paramètres!$F$13=\"gross\",AD92,AD93))","v":0},{"$f":"IF(AE38=0,0,IF(Paramètres!$F$13=\"gross\",AE92,AE93))","v":0},{"$f":"IF(AF38=0,0,IF(Paramètres!$F$13=\"gross\",AF92,AF93))","v":0},{"$f":"IF(AG38=0,0,IF(Paramètres!$F$13=\"gross\",AG92,AG93))","v":0},{"$f":"IF(AH38=0,0,IF(Paramètres!$F$13=\"gross\",AH92,AH93))","v":0},{"$f":"IF(AI38=0,0,IF(Paramètres!$F$13=\"gross\",AI92,AI93))","v":0},{"$f":"IF(AJ38=0,0,IF(Paramètres!$F$13=\"gross\",AJ92,AJ93))","v":0},{"$f":"IF(AK38=0,0,IF(Paramètres!$F$13=\"gross\",AK92,AK93))","v":0},{"$f":"IF(AL38=0,0,IF(Paramètres!$F$13=\"gross\",AL92,AL93))","v":0},{"$f":"IF(AM38=0,0,IF(Paramètres!$F$13=\"gross\",AM92,AM93))","v":0},{"$f":"IF(AN38=0,0,IF(Paramètres!$F$13=\"gross\",AN92,AN93))","v":0},{"$f":"IF(AO38=0,0,IF(Paramètres!$F$13=\"gross\",AO92,AO93))","v":0},{"$f":"IF(AP38=0,0,IF(Paramètres!$F$13=\"gross\",AP92,AP93))","v":0},{"$f":"IF(AQ38=0,0,IF(Paramètres!$F$13=\"gross\",AQ92,AQ93))","v":0},{"$f":"IF(AR38=0,0,IF(Paramètres!$F$13=\"gross\",AR92,AR93))","v":0},{"$f":"IF(AS38=0,0,IF(Paramètres!$F$13=\"gross\",AS92,AS93))","v":0},{"$f":"IF(AT38=0,0,IF(Paramètres!$F$13=\"gross\",AT92,AT93))","v":0},{"$f":"IF(AU38=0,0,IF(Paramètres!$F$13=\"gross\",AU92,AU93))","v":0},{"$f":"IF(AV38=0,0,IF(Paramètres!$F$13=\"gross\",AV92,AV93))","v":0},{"$f":"IF(AW38=0,0,IF(Paramètres!$F$13=\"gross\",AW92,AW93))","v":0},{"$f":"IF(AX38=0,0,IF(Paramètres!$F$13=\"gross\",AX92,AX93))","v":0},{"$f":"IF(AY38=0,0,IF(Paramètres!$F$13=\"gross\",AY92,AY93))","v":0},{"$f":"IF(AZ38=0,0,IF(Paramètres!$F$13=\"gross\",AZ92,AZ93))","v":0},{"$f":"IF(BA38=0,0,IF(Paramètres!$F$13=\"gross\",BA92,BA93))","v":0},{"$f":"IF(BB38=0,0,IF(Paramètres!$F$13=\"gross\",BB92,BB93))","v":0},{"$f":"IF(BC38=0,0,IF(Paramètres!$F$13=\"gross\",BC92,BC93))","v":0},{"$f":"IF(BD38=0,0,IF(Paramètres!$F$13=\"gross\",BD92,BD93))","v":0}]
[null,null,null,"Taux 1","%",null,{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02},{"$f":"Paramètres!$F$11","v":0.02}]
[null,null,null,"Taux 2","%",null,{"$f":"IF(Paramètres!G$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!G$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!G$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!H$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!H$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!H$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!I$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!I$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!I$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!J$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!J$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!J$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!K$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!K$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!K$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!L$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!L$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!L$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!M$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!M$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!M$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!N$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!N$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!N$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!O$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!O$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!O$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!P$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!P$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!P$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!Q$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!Q$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!Q$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!R$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!R$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!R$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!S$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!S$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!S$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!T$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!T$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!T$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!U$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!U$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!U$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!V$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!V$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!V$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!W$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!W$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!W$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!X$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!X$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!X$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!Y$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!Y$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!Y$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!Z$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!Z$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!Z$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AA$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AA$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AA$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AB$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AB$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AB$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AC$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AC$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AC$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AD$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AD$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AD$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AE$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AE$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AE$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AF$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AF$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AF$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AG$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AG$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AG$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AH$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AH$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AH$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AI$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AI$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AI$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AJ$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AJ$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AJ$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AK$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AK$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AK$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AL$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AL$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AL$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AM$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AM$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AM$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AN$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AN$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AN$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AO$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AO$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AO$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AP$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AP$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AP$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AQ$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AQ$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AQ$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AR$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AR$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AR$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AS$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AS$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AS$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AT$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AT$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AT$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AU$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AU$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AU$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AV$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AV$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AV$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AW$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AW$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AW$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AX$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AX$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AX$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AY$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AY$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AY$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AZ$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AZ$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AZ$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!BA$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!BA$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!BA$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!BB$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!BB$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!BB$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!BC$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!BC$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!BC$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!BD$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!BD$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!BD$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0}]
[null,null,{"$f":"SUM(G97:BD97)","v":68.634026463147819},"Montant de la redevance","$mm nominal",null,{"$f":"G94*CHOOSE(Paramètres!$F$25,G95,G96)","v":0},{"$f":"H94*CHOOSE(Paramètres!$F$25,H95,H96)","v":0},{"$f":"I94*CHOOSE(Paramètres!$F$25,I95,I96)","v":0},{"$f":"J94*CHOOSE(Paramètres!$F$25,J95,J96)","v":0},{"$f":"K94*CHOOSE(Paramètres!$F$25,K95,K96)","v":0},{"$f":"L94*CHOOSE(Paramètres!$F$25,L95,L96)","v":3.4480894176078212},{"$f":"M94*CHOOSE(Paramètres!$F$25,M95,M96)","v":4.236794047941097},{"$f":"N94*CHOOSE(Paramètres!$F$25,N95,N96)","v":3.874381779768453},{"$f":"O94*CHOOSE(Paramètres!$F$25,O95,O96)","v":5.2337213620350012},{"$f":"P94*CHOOSE(Paramètres!$F$25,P95,P96)","v":5.6527906057286854},{"$f":"Q94*CHOOSE(Paramètres!$F$25,Q95,Q96)","v":5.5637972787017489},{"$f":"R94*CHOOSE(Paramètres!$F$25,R95,R96)","v":5.2462984597326452},{"$f":"S94*CHOOSE(Paramètres!$F$25,S95,S96)","v":5.1938973167559919},{"$f":"T94*CHOOSE(Paramètres!$F$25,T95,T96)","v":4.3183701224657929},{"$f":"U94*CHOOSE(Paramètres!$F$25,U95,U96)","v":4.4384805025437659},{"$f":"V94*CHOOSE(Paramètres!$F$25,V95,V96)","v":4.5272501125946407},{"$f":"W94*CHOOSE(Paramètres!$F$25,W95,W96)","v":4.4478386435906394},{"$f":"X94*CHOOSE(Paramètres!$F$25,X95,X96)","v":4.3515040459049299},{"$f":"Y94*CHOOSE(Paramètres!$F$25,Y95,Y96)","v":4.4628838514851275},{"$f":"Z94*CHOOSE(Paramètres!$F$25,Z95,Z96)","v":3.6379289162914654},{"$f":"AA94*CHOOSE(Paramètres!$F$25,AA95,AA96)","v":0},{"$f":"AB94*CHOOSE(Paramètres!$F$25,AB95,AB96)","v":0},{"$f":"AC94*CHOOSE(Paramètres!$F$25,AC95,AC96)","v":0},{"$f":"AD94*CHOOSE(Paramètres!$F$25,AD95,AD96)","v":0},{"$f":"AE94*CHOOSE(Paramètres!$F$25,AE95,AE96)","v":0},{"$f":"AF94*CHOOSE(Paramètres!$F$25,AF95,AF96)","v":0},{"$f":"AG94*CHOOSE(Paramètres!$F$25,AG95,AG96)","v":0},{"$f":"AH94*CHOOSE(Paramètres!$F$25,AH95,AH96)","v":0},{"$f":"AI94*CHOOSE(Paramètres!$F$25,AI95,AI96)","v":0},{"$f":"AJ94*CHOOSE(Paramètres!$F$25,AJ95,AJ96)","v":0},{"$f":"AK94*CHOOSE(Paramètres!$F$25,AK95,AK96)","v":0},{"$f":"AL94*CHOOSE(Paramètres!$F$25,AL95,AL96)","v":0},{"$f":"AM94*CHOOSE(Paramètres!$F$25,AM95,AM96)","v":0},{"$f":"AN94*CHOOSE(Paramètres!$F$25,AN95,AN96)","v":0},{"$f":"AO94*CHOOSE(Paramètres!$F$25,AO95,AO96)","v":0},{"$f":"AP94*CHOOSE(Paramètres!$F$25,AP95,AP96)","v":0},{"$f":"AQ94*CHOOSE(Paramètres!$F$25,AQ95,AQ96)","v":0},{"$f":"AR94*CHOOSE(Paramètres!$F$25,AR95,AR96)","v":0},{"$f":"AS94*CHOOSE(Paramètres!$F$25,AS95,AS96)","v":0},{"$f":"AT94*CHOOSE(Paramètres!$F$25,AT95,AT96)","v":0},{"$f":"AU94*CHOOSE(Paramètres!$F$25,AU95,AU96)","v":0},{"$f":"AV94*CHOOSE(Paramètres!$F$25,AV95,AV96)","v":0},{"$f":"AW94*CHOOSE(Paramètres!$F$25,AW95,AW96)","v":0},{"$f":"AX94*CHOOSE(Paramètres!$F$25,AX95,AX96)","v":0},{"$f":"AY94*CHOOSE(Paramètres!$F$25,AY95,AY96)","v":0},{"$f":"AZ94*CHOOSE(Paramètres!$F$25,AZ95,AZ96)","v":0},{"$f":"BA94*CHOOSE(Paramètres!$F$25,BA95,BA96)","v":0},{"$f":"BB94*CHOOSE(Paramètres!$F$25,BB95,BB96)","v":0},{"$f":"BC94*CHOOSE(Paramètres!$F$25,BC95,BC96)","v":0},{"$f":"BD94*CHOOSE(Paramètres!$F$25,BD95,BD96)","v":0}]
[null,null,null,"Redevance cobalt"]
[null,null,{"$f":"SUM(G99:BD99)","v":2743.5976868391922},"Chiffre d'affaires brut","$mm nominal",null,{"$f":"G53","v":0},{"$f":"H53","v":0},0,0,0,136.05760815884392,142.57774950831626,132.28269362000444,136.66695846002318,180.05764192380752,205.35748018759648,163.51164341450655,228.11392348740191,301.0041579209169,230.26818080950144,234.87354442569142,212.95200752489126,217.2110476753891,166.16645622193278,56.496593500368697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G100:BD100)","v":2743.5976868391922},"Chiffre d'affaires net","$mm nominal",null,{"$f":"G53","v":0},{"$f":"H53","v":0},0,0,0,136.05760815884392,142.57774950831626,132.28269362000444,136.66695846002318,180.05764192380752,205.35748018759648,163.51164341450655,228.11392348740191,301.0041579209169,230.26818080950144,234.87354442569142,212.95200752489126,217.2110476753891,166.16645622193278,56.496593500368697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G101:BD101)","v":2743.5976868391922},{"$f":"\"Assiette de la redevance: revenu \"&Paramètres!F20","v":"Assiette de la redevance: revenu 1"},"$mm nominal",null,{"$f":"IF(G45=0,0,IF(Paramètres!$F$13=\"gross\",G99,G100))","v":0},{"$f":"IF(H45=0,0,IF(Paramètres!$F$13=\"gross\",H99,H100))","v":0},{"$f":"IF(I45=0,0,IF(Paramètres!$F$13=\"gross\",I99,I100))","v":0},{"$f":"IF(J45=0,0,IF(Paramètres!$F$13=\"gross\",J99,J100))","v":0},{"$f":"IF(K45=0,0,IF(Paramètres!$F$13=\"gross\",K99,K100))","v":0},{"$f":"IF(L45=0,0,IF(Paramètres!$F$13=\"gross\",L99,L100))","v":136.05760815884392},{"$f":"IF(M45=0,0,IF(Paramètres!$F$13=\"gross\",M99,M100))","v":142.57774950831626},{"$f":"IF(N45=0,0,IF(Paramètres!$F$13=\"gross\",N99,N100))","v":132.28269362000444},{"$f":"IF(O45=0,0,IF(Paramètres!$F$13=\"gross\",O99,O100))","v":136.66695846002318},{"$f":"IF(P45=0,0,IF(Paramètres!$F$13=\"gross\",P99,P100))","v":180.05764192380752},{"$f":"IF(Q45=0,0,IF(Paramètres!$F$13=\"gross\",Q99,Q100))","v":205.35748018759648},{"$f":"IF(R45=0,0,IF(Paramètres!$F$13=\"gross\",R99,R100))","v":163.51164341450655},{"$f":"IF(S45=0,0,IF(Paramètres!$F$13=\"gross\",S99,S100))","v":228.11392348740191},{"$f":"IF(T45=0,0,IF(Paramètres!$F$13=\"gross\",T99,T100))","v":301.0041579209169},{"$f":"IF(U45=0,0,IF(Paramètres!$F$13=\"gross\",U99,U100))","v":230.26818080950144},{"$f":"IF(V45=0,0,IF(Paramètres!$F$13=\"gross\",V99,V100))","v":234.87354442569142},{"$f":"IF(W45=0,0,IF(Paramètres!$F$13=\"gross\",W99,W100))","v":212.95200752489126},{"$f":"IF(X45=0,0,IF(Paramètres!$F$13=\"gross\",X99,X100))","v":217.2110476753891},{"$f":"IF(Y45=0,0,IF(Paramètres!$F$13=\"gross\",Y99,Y100))","v":166.16645622193278},{"$f":"IF(Z45=0,0,IF(Paramètres!$F$13=\"gross\",Z99,Z100))","v":56.496593500368697},{"$f":"IF(AA45=0,0,IF(Paramètres!$F$13=\"gross\",AA99,AA100))","v":0},{"$f":"IF(AB45=0,0,IF(Paramètres!$F$13=\"gross\",AB99,AB100))","v":0},{"$f":"IF(AC45=0,0,IF(Paramètres!$F$13=\"gross\",AC99,AC100))","v":0},{"$f":"IF(AD45=0,0,IF(Paramètres!$F$13=\"gross\",AD99,AD100))","v":0},{"$f":"IF(AE45=0,0,IF(Paramètres!$F$13=\"gross\",AE99,AE100))","v":0},{"$f":"IF(AF45=0,0,IF(Paramètres!$F$13=\"gross\",AF99,AF100))","v":0},{"$f":"IF(AG45=0,0,IF(Paramètres!$F$13=\"gross\",AG99,AG100))","v":0},{"$f":"IF(AH45=0,0,IF(Paramètres!$F$13=\"gross\",AH99,AH100))","v":0},{"$f":"IF(AI45=0,0,IF(Paramètres!$F$13=\"gross\",AI99,AI100))","v":0},{"$f":"IF(AJ45=0,0,IF(Paramètres!$F$13=\"gross\",AJ99,AJ100))","v":0},{"$f":"IF(AK45=0,0,IF(Paramètres!$F$13=\"gross\",AK99,AK100))","v":0},{"$f":"IF(AL45=0,0,IF(Paramètres!$F$13=\"gross\",AL99,AL100))","v":0},{"$f":"IF(AM45=0,0,IF(Paramètres!$F$13=\"gross\",AM99,AM100))","v":0},{"$f":"IF(AN45=0,0,IF(Paramètres!$F$13=\"gross\",AN99,AN100))","v":0},{"$f":"IF(AO45=0,0,IF(Paramètres!$F$13=\"gross\",AO99,AO100))","v":0},{"$f":"IF(AP45=0,0,IF(Paramètres!$F$13=\"gross\",AP99,AP100))","v":0},{"$f":"IF(AQ45=0,0,IF(Paramètres!$F$13=\"gross\",AQ99,AQ100))","v":0},{"$f":"IF(AR45=0,0,IF(Paramètres!$F$13=\"gross\",AR99,AR100))","v":0},{"$f":"IF(AS45=0,0,IF(Paramètres!$F$13=\"gross\",AS99,AS100))","v":0},{"$f":"IF(AT45=0,0,IF(Paramètres!$F$13=\"gross\",AT99,AT100))","v":0},{"$f":"IF(AU45=0,0,IF(Paramètres!$F$13=\"gross\",AU99,AU100))","v":0},{"$f":"IF(AV45=0,0,IF(Paramètres!$F$13=\"gross\",AV99,AV100))","v":0},{"$f":"IF(AW45=0,0,IF(Paramètres!$F$13=\"gross\",AW99,AW100))","v":0},{"$f":"IF(AX45=0,0,IF(Paramètres!$F$13=\"gross\",AX99,AX100))","v":0},{"$f":"IF(AY45=0,0,IF(Paramètres!$F$13=\"gross\",AY99,AY100))","v":0},{"$f":"IF(AZ45=0,0,IF(Paramètres!$F$13=\"gross\",AZ99,AZ100))","v":0},{"$f":"IF(BA45=0,0,IF(Paramètres!$F$13=\"gross\",BA99,BA100))","v":0},{"$f":"IF(BB45=0,0,IF(Paramètres!$F$13=\"gross\",BB99,BB100))","v":0},{"$f":"IF(BC45=0,0,IF(Paramètres!$F$13=\"gross\",BC99,BC100))","v":0},{"$f":"IF(BD45=0,0,IF(Paramètres!$F$13=\"gross\",BD99,BD100))","v":0}]
[null,null,null,"Taux 1","%",null,{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02},{"$f":"Paramètres!$F$12","v":0.02}]
[null,null,null,"Taux 2","%",null,{"$f":"IF(Paramètres!G$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!G$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!G$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!H$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!H$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!H$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!I$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!I$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!I$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!J$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!J$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!J$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!K$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!K$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!K$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!L$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!L$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!L$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!M$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!M$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!M$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!N$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!N$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!N$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!O$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!O$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!O$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!P$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!P$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!P$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!Q$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!Q$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!Q$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!R$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!R$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!R$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!S$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!S$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!S$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!T$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!T$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!T$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!U$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!U$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!U$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!V$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!V$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!V$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!W$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!W$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!W$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!X$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!X$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!X$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!Y$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!Y$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!Y$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!Z$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!Z$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!Z$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AA$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AA$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AA$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AB$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AB$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AB$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AC$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AC$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AC$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AD$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AD$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AD$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AE$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AE$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AE$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AF$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AF$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AF$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AG$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AG$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AG$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AH$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AH$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AH$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AI$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AI$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AI$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AJ$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AJ$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AJ$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AK$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AK$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AK$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AL$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AL$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AL$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AM$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AM$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AM$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AN$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AN$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AN$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AO$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AO$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AO$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AP$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AP$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AP$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AQ$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AQ$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AQ$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AR$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AR$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AR$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AS$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AS$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AS$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AT$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AT$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AT$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AU$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AU$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AU$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AV$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AV$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AV$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AW$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AW$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AW$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AX$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AX$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AX$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AY$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AY$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AY$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!AZ$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!AZ$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!AZ$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!BA$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!BA$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!BA$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!BB$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!BB$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!BB$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!BC$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!BC$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!BC$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0},{"$f":"IF(Paramètres!BD$106<=Paramètres!$E$60,Paramètres!$F$60,IF(Paramètres!BD$106<=Paramètres!$E$61,Paramètres!$F$61,IF(Paramètres!BD$106<=Paramètres!$E$62,Paramètres!$F$62,Paramètres!$F$63)))","v":0}]
[null,null,{"$f":"SUM(G104:BD104)","v":54.87195373678383},"Montant de la redevance","$mm nominal",null,{"$f":"G101*CHOOSE(Paramètres!$F$25,G102,G103)","v":0},{"$f":"H101*CHOOSE(Paramètres!$F$25,H102,H103)","v":0},{"$f":"I101*CHOOSE(Paramètres!$F$25,I102,I103)","v":0},{"$f":"J101*CHOOSE(Paramètres!$F$25,J102,J103)","v":0},{"$f":"K101*CHOOSE(Paramètres!$F$25,K102,K103)","v":0},{"$f":"L101*CHOOSE(Paramètres!$F$25,L102,L103)","v":2.7211521631768782},{"$f":"M101*CHOOSE(Paramètres!$F$25,M102,M103)","v":2.8515549901663251},{"$f":"N101*CHOOSE(Paramètres!$F$25,N102,N103)","v":2.6456538724000889},{"$f":"O101*CHOOSE(Paramètres!$F$25,O102,O103)","v":2.7333391692004638},{"$f":"P101*CHOOSE(Paramètres!$F$25,P102,P103)","v":3.6011528384761506},{"$f":"Q101*CHOOSE(Paramètres!$F$25,Q102,Q103)","v":4.1071496037519299},{"$f":"R101*CHOOSE(Paramètres!$F$25,R102,R103)","v":3.2702328682901309},{"$f":"S101*CHOOSE(Paramètres!$F$25,S102,S103)","v":4.5622784697480379},{"$f":"T101*CHOOSE(Paramètres!$F$25,T102,T103)","v":6.0200831584183376},{"$f":"U101*CHOOSE(Paramètres!$F$25,U102,U103)","v":4.6053636161900293},{"$f":"V101*CHOOSE(Paramètres!$F$25,V102,V103)","v":4.6974708885138288},{"$f":"W101*CHOOSE(Paramètres!$F$25,W102,W103)","v":4.2590401504978255},{"$f":"X101*CHOOSE(Paramètres!$F$25,X102,X103)","v":4.344220953507782},{"$f":"Y101*CHOOSE(Paramètres!$F$25,Y102,Y103)","v":3.3233291244386556},{"$f":"Z101*CHOOSE(Paramètres!$F$25,Z102,Z103)","v":1.1299318700073739},{"$f":"AA101*CHOOSE(Paramètres!$F$25,AA102,AA103)","v":0},{"$f":"AB101*CHOOSE(Paramètres!$F$25,AB102,AB103)","v":0},{"$f":"AC101*CHOOSE(Paramètres!$F$25,AC102,AC103)","v":0},{"$f":"AD101*CHOOSE(Paramètres!$F$25,AD102,AD103)","v":0},{"$f":"AE101*CHOOSE(Paramètres!$F$25,AE102,AE103)","v":0},{"$f":"AF101*CHOOSE(Paramètres!$F$25,AF102,AF103)","v":0},{"$f":"AG101*CHOOSE(Paramètres!$F$25,AG102,AG103)","v":0},{"$f":"AH101*CHOOSE(Paramètres!$F$25,AH102,AH103)","v":0},{"$f":"AI101*CHOOSE(Paramètres!$F$25,AI102,AI103)","v":0},{"$f":"AJ101*CHOOSE(Paramètres!$F$25,AJ102,AJ103)","v":0},{"$f":"AK101*CHOOSE(Paramètres!$F$25,AK102,AK103)","v":0},{"$f":"AL101*CHOOSE(Paramètres!$F$25,AL102,AL103)","v":0},{"$f":"AM101*CHOOSE(Paramètres!$F$25,AM102,AM103)","v":0},{"$f":"AN101*CHOOSE(Paramètres!$F$25,AN102,AN103)","v":0},{"$f":"AO101*CHOOSE(Paramètres!$F$25,AO102,AO103)","v":0},{"$f":"AP101*CHOOSE(Paramètres!$F$25,AP102,AP103)","v":0},{"$f":"AQ101*CHOOSE(Paramètres!$F$25,AQ102,AQ103)","v":0},{"$f":"AR101*CHOOSE(Paramètres!$F$25,AR102,AR103)","v":0},{"$f":"AS101*CHOOSE(Paramètres!$F$25,AS102,AS103)","v":0},{"$f":"AT101*CHOOSE(Paramètres!$F$25,AT102,AT103)","v":0},{"$f":"AU101*CHOOSE(Paramètres!$F$25,AU102,AU103)","v":0},{"$f":"AV101*CHOOSE(Paramètres!$F$25,AV102,AV103)","v":0},{"$f":"AW101*CHOOSE(Paramètres!$F$25,AW102,AW103)","v":0},{"$f":"AX101*CHOOSE(Paramètres!$F$25,AX102,AX103)","v":0},{"$f":"AY101*CHOOSE(Paramètres!$F$25,AY102,AY103)","v":0},{"$f":"AZ101*CHOOSE(Paramètres!$F$25,AZ102,AZ103)","v":0},{"$f":"BA101*CHOOSE(Paramètres!$F$25,BA102,BA103)","v":0},{"$f":"BB101*CHOOSE(Paramètres!$F$25,BB102,BB103)","v":0},{"$f":"BC101*CHOOSE(Paramètres!$F$25,BC102,BC103)","v":0},{"$f":"BD101*CHOOSE(Paramètres!$F$25,BD102,BD103)","v":0}]
[]
[null,null,{"$f":"SUM(G106:BD106)","v":123.50598019993166},"Montant total de la redevance","$mm nominal",null,{"$f":"G97+G104","v":0},{"$f":"H97+H104","v":0},0,0,0,6.1692415807846999,7.0883490381074221,6.5200356521685414,7.9670605312354645,9.2539434442048361,9.6709468824536788,8.5165313280227757,9.7561757865040306,10.338453280884131,9.0438441187337943,9.2247210011084704,8.706878794088464,8.695724999412711,7.7862129759237835,4.7678607862988391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Redevance de contrôle de change (banque centrale)"]
[null,null,{"$f":"SUM(G109:BD109)","v":6175.2990099965818},"Chiffre d'affaires net","$mm nominal",null,{"$f":"G56","v":0},{"$f":"H56","v":0},0,0,0,308.46207903923494,354.41745190537114,326.00178260842711,398.35302656177322,462.69717221024183,483.54734412268391,425.82656640113879,487.80878932520147,516.92266404420661,452.19220593668973,461.23605005542339,435.34393970442324,434.78624997063565,389.31064879618918,238.393039314942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G110:BD110)","v":0},"Redevance de contrôle de change","$mm nominal",null,{"$f":"(Paramètres!$F$36*Modèle!G109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!H109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!I109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!J109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!K109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!L109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!M109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!N109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!O109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!P109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!Q109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!R109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!S109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!T109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!U109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!V109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!W109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!X109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!Y109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!Z109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AA109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AB109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AC109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AD109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AE109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AF109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AG109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AH109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AI109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AJ109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AK109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AL109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AM109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AN109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AO109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AP109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AQ109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AR109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AS109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AT109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AU109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AV109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AW109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AX109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AY109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!AZ109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!BA109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!BB109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!BC109)","v":0},{"$f":"(Paramètres!$F$36*Modèle!BD109)","v":0}]
[]
[null,null,null,"Contribution au developpement communautaire"]
[null,null,{"$f":"SUM(G113:BD113)","v":6487.2264689455142},"Chiffre d'affaires brut","$mm nominal",null,{"$f":"G54","v":0},{"$f":"H54","v":0},0,0,0,332.16195642673705,389.54640013673503,349.19130426393173,420.82833121895925,491.00876203568765,504.48895681570752,443.15026957289962,508.1696088469443,536.44056466350787,470.4133156869442,479.82158200068295,453.18950591574838,452.4516060997164,406.11182581474662,250.25247944656584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G114:BD114)","v":0},"Contribution au developpement communautaire","$mm nominal",null,{"$f":"Paramètres!$F$37*G113","v":0},{"$f":"Paramètres!$F$37*H113","v":0},{"$f":"Paramètres!$F$37*I113","v":0},{"$f":"Paramètres!$F$37*J113","v":0},{"$f":"Paramètres!$F$37*K113","v":0},{"$f":"Paramètres!$F$37*L113","v":0},{"$f":"Paramètres!$F$37*M113","v":0},{"$f":"Paramètres!$F$37*N113","v":0},{"$f":"Paramètres!$F$37*O113","v":0},{"$f":"Paramètres!$F$37*P113","v":0},{"$f":"Paramètres!$F$37*Q113","v":0},{"$f":"Paramètres!$F$37*R113","v":0},{"$f":"Paramètres!$F$37*S113","v":0},{"$f":"Paramètres!$F$37*T113","v":0},{"$f":"Paramètres!$F$37*U113","v":0},{"$f":"Paramètres!$F$37*V113","v":0},{"$f":"Paramètres!$F$37*W113","v":0},{"$f":"Paramètres!$F$37*X113","v":0},{"$f":"Paramètres!$F$37*Y113","v":0},{"$f":"Paramètres!$F$37*Z113","v":0},{"$f":"Paramètres!$F$37*AA113","v":0},{"$f":"Paramètres!$F$37*AB113","v":0},{"$f":"Paramètres!$F$37*AC113","v":0},{"$f":"Paramètres!$F$37*AD113","v":0},{"$f":"Paramètres!$F$37*AE113","v":0},{"$f":"Paramètres!$F$37*AF113","v":0},{"$f":"Paramètres!$F$37*AG113","v":0},{"$f":"Paramètres!$F$37*AH113","v":0},{"$f":"Paramètres!$F$37*AI113","v":0},{"$f":"Paramètres!$F$37*AJ113","v":0},{"$f":"Paramètres!$F$37*AK113","v":0},{"$f":"Paramètres!$F$37*AL113","v":0},{"$f":"Paramètres!$F$37*AM113","v":0},{"$f":"Paramètres!$F$37*AN113","v":0},{"$f":"Paramètres!$F$37*AO113","v":0},{"$f":"Paramètres!$F$37*AP113","v":0},{"$f":"Paramètres!$F$37*AQ113","v":0},{"$f":"Paramètres!$F$37*AR113","v":0},{"$f":"Paramètres!$F$37*AS113","v":0},{"$f":"Paramètres!$F$37*AT113","v":0},{"$f":"Paramètres!$F$37*AU113","v":0},{"$f":"Paramètres!$F$37*AV113","v":0},{"$f":"Paramètres!$F$37*AW113","v":0},{"$f":"Paramètres!$F$37*AX113","v":0},{"$f":"Paramètres!$F$37*AY113","v":0},{"$f":"Paramètres!$F$37*AZ113","v":0},{"$f":"Paramètres!$F$37*BA113","v":0},{"$f":"Paramètres!$F$37*BB113","v":0},{"$f":"Paramètres!$F$37*BC113","v":0},{"$f":"Paramètres!$F$37*BD113","v":0}]
[]
[null,null,null,"Redevance a taux variable"]
[null,null,null,"Assiette",null,null,{"$f":"G56","v":0},0,0,0,0,308.46207903923494,354.41745190537114,326.00178260842711,398.35302656177322,462.69717221024183,483.54734412268391,425.82656640113879,487.80878932520147,516.92266404420661,452.19220593668973,461.23605005542339,435.34393970442324,434.78624997063565,389.31064879618918,238.393039314942,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fourchette de prix 1","$",null,{"$f":"MIN(Paramètres!G$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!H$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!I$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!J$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!K$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!L$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!M$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!N$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!O$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!P$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!Q$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!R$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!S$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!T$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!U$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!V$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!W$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!X$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!Y$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!Z$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AA$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AB$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AC$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AD$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AE$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AF$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AG$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AH$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AI$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AJ$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AK$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AL$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AM$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AN$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AO$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AP$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AQ$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AR$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AS$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AT$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AU$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AV$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AW$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AX$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AY$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!AZ$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!BA$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!BB$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!BC$106,Paramètres!$E60)","v":0},{"$f":"MIN(Paramètres!BD$106,Paramètres!$E60)","v":0}]
[null,null,null,"Fourchette de prix 2","$",null,{"$f":"IF(Paramètres!G$106>Paramètres!$E61,Paramètres!G$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!H$106>Paramètres!$E61,Paramètres!H$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!I$106>Paramètres!$E61,Paramètres!I$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!J$106>Paramètres!$E61,Paramètres!J$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!K$106>Paramètres!$E61,Paramètres!K$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!L$106>Paramètres!$E61,Paramètres!L$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!M$106>Paramètres!$E61,Paramètres!M$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!N$106>Paramètres!$E61,Paramètres!N$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!O$106>Paramètres!$E61,Paramètres!O$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!P$106>Paramètres!$E61,Paramètres!P$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!Q$106>Paramètres!$E61,Paramètres!Q$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!R$106>Paramètres!$E61,Paramètres!R$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!S$106>Paramètres!$E61,Paramètres!S$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!T$106>Paramètres!$E61,Paramètres!T$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!U$106>Paramètres!$E61,Paramètres!U$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!V$106>Paramètres!$E61,Paramètres!V$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!W$106>Paramètres!$E61,Paramètres!W$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!X$106>Paramètres!$E61,Paramètres!X$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!Y$106>Paramètres!$E61,Paramètres!Y$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!Z$106>Paramètres!$E61,Paramètres!Z$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AA$106>Paramètres!$E61,Paramètres!AA$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AB$106>Paramètres!$E61,Paramètres!AB$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AC$106>Paramètres!$E61,Paramètres!AC$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AD$106>Paramètres!$E61,Paramètres!AD$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AE$106>Paramètres!$E61,Paramètres!AE$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AF$106>Paramètres!$E61,Paramètres!AF$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AG$106>Paramètres!$E61,Paramètres!AG$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AH$106>Paramètres!$E61,Paramètres!AH$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AI$106>Paramètres!$E61,Paramètres!AI$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AJ$106>Paramètres!$E61,Paramètres!AJ$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AK$106>Paramètres!$E61,Paramètres!AK$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AL$106>Paramètres!$E61,Paramètres!AL$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AM$106>Paramètres!$E61,Paramètres!AM$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AN$106>Paramètres!$E61,Paramètres!AN$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AO$106>Paramètres!$E61,Paramètres!AO$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AP$106>Paramètres!$E61,Paramètres!AP$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AQ$106>Paramètres!$E61,Paramètres!AQ$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AR$106>Paramètres!$E61,Paramètres!AR$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AS$106>Paramètres!$E61,Paramètres!AS$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AT$106>Paramètres!$E61,Paramètres!AT$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AU$106>Paramètres!$E61,Paramètres!AU$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AV$106>Paramètres!$E61,Paramètres!AV$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AW$106>Paramètres!$E61,Paramètres!AW$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AX$106>Paramètres!$E61,Paramètres!AX$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AY$106>Paramètres!$E61,Paramètres!AY$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!AZ$106>Paramètres!$E61,Paramètres!AZ$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!BA$106>Paramètres!$E61,Paramètres!BA$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!BB$106>Paramètres!$E61,Paramètres!BB$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!BC$106>Paramètres!$E61,Paramètres!BC$106-Paramètres!$E61,0)","v":7000},{"$f":"IF(Paramètres!BD$106>Paramètres!$E61,Paramètres!BD$106-Paramètres!$E61,0)","v":7000}]
[null,null,null,"Fourchette de prix 3","$",null,{"$f":"IF(Paramètres!G$106>Paramètres!$E62,Paramètres!G$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!H$106>Paramètres!$E62,Paramètres!H$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!I$106>Paramètres!$E62,Paramètres!I$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!J$106>Paramètres!$E62,Paramètres!J$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!K$106>Paramètres!$E62,Paramètres!K$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!L$106>Paramètres!$E62,Paramètres!L$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!M$106>Paramètres!$E62,Paramètres!M$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!N$106>Paramètres!$E62,Paramètres!N$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!O$106>Paramètres!$E62,Paramètres!O$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!P$106>Paramètres!$E62,Paramètres!P$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!Q$106>Paramètres!$E62,Paramètres!Q$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!R$106>Paramètres!$E62,Paramètres!R$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!S$106>Paramètres!$E62,Paramètres!S$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!T$106>Paramètres!$E62,Paramètres!T$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!U$106>Paramètres!$E62,Paramètres!U$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!V$106>Paramètres!$E62,Paramètres!V$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!W$106>Paramètres!$E62,Paramètres!W$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!X$106>Paramètres!$E62,Paramètres!X$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!Y$106>Paramètres!$E62,Paramètres!Y$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!Z$106>Paramètres!$E62,Paramètres!Z$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AA$106>Paramètres!$E62,Paramètres!AA$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AB$106>Paramètres!$E62,Paramètres!AB$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AC$106>Paramètres!$E62,Paramètres!AC$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AD$106>Paramètres!$E62,Paramètres!AD$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AE$106>Paramètres!$E62,Paramètres!AE$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AF$106>Paramètres!$E62,Paramètres!AF$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AG$106>Paramètres!$E62,Paramètres!AG$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AH$106>Paramètres!$E62,Paramètres!AH$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AI$106>Paramètres!$E62,Paramètres!AI$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AJ$106>Paramètres!$E62,Paramètres!AJ$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AK$106>Paramètres!$E62,Paramètres!AK$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AL$106>Paramètres!$E62,Paramètres!AL$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AM$106>Paramètres!$E62,Paramètres!AM$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AN$106>Paramètres!$E62,Paramètres!AN$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AO$106>Paramètres!$E62,Paramètres!AO$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AP$106>Paramètres!$E62,Paramètres!AP$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AQ$106>Paramètres!$E62,Paramètres!AQ$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AR$106>Paramètres!$E62,Paramètres!AR$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AS$106>Paramètres!$E62,Paramètres!AS$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AT$106>Paramètres!$E62,Paramètres!AT$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AU$106>Paramètres!$E62,Paramètres!AU$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AV$106>Paramètres!$E62,Paramètres!AV$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AW$106>Paramètres!$E62,Paramètres!AW$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AX$106>Paramètres!$E62,Paramètres!AX$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AY$106>Paramètres!$E62,Paramètres!AY$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!AZ$106>Paramètres!$E62,Paramètres!AZ$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!BA$106>Paramètres!$E62,Paramètres!BA$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!BB$106>Paramètres!$E62,Paramètres!BB$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!BC$106>Paramètres!$E62,Paramètres!BC$106-Paramètres!$E62,0)","v":7000},{"$f":"IF(Paramètres!BD$106>Paramètres!$E62,Paramètres!BD$106-Paramètres!$E62,0)","v":7000}]
[null,null,null,"Fourchette de prix 4","$",null,{"$f":"IF(Paramètres!G$106>Paramètres!$E63,Paramètres!G$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!H$106>Paramètres!$E63,Paramètres!H$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!I$106>Paramètres!$E63,Paramètres!I$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!J$106>Paramètres!$E63,Paramètres!J$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!K$106>Paramètres!$E63,Paramètres!K$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!L$106>Paramètres!$E63,Paramètres!L$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!M$106>Paramètres!$E63,Paramètres!M$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!N$106>Paramètres!$E63,Paramètres!N$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!O$106>Paramètres!$E63,Paramètres!O$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!P$106>Paramètres!$E63,Paramètres!P$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!Q$106>Paramètres!$E63,Paramètres!Q$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!R$106>Paramètres!$E63,Paramètres!R$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!S$106>Paramètres!$E63,Paramètres!S$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!T$106>Paramètres!$E63,Paramètres!T$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!U$106>Paramètres!$E63,Paramètres!U$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!V$106>Paramètres!$E63,Paramètres!V$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!W$106>Paramètres!$E63,Paramètres!W$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!X$106>Paramètres!$E63,Paramètres!X$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!Y$106>Paramètres!$E63,Paramètres!Y$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!Z$106>Paramètres!$E63,Paramètres!Z$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AA$106>Paramètres!$E63,Paramètres!AA$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AB$106>Paramètres!$E63,Paramètres!AB$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AC$106>Paramètres!$E63,Paramètres!AC$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AD$106>Paramètres!$E63,Paramètres!AD$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AE$106>Paramètres!$E63,Paramètres!AE$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AF$106>Paramètres!$E63,Paramètres!AF$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AG$106>Paramètres!$E63,Paramètres!AG$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AH$106>Paramètres!$E63,Paramètres!AH$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AI$106>Paramètres!$E63,Paramètres!AI$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AJ$106>Paramètres!$E63,Paramètres!AJ$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AK$106>Paramètres!$E63,Paramètres!AK$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AL$106>Paramètres!$E63,Paramètres!AL$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AM$106>Paramètres!$E63,Paramètres!AM$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AN$106>Paramètres!$E63,Paramètres!AN$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AO$106>Paramètres!$E63,Paramètres!AO$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AP$106>Paramètres!$E63,Paramètres!AP$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AQ$106>Paramètres!$E63,Paramètres!AQ$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AR$106>Paramètres!$E63,Paramètres!AR$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AS$106>Paramètres!$E63,Paramètres!AS$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AT$106>Paramètres!$E63,Paramètres!AT$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AU$106>Paramètres!$E63,Paramètres!AU$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AV$106>Paramètres!$E63,Paramètres!AV$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AW$106>Paramètres!$E63,Paramètres!AW$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AX$106>Paramètres!$E63,Paramètres!AX$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AY$106>Paramètres!$E63,Paramètres!AY$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!AZ$106>Paramètres!$E63,Paramètres!AZ$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!BA$106>Paramètres!$E63,Paramètres!BA$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!BB$106>Paramètres!$E63,Paramètres!BB$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!BC$106>Paramètres!$E63,Paramètres!BC$106-Paramètres!$E63,0)","v":7000},{"$f":"IF(Paramètres!BD$106>Paramètres!$E63,Paramètres!BD$106-Paramètres!$E63,0)","v":7000}]
[]
[]
[null,null,null,"Palier 1","$ per tonne of Cu cathode",null,{"$f":"Paramètres!$F60*G119","v":0},{"$f":"Paramètres!$F60*H119","v":0},{"$f":"Paramètres!$F60*I119","v":0},{"$f":"Paramètres!$F60*J119","v":0},{"$f":"Paramètres!$F60*K119","v":0},{"$f":"Paramètres!$F60*L119","v":0},{"$f":"Paramètres!$F60*M119","v":0},{"$f":"Paramètres!$F60*N119","v":0},{"$f":"Paramètres!$F60*O119","v":0},{"$f":"Paramètres!$F60*P119","v":0},{"$f":"Paramètres!$F60*Q119","v":0},{"$f":"Paramètres!$F60*R119","v":0},{"$f":"Paramètres!$F60*S119","v":0},{"$f":"Paramètres!$F60*T119","v":0},{"$f":"Paramètres!$F60*U119","v":0},{"$f":"Paramètres!$F60*V119","v":0},{"$f":"Paramètres!$F60*W119","v":0},{"$f":"Paramètres!$F60*X119","v":0},{"$f":"Paramètres!$F60*Y119","v":0},{"$f":"Paramètres!$F60*Z119","v":0},{"$f":"Paramètres!$F60*AA119","v":0},{"$f":"Paramètres!$F60*AB119","v":0},{"$f":"Paramètres!$F60*AC119","v":0},{"$f":"Paramètres!$F60*AD119","v":0},{"$f":"Paramètres!$F60*AE119","v":0},{"$f":"Paramètres!$F60*AF119","v":0},{"$f":"Paramètres!$F60*AG119","v":0},{"$f":"Paramètres!$F60*AH119","v":0},{"$f":"Paramètres!$F60*AI119","v":0},{"$f":"Paramètres!$F60*AJ119","v":0},{"$f":"Paramètres!$F60*AK119","v":0},{"$f":"Paramètres!$F60*AL119","v":0},{"$f":"Paramètres!$F60*AM119","v":0},{"$f":"Paramètres!$F60*AN119","v":0},{"$f":"Paramètres!$F60*AO119","v":0},{"$f":"Paramètres!$F60*AP119","v":0},{"$f":"Paramètres!$F60*AQ119","v":0},{"$f":"Paramètres!$F60*AR119","v":0},{"$f":"Paramètres!$F60*AS119","v":0},{"$f":"Paramètres!$F60*AT119","v":0},{"$f":"Paramètres!$F60*AU119","v":0},{"$f":"Paramètres!$F60*AV119","v":0},{"$f":"Paramètres!$F60*AW119","v":0},{"$f":"Paramètres!$F60*AX119","v":0},{"$f":"Paramètres!$F60*AY119","v":0},{"$f":"Paramètres!$F60*AZ119","v":0},{"$f":"Paramètres!$F60*BA119","v":0},{"$f":"Paramètres!$F60*BB119","v":0},{"$f":"Paramètres!$F60*BC119","v":0},{"$f":"Paramètres!$F60*BD119","v":0}]
[null,null,null,"Palier 2","$ per tonne of Cu cathode",null,{"$f":"Paramètres!$F61*G120","v":0},{"$f":"Paramètres!$F61*H120","v":0},{"$f":"Paramètres!$F61*I120","v":0},{"$f":"Paramètres!$F61*J120","v":0},{"$f":"Paramètres!$F61*K120","v":0},{"$f":"Paramètres!$F61*L120","v":0},{"$f":"Paramètres!$F61*M120","v":0},{"$f":"Paramètres!$F61*N120","v":0},{"$f":"Paramètres!$F61*O120","v":0},{"$f":"Paramètres!$F61*P120","v":0},{"$f":"Paramètres!$F61*Q120","v":0},{"$f":"Paramètres!$F61*R120","v":0},{"$f":"Paramètres!$F61*S120","v":0},{"$f":"Paramètres!$F61*T120","v":0},{"$f":"Paramètres!$F61*U120","v":0},{"$f":"Paramètres!$F61*V120","v":0},{"$f":"Paramètres!$F61*W120","v":0},{"$f":"Paramètres!$F61*X120","v":0},{"$f":"Paramètres!$F61*Y120","v":0},{"$f":"Paramètres!$F61*Z120","v":0},{"$f":"Paramètres!$F61*AA120","v":0},{"$f":"Paramètres!$F61*AB120","v":0},{"$f":"Paramètres!$F61*AC120","v":0},{"$f":"Paramètres!$F61*AD120","v":0},{"$f":"Paramètres!$F61*AE120","v":0},{"$f":"Paramètres!$F61*AF120","v":0},{"$f":"Paramètres!$F61*AG120","v":0},{"$f":"Paramètres!$F61*AH120","v":0},{"$f":"Paramètres!$F61*AI120","v":0},{"$f":"Paramètres!$F61*AJ120","v":0},{"$f":"Paramètres!$F61*AK120","v":0},{"$f":"Paramètres!$F61*AL120","v":0},{"$f":"Paramètres!$F61*AM120","v":0},{"$f":"Paramètres!$F61*AN120","v":0},{"$f":"Paramètres!$F61*AO120","v":0},{"$f":"Paramètres!$F61*AP120","v":0},{"$f":"Paramètres!$F61*AQ120","v":0},{"$f":"Paramètres!$F61*AR120","v":0},{"$f":"Paramètres!$F61*AS120","v":0},{"$f":"Paramètres!$F61*AT120","v":0},{"$f":"Paramètres!$F61*AU120","v":0},{"$f":"Paramètres!$F61*AV120","v":0},{"$f":"Paramètres!$F61*AW120","v":0},{"$f":"Paramètres!$F61*AX120","v":0},{"$f":"Paramètres!$F61*AY120","v":0},{"$f":"Paramètres!$F61*AZ120","v":0},{"$f":"Paramètres!$F61*BA120","v":0},{"$f":"Paramètres!$F61*BB120","v":0},{"$f":"Paramètres!$F61*BC120","v":0},{"$f":"Paramètres!$F61*BD120","v":0}]
[null,null,null,"Palier 3","$ per tonne of Cu cathode",null,{"$f":"Paramètres!$F62*G121","v":0},{"$f":"Paramètres!$F62*H121","v":0},{"$f":"Paramètres!$F62*I121","v":0},{"$f":"Paramètres!$F62*J121","v":0},{"$f":"Paramètres!$F62*K121","v":0},{"$f":"Paramètres!$F62*L121","v":0},{"$f":"Paramètres!$F62*M121","v":0},{"$f":"Paramètres!$F62*N121","v":0},{"$f":"Paramètres!$F62*O121","v":0},{"$f":"Paramètres!$F62*P121","v":0},{"$f":"Paramètres!$F62*Q121","v":0},{"$f":"Paramètres!$F62*R121","v":0},{"$f":"Paramètres!$F62*S121","v":0},{"$f":"Paramètres!$F62*T121","v":0},{"$f":"Paramètres!$F62*U121","v":0},{"$f":"Paramètres!$F62*V121","v":0},{"$f":"Paramètres!$F62*W121","v":0},{"$f":"Paramètres!$F62*X121","v":0},{"$f":"Paramètres!$F62*Y121","v":0},{"$f":"Paramètres!$F62*Z121","v":0},{"$f":"Paramètres!$F62*AA121","v":0},{"$f":"Paramètres!$F62*AB121","v":0},{"$f":"Paramètres!$F62*AC121","v":0},{"$f":"Paramètres!$F62*AD121","v":0},{"$f":"Paramètres!$F62*AE121","v":0},{"$f":"Paramètres!$F62*AF121","v":0},{"$f":"Paramètres!$F62*AG121","v":0},{"$f":"Paramètres!$F62*AH121","v":0},{"$f":"Paramètres!$F62*AI121","v":0},{"$f":"Paramètres!$F62*AJ121","v":0},{"$f":"Paramètres!$F62*AK121","v":0},{"$f":"Paramètres!$F62*AL121","v":0},{"$f":"Paramètres!$F62*AM121","v":0},{"$f":"Paramètres!$F62*AN121","v":0},{"$f":"Paramètres!$F62*AO121","v":0},{"$f":"Paramètres!$F62*AP121","v":0},{"$f":"Paramètres!$F62*AQ121","v":0},{"$f":"Paramètres!$F62*AR121","v":0},{"$f":"Paramètres!$F62*AS121","v":0},{"$f":"Paramètres!$F62*AT121","v":0},{"$f":"Paramètres!$F62*AU121","v":0},{"$f":"Paramètres!$F62*AV121","v":0},{"$f":"Paramètres!$F62*AW121","v":0},{"$f":"Paramètres!$F62*AX121","v":0},{"$f":"Paramètres!$F62*AY121","v":0},{"$f":"Paramètres!$F62*AZ121","v":0},{"$f":"Paramètres!$F62*BA121","v":0},{"$f":"Paramètres!$F62*BB121","v":0},{"$f":"Paramètres!$F62*BC121","v":0},{"$f":"Paramètres!$F62*BD121","v":0}]
[null,null,null,"Palier 4","$ per tonne of Cu cathode",null,{"$f":"Paramètres!$F63*G122","v":0},{"$f":"Paramètres!$F63*H122","v":0},{"$f":"Paramètres!$F63*I122","v":0},{"$f":"Paramètres!$F63*J122","v":0},{"$f":"Paramètres!$F63*K122","v":0},{"$f":"Paramètres!$F63*L122","v":0},{"$f":"Paramètres!$F63*M122","v":0},{"$f":"Paramètres!$F63*N122","v":0},{"$f":"Paramètres!$F63*O122","v":0},{"$f":"Paramètres!$F63*P122","v":0},{"$f":"Paramètres!$F63*Q122","v":0},{"$f":"Paramètres!$F63*R122","v":0},{"$f":"Paramètres!$F63*S122","v":0},{"$f":"Paramètres!$F63*T122","v":0},{"$f":"Paramètres!$F63*U122","v":0},{"$f":"Paramètres!$F63*V122","v":0},{"$f":"Paramètres!$F63*W122","v":0},{"$f":"Paramètres!$F63*X122","v":0},{"$f":"Paramètres!$F63*Y122","v":0},{"$f":"Paramètres!$F63*Z122","v":0},{"$f":"Paramètres!$F63*AA122","v":0},{"$f":"Paramètres!$F63*AB122","v":0},{"$f":"Paramètres!$F63*AC122","v":0},{"$f":"Paramètres!$F63*AD122","v":0},{"$f":"Paramètres!$F63*AE122","v":0},{"$f":"Paramètres!$F63*AF122","v":0},{"$f":"Paramètres!$F63*AG122","v":0},{"$f":"Paramètres!$F63*AH122","v":0},{"$f":"Paramètres!$F63*AI122","v":0},{"$f":"Paramètres!$F63*AJ122","v":0},{"$f":"Paramètres!$F63*AK122","v":0},{"$f":"Paramètres!$F63*AL122","v":0},{"$f":"Paramètres!$F63*AM122","v":0},{"$f":"Paramètres!$F63*AN122","v":0},{"$f":"Paramètres!$F63*AO122","v":0},{"$f":"Paramètres!$F63*AP122","v":0},{"$f":"Paramètres!$F63*AQ122","v":0},{"$f":"Paramètres!$F63*AR122","v":0},{"$f":"Paramètres!$F63*AS122","v":0},{"$f":"Paramètres!$F63*AT122","v":0},{"$f":"Paramètres!$F63*AU122","v":0},{"$f":"Paramètres!$F63*AV122","v":0},{"$f":"Paramètres!$F63*AW122","v":0},{"$f":"Paramètres!$F63*AX122","v":0},{"$f":"Paramètres!$F63*AY122","v":0},{"$f":"Paramètres!$F63*AZ122","v":0},{"$f":"Paramètres!$F63*BA122","v":0},{"$f":"Paramètres!$F63*BB122","v":0},{"$f":"Paramètres!$F63*BC122","v":0},{"$f":"Paramètres!$F63*BD122","v":0}]
[null,null,null,"Palier 5","$ per tonne of Cu cathode",null,{"$f":"Paramètres!$F64*G123","v":0},{"$f":"Paramètres!$F64*H123","v":0},{"$f":"Paramètres!$F64*I123","v":0},{"$f":"Paramètres!$F64*J123","v":0},{"$f":"Paramètres!$F64*K123","v":0},{"$f":"Paramètres!$F64*L123","v":0},{"$f":"Paramètres!$F64*M123","v":0},{"$f":"Paramètres!$F64*N123","v":0},{"$f":"Paramètres!$F64*O123","v":0},{"$f":"Paramètres!$F64*P123","v":0},{"$f":"Paramètres!$F64*Q123","v":0},{"$f":"Paramètres!$F64*R123","v":0},{"$f":"Paramètres!$F64*S123","v":0},{"$f":"Paramètres!$F64*T123","v":0},{"$f":"Paramètres!$F64*U123","v":0},{"$f":"Paramètres!$F64*V123","v":0},{"$f":"Paramètres!$F64*W123","v":0},{"$f":"Paramètres!$F64*X123","v":0},{"$f":"Paramètres!$F64*Y123","v":0},{"$f":"Paramètres!$F64*Z123","v":0},{"$f":"Paramètres!$F64*AA123","v":0},{"$f":"Paramètres!$F64*AB123","v":0},{"$f":"Paramètres!$F64*AC123","v":0},{"$f":"Paramètres!$F64*AD123","v":0},{"$f":"Paramètres!$F64*AE123","v":0},{"$f":"Paramètres!$F64*AF123","v":0},{"$f":"Paramètres!$F64*AG123","v":0},{"$f":"Paramètres!$F64*AH123","v":0},{"$f":"Paramètres!$F64*AI123","v":0},{"$f":"Paramètres!$F64*AJ123","v":0},{"$f":"Paramètres!$F64*AK123","v":0},{"$f":"Paramètres!$F64*AL123","v":0},{"$f":"Paramètres!$F64*AM123","v":0},{"$f":"Paramètres!$F64*AN123","v":0},{"$f":"Paramètres!$F64*AO123","v":0},{"$f":"Paramètres!$F64*AP123","v":0},{"$f":"Paramètres!$F64*AQ123","v":0},{"$f":"Paramètres!$F64*AR123","v":0},{"$f":"Paramètres!$F64*AS123","v":0},{"$f":"Paramètres!$F64*AT123","v":0},{"$f":"Paramètres!$F64*AU123","v":0},{"$f":"Paramètres!$F64*AV123","v":0},{"$f":"Paramètres!$F64*AW123","v":0},{"$f":"Paramètres!$F64*AX123","v":0},{"$f":"Paramètres!$F64*AY123","v":0},{"$f":"Paramètres!$F64*AZ123","v":0},{"$f":"Paramètres!$F64*BA123","v":0},{"$f":"Paramètres!$F64*BB123","v":0},{"$f":"Paramètres!$F64*BC123","v":0},{"$f":"Paramètres!$F64*BD123","v":0}]
[]
[null,null,{"$f":"SUM(G131:BD131)","v":0},"Redevance a taux variable","$mm nominal",null,{"$f":"IF(Paramètres!$F$25=1,SUM(G125:G128)*G8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(H125:H128)*H8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(I125:I128)*I8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(J125:J128)*J8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(K125:K128)*K8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(L125:L128)*L8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(M125:M128)*M8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(N125:N128)*N8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(O125:O128)*O8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(P125:P128)*P8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(Q125:Q128)*Q8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(R125:R128)*R8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(S125:S128)*S8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(T125:T128)*T8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(U125:U128)*U8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(V125:V128)*V8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(W125:W128)*W8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(X125:X128)*X8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(Y125:Y128)*Y8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(Z125:Z128)*Z8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AA125:AA128)*AA8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AB125:AB128)*AB8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AC125:AC128)*AC8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AD125:AD128)*AD8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AE125:AE128)*AE8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AF125:AF128)*AF8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AG125:AG128)*AG8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AH125:AH128)*AH8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AI125:AI128)*AI8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AJ125:AJ128)*AJ8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AK125:AK128)*AK8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AL125:AL128)*AL8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AM125:AM128)*AM8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AN125:AN128)*AN8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AO125:AO128)*AO8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AP125:AP128)*AP8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AQ125:AQ128)*AQ8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AR125:AR128)*AR8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AS125:AS128)*AS8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AT125:AT128)*AT8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AU125:AU128)*AU8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AV125:AV128)*AV8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AW125:AW128)*AW8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AX125:AX128)*AX8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AY125:AY128)*AY8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(AZ125:AZ128)*AZ8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(BA125:BA128)*BA8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(BB125:BB128)*BB8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(BC125:BC128)*BC8/1000000,0)","v":0},{"$f":"IF(Paramètres!$F$25=1,SUM(BD125:BD128)*BD8/1000000,0)","v":0}]
[]
[null,null,null,"Droits de douane"]
[null,null,{"$f":"SUM(G134:BD134)","v":71.754250481414616},"Droits de douane","$mm nominal",null,{"$f":"G61*Paramètres!$F$38*Paramètres!$F$101+SUM(G59+G60)*Paramètres!$F$38*Paramètres!$F$102","v":0.11447822000000002},{"$f":"H61*Paramètres!$F$38*Paramètres!$F$101+SUM(H59+H60)*Paramètres!$F$38*Paramètres!$F$102","v":0.57589914000000009},{"$f":"I61*Paramètres!$F$38*Paramètres!$F$101+SUM(I59+I60)*Paramètres!$F$38*Paramètres!$F$102","v":2.109129218064},{"$f":"J61*Paramètres!$F$38*Paramètres!$F$101+SUM(J59+J60)*Paramètres!$F$38*Paramètres!$F$102","v":2.7209404956240006},{"$f":"K61*Paramètres!$F$38*Paramètres!$F$101+SUM(K59+K60)*Paramètres!$F$38*Paramètres!$F$102","v":1.2384884611283042},{"$f":"L61*Paramètres!$F$38*Paramètres!$F$101+SUM(L59+L60)*Paramètres!$F$38*Paramètres!$F$102","v":4.6163601194867958},{"$f":"M61*Paramètres!$F$38*Paramètres!$F$101+SUM(M59+M60)*Paramètres!$F$38*Paramètres!$F$102","v":6.2531010323633973},{"$f":"N61*Paramètres!$F$38*Paramètres!$F$101+SUM(N59+N60)*Paramètres!$F$38*Paramètres!$F$102","v":5.5914246800999958},{"$f":"O61*Paramètres!$F$38*Paramètres!$F$101+SUM(O59+O60)*Paramètres!$F$38*Paramètres!$F$102","v":5.4401473947265995},{"$f":"P61*Paramètres!$F$38*Paramètres!$F$101+SUM(P59+P60)*Paramètres!$F$38*Paramètres!$F$102","v":5.5877068005590251},{"$f":"Q61*Paramètres!$F$38*Paramètres!$F$101+SUM(Q59+Q60)*Paramètres!$F$38*Paramètres!$F$102","v":4.454866896200981},{"$f":"R61*Paramètres!$F$38*Paramètres!$F$101+SUM(R59+R60)*Paramètres!$F$38*Paramètres!$F$102","v":4.1086313869653113},{"$f":"S61*Paramètres!$F$38*Paramètres!$F$101+SUM(S59+S60)*Paramètres!$F$38*Paramètres!$F$102","v":4.1108038174996944},{"$f":"T61*Paramètres!$F$38*Paramètres!$F$101+SUM(T59+T60)*Paramètres!$F$38*Paramètres!$F$102","v":3.989818823833569},{"$f":"U61*Paramètres!$F$38*Paramètres!$F$101+SUM(U59+U60)*Paramètres!$F$38*Paramètres!$F$102","v":3.6304316024857624},{"$f":"V61*Paramètres!$F$38*Paramètres!$F$101+SUM(V59+V60)*Paramètres!$F$38*Paramètres!$F$102","v":3.5462049588716944},{"$f":"W61*Paramètres!$F$38*Paramètres!$F$101+SUM(W59+W60)*Paramètres!$F$38*Paramètres!$F$102","v":3.5878766969279212},{"$f":"X61*Paramètres!$F$38*Paramètres!$F$101+SUM(X59+X60)*Paramètres!$F$38*Paramètres!$F$102","v":3.6328959488511199},{"$f":"Y61*Paramètres!$F$38*Paramètres!$F$101+SUM(Y59+Y60)*Paramètres!$F$38*Paramètres!$F$102","v":3.6984516562777445},{"$f":"Z61*Paramètres!$F$38*Paramètres!$F$101+SUM(Z59+Z60)*Paramètres!$F$38*Paramètres!$F$102","v":2.7465931314487055},{"$f":"AA61*Paramètres!$F$38*Paramètres!$F$101+SUM(AA59+AA60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AB61*Paramètres!$F$38*Paramètres!$F$101+SUM(AB59+AB60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AC61*Paramètres!$F$38*Paramètres!$F$101+SUM(AC59+AC60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AD61*Paramètres!$F$38*Paramètres!$F$101+SUM(AD59+AD60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AE61*Paramètres!$F$38*Paramètres!$F$101+SUM(AE59+AE60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AF61*Paramètres!$F$38*Paramètres!$F$101+SUM(AF59+AF60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AG61*Paramètres!$F$38*Paramètres!$F$101+SUM(AG59+AG60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AH61*Paramètres!$F$38*Paramètres!$F$101+SUM(AH59+AH60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AI61*Paramètres!$F$38*Paramètres!$F$101+SUM(AI59+AI60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AJ61*Paramètres!$F$38*Paramètres!$F$101+SUM(AJ59+AJ60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AK61*Paramètres!$F$38*Paramètres!$F$101+SUM(AK59+AK60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AL61*Paramètres!$F$38*Paramètres!$F$101+SUM(AL59+AL60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AM61*Paramètres!$F$38*Paramètres!$F$101+SUM(AM59+AM60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AN61*Paramètres!$F$38*Paramètres!$F$101+SUM(AN59+AN60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AO61*Paramètres!$F$38*Paramètres!$F$101+SUM(AO59+AO60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AP61*Paramètres!$F$38*Paramètres!$F$101+SUM(AP59+AP60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AQ61*Paramètres!$F$38*Paramètres!$F$101+SUM(AQ59+AQ60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AR61*Paramètres!$F$38*Paramètres!$F$101+SUM(AR59+AR60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AS61*Paramètres!$F$38*Paramètres!$F$101+SUM(AS59+AS60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AT61*Paramètres!$F$38*Paramètres!$F$101+SUM(AT59+AT60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AU61*Paramètres!$F$38*Paramètres!$F$101+SUM(AU59+AU60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AV61*Paramètres!$F$38*Paramètres!$F$101+SUM(AV59+AV60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AW61*Paramètres!$F$38*Paramètres!$F$101+SUM(AW59+AW60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AX61*Paramètres!$F$38*Paramètres!$F$101+SUM(AX59+AX60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AY61*Paramètres!$F$38*Paramètres!$F$101+SUM(AY59+AY60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"AZ61*Paramètres!$F$38*Paramètres!$F$101+SUM(AZ59+AZ60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"BA61*Paramètres!$F$38*Paramètres!$F$101+SUM(BA59+BA60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"BB61*Paramètres!$F$38*Paramètres!$F$101+SUM(BB59+BB60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"BC61*Paramètres!$F$38*Paramètres!$F$101+SUM(BC59+BC60)*Paramètres!$F$38*Paramètres!$F$102","v":0},{"$f":"BD61*Paramètres!$F$38*Paramètres!$F$101+SUM(BD59+BD60)*Paramètres!$F$38*Paramètres!$F$102","v":0}]
[]
[null,null,null,"Bonus"]
[null,null,{"$f":"SUM(G137:BD137)","v":0},"Bonus de signature","$mm nominal",null,{"$f":"(G37=1)*Paramètres!$F$9","v":0},{"$f":"(H37=1)*Paramètres!$F$9","v":0},{"$f":"(I37=1)*Paramètres!$F$9","v":0},{"$f":"(J37=1)*Paramètres!$F$9","v":0},{"$f":"(K37=1)*Paramètres!$F$9","v":0},{"$f":"(L37=1)*Paramètres!$F$9","v":0},{"$f":"(M37=1)*Paramètres!$F$9","v":0},{"$f":"(N37=1)*Paramètres!$F$9","v":0},{"$f":"(O37=1)*Paramètres!$F$9","v":0},{"$f":"(P37=1)*Paramètres!$F$9","v":0},{"$f":"(Q37=1)*Paramètres!$F$9","v":0},{"$f":"(R37=1)*Paramètres!$F$9","v":0},{"$f":"(S37=1)*Paramètres!$F$9","v":0},{"$f":"(T37=1)*Paramètres!$F$9","v":0},{"$f":"(U37=1)*Paramètres!$F$9","v":0},{"$f":"(V37=1)*Paramètres!$F$9","v":0},{"$f":"(W37=1)*Paramètres!$F$9","v":0},{"$f":"(X37=1)*Paramètres!$F$9","v":0},{"$f":"(Y37=1)*Paramètres!$F$9","v":0},{"$f":"(Z37=1)*Paramètres!$F$9","v":0},{"$f":"(AA37=1)*Paramètres!$F$9","v":0},{"$f":"(AB37=1)*Paramètres!$F$9","v":0},{"$f":"(AC37=1)*Paramètres!$F$9","v":0},{"$f":"(AD37=1)*Paramètres!$F$9","v":0},{"$f":"(AE37=1)*Paramètres!$F$9","v":0},{"$f":"(AF37=1)*Paramètres!$F$9","v":0},{"$f":"(AG37=1)*Paramètres!$F$9","v":0},{"$f":"(AH37=1)*Paramètres!$F$9","v":0},{"$f":"(AI37=1)*Paramètres!$F$9","v":0},{"$f":"(AJ37=1)*Paramètres!$F$9","v":0},{"$f":"(AK37=1)*Paramètres!$F$9","v":0},{"$f":"(AL37=1)*Paramètres!$F$9","v":0},{"$f":"(AM37=1)*Paramètres!$F$9","v":0},{"$f":"(AN37=1)*Paramètres!$F$9","v":0},{"$f":"(AO37=1)*Paramètres!$F$9","v":0},{"$f":"(AP37=1)*Paramètres!$F$9","v":0},{"$f":"(AQ37=1)*Paramètres!$F$9","v":0},{"$f":"(AR37=1)*Paramètres!$F$9","v":0},{"$f":"(AS37=1)*Paramètres!$F$9","v":0},{"$f":"(AT37=1)*Paramètres!$F$9","v":0},{"$f":"(AU37=1)*Paramètres!$F$9","v":0},{"$f":"(AV37=1)*Paramètres!$F$9","v":0},{"$f":"(AW37=1)*Paramètres!$F$9","v":0},{"$f":"(AX37=1)*Paramètres!$F$9","v":0},{"$f":"(AY37=1)*Paramètres!$F$9","v":0},{"$f":"(AZ37=1)*Paramètres!$F$9","v":0},{"$f":"(BA37=1)*Paramètres!$F$9","v":0},{"$f":"(BB37=1)*Paramètres!$F$9","v":0},{"$f":"(BC37=1)*Paramètres!$F$9","v":0},{"$f":"(BD37=1)*Paramètres!$F$9","v":0}]
[]
[null,null,null,"Indicateurs du projet: valeures nominales"]
[null,null,{"$f":"SUM(G140:BD140)","v":4082.6762942234068},"EBITDA","$mm nominal",null,{"$f":"G56-G61-G131-G134","v":-0.11447822000000002},{"$f":"H56-H61-H131-H134","v":-0.57589914000000009},-2.109129218064,-2.7209404956240006,-1.2384884611283042,179.40920302218828,199.78964548830785,164.66115306230807,225.63454524818718,272.68504732960281,332.3847725024425,285.67536327481918,347.60123557372452,380.88752928825357,328.51500534425799,340.46998324893292,313.16688262696437,311.08366610082163,263.37785584554257,144.09334180186977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G141:BD141)","v":3959.1703140234754},"Excedent Brut d'exploitation","$mm nominal",null,{"$f":"G140-G106-G110-G114-G131-G137","v":-0.11447822000000002},{"$f":"H140-H106-H110-H114-H131-H137","v":-0.57589914000000009},-2.109129218064,-2.7209404956240006,-1.2384884611283042,173.23996144140358,192.70129645020043,158.14111741013954,217.66748471695172,263.43110388539799,322.71382561998882,277.1588319467964,337.84505978722052,370.54907600736942,319.47116122552421,331.24526224782443,304.46000383287588,302.3879411014089,255.59164286961879,139.32548101557094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G142:BD142)","v":2256.7329572555591},"EBE - cuivre","$mm nominal",null,{"$f":"G141*IFERROR(G52/G$54,2/3)","v":-7.6318813333333346E-2},{"$f":"H141*IFERROR(H52/H$54,2/3)","v":-0.38393276000000004},-1.4060861453759999,-1.8139603304160004,-0.82565897408553612,102.27875009495442,122.17075845636845,98.233173748177592,146.97843912502992,166.8283809964268,191.34980435513938,174.89398137558251,186.18868211881374,162.62890751314751,163.08944186650714,169.10009884362088,161.39541786847704,157.21882112139247,151.01267019286644,107.87158660226599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G143:BD143)","v":1702.4373567679152},"EBE - cobalt","$mm nominal",null,{"$f":"G141*IFERROR(G53/G$54,1/3)","v":-3.8159406666666673E-2},{"$f":"H141*IFERROR(H53/H$54,1/3)","v":-0.19196638000000002},-0.70304307268799993,-0.90698016520800018,-0.41282948704276806,70.961211346449133,70.530537993831999,59.907943661961959,70.689045591921783,96.602722888971186,131.36402126484944,102.26485057121386,151.6563776684068,207.92016849422183,156.38171935901704,162.14516340420357,143.06458596439879,145.16911998001646,104.57897267675233,31.453894413304944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Taxe sur la marge operationnelle"]
[null,null,null,"Profit operationnel [EBITDA]","$mm nominal",null,{"$f":"IF(G140<0,0,G140)","v":0},0,0,0,0,179.40920302218828,199.78964548830785,164.66115306230807,225.63454524818718,272.68504732960281,332.3847725024425,285.67536327481918,347.60123557372452,380.88752928825357,328.51500534425799,340.46998324893292,313.16688262696437,311.08366610082163,263.37785584554257,144.09334180186977,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM140<0,0,AM140)","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,{"$f":"IFERROR(IF(G140/G54>0,G140/G54,0),0)","v":0},0,0,0,0,0.54012568131582361,0.51287765826658782,0.47154998149052152,0.53616766864203425,0.55535678467135674,0.65885440704277776,0.64464670990756257,0.68402602108072663,0.71002745574837767,0.69835396743505818,0.70957621753756028,0.69102854002357383,0.68755124726479921,0.64853530260329317,0.57579186476207012,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AM140/AM54>0,AM140/AM54,0),0)","v":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$147,Paramètres!$E$68)","v":0},{"$f":"MIN(H$147,Paramètres!$E$68)","v":0},{"$f":"MIN(I$147,Paramètres!$E$68)","v":0},{"$f":"MIN(J$147,Paramètres!$E$68)","v":0},{"$f":"MIN(K$147,Paramètres!$E$68)","v":0},{"$f":"MIN(L$147,Paramètres!$E$68)","v":0},{"$f":"MIN(M$147,Paramètres!$E$68)","v":0},{"$f":"MIN(N$147,Paramètres!$E$68)","v":0},{"$f":"MIN(O$147,Paramètres!$E$68)","v":0},{"$f":"MIN(P$147,Paramètres!$E$68)","v":0},{"$f":"MIN(Q$147,Paramètres!$E$68)","v":0},{"$f":"MIN(R$147,Paramètres!$E$68)","v":0},{"$f":"MIN(S$147,Paramètres!$E$68)","v":0},{"$f":"MIN(T$147,Paramètres!$E$68)","v":0},{"$f":"MIN(U$147,Paramètres!$E$68)","v":0},{"$f":"MIN(V$147,Paramètres!$E$68)","v":0},{"$f":"MIN(W$147,Paramètres!$E$68)","v":0},{"$f":"MIN(X$147,Paramètres!$E$68)","v":0},{"$f":"MIN(Y$147,Paramètres!$E$68)","v":0},{"$f":"MIN(Z$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AA$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AB$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AC$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AD$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AE$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AF$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AG$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AH$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AI$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AJ$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AK$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AL$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AM$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AN$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AO$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AP$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AQ$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AR$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AS$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AT$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AU$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AV$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AW$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AX$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AY$147,Paramètres!$E$68)","v":0},{"$f":"MIN(AZ$147,Paramètres!$E$68)","v":0},{"$f":"MIN(BA$147,Paramètres!$E$68)","v":0},{"$f":"MIN(BB$147,Paramètres!$E$68)","v":0},{"$f":"MIN(BC$147,Paramètres!$E$68)","v":0},{"$f":"MIN(BD$147,Paramètres!$E$68)","v":0}]
[null,null,null,"Palier 2","%",null,{"$f":"(G$147>Paramètres!$E68)*(G$147-Paramètres!$E68-SUM(G151:G$165))","v":0},{"$f":"(H$147>Paramètres!$E68)*(H$147-Paramètres!$E68-SUM(H151:H$165))","v":0},{"$f":"(I$147>Paramètres!$E68)*(I$147-Paramètres!$E68-SUM(I151:I$165))","v":0},{"$f":"(J$147>Paramètres!$E68)*(J$147-Paramètres!$E68-SUM(J151:J$165))","v":0},{"$f":"(K$147>Paramètres!$E68)*(K$147-Paramètres!$E68-SUM(K151:K$165))","v":0},{"$f":"(L$147>Paramètres!$E68)*(L$147-Paramètres!$E68-SUM(L151:L$165))","v":0},{"$f":"(M$147>Paramètres!$E68)*(M$147-Paramètres!$E68-SUM(M151:M$165))","v":0},{"$f":"(N$147>Paramètres!$E68)*(N$147-Paramètres!$E68-SUM(N151:N$165))","v":0},{"$f":"(O$147>Paramètres!$E68)*(O$147-Paramètres!$E68-SUM(O151:O$165))","v":0},{"$f":"(P$147>Paramètres!$E68)*(P$147-Paramètres!$E68-SUM(P151:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E68)*(Q$147-Paramètres!$E68-SUM(Q151:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E68)*(R$147-Paramètres!$E68-SUM(R151:R$165))","v":0},{"$f":"(S$147>Paramètres!$E68)*(S$147-Paramètres!$E68-SUM(S151:S$165))","v":0},{"$f":"(T$147>Paramètres!$E68)*(T$147-Paramètres!$E68-SUM(T151:T$165))","v":0},{"$f":"(U$147>Paramètres!$E68)*(U$147-Paramètres!$E68-SUM(U151:U$165))","v":0},{"$f":"(V$147>Paramètres!$E68)*(V$147-Paramètres!$E68-SUM(V151:V$165))","v":0},{"$f":"(W$147>Paramètres!$E68)*(W$147-Paramètres!$E68-SUM(W151:W$165))","v":0},{"$f":"(X$147>Paramètres!$E68)*(X$147-Paramètres!$E68-SUM(X151:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E68)*(Y$147-Paramètres!$E68-SUM(Y151:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E68)*(Z$147-Paramètres!$E68-SUM(Z151:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E68)*(AA$147-Paramètres!$E68-SUM(AA151:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E68)*(AB$147-Paramètres!$E68-SUM(AB151:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E68)*(AC$147-Paramètres!$E68-SUM(AC151:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E68)*(AD$147-Paramètres!$E68-SUM(AD151:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E68)*(AE$147-Paramètres!$E68-SUM(AE151:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E68)*(AF$147-Paramètres!$E68-SUM(AF151:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E68)*(AG$147-Paramètres!$E68-SUM(AG151:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E68)*(AH$147-Paramètres!$E68-SUM(AH151:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E68)*(AI$147-Paramètres!$E68-SUM(AI151:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E68)*(AJ$147-Paramètres!$E68-SUM(AJ151:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E68)*(AK$147-Paramètres!$E68-SUM(AK151:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E68)*(AL$147-Paramètres!$E68-SUM(AL151:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E68)*(AM$147-Paramètres!$E68-SUM(AM151:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E68)*(AN$147-Paramètres!$E68-SUM(AN151:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E68)*(AO$147-Paramètres!$E68-SUM(AO151:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E68)*(AP$147-Paramètres!$E68-SUM(AP151:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E68)*(AQ$147-Paramètres!$E68-SUM(AQ151:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E68)*(AR$147-Paramètres!$E68-SUM(AR151:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E68)*(AS$147-Paramètres!$E68-SUM(AS151:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E68)*(AT$147-Paramètres!$E68-SUM(AT151:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E68)*(AU$147-Paramètres!$E68-SUM(AU151:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E68)*(AV$147-Paramètres!$E68-SUM(AV151:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E68)*(AW$147-Paramètres!$E68-SUM(AW151:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E68)*(AX$147-Paramètres!$E68-SUM(AX151:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E68)*(AY$147-Paramètres!$E68-SUM(AY151:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E68)*(AZ$147-Paramètres!$E68-SUM(AZ151:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E68)*(BA$147-Paramètres!$E68-SUM(BA151:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E68)*(BB$147-Paramètres!$E68-SUM(BB151:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E68)*(BC$147-Paramètres!$E68-SUM(BC151:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E68)*(BD$147-Paramètres!$E68-SUM(BD151:BD$165))","v":0}]
[null,null,null,"Palier 3","%",null,{"$f":"(G$147>Paramètres!$E69)*(G$147-Paramètres!$E69-SUM(G152:G$165))","v":0},{"$f":"(H$147>Paramètres!$E69)*(H$147-Paramètres!$E69-SUM(H152:H$165))","v":0},{"$f":"(I$147>Paramètres!$E69)*(I$147-Paramètres!$E69-SUM(I152:I$165))","v":0},{"$f":"(J$147>Paramètres!$E69)*(J$147-Paramètres!$E69-SUM(J152:J$165))","v":0},{"$f":"(K$147>Paramètres!$E69)*(K$147-Paramètres!$E69-SUM(K152:K$165))","v":0},{"$f":"(L$147>Paramètres!$E69)*(L$147-Paramètres!$E69-SUM(L152:L$165))","v":0},{"$f":"(M$147>Paramètres!$E69)*(M$147-Paramètres!$E69-SUM(M152:M$165))","v":0},{"$f":"(N$147>Paramètres!$E69)*(N$147-Paramètres!$E69-SUM(N152:N$165))","v":0},{"$f":"(O$147>Paramètres!$E69)*(O$147-Paramètres!$E69-SUM(O152:O$165))","v":0},{"$f":"(P$147>Paramètres!$E69)*(P$147-Paramètres!$E69-SUM(P152:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E69)*(Q$147-Paramètres!$E69-SUM(Q152:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E69)*(R$147-Paramètres!$E69-SUM(R152:R$165))","v":0},{"$f":"(S$147>Paramètres!$E69)*(S$147-Paramètres!$E69-SUM(S152:S$165))","v":0},{"$f":"(T$147>Paramètres!$E69)*(T$147-Paramètres!$E69-SUM(T152:T$165))","v":0},{"$f":"(U$147>Paramètres!$E69)*(U$147-Paramètres!$E69-SUM(U152:U$165))","v":0},{"$f":"(V$147>Paramètres!$E69)*(V$147-Paramètres!$E69-SUM(V152:V$165))","v":0},{"$f":"(W$147>Paramètres!$E69)*(W$147-Paramètres!$E69-SUM(W152:W$165))","v":0},{"$f":"(X$147>Paramètres!$E69)*(X$147-Paramètres!$E69-SUM(X152:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E69)*(Y$147-Paramètres!$E69-SUM(Y152:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E69)*(Z$147-Paramètres!$E69-SUM(Z152:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E69)*(AA$147-Paramètres!$E69-SUM(AA152:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E69)*(AB$147-Paramètres!$E69-SUM(AB152:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E69)*(AC$147-Paramètres!$E69-SUM(AC152:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E69)*(AD$147-Paramètres!$E69-SUM(AD152:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E69)*(AE$147-Paramètres!$E69-SUM(AE152:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E69)*(AF$147-Paramètres!$E69-SUM(AF152:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E69)*(AG$147-Paramètres!$E69-SUM(AG152:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E69)*(AH$147-Paramètres!$E69-SUM(AH152:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E69)*(AI$147-Paramètres!$E69-SUM(AI152:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E69)*(AJ$147-Paramètres!$E69-SUM(AJ152:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E69)*(AK$147-Paramètres!$E69-SUM(AK152:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E69)*(AL$147-Paramètres!$E69-SUM(AL152:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E69)*(AM$147-Paramètres!$E69-SUM(AM152:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E69)*(AN$147-Paramètres!$E69-SUM(AN152:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E69)*(AO$147-Paramètres!$E69-SUM(AO152:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E69)*(AP$147-Paramètres!$E69-SUM(AP152:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E69)*(AQ$147-Paramètres!$E69-SUM(AQ152:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E69)*(AR$147-Paramètres!$E69-SUM(AR152:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E69)*(AS$147-Paramètres!$E69-SUM(AS152:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E69)*(AT$147-Paramètres!$E69-SUM(AT152:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E69)*(AU$147-Paramètres!$E69-SUM(AU152:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E69)*(AV$147-Paramètres!$E69-SUM(AV152:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E69)*(AW$147-Paramètres!$E69-SUM(AW152:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E69)*(AX$147-Paramètres!$E69-SUM(AX152:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E69)*(AY$147-Paramètres!$E69-SUM(AY152:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E69)*(AZ$147-Paramètres!$E69-SUM(AZ152:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E69)*(BA$147-Paramètres!$E69-SUM(BA152:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E69)*(BB$147-Paramètres!$E69-SUM(BB152:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E69)*(BC$147-Paramètres!$E69-SUM(BC152:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E69)*(BD$147-Paramètres!$E69-SUM(BD152:BD$165))","v":0}]
[null,null,null,"Palier 4","%",null,{"$f":"(G$147>Paramètres!$E70)*(G$147-Paramètres!$E70-SUM(G153:G$165))","v":0},{"$f":"(H$147>Paramètres!$E70)*(H$147-Paramètres!$E70-SUM(H153:H$165))","v":0},{"$f":"(I$147>Paramètres!$E70)*(I$147-Paramètres!$E70-SUM(I153:I$165))","v":0},{"$f":"(J$147>Paramètres!$E70)*(J$147-Paramètres!$E70-SUM(J153:J$165))","v":0},{"$f":"(K$147>Paramètres!$E70)*(K$147-Paramètres!$E70-SUM(K153:K$165))","v":0},{"$f":"(L$147>Paramètres!$E70)*(L$147-Paramètres!$E70-SUM(L153:L$165))","v":0},{"$f":"(M$147>Paramètres!$E70)*(M$147-Paramètres!$E70-SUM(M153:M$165))","v":0},{"$f":"(N$147>Paramètres!$E70)*(N$147-Paramètres!$E70-SUM(N153:N$165))","v":0},{"$f":"(O$147>Paramètres!$E70)*(O$147-Paramètres!$E70-SUM(O153:O$165))","v":0},{"$f":"(P$147>Paramètres!$E70)*(P$147-Paramètres!$E70-SUM(P153:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E70)*(Q$147-Paramètres!$E70-SUM(Q153:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E70)*(R$147-Paramètres!$E70-SUM(R153:R$165))","v":0},{"$f":"(S$147>Paramètres!$E70)*(S$147-Paramètres!$E70-SUM(S153:S$165))","v":0},{"$f":"(T$147>Paramètres!$E70)*(T$147-Paramètres!$E70-SUM(T153:T$165))","v":0},{"$f":"(U$147>Paramètres!$E70)*(U$147-Paramètres!$E70-SUM(U153:U$165))","v":0},{"$f":"(V$147>Paramètres!$E70)*(V$147-Paramètres!$E70-SUM(V153:V$165))","v":0},{"$f":"(W$147>Paramètres!$E70)*(W$147-Paramètres!$E70-SUM(W153:W$165))","v":0},{"$f":"(X$147>Paramètres!$E70)*(X$147-Paramètres!$E70-SUM(X153:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E70)*(Y$147-Paramètres!$E70-SUM(Y153:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E70)*(Z$147-Paramètres!$E70-SUM(Z153:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E70)*(AA$147-Paramètres!$E70-SUM(AA153:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E70)*(AB$147-Paramètres!$E70-SUM(AB153:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E70)*(AC$147-Paramètres!$E70-SUM(AC153:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E70)*(AD$147-Paramètres!$E70-SUM(AD153:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E70)*(AE$147-Paramètres!$E70-SUM(AE153:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E70)*(AF$147-Paramètres!$E70-SUM(AF153:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E70)*(AG$147-Paramètres!$E70-SUM(AG153:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E70)*(AH$147-Paramètres!$E70-SUM(AH153:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E70)*(AI$147-Paramètres!$E70-SUM(AI153:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E70)*(AJ$147-Paramètres!$E70-SUM(AJ153:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E70)*(AK$147-Paramètres!$E70-SUM(AK153:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E70)*(AL$147-Paramètres!$E70-SUM(AL153:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E70)*(AM$147-Paramètres!$E70-SUM(AM153:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E70)*(AN$147-Paramètres!$E70-SUM(AN153:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E70)*(AO$147-Paramètres!$E70-SUM(AO153:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E70)*(AP$147-Paramètres!$E70-SUM(AP153:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E70)*(AQ$147-Paramètres!$E70-SUM(AQ153:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E70)*(AR$147-Paramètres!$E70-SUM(AR153:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E70)*(AS$147-Paramètres!$E70-SUM(AS153:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E70)*(AT$147-Paramètres!$E70-SUM(AT153:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E70)*(AU$147-Paramètres!$E70-SUM(AU153:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E70)*(AV$147-Paramètres!$E70-SUM(AV153:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E70)*(AW$147-Paramètres!$E70-SUM(AW153:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E70)*(AX$147-Paramètres!$E70-SUM(AX153:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E70)*(AY$147-Paramètres!$E70-SUM(AY153:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E70)*(AZ$147-Paramètres!$E70-SUM(AZ153:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E70)*(BA$147-Paramètres!$E70-SUM(BA153:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E70)*(BB$147-Paramètres!$E70-SUM(BB153:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E70)*(BC$147-Paramètres!$E70-SUM(BC153:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E70)*(BD$147-Paramètres!$E70-SUM(BD153:BD$165))","v":0}]
[null,null,null,"Palier 5","%",null,{"$f":"(G$147>Paramètres!$E71)*(G$147-Paramètres!$E71-SUM(G154:G$165))","v":0},{"$f":"(H$147>Paramètres!$E71)*(H$147-Paramètres!$E71-SUM(H154:H$165))","v":0},{"$f":"(I$147>Paramètres!$E71)*(I$147-Paramètres!$E71-SUM(I154:I$165))","v":0},{"$f":"(J$147>Paramètres!$E71)*(J$147-Paramètres!$E71-SUM(J154:J$165))","v":0},{"$f":"(K$147>Paramètres!$E71)*(K$147-Paramètres!$E71-SUM(K154:K$165))","v":0},{"$f":"(L$147>Paramètres!$E71)*(L$147-Paramètres!$E71-SUM(L154:L$165))","v":0},{"$f":"(M$147>Paramètres!$E71)*(M$147-Paramètres!$E71-SUM(M154:M$165))","v":0},{"$f":"(N$147>Paramètres!$E71)*(N$147-Paramètres!$E71-SUM(N154:N$165))","v":0},{"$f":"(O$147>Paramètres!$E71)*(O$147-Paramètres!$E71-SUM(O154:O$165))","v":0},{"$f":"(P$147>Paramètres!$E71)*(P$147-Paramètres!$E71-SUM(P154:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E71)*(Q$147-Paramètres!$E71-SUM(Q154:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E71)*(R$147-Paramètres!$E71-SUM(R154:R$165))","v":0},{"$f":"(S$147>Paramètres!$E71)*(S$147-Paramètres!$E71-SUM(S154:S$165))","v":0},{"$f":"(T$147>Paramètres!$E71)*(T$147-Paramètres!$E71-SUM(T154:T$165))","v":0},{"$f":"(U$147>Paramètres!$E71)*(U$147-Paramètres!$E71-SUM(U154:U$165))","v":0},{"$f":"(V$147>Paramètres!$E71)*(V$147-Paramètres!$E71-SUM(V154:V$165))","v":0},{"$f":"(W$147>Paramètres!$E71)*(W$147-Paramètres!$E71-SUM(W154:W$165))","v":0},{"$f":"(X$147>Paramètres!$E71)*(X$147-Paramètres!$E71-SUM(X154:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E71)*(Y$147-Paramètres!$E71-SUM(Y154:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E71)*(Z$147-Paramètres!$E71-SUM(Z154:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E71)*(AA$147-Paramètres!$E71-SUM(AA154:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E71)*(AB$147-Paramètres!$E71-SUM(AB154:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E71)*(AC$147-Paramètres!$E71-SUM(AC154:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E71)*(AD$147-Paramètres!$E71-SUM(AD154:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E71)*(AE$147-Paramètres!$E71-SUM(AE154:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E71)*(AF$147-Paramètres!$E71-SUM(AF154:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E71)*(AG$147-Paramètres!$E71-SUM(AG154:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E71)*(AH$147-Paramètres!$E71-SUM(AH154:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E71)*(AI$147-Paramètres!$E71-SUM(AI154:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E71)*(AJ$147-Paramètres!$E71-SUM(AJ154:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E71)*(AK$147-Paramètres!$E71-SUM(AK154:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E71)*(AL$147-Paramètres!$E71-SUM(AL154:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E71)*(AM$147-Paramètres!$E71-SUM(AM154:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E71)*(AN$147-Paramètres!$E71-SUM(AN154:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E71)*(AO$147-Paramètres!$E71-SUM(AO154:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E71)*(AP$147-Paramètres!$E71-SUM(AP154:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E71)*(AQ$147-Paramètres!$E71-SUM(AQ154:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E71)*(AR$147-Paramètres!$E71-SUM(AR154:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E71)*(AS$147-Paramètres!$E71-SUM(AS154:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E71)*(AT$147-Paramètres!$E71-SUM(AT154:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E71)*(AU$147-Paramètres!$E71-SUM(AU154:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E71)*(AV$147-Paramètres!$E71-SUM(AV154:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E71)*(AW$147-Paramètres!$E71-SUM(AW154:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E71)*(AX$147-Paramètres!$E71-SUM(AX154:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E71)*(AY$147-Paramètres!$E71-SUM(AY154:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E71)*(AZ$147-Paramètres!$E71-SUM(AZ154:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E71)*(BA$147-Paramètres!$E71-SUM(BA154:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E71)*(BB$147-Paramètres!$E71-SUM(BB154:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E71)*(BC$147-Paramètres!$E71-SUM(BC154:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E71)*(BD$147-Paramètres!$E71-SUM(BD154:BD$165))","v":0}]
[null,null,null,"Palier 6","%",null,{"$f":"(G$147>Paramètres!$E72)*(G$147-Paramètres!$E72-SUM(G155:G$165))","v":0},{"$f":"(H$147>Paramètres!$E72)*(H$147-Paramètres!$E72-SUM(H155:H$165))","v":0},{"$f":"(I$147>Paramètres!$E72)*(I$147-Paramètres!$E72-SUM(I155:I$165))","v":0},{"$f":"(J$147>Paramètres!$E72)*(J$147-Paramètres!$E72-SUM(J155:J$165))","v":0},{"$f":"(K$147>Paramètres!$E72)*(K$147-Paramètres!$E72-SUM(K155:K$165))","v":0},{"$f":"(L$147>Paramètres!$E72)*(L$147-Paramètres!$E72-SUM(L155:L$165))","v":0},{"$f":"(M$147>Paramètres!$E72)*(M$147-Paramètres!$E72-SUM(M155:M$165))","v":0},{"$f":"(N$147>Paramètres!$E72)*(N$147-Paramètres!$E72-SUM(N155:N$165))","v":0},{"$f":"(O$147>Paramètres!$E72)*(O$147-Paramètres!$E72-SUM(O155:O$165))","v":0},{"$f":"(P$147>Paramètres!$E72)*(P$147-Paramètres!$E72-SUM(P155:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E72)*(Q$147-Paramètres!$E72-SUM(Q155:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E72)*(R$147-Paramètres!$E72-SUM(R155:R$165))","v":0},{"$f":"(S$147>Paramètres!$E72)*(S$147-Paramètres!$E72-SUM(S155:S$165))","v":0},{"$f":"(T$147>Paramètres!$E72)*(T$147-Paramètres!$E72-SUM(T155:T$165))","v":0},{"$f":"(U$147>Paramètres!$E72)*(U$147-Paramètres!$E72-SUM(U155:U$165))","v":0},{"$f":"(V$147>Paramètres!$E72)*(V$147-Paramètres!$E72-SUM(V155:V$165))","v":0},{"$f":"(W$147>Paramètres!$E72)*(W$147-Paramètres!$E72-SUM(W155:W$165))","v":0},{"$f":"(X$147>Paramètres!$E72)*(X$147-Paramètres!$E72-SUM(X155:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E72)*(Y$147-Paramètres!$E72-SUM(Y155:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E72)*(Z$147-Paramètres!$E72-SUM(Z155:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E72)*(AA$147-Paramètres!$E72-SUM(AA155:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E72)*(AB$147-Paramètres!$E72-SUM(AB155:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E72)*(AC$147-Paramètres!$E72-SUM(AC155:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E72)*(AD$147-Paramètres!$E72-SUM(AD155:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E72)*(AE$147-Paramètres!$E72-SUM(AE155:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E72)*(AF$147-Paramètres!$E72-SUM(AF155:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E72)*(AG$147-Paramètres!$E72-SUM(AG155:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E72)*(AH$147-Paramètres!$E72-SUM(AH155:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E72)*(AI$147-Paramètres!$E72-SUM(AI155:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E72)*(AJ$147-Paramètres!$E72-SUM(AJ155:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E72)*(AK$147-Paramètres!$E72-SUM(AK155:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E72)*(AL$147-Paramètres!$E72-SUM(AL155:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E72)*(AM$147-Paramètres!$E72-SUM(AM155:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E72)*(AN$147-Paramètres!$E72-SUM(AN155:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E72)*(AO$147-Paramètres!$E72-SUM(AO155:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E72)*(AP$147-Paramètres!$E72-SUM(AP155:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E72)*(AQ$147-Paramètres!$E72-SUM(AQ155:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E72)*(AR$147-Paramètres!$E72-SUM(AR155:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E72)*(AS$147-Paramètres!$E72-SUM(AS155:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E72)*(AT$147-Paramètres!$E72-SUM(AT155:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E72)*(AU$147-Paramètres!$E72-SUM(AU155:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E72)*(AV$147-Paramètres!$E72-SUM(AV155:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E72)*(AW$147-Paramètres!$E72-SUM(AW155:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E72)*(AX$147-Paramètres!$E72-SUM(AX155:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E72)*(AY$147-Paramètres!$E72-SUM(AY155:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E72)*(AZ$147-Paramètres!$E72-SUM(AZ155:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E72)*(BA$147-Paramètres!$E72-SUM(BA155:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E72)*(BB$147-Paramètres!$E72-SUM(BB155:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E72)*(BC$147-Paramètres!$E72-SUM(BC155:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E72)*(BD$147-Paramètres!$E72-SUM(BD155:BD$165))","v":0}]
[null,null,null,"Palier 7","%",null,{"$f":"(G$147>Paramètres!$E73)*(G$147-Paramètres!$E73-SUM(G156:G$165))","v":0},{"$f":"(H$147>Paramètres!$E73)*(H$147-Paramètres!$E73-SUM(H156:H$165))","v":0},{"$f":"(I$147>Paramètres!$E73)*(I$147-Paramètres!$E73-SUM(I156:I$165))","v":0},{"$f":"(J$147>Paramètres!$E73)*(J$147-Paramètres!$E73-SUM(J156:J$165))","v":0},{"$f":"(K$147>Paramètres!$E73)*(K$147-Paramètres!$E73-SUM(K156:K$165))","v":0},{"$f":"(L$147>Paramètres!$E73)*(L$147-Paramètres!$E73-SUM(L156:L$165))","v":0},{"$f":"(M$147>Paramètres!$E73)*(M$147-Paramètres!$E73-SUM(M156:M$165))","v":0},{"$f":"(N$147>Paramètres!$E73)*(N$147-Paramètres!$E73-SUM(N156:N$165))","v":0},{"$f":"(O$147>Paramètres!$E73)*(O$147-Paramètres!$E73-SUM(O156:O$165))","v":0},{"$f":"(P$147>Paramètres!$E73)*(P$147-Paramètres!$E73-SUM(P156:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E73)*(Q$147-Paramètres!$E73-SUM(Q156:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E73)*(R$147-Paramètres!$E73-SUM(R156:R$165))","v":0},{"$f":"(S$147>Paramètres!$E73)*(S$147-Paramètres!$E73-SUM(S156:S$165))","v":0},{"$f":"(T$147>Paramètres!$E73)*(T$147-Paramètres!$E73-SUM(T156:T$165))","v":0},{"$f":"(U$147>Paramètres!$E73)*(U$147-Paramètres!$E73-SUM(U156:U$165))","v":0},{"$f":"(V$147>Paramètres!$E73)*(V$147-Paramètres!$E73-SUM(V156:V$165))","v":0},{"$f":"(W$147>Paramètres!$E73)*(W$147-Paramètres!$E73-SUM(W156:W$165))","v":0},{"$f":"(X$147>Paramètres!$E73)*(X$147-Paramètres!$E73-SUM(X156:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E73)*(Y$147-Paramètres!$E73-SUM(Y156:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E73)*(Z$147-Paramètres!$E73-SUM(Z156:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E73)*(AA$147-Paramètres!$E73-SUM(AA156:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E73)*(AB$147-Paramètres!$E73-SUM(AB156:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E73)*(AC$147-Paramètres!$E73-SUM(AC156:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E73)*(AD$147-Paramètres!$E73-SUM(AD156:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E73)*(AE$147-Paramètres!$E73-SUM(AE156:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E73)*(AF$147-Paramètres!$E73-SUM(AF156:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E73)*(AG$147-Paramètres!$E73-SUM(AG156:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E73)*(AH$147-Paramètres!$E73-SUM(AH156:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E73)*(AI$147-Paramètres!$E73-SUM(AI156:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E73)*(AJ$147-Paramètres!$E73-SUM(AJ156:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E73)*(AK$147-Paramètres!$E73-SUM(AK156:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E73)*(AL$147-Paramètres!$E73-SUM(AL156:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E73)*(AM$147-Paramètres!$E73-SUM(AM156:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E73)*(AN$147-Paramètres!$E73-SUM(AN156:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E73)*(AO$147-Paramètres!$E73-SUM(AO156:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E73)*(AP$147-Paramètres!$E73-SUM(AP156:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E73)*(AQ$147-Paramètres!$E73-SUM(AQ156:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E73)*(AR$147-Paramètres!$E73-SUM(AR156:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E73)*(AS$147-Paramètres!$E73-SUM(AS156:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E73)*(AT$147-Paramètres!$E73-SUM(AT156:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E73)*(AU$147-Paramètres!$E73-SUM(AU156:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E73)*(AV$147-Paramètres!$E73-SUM(AV156:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E73)*(AW$147-Paramètres!$E73-SUM(AW156:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E73)*(AX$147-Paramètres!$E73-SUM(AX156:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E73)*(AY$147-Paramètres!$E73-SUM(AY156:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E73)*(AZ$147-Paramètres!$E73-SUM(AZ156:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E73)*(BA$147-Paramètres!$E73-SUM(BA156:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E73)*(BB$147-Paramètres!$E73-SUM(BB156:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E73)*(BC$147-Paramètres!$E73-SUM(BC156:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E73)*(BD$147-Paramètres!$E73-SUM(BD156:BD$165))","v":0}]
[null,null,null,"Palier 8","%",null,{"$f":"(G$147>Paramètres!$E74)*(G$147-Paramètres!$E74-SUM(G157:G$165))","v":0},{"$f":"(H$147>Paramètres!$E74)*(H$147-Paramètres!$E74-SUM(H157:H$165))","v":0},{"$f":"(I$147>Paramètres!$E74)*(I$147-Paramètres!$E74-SUM(I157:I$165))","v":0},{"$f":"(J$147>Paramètres!$E74)*(J$147-Paramètres!$E74-SUM(J157:J$165))","v":0},{"$f":"(K$147>Paramètres!$E74)*(K$147-Paramètres!$E74-SUM(K157:K$165))","v":0},{"$f":"(L$147>Paramètres!$E74)*(L$147-Paramètres!$E74-SUM(L157:L$165))","v":0},{"$f":"(M$147>Paramètres!$E74)*(M$147-Paramètres!$E74-SUM(M157:M$165))","v":0},{"$f":"(N$147>Paramètres!$E74)*(N$147-Paramètres!$E74-SUM(N157:N$165))","v":0},{"$f":"(O$147>Paramètres!$E74)*(O$147-Paramètres!$E74-SUM(O157:O$165))","v":0},{"$f":"(P$147>Paramètres!$E74)*(P$147-Paramètres!$E74-SUM(P157:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E74)*(Q$147-Paramètres!$E74-SUM(Q157:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E74)*(R$147-Paramètres!$E74-SUM(R157:R$165))","v":0},{"$f":"(S$147>Paramètres!$E74)*(S$147-Paramètres!$E74-SUM(S157:S$165))","v":0},{"$f":"(T$147>Paramètres!$E74)*(T$147-Paramètres!$E74-SUM(T157:T$165))","v":0},{"$f":"(U$147>Paramètres!$E74)*(U$147-Paramètres!$E74-SUM(U157:U$165))","v":0},{"$f":"(V$147>Paramètres!$E74)*(V$147-Paramètres!$E74-SUM(V157:V$165))","v":0},{"$f":"(W$147>Paramètres!$E74)*(W$147-Paramètres!$E74-SUM(W157:W$165))","v":0},{"$f":"(X$147>Paramètres!$E74)*(X$147-Paramètres!$E74-SUM(X157:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E74)*(Y$147-Paramètres!$E74-SUM(Y157:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E74)*(Z$147-Paramètres!$E74-SUM(Z157:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E74)*(AA$147-Paramètres!$E74-SUM(AA157:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E74)*(AB$147-Paramètres!$E74-SUM(AB157:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E74)*(AC$147-Paramètres!$E74-SUM(AC157:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E74)*(AD$147-Paramètres!$E74-SUM(AD157:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E74)*(AE$147-Paramètres!$E74-SUM(AE157:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E74)*(AF$147-Paramètres!$E74-SUM(AF157:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E74)*(AG$147-Paramètres!$E74-SUM(AG157:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E74)*(AH$147-Paramètres!$E74-SUM(AH157:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E74)*(AI$147-Paramètres!$E74-SUM(AI157:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E74)*(AJ$147-Paramètres!$E74-SUM(AJ157:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E74)*(AK$147-Paramètres!$E74-SUM(AK157:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E74)*(AL$147-Paramètres!$E74-SUM(AL157:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E74)*(AM$147-Paramètres!$E74-SUM(AM157:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E74)*(AN$147-Paramètres!$E74-SUM(AN157:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E74)*(AO$147-Paramètres!$E74-SUM(AO157:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E74)*(AP$147-Paramètres!$E74-SUM(AP157:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E74)*(AQ$147-Paramètres!$E74-SUM(AQ157:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E74)*(AR$147-Paramètres!$E74-SUM(AR157:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E74)*(AS$147-Paramètres!$E74-SUM(AS157:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E74)*(AT$147-Paramètres!$E74-SUM(AT157:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E74)*(AU$147-Paramètres!$E74-SUM(AU157:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E74)*(AV$147-Paramètres!$E74-SUM(AV157:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E74)*(AW$147-Paramètres!$E74-SUM(AW157:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E74)*(AX$147-Paramètres!$E74-SUM(AX157:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E74)*(AY$147-Paramètres!$E74-SUM(AY157:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E74)*(AZ$147-Paramètres!$E74-SUM(AZ157:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E74)*(BA$147-Paramètres!$E74-SUM(BA157:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E74)*(BB$147-Paramètres!$E74-SUM(BB157:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E74)*(BC$147-Paramètres!$E74-SUM(BC157:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E74)*(BD$147-Paramètres!$E74-SUM(BD157:BD$165))","v":0}]
[null,null,null,"Palier 9","%",null,{"$f":"(G$147>Paramètres!$E75)*(G$147-Paramètres!$E75-SUM(G158:G$165))","v":0},{"$f":"(H$147>Paramètres!$E75)*(H$147-Paramètres!$E75-SUM(H158:H$165))","v":0},{"$f":"(I$147>Paramètres!$E75)*(I$147-Paramètres!$E75-SUM(I158:I$165))","v":0},{"$f":"(J$147>Paramètres!$E75)*(J$147-Paramètres!$E75-SUM(J158:J$165))","v":0},{"$f":"(K$147>Paramètres!$E75)*(K$147-Paramètres!$E75-SUM(K158:K$165))","v":0},{"$f":"(L$147>Paramètres!$E75)*(L$147-Paramètres!$E75-SUM(L158:L$165))","v":0},{"$f":"(M$147>Paramètres!$E75)*(M$147-Paramètres!$E75-SUM(M158:M$165))","v":0},{"$f":"(N$147>Paramètres!$E75)*(N$147-Paramètres!$E75-SUM(N158:N$165))","v":0},{"$f":"(O$147>Paramètres!$E75)*(O$147-Paramètres!$E75-SUM(O158:O$165))","v":0},{"$f":"(P$147>Paramètres!$E75)*(P$147-Paramètres!$E75-SUM(P158:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E75)*(Q$147-Paramètres!$E75-SUM(Q158:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E75)*(R$147-Paramètres!$E75-SUM(R158:R$165))","v":0},{"$f":"(S$147>Paramètres!$E75)*(S$147-Paramètres!$E75-SUM(S158:S$165))","v":0},{"$f":"(T$147>Paramètres!$E75)*(T$147-Paramètres!$E75-SUM(T158:T$165))","v":0},{"$f":"(U$147>Paramètres!$E75)*(U$147-Paramètres!$E75-SUM(U158:U$165))","v":0},{"$f":"(V$147>Paramètres!$E75)*(V$147-Paramètres!$E75-SUM(V158:V$165))","v":0},{"$f":"(W$147>Paramètres!$E75)*(W$147-Paramètres!$E75-SUM(W158:W$165))","v":0},{"$f":"(X$147>Paramètres!$E75)*(X$147-Paramètres!$E75-SUM(X158:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E75)*(Y$147-Paramètres!$E75-SUM(Y158:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E75)*(Z$147-Paramètres!$E75-SUM(Z158:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E75)*(AA$147-Paramètres!$E75-SUM(AA158:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E75)*(AB$147-Paramètres!$E75-SUM(AB158:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E75)*(AC$147-Paramètres!$E75-SUM(AC158:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E75)*(AD$147-Paramètres!$E75-SUM(AD158:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E75)*(AE$147-Paramètres!$E75-SUM(AE158:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E75)*(AF$147-Paramètres!$E75-SUM(AF158:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E75)*(AG$147-Paramètres!$E75-SUM(AG158:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E75)*(AH$147-Paramètres!$E75-SUM(AH158:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E75)*(AI$147-Paramètres!$E75-SUM(AI158:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E75)*(AJ$147-Paramètres!$E75-SUM(AJ158:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E75)*(AK$147-Paramètres!$E75-SUM(AK158:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E75)*(AL$147-Paramètres!$E75-SUM(AL158:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E75)*(AM$147-Paramètres!$E75-SUM(AM158:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E75)*(AN$147-Paramètres!$E75-SUM(AN158:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E75)*(AO$147-Paramètres!$E75-SUM(AO158:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E75)*(AP$147-Paramètres!$E75-SUM(AP158:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E75)*(AQ$147-Paramètres!$E75-SUM(AQ158:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E75)*(AR$147-Paramètres!$E75-SUM(AR158:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E75)*(AS$147-Paramètres!$E75-SUM(AS158:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E75)*(AT$147-Paramètres!$E75-SUM(AT158:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E75)*(AU$147-Paramètres!$E75-SUM(AU158:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E75)*(AV$147-Paramètres!$E75-SUM(AV158:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E75)*(AW$147-Paramètres!$E75-SUM(AW158:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E75)*(AX$147-Paramètres!$E75-SUM(AX158:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E75)*(AY$147-Paramètres!$E75-SUM(AY158:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E75)*(AZ$147-Paramètres!$E75-SUM(AZ158:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E75)*(BA$147-Paramètres!$E75-SUM(BA158:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E75)*(BB$147-Paramètres!$E75-SUM(BB158:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E75)*(BC$147-Paramètres!$E75-SUM(BC158:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E75)*(BD$147-Paramètres!$E75-SUM(BD158:BD$165))","v":0}]
[null,null,null,"Palier 10","%",null,{"$f":"(G$147>Paramètres!$E76)*(G$147-Paramètres!$E76-SUM(G159:G$165))","v":0},{"$f":"(H$147>Paramètres!$E76)*(H$147-Paramètres!$E76-SUM(H159:H$165))","v":0},{"$f":"(I$147>Paramètres!$E76)*(I$147-Paramètres!$E76-SUM(I159:I$165))","v":0},{"$f":"(J$147>Paramètres!$E76)*(J$147-Paramètres!$E76-SUM(J159:J$165))","v":0},{"$f":"(K$147>Paramètres!$E76)*(K$147-Paramètres!$E76-SUM(K159:K$165))","v":0},{"$f":"(L$147>Paramètres!$E76)*(L$147-Paramètres!$E76-SUM(L159:L$165))","v":0},{"$f":"(M$147>Paramètres!$E76)*(M$147-Paramètres!$E76-SUM(M159:M$165))","v":0},{"$f":"(N$147>Paramètres!$E76)*(N$147-Paramètres!$E76-SUM(N159:N$165))","v":0},{"$f":"(O$147>Paramètres!$E76)*(O$147-Paramètres!$E76-SUM(O159:O$165))","v":0},{"$f":"(P$147>Paramètres!$E76)*(P$147-Paramètres!$E76-SUM(P159:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E76)*(Q$147-Paramètres!$E76-SUM(Q159:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E76)*(R$147-Paramètres!$E76-SUM(R159:R$165))","v":0},{"$f":"(S$147>Paramètres!$E76)*(S$147-Paramètres!$E76-SUM(S159:S$165))","v":0},{"$f":"(T$147>Paramètres!$E76)*(T$147-Paramètres!$E76-SUM(T159:T$165))","v":0},{"$f":"(U$147>Paramètres!$E76)*(U$147-Paramètres!$E76-SUM(U159:U$165))","v":0},{"$f":"(V$147>Paramètres!$E76)*(V$147-Paramètres!$E76-SUM(V159:V$165))","v":0},{"$f":"(W$147>Paramètres!$E76)*(W$147-Paramètres!$E76-SUM(W159:W$165))","v":0},{"$f":"(X$147>Paramètres!$E76)*(X$147-Paramètres!$E76-SUM(X159:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E76)*(Y$147-Paramètres!$E76-SUM(Y159:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E76)*(Z$147-Paramètres!$E76-SUM(Z159:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E76)*(AA$147-Paramètres!$E76-SUM(AA159:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E76)*(AB$147-Paramètres!$E76-SUM(AB159:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E76)*(AC$147-Paramètres!$E76-SUM(AC159:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E76)*(AD$147-Paramètres!$E76-SUM(AD159:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E76)*(AE$147-Paramètres!$E76-SUM(AE159:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E76)*(AF$147-Paramètres!$E76-SUM(AF159:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E76)*(AG$147-Paramètres!$E76-SUM(AG159:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E76)*(AH$147-Paramètres!$E76-SUM(AH159:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E76)*(AI$147-Paramètres!$E76-SUM(AI159:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E76)*(AJ$147-Paramètres!$E76-SUM(AJ159:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E76)*(AK$147-Paramètres!$E76-SUM(AK159:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E76)*(AL$147-Paramètres!$E76-SUM(AL159:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E76)*(AM$147-Paramètres!$E76-SUM(AM159:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E76)*(AN$147-Paramètres!$E76-SUM(AN159:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E76)*(AO$147-Paramètres!$E76-SUM(AO159:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E76)*(AP$147-Paramètres!$E76-SUM(AP159:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E76)*(AQ$147-Paramètres!$E76-SUM(AQ159:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E76)*(AR$147-Paramètres!$E76-SUM(AR159:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E76)*(AS$147-Paramètres!$E76-SUM(AS159:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E76)*(AT$147-Paramètres!$E76-SUM(AT159:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E76)*(AU$147-Paramètres!$E76-SUM(AU159:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E76)*(AV$147-Paramètres!$E76-SUM(AV159:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E76)*(AW$147-Paramètres!$E76-SUM(AW159:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E76)*(AX$147-Paramètres!$E76-SUM(AX159:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E76)*(AY$147-Paramètres!$E76-SUM(AY159:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E76)*(AZ$147-Paramètres!$E76-SUM(AZ159:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E76)*(BA$147-Paramètres!$E76-SUM(BA159:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E76)*(BB$147-Paramètres!$E76-SUM(BB159:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E76)*(BC$147-Paramètres!$E76-SUM(BC159:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E76)*(BD$147-Paramètres!$E76-SUM(BD159:BD$165))","v":0}]
[null,null,null,"Palier 11","%",null,{"$f":"(G$147>Paramètres!$E77)*(G$147-Paramètres!$E77-SUM(G160:G$165))","v":0},{"$f":"(H$147>Paramètres!$E77)*(H$147-Paramètres!$E77-SUM(H160:H$165))","v":0},{"$f":"(I$147>Paramètres!$E77)*(I$147-Paramètres!$E77-SUM(I160:I$165))","v":0},{"$f":"(J$147>Paramètres!$E77)*(J$147-Paramètres!$E77-SUM(J160:J$165))","v":0},{"$f":"(K$147>Paramètres!$E77)*(K$147-Paramètres!$E77-SUM(K160:K$165))","v":0},{"$f":"(L$147>Paramètres!$E77)*(L$147-Paramètres!$E77-SUM(L160:L$165))","v":0},{"$f":"(M$147>Paramètres!$E77)*(M$147-Paramètres!$E77-SUM(M160:M$165))","v":0},{"$f":"(N$147>Paramètres!$E77)*(N$147-Paramètres!$E77-SUM(N160:N$165))","v":0},{"$f":"(O$147>Paramètres!$E77)*(O$147-Paramètres!$E77-SUM(O160:O$165))","v":0},{"$f":"(P$147>Paramètres!$E77)*(P$147-Paramètres!$E77-SUM(P160:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E77)*(Q$147-Paramètres!$E77-SUM(Q160:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E77)*(R$147-Paramètres!$E77-SUM(R160:R$165))","v":0},{"$f":"(S$147>Paramètres!$E77)*(S$147-Paramètres!$E77-SUM(S160:S$165))","v":0},{"$f":"(T$147>Paramètres!$E77)*(T$147-Paramètres!$E77-SUM(T160:T$165))","v":0},{"$f":"(U$147>Paramètres!$E77)*(U$147-Paramètres!$E77-SUM(U160:U$165))","v":0},{"$f":"(V$147>Paramètres!$E77)*(V$147-Paramètres!$E77-SUM(V160:V$165))","v":0},{"$f":"(W$147>Paramètres!$E77)*(W$147-Paramètres!$E77-SUM(W160:W$165))","v":0},{"$f":"(X$147>Paramètres!$E77)*(X$147-Paramètres!$E77-SUM(X160:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E77)*(Y$147-Paramètres!$E77-SUM(Y160:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E77)*(Z$147-Paramètres!$E77-SUM(Z160:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E77)*(AA$147-Paramètres!$E77-SUM(AA160:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E77)*(AB$147-Paramètres!$E77-SUM(AB160:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E77)*(AC$147-Paramètres!$E77-SUM(AC160:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E77)*(AD$147-Paramètres!$E77-SUM(AD160:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E77)*(AE$147-Paramètres!$E77-SUM(AE160:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E77)*(AF$147-Paramètres!$E77-SUM(AF160:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E77)*(AG$147-Paramètres!$E77-SUM(AG160:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E77)*(AH$147-Paramètres!$E77-SUM(AH160:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E77)*(AI$147-Paramètres!$E77-SUM(AI160:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E77)*(AJ$147-Paramètres!$E77-SUM(AJ160:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E77)*(AK$147-Paramètres!$E77-SUM(AK160:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E77)*(AL$147-Paramètres!$E77-SUM(AL160:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E77)*(AM$147-Paramètres!$E77-SUM(AM160:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E77)*(AN$147-Paramètres!$E77-SUM(AN160:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E77)*(AO$147-Paramètres!$E77-SUM(AO160:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E77)*(AP$147-Paramètres!$E77-SUM(AP160:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E77)*(AQ$147-Paramètres!$E77-SUM(AQ160:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E77)*(AR$147-Paramètres!$E77-SUM(AR160:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E77)*(AS$147-Paramètres!$E77-SUM(AS160:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E77)*(AT$147-Paramètres!$E77-SUM(AT160:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E77)*(AU$147-Paramètres!$E77-SUM(AU160:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E77)*(AV$147-Paramètres!$E77-SUM(AV160:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E77)*(AW$147-Paramètres!$E77-SUM(AW160:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E77)*(AX$147-Paramètres!$E77-SUM(AX160:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E77)*(AY$147-Paramètres!$E77-SUM(AY160:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E77)*(AZ$147-Paramètres!$E77-SUM(AZ160:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E77)*(BA$147-Paramètres!$E77-SUM(BA160:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E77)*(BB$147-Paramètres!$E77-SUM(BB160:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E77)*(BC$147-Paramètres!$E77-SUM(BC160:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E77)*(BD$147-Paramètres!$E77-SUM(BD160:BD$165))","v":0}]
[null,null,null,"Palier 12","%",null,{"$f":"(G$147>Paramètres!$E78)*(G$147-Paramètres!$E78-SUM(G161:G$165))","v":0},{"$f":"(H$147>Paramètres!$E78)*(H$147-Paramètres!$E78-SUM(H161:H$165))","v":0},{"$f":"(I$147>Paramètres!$E78)*(I$147-Paramètres!$E78-SUM(I161:I$165))","v":0},{"$f":"(J$147>Paramètres!$E78)*(J$147-Paramètres!$E78-SUM(J161:J$165))","v":0},{"$f":"(K$147>Paramètres!$E78)*(K$147-Paramètres!$E78-SUM(K161:K$165))","v":0},{"$f":"(L$147>Paramètres!$E78)*(L$147-Paramètres!$E78-SUM(L161:L$165))","v":0},{"$f":"(M$147>Paramètres!$E78)*(M$147-Paramètres!$E78-SUM(M161:M$165))","v":0},{"$f":"(N$147>Paramètres!$E78)*(N$147-Paramètres!$E78-SUM(N161:N$165))","v":0},{"$f":"(O$147>Paramètres!$E78)*(O$147-Paramètres!$E78-SUM(O161:O$165))","v":0},{"$f":"(P$147>Paramètres!$E78)*(P$147-Paramètres!$E78-SUM(P161:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E78)*(Q$147-Paramètres!$E78-SUM(Q161:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E78)*(R$147-Paramètres!$E78-SUM(R161:R$165))","v":0},{"$f":"(S$147>Paramètres!$E78)*(S$147-Paramètres!$E78-SUM(S161:S$165))","v":0},{"$f":"(T$147>Paramètres!$E78)*(T$147-Paramètres!$E78-SUM(T161:T$165))","v":0},{"$f":"(U$147>Paramètres!$E78)*(U$147-Paramètres!$E78-SUM(U161:U$165))","v":0},{"$f":"(V$147>Paramètres!$E78)*(V$147-Paramètres!$E78-SUM(V161:V$165))","v":0},{"$f":"(W$147>Paramètres!$E78)*(W$147-Paramètres!$E78-SUM(W161:W$165))","v":0},{"$f":"(X$147>Paramètres!$E78)*(X$147-Paramètres!$E78-SUM(X161:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E78)*(Y$147-Paramètres!$E78-SUM(Y161:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E78)*(Z$147-Paramètres!$E78-SUM(Z161:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E78)*(AA$147-Paramètres!$E78-SUM(AA161:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E78)*(AB$147-Paramètres!$E78-SUM(AB161:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E78)*(AC$147-Paramètres!$E78-SUM(AC161:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E78)*(AD$147-Paramètres!$E78-SUM(AD161:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E78)*(AE$147-Paramètres!$E78-SUM(AE161:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E78)*(AF$147-Paramètres!$E78-SUM(AF161:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E78)*(AG$147-Paramètres!$E78-SUM(AG161:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E78)*(AH$147-Paramètres!$E78-SUM(AH161:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E78)*(AI$147-Paramètres!$E78-SUM(AI161:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E78)*(AJ$147-Paramètres!$E78-SUM(AJ161:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E78)*(AK$147-Paramètres!$E78-SUM(AK161:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E78)*(AL$147-Paramètres!$E78-SUM(AL161:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E78)*(AM$147-Paramètres!$E78-SUM(AM161:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E78)*(AN$147-Paramètres!$E78-SUM(AN161:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E78)*(AO$147-Paramètres!$E78-SUM(AO161:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E78)*(AP$147-Paramètres!$E78-SUM(AP161:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E78)*(AQ$147-Paramètres!$E78-SUM(AQ161:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E78)*(AR$147-Paramètres!$E78-SUM(AR161:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E78)*(AS$147-Paramètres!$E78-SUM(AS161:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E78)*(AT$147-Paramètres!$E78-SUM(AT161:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E78)*(AU$147-Paramètres!$E78-SUM(AU161:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E78)*(AV$147-Paramètres!$E78-SUM(AV161:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E78)*(AW$147-Paramètres!$E78-SUM(AW161:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E78)*(AX$147-Paramètres!$E78-SUM(AX161:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E78)*(AY$147-Paramètres!$E78-SUM(AY161:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E78)*(AZ$147-Paramètres!$E78-SUM(AZ161:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E78)*(BA$147-Paramètres!$E78-SUM(BA161:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E78)*(BB$147-Paramètres!$E78-SUM(BB161:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E78)*(BC$147-Paramètres!$E78-SUM(BC161:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E78)*(BD$147-Paramètres!$E78-SUM(BD161:BD$165))","v":0}]
[null,null,null,"Palier 13","%",null,{"$f":"(G$147>Paramètres!$E79)*(G$147-Paramètres!$E79-SUM(G162:G$165))","v":0},{"$f":"(H$147>Paramètres!$E79)*(H$147-Paramètres!$E79-SUM(H162:H$165))","v":0},{"$f":"(I$147>Paramètres!$E79)*(I$147-Paramètres!$E79-SUM(I162:I$165))","v":0},{"$f":"(J$147>Paramètres!$E79)*(J$147-Paramètres!$E79-SUM(J162:J$165))","v":0},{"$f":"(K$147>Paramètres!$E79)*(K$147-Paramètres!$E79-SUM(K162:K$165))","v":0},{"$f":"(L$147>Paramètres!$E79)*(L$147-Paramètres!$E79-SUM(L162:L$165))","v":0},{"$f":"(M$147>Paramètres!$E79)*(M$147-Paramètres!$E79-SUM(M162:M$165))","v":0},{"$f":"(N$147>Paramètres!$E79)*(N$147-Paramètres!$E79-SUM(N162:N$165))","v":0},{"$f":"(O$147>Paramètres!$E79)*(O$147-Paramètres!$E79-SUM(O162:O$165))","v":0},{"$f":"(P$147>Paramètres!$E79)*(P$147-Paramètres!$E79-SUM(P162:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E79)*(Q$147-Paramètres!$E79-SUM(Q162:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E79)*(R$147-Paramètres!$E79-SUM(R162:R$165))","v":0},{"$f":"(S$147>Paramètres!$E79)*(S$147-Paramètres!$E79-SUM(S162:S$165))","v":0},{"$f":"(T$147>Paramètres!$E79)*(T$147-Paramètres!$E79-SUM(T162:T$165))","v":0},{"$f":"(U$147>Paramètres!$E79)*(U$147-Paramètres!$E79-SUM(U162:U$165))","v":0},{"$f":"(V$147>Paramètres!$E79)*(V$147-Paramètres!$E79-SUM(V162:V$165))","v":0},{"$f":"(W$147>Paramètres!$E79)*(W$147-Paramètres!$E79-SUM(W162:W$165))","v":0},{"$f":"(X$147>Paramètres!$E79)*(X$147-Paramètres!$E79-SUM(X162:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E79)*(Y$147-Paramètres!$E79-SUM(Y162:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E79)*(Z$147-Paramètres!$E79-SUM(Z162:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E79)*(AA$147-Paramètres!$E79-SUM(AA162:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E79)*(AB$147-Paramètres!$E79-SUM(AB162:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E79)*(AC$147-Paramètres!$E79-SUM(AC162:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E79)*(AD$147-Paramètres!$E79-SUM(AD162:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E79)*(AE$147-Paramètres!$E79-SUM(AE162:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E79)*(AF$147-Paramètres!$E79-SUM(AF162:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E79)*(AG$147-Paramètres!$E79-SUM(AG162:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E79)*(AH$147-Paramètres!$E79-SUM(AH162:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E79)*(AI$147-Paramètres!$E79-SUM(AI162:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E79)*(AJ$147-Paramètres!$E79-SUM(AJ162:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E79)*(AK$147-Paramètres!$E79-SUM(AK162:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E79)*(AL$147-Paramètres!$E79-SUM(AL162:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E79)*(AM$147-Paramètres!$E79-SUM(AM162:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E79)*(AN$147-Paramètres!$E79-SUM(AN162:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E79)*(AO$147-Paramètres!$E79-SUM(AO162:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E79)*(AP$147-Paramètres!$E79-SUM(AP162:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E79)*(AQ$147-Paramètres!$E79-SUM(AQ162:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E79)*(AR$147-Paramètres!$E79-SUM(AR162:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E79)*(AS$147-Paramètres!$E79-SUM(AS162:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E79)*(AT$147-Paramètres!$E79-SUM(AT162:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E79)*(AU$147-Paramètres!$E79-SUM(AU162:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E79)*(AV$147-Paramètres!$E79-SUM(AV162:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E79)*(AW$147-Paramètres!$E79-SUM(AW162:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E79)*(AX$147-Paramètres!$E79-SUM(AX162:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E79)*(AY$147-Paramètres!$E79-SUM(AY162:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E79)*(AZ$147-Paramètres!$E79-SUM(AZ162:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E79)*(BA$147-Paramètres!$E79-SUM(BA162:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E79)*(BB$147-Paramètres!$E79-SUM(BB162:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E79)*(BC$147-Paramètres!$E79-SUM(BC162:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E79)*(BD$147-Paramètres!$E79-SUM(BD162:BD$165))","v":0}]
[null,null,null,"Palier 14","%",null,{"$f":"(G$147>Paramètres!$E80)*(G$147-Paramètres!$E80-SUM(G163:G$165))","v":0},{"$f":"(H$147>Paramètres!$E80)*(H$147-Paramètres!$E80-SUM(H163:H$165))","v":0},{"$f":"(I$147>Paramètres!$E80)*(I$147-Paramètres!$E80-SUM(I163:I$165))","v":0},{"$f":"(J$147>Paramètres!$E80)*(J$147-Paramètres!$E80-SUM(J163:J$165))","v":0},{"$f":"(K$147>Paramètres!$E80)*(K$147-Paramètres!$E80-SUM(K163:K$165))","v":0},{"$f":"(L$147>Paramètres!$E80)*(L$147-Paramètres!$E80-SUM(L163:L$165))","v":0},{"$f":"(M$147>Paramètres!$E80)*(M$147-Paramètres!$E80-SUM(M163:M$165))","v":0},{"$f":"(N$147>Paramètres!$E80)*(N$147-Paramètres!$E80-SUM(N163:N$165))","v":0},{"$f":"(O$147>Paramètres!$E80)*(O$147-Paramètres!$E80-SUM(O163:O$165))","v":0},{"$f":"(P$147>Paramètres!$E80)*(P$147-Paramètres!$E80-SUM(P163:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E80)*(Q$147-Paramètres!$E80-SUM(Q163:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E80)*(R$147-Paramètres!$E80-SUM(R163:R$165))","v":0},{"$f":"(S$147>Paramètres!$E80)*(S$147-Paramètres!$E80-SUM(S163:S$165))","v":0},{"$f":"(T$147>Paramètres!$E80)*(T$147-Paramètres!$E80-SUM(T163:T$165))","v":0},{"$f":"(U$147>Paramètres!$E80)*(U$147-Paramètres!$E80-SUM(U163:U$165))","v":0},{"$f":"(V$147>Paramètres!$E80)*(V$147-Paramètres!$E80-SUM(V163:V$165))","v":0},{"$f":"(W$147>Paramètres!$E80)*(W$147-Paramètres!$E80-SUM(W163:W$165))","v":0},{"$f":"(X$147>Paramètres!$E80)*(X$147-Paramètres!$E80-SUM(X163:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E80)*(Y$147-Paramètres!$E80-SUM(Y163:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E80)*(Z$147-Paramètres!$E80-SUM(Z163:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E80)*(AA$147-Paramètres!$E80-SUM(AA163:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E80)*(AB$147-Paramètres!$E80-SUM(AB163:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E80)*(AC$147-Paramètres!$E80-SUM(AC163:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E80)*(AD$147-Paramètres!$E80-SUM(AD163:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E80)*(AE$147-Paramètres!$E80-SUM(AE163:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E80)*(AF$147-Paramètres!$E80-SUM(AF163:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E80)*(AG$147-Paramètres!$E80-SUM(AG163:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E80)*(AH$147-Paramètres!$E80-SUM(AH163:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E80)*(AI$147-Paramètres!$E80-SUM(AI163:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E80)*(AJ$147-Paramètres!$E80-SUM(AJ163:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E80)*(AK$147-Paramètres!$E80-SUM(AK163:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E80)*(AL$147-Paramètres!$E80-SUM(AL163:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E80)*(AM$147-Paramètres!$E80-SUM(AM163:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E80)*(AN$147-Paramètres!$E80-SUM(AN163:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E80)*(AO$147-Paramètres!$E80-SUM(AO163:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E80)*(AP$147-Paramètres!$E80-SUM(AP163:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E80)*(AQ$147-Paramètres!$E80-SUM(AQ163:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E80)*(AR$147-Paramètres!$E80-SUM(AR163:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E80)*(AS$147-Paramètres!$E80-SUM(AS163:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E80)*(AT$147-Paramètres!$E80-SUM(AT163:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E80)*(AU$147-Paramètres!$E80-SUM(AU163:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E80)*(AV$147-Paramètres!$E80-SUM(AV163:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E80)*(AW$147-Paramètres!$E80-SUM(AW163:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E80)*(AX$147-Paramètres!$E80-SUM(AX163:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E80)*(AY$147-Paramètres!$E80-SUM(AY163:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E80)*(AZ$147-Paramètres!$E80-SUM(AZ163:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E80)*(BA$147-Paramètres!$E80-SUM(BA163:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E80)*(BB$147-Paramètres!$E80-SUM(BB163:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E80)*(BC$147-Paramètres!$E80-SUM(BC163:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E80)*(BD$147-Paramètres!$E80-SUM(BD163:BD$165))","v":0}]
[null,null,null,"Palier 15","%",null,{"$f":"(G$147>Paramètres!$E81)*(G$147-Paramètres!$E81-SUM(G164:G$165))","v":0},{"$f":"(H$147>Paramètres!$E81)*(H$147-Paramètres!$E81-SUM(H164:H$165))","v":0},{"$f":"(I$147>Paramètres!$E81)*(I$147-Paramètres!$E81-SUM(I164:I$165))","v":0},{"$f":"(J$147>Paramètres!$E81)*(J$147-Paramètres!$E81-SUM(J164:J$165))","v":0},{"$f":"(K$147>Paramètres!$E81)*(K$147-Paramètres!$E81-SUM(K164:K$165))","v":0},{"$f":"(L$147>Paramètres!$E81)*(L$147-Paramètres!$E81-SUM(L164:L$165))","v":0},{"$f":"(M$147>Paramètres!$E81)*(M$147-Paramètres!$E81-SUM(M164:M$165))","v":0},{"$f":"(N$147>Paramètres!$E81)*(N$147-Paramètres!$E81-SUM(N164:N$165))","v":0},{"$f":"(O$147>Paramètres!$E81)*(O$147-Paramètres!$E81-SUM(O164:O$165))","v":0},{"$f":"(P$147>Paramètres!$E81)*(P$147-Paramètres!$E81-SUM(P164:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E81)*(Q$147-Paramètres!$E81-SUM(Q164:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E81)*(R$147-Paramètres!$E81-SUM(R164:R$165))","v":0},{"$f":"(S$147>Paramètres!$E81)*(S$147-Paramètres!$E81-SUM(S164:S$165))","v":0},{"$f":"(T$147>Paramètres!$E81)*(T$147-Paramètres!$E81-SUM(T164:T$165))","v":0},{"$f":"(U$147>Paramètres!$E81)*(U$147-Paramètres!$E81-SUM(U164:U$165))","v":0},{"$f":"(V$147>Paramètres!$E81)*(V$147-Paramètres!$E81-SUM(V164:V$165))","v":0},{"$f":"(W$147>Paramètres!$E81)*(W$147-Paramètres!$E81-SUM(W164:W$165))","v":0},{"$f":"(X$147>Paramètres!$E81)*(X$147-Paramètres!$E81-SUM(X164:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E81)*(Y$147-Paramètres!$E81-SUM(Y164:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E81)*(Z$147-Paramètres!$E81-SUM(Z164:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E81)*(AA$147-Paramètres!$E81-SUM(AA164:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E81)*(AB$147-Paramètres!$E81-SUM(AB164:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E81)*(AC$147-Paramètres!$E81-SUM(AC164:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E81)*(AD$147-Paramètres!$E81-SUM(AD164:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E81)*(AE$147-Paramètres!$E81-SUM(AE164:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E81)*(AF$147-Paramètres!$E81-SUM(AF164:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E81)*(AG$147-Paramètres!$E81-SUM(AG164:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E81)*(AH$147-Paramètres!$E81-SUM(AH164:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E81)*(AI$147-Paramètres!$E81-SUM(AI164:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E81)*(AJ$147-Paramètres!$E81-SUM(AJ164:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E81)*(AK$147-Paramètres!$E81-SUM(AK164:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E81)*(AL$147-Paramètres!$E81-SUM(AL164:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E81)*(AM$147-Paramètres!$E81-SUM(AM164:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E81)*(AN$147-Paramètres!$E81-SUM(AN164:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E81)*(AO$147-Paramètres!$E81-SUM(AO164:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E81)*(AP$147-Paramètres!$E81-SUM(AP164:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E81)*(AQ$147-Paramètres!$E81-SUM(AQ164:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E81)*(AR$147-Paramètres!$E81-SUM(AR164:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E81)*(AS$147-Paramètres!$E81-SUM(AS164:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E81)*(AT$147-Paramètres!$E81-SUM(AT164:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E81)*(AU$147-Paramètres!$E81-SUM(AU164:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E81)*(AV$147-Paramètres!$E81-SUM(AV164:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E81)*(AW$147-Paramètres!$E81-SUM(AW164:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E81)*(AX$147-Paramètres!$E81-SUM(AX164:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E81)*(AY$147-Paramètres!$E81-SUM(AY164:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E81)*(AZ$147-Paramètres!$E81-SUM(AZ164:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E81)*(BA$147-Paramètres!$E81-SUM(BA164:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E81)*(BB$147-Paramètres!$E81-SUM(BB164:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E81)*(BC$147-Paramètres!$E81-SUM(BC164:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E81)*(BD$147-Paramètres!$E81-SUM(BD164:BD$165))","v":0}]
[null,null,null,"Palier 16","%",null,{"$f":"(G$147>Paramètres!$E82)*(G$147-Paramètres!$E82-SUM(G165:G$165))","v":0},{"$f":"(H$147>Paramètres!$E82)*(H$147-Paramètres!$E82-SUM(H165:H$165))","v":0},{"$f":"(I$147>Paramètres!$E82)*(I$147-Paramètres!$E82-SUM(I165:I$165))","v":0},{"$f":"(J$147>Paramètres!$E82)*(J$147-Paramètres!$E82-SUM(J165:J$165))","v":0},{"$f":"(K$147>Paramètres!$E82)*(K$147-Paramètres!$E82-SUM(K165:K$165))","v":0},{"$f":"(L$147>Paramètres!$E82)*(L$147-Paramètres!$E82-SUM(L165:L$165))","v":0},{"$f":"(M$147>Paramètres!$E82)*(M$147-Paramètres!$E82-SUM(M165:M$165))","v":0},{"$f":"(N$147>Paramètres!$E82)*(N$147-Paramètres!$E82-SUM(N165:N$165))","v":0},{"$f":"(O$147>Paramètres!$E82)*(O$147-Paramètres!$E82-SUM(O165:O$165))","v":0},{"$f":"(P$147>Paramètres!$E82)*(P$147-Paramètres!$E82-SUM(P165:P$165))","v":0},{"$f":"(Q$147>Paramètres!$E82)*(Q$147-Paramètres!$E82-SUM(Q165:Q$165))","v":0},{"$f":"(R$147>Paramètres!$E82)*(R$147-Paramètres!$E82-SUM(R165:R$165))","v":0},{"$f":"(S$147>Paramètres!$E82)*(S$147-Paramètres!$E82-SUM(S165:S$165))","v":0},{"$f":"(T$147>Paramètres!$E82)*(T$147-Paramètres!$E82-SUM(T165:T$165))","v":0},{"$f":"(U$147>Paramètres!$E82)*(U$147-Paramètres!$E82-SUM(U165:U$165))","v":0},{"$f":"(V$147>Paramètres!$E82)*(V$147-Paramètres!$E82-SUM(V165:V$165))","v":0},{"$f":"(W$147>Paramètres!$E82)*(W$147-Paramètres!$E82-SUM(W165:W$165))","v":0},{"$f":"(X$147>Paramètres!$E82)*(X$147-Paramètres!$E82-SUM(X165:X$165))","v":0},{"$f":"(Y$147>Paramètres!$E82)*(Y$147-Paramètres!$E82-SUM(Y165:Y$165))","v":0},{"$f":"(Z$147>Paramètres!$E82)*(Z$147-Paramètres!$E82-SUM(Z165:Z$165))","v":0},{"$f":"(AA$147>Paramètres!$E82)*(AA$147-Paramètres!$E82-SUM(AA165:AA$165))","v":0},{"$f":"(AB$147>Paramètres!$E82)*(AB$147-Paramètres!$E82-SUM(AB165:AB$165))","v":0},{"$f":"(AC$147>Paramètres!$E82)*(AC$147-Paramètres!$E82-SUM(AC165:AC$165))","v":0},{"$f":"(AD$147>Paramètres!$E82)*(AD$147-Paramètres!$E82-SUM(AD165:AD$165))","v":0},{"$f":"(AE$147>Paramètres!$E82)*(AE$147-Paramètres!$E82-SUM(AE165:AE$165))","v":0},{"$f":"(AF$147>Paramètres!$E82)*(AF$147-Paramètres!$E82-SUM(AF165:AF$165))","v":0},{"$f":"(AG$147>Paramètres!$E82)*(AG$147-Paramètres!$E82-SUM(AG165:AG$165))","v":0},{"$f":"(AH$147>Paramètres!$E82)*(AH$147-Paramètres!$E82-SUM(AH165:AH$165))","v":0},{"$f":"(AI$147>Paramètres!$E82)*(AI$147-Paramètres!$E82-SUM(AI165:AI$165))","v":0},{"$f":"(AJ$147>Paramètres!$E82)*(AJ$147-Paramètres!$E82-SUM(AJ165:AJ$165))","v":0},{"$f":"(AK$147>Paramètres!$E82)*(AK$147-Paramètres!$E82-SUM(AK165:AK$165))","v":0},{"$f":"(AL$147>Paramètres!$E82)*(AL$147-Paramètres!$E82-SUM(AL165:AL$165))","v":0},{"$f":"(AM$147>Paramètres!$E82)*(AM$147-Paramètres!$E82-SUM(AM165:AM$165))","v":0},{"$f":"(AN$147>Paramètres!$E82)*(AN$147-Paramètres!$E82-SUM(AN165:AN$165))","v":0},{"$f":"(AO$147>Paramètres!$E82)*(AO$147-Paramètres!$E82-SUM(AO165:AO$165))","v":0},{"$f":"(AP$147>Paramètres!$E82)*(AP$147-Paramètres!$E82-SUM(AP165:AP$165))","v":0},{"$f":"(AQ$147>Paramètres!$E82)*(AQ$147-Paramètres!$E82-SUM(AQ165:AQ$165))","v":0},{"$f":"(AR$147>Paramètres!$E82)*(AR$147-Paramètres!$E82-SUM(AR165:AR$165))","v":0},{"$f":"(AS$147>Paramètres!$E82)*(AS$147-Paramètres!$E82-SUM(AS165:AS$165))","v":0},{"$f":"(AT$147>Paramètres!$E82)*(AT$147-Paramètres!$E82-SUM(AT165:AT$165))","v":0},{"$f":"(AU$147>Paramètres!$E82)*(AU$147-Paramètres!$E82-SUM(AU165:AU$165))","v":0},{"$f":"(AV$147>Paramètres!$E82)*(AV$147-Paramètres!$E82-SUM(AV165:AV$165))","v":0},{"$f":"(AW$147>Paramètres!$E82)*(AW$147-Paramètres!$E82-SUM(AW165:AW$165))","v":0},{"$f":"(AX$147>Paramètres!$E82)*(AX$147-Paramètres!$E82-SUM(AX165:AX$165))","v":0},{"$f":"(AY$147>Paramètres!$E82)*(AY$147-Paramètres!$E82-SUM(AY165:AY$165))","v":0},{"$f":"(AZ$147>Paramètres!$E82)*(AZ$147-Paramètres!$E82-SUM(AZ165:AZ$165))","v":0},{"$f":"(BA$147>Paramètres!$E82)*(BA$147-Paramètres!$E82-SUM(BA165:BA$165))","v":0},{"$f":"(BB$147>Paramètres!$E82)*(BB$147-Paramètres!$E82-SUM(BB165:BB$165))","v":0},{"$f":"(BC$147>Paramètres!$E82)*(BC$147-Paramètres!$E82-SUM(BC165:BC$165))","v":0},{"$f":"(BD$147>Paramètres!$E82)*(BD$147-Paramètres!$E82-SUM(BD165:BD$165))","v":0}]
[null,null,null,"Palier 17","%",null,{"$f":"IF(G$147>Paramètres!$E$83,Modèle!G$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(H$147>Paramètres!$E$83,Modèle!H$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(I$147>Paramètres!$E$83,Modèle!I$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(J$147>Paramètres!$E$83,Modèle!J$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(K$147>Paramètres!$E$83,Modèle!K$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(L$147>Paramètres!$E$83,Modèle!L$147-Paramètres!$E$83,0)","v":0.54012568131582361},{"$f":"IF(M$147>Paramètres!$E$83,Modèle!M$147-Paramètres!$E$83,0)","v":0.51287765826658782},{"$f":"IF(N$147>Paramètres!$E$83,Modèle!N$147-Paramètres!$E$83,0)","v":0.47154998149052152},{"$f":"IF(O$147>Paramètres!$E$83,Modèle!O$147-Paramètres!$E$83,0)","v":0.53616766864203425},{"$f":"IF(P$147>Paramètres!$E$83,Modèle!P$147-Paramètres!$E$83,0)","v":0.55535678467135674},{"$f":"IF(Q$147>Paramètres!$E$83,Modèle!Q$147-Paramètres!$E$83,0)","v":0.65885440704277776},{"$f":"IF(R$147>Paramètres!$E$83,Modèle!R$147-Paramètres!$E$83,0)","v":0.64464670990756257},{"$f":"IF(S$147>Paramètres!$E$83,Modèle!S$147-Paramètres!$E$83,0)","v":0.68402602108072663},{"$f":"IF(T$147>Paramètres!$E$83,Modèle!T$147-Paramètres!$E$83,0)","v":0.71002745574837767},{"$f":"IF(U$147>Paramètres!$E$83,Modèle!U$147-Paramètres!$E$83,0)","v":0.69835396743505818},{"$f":"IF(V$147>Paramètres!$E$83,Modèle!V$147-Paramètres!$E$83,0)","v":0.70957621753756028},{"$f":"IF(W$147>Paramètres!$E$83,Modèle!W$147-Paramètres!$E$83,0)","v":0.69102854002357383},{"$f":"IF(X$147>Paramètres!$E$83,Modèle!X$147-Paramètres!$E$83,0)","v":0.68755124726479921},{"$f":"IF(Y$147>Paramètres!$E$83,Modèle!Y$147-Paramètres!$E$83,0)","v":0.64853530260329317},{"$f":"IF(Z$147>Paramètres!$E$83,Modèle!Z$147-Paramètres!$E$83,0)","v":0.57579186476207012},{"$f":"IF(AA$147>Paramètres!$E$83,Modèle!AA$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AB$147>Paramètres!$E$83,Modèle!AB$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AC$147>Paramètres!$E$83,Modèle!AC$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AD$147>Paramètres!$E$83,Modèle!AD$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AE$147>Paramètres!$E$83,Modèle!AE$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AF$147>Paramètres!$E$83,Modèle!AF$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AG$147>Paramètres!$E$83,Modèle!AG$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AH$147>Paramètres!$E$83,Modèle!AH$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AI$147>Paramètres!$E$83,Modèle!AI$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AJ$147>Paramètres!$E$83,Modèle!AJ$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AK$147>Paramètres!$E$83,Modèle!AK$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AL$147>Paramètres!$E$83,Modèle!AL$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AM$147>Paramètres!$E$83,Modèle!AM$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AN$147>Paramètres!$E$83,Modèle!AN$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AO$147>Paramètres!$E$83,Modèle!AO$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AP$147>Paramètres!$E$83,Modèle!AP$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AQ$147>Paramètres!$E$83,Modèle!AQ$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AR$147>Paramètres!$E$83,Modèle!AR$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AS$147>Paramètres!$E$83,Modèle!AS$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AT$147>Paramètres!$E$83,Modèle!AT$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AU$147>Paramètres!$E$83,Modèle!AU$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AV$147>Paramètres!$E$83,Modèle!AV$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AW$147>Paramètres!$E$83,Modèle!AW$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AX$147>Paramètres!$E$83,Modèle!AX$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AY$147>Paramètres!$E$83,Modèle!AY$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(AZ$147>Paramètres!$E$83,Modèle!AZ$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(BA$147>Paramètres!$E$83,Modèle!BA$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(BB$147>Paramètres!$E$83,Modèle!BB$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(BC$147>Paramètres!$E$83,Modèle!BC$147-Paramètres!$E$83,0)","v":0},{"$f":"IF(BD$147>Paramètres!$E$83,Modèle!BD$147-Paramètres!$E$83,0)","v":0}]
[]
[null,null,null,"Taux moyen","%",null,{"$f":"SUMPRODUCT(G$149:G$165,Paramètres!$F$67:$F$83)/IF(G147>0,G147,1)","v":0},{"$f":"SUMPRODUCT(H$149:H$165,Paramètres!$F$67:$F$83)/IF(H147>0,H147,1)","v":0},{"$f":"SUMPRODUCT(I$149:I$165,Paramètres!$F$67:$F$83)/IF(I147>0,I147,1)","v":0},{"$f":"SUMPRODUCT(J$149:J$165,Paramètres!$F$67:$F$83)/IF(J147>0,J147,1)","v":0},{"$f":"SUMPRODUCT(K$149:K$165,Paramètres!$F$67:$F$83)/IF(K147>0,K147,1)","v":0},{"$f":"SUMPRODUCT(L$149:L$165,Paramètres!$F$67:$F$83)/IF(L147>0,L147,1)","v":0},{"$f":"SUMPRODUCT(M$149:M$165,Paramètres!$F$67:$F$83)/IF(M147>0,M147,1)","v":0},{"$f":"SUMPRODUCT(N$149:N$165,Paramètres!$F$67:$F$83)/IF(N147>0,N147,1)","v":0},{"$f":"SUMPRODUCT(O$149:O$165,Paramètres!$F$67:$F$83)/IF(O147>0,O147,1)","v":0},{"$f":"SUMPRODUCT(P$149:P$165,Paramètres!$F$67:$F$83)/IF(P147>0,P147,1)","v":0},{"$f":"SUMPRODUCT(Q$149:Q$165,Paramètres!$F$67:$F$83)/IF(Q147>0,Q147,1)","v":0},{"$f":"SUMPRODUCT(R$149:R$165,Paramètres!$F$67:$F$83)/IF(R147>0,R147,1)","v":0},{"$f":"SUMPRODUCT(S$149:S$165,Paramètres!$F$67:$F$83)/IF(S147>0,S147,1)","v":0},{"$f":"SUMPRODUCT(T$149:T$165,Paramètres!$F$67:$F$83)/IF(T147>0,T147,1)","v":0},{"$f":"SUMPRODUCT(U$149:U$165,Paramètres!$F$67:$F$83)/IF(U147>0,U147,1)","v":0},{"$f":"SUMPRODUCT(V$149:V$165,Paramètres!$F$67:$F$83)/IF(V147>0,V147,1)","v":0},{"$f":"SUMPRODUCT(W$149:W$165,Paramètres!$F$67:$F$83)/IF(W147>0,W147,1)","v":0},{"$f":"SUMPRODUCT(X$149:X$165,Paramètres!$F$67:$F$83)/IF(X147>0,X147,1)","v":0},{"$f":"SUMPRODUCT(Y$149:Y$165,Paramètres!$F$67:$F$83)/IF(Y147>0,Y147,1)","v":0},{"$f":"SUMPRODUCT(Z$149:Z$165,Paramètres!$F$67:$F$83)/IF(Z147>0,Z147,1)","v":0},{"$f":"SUMPRODUCT(AA$149:AA$165,Paramètres!$F$67:$F$83)/IF(AA147>0,AA147,1)","v":0},{"$f":"SUMPRODUCT(AB$149:AB$165,Paramètres!$F$67:$F$83)/IF(AB147>0,AB147,1)","v":0},{"$f":"SUMPRODUCT(AC$149:AC$165,Paramètres!$F$67:$F$83)/IF(AC147>0,AC147,1)","v":0},{"$f":"SUMPRODUCT(AD$149:AD$165,Paramètres!$F$67:$F$83)/IF(AD147>0,AD147,1)","v":0},{"$f":"SUMPRODUCT(AE$149:AE$165,Paramètres!$F$67:$F$83)/IF(AE147>0,AE147,1)","v":0},{"$f":"SUMPRODUCT(AF$149:AF$165,Paramètres!$F$67:$F$83)/IF(AF147>0,AF147,1)","v":0},{"$f":"SUMPRODUCT(AG$149:AG$165,Paramètres!$F$67:$F$83)/IF(AG147>0,AG147,1)","v":0},{"$f":"SUMPRODUCT(AH$149:AH$165,Paramètres!$F$67:$F$83)/IF(AH147>0,AH147,1)","v":0},{"$f":"SUMPRODUCT(AI$149:AI$165,Paramètres!$F$67:$F$83)/IF(AI147>0,AI147,1)","v":0},{"$f":"SUMPRODUCT(AJ$149:AJ$165,Paramètres!$F$67:$F$83)/IF(AJ147>0,AJ147,1)","v":0},{"$f":"SUMPRODUCT(AK$149:AK$165,Paramètres!$F$67:$F$83)/IF(AK147>0,AK147,1)","v":0},{"$f":"SUMPRODUCT(AL$149:AL$165,Paramètres!$F$67:$F$83)/IF(AL147>0,AL147,1)","v":0},{"$f":"SUMPRODUCT(AM$149:AM$165,Paramètres!$F$67:$F$83)/IF(AM147>0,AM147,1)","v":0},{"$f":"SUMPRODUCT(AN$149:AN$165,Paramètres!$F$67:$F$83)/IF(AN147>0,AN147,1)","v":0},{"$f":"SUMPRODUCT(AO$149:AO$165,Paramètres!$F$67:$F$83)/IF(AO147>0,AO147,1)","v":0},{"$f":"SUMPRODUCT(AP$149:AP$165,Paramètres!$F$67:$F$83)/IF(AP147>0,AP147,1)","v":0},{"$f":"SUMPRODUCT(AQ$149:AQ$165,Paramètres!$F$67:$F$83)/IF(AQ147>0,AQ147,1)","v":0},{"$f":"SUMPRODUCT(AR$149:AR$165,Paramètres!$F$67:$F$83)/IF(AR147>0,AR147,1)","v":0},{"$f":"SUMPRODUCT(AS$149:AS$165,Paramètres!$F$67:$F$83)/IF(AS147>0,AS147,1)","v":0},{"$f":"SUMPRODUCT(AT$149:AT$165,Paramètres!$F$67:$F$83)/IF(AT147>0,AT147,1)","v":0},{"$f":"SUMPRODUCT(AU$149:AU$165,Paramètres!$F$67:$F$83)/IF(AU147>0,AU147,1)","v":0},{"$f":"SUMPRODUCT(AV$149:AV$165,Paramètres!$F$67:$F$83)/IF(AV147>0,AV147,1)","v":0},{"$f":"SUMPRODUCT(AW$149:AW$165,Paramètres!$F$67:$F$83)/IF(AW147>0,AW147,1)","v":0},{"$f":"SUMPRODUCT(AX$149:AX$165,Paramètres!$F$67:$F$83)/IF(AX147>0,AX147,1)","v":0},{"$f":"SUMPRODUCT(AY$149:AY$165,Paramètres!$F$67:$F$83)/IF(AY147>0,AY147,1)","v":0},{"$f":"SUMPRODUCT(AZ$149:AZ$165,Paramètres!$F$67:$F$83)/IF(AZ147>0,AZ147,1)","v":0},{"$f":"SUMPRODUCT(BA$149:BA$165,Paramètres!$F$67:$F$83)/IF(BA147>0,BA147,1)","v":0},{"$f":"SUMPRODUCT(BB$149:BB$165,Paramètres!$F$67:$F$83)/IF(BB147>0,BB147,1)","v":0},{"$f":"SUMPRODUCT(BC$149:BC$165,Paramètres!$F$67:$F$83)/IF(BC147>0,BC147,1)","v":0},{"$f":"SUMPRODUCT(BD$149:BD$165,Paramètres!$F$67:$F$83)/IF(BD147>0,BD147,1)","v":0}]
[null,null,{"$f":"SUM(G168:BD168)","v":0},"Taxe sur la marge operationnelle","$mm nominal",null,{"$f":"G146*G167","v":0},{"$f":"H146*H167","v":0},{"$f":"I146*I167","v":0},{"$f":"J146*J167","v":0},{"$f":"K146*K167","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]
[]
[null,null,null,"Impot sur les profits excedentaires (RDC)"]
[null,null,null,"Difference de prix cuivre","%",null,{"$f":"Paramètres!G106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!H106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!I106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!J106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!K106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!L106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!M106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!N106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!O106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!P106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!Q106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!R106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!S106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!T106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!U106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!V106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!W106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!X106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!Y106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!Z106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AA106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AB106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AC106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AD106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AE106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AF106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AG106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AH106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AI106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AJ106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AK106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AL106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AM106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AN106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AO106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AP106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AQ106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AR106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AS106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AT106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AU106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AV106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AW106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AX106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AY106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!AZ106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!BA106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!BB106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!BC106/Paramètres!$F$98-1","v":0.39999999999999991},{"$f":"Paramètres!BD106/Paramètres!$F$98-1","v":0.39999999999999991}]
[null,null,null,"Difference de prix cobalt","%",null,{"$f":"Paramètres!G107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!H107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!I107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!J107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!K107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!L107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!M107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!N107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!O107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!P107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!Q107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!R107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!S107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!T107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!U107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!V107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!W107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!X107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!Y107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!Z107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AA107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AB107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AC107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AD107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AE107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AF107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AG107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AH107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AI107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AJ107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AK107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AL107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AM107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AN107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AO107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AP107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AQ107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AR107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AS107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AT107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AU107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AV107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AW107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AX107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AY107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!AZ107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!BA107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!BB107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!BC107/Paramètres!$F$99-1","v":0.39500000000000002},{"$f":"Paramètres!BD107/Paramètres!$F$99-1","v":0.39500000000000002}]
[null,null,null,"EBE - etude de faisabilite - cuivre",null,null,{"$f":"G8*Paramètres!$F$98/1000000*G$49-G97+(-G$61-G$110-G$114-G$131-G$134-G$137)*IFERROR(G52/G$54,2/3)","v":-7.6318813333333346E-2},{"$f":"H8*Paramètres!$F$98/1000000*H$49-H97+(-H$61-H$110-H$114-H$131-H$134-H$137)*IFERROR(H52/H$54,2/3)","v":-0.38393276000000004},{"$f":"I8*Paramètres!$F$98/1000000*I$49-I97+(-I$61-I$110-I$114-I$131-I$134-I$137)*IFERROR(I52/I$54,2/3)","v":-1.4060861453759999},{"$f":"J8*Paramètres!$F$98/1000000*J$49-J97+(-J$61-J$110-J$114-J$131-J$134-J$137)*IFERROR(J52/J$54,2/3)","v":-1.8139603304160004},{"$f":"K8*Paramètres!$F$98/1000000*K$49-K97+(-K$61-K$110-K$114-K$131-K$134-K$137)*IFERROR(K52/K$54,2/3)","v":-0.82565897408553612},{"$f":"L8*Paramètres!$F$98/1000000*L$49-L97+(-L$61-L$110-L$114-L$131-L$134-L$137)*IFERROR(L52/L$54,2/3)","v":60.435208664805074},{"$f":"M8*Paramètres!$F$98/1000000*M$49-M97+(-M$61-M$110-M$114-M$131-M$134-M$137)*IFERROR(M52/M$54,2/3)","v":74.136851012218784},{"$f":"N8*Paramètres!$F$98/1000000*N$49-N97+(-N$61-N$110-N$114-N$131-N$134-N$137)*IFERROR(N52/N$54,2/3)","v":50.839712137975894},{"$f":"O8*Paramètres!$F$98/1000000*O$49-O97+(-O$61-O$110-O$114-O$131-O$134-O$137)*IFERROR(O52/O$54,2/3)","v":81.111747239325709},{"$f":"P8*Paramètres!$F$98/1000000*P$49-P97+(-P$61-P$110-P$114-P$131-P$134-P$137)*IFERROR(P52/P$54,2/3)","v":96.122303643429277},{"$f":"Q8*Paramètres!$F$98/1000000*Q$49-Q97+(-Q$61-Q$110-Q$114-Q$131-Q$134-Q$137)*IFERROR(Q52/Q$54,2/3)","v":118.47126950633027},{"$f":"R8*Paramètres!$F$98/1000000*R$49-R97+(-R$61-R$110-R$114-R$131-R$134-R$137)*IFERROR(R52/R$54,2/3)","v":106.05675065894911},{"$f":"S8*Paramètres!$F$98/1000000*S$49-S97+(-S$61-S$110-S$114-S$131-S$134-S$137)*IFERROR(S52/S$54,2/3)","v":117.57655314208439},{"$f":"T8*Paramètres!$F$98/1000000*T$49-T97+(-T$61-T$110-T$114-T$131-T$134-T$137)*IFERROR(T52/T$54,2/3)","v":104.14653686478607},{"$f":"U8*Paramètres!$F$98/1000000*U$49-U97+(-U$61-U$110-U$114-U$131-U$134-U$137)*IFERROR(U52/U$54,2/3)","v":103.95677462841104},{"$f":"V8*Paramètres!$F$98/1000000*V$49-V97+(-V$61-V$110-V$114-V$131-V$134-V$137)*IFERROR(V52/V$54,2/3)","v":108.78477826076283},{"$f":"W8*Paramètres!$F$98/1000000*W$49-W97+(-W$61-W$110-W$114-W$131-W$134-W$137)*IFERROR(W52/W$54,2/3)","v":102.38384709105689},{"$f":"X8*Paramètres!$F$98/1000000*X$49-X97+(-X$61-X$110-X$114-X$131-X$134-X$137)*IFERROR(X52/X$54,2/3)","v":99.361494083017419},{"$f":"Y8*Paramètres!$F$98/1000000*Y$49-Y97+(-Y$61-Y$110-Y$114-Y$131-Y$134-Y$137)*IFERROR(Y52/Y$54,2/3)","v":92.521074521398361},{"$f":"Z8*Paramètres!$F$98/1000000*Z$49-Z97+(-Z$61-Z$110-Z$114-Z$131-Z$134-Z$137)*IFERROR(Z52/Z$54,2/3)","v":61.748381585345271},{"$f":"AA8*Paramètres!$F$98/1000000*AA$49-AA97+(-AA$61-AA$110-AA$114-AA$131-AA$134-AA$137)*IFERROR(AA52/AA$54,2/3)","v":0},{"$f":"AB8*Paramètres!$F$98/1000000*AB$49-AB97+(-AB$61-AB$110-AB$114-AB$131-AB$134-AB$137)*IFERROR(AB52/AB$54,2/3)","v":0},{"$f":"AC8*Paramètres!$F$98/1000000*AC$49-AC97+(-AC$61-AC$110-AC$114-AC$131-AC$134-AC$137)*IFERROR(AC52/AC$54,2/3)","v":0},{"$f":"AD8*Paramètres!$F$98/1000000*AD$49-AD97+(-AD$61-AD$110-AD$114-AD$131-AD$134-AD$137)*IFERROR(AD52/AD$54,2/3)","v":0},{"$f":"AE8*Paramètres!$F$98/1000000*AE$49-AE97+(-AE$61-AE$110-AE$114-AE$131-AE$134-AE$137)*IFERROR(AE52/AE$54,2/3)","v":0},{"$f":"AF8*Paramètres!$F$98/1000000*AF$49-AF97+(-AF$61-AF$110-AF$114-AF$131-AF$134-AF$137)*IFERROR(AF52/AF$54,2/3)","v":0},{"$f":"AG8*Paramètres!$F$98/1000000*AG$49-AG97+(-AG$61-AG$110-AG$114-AG$131-AG$134-AG$137)*IFERROR(AG52/AG$54,2/3)","v":0},{"$f":"AH8*Paramètres!$F$98/1000000*AH$49-AH97+(-AH$61-AH$110-AH$114-AH$131-AH$134-AH$137)*IFERROR(AH52/AH$54,2/3)","v":0},{"$f":"AI8*Paramètres!$F$98/1000000*AI$49-AI97+(-AI$61-AI$110-AI$114-AI$131-AI$134-AI$137)*IFERROR(AI52/AI$54,2/3)","v":0},{"$f":"AJ8*Paramètres!$F$98/1000000*AJ$49-AJ97+(-AJ$61-AJ$110-AJ$114-AJ$131-AJ$134-AJ$137)*IFERROR(AJ52/AJ$54,2/3)","v":0},{"$f":"AK8*Paramètres!$F$98/1000000*AK$49-AK97+(-AK$61-AK$110-AK$114-AK$131-AK$134-AK$137)*IFERROR(AK52/AK$54,2/3)","v":0},{"$f":"AL8*Paramètres!$F$98/1000000*AL$49-AL97+(-AL$61-AL$110-AL$114-AL$131-AL$134-AL$137)*IFERROR(AL52/AL$54,2/3)","v":0},{"$f":"AM8*Paramètres!$F$98/1000000*AM$49-AM97+(-AM$61-AM$110-AM$114-AM$131-AM$134-AM$137)*IFERROR(AM52/AM$54,2/3)","v":0},{"$f":"AN8*Paramètres!$F$98/1000000*AN$49-AN97+(-AN$61-AN$110-AN$114-AN$131-AN$134-AN$137)*IFERROR(AN52/AN$54,2/3)","v":0},{"$f":"AO8*Paramètres!$F$98/1000000*AO$49-AO97+(-AO$61-AO$110-AO$114-AO$131-AO$134-AO$137)*IFERROR(AO52/AO$54,2/3)","v":0},{"$f":"AP8*Paramètres!$F$98/1000000*AP$49-AP97+(-AP$61-AP$110-AP$114-AP$131-AP$134-AP$137)*IFERROR(AP52/AP$54,2/3)","v":0},{"$f":"AQ8*Paramètres!$F$98/1000000*AQ$49-AQ97+(-AQ$61-AQ$110-AQ$114-AQ$131-AQ$134-AQ$137)*IFERROR(AQ52/AQ$54,2/3)","v":0},{"$f":"AR8*Paramètres!$F$98/1000000*AR$49-AR97+(-AR$61-AR$110-AR$114-AR$131-AR$134-AR$137)*IFERROR(AR52/AR$54,2/3)","v":0},{"$f":"AS8*Paramètres!$F$98/1000000*AS$49-AS97+(-AS$61-AS$110-AS$114-AS$131-AS$134-AS$137)*IFERROR(AS52/AS$54,2/3)","v":0},{"$f":"AT8*Paramètres!$F$98/1000000*AT$49-AT97+(-AT$61-AT$110-AT$114-AT$131-AT$134-AT$137)*IFERROR(AT52/AT$54,2/3)","v":0},{"$f":"AU8*Paramètres!$F$98/1000000*AU$49-AU97+(-AU$61-AU$110-AU$114-AU$131-AU$134-AU$137)*IFERROR(AU52/AU$54,2/3)","v":0},{"$f":"AV8*Paramètres!$F$98/1000000*AV$49-AV97+(-AV$61-AV$110-AV$114-AV$131-AV$134-AV$137)*IFERROR(AV52/AV$54,2/3)","v":0},{"$f":"AW8*Paramètres!$F$98/1000000*AW$49-AW97+(-AW$61-AW$110-AW$114-AW$131-AW$134-AW$137)*IFERROR(AW52/AW$54,2/3)","v":0},{"$f":"AX8*Paramètres!$F$98/1000000*AX$49-AX97+(-AX$61-AX$110-AX$114-AX$131-AX$134-AX$137)*IFERROR(AX52/AX$54,2/3)","v":0},{"$f":"AY8*Paramètres!$F$98/1000000*AY$49-AY97+(-AY$61-AY$110-AY$114-AY$131-AY$134-AY$137)*IFERROR(AY52/AY$54,2/3)","v":0},{"$f":"AZ8*Paramètres!$F$98/1000000*AZ$49-AZ97+(-AZ$61-AZ$110-AZ$114-AZ$131-AZ$134-AZ$137)*IFERROR(AZ52/AZ$54,2/3)","v":0},{"$f":"BA8*Paramètres!$F$98/1000000*BA$49-BA97+(-BA$61-BA$110-BA$114-BA$131-BA$134-BA$137)*IFERROR(BA52/BA$54,2/3)","v":0},{"$f":"BB8*Paramètres!$F$98/1000000*BB$49-BB97+(-BB$61-BB$110-BB$114-BB$131-BB$134-BB$137)*IFERROR(BB52/BB$54,2/3)","v":0},{"$f":"BC8*Paramètres!$F$98/1000000*BC$49-BC97+(-BC$61-BC$110-BC$114-BC$131-BC$134-BC$137)*IFERROR(BC52/BC$54,2/3)","v":0},{"$f":"BD8*Paramètres!$F$98/1000000*BD$49-BD97+(-BD$61-BD$110-BD$114-BD$131-BD$134-BD$137)*IFERROR(BD52/BD$54,2/3)","v":0}]
[null,null,null,"EBE - etude de faisabilite - cobalt",null,null,{"$f":"G9*Paramètres!$F$99/1000000*G$49-G104+(-G$61-G$110-G$114-G$131-G$134-G$137)*IFERROR(G53/G$54,1/3)","v":-3.8159406666666673E-2},{"$f":"H9*Paramètres!$F$99/1000000*H$49-H104+(-H$61-H$110-H$114-H$131-H$134-H$137)*IFERROR(H53/H$54,1/3)","v":-0.19196638000000002},{"$f":"I9*Paramètres!$F$99/1000000*I$49-I104+(-I$61-I$110-I$114-I$131-I$134-I$137)*IFERROR(I53/I$54,1/3)","v":-0.70304307268799993},{"$f":"J9*Paramètres!$F$99/1000000*J$49-J104+(-J$61-J$110-J$114-J$131-J$134-J$137)*IFERROR(J53/J$54,1/3)","v":-0.90698016520800018},{"$f":"K9*Paramètres!$F$99/1000000*K$49-K104+(-K$61-K$110-K$114-K$131-K$134-K$137)*IFERROR(K53/K$54,1/3)","v":-0.41282948704276806},{"$f":"L9*Paramètres!$F$99/1000000*L$49-L104+(-L$61-L$110-L$114-L$131-L$134-L$137)*IFERROR(L53/L$54,1/3)","v":41.949543812167647},{"$f":"M9*Paramètres!$F$99/1000000*M$49-M104+(-M$61-M$110-M$114-M$131-M$134-M$137)*IFERROR(M53/M$54,1/3)","v":42.759444601881874},{"$f":"N9*Paramètres!$F$99/1000000*N$49-N104+(-N$61-N$110-N$114-N$131-N$134-N$137)*IFERROR(N53/N$54,1/3)","v":31.060648222510082},{"$f":"O9*Paramètres!$F$99/1000000*O$49-O104+(-O$61-O$110-O$114-O$131-O$134-O$137)*IFERROR(O53/O$54,1/3)","v":39.144265878857539},{"$f":"P9*Paramètres!$F$99/1000000*P$49-P104+(-P$61-P$110-P$114-P$131-P$134-P$137)*IFERROR(P53/P$54,1/3)","v":55.793149408789532},{"$f":"Q9*Paramètres!$F$99/1000000*Q$49-Q104+(-Q$61-Q$110-Q$114-Q$131-Q$134-Q$137)*IFERROR(Q53/Q$54,1/3)","v":81.570215656540455},{"$f":"R9*Paramètres!$F$99/1000000*R$49-R104+(-R$61-R$110-R$114-R$131-R$134-R$137)*IFERROR(R53/R$54,1/3)","v":62.230038323097368},{"$f":"S9*Paramètres!$F$99/1000000*S$49-S104+(-S$61-S$110-S$114-S$131-S$134-S$137)*IFERROR(S53/S$54,1/3)","v":96.022018374171353},{"$f":"T9*Paramètres!$F$99/1000000*T$49-T104+(-T$61-T$110-T$114-T$131-T$134-T$137)*IFERROR(T53/T$54,1/3)","v":133.42232696483759},{"$f":"U9*Paramètres!$F$99/1000000*U$49-U104+(-U$61-U$110-U$114-U$131-U$134-U$137)*IFERROR(U53/U$54,1/3)","v":99.921216137809353},{"$f":"V9*Paramètres!$F$99/1000000*V$49-V104+(-V$61-V$110-V$114-V$131-V$134-V$137)*IFERROR(V53/V$54,1/3)","v":104.55545011857171},{"$f":"W9*Paramètres!$F$99/1000000*W$49-W104+(-W$61-W$110-W$114-W$131-W$134-W$137)*IFERROR(W53/W$54,1/3)","v":90.984199008769792},{"$f":"X9*Paramètres!$F$99/1000000*X$49-X104+(-X$61-X$110-X$114-X$131-X$134-X$137)*IFERROR(X53/X$54,1/3)","v":91.976011562595232},{"$f":"Y9*Paramètres!$F$99/1000000*Y$49-Y104+(-Y$61-Y$110-Y$114-Y$131-Y$134-Y$137)*IFERROR(Y53/Y$54,1/3)","v":64.265208488375947},{"$f":"Z9*Paramètres!$F$99/1000000*Z$49-Z104+(-Z$61-Z$110-Z$114-Z$131-Z$134-Z$137)*IFERROR(Z53/Z$54,1/3)","v":18.080471684900274},{"$f":"AA9*Paramètres!$F$99/1000000*AA$49-AA104+(-AA$61-AA$110-AA$114-AA$131-AA$134-AA$137)*IFERROR(AA53/AA$54,1/3)","v":0},{"$f":"AB9*Paramètres!$F$99/1000000*AB$49-AB104+(-AB$61-AB$110-AB$114-AB$131-AB$134-AB$137)*IFERROR(AB53/AB$54,1/3)","v":0},{"$f":"AC9*Paramètres!$F$99/1000000*AC$49-AC104+(-AC$61-AC$110-AC$114-AC$131-AC$134-AC$137)*IFERROR(AC53/AC$54,1/3)","v":0},{"$f":"AD9*Paramètres!$F$99/1000000*AD$49-AD104+(-AD$61-AD$110-AD$114-AD$131-AD$134-AD$137)*IFERROR(AD53/AD$54,1/3)","v":0},{"$f":"AE9*Paramètres!$F$99/1000000*AE$49-AE104+(-AE$61-AE$110-AE$114-AE$131-AE$134-AE$137)*IFERROR(AE53/AE$54,1/3)","v":0},{"$f":"AF9*Paramètres!$F$99/1000000*AF$49-AF104+(-AF$61-AF$110-AF$114-AF$131-AF$134-AF$137)*IFERROR(AF53/AF$54,1/3)","v":0},{"$f":"AG9*Paramètres!$F$99/1000000*AG$49-AG104+(-AG$61-AG$110-AG$114-AG$131-AG$134-AG$137)*IFERROR(AG53/AG$54,1/3)","v":0},{"$f":"AH9*Paramètres!$F$99/1000000*AH$49-AH104+(-AH$61-AH$110-AH$114-AH$131-AH$134-AH$137)*IFERROR(AH53/AH$54,1/3)","v":0},{"$f":"AI9*Paramètres!$F$99/1000000*AI$49-AI104+(-AI$61-AI$110-AI$114-AI$131-AI$134-AI$137)*IFERROR(AI53/AI$54,1/3)","v":0},{"$f":"AJ9*Paramètres!$F$99/1000000*AJ$49-AJ104+(-AJ$61-AJ$110-AJ$114-AJ$131-AJ$134-AJ$137)*IFERROR(AJ53/AJ$54,1/3)","v":0},{"$f":"AK9*Paramètres!$F$99/1000000*AK$49-AK104+(-AK$61-AK$110-AK$114-AK$131-AK$134-AK$137)*IFERROR(AK53/AK$54,1/3)","v":0},{"$f":"AL9*Paramètres!$F$99/1000000*AL$49-AL104+(-AL$61-AL$110-AL$114-AL$131-AL$134-AL$137)*IFERROR(AL53/AL$54,1/3)","v":0},{"$f":"AM9*Paramètres!$F$99/1000000*AM$49-AM104+(-AM$61-AM$110-AM$114-AM$131-AM$134-AM$137)*IFERROR(AM53/AM$54,1/3)","v":0},{"$f":"AN9*Paramètres!$F$99/1000000*AN$49-AN104+(-AN$61-AN$110-AN$114-AN$131-AN$134-AN$137)*IFERROR(AN53/AN$54,1/3)","v":0},{"$f":"AO9*Paramètres!$F$99/1000000*AO$49-AO104+(-AO$61-AO$110-AO$114-AO$131-AO$134-AO$137)*IFERROR(AO53/AO$54,1/3)","v":0},{"$f":"AP9*Paramètres!$F$99/1000000*AP$49-AP104+(-AP$61-AP$110-AP$114-AP$131-AP$134-AP$137)*IFERROR(AP53/AP$54,1/3)","v":0},{"$f":"AQ9*Paramètres!$F$99/1000000*AQ$49-AQ104+(-AQ$61-AQ$110-AQ$114-AQ$131-AQ$134-AQ$137)*IFERROR(AQ53/AQ$54,1/3)","v":0},{"$f":"AR9*Paramètres!$F$99/1000000*AR$49-AR104+(-AR$61-AR$110-AR$114-AR$131-AR$134-AR$137)*IFERROR(AR53/AR$54,1/3)","v":0},{"$f":"AS9*Paramètres!$F$99/1000000*AS$49-AS104+(-AS$61-AS$110-AS$114-AS$131-AS$134-AS$137)*IFERROR(AS53/AS$54,1/3)","v":0},{"$f":"AT9*Paramètres!$F$99/1000000*AT$49-AT104+(-AT$61-AT$110-AT$114-AT$131-AT$134-AT$137)*IFERROR(AT53/AT$54,1/3)","v":0},{"$f":"AU9*Paramètres!$F$99/1000000*AU$49-AU104+(-AU$61-AU$110-AU$114-AU$131-AU$134-AU$137)*IFERROR(AU53/AU$54,1/3)","v":0},{"$f":"AV9*Paramètres!$F$99/1000000*AV$49-AV104+(-AV$61-AV$110-AV$114-AV$131-AV$134-AV$137)*IFERROR(AV53/AV$54,1/3)","v":0},{"$f":"AW9*Paramètres!$F$99/1000000*AW$49-AW104+(-AW$61-AW$110-AW$114-AW$131-AW$134-AW$137)*IFERROR(AW53/AW$54,1/3)","v":0},{"$f":"AX9*Paramètres!$F$99/1000000*AX$49-AX104+(-AX$61-AX$110-AX$114-AX$131-AX$134-AX$137)*IFERROR(AX53/AX$54,1/3)","v":0},{"$f":"AY9*Paramètres!$F$99/1000000*AY$49-AY104+(-AY$61-AY$110-AY$114-AY$131-AY$134-AY$137)*IFERROR(AY53/AY$54,1/3)","v":0},{"$f":"AZ9*Paramètres!$F$99/1000000*AZ$49-AZ104+(-AZ$61-AZ$110-AZ$114-AZ$131-AZ$134-AZ$137)*IFERROR(AZ53/AZ$54,1/3)","v":0},{"$f":"BA9*Paramètres!$F$99/1000000*BA$49-BA104+(-BA$61-BA$110-BA$114-BA$131-BA$134-BA$137)*IFERROR(BA53/BA$54,1/3)","v":0},{"$f":"BB9*Paramètres!$F$99/1000000*BB$49-BB104+(-BB$61-BB$110-BB$114-BB$131-BB$134-BB$137)*IFERROR(BB53/BB$54,1/3)","v":0},{"$f":"BC9*Paramètres!$F$99/1000000*BC$49-BC104+(-BC$61-BC$110-BC$114-BC$131-BC$134-BC$137)*IFERROR(BC53/BC$54,1/3)","v":0},{"$f":"BD9*Paramètres!$F$99/1000000*BD$49-BD104+(-BD$61-BD$110-BD$114-BD$131-BD$134-BD$137)*IFERROR(BD53/BD$54,1/3)","v":0}]
[null,null,null,"Assiette - cuivre","$mm nominal",null,{"$f":"IF(G142<0,0,G142-G173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(H142<0,0,H142-H173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(I142<0,0,I142-I173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(J142<0,0,J142-J173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(K142<0,0,K142-K173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(L142<0,0,L142-L173*(1+Paramètres!$F$32))","v":41.843541430149344},{"$f":"IF(M142<0,0,M142-M173*(1+Paramètres!$F$32))","v":48.033907444149662},{"$f":"IF(N142<0,0,N142-N173*(1+Paramètres!$F$32))","v":47.393461610201697},{"$f":"IF(O142<0,0,O142-O173*(1+Paramètres!$F$32))","v":65.866691885704213},{"$f":"IF(P142<0,0,P142-P173*(1+Paramètres!$F$32))","v":70.706077352997525},{"$f":"IF(Q142<0,0,Q142-Q173*(1+Paramètres!$F$32))","v":72.87853484880911},{"$f":"IF(R142<0,0,R142-R173*(1+Paramètres!$F$32))","v":68.8372307166334},{"$f":"IF(S142<0,0,S142-S173*(1+Paramètres!$F$32))","v":68.612128976729352},{"$f":"IF(T142<0,0,T142-T173*(1+Paramètres!$F$32))","v":58.482370648361439},{"$f":"IF(U142<0,0,U142-U173*(1+Paramètres!$F$32))","v":59.132667238096104},{"$f":"IF(V142<0,0,V142-V173*(1+Paramètres!$F$32))","v":60.31532058285805},{"$f":"IF(W142<0,0,W142-W173*(1+Paramètres!$F$32))","v":59.011570777420147},{"$f":"IF(X142<0,0,X142-X173*(1+Paramètres!$F$32))","v":57.857327038375047},{"$f":"IF(Y142<0,0,Y142-Y173*(1+Paramètres!$F$32))","v":58.491595671468076},{"$f":"IF(Z142<0,0,Z142-Z173*(1+Paramètres!$F$32))","v":46.123205016920721},{"$f":"IF(AA142<0,0,AA142-AA173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AB142<0,0,AB142-AB173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AC142<0,0,AC142-AC173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AD142<0,0,AD142-AD173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AE142<0,0,AE142-AE173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AF142<0,0,AF142-AF173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AG142<0,0,AG142-AG173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AH142<0,0,AH142-AH173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AI142<0,0,AI142-AI173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AJ142<0,0,AJ142-AJ173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AK142<0,0,AK142-AK173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AL142<0,0,AL142-AL173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AM142<0,0,AM142-AM173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AN142<0,0,AN142-AN173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AO142<0,0,AO142-AO173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AP142<0,0,AP142-AP173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AQ142<0,0,AQ142-AQ173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AR142<0,0,AR142-AR173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AS142<0,0,AS142-AS173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AT142<0,0,AT142-AT173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AU142<0,0,AU142-AU173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AV142<0,0,AV142-AV173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AW142<0,0,AW142-AW173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AX142<0,0,AX142-AX173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AY142<0,0,AY142-AY173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AZ142<0,0,AZ142-AZ173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(BA142<0,0,BA142-BA173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(BB142<0,0,BB142-BB173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(BC142<0,0,BC142-BC173*(1+Paramètres!$F$32))","v":0},{"$f":"IF(BD142<0,0,BD142-BD173*(1+Paramètres!$F$32))","v":0}]
[null,null,null,"Assiette - cobalt","$mm nominal",null,{"$f":"IF(G143<0,0,G143-G174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(H143<0,0,H143-H174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(I143<0,0,I143-I174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(J143<0,0,J143-J174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(K143<0,0,K143-K174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(L143<0,0,L143-L174*(1+Paramètres!$F$32))","v":29.011667534281486},{"$f":"IF(M143<0,0,M143-M174*(1+Paramètres!$F$32))","v":27.771093391950124},{"$f":"IF(N143<0,0,N143-N174*(1+Paramètres!$F$32))","v":28.847295439451877},{"$f":"IF(O143<0,0,O143-O174*(1+Paramètres!$F$32))","v":31.544779713064244},{"$f":"IF(P143<0,0,P143-P174*(1+Paramètres!$F$32))","v":40.809573480181655},{"$f":"IF(Q143<0,0,Q143-Q174*(1+Paramètres!$F$32))","v":49.793805608308986},{"$f":"IF(R143<0,0,R143-R174*(1+Paramètres!$F$32))","v":40.034812248116488},{"$f":"IF(S143<0,0,S143-S174*(1+Paramètres!$F$32))","v":55.634359294235452},{"$f":"IF(T143<0,0,T143-T174*(1+Paramètres!$F$32))","v":74.497841529384232},{"$f":"IF(U143<0,0,U143-U174*(1+Paramètres!$F$32))","v":56.460503221207688},{"$f":"IF(V143<0,0,V143-V174*(1+Paramètres!$F$32))","v":57.589713285631859},{"$f":"IF(W143<0,0,W143-W174*(1+Paramètres!$F$32))","v":52.080386955628995},{"$f":"IF(X143<0,0,X143-X174*(1+Paramètres!$F$32))","v":53.193108417421229},{"$f":"IF(Y143<0,0,Y143-Y174*(1+Paramètres!$F$32))","v":40.313764188376382},{"$f":"IF(Z143<0,0,Z143-Z174*(1+Paramètres!$F$32))","v":13.37342272840467},{"$f":"IF(AA143<0,0,AA143-AA174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AB143<0,0,AB143-AB174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AC143<0,0,AC143-AC174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AD143<0,0,AD143-AD174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AE143<0,0,AE143-AE174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AF143<0,0,AF143-AF174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AG143<0,0,AG143-AG174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AH143<0,0,AH143-AH174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AI143<0,0,AI143-AI174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AJ143<0,0,AJ143-AJ174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AK143<0,0,AK143-AK174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AL143<0,0,AL143-AL174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AM143<0,0,AM143-AM174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AN143<0,0,AN143-AN174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AO143<0,0,AO143-AO174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AP143<0,0,AP143-AP174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AQ143<0,0,AQ143-AQ174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AR143<0,0,AR143-AR174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AS143<0,0,AS143-AS174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AT143<0,0,AT143-AT174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AU143<0,0,AU143-AU174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AV143<0,0,AV143-AV174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AW143<0,0,AW143-AW174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AX143<0,0,AX143-AX174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AY143<0,0,AY143-AY174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(AZ143<0,0,AZ143-AZ174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(BA143<0,0,BA143-BA174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(BB143<0,0,BB143-BB174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(BC143<0,0,BC143-BC174*(1+Paramètres!$F$32))","v":0},{"$f":"IF(BD143<0,0,BD143-BD174*(1+Paramètres!$F$32))","v":0}]
[null,null,{"$f":"SUM(G177:BD177)","v":0},"Impot sur les profits excedentaires - cuivre","$mm nominal",null,{"$f":"IF(G171>Paramètres!$F$32,MAX(G175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(H171>Paramètres!$F$32,MAX(H175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(I171>Paramètres!$F$32,MAX(I175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(J171>Paramètres!$F$32,MAX(J175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(K171>Paramètres!$F$32,MAX(K175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(L171>Paramètres!$F$32,MAX(L175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(M171>Paramètres!$F$32,MAX(M175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(N171>Paramètres!$F$32,MAX(N175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(O171>Paramètres!$F$32,MAX(O175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(P171>Paramètres!$F$32,MAX(P175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(Q171>Paramètres!$F$32,MAX(Q175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(R171>Paramètres!$F$32,MAX(R175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(S171>Paramètres!$F$32,MAX(S175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(T171>Paramètres!$F$32,MAX(T175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(U171>Paramètres!$F$32,MAX(U175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(V171>Paramètres!$F$32,MAX(V175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(W171>Paramètres!$F$32,MAX(W175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(X171>Paramètres!$F$32,MAX(X175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(Y171>Paramètres!$F$32,MAX(Y175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(Z171>Paramètres!$F$32,MAX(Z175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AA171>Paramètres!$F$32,MAX(AA175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AB171>Paramètres!$F$32,MAX(AB175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AC171>Paramètres!$F$32,MAX(AC175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AD171>Paramètres!$F$32,MAX(AD175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AE171>Paramètres!$F$32,MAX(AE175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AF171>Paramètres!$F$32,MAX(AF175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AG171>Paramètres!$F$32,MAX(AG175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AH171>Paramètres!$F$32,MAX(AH175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AI171>Paramètres!$F$32,MAX(AI175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AJ171>Paramètres!$F$32,MAX(AJ175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AK171>Paramètres!$F$32,MAX(AK175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AL171>Paramètres!$F$32,MAX(AL175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AM171>Paramètres!$F$32,MAX(AM175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AN171>Paramètres!$F$32,MAX(AN175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AO171>Paramètres!$F$32,MAX(AO175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AP171>Paramètres!$F$32,MAX(AP175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AQ171>Paramètres!$F$32,MAX(AQ175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AR171>Paramètres!$F$32,MAX(AR175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AS171>Paramètres!$F$32,MAX(AS175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AT171>Paramètres!$F$32,MAX(AT175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AU171>Paramètres!$F$32,MAX(AU175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AV171>Paramètres!$F$32,MAX(AV175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AW171>Paramètres!$F$32,MAX(AW175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AX171>Paramètres!$F$32,MAX(AX175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AY171>Paramètres!$F$32,MAX(AY175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AZ171>Paramètres!$F$32,MAX(AZ175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(BA171>Paramètres!$F$32,MAX(BA175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(BB171>Paramètres!$F$32,MAX(BB175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(BC171>Paramètres!$F$32,MAX(BC175*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(BD171>Paramètres!$F$32,MAX(BD175*Paramètres!$F$31,0),0)","v":0}]
[null,null,{"$f":"SUM(G178:BD178)","v":0},"Impot sur les profits excedentaires - cobalt","$mm nominal",null,{"$f":"IF(G172>Paramètres!$F$32,MAX(G176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(H172>Paramètres!$F$32,MAX(H176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(I172>Paramètres!$F$32,MAX(I176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(J172>Paramètres!$F$32,MAX(J176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(K172>Paramètres!$F$32,MAX(K176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(L172>Paramètres!$F$32,MAX(L176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(M172>Paramètres!$F$32,MAX(M176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(N172>Paramètres!$F$32,MAX(N176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(O172>Paramètres!$F$32,MAX(O176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(P172>Paramètres!$F$32,MAX(P176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(Q172>Paramètres!$F$32,MAX(Q176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(R172>Paramètres!$F$32,MAX(R176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(S172>Paramètres!$F$32,MAX(S176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(T172>Paramètres!$F$32,MAX(T176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(U172>Paramètres!$F$32,MAX(U176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(V172>Paramètres!$F$32,MAX(V176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(W172>Paramètres!$F$32,MAX(W176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(X172>Paramètres!$F$32,MAX(X176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(Y172>Paramètres!$F$32,MAX(Y176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(Z172>Paramètres!$F$32,MAX(Z176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AA172>Paramètres!$F$32,MAX(AA176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AB172>Paramètres!$F$32,MAX(AB176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AC172>Paramètres!$F$32,MAX(AC176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AD172>Paramètres!$F$32,MAX(AD176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AE172>Paramètres!$F$32,MAX(AE176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AF172>Paramètres!$F$32,MAX(AF176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AG172>Paramètres!$F$32,MAX(AG176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AH172>Paramètres!$F$32,MAX(AH176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AI172>Paramètres!$F$32,MAX(AI176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AJ172>Paramètres!$F$32,MAX(AJ176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AK172>Paramètres!$F$32,MAX(AK176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AL172>Paramètres!$F$32,MAX(AL176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AM172>Paramètres!$F$32,MAX(AM176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AN172>Paramètres!$F$32,MAX(AN176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AO172>Paramètres!$F$32,MAX(AO176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AP172>Paramètres!$F$32,MAX(AP176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AQ172>Paramètres!$F$32,MAX(AQ176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AR172>Paramètres!$F$32,MAX(AR176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AS172>Paramètres!$F$32,MAX(AS176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AT172>Paramètres!$F$32,MAX(AT176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AU172>Paramètres!$F$32,MAX(AU176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AV172>Paramètres!$F$32,MAX(AV176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AW172>Paramètres!$F$32,MAX(AW176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AX172>Paramètres!$F$32,MAX(AX176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AY172>Paramètres!$F$32,MAX(AY176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(AZ172>Paramètres!$F$32,MAX(AZ176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(BA172>Paramètres!$F$32,MAX(BA176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(BB172>Paramètres!$F$32,MAX(BB176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(BC172>Paramètres!$F$32,MAX(BC176*Paramètres!$F$31,0),0)","v":0},{"$f":"IF(BD172>Paramètres!$F$32,MAX(BD176*Paramètres!$F$31,0),0)","v":0}]
[null,null,0,"Impot sur les profits excedentaires - total","$mm nominal",null,{"$f":"G177+G178","v":0},{"$f":"H177+H178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Flux de tresorerie apres rehabilitation et autres paiement, avant impot sur les benefices"]
[null,null,{"$f":"SUM(G182:BD182)","v":5980.0387793152368},"Revenu net apres redevances et taxe sur la marge operationnelle","$mm nominal",null,{"$f":"G56-G106-G110-G114-G131-G134-G137-G168","v":-0.11447822000000002},{"$f":"H56-H106-H110-H114-H131-H134-H137-H168","v":-0.57589914000000009},{"$f":"I56-I106-I110-I114-I131-I134-I137-I168","v":-2.109129218064},-2.7209404956240006,-1.2384884611283042,297.67647733896342,341.0760018349003,313.8903222761586,384.94581863581118,447.85552196547798,469.42153034402924,413.20140368615068,473.94180972119773,502.5943919394889,439.51793021547019,448.46512409544323,423.04918421340682,422.4576290223718,377.82598416398764,230.87858539719446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Couts d’exploration","$mm nominal",null,{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM57","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":"G58","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,{"$f":"AM58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,337.94677674081521,"Couts d’investissement en capital - corporel","$mm nominal",null,{"$f":"G59","v":5.7239110000000002},28.794957000000004,105.4564609032,136.04702478120001,61.924423056415201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,218.46304939227474,"Capital de réinvestissement","$mm nominal",null,{"$f":"G60","v":0},0,0,0,0,44.163232128000004,90.092993541120009,45.947426705971196,21.089868858040781,2.7487129078313148,2.681787723988466,1.3677117392341174,1.3950659740187998,1.4229672934991757,1.4514266393691595,1.4804551721565422,1.5100642755996734,1.5402655611116669,1.5710708723339002,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2020.8684652917609,"Couts opérationnels - extraction","$mm nominal",null,{"$f":"G61","v":0},0,0,0,0,124.43651589755987,148.37470538469989,155.74920486601903,167.27833391885943,184.42441808007996,146.70770472404038,136.04257173935432,136.09674993397726,132.04531593211951,120.04676898994597,117.21986184761879,118.58918038053092,120.06968792096289,122.23434129436887,91.553104381623527,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM61","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":"G76+G86+G87+G88","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,{"$f":"AM76+AM86+AM87+AM88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3402.7604878903853,"Tresorerie nette","$mm nominal",null,{"$f":"G182-SUM(G183:G188)","v":-5.8383892199999998},{"$f":"H182-SUM(H183:H188)","v":-29.370856140000004},-107.56559012126399,-138.76796527682401,-63.162911517543506,129.07672931340355,102.60830290908041,112.19369070416838,196.57761585891097,260.68239097756668,320.03203789600036,275.79112020756224,336.44999381320167,369.12610871387022,318.01973458615504,329.76480707566793,302.94993955727625,300.84767554029725,254.02057199728486,139.32548101557092,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM182-SUM(AM183:AM188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Amortissement"]
[null,null,{"$f":"SUM(G192:BD192)","v":0},"Couts d’exploration","$mm nominal",null,{"$f":"G183","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,{"$f":"AM183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,{"$f":"\"Deductibilite des couts d'exploration (\"&Paramètres!$F$16&\")\"","v":"Deductibilite des couts d'exploration (différés )"},"$mm nominal",null,{"$f":"IF(Paramètres!$F$16=\"immédiatement\",G192,IF(G38=0,0,IF(G38=1,SUM($G$192:G192),G192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",H192,IF(H38=0,0,IF(H38=1,SUM($G$192:H192),H192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",I192,IF(I38=0,0,IF(I38=1,SUM($G$192:I192),I192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",J192,IF(J38=0,0,IF(J38=1,SUM($G$192:J192),J192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",K192,IF(K38=0,0,IF(K38=1,SUM($G$192:K192),K192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",L192,IF(L38=0,0,IF(L38=1,SUM($G$192:L192),L192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",M192,IF(M38=0,0,IF(M38=1,SUM($G$192:M192),M192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",N192,IF(N38=0,0,IF(N38=1,SUM($G$192:N192),N192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",O192,IF(O38=0,0,IF(O38=1,SUM($G$192:O192),O192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",P192,IF(P38=0,0,IF(P38=1,SUM($G$192:P192),P192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",Q192,IF(Q38=0,0,IF(Q38=1,SUM($G$192:Q192),Q192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",R192,IF(R38=0,0,IF(R38=1,SUM($G$192:R192),R192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",S192,IF(S38=0,0,IF(S38=1,SUM($G$192:S192),S192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",T192,IF(T38=0,0,IF(T38=1,SUM($G$192:T192),T192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",U192,IF(U38=0,0,IF(U38=1,SUM($G$192:U192),U192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",V192,IF(V38=0,0,IF(V38=1,SUM($G$192:V192),V192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",W192,IF(W38=0,0,IF(W38=1,SUM($G$192:W192),W192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",X192,IF(X38=0,0,IF(X38=1,SUM($G$192:X192),X192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",Y192,IF(Y38=0,0,IF(Y38=1,SUM($G$192:Y192),Y192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",Z192,IF(Z38=0,0,IF(Z38=1,SUM($G$192:Z192),Z192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AA192,IF(AA38=0,0,IF(AA38=1,SUM($G$192:AA192),AA192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AB192,IF(AB38=0,0,IF(AB38=1,SUM($G$192:AB192),AB192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AC192,IF(AC38=0,0,IF(AC38=1,SUM($G$192:AC192),AC192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AD192,IF(AD38=0,0,IF(AD38=1,SUM($G$192:AD192),AD192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AE192,IF(AE38=0,0,IF(AE38=1,SUM($G$192:AE192),AE192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AF192,IF(AF38=0,0,IF(AF38=1,SUM($G$192:AF192),AF192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AG192,IF(AG38=0,0,IF(AG38=1,SUM($G$192:AG192),AG192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AH192,IF(AH38=0,0,IF(AH38=1,SUM($G$192:AH192),AH192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AI192,IF(AI38=0,0,IF(AI38=1,SUM($G$192:AI192),AI192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AJ192,IF(AJ38=0,0,IF(AJ38=1,SUM($G$192:AJ192),AJ192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AK192,IF(AK38=0,0,IF(AK38=1,SUM($G$192:AK192),AK192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AL192,IF(AL38=0,0,IF(AL38=1,SUM($G$192:AL192),AL192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AM192,IF(AM38=0,0,IF(AM38=1,SUM($G$192:AM192),AM192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AN192,IF(AN38=0,0,IF(AN38=1,SUM($G$192:AN192),AN192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AO192,IF(AO38=0,0,IF(AO38=1,SUM($G$192:AO192),AO192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AP192,IF(AP38=0,0,IF(AP38=1,SUM($G$192:AP192),AP192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AQ192,IF(AQ38=0,0,IF(AQ38=1,SUM($G$192:AQ192),AQ192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AR192,IF(AR38=0,0,IF(AR38=1,SUM($G$192:AR192),AR192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AS192,IF(AS38=0,0,IF(AS38=1,SUM($G$192:AS192),AS192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AT192,IF(AT38=0,0,IF(AT38=1,SUM($G$192:AT192),AT192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AU192,IF(AU38=0,0,IF(AU38=1,SUM($G$192:AU192),AU192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AV192,IF(AV38=0,0,IF(AV38=1,SUM($G$192:AV192),AV192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AW192,IF(AW38=0,0,IF(AW38=1,SUM($G$192:AW192),AW192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AX192,IF(AX38=0,0,IF(AX38=1,SUM($G$192:AX192),AX192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AY192,IF(AY38=0,0,IF(AY38=1,SUM($G$192:AY192),AY192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",AZ192,IF(AZ38=0,0,IF(AZ38=1,SUM($G$192:AZ192),AZ192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",BA192,IF(BA38=0,0,IF(BA38=1,SUM($G$192:BA192),BA192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",BB192,IF(BB38=0,0,IF(BB38=1,SUM($G$192:BB192),BB192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",BC192,IF(BC38=0,0,IF(BC38=1,SUM($G$192:BC192),BC192)))","v":0},{"$f":"IF(Paramètres!$F$16=\"immédiatement\",BD192,IF(BD38=0,0,IF(BD38=1,SUM($G$192:BD192),BD192)))","v":0}]
[]
[null,null,0,"Couts d’investissement en capital - incorporel","$mm nominal",null,{"$f":"G184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,{"$f":"\"Deductibilite des couts d'investissement - immobilisation incorporelles (\"&Paramètres!$F$17&\")\"","v":"Deductibilite des couts d'investissement - immobilisation incorporelles (différés )"},"$mm nominal",null,{"$f":"IF(Paramètres!$F$17=\"immédiatement\",G195,IF(G38=0,0,IF(G38=1,SUM($G$195:G195),G195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",H195,IF(H38=0,0,IF(H38=1,SUM($G$195:H195),H195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",I195,IF(I38=0,0,IF(I38=1,SUM($G$195:I195),I195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",J195,IF(J38=0,0,IF(J38=1,SUM($G$195:J195),J195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",K195,IF(K38=0,0,IF(K38=1,SUM($G$195:K195),K195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",L195,IF(L38=0,0,IF(L38=1,SUM($G$195:L195),L195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",M195,IF(M38=0,0,IF(M38=1,SUM($G$195:M195),M195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",N195,IF(N38=0,0,IF(N38=1,SUM($G$195:N195),N195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",O195,IF(O38=0,0,IF(O38=1,SUM($G$195:O195),O195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",P195,IF(P38=0,0,IF(P38=1,SUM($G$195:P195),P195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",Q195,IF(Q38=0,0,IF(Q38=1,SUM($G$195:Q195),Q195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",R195,IF(R38=0,0,IF(R38=1,SUM($G$195:R195),R195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",S195,IF(S38=0,0,IF(S38=1,SUM($G$195:S195),S195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",T195,IF(T38=0,0,IF(T38=1,SUM($G$195:T195),T195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",U195,IF(U38=0,0,IF(U38=1,SUM($G$195:U195),U195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",V195,IF(V38=0,0,IF(V38=1,SUM($G$195:V195),V195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",W195,IF(W38=0,0,IF(W38=1,SUM($G$195:W195),W195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",X195,IF(X38=0,0,IF(X38=1,SUM($G$195:X195),X195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",Y195,IF(Y38=0,0,IF(Y38=1,SUM($G$195:Y195),Y195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",Z195,IF(Z38=0,0,IF(Z38=1,SUM($G$195:Z195),Z195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AA195,IF(AA38=0,0,IF(AA38=1,SUM($G$195:AA195),AA195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AB195,IF(AB38=0,0,IF(AB38=1,SUM($G$195:AB195),AB195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AC195,IF(AC38=0,0,IF(AC38=1,SUM($G$195:AC195),AC195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AD195,IF(AD38=0,0,IF(AD38=1,SUM($G$195:AD195),AD195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AE195,IF(AE38=0,0,IF(AE38=1,SUM($G$195:AE195),AE195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AF195,IF(AF38=0,0,IF(AF38=1,SUM($G$195:AF195),AF195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AG195,IF(AG38=0,0,IF(AG38=1,SUM($G$195:AG195),AG195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AH195,IF(AH38=0,0,IF(AH38=1,SUM($G$195:AH195),AH195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AI195,IF(AI38=0,0,IF(AI38=1,SUM($G$195:AI195),AI195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AJ195,IF(AJ38=0,0,IF(AJ38=1,SUM($G$195:AJ195),AJ195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AK195,IF(AK38=0,0,IF(AK38=1,SUM($G$195:AK195),AK195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AL195,IF(AL38=0,0,IF(AL38=1,SUM($G$195:AL195),AL195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AM195,IF(AM38=0,0,IF(AM38=1,SUM($G$195:AM195),AM195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AN195,IF(AN38=0,0,IF(AN38=1,SUM($G$195:AN195),AN195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AO195,IF(AO38=0,0,IF(AO38=1,SUM($G$195:AO195),AO195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AP195,IF(AP38=0,0,IF(AP38=1,SUM($G$195:AP195),AP195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AQ195,IF(AQ38=0,0,IF(AQ38=1,SUM($G$195:AQ195),AQ195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AR195,IF(AR38=0,0,IF(AR38=1,SUM($G$195:AR195),AR195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AS195,IF(AS38=0,0,IF(AS38=1,SUM($G$195:AS195),AS195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AT195,IF(AT38=0,0,IF(AT38=1,SUM($G$195:AT195),AT195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AU195,IF(AU38=0,0,IF(AU38=1,SUM($G$195:AU195),AU195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AV195,IF(AV38=0,0,IF(AV38=1,SUM($G$195:AV195),AV195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AW195,IF(AW38=0,0,IF(AW38=1,SUM($G$195:AW195),AW195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AX195,IF(AX38=0,0,IF(AX38=1,SUM($G$195:AX195),AX195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AY195,IF(AY38=0,0,IF(AY38=1,SUM($G$195:AY195),AY195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",AZ195,IF(AZ38=0,0,IF(AZ38=1,SUM($G$195:AZ195),AZ195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",BA195,IF(BA38=0,0,IF(BA38=1,SUM($G$195:BA195),BA195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",BB195,IF(BB38=0,0,IF(BB38=1,SUM($G$195:BB195),BB195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",BC195,IF(BC38=0,0,IF(BC38=1,SUM($G$195:BC195),BC195)))","v":0},{"$f":"IF(Paramètres!$F$17=\"immédiatement\",BD195,IF(BD38=0,0,IF(BD38=1,SUM($G$195:BD195),BD195)))","v":0}]
[]
[null,null,556.40982613308995,"Couts d’investissement et de reinvestissement en capital - corporel","$mm nominal",null,{"$f":"G185+G186","v":5.7239110000000002},28.794957000000004,105.4564609032,136.04702478120001,61.924423056415201,44.163232128000004,90.092993541120009,45.947426705971196,21.089868858040781,2.7487129078313148,2.681787723988466,1.3677117392341174,1.3950659740187998,1.4229672934991757,1.4514266393691595,1.4804551721565422,1.5100642755996734,1.5402655611116669,1.5710708723339002,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM185+AM186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,556.40982613308995,{"$f":"\"Deductibilite des couts d’investissement et de reinvestissement en capital - corporel (\"&Paramètres!$F$18&\")\"","v":"Deductibilite des couts d’investissement et de reinvestissement en capital - corporel (différés )"},"$mm nominal",null,{"$f":"IF(Paramètres!$F$18=\"immédiatement\",G198,IF(G38=0,0,IF(G38=1,SUM($G$198:G198),G198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",H198,IF(H38=0,0,IF(H38=1,SUM($G$198:H198),H198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",I198,IF(I38=0,0,IF(I38=1,SUM($G$198:I198),I198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",J198,IF(J38=0,0,IF(J38=1,SUM($G$198:J198),J198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",K198,IF(K38=0,0,IF(K38=1,SUM($G$198:K198),K198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",L198,IF(L38=0,0,IF(L38=1,SUM($G$198:L198),L198)))","v":382.11000886881521},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",M198,IF(M38=0,0,IF(M38=1,SUM($G$198:M198),M198)))","v":90.092993541120009},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",N198,IF(N38=0,0,IF(N38=1,SUM($G$198:N198),N198)))","v":45.947426705971196},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",O198,IF(O38=0,0,IF(O38=1,SUM($G$198:O198),O198)))","v":21.089868858040781},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",P198,IF(P38=0,0,IF(P38=1,SUM($G$198:P198),P198)))","v":2.7487129078313148},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",Q198,IF(Q38=0,0,IF(Q38=1,SUM($G$198:Q198),Q198)))","v":2.681787723988466},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",R198,IF(R38=0,0,IF(R38=1,SUM($G$198:R198),R198)))","v":1.3677117392341174},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",S198,IF(S38=0,0,IF(S38=1,SUM($G$198:S198),S198)))","v":1.3950659740187998},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",T198,IF(T38=0,0,IF(T38=1,SUM($G$198:T198),T198)))","v":1.4229672934991757},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",U198,IF(U38=0,0,IF(U38=1,SUM($G$198:U198),U198)))","v":1.4514266393691595},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",V198,IF(V38=0,0,IF(V38=1,SUM($G$198:V198),V198)))","v":1.4804551721565422},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",W198,IF(W38=0,0,IF(W38=1,SUM($G$198:W198),W198)))","v":1.5100642755996734},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",X198,IF(X38=0,0,IF(X38=1,SUM($G$198:X198),X198)))","v":1.5402655611116669},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",Y198,IF(Y38=0,0,IF(Y38=1,SUM($G$198:Y198),Y198)))","v":1.5710708723339002},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",Z198,IF(Z38=0,0,IF(Z38=1,SUM($G$198:Z198),Z198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AA198,IF(AA38=0,0,IF(AA38=1,SUM($G$198:AA198),AA198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AB198,IF(AB38=0,0,IF(AB38=1,SUM($G$198:AB198),AB198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AC198,IF(AC38=0,0,IF(AC38=1,SUM($G$198:AC198),AC198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AD198,IF(AD38=0,0,IF(AD38=1,SUM($G$198:AD198),AD198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AE198,IF(AE38=0,0,IF(AE38=1,SUM($G$198:AE198),AE198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AF198,IF(AF38=0,0,IF(AF38=1,SUM($G$198:AF198),AF198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AG198,IF(AG38=0,0,IF(AG38=1,SUM($G$198:AG198),AG198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AH198,IF(AH38=0,0,IF(AH38=1,SUM($G$198:AH198),AH198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AI198,IF(AI38=0,0,IF(AI38=1,SUM($G$198:AI198),AI198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AJ198,IF(AJ38=0,0,IF(AJ38=1,SUM($G$198:AJ198),AJ198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AK198,IF(AK38=0,0,IF(AK38=1,SUM($G$198:AK198),AK198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AL198,IF(AL38=0,0,IF(AL38=1,SUM($G$198:AL198),AL198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AM198,IF(AM38=0,0,IF(AM38=1,SUM($G$198:AM198),AM198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AN198,IF(AN38=0,0,IF(AN38=1,SUM($G$198:AN198),AN198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AO198,IF(AO38=0,0,IF(AO38=1,SUM($G$198:AO198),AO198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AP198,IF(AP38=0,0,IF(AP38=1,SUM($G$198:AP198),AP198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AQ198,IF(AQ38=0,0,IF(AQ38=1,SUM($G$198:AQ198),AQ198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AR198,IF(AR38=0,0,IF(AR38=1,SUM($G$198:AR198),AR198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AS198,IF(AS38=0,0,IF(AS38=1,SUM($G$198:AS198),AS198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AT198,IF(AT38=0,0,IF(AT38=1,SUM($G$198:AT198),AT198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AU198,IF(AU38=0,0,IF(AU38=1,SUM($G$198:AU198),AU198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AV198,IF(AV38=0,0,IF(AV38=1,SUM($G$198:AV198),AV198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AW198,IF(AW38=0,0,IF(AW38=1,SUM($G$198:AW198),AW198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AX198,IF(AX38=0,0,IF(AX38=1,SUM($G$198:AX198),AX198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AY198,IF(AY38=0,0,IF(AY38=1,SUM($G$198:AY198),AY198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",AZ198,IF(AZ38=0,0,IF(AZ38=1,SUM($G$198:AZ198),AZ198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",BA198,IF(BA38=0,0,IF(BA38=1,SUM($G$198:BA198),BA198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",BB198,IF(BB38=0,0,IF(BB38=1,SUM($G$198:BB198),BB198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",BC198,IF(BC38=0,0,IF(BC38=1,SUM($G$198:BC198),BC198)))","v":0},{"$f":"IF(Paramètres!$F$18=\"immédiatement\",BD198,IF(BD38=0,0,IF(BD38=1,SUM($G$198:BD198),BD198)))","v":0}]
[null,{"$f":"IF(Paramètres!F22=1,Paramètres!H44,IF(Paramètres!$F$21=0,0,1/Paramètres!$F$21))","v":0.6},333.84589567985398,"Annee d'amortissement 1","$mm nominal",null,{"$f":"G$199*$B200","v":0},0,0,0,0,229.26600532128913,54.055796124672007,27.568456023582716,12.653921314824467,1.6492277446987889,1.6090726343930795,0.82062704354047045,0.8370395844112799,0.85378037609950541,0.87085598362149563,0.88827310329392528,0.90603856535980398,0.92415933666700012,0.94264252340034005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Paramètres!F22=1,Paramètres!H45,IF(Paramètres!$F$21=0,0,MIN(1/Paramètres!$F$21,1-SUM($B$200:B200))))","v":0.2},111.28196522661804,"Annee d'amortissement 2","$mm nominal",null,null,{"$f":"G$199*$B201","v":0},0,0,0,0,76.422001773763043,18.018598708224001,9.1894853411942403,4.2179737716081567,0.54974258156626299,0.53635754479769326,0.27354234784682346,{"$f":"S$199*$B201","v":0.27901319480375997},0.28459345869983516,0.29028532787383193,0.29609103443130846,0.3020128551199347,0.30805311222233339,0.31421417446678007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Paramètres!F22=1,Paramètres!H46,IF(Paramètres!$F$21=0,0,MIN(1/Paramètres!$F$21,1-SUM($B$200:B201))))","v":0.1},55.640982613309021,"Annee d'amortissement 3","$mm nominal",null,null,null,{"$f":"G$199*$B202","v":0},{"$f":"H$199*$B202","v":0},0,0,0,38.211000886881521,9.0092993541120006,4.5947426705971202,2.1089868858040783,0.27487129078313149,0.26817877239884663,{"$f":"R$199*$B202","v":0.13677117392341173},0.13950659740187998,0.14229672934991758,0.14514266393691597,0.14804551721565423,0.15100642755996735,0.1540265561111667,0.15710708723339004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Paramètres!F22=1,Paramètres!H47,IF(Paramètres!$F$21=0,0,MIN(1/Paramètres!$F$21,1-SUM($B$200:B202))))","v":0.05},27.82049130665451,"Annee d'amortissement 4","$mm nominal",null,null,null,null,{"$f":"G$199*$B203","v":0},{"$f":"H$199*$B203","v":0},0,0,0,19.105500443440761,4.5046496770560003,2.2973713352985601,1.0544934429020392,0.13743564539156575,{"$f":"Q$199*$B203","v":0.13408938619942332},6.8385586961705866E-2,6.9753298700939992E-2,7.1148364674958789E-2,7.2571331968457983E-2,7.4022758607827116E-2,7.5503213779983674E-2,7.7013278055583348E-2,7.8553543616695018E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Paramètres!F22=1,Paramètres!H48,IF(Paramètres!$F$21=0,0,MIN(1/Paramètres!$F$21,1-SUM($B$200:B203))))","v":0.05},27.82049130665451,"Annee d'amortissement 5","$mm nominal",null,null,null,null,null,{"$f":"G$199*$B204","v":0},{"$f":"H$199*$B204","v":0},0,0,0,19.105500443440761,4.5046496770560003,2.2973713352985601,1.0544934429020392,{"$f":"P$199*$B204","v":0.13743564539156575},0.13408938619942332,6.8385586961705866E-2,6.9753298700939992E-2,7.1148364674958789E-2,7.2571331968457983E-2,7.4022758607827116E-2,7.5503213779983674E-2,7.7013278055583348E-2,7.8553543616695018E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Paramètres!F22=1,Paramètres!H49,IF(Paramètres!$F$21=0,0,MIN(1/Paramètres!$F$21,1-SUM($B$200:B204))))","v":0},0,"Annee d'amortissement 6","$mm nominal",null,null,null,null,null,null,{"$f":"G$199*$B205","v":0},{"$f":"H$199*$B205","v":0},0,0,0,0,0,0,{"$f":"O$199*$B205","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,{"$f":"IF(Paramètres!F22=1,Paramètres!H50,IF(Paramètres!$F$21=0,0,MIN(1/Paramètres!$F$21,1-SUM($B$200:B205))))","v":0},0,"Annee d'amortissement 7","$mm nominal",null,null,null,null,null,null,null,{"$f":"G$199*$B206","v":0},{"$f":"H$199*$B206","v":0},0,0,0,0,0,{"$f":"N$199*$B206","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,{"$f":"IF(Paramètres!F22=1,Paramètres!H51,IF(Paramètres!$F$21=0,0,MIN(1/Paramètres!$F$21,1-SUM($B$200:B206))))","v":0},0,"Annee d'amortissement 8","$mm nominal",null,null,null,null,null,null,null,null,{"$f":"G$199*$B207","v":0},0,0,0,0,0,{"$f":"M$199*$B207","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,{"$f":"IF(Paramètres!F22=1,Paramètres!H52,IF(Paramètres!$F$21=0,0,MIN(1/Paramètres!$F$21,1-SUM($B$200:B207))))","v":0},0,"Annee d'amortissement 9","$mm nominal",null,null,null,null,null,null,null,null,null,{"$f":"G$199*$B208","v":0},{"$f":"H$199*$B208","v":0},{"$f":"I$199*$B208","v":0},{"$f":"J$199*$B208","v":0},{"$f":"K$199*$B208","v":0},{"$f":"L$199*$B208","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,{"$f":"IF(Paramètres!F22=1,Paramètres!H53,IF(Paramètres!$F$21=0,0,MIN(1/Paramètres!$F$21,1-SUM($B$200:B208))))","v":0},0,"Annee d'amortissement 10","$mm nominal",null,null,null,null,null,null,null,null,null,null,{"$f":"G$199*$B209","v":0},{"$f":"H$199*$B209","v":0},{"$f":"I$199*$B209","v":0},{"$f":"J$199*$B209","v":0},{"$f":"K$199*$B209","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]
[{"$f":"ROUND(C199-C210,5)=0","v":true},null,556.40982613309029,"Couts d'investissement - amortissement des actifs corporels","$mm nominal",null,{"$f":"SUM(G200:G209)","v":0},{"$f":"SUM(H200:H209)","v":0},0,0,0,229.26600532128913,130.47779789843506,83.798055618688238,49.958206453571471,34.072094307400832,11.06982311411798,4.9837206573218946,2.5706897929505548,{"$f":"SUM(T200:T209)","v":1.5410897764176661},1.49743101288434,1.4589940461803206,1.4881739271039274,1.517937405646006,1.5482961537589259,0.61776670296575764,0.3096235790689571,0.15556682167227837,7.8553543616695018E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,3526.2664680903167,"EBIT","$mm nominal",null,{"$f":"G140-G196-G210","v":-0.11447822000000002},-0.57589914000000009,-2.109129218064,-2.7209404956240006,-1.2384884611283042,-49.856802299100849,69.311847589872798,80.863097443619836,175.6763387946157,238.61295302220196,321.31494938832452,280.69164261749728,345.03054578077399,379.34643951183591,327.01757433137362,339.01098920275263,311.67870869986047,309.56572869517561,261.82955969178363,143.47557509890402,-0.3096235790689571,-0.15556682167227837,-7.8553543616695018E-2,0,0,0,0,0,0,0,0,0,{"$f":"AM140-AM196-AM210","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,{"$f":"SUM(G215:BD215)","v":6175.2990099965818},"Chiffre d'affaires net","$mm nominal",null,{"$f":"G56","v":0},0,0,0,0,308.46207903923494,354.41745190537114,326.00178260842711,398.35302656177322,462.69717221024183,483.54734412268391,425.82656640113879,487.80878932520147,516.92266404420661,452.19220593668973,461.23605005542339,435.34393970442324,434.78624997063565,389.31064879618918,238.393039314942,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,123.50598019993166,"Redevance","$mm nominal",null,{"$f":"G106","v":0},{"$f":"H106","v":0},0,0,0,6.1692415807846999,7.0883490381074221,6.5200356521685414,7.9670605312354645,9.2539434442048361,9.6709468824536788,8.5165313280227757,9.7561757865040306,10.338453280884131,9.0438441187337943,9.2247210011084704,8.706878794088464,8.695724999412711,7.7862129759237835,4.7678607862988391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Redevance de contrôle de change","$mm nominal",null,{"$f":"G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G218:BD218)","v":0},"Contribution au developpement communautaire","$mm nominal",null,{"$f":"G114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,71.754250481414616,"Droits de douane","$mm nominal",null,{"$f":"G134","v":0.11447822000000002},0.57589914000000009,2.109129218064,2.7209404956240006,1.2384884611283042,4.6163601194867958,6.2531010323633973,5.5914246800999958,5.4401473947265995,5.5877068005590251,4.454866896200981,4.1086313869653113,4.1108038174996944,3.989818823833569,3.6304316024857624,3.5462049588716944,3.5878766969279212,3.6328959488511199,3.6984516562777445,2.7465931314487055,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Redevance a taux variable","$mm nominal",null,{"$f":"G131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM131","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":"G137","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,{"$f":"AM137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G222:BD222)","v":0},"Couts d’exploration","$mm nominal",null,{"$f":"G193","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,{"$f":"AM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Couts d’investissement en capital - incorporel","$mm nominal",null,{"$f":"G196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,556.40982613309029,"Couts d’investissement et de reinvestissement en capital - corporel","$mm nominal",null,{"$f":"G210","v":0},0,0,0,0,229.26600532128913,130.47779789843506,83.798055618688238,49.958206453571471,34.072094307400832,11.06982311411798,4.9837206573218946,2.5706897929505548,1.5410897764176661,1.49743101288434,1.4589940461803206,1.4881739271039274,1.517937405646006,1.5482961537589259,0.61776670296575764,0.3096235790689571,0.15556682167227837,7.8553543616695018E-2,0,0,0,0,0,0,0,0,0,{"$f":"AM210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G225:BD225)","v":2020.8684652917609},"Couts opérationnels","$mm nominal",null,{"$f":"G187","v":0},0,0,0,0,124.43651589755987,148.37470538469989,155.74920486601903,167.27833391885943,184.42441808007996,146.70770472404038,136.04257173935432,136.09674993397726,132.04531593211951,120.04676898994597,117.21986184761879,118.58918038053092,120.06968792096289,122.23434129436887,91.553104381623527,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G226:BD226)","v":0},"Couts / provision pour fermeture et de rehabilitation","$mm nominal",null,{"$f":"G188","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,{"$f":"AM188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,81.573347223913359,"Frais financiers","$mm nominal",null,{"$f":"G248","v":0},{"$f":"H248","v":0},0,0,0,24.923574784635115,21.208673365336331,16.945823986690968,12.054204324695419,6.441070762555527,0,0,0,{"$f":"T248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G228:BD228)","v":0},"Taxe sur la marge operationnelle","$mm nominal",null,{"$f":"G168","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,{"$f":"AM168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Revenu soumis a l'impot sur les profits excedentaires","$mm nominal",null,{"$f":"IFERROR(G179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(H179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(I179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(J179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(K179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(L179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(M179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(N179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(O179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(P179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(Q179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(R179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(S179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(T179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(U179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(V179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(W179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(X179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(Y179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(Z179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AA179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AB179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AC179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AD179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AE179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AF179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AG179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AH179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AI179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AJ179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AK179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AL179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AM179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AN179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AO179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AP179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AQ179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AR179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AS179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AT179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AU179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AV179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AW179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AX179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AY179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(AZ179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(BA179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(BB179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(BC179/Paramètres!$F$31,0)","v":0},{"$f":"IFERROR(BD179/Paramètres!$F$31,0)","v":0}]
[null,null,3321.1871406664723,"Revenu imposable avant report des pertes anterieures","$mm nominal",null,{"$f":"G215-SUM(G216:G229)","v":-0.11447822000000002},{"$f":"H215-SUM(H216:H229)","v":-0.57589914000000009},-2.109129218064,-2.7209404956240006,-1.2384884611283042,-80.949618664520642,41.01482518642905,57.397237804760323,155.65507393868484,222.91793881544163,311.6440025058709,272.1751112894745,335.27436999426993,369.0079862309517,317.97373021263985,329.78626820164413,302.97182990577198,300.87000369576293,254.04334671585985,138.70771431260516,-0.3096235790689571,-0.15556682167227837,-7.8553543616695018E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,-87.708554199336945,"Pertes anterieures reportables","$mm nominal",null,{"$f":"-G241","v":0},{"$f":"-H241","v":0},0,0,0,0,-41.01482518642905,-46.693729012907895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3233.4785864671348,"Revenu imposable apres report des pertes anterieures","$mm nominal",null,{"$f":"SUM(G230:G231)","v":-0.11447822000000002},{"$f":"SUM(H230:H231)","v":-0.57589914000000009},{"$f":"SUM(I230:I231)","v":-2.109129218064},-2.7209404956240006,-1.2384884611283042,-80.949618664520642,0,10.703508791852428,155.65507393868484,222.91793881544163,311.6440025058709,272.1751112894745,335.27436999426993,369.0079862309517,317.97373021263985,329.78626820164413,302.97182990577198,300.87000369576293,254.04334671585985,138.70771431260516,-0.3096235790689571,-0.15556682167227837,-7.8553543616695018E-2,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM230:AM231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,996.51926538324892,"Impot sur les benefices","$mm nominal",null,{"$f":"G232*(G232>0)*Paramètres!$F$15","v":0},{"$f":"H232*(H232>0)*Paramètres!$F$15","v":0},{"$f":"I232*(I232>0)*Paramètres!$F$15","v":0},{"$f":"J232*(J232>0)*Paramètres!$F$15","v":0},{"$f":"K232*(K232>0)*Paramètres!$F$15","v":0},{"$f":"L232*(L232>0)*Paramètres!$F$15","v":0},{"$f":"M232*(M232>0)*Paramètres!$F$15","v":0},{"$f":"N232*(N232>0)*Paramètres!$F$15","v":3.2110526375557282},{"$f":"O232*(O232>0)*Paramètres!$F$15","v":46.696522181605452},{"$f":"P232*(P232>0)*Paramètres!$F$15","v":66.875381644632483},{"$f":"Q232*(Q232>0)*Paramètres!$F$15","v":93.493200751761265},{"$f":"R232*(R232>0)*Paramètres!$F$15","v":81.65253338684235},{"$f":"S232*(S232>0)*Paramètres!$F$15","v":100.58231099828097},{"$f":"T232*(T232>0)*Paramètres!$F$15","v":110.70239586928551},{"$f":"U232*(U232>0)*Paramètres!$F$15","v":95.392119063791952},{"$f":"V232*(V232>0)*Paramètres!$F$15","v":98.935880460493237},{"$f":"W232*(W232>0)*Paramètres!$F$15","v":90.891548971731595},{"$f":"X232*(X232>0)*Paramètres!$F$15","v":90.261001108728877},{"$f":"Y232*(Y232>0)*Paramètres!$F$15","v":76.213004014757956},{"$f":"Z232*(Z232>0)*Paramètres!$F$15","v":41.612314293781544},{"$f":"AA232*(AA232>0)*Paramètres!$F$15","v":0},{"$f":"AB232*(AB232>0)*Paramètres!$F$15","v":0},{"$f":"AC232*(AC232>0)*Paramètres!$F$15","v":0},{"$f":"AD232*(AD232>0)*Paramètres!$F$15","v":0},{"$f":"AE232*(AE232>0)*Paramètres!$F$15","v":0},{"$f":"AF232*(AF232>0)*Paramètres!$F$15","v":0},{"$f":"AG232*(AG232>0)*Paramètres!$F$15","v":0},{"$f":"AH232*(AH232>0)*Paramètres!$F$15","v":0},{"$f":"AI232*(AI232>0)*Paramètres!$F$15","v":0},{"$f":"AJ232*(AJ232>0)*Paramètres!$F$15","v":0},{"$f":"AK232*(AK232>0)*Paramètres!$F$15","v":0},{"$f":"AL232*(AL232>0)*Paramètres!$F$15","v":0},{"$f":"AM232*(AM232>0)*Paramètres!$F$15","v":0},{"$f":"AN232*(AN232>0)*Paramètres!$F$15","v":0},{"$f":"AO232*(AO232>0)*Paramètres!$F$15","v":0},{"$f":"AP232*(AP232>0)*Paramètres!$F$15","v":0},{"$f":"AQ232*(AQ232>0)*Paramètres!$F$15","v":0},{"$f":"AR232*(AR232>0)*Paramètres!$F$15","v":0},{"$f":"AS232*(AS232>0)*Paramètres!$F$15","v":0},{"$f":"AT232*(AT232>0)*Paramètres!$F$15","v":0},{"$f":"AU232*(AU232>0)*Paramètres!$F$15","v":0},{"$f":"AV232*(AV232>0)*Paramètres!$F$15","v":0},{"$f":"AW232*(AW232>0)*Paramètres!$F$15","v":0},{"$f":"AX232*(AX232>0)*Paramètres!$F$15","v":0},{"$f":"AY232*(AY232>0)*Paramètres!$F$15","v":0},{"$f":"AZ232*(AZ232>0)*Paramètres!$F$15","v":0},{"$f":"BA232*(BA232>0)*Paramètres!$F$15","v":0},{"$f":"BB232*(BB232>0)*Paramètres!$F$15","v":0},{"$f":"BC232*(BC232>0)*Paramètres!$F$15","v":0},{"$f":"BD232*(BD232>0)*Paramètres!$F$15","v":0}]
[]
[null,null,null,"Report des pertes sur les exercices ulterieurs"]
[null,null,null,"Expiration de la limite de report","Year",null,{"$f":"G2-1-Paramètres!$F$19","v":-5},{"$f":"H2-1-Paramètres!$F$19","v":-4},{"$f":"I2-1-Paramètres!$F$19","v":-3},{"$f":"J2-1-Paramètres!$F$19","v":-2},{"$f":"K2-1-Paramètres!$F$19","v":-1},{"$f":"L2-1-Paramètres!$F$19","v":0},{"$f":"M2-1-Paramètres!$F$19","v":1},{"$f":"N2-1-Paramètres!$F$19","v":2},{"$f":"O2-1-Paramètres!$F$19","v":3},{"$f":"P2-1-Paramètres!$F$19","v":4},{"$f":"Q2-1-Paramètres!$F$19","v":5},{"$f":"R2-1-Paramètres!$F$19","v":6},{"$f":"S2-1-Paramètres!$F$19","v":7},{"$f":"T2-1-Paramètres!$F$19","v":8},{"$f":"U2-1-Paramètres!$F$19","v":9},{"$f":"V2-1-Paramètres!$F$19","v":10},{"$f":"W2-1-Paramètres!$F$19","v":11},{"$f":"X2-1-Paramètres!$F$19","v":12},{"$f":"Y2-1-Paramètres!$F$19","v":13},{"$f":"Z2-1-Paramètres!$F$19","v":14},{"$f":"AA2-1-Paramètres!$F$19","v":15},{"$f":"AB2-1-Paramètres!$F$19","v":16},{"$f":"AC2-1-Paramètres!$F$19","v":17},{"$f":"AD2-1-Paramètres!$F$19","v":18},{"$f":"AE2-1-Paramètres!$F$19","v":19},{"$f":"AF2-1-Paramètres!$F$19","v":20},{"$f":"AG2-1-Paramètres!$F$19","v":21},{"$f":"AH2-1-Paramètres!$F$19","v":22},{"$f":"AI2-1-Paramètres!$F$19","v":23},{"$f":"AJ2-1-Paramètres!$F$19","v":24},{"$f":"AK2-1-Paramètres!$F$19","v":25},{"$f":"AL2-1-Paramètres!$F$19","v":26},{"$f":"AM2-1-Paramètres!$F$19","v":27},{"$f":"AN2-1-Paramètres!$F$19","v":28},{"$f":"AO2-1-Paramètres!$F$19","v":29},{"$f":"AP2-1-Paramètres!$F$19","v":30},{"$f":"AQ2-1-Paramètres!$F$19","v":31},{"$f":"AR2-1-Paramètres!$F$19","v":32},{"$f":"AS2-1-Paramètres!$F$19","v":33},{"$f":"AT2-1-Paramètres!$F$19","v":34},{"$f":"AU2-1-Paramètres!$F$19","v":35},{"$f":"AV2-1-Paramètres!$F$19","v":36},{"$f":"AW2-1-Paramètres!$F$19","v":37},{"$f":"AX2-1-Paramètres!$F$19","v":38},{"$f":"AY2-1-Paramètres!$F$19","v":39},{"$f":"AZ2-1-Paramètres!$F$19","v":40},{"$f":"BA2-1-Paramètres!$F$19","v":41},{"$f":"BB2-1-Paramètres!$F$19","v":42},{"$f":"BC2-1-Paramètres!$F$19","v":43},{"$f":"BD2-1-Paramètres!$F$19","v":44}]
[null,null,null,"Pertes ayant excede la limite de report","$mm nominal",null,{"$f":"-MIN(0,IFERROR(INDEX($G$230:G230,1,MATCH(G236,$G$2:$BD$2,0)),0)+SUMIF(C241:G241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:H230,1,MATCH(H236,$G$2:$BD$2,0)),0)+SUMIF(D241:H241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:I230,1,MATCH(I236,$G$2:$BD$2,0)),0)+SUMIF(E241:I241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:J230,1,MATCH(J236,$G$2:$BD$2,0)),0)+SUMIF(F241:J241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:K230,1,MATCH(K236,$G$2:$BD$2,0)),0)+SUMIF(G241:K241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:L230,1,MATCH(L236,$G$2:$BD$2,0)),0)+SUMIF(H241:L241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:M230,1,MATCH(M236,$G$2:$BD$2,0)),0)+SUMIF(I241:M241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:N230,1,MATCH(N236,$G$2:$BD$2,0)),0)+SUMIF(J241:N241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:O230,1,MATCH(O236,$G$2:$BD$2,0)),0)+SUMIF(K241:O241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:P230,1,MATCH(P236,$G$2:$BD$2,0)),0)+SUMIF(L241:P241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:Q230,1,MATCH(Q236,$G$2:$BD$2,0)),0)+SUMIF(M241:Q241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:R230,1,MATCH(R236,$G$2:$BD$2,0)),0)+SUMIF(N241:R241,\">0\"))","v":34.255889651612748},{"$f":"-MIN(0,IFERROR(INDEX($G$230:S230,1,MATCH(S236,$G$2:$BD$2,0)),0)+SUMIF(O241:S241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:T230,1,MATCH(T236,$G$2:$BD$2,0)),0)+SUMIF(P241:T241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:U230,1,MATCH(U236,$G$2:$BD$2,0)),0)+SUMIF(Q241:U241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:V230,1,MATCH(V236,$G$2:$BD$2,0)),0)+SUMIF(R241:V241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:W230,1,MATCH(W236,$G$2:$BD$2,0)),0)+SUMIF(S241:W241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:X230,1,MATCH(X236,$G$2:$BD$2,0)),0)+SUMIF(T241:X241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:Y230,1,MATCH(Y236,$G$2:$BD$2,0)),0)+SUMIF(U241:Y241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:Z230,1,MATCH(Z236,$G$2:$BD$2,0)),0)+SUMIF(V241:Z241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AA230,1,MATCH(AA236,$G$2:$BD$2,0)),0)+SUMIF(W241:AA241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AB230,1,MATCH(AB236,$G$2:$BD$2,0)),0)+SUMIF(X241:AB241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AC230,1,MATCH(AC236,$G$2:$BD$2,0)),0)+SUMIF(Y241:AC241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AD230,1,MATCH(AD236,$G$2:$BD$2,0)),0)+SUMIF(Z241:AD241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AE230,1,MATCH(AE236,$G$2:$BD$2,0)),0)+SUMIF(AA241:AE241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AF230,1,MATCH(AF236,$G$2:$BD$2,0)),0)+SUMIF(AB241:AF241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AG230,1,MATCH(AG236,$G$2:$BD$2,0)),0)+SUMIF(AC241:AG241,\">0\"))","v":0.3096235790689571},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AH230,1,MATCH(AH236,$G$2:$BD$2,0)),0)+SUMIF(AD241:AH241,\">0\"))","v":0.15556682167227837},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AI230,1,MATCH(AI236,$G$2:$BD$2,0)),0)+SUMIF(AE241:AI241,\">0\"))","v":7.8553543616695018E-2},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AJ230,1,MATCH(AJ236,$G$2:$BD$2,0)),0)+SUMIF(AF241:AJ241,\">0\"))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AK230,1,MATCH(AK236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AL230,1,MATCH(AL236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AM230,1,MATCH(AM236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AN230,1,MATCH(AN236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AO230,1,MATCH(AO236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AP230,1,MATCH(AP236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AQ230,1,MATCH(AQ236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AR230,1,MATCH(AR236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AS230,1,MATCH(AS236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AT230,1,MATCH(AT236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AU230,1,MATCH(AU236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AV230,1,MATCH(AV236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AW230,1,MATCH(AW236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AX230,1,MATCH(AX236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AY230,1,MATCH(AY236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:AZ230,1,MATCH(AZ236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:BA230,1,MATCH(BA236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:BB230,1,MATCH(BB236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:BC230,1,MATCH(BC236,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$230:BD230,1,MATCH(BD236,$G$2:$BD$2,0)),0))","v":0}]
[null,null,null,"Solde reporte","$mm nominal",null,null,{"$f":"G242","v":0.11447822000000002},{"$f":"H242","v":0.69037736000000005},{"$f":"I242","v":2.7995065780640003},5.5204470736880005,6.7589355348163043,87.708554199336945,46.693729012907895,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3096235790689571,0.46519040074123547,0.5437439443579305,0.5437439443579305,0.5437439443579305,0.5437439443579305,0.2341203652889734,7.8553543616695032E-2,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17]
[null,null,null,"Pertes de l'annee en cours","$mm nominal",null,{"$f":"MIN(G230,0)","v":-0.11447822000000002},-0.57589914000000009,-2.109129218064,-2.7209404956240006,-1.2384884611283042,-80.949618664520642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.3096235790689571,-0.15556682167227837,-7.8553543616695018E-2,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AM230,0)","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":"G230*Paramètres!$F$20","v":-0.11447822000000002},{"$f":"H230*Paramètres!$F$20","v":-0.57589914000000009},{"$f":"I230*Paramètres!$F$20","v":-2.109129218064},{"$f":"J230*Paramètres!$F$20","v":-2.7209404956240006},{"$f":"K230*Paramètres!$F$20","v":-1.2384884611283042},{"$f":"L230*Paramètres!$F$20","v":-80.949618664520642},{"$f":"M230*Paramètres!$F$20","v":41.01482518642905},{"$f":"N230*Paramètres!$F$20","v":57.397237804760323},{"$f":"O230*Paramètres!$F$20","v":155.65507393868484},{"$f":"P230*Paramètres!$F$20","v":222.91793881544163},{"$f":"Q230*Paramètres!$F$20","v":311.6440025058709},{"$f":"R230*Paramètres!$F$20","v":272.1751112894745},{"$f":"S230*Paramètres!$F$20","v":335.27436999426993},{"$f":"T230*Paramètres!$F$20","v":369.0079862309517},{"$f":"U230*Paramètres!$F$20","v":317.97373021263985},{"$f":"V230*Paramètres!$F$20","v":329.78626820164413},{"$f":"W230*Paramètres!$F$20","v":302.97182990577198},{"$f":"X230*Paramètres!$F$20","v":300.87000369576293},{"$f":"Y230*Paramètres!$F$20","v":254.04334671585985},{"$f":"Z230*Paramètres!$F$20","v":138.70771431260516},{"$f":"AA230*Paramètres!$F$20","v":-0.3096235790689571},{"$f":"AB230*Paramètres!$F$20","v":-0.15556682167227837},{"$f":"AC230*Paramètres!$F$20","v":-7.8553543616695018E-2},{"$f":"AD230*Paramètres!$F$20","v":0},{"$f":"AE230*Paramètres!$F$20","v":0},{"$f":"AF230*Paramètres!$F$20","v":0},{"$f":"AG230*Paramètres!$F$20","v":0},{"$f":"AH230*Paramètres!$F$20","v":0},{"$f":"AI230*Paramètres!$F$20","v":0},{"$f":"AJ230*Paramètres!$F$20","v":0},{"$f":"AK230*Paramètres!$F$20","v":0},{"$f":"AL230*Paramètres!$F$20","v":0},{"$f":"AM230*Paramètres!$F$20","v":0},{"$f":"AN230*Paramètres!$F$20","v":0},{"$f":"AO230*Paramètres!$F$20","v":0},{"$f":"AP230*Paramètres!$F$20","v":0},{"$f":"AQ230*Paramètres!$F$20","v":0},{"$f":"AR230*Paramètres!$F$20","v":0},{"$f":"AS230*Paramètres!$F$20","v":0},{"$f":"AT230*Paramètres!$F$20","v":0},{"$f":"AU230*Paramètres!$F$20","v":0},{"$f":"AV230*Paramètres!$F$20","v":0},{"$f":"AW230*Paramètres!$F$20","v":0},{"$f":"AX230*Paramètres!$F$20","v":0},{"$f":"AY230*Paramètres!$F$20","v":0},{"$f":"AZ230*Paramètres!$F$20","v":0},{"$f":"BA230*Paramètres!$F$20","v":0},{"$f":"BB230*Paramètres!$F$20","v":0},{"$f":"BC230*Paramètres!$F$20","v":0},{"$f":"BD230*Paramètres!$F$20","v":0}]
[null,null,null,"Pertes deduites","$mm nominal",null,{"$f":"MIN((G230>0)*G240,G238)","v":0},0,0,0,0,0,41.01482518642905,46.693729012907895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN((AM230>0)*AM240,AM238)","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,-G239+G238-G237-G241)","v":0.11447822000000002},{"$f":"MAX(0,-H239+H238-H237-H241)","v":0.69037736000000005},{"$f":"MAX(0,-I239+I238-I237-I241)","v":2.7995065780640003},5.5204470736880005,{"$f":"MAX(0,-K239+K238-K237-K241)","v":6.7589355348163043},87.708554199336945,{"$f":"MAX(0,-M239+M238-M237-M241)","v":46.693729012907895},0,0,0,0,0,0,0,0,0,0,0,0,0,0.3096235790689571,0.46519040074123547,0.5437439443579305,0.5437439443579305,0.5437439443579305,0.5437439443579305,0.2341203652889734,7.8553543616695032E-2,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17]
[]
[null,null,null,"Flux de tresorerie du preteur"]
[null,null,{"$f":"SUM(G245:BD245)","v":168.9733883704076},"Financement de l'investissement","$mm nominal",null,{"$f":"SUM(G184:G185)*Paramètres!$F$90*(G38=0)","v":2.8619555000000001},{"$f":"SUM(H184:H185)*Paramètres!$F$90*(H38=0)","v":14.397478500000002},{"$f":"SUM(I184:I185)*Paramètres!$F$90*(I38=0)","v":52.728230451599998},{"$f":"SUM(J184:J185)*Paramètres!$F$90*(J38=0)","v":68.023512390600004},{"$f":"SUM(K184:K185)*Paramètres!$F$90*(K38=0)","v":30.9622115282076},{"$f":"SUM(L184:L185)*Paramètres!$F$90*(L38=0)","v":0},{"$f":"SUM(M184:M185)*Paramètres!$F$90*(M38=0)","v":0},{"$f":"SUM(N184:N185)*Paramètres!$F$90*(N38=0)","v":0},{"$f":"SUM(O184:O185)*Paramètres!$F$90*(O38=0)","v":0},{"$f":"SUM(P184:P185)*Paramètres!$F$90*(P38=0)","v":0},{"$f":"SUM(Q184:Q185)*Paramètres!$F$90*(Q38=0)","v":0},{"$f":"SUM(R184:R185)*Paramètres!$F$90*(R38=0)","v":0},{"$f":"SUM(S184:S185)*Paramètres!$F$90*(S38=0)","v":0},{"$f":"SUM(T184:T185)*Paramètres!$F$90*(T38=0)","v":0},{"$f":"SUM(U184:U185)*Paramètres!$F$90*(U38=0)","v":0},{"$f":"SUM(V184:V185)*Paramètres!$F$90*(V38=0)","v":0},{"$f":"SUM(W184:W185)*Paramètres!$F$90*(W38=0)","v":0},{"$f":"SUM(X184:X185)*Paramètres!$F$90*(X38=0)","v":0},{"$f":"SUM(Y184:Y185)*Paramètres!$F$90*(Y38=0)","v":0},{"$f":"SUM(Z184:Z185)*Paramètres!$F$90*(Z38=0)","v":0},{"$f":"SUM(AA184:AA185)*Paramètres!$F$90*(AA38=0)","v":0},{"$f":"SUM(AB184:AB185)*Paramètres!$F$90*(AB38=0)","v":0},{"$f":"SUM(AC184:AC185)*Paramètres!$F$90*(AC38=0)","v":0},{"$f":"SUM(AD184:AD185)*Paramètres!$F$90*(AD38=0)","v":0},{"$f":"SUM(AE184:AE185)*Paramètres!$F$90*(AE38=0)","v":0},{"$f":"SUM(AF184:AF185)*Paramètres!$F$90*(AF38=0)","v":0},{"$f":"SUM(AG184:AG185)*Paramètres!$F$90*(AG38=0)","v":0},{"$f":"SUM(AH184:AH185)*Paramètres!$F$90*(AH38=0)","v":0},{"$f":"SUM(AI184:AI185)*Paramètres!$F$90*(AI38=0)","v":0},{"$f":"SUM(AJ184:AJ185)*Paramètres!$F$90*(AJ38=0)","v":0},{"$f":"SUM(AK184:AK185)*Paramètres!$F$90*(AK38=0)","v":0},{"$f":"SUM(AL184:AL185)*Paramètres!$F$90*(AL38=0)","v":0},{"$f":"SUM(AM184:AM185)*Paramètres!$F$90*(AM38=0)","v":0},{"$f":"SUM(AN184:AN185)*Paramètres!$F$90*(AN38=0)","v":0},{"$f":"SUM(AO184:AO185)*Paramètres!$F$90*(AO38=0)","v":0},{"$f":"SUM(AP184:AP185)*Paramètres!$F$90*(AP38=0)","v":0},{"$f":"SUM(AQ184:AQ185)*Paramètres!$F$90*(AQ38=0)","v":0},{"$f":"SUM(AR184:AR185)*Paramètres!$F$90*(AR38=0)","v":0},{"$f":"SUM(AS184:AS185)*Paramètres!$F$90*(AS38=0)","v":0},{"$f":"SUM(AT184:AT185)*Paramètres!$F$90*(AT38=0)","v":0},{"$f":"SUM(AU184:AU185)*Paramètres!$F$90*(AU38=0)","v":0},{"$f":"SUM(AV184:AV185)*Paramètres!$F$90*(AV38=0)","v":0},{"$f":"SUM(AW184:AW185)*Paramètres!$F$90*(AW38=0)","v":0},{"$f":"SUM(AX184:AX185)*Paramètres!$F$90*(AX38=0)","v":0},{"$f":"SUM(AY184:AY185)*Paramètres!$F$90*(AY38=0)","v":0},{"$f":"SUM(AZ184:AZ185)*Paramètres!$F$90*(AZ38=0)","v":0},{"$f":"SUM(BA184:BA185)*Paramètres!$F$90*(BA38=0)","v":0},{"$f":"SUM(BB184:BB185)*Paramètres!$F$90*(BB38=0)","v":0},{"$f":"SUM(BC184:BC185)*Paramètres!$F$90*(BC38=0)","v":0},{"$f":"SUM(BD184:BD185)*Paramètres!$F$90*(BD38=0)","v":0}]
[null,null,{"$f":"SUM(G246:BD246)","v":250.54673559432098},"Remboursement du pret","$mm nominal",null,{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(G38>0,G38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(H38>0,H38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(I38>0,I38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(J38>0,J38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(K38>0,K38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(L38>0,L38<=Paramètres!$F$91)*-1","v":50.109347118864193},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(M38>0,M38<=Paramètres!$F$91)*-1","v":50.109347118864193},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(N38>0,N38<=Paramètres!$F$91)*-1","v":50.109347118864193},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(O38>0,O38<=Paramètres!$F$91)*-1","v":50.109347118864193},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(P38>0,P38<=Paramètres!$F$91)*-1","v":50.109347118864193},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(Q38>0,Q38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(R38>0,R38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(S38>0,S38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(T38>0,T38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(U38>0,U38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(V38>0,V38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(W38>0,W38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(X38>0,X38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(Y38>0,Y38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(Z38>0,Z38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AA38>0,AA38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AB38>0,AB38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AC38>0,AC38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AD38>0,AD38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AE38>0,AE38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AF38>0,AF38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AG38>0,AG38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AH38>0,AH38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AI38>0,AI38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AJ38>0,AJ38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AK38>0,AK38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AL38>0,AL38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AM38>0,AM38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AN38>0,AN38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AO38>0,AO38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AP38>0,AP38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AQ38>0,AQ38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AR38>0,AR38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AS38>0,AS38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AT38>0,AT38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AU38>0,AU38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AV38>0,AV38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AW38>0,AW38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AX38>0,AX38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AY38>0,AY38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(AZ38>0,AZ38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(BA38>0,BA38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(BB38>0,BB38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(BC38>0,BC38<=Paramètres!$F$91)*-1","v":0},{"$f":"PMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Paramètres!$F$91,$C$245)*AND(BD38>0,BD38<=Paramètres!$F$91)*-1","v":0}]
[null,null,{"$f":"SUM(G247:BD247)","v":81.573347223913359},"Flux de tresorerie net du preteur","$mm nominal",null,{"$f":"G246-G245","v":-2.8619555000000001},{"$f":"H246-H245","v":-14.397478500000002},-52.728230451599998,-68.023512390600004,-30.9622115282076,50.109347118864193,50.109347118864193,50.109347118864193,50.109347118864193,50.109347118864193,0,0,0,{"$f":"T246-T245","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,{"$f":"SUM(G248:BD248)","v":81.573347223913359},"Frais financiers","$mm nominal",null,{"$f":"IF(AND(G38>0,G38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,G38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(H38>0,H38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,H38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(I38>0,I38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,I38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(J38>0,J38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,J38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(K38>0,K38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,K38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(L38>0,L38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,L38,Paramètres!$F$91,$C$245),0)","v":24.923574784635115},{"$f":"IF(AND(M38>0,M38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,M38,Paramètres!$F$91,$C$245),0)","v":21.208673365336331},{"$f":"IF(AND(N38>0,N38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,N38,Paramètres!$F$91,$C$245),0)","v":16.945823986690968},{"$f":"IF(AND(O38>0,O38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,O38,Paramètres!$F$91,$C$245),0)","v":12.054204324695419},{"$f":"IF(AND(P38>0,P38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,P38,Paramètres!$F$91,$C$245),0)","v":6.441070762555527},{"$f":"IF(AND(Q38>0,Q38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Q38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(R38>0,R38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,R38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(S38>0,S38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,S38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(T38>0,T38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,T38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(U38>0,U38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,U38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(V38>0,V38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,V38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(W38>0,W38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,W38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(X38>0,X38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,X38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(Y38>0,Y38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Y38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(Z38>0,Z38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,Z38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AA38>0,AA38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AA38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AB38>0,AB38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AB38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AC38>0,AC38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AC38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AD38>0,AD38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AD38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AE38>0,AE38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AE38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AF38>0,AF38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AF38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AG38>0,AG38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AG38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AH38>0,AH38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AH38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AI38>0,AI38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AI38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AJ38>0,AJ38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AJ38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AK38>0,AK38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AK38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AL38>0,AL38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AL38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AM38>0,AM38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AM38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AN38>0,AN38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AN38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AO38>0,AO38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AO38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AP38>0,AP38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AP38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AQ38>0,AQ38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AQ38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AR38>0,AR38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AR38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AS38>0,AS38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AS38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AT38>0,AT38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AT38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AU38>0,AU38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AU38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AV38>0,AV38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AV38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AW38>0,AW38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AW38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AX38>0,AX38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AX38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AY38>0,AY38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AY38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(AZ38>0,AZ38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,AZ38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(BA38>0,BA38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,BA38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(BB38>0,BB38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,BB38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(BC38>0,BC38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,BC38,Paramètres!$F$91,$C$245),0)","v":0},{"$f":"IF(AND(BD38>0,BD38<=Paramètres!$F$91),-1*IPMT((Paramètres!$F$92+1)*(1+Paramètres!$F$95)-1,BD38,Paramètres!$F$91,$C$245),0)","v":0}]
[]
[null,null,null,"Impot sur la rente"]
[null,null,{"$f":"SUM(G251:BD251)","v":-1142.758688096894},"RRT solde d'ouverture","$mm nominal",null,{"$f":"F255*(F255<0)","v":0},-5.8383892199999998,-35.209245360000004,-142.77483548126401,-281.54280075808799,-344.70571227563153,-215.62898296222798,-113.02068005314757,-4.0380419865349246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL255*(AL255<0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"(ajouter) uplift sur le solde negatif","$mm nominal",null,{"$f":"G251*Paramètres!$F$27","v":0},{"$f":"H251*Paramètres!$F$27","v":0},{"$f":"I251*Paramètres!$F$27","v":0},{"$f":"J251*Paramètres!$F$27","v":0},{"$f":"K251*Paramètres!$F$27","v":0},{"$f":"L251*Paramètres!$F$27","v":0},{"$f":"M251*Paramètres!$F$27","v":0},{"$f":"N251*Paramètres!$F$27","v":0},{"$f":"O251*Paramètres!$F$27","v":0},{"$f":"P251*Paramètres!$F$27","v":0},{"$f":"Q251*Paramètres!$F$27","v":0},{"$f":"R251*Paramètres!$F$27","v":0},{"$f":"S251*Paramètres!$F$27","v":0},{"$f":"T251*Paramètres!$F$27","v":0},{"$f":"U251*Paramètres!$F$27","v":0},{"$f":"V251*Paramètres!$F$27","v":0},{"$f":"W251*Paramètres!$F$27","v":0},{"$f":"X251*Paramètres!$F$27","v":0},{"$f":"Y251*Paramètres!$F$27","v":0},{"$f":"Z251*Paramètres!$F$27","v":0},{"$f":"AA251*Paramètres!$F$27","v":0},{"$f":"AB251*Paramètres!$F$27","v":0},{"$f":"AC251*Paramètres!$F$27","v":0},{"$f":"AD251*Paramètres!$F$27","v":0},{"$f":"AE251*Paramètres!$F$27","v":0},{"$f":"AF251*Paramètres!$F$27","v":0},{"$f":"AG251*Paramètres!$F$27","v":0},{"$f":"AH251*Paramètres!$F$27","v":0},{"$f":"AI251*Paramètres!$F$27","v":0},{"$f":"AJ251*Paramètres!$F$27","v":0},{"$f":"AK251*Paramètres!$F$27","v":0},{"$f":"AL251*Paramètres!$F$27","v":0},{"$f":"AM251*Paramètres!$F$27","v":0},{"$f":"AN251*Paramètres!$F$27","v":0},{"$f":"AO251*Paramètres!$F$27","v":0},{"$f":"AP251*Paramètres!$F$27","v":0},{"$f":"AQ251*Paramètres!$F$27","v":0},{"$f":"AR251*Paramètres!$F$27","v":0},{"$f":"AS251*Paramètres!$F$27","v":0},{"$f":"AT251*Paramètres!$F$27","v":0},{"$f":"AU251*Paramètres!$F$27","v":0},{"$f":"AV251*Paramètres!$F$27","v":0},{"$f":"AW251*Paramètres!$F$27","v":0},{"$f":"AX251*Paramètres!$F$27","v":0},{"$f":"AY251*Paramètres!$F$27","v":0},{"$f":"AZ251*Paramètres!$F$27","v":0},{"$f":"BA251*Paramètres!$F$27","v":0},{"$f":"BB251*Paramètres!$F$27","v":0},{"$f":"BC251*Paramètres!$F$27","v":0},{"$f":"BD251*Paramètres!$F$27","v":0}]
[null,null,3402.7604878903853,"(ajouter) flux de tresorerie nets du projet apres redevance, bonus et rehabilitation","$mm nominal",null,{"$f":"G189","v":-5.8383892199999998},-29.370856140000004,-107.56559012126399,-138.76796527682401,-63.162911517543506,129.07672931340355,102.60830290908041,112.19369070416838,196.57761585891097,260.68239097756668,320.03203789600036,275.79112020756224,336.44999381320167,369.12610871387022,318.01973458615504,329.76480707566793,302.94993955727625,300.84767554029725,254.02057199728486,139.32548101557092,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,-996.51926538324892,{"$f":"\"(deduire) IBP paye: \"&IF(Paramètres!$F$28=\"oui\",\"oui\",\"non\")","v":"(deduire) IBP paye: oui"},"$mm nominal",null,{"$f":"G233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"H233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"I233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"J233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"K233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"L233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"M233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"N233*(Paramètres!$F$28=\"oui\")*-1","v":-3.2110526375557282},{"$f":"O233*(Paramètres!$F$28=\"oui\")*-1","v":-46.696522181605452},{"$f":"P233*(Paramètres!$F$28=\"oui\")*-1","v":-66.875381644632483},{"$f":"Q233*(Paramètres!$F$28=\"oui\")*-1","v":-93.493200751761265},{"$f":"R233*(Paramètres!$F$28=\"oui\")*-1","v":-81.65253338684235},{"$f":"S233*(Paramètres!$F$28=\"oui\")*-1","v":-100.58231099828097},{"$f":"T233*(Paramètres!$F$28=\"oui\")*-1","v":-110.70239586928551},{"$f":"U233*(Paramètres!$F$28=\"oui\")*-1","v":-95.392119063791952},{"$f":"V233*(Paramètres!$F$28=\"oui\")*-1","v":-98.935880460493237},{"$f":"W233*(Paramètres!$F$28=\"oui\")*-1","v":-90.891548971731595},{"$f":"X233*(Paramètres!$F$28=\"oui\")*-1","v":-90.261001108728877},{"$f":"Y233*(Paramètres!$F$28=\"oui\")*-1","v":-76.213004014757956},{"$f":"Z233*(Paramètres!$F$28=\"oui\")*-1","v":-41.612314293781544},{"$f":"AA233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AB233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AC233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AD233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AE233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AF233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AG233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AH233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AI233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AJ233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AK233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AL233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AM233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AN233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AO233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AP233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AQ233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AR233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AS233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AT233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AU233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AV233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AW233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AX233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AY233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"AZ233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"BA233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"BB233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"BC233*(Paramètres!$F$28=\"oui\")*-1","v":0},{"$f":"BD233*(Paramètres!$F$28=\"oui\")*-1","v":0}]
[null,null,1263.4825344102421,"RRT solde final","$mm nominal",null,{"$f":"SUM(G251:G254)","v":-5.8383892199999998},{"$f":"SUM(H251:H254)","v":-35.209245360000004},-142.77483548126401,-281.54280075808799,-344.70571227563153,-215.62898296222798,{"$f":"SUM(M251:M254)","v":-113.02068005314757},-4.0380419865349246,145.84305169077061,193.8070093329342,226.5388371442391,194.13858682071989,235.8676828149207,258.42371284458471,222.6276155223631,230.82892661517468,212.05839058554466,210.58667443156838,177.8075679825269,97.713166721789378,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM251:AM254)","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":"G255*(G255>0)*Paramètres!$F$26","v":0},{"$f":"H255*(H255>0)*Paramètres!$F$26","v":0},{"$f":"I255*(I255>0)*Paramètres!$F$26","v":0},{"$f":"J255*(J255>0)*Paramètres!$F$26","v":0},{"$f":"K255*(K255>0)*Paramètres!$F$26","v":0},{"$f":"L255*(L255>0)*Paramètres!$F$26","v":0},{"$f":"M255*(M255>0)*Paramètres!$F$26","v":0},{"$f":"N255*(N255>0)*Paramètres!$F$26","v":0},{"$f":"O255*(O255>0)*Paramètres!$F$26","v":0},{"$f":"P255*(P255>0)*Paramètres!$F$26","v":0},{"$f":"Q255*(Q255>0)*Paramètres!$F$26","v":0},{"$f":"R255*(R255>0)*Paramètres!$F$26","v":0},{"$f":"S255*(S255>0)*Paramètres!$F$26","v":0},{"$f":"T255*(T255>0)*Paramètres!$F$26","v":0},{"$f":"U255*(U255>0)*Paramètres!$F$26","v":0},{"$f":"V255*(V255>0)*Paramètres!$F$26","v":0},{"$f":"W255*(W255>0)*Paramètres!$F$26","v":0},{"$f":"X255*(X255>0)*Paramètres!$F$26","v":0},{"$f":"Y255*(Y255>0)*Paramètres!$F$26","v":0},{"$f":"Z255*(Z255>0)*Paramètres!$F$26","v":0},{"$f":"AA255*(AA255>0)*Paramètres!$F$26","v":0},{"$f":"AB255*(AB255>0)*Paramètres!$F$26","v":0},{"$f":"AC255*(AC255>0)*Paramètres!$F$26","v":0},{"$f":"AD255*(AD255>0)*Paramètres!$F$26","v":0},{"$f":"AE255*(AE255>0)*Paramètres!$F$26","v":0},{"$f":"AF255*(AF255>0)*Paramètres!$F$26","v":0},{"$f":"AG255*(AG255>0)*Paramètres!$F$26","v":0},{"$f":"AH255*(AH255>0)*Paramètres!$F$26","v":0},{"$f":"AI255*(AI255>0)*Paramètres!$F$26","v":0},{"$f":"AJ255*(AJ255>0)*Paramètres!$F$26","v":0},{"$f":"AK255*(AK255>0)*Paramètres!$F$26","v":0},{"$f":"AL255*(AL255>0)*Paramètres!$F$26","v":0},{"$f":"AM255*(AM255>0)*Paramètres!$F$26","v":0},{"$f":"AN255*(AN255>0)*Paramètres!$F$26","v":0},{"$f":"AO255*(AO255>0)*Paramètres!$F$26","v":0},{"$f":"AP255*(AP255>0)*Paramètres!$F$26","v":0},{"$f":"AQ255*(AQ255>0)*Paramètres!$F$26","v":0},{"$f":"AR255*(AR255>0)*Paramètres!$F$26","v":0},{"$f":"AS255*(AS255>0)*Paramètres!$F$26","v":0},{"$f":"AT255*(AT255>0)*Paramètres!$F$26","v":0},{"$f":"AU255*(AU255>0)*Paramètres!$F$26","v":0},{"$f":"AV255*(AV255>0)*Paramètres!$F$26","v":0},{"$f":"AW255*(AW255>0)*Paramètres!$F$26","v":0},{"$f":"AX255*(AX255>0)*Paramètres!$F$26","v":0},{"$f":"AY255*(AY255>0)*Paramètres!$F$26","v":0},{"$f":"AZ255*(AZ255>0)*Paramètres!$F$26","v":0},{"$f":"BA255*(BA255>0)*Paramètres!$F$26","v":0},{"$f":"BB255*(BB255>0)*Paramètres!$F$26","v":0},{"$f":"BC255*(BC255>0)*Paramètres!$F$26","v":0},{"$f":"BD255*(BD255>0)*Paramètres!$F$26","v":0}]
[null,null,null,"Verification"]
[null,null,{"$f":"SUM(G258:BD258)","v":2406.2412225071366},"Flux de tresorerie nets apres redevance et IBP si deductible","$mm nominal",null,{"$f":"G253+G254","v":-5.8383892199999998},{"$f":"H253+H254","v":-29.370856140000004},-107.56559012126399,-138.76796527682401,-63.162911517543506,129.07672931340355,102.60830290908041,108.98263806661265,149.88109367730553,193.8070093329342,226.5388371442391,194.13858682071989,235.8676828149207,258.42371284458471,222.6276155223631,230.82892661517468,212.05839058554466,210.58667443156838,177.8075679825269,97.713166721789378,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM253+AM254","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$258:G258),0)","v":0},{"$f":"IFERROR(IRR($G$258:H258),0)","v":0},{"$f":"IFERROR(IRR($G$258:I258),0)","v":0},{"$f":"IFERROR(IRR($G$258:J258),0)","v":0},{"$f":"IFERROR(IRR($G$258:K258),0)","v":0},{"$f":"IFERROR(IRR($G$258:L258),0)","v":0},{"$f":"IFERROR(IRR($G$258:M258),0)","v":-0.13455431611423874},{"$f":"IFERROR(IRR($G$258:N258),0)","v":-3.5744297201705244E-3},{"$f":"IFERROR(IRR($G$258:O258),0)","v":9.4762854304291766E-2},{"$f":"IFERROR(IRR($G$258:P258),0)","v":0.16437278144969825},{"$f":"IFERROR(IRR($G$258:Q258),0)","v":0.21109454273606221},{"$f":"IFERROR(IRR($G$258:R258),0)","v":0.23611166394103478},{"$f":"IFERROR(IRR($G$258:S258),0)","v":0.25616165499762689},{"$f":"IFERROR(IRR($G$258:T258),0)","v":0.27083168280151582},{"$f":"IFERROR(IRR($G$258:U258),0)","v":0.27955757766700606},{"$f":"IFERROR(IRR($G$258:V258),0)","v":0.28598924415830362},{"$f":"IFERROR(IRR($G$258:W258),0)","v":0.29025853584854455},{"$f":"IFERROR(IRR($G$258:X258),0)","v":0.29336664322993489},{"$f":"IFERROR(IRR($G$258:Y258),0)","v":0.29531345592128688},{"$f":"IFERROR(IRR($G$258:Z258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AA258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AB258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AC258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AD258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AE258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AF258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AG258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AH258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AI258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AJ258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AK258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AL258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AM258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AN258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AO258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AP258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AQ258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AR258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AS258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AT258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AU258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AV258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AW258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AX258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AY258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:AZ258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:BA258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:BB258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:BC258),0)","v":0.29611960689368177},{"$f":"IFERROR(IRR($G$258:BD258),0)","v":0.29611960689368177}]
[]
[null,null,null,"Impot sur les benefices a taux variable"]
[null,null,null,"Assiette d'imposition","$mm nominal",null,{"$f":"G232*(G232>0)","v":0},0,0,0,0,0,0,10.703508791852428,155.65507393868484,222.91793881544163,311.6440025058709,272.1751112894745,335.27436999426993,369.0079862309517,317.97373021263985,329.78626820164413,302.97182990577198,300.87000369576293,254.04334671585985,138.70771431260516,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM232*(AM232>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,{"$f":"IFERROR(G232/G56,\"\")","v":""},"","","","",-0.26242972528958486,0,3.2832669521653542E-2,0.39074655785136142,0.48177934122785487,0.64449532459183911,0.63916893112084283,0.68730694758096433,0.71385530544157871,0.70318268656129501,0.71500540376671795,0.69593671181336458,0.69199521308708112,0.6525466166964673,0.58184464911896128,"","","","","","","","","","","","",{"$f":"IFERROR(AM232/AM56,\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,"Taux d'imposition","%",null,{"$f":"IFERROR(IF(G263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/G263)),0)","v":0},{"$f":"IFERROR(IF(H263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/H263)),0)","v":0},{"$f":"IFERROR(IF(I263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/I263)),0)","v":0},{"$f":"IFERROR(IF(J263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/J263)),0)","v":0},{"$f":"IFERROR(IF(K263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/K263)),0)","v":0},{"$f":"IFERROR(IF(L263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/L263)),0)","v":0},{"$f":"IFERROR(IF(M263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/M263)),0)","v":0},{"$f":"IFERROR(IF(N263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/N263)),0)","v":0},{"$f":"IFERROR(IF(O263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/O263)),0)","v":0},{"$f":"IFERROR(IF(P263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/P263)),0)","v":0},{"$f":"IFERROR(IF(Q263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/Q263)),0)","v":4.4839836404817507E-2},{"$f":"IFERROR(IF(R263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/R263)),0)","v":4.3546838510062441E-2},{"$f":"IFERROR(IF(S263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/S263)),0)","v":5.4504598924892927E-2},{"$f":"IFERROR(IF(T263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/T263)),0)","v":5.9915589002813796E-2},{"$f":"IFERROR(IF(U263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/U263)),0)","v":5.7789445173884846E-2},{"$f":"IFERROR(IF(V263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/V263)),0)","v":6.0140917155044882E-2},{"$f":"IFERROR(IF(W263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/W263)),0)","v":5.6308773050015692E-2},{"$f":"IFERROR(IF(X263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/X263)),0)","v":5.5490329833515872E-2},{"$f":"IFERROR(IF(Y263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/Y263)),0)","v":4.6754243388384464E-2},{"$f":"IFERROR(IF(Z263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/Z263)),0)","v":2.8132818353796607E-2},{"$f":"IFERROR(IF(AA263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AA263)),0)","v":0},{"$f":"IFERROR(IF(AB263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AB263)),0)","v":0},{"$f":"IFERROR(IF(AC263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AC263)),0)","v":0},{"$f":"IFERROR(IF(AD263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AD263)),0)","v":0},{"$f":"IFERROR(IF(AE263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AE263)),0)","v":0},{"$f":"IFERROR(IF(AF263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AF263)),0)","v":0},{"$f":"IFERROR(IF(AG263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AG263)),0)","v":0},{"$f":"IFERROR(IF(AH263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AH263)),0)","v":0},{"$f":"IFERROR(IF(AI263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AI263)),0)","v":0},{"$f":"IFERROR(IF(AJ263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AJ263)),0)","v":0},{"$f":"IFERROR(IF(AK263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AK263)),0)","v":0},{"$f":"IFERROR(IF(AL263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AL263)),0)","v":0},{"$f":"IFERROR(IF(AM263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AM263)),0)","v":0},{"$f":"IFERROR(IF(AN263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AN263)),0)","v":0},{"$f":"IFERROR(IF(AO263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AO263)),0)","v":0},{"$f":"IFERROR(IF(AP263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AP263)),0)","v":0},{"$f":"IFERROR(IF(AQ263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AQ263)),0)","v":0},{"$f":"IFERROR(IF(AR263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AR263)),0)","v":0},{"$f":"IFERROR(IF(AS263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AS263)),0)","v":0},{"$f":"IFERROR(IF(AT263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AT263)),0)","v":0},{"$f":"IFERROR(IF(AU263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AU263)),0)","v":0},{"$f":"IFERROR(IF(AV263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AV263)),0)","v":0},{"$f":"IFERROR(IF(AW263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AW263)),0)","v":0},{"$f":"IFERROR(IF(AX263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AX263)),0)","v":0},{"$f":"IFERROR(IF(AY263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AY263)),0)","v":0},{"$f":"IFERROR(IF(AZ263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/AZ263)),0)","v":0},{"$f":"IFERROR(IF(BA263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/BA263)),0)","v":0},{"$f":"IFERROR(IF(BB263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/BB263)),0)","v":0},{"$f":"IFERROR(IF(BC263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/BC263)),0)","v":0},{"$f":"IFERROR(IF(BD263<Paramètres!$F$86,0,Paramètres!$F$85-(Paramètres!$F$85*Paramètres!$F$86/BD263)),0)","v":0}]
[null,null,null,"Impot sur le benefices a taux variable","$mm nominal",null,{"$f":"IF(Paramètres!$F$30=2,G262*G264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,H262*H264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,I262*I264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,J262*J264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,K262*K264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,L262*L264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,M262*M264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,N262*N264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,O262*O264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,P262*P264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,Q262*Q264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,R262*R264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,S262*S264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,T262*T264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,U262*U264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,V262*V264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,W262*W264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,X262*X264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,Y262*Y264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,Z262*Z264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AA262*AA264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AB262*AB264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AC262*AC264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AD262*AD264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AE262*AE264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AF262*AF264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AG262*AG264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AH262*AH264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AI262*AI264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AJ262*AJ264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AK262*AK264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AL262*AL264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AM262*AM264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AN262*AN264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AO262*AO264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AP262*AP264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AQ262*AQ264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AR262*AR264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AS262*AS264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AT262*AT264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AU262*AU264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AV262*AV264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AW262*AW264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AX262*AX264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AY262*AY264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,AZ262*AZ264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,BA262*BA264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,BB262*BB264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,BC262*BC264,0)","v":0},{"$f":"IF(Paramètres!$F$30=2,BD262*BD264,0)","v":0}]
[]
[null,null,null,"Impot sur les dividendes et participations de l'Etat"]
[null,null,{"$f":"SUM(G268:BD268)","v":3402.7604878903853},"FTN du projet apres rehabilitations et avant impots","$mm nominal",null,{"$f":"G189","v":-5.8383892199999998},-29.370856140000004,-107.56559012126399,-138.76796527682401,-63.162911517543506,129.07672931340355,102.60830290908041,112.19369070416838,196.57761585891097,260.68239097756668,320.03203789600036,275.79112020756224,336.44999381320167,369.12610871387022,318.01973458615504,329.76480707566793,302.94993955727625,300.84767554029725,254.02057199728486,139.32548101557092,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G269:BD269)","v":81.573347223913359},"Flux de tresorerie net du preteur","$mm nominal",null,{"$f":"G247","v":-2.8619555000000001},-14.397478500000002,-52.728230451599998,-68.023512390600004,-30.9622115282076,50.109347118864193,50.109347118864193,50.109347118864193,50.109347118864193,50.109347118864193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G270:BD270)","v":996.51926538324892},"Impot sur les benefices et profits","$mm nominal",null,{"$f":"G233","v":0},0,0,0,0,0,0,3.2110526375557282,46.696522181605452,66.875381644632483,93.493200751761265,81.65253338684235,100.58231099828097,110.70239586928551,95.392119063791952,98.935880460493237,90.891548971731595,90.261001108728877,76.213004014757956,41.612314293781544,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"impot sur les profits excedentaires",null,null,{"$f":"G179","v":0},{"$f":"H179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur la rente","$mm nominal",null,{"$f":"G256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM256","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":"G265","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,{"$f":"AM265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2324.6678752832231,"Flux de tresorerie de l'investisseur avant distributions","$mm nominal",null,{"$f":"G268-SUM(G269:G273)","v":-2.9764337199999997},{"$f":"H268-SUM(H269:H273)","v":-14.973377640000002},-54.837359669663996,-70.744452886224011,-32.200699989335902,78.967382194539354,52.498955790216215,58.873290947748451,99.771746558441322,143.69766221407002,226.5388371442391,194.13858682071989,235.8676828149207,258.42371284458471,222.6276155223631,230.82892661517468,212.05839058554466,210.58667443156838,177.8075679825269,97.713166721789378,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM268-SUM(AM269:AM273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,84285.633495139584,"Flux de tresorerie cumules de l'investisseur avant distributions","$mm nominal",null,{"$f":"SUM($G$274:G274)","v":-2.9764337199999997},{"$f":"SUM($G$274:H274)","v":-17.949811360000002},{"$f":"SUM($G$274:I274)","v":-72.787171029663995},{"$f":"SUM($G$274:J274)","v":-143.53162391588802},{"$f":"SUM($G$274:K274)","v":-175.73232390522392},{"$f":"SUM($G$274:L274)","v":-96.764941710684568},{"$f":"SUM($G$274:M274)","v":-44.265985920468353},{"$f":"SUM($G$274:N274)","v":14.607305027280098},{"$f":"SUM($G$274:O274)","v":114.37905158572141},{"$f":"SUM($G$274:P274)","v":258.07671379979143},{"$f":"SUM($G$274:Q274)","v":484.61555094403053},{"$f":"SUM($G$274:R274)","v":678.75413776475045},{"$f":"SUM($G$274:S274)","v":914.62182057967118},{"$f":"SUM($G$274:T274)","v":1173.0455334242558},{"$f":"SUM($G$274:U274)","v":1395.673148946619},{"$f":"SUM($G$274:V274)","v":1626.5020755617936},{"$f":"SUM($G$274:W274)","v":1838.5604661473383},{"$f":"SUM($G$274:X274)","v":2049.1471405789066},{"$f":"SUM($G$274:Y274)","v":2226.9547085614336},{"$f":"SUM($G$274:Z274)","v":2324.6678752832231},{"$f":"SUM($G$274:AA274)","v":2324.6678752832231},{"$f":"SUM($G$274:AB274)","v":2324.6678752832231},{"$f":"SUM($G$274:AC274)","v":2324.6678752832231},{"$f":"SUM($G$274:AD274)","v":2324.6678752832231},{"$f":"SUM($G$274:AE274)","v":2324.6678752832231},{"$f":"SUM($G$274:AF274)","v":2324.6678752832231},{"$f":"SUM($G$274:AG274)","v":2324.6678752832231},{"$f":"SUM($G$274:AH274)","v":2324.6678752832231},{"$f":"SUM($G$274:AI274)","v":2324.6678752832231},{"$f":"SUM($G$274:AJ274)","v":2324.6678752832231},{"$f":"SUM($G$274:AK274)","v":2324.6678752832231},{"$f":"SUM($G$274:AL274)","v":2324.6678752832231},{"$f":"SUM($G$274:AM274)","v":2324.6678752832231},{"$f":"SUM($G$274:AN274)","v":2324.6678752832231},{"$f":"SUM($G$274:AO274)","v":2324.6678752832231},{"$f":"SUM($G$274:AP274)","v":2324.6678752832231},{"$f":"SUM($G$274:AQ274)","v":2324.6678752832231},{"$f":"SUM($G$274:AR274)","v":2324.6678752832231},{"$f":"SUM($G$274:AS274)","v":2324.6678752832231},{"$f":"SUM($G$274:AT274)","v":2324.6678752832231},{"$f":"SUM($G$274:AU274)","v":2324.6678752832231},{"$f":"SUM($G$274:AV274)","v":2324.6678752832231},{"$f":"SUM($G$274:AW274)","v":2324.6678752832231},{"$f":"SUM($G$274:AX274)","v":2324.6678752832231},{"$f":"SUM($G$274:AY274)","v":2324.6678752832231},{"$f":"SUM($G$274:AZ274)","v":2324.6678752832231},{"$f":"SUM($G$274:BA274)","v":2324.6678752832231},{"$f":"SUM($G$274:BB274)","v":2324.6678752832231},{"$f":"SUM($G$274:BC274)","v":2324.6678752832231},{"$f":"SUM($G$274:BD274)","v":2324.6678752832231}]
[]
[null,null,{"$f":"SUM(G277:BD277)","v":2324.6678752832231},"Tresorerie distribuable","$mm nominal",null,{"$f":"IF(G275<0,0,MAX(0,MIN(G275,G274)))","v":0},0,0,0,0,0,0,14.607305027280098,99.771746558441322,143.69766221407002,226.5388371442391,194.13858682071989,235.8676828149207,258.42371284458471,222.6276155223631,230.82892661517468,212.05839058554466,210.58667443156838,177.8075679825269,97.713166721789378,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM275<0,0,MAX(0,MIN(AM275,AM274)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G278:BD278)","v":116.23339376416116},"Participation de l'Etat","$mm nominal",null,{"$f":"G$277*Paramètres!$F$35*(G277>0)","v":0},{"$f":"H$277*Paramètres!$F$35*(H277>0)","v":0},{"$f":"I$277*Paramètres!$F$35*(I277>0)","v":0},{"$f":"J$277*Paramètres!$F$35*(J277>0)","v":0},{"$f":"K$277*Paramètres!$F$35*(K277>0)","v":0},{"$f":"L$277*Paramètres!$F$35*(L277>0)","v":0},{"$f":"M$277*Paramètres!$F$35*(M277>0)","v":0},{"$f":"N$277*Paramètres!$F$35*(N277>0)","v":0.73036525136400499},{"$f":"O$277*Paramètres!$F$35*(O277>0)","v":4.9885873279220663},{"$f":"P$277*Paramètres!$F$35*(P277>0)","v":7.1848831107035016},{"$f":"Q$277*Paramètres!$F$35*(Q277>0)","v":11.326941857211956},{"$f":"R$277*Paramètres!$F$35*(R277>0)","v":9.7069293410359947},{"$f":"S$277*Paramètres!$F$35*(S277>0)","v":11.793384140746035},{"$f":"T$277*Paramètres!$F$35*(T277>0)","v":12.921185642229236},{"$f":"U$277*Paramètres!$F$35*(U277>0)","v":11.131380776118156},{"$f":"V$277*Paramètres!$F$35*(V277>0)","v":11.541446330758735},{"$f":"W$277*Paramètres!$F$35*(W277>0)","v":10.602919529277234},{"$f":"X$277*Paramètres!$F$35*(X277>0)","v":10.52933372157842},{"$f":"Y$277*Paramètres!$F$35*(Y277>0)","v":8.8903783991263463},{"$f":"Z$277*Paramètres!$F$35*(Z277>0)","v":4.8856583360894694},{"$f":"AA$277*Paramètres!$F$35*(AA277>0)","v":0},{"$f":"AB$277*Paramètres!$F$35*(AB277>0)","v":0},{"$f":"AC$277*Paramètres!$F$35*(AC277>0)","v":0},{"$f":"AD$277*Paramètres!$F$35*(AD277>0)","v":0},{"$f":"AE$277*Paramètres!$F$35*(AE277>0)","v":0},{"$f":"AF$277*Paramètres!$F$35*(AF277>0)","v":0},{"$f":"AG$277*Paramètres!$F$35*(AG277>0)","v":0},{"$f":"AH$277*Paramètres!$F$35*(AH277>0)","v":0},{"$f":"AI$277*Paramètres!$F$35*(AI277>0)","v":0},{"$f":"AJ$277*Paramètres!$F$35*(AJ277>0)","v":0},{"$f":"AK$277*Paramètres!$F$35*(AK277>0)","v":0},{"$f":"AL$277*Paramètres!$F$35*(AL277>0)","v":0},{"$f":"AM$277*Paramètres!$F$35*(AM277>0)","v":0},{"$f":"AN$277*Paramètres!$F$35*(AN277>0)","v":0},{"$f":"AO$277*Paramètres!$F$35*(AO277>0)","v":0},{"$f":"AP$277*Paramètres!$F$35*(AP277>0)","v":0},{"$f":"AQ$277*Paramètres!$F$35*(AQ277>0)","v":0},{"$f":"AR$277*Paramètres!$F$35*(AR277>0)","v":0},{"$f":"AS$277*Paramètres!$F$35*(AS277>0)","v":0},{"$f":"AT$277*Paramètres!$F$35*(AT277>0)","v":0},{"$f":"AU$277*Paramètres!$F$35*(AU277>0)","v":0},{"$f":"AV$277*Paramètres!$F$35*(AV277>0)","v":0},{"$f":"AW$277*Paramètres!$F$35*(AW277>0)","v":0},{"$f":"AX$277*Paramètres!$F$35*(AX277>0)","v":0},{"$f":"AY$277*Paramètres!$F$35*(AY277>0)","v":0},{"$f":"AZ$277*Paramètres!$F$35*(AZ277>0)","v":0},{"$f":"BA$277*Paramètres!$F$35*(BA277>0)","v":0},{"$f":"BB$277*Paramètres!$F$35*(BB277>0)","v":0},{"$f":"BC$277*Paramètres!$F$35*(BC277>0)","v":0},{"$f":"BD$277*Paramètres!$F$35*(BD277>0)","v":0}]
[null,null,{"$f":"SUM(G279:BD279)","v":2208.4344815190616},"Versement de dividendes","$mm nominal",null,{"$f":"G277-G278","v":0},0,0,0,0,0,0,13.876939775916094,94.78315923051926,136.51277910336651,215.21189528702715,184.43165747968391,224.07429867417466,245.50252720235548,211.49623474624494,219.28748028441595,201.45547105626741,200.05734070998997,168.91718958340056,92.827508385699915,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM277-AM278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G280:BD280)","v":220.84344815190616},"Prelevement a la source sur les dividendes","$mm nominal",null,{"$f":"G279*Paramètres!$F$34","v":0},{"$f":"H279*Paramètres!$F$34","v":0},{"$f":"I279*Paramètres!$F$34","v":0},{"$f":"J279*Paramètres!$F$34","v":0},{"$f":"K279*Paramètres!$F$34","v":0},{"$f":"L279*Paramètres!$F$34","v":0},{"$f":"M279*Paramètres!$F$34","v":0},{"$f":"N279*Paramètres!$F$34","v":1.3876939775916095},{"$f":"O279*Paramètres!$F$34","v":9.4783159230519267},{"$f":"P279*Paramètres!$F$34","v":13.651277910336653},{"$f":"Q279*Paramètres!$F$34","v":21.521189528702717},{"$f":"R279*Paramètres!$F$34","v":18.44316574796839},{"$f":"S279*Paramètres!$F$34","v":22.407429867417466},{"$f":"T279*Paramètres!$F$34","v":24.550252720235548},{"$f":"U279*Paramètres!$F$34","v":21.149623474624494},{"$f":"V279*Paramètres!$F$34","v":21.928748028441596},{"$f":"W279*Paramètres!$F$34","v":20.145547105626743},{"$f":"X279*Paramètres!$F$34","v":20.005734070998997},{"$f":"Y279*Paramètres!$F$34","v":16.891718958340057},{"$f":"Z279*Paramètres!$F$34","v":9.2827508385699922},{"$f":"AA279*Paramètres!$F$34","v":0},{"$f":"AB279*Paramètres!$F$34","v":0},{"$f":"AC279*Paramètres!$F$34","v":0},{"$f":"AD279*Paramètres!$F$34","v":0},{"$f":"AE279*Paramètres!$F$34","v":0},{"$f":"AF279*Paramètres!$F$34","v":0},{"$f":"AG279*Paramètres!$F$34","v":0},{"$f":"AH279*Paramètres!$F$34","v":0},{"$f":"AI279*Paramètres!$F$34","v":0},{"$f":"AJ279*Paramètres!$F$34","v":0},{"$f":"AK279*Paramètres!$F$34","v":0},{"$f":"AL279*Paramètres!$F$34","v":0},{"$f":"AM279*Paramètres!$F$34","v":0},{"$f":"AN279*Paramètres!$F$34","v":0},{"$f":"AO279*Paramètres!$F$34","v":0},{"$f":"AP279*Paramètres!$F$34","v":0},{"$f":"AQ279*Paramètres!$F$34","v":0},{"$f":"AR279*Paramètres!$F$34","v":0},{"$f":"AS279*Paramètres!$F$34","v":0},{"$f":"AT279*Paramètres!$F$34","v":0},{"$f":"AU279*Paramètres!$F$34","v":0},{"$f":"AV279*Paramètres!$F$34","v":0},{"$f":"AW279*Paramètres!$F$34","v":0},{"$f":"AX279*Paramètres!$F$34","v":0},{"$f":"AY279*Paramètres!$F$34","v":0},{"$f":"AZ279*Paramètres!$F$34","v":0},{"$f":"BA279*Paramètres!$F$34","v":0},{"$f":"BB279*Paramètres!$F$34","v":0},{"$f":"BC279*Paramètres!$F$34","v":0},{"$f":"BD279*Paramètres!$F$34","v":0}]
[]
[null,null,{"$f":"SUM(G282:BD282)","v":1987.5910333671554},"FTN de l'investisseur apres versement des dividendes de l'Etat et prelevement a la source","$mm nominal",null,{"$f":"G274-G280-G278","v":-2.9764337199999997},-14.973377640000002,-54.837359669663996,-70.744452886224011,-32.200699989335902,78.967382194539354,52.498955790216215,56.755231718792835,85.304843307467337,122.86150119302987,193.69070575832444,165.98849173171553,201.66686880675718,220.95227448211992,190.34661127162045,197.35873225597436,181.30992395064067,180.05160663899099,152.02547062506051,83.544757547129919,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM274-AM280-AM278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,{"$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(G287:BD287)","v":4082.6762942234068},"EBITDA","$mm nominal",null,{"$f":"G140","v":-0.11447822000000002},-0.57589914000000009,-2.109129218064,-2.7209404956240006,-1.2384884611283042,179.40920302218828,199.78964548830785,164.66115306230807,225.63454524818718,272.68504732960281,332.3847725024425,285.67536327481918,347.60123557372452,380.88752928825357,328.51500534425799,340.46998324893292,313.16688262696437,311.08366610082163,263.37785584554257,144.09334180186977,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G288:BD288)","v":3526.2664680903167},"EBIT","$mm nominal",null,{"$f":"G212","v":-0.11447822000000002},-0.57589914000000009,-2.109129218064,-2.7209404956240006,-1.2384884611283042,-49.856802299100849,69.311847589872798,80.863097443619836,175.6763387946157,238.61295302220196,321.31494938832452,280.69164261749728,345.03054578077399,379.34643951183591,327.01757433137362,339.01098920275263,311.67870869986047,309.56572869517561,261.82955969178363,143.47557509890402,-0.3096235790689571,-0.15556682167227837,-7.8553543616695018E-2,0,0,0,0,0,0,0,0,0,{"$f":"AM212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G289:BD289)","v":3444.6931208664032},"EBT","$mm nominal",null,{"$f":"G212-G248","v":-0.11447822000000002},-0.57589914000000009,-2.109129218064,-2.7209404956240006,-1.2384884611283042,-74.780377083735971,48.103174224536467,63.917273456928868,163.6221344699203,232.17188225964642,321.31494938832452,280.69164261749728,345.03054578077399,379.34643951183591,327.01757433137362,339.01098920275263,311.67870869986047,309.56572869517561,261.82955969178363,143.47557509890402,-0.3096235790689571,-0.15556682167227837,-7.8553543616695018E-2,0,0,0,0,0,0,0,0,0,{"$f":"AM212-AM248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total ","Flux de tresorerie nets de l'investisseur: valeurs nominales"]
[null,null,{"$f":"SUM(G292:BD292)","v":3402.7604878903853},"FTN du projet apres rehabilitations et avant impots","$mm nominal",null,{"$f":"G189","v":-5.8383892199999998},-29.370856140000004,-107.56559012126399,-138.76796527682401,-63.162911517543506,129.07672931340355,102.60830290908041,112.19369070416838,196.57761585891097,260.68239097756668,320.03203789600036,275.79112020756224,336.44999381320167,369.12610871387022,318.01973458615504,329.76480707566793,302.94993955727625,300.84767554029725,254.02057199728486,139.32548101557092,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G293:BD293)","v":81.573347223913359},"Moins: Flux de tresorerie net du preteur","$mm nominal",null,{"$f":"G247","v":-2.8619555000000001},-14.397478500000002,-52.728230451599998,-68.023512390600004,-30.9622115282076,50.109347118864193,50.109347118864193,50.109347118864193,50.109347118864193,50.109347118864193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G294:BD294)","v":996.51926538324892},"Moins: Impot sur les benefices et profits","$mm nominal",null,{"$f":"G233","v":0},0,0,0,0,0,0,3.2110526375557282,46.696522181605452,66.875381644632483,93.493200751761265,81.65253338684235,100.58231099828097,110.70239586928551,95.392119063791952,98.935880460493237,90.891548971731595,90.261001108728877,76.213004014757956,41.612314293781544,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G295:BD295)","v":0},"Moins: Impot sur les profits excedentaires","$mm nominal",null,{"$f":"G179","v":0},{"$f":"H179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Moins: Impot sur la rente","$mm nominal",null,{"$f":"G256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM256","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":"G265","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,{"$f":"AM265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,116.23339376416116,"Moins: Participation de l'Etat","$mm nominal",null,{"$f":"G278","v":0},0,0,0,0,0,0,0.73036525136400499,4.9885873279220663,7.1848831107035016,11.326941857211956,9.7069293410359947,11.793384140746035,12.921185642229236,11.131380776118156,11.541446330758735,10.602919529277234,10.52933372157842,8.8903783991263463,4.8856583360894694,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,220.84344815190616,"Moins: Prelevement a la source sur les dividendes","$mm nominal",null,{"$f":"G280","v":0},0,0,0,0,0,0,1.3876939775916095,9.4783159230519267,13.651277910336653,21.521189528702717,18.44316574796839,22.407429867417466,24.550252720235548,21.149623474624494,21.928748028441596,20.145547105626743,20.005734070998997,16.891718958340057,9.2827508385699922,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G300:BD300)","v":1987.5910333671554},"Flux de tresorerie de l'investisseur apres impots","$mm nominal",null,{"$f":"G292-SUM(G293:G299)","v":-2.9764337199999997},-14.973377640000002,-54.837359669663996,-70.744452886224011,-32.200699989335902,78.967382194539354,52.498955790216215,56.755231718792835,85.304843307467337,122.86150119302985,193.69070575832444,165.9884917317155,201.66686880675718,220.95227448211995,190.34661127162045,197.35873225597436,181.30992395064067,180.05160663899096,152.02547062506051,83.544757547129905,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM292-SUM(AM293:AM299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G300:BD300),0)","v":0.35226805769466307},"TRI de l'investisseur apres impots"]
[null,null,{"$f":"SUM(G302:BD302)","v":0},"Flux de tresorerie des frais de fermeture et rehabilitation","$mm nominal",null,{"$f":"G86+G87+G88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM86+AM87+AM88","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,{"$f":"G49","v":1},1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225,1.6406059944647295,1.6734181143540243,1.7068864766411045,1.7410242061739269,1.7758446902974052,1.8113615841033535,1.8475888157854201,{"$f":"AM49","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,{"$f":"SUM(G306:BD306)","v":2594.5084996666428},"FTN du projet apres rehabilitations et avant impots","$mm reel",null,{"$f":"G292/G$305","v":-5.8383892199999998},-28.794957000000004,-103.38868715999999,-130.76415300000002,-58.352766900000006,116.90877057122584,91.113236557955588,97.67135941877504,167.7771023270891,218.1273633707541,262.53773819356519,221.80860449307679,265.28852404620005,285.34648789205812,241.01921416904355,245.02010908904356,220.68261523547824,214.85414687547825,177.85488491802909,95.637295788869565,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM292/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G307:BD307)","v":57.839321289351844},"Moins: Flux de tresorerie net du preteur","$mm reel",null,{"$f":"G293/G$305","v":-2.8619555000000001},-14.115175000000001,-50.680728999999999,-64.100075000000004,-28.604297500000001,45.385579546017226,44.495666221585516,43.623202178025025,42.767845272573553,41.929260071150537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM293/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G308:BD308)","v":764.26283476388278},"Moins: Impot sur les benefices et profits","$mm reel",null,{"$f":"G294/G$305","v":0},0,0,0,0,0,0,2.795414557689194,39.855032050065716,55.958327748389955,76.69698828659395,65.670114651368124,79.308465806376333,85.57655261124566,72.295304581000366,73.510816506529807,66.209568350460216,64.461027842460211,53.361249255225474,28.563972516477609,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM294/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G309:BD309)","v":0},"Moins: 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(G310:BD310)","v":0},"Moins: Impot sur la rente","$mm reel",null,{"$f":"G296/G$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM296/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G311:BD311)","v":0},"Moins: Impot sur les benefices a taux variable","$mm reel",null,{"$f":"G297/G$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM297/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G312:BD312)","v":89.125304946119257},"Moins: Participation de l'Etat","$mm reel",null,{"$f":"G298/G$305","v":0},0,0,0,0,0,0,0.63582690368084427,4.2577112502224912,6.0119887775606813,9.2920374953485627,7.8069244920854324,9.2990029119911846,9.9884967640406224,8.4361954794021603,8.5754646291256886,7.723652344250902,7.5196559516509023,6.2246817831401815,3.3536661636195984,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM298/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G313:BD313)","v":169.33807939762656},"Moins: Prelevement a la source sur les dividendes","$mm reel",null,{"$f":"G299/G$305","v":0},0,0,0,0,0,0,1.2080711169936043,8.0896513754227346,11.422778677365296,17.654871241162269,14.833156534962322,17.668105532783251,18.978143851677181,16.028771410864103,16.293382795338808,14.674939454076714,14.287346308136714,11.826895387966344,6.3719657108772365,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM299/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G314:BD314)","v":1513.942959269662},"Flux de tresorerie de l'investisseur apres impots","$mm reel",null,{"$f":"G306-SUM(G307:G313)","v":-2.9764337199999997},-14.679782000000003,-52.70795815999999,-66.664078000000018,-29.748469400000005,71.523191025208618,46.617570336370072,49.408844662386379,72.80686237880461,102.80500809628762,158.89384117046041,133.49840881466091,159.01294979504928,170.80329466509465,144.25894269777692,146.64044515804926,132.07445508669039,128.5861167732304,106.44205849169708,57.347691397895126,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM306-SUM(AM307:AM313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G314:BD314),0)","v":0.32575299774680522},"TRI de l'investisseur apres impots"]
[null,null,{"$f":"SUM(G316:BD316)","v":0},"Flux de tresorerie des frais de fermeture et rehabilitation","$mm reel",null,{"$f":"G302/G$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM302/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periode de retour sur investissement: valeurs reelles"]
[null,null,{"$f":"SUM(G319:BD319)","v":1513.942959269662},"Flux de tresorerie de l'investisseur apres impots","$mm reel",null,{"$f":"G314","v":-2.9764337199999997},-14.679782000000003,-52.70795815999999,-66.664078000000018,-29.748469400000005,71.523191025208618,46.617570336370072,49.408844662386379,72.80686237880461,102.80500809628762,158.89384117046041,133.49840881466091,159.01294979504928,170.80329466509465,144.25894269777692,146.64044515804926,132.07445508669039,128.5861167732304,106.44205849169708,57.347691397895126,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G320:BD320)","v":54935.377043790257},"Flux de tresorerie cumules de l'investisseur apres impots","$mm reel",null,{"$f":"G319+F320","v":-2.9764337199999997},-17.656215720000002,-70.364173879999996,-137.02825188000003,-166.77672128000003,-95.253530254791414,-48.635959918421342,0.77288474396503659,73.579747122769646,176.38475521905727,335.2785963895177,468.77700520417864,627.78995499922792,798.59324966432257,942.85219236209946,1089.4926375201487,1221.5670926068392,1350.1532093800697,1456.5952678717667,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,{"$f":"AM319+AL320","v":1513.942959269662},1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662,1513.942959269662]
[null,null,{"$f":"SUM(G321:BD321)","v":7.9843573605242906},"Periode de retour sur investissement VAN0","annee",null,{"$f":"IF(AND(G320<=0,H320>0),G$37+(-G320/H319),0)","v":0},0,0,0,0,0,7.9843573605242906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM320<=0,AN320>0),AM$37+(-AM320/AN319),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Indice d'actualisation",null,null,{"$f":"(1+Paramètres!$F$94)^(G284-1)","v":1},{"$f":"(1+Paramètres!$F$94)^(H284-1)","v":1.125},{"$f":"(1+Paramètres!$F$94)^(I284-1)","v":1.265625},{"$f":"(1+Paramètres!$F$94)^(J284-1)","v":1.423828125},{"$f":"(1+Paramètres!$F$94)^(K284-1)","v":1.601806640625},{"$f":"(1+Paramètres!$F$94)^(L284-1)","v":1.802032470703125},{"$f":"(1+Paramètres!$F$94)^(M284-1)","v":2.0272865295410156},{"$f":"(1+Paramètres!$F$94)^(N284-1)","v":2.2806973457336426},{"$f":"(1+Paramètres!$F$94)^(O284-1)","v":2.5657845139503479},{"$f":"(1+Paramètres!$F$94)^(P284-1)","v":2.8865075781941414},{"$f":"(1+Paramètres!$F$94)^(Q284-1)","v":3.2473210254684091},{"$f":"(1+Paramètres!$F$94)^(R284-1)","v":3.6532361536519602},{"$f":"(1+Paramètres!$F$94)^(S284-1)","v":4.1098906728584552},{"$f":"(1+Paramètres!$F$94)^(T284-1)","v":4.6236270069657621},{"$f":"(1+Paramètres!$F$94)^(U284-1)","v":5.2015803828364824},{"$f":"(1+Paramètres!$F$94)^(V284-1)","v":5.8517779306910427},{"$f":"(1+Paramètres!$F$94)^(W284-1)","v":6.583250172027423},{"$f":"(1+Paramètres!$F$94)^(X284-1)","v":7.4061564435308505},{"$f":"(1+Paramètres!$F$94)^(Y284-1)","v":8.3319259989722081},{"$f":"(1+Paramètres!$F$94)^(Z284-1)","v":9.3734167488437325},{"$f":"(1+Paramètres!$F$94)^(AA284-1)","v":10.5450938424492},{"$f":"(1+Paramètres!$F$94)^(AB284-1)","v":11.86323057275535},{"$f":"(1+Paramètres!$F$94)^(AC284-1)","v":13.346134394349768},{"$f":"(1+Paramètres!$F$94)^(AD284-1)","v":15.01440119364349},{"$f":"(1+Paramètres!$F$94)^(AE284-1)","v":16.891201342848927},{"$f":"(1+Paramètres!$F$94)^(AF284-1)","v":19.002601510705041},{"$f":"(1+Paramètres!$F$94)^(AG284-1)","v":21.37792669954317},{"$f":"(1+Paramètres!$F$94)^(AH284-1)","v":24.05016753698607},{"$f":"(1+Paramètres!$F$94)^(AI284-1)","v":27.056438479109328},{"$f":"(1+Paramètres!$F$94)^(AJ284-1)","v":30.438493288997993},{"$f":"(1+Paramètres!$F$94)^(AK284-1)","v":34.243304950122742},{"$f":"(1+Paramètres!$F$94)^(AL284-1)","v":38.523718068888087},{"$f":"(1+Paramètres!$F$94)^(AM284-1)","v":43.339182827499094},{"$f":"(1+Paramètres!$F$94)^(AN284-1)","v":48.75658068093648},{"$f":"(1+Paramètres!$F$94)^(AO284-1)","v":54.851153266053544},{"$f":"(1+Paramètres!$F$94)^(AP284-1)","v":61.707547424310235},{"$f":"(1+Paramètres!$F$94)^(AQ284-1)","v":69.420990852349007},{"$f":"(1+Paramètres!$F$94)^(AR284-1)","v":78.09861470889264},{"$f":"(1+Paramètres!$F$94)^(AS284-1)","v":87.860941547504225},{"$f":"(1+Paramètres!$F$94)^(AT284-1)","v":98.843559240942241},{"$f":"(1+Paramètres!$F$94)^(AU284-1)","v":111.19900414606003},{"$f":"(1+Paramètres!$F$94)^(AV284-1)","v":125.09887966431754},{"$f":"(1+Paramètres!$F$94)^(AW284-1)","v":140.73623962235723},{"$f":"(1+Paramètres!$F$94)^(AX284-1)","v":158.32826957515186},{"$f":"(1+Paramètres!$F$94)^(AY284-1)","v":178.11930327204587},{"$f":"(1+Paramètres!$F$94)^(AZ284-1)","v":200.38421618105158},{"$f":"(1+Paramètres!$F$94)^(BA284-1)","v":225.43224320368304},{"$f":"(1+Paramètres!$F$94)^(BB284-1)","v":253.61127360414343},{"$f":"(1+Paramètres!$F$94)^(BC284-1)","v":285.31268280466134},{"$f":"(1+Paramètres!$F$94)^(BD284-1)","v":320.97676815524397}]
[null,null,{"$f":"SUM(G324:BD324)","v":295.49333296512941},"Flux de tresorerie de l'investisseur apres impots VAN12.5","$mm reel",null,{"$f":"G319/G323","v":-2.9764337199999997},-13.048695111111114,-41.645794101728384,-46.820312669410164,-18.571822993811921,39.690289818862908,22.995057510160859,21.663919921164641,28.376062753106766,35.615706978536515,48.930746274936212,36.542507300331273,38.690311361604849,36.94140864039629,27.733675552488691,25.059126797850364,20.0621959724213,17.362057870860689,12.775204497114753,6.1181203113549083,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM319/AM323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G325:BD325)","v":10487.8325254722},"Flux de tresorerie cumules de l'investisseur apres impots VAN12.5","$mm reel",null,{"$f":"G324+F325","v":-2.9764337199999997},-16.025128831111115,-57.670922932839503,-104.49123560224967,-123.06305859606159,-83.372768777198687,-60.377711267037824,-38.713791345873183,-10.337728592766418,25.277978385770098,74.208724660706309,110.75123196103758,149.44154332264242,186.38295196303869,214.1166275155274,239.17575431337775,259.23795028579906,276.60000815665973,289.3752126537745,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,{"$f":"AM324+AL325","v":295.49333296512941},295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941,295.49333296512941]
[null,null,{"$f":"SUM(G326:BD326)","v":9.2902575708800708},"Periode de retour sur investissement VAN12.5","annee",null,{"$f":"IF(AND(G325<=0,H325>0),G$37+(-G325/H324),0)","v":0},0,0,0,0,0,0,0,9.2902575708800708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM325<=0,AN325>0),AM$37+(-AM325/AN324),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Recettes de l'Etat: valeurs nominales"]
[null,null,{"$f":"SUM(G329:BD329)","v":0},"Bonus de signature","$mm nominal",null,{"$f":"G137","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,{"$f":"AM137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,71.754250481414616,"Droits de douane","$mm nominal",null,{"$f":"G134","v":0.11447822000000002},0.57589914000000009,2.109129218064,2.7209404956240006,1.2384884611283042,4.6163601194867958,6.2531010323633973,5.5914246800999958,5.4401473947265995,5.5877068005590251,4.454866896200981,4.1086313869653113,4.1108038174996944,3.989818823833569,3.6304316024857624,3.5462049588716944,3.5878766969279212,3.6328959488511199,3.6984516562777445,2.7465931314487055,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,123.50598019993166,"Redevance","$mm nominal",null,{"$f":"G106","v":0},{"$f":"H106","v":0},0,0,0,6.1692415807846999,7.0883490381074221,6.5200356521685414,7.9670605312354645,9.2539434442048361,9.6709468824536788,8.5165313280227757,9.7561757865040306,10.338453280884131,9.0438441187337943,9.2247210011084704,8.706878794088464,8.695724999412711,7.7862129759237835,4.7678607862988391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Redevance de contrôle de change","$mm nominal",null,{"$f":"G110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G333:BD333)","v":0},"Contribution au developpement communautaire","$mm nominal",null,{"$f":"G114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G334:BD334)","v":0},"Redevance a taux variable","$mm nominal",null,{"$f":"G131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM131","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":"G168","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,{"$f":"AM168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,996.51926538324892,"Impot sur les benefices et profits","$mm nominal",null,{"$f":"G233","v":0},0,0,0,0,0,0,3.2110526375557282,46.696522181605452,66.875381644632483,93.493200751761265,81.65253338684235,100.58231099828097,110.70239586928551,95.392119063791952,98.935880460493237,90.891548971731595,90.261001108728877,76.213004014757956,41.612314293781544,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM233","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":"G256","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,{"$f":"AM256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur les benefices a taux variable","$mm nominal",null,{"$f":"G265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM265","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":"G179","v":0},{"$f":"H179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,116.23339376416116,"Participation de l'Etat","$mm nominal",null,{"$f":"G278","v":0},0,0,0,0,0,0,0.73036525136400499,4.9885873279220663,7.1848831107035016,11.326941857211956,9.7069293410359947,11.793384140746035,12.921185642229236,11.131380776118156,11.541446330758735,10.602919529277234,10.52933372157842,8.8903783991263463,4.8856583360894694,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,220.84344815190616,"Prelevement a la source sur les dividendes","$mm nominal",null,{"$f":"G280","v":0},0,0,0,0,0,0,1.3876939775916095,9.4783159230519267,13.651277910336653,21.521189528702717,18.44316574796839,22.407429867417466,24.550252720235548,21.149623474624494,21.928748028441596,20.145547105626743,20.005734070998997,16.891718958340057,9.2827508385699922,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1528.8563379806624,"Recettes de l'Etat","$mm nominal",null,{"$f":"SUM(G329:G341)","v":0.11447822000000002},{"$f":"SUM(H329:H341)","v":0.57589914000000009},2.109129218064,2.7209404956240006,1.2384884611283042,10.785601700271496,13.34145007047082,17.440572198779879,74.5706333585415,102.55319291043648,140.46714591633059,122.42779119083481,148.65010461044821,162.50210633646799,140.34739903575417,145.17700077967373,133.93477109765195,133.12468984957013,113.4797660044259,63.295177386188556,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM329:AM341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(C342/C65,0)","v":0.4249159350554147},"TEMI","%",null,{"$f":"IFERROR(G342/G65,0)","v":-2.0000000000000004E-2},-0.02,-0.02,-2.0000000000000004E-2,-2.0000000000000004E-2,7.7115844002463615E-2,0.1150623414680642,0.14030450108755044,0.35512391807389965,0.37221141376800043,0.42036165007756016,0.42448293816930877,0.42433029481964413,0.42378471720563715,0.42440260380072681,0.42383023660940222,0.42485971437880765,0.42507907316808241,0.42741065089720759,0.43104879755586611,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AM342/AM65,0)","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,{"$f":"SUM(G346:BD346)","v":0},"Bonus de signature","$mm reel",null,{"$f":"G329/G$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM329/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,58.688334749652299,"Droits de douane","$mm reel",null,{"$f":"G330/G$305","v":0.11447822000000002},0.56460700000000008,2.0272291600000001,2.5640030000000009,1.1441719000000004,4.1811795894893029,5.5525747666576297,4.8676716682140988,4.6431134192541244,4.6755430895202288,3.6545424844685845,3.3044203657947988,3.2413407562535297,3.0842597200000004,2.7514134400000003,2.6348825200000001,2.6135737599999995,2.5944782799999997,2.5895055999999999,1.8853460099999999,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM330/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,97.554071035470145,"Redevance","$mm reel",null,{"$f":"G331/G$305","v":0},0,0,0,0,5.5876721730005166,6.2942510927864124,5.6760834019209323,6.7998094500982447,7.7432859070261619,7.9335448332038085,6.8495313684088073,7.692678027433427,7.9919606451440428,6.8541035838580315,{"$f":"V331/V$305","v":6.8541035838580333},6.3424894080709837,6.2101612480709836,5.4515900105720219,3.2728063020177456,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM331/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G349:BD349)","v":0},"Redevance de contrôle de change","$mm reel",null,{"$f":"G332/G$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM332/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G350:BD350)","v":0},"Contribution au developpement communautaire","$mm reel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G351:BD351)","v":0},"Redevance a taux variable","$mm reel",null,{"$f":"G334/G$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM334/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur la marge operationnelle","$mm reel",null,{"$f":"G335/G$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM335/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,764.26283476388278,"Impot sur les benefices et profits","$mm reel",null,{"$f":"G336/G$305","v":0},0,0,0,0,0,0,2.795414557689194,39.855032050065716,55.958327748389955,76.69698828659395,65.670114651368124,79.308465806376333,85.57655261124566,72.295304581000366,73.510816506529807,66.209568350460216,64.461027842460211,53.361249255225474,28.563972516477609,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM336/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur la rente","$mm reel",null,{"$f":"G337/G$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM337/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur les benefices a taux variable","$mm reel",null,{"$f":"G338/G$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM338/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur les profits excedentaires","$mm reel",null,{"$f":"G339/G$305","v":0},{"$f":"H339/H$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM339/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,89.125304946119257,"Participation de l'Etat","$mm reel",null,{"$f":"G340/G$305","v":0},0,0,0,0,0,0,0.63582690368084427,4.2577112502224912,6.0119887775606813,9.2920374953485627,7.8069244920854324,9.2990029119911846,9.9884967640406224,8.4361954794021603,8.5754646291256886,7.723652344250902,7.5196559516509023,6.2246817831401815,3.3536661636195984,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM340/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,169.33807939762656,"Prelevement a la source sur les dividendes","$mm reel",null,{"$f":"G341/G$305","v":0},0,0,0,0,0,0,1.2080711169936043,8.0896513754227346,11.422778677365296,17.654871241162269,14.833156534962322,17.668105532783251,18.978143851677181,16.028771410864103,16.293382795338808,14.674939454076714,14.287346308136714,11.826895387966344,6.3719657108772365,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM341/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1178.9686248927508,"Recettes de l'Etat","$mm reel",null,{"$f":"SUM(G346:G358)","v":0.11447822000000002},0.56460700000000008,2.0272291600000001,2.5640030000000009,1.1441719000000004,9.7688517624898203,11.846825859444042,15.183067648498673,63.645317545063314,85.811924199862318,115.23198434077717,98.464147412619482,117.20959303483772,125.61941359210749,106.36578849512466,107.86865003485235,97.564223316858829,95.072669630318813,79.453922036904018,43.447756702992187,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM346:AM358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(C359/C30,0)","v":0.42859883188846021},"TEMI","%",null,{"$f":"IFERROR(G359/G30,0)","v":-2.0000000000000004E-2},-0.02,-0.02,-2.0000000000000007E-2,-2.0000000000000004E-2,7.7115844002463615E-2,0.11506234146806422,0.14030450108755047,0.35512391807389976,0.37221141376800049,0.4203616500775601,0.42448293816930882,0.42433029481964413,0.42378471720563704,0.42440260380072675,0.42383023660940217,0.42485971437880782,0.42507907316808236,0.42741065089720753,0.43104879755586611,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AM359/AM30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reconciliation: valeurs nominales"]
[null,null,{"$f":"SUM(G363:BD363)","v":3598.0207185717313},"Etat + Investisseur + preteur","$mm nominal",null,{"$f":"G300+G342+G247","v":-5.7239109999999993},{"$f":"H300+H342+H247","v":-28.794957000000004},{"$f":"I300+I342+I247","v":-105.4564609032},-136.04702478120001,-61.924423056415193,139.86233101367503,115.94975297955123,124.30515103643691,209.98482378487302,275.52404122233054,334.15785167465503,288.41628292255029,350.31697341720542,383.45438081858794,330.69401030737458,342.53573303564809,315.24469504829261,313.17629648856109,265.50523662948638,146.83993493331846,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM300+AM342+AM247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G364:BD364)","v":0},"Flux de tresorerie de la rehabilitation","$mm nominal",null,{"$f":"G302","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,{"$f":"AM302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G365:BD365)","v":3598.0207185717313},"Flux de tresorerie du projet avant impots","$mm nominal",null,{"$f":"SUM(G363:G364)","v":-5.7239109999999993},{"$f":"SUM(H363:H364)","v":-28.794957000000004},-105.4564609032,-136.04702478120001,-61.924423056415193,139.86233101367503,115.94975297955123,124.30515103643691,209.98482378487302,275.52404122233054,334.15785167465503,288.41628292255029,350.31697341720542,383.45438081858794,330.69401030737458,342.53573303564809,315.24469504829261,313.17629648856109,265.50523662948638,146.83993493331846,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM363:AM364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G366:BD366)","v":3598.0207185717313},"Flux de tresorerie du projet avant impots (ligne 65)","$mm nominal",null,{"$f":"G65","v":-5.7239110000000002},-28.794957000000004,-105.4564609032,-136.04702478120001,-61.924423056415201,139.86233101367506,115.94975297955125,124.30515103643688,209.98482378487302,275.52404122233054,334.15785167465503,288.41628292255035,350.31697341720542,383.45438081858794,330.69401030737458,342.53573303564804,315.24469504829267,313.17629648856109,265.50523662948638,146.83993493331849,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C367,5)=0","v":true},null,{"$f":"SUM(G367:BD367)","v":0},"Verification",null,null,{"$f":"G365-G366","v":0},{"$f":"H365-H366","v":0},{"$f":"I365-I366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM365-AM366","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,{"$f":"SUM(G370:BD370)","v":2750.7509054517645},"Etat + Investisseur + preteur","$mm reel",null,{"$f":"G363/G305","v":-5.7239109999999993},-28.230350000000001,-101.361458,-128.20015000000001,-57.208594999999995,126.67762233371565,102.96006241739964,108.21511448891006,179.22002519644144,230.54619236730051,274.12582551123757,231.96255622728034,276.222542829887,296.42270825720215,250.62473119290155,254.50909519290158,229.63867840354922,223.65878640354924,185.89598052860109,100.79544810088731,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM363/AM305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G371:BD371)","v":0},"Flux de tresorerie de la rehabilitation","$mm reel",null,{"$f":"G316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G372:BD372)","v":2750.7509054517645},"Flux de tresorerie du projet avant impots","$mm reel",null,{"$f":"SUM(G370:G371)","v":-5.7239109999999993},{"$f":"SUM(H370:H371)","v":-28.230350000000001},-101.361458,-128.20015000000001,-57.208594999999995,126.67762233371565,102.96006241739964,108.21511448891006,179.22002519644144,230.54619236730051,274.12582551123757,231.96255622728034,276.222542829887,296.42270825720215,250.62473119290155,254.50909519290158,229.63867840354922,223.65878640354924,185.89598052860109,100.79544810088731,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM370:AM371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G373:BD373)","v":2750.750905451765},"Flux de tresorerie du projet avant impots (ligne 25)","$mm reel",null,{"$f":"G30","v":-5.7239110000000002},-28.230350000000001,-101.361458,-128.20015000000001,-57.208595000000003,126.6776223337157,102.96006241739963,108.21511448891002,179.22002519644141,230.54619236730048,274.12582551123762,231.9625562272804,276.222542829887,296.4227082572022,250.62473119290161,254.50909519290161,229.63867840354922,223.65878640354924,185.89598052860111,100.79544810088731,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C374,5)=0","v":true},null,{"$f":"SUM(G374:BD374)","v":0},"Verification",null,null,{"$f":"G372-G373","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,{"$f":"AM372-AM373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Resultats: valeurs nominales"]
[null,null,{"$f":"SUM(G377:BD377)","v":3598.0207185717313},"Flux de tresorerie du projet avant impots","$mm nominal",null,{"$f":"G65","v":-5.7239110000000002},-28.794957000000004,-105.4564609032,-136.04702478120001,-61.924423056415201,139.86233101367506,115.94975297955125,124.30515103643688,209.98482378487302,275.52404122233054,334.15785167465503,288.41628292255035,350.31697341720542,383.45438081858794,330.69401030737458,342.53573303564804,315.24469504829267,313.17629648856109,265.50523662948638,146.83993493331849,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G378:BD378)","v":1528.8563379806624},"Recettes de l'Etat","$mm nominal",null,{"$f":"G342","v":0.11447822000000002},0.57589914000000009,2.109129218064,2.7209404956240006,1.2384884611283042,10.785601700271496,13.34145007047082,17.440572198779879,74.5706333585415,102.55319291043648,140.46714591633059,122.42779119083481,148.65010461044821,162.50210633646799,140.34739903575417,145.17700077967373,133.93477109765195,133.12468984957013,113.4797660044259,63.295177386188556,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C377-(C378+C379+C380+C302),5)=0","v":true},null,{"$f":"SUM(G379:BD379)","v":1987.5910333671554},"Flux de tresorerie de l'investisseur apres impots","$mm nominal",null,{"$f":"G300","v":-2.9764337199999997},{"$f":"H282","v":-14.973377640000002},-54.837359669663996,-70.744452886224011,-32.200699989335902,78.967382194539354,52.498955790216215,56.755231718792835,85.304843307467337,122.86150119302987,193.69070575832444,165.98849173171553,201.66686880675718,220.95227448211992,190.34661127162045,197.35873225597436,181.30992395064067,180.05160663899099,152.02547062506051,83.544757547129919,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G380:BD380)","v":81.573347223913359},"Flux de tresorerie du preteur","$mm nominal",null,{"$f":"G247","v":-2.8619555000000001},-14.397478500000002,-52.728230451599998,-68.023512390600004,-30.9622115282076,50.109347118864193,50.109347118864193,50.109347118864193,50.109347118864193,50.109347118864193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G381:BD381)","v":3935.9674953125473},"Benefices totaux","$mm nominal",null,{"$f":"G377+G57+G58+G59","v":0},0,0,0,0,139.86233101367506,115.94975297955125,124.30515103643688,209.98482378487302,275.52404122233054,334.15785167465503,288.41628292255035,350.31697341720542,383.45438081858794,330.69401030737458,342.53573303564804,315.24469504829267,313.17629648856109,265.50523662948638,146.83993493331849,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM377+AM57+AM58+AM59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Resultats: valeurs reelles"]
[null,null,{"$f":"SUM(G384:BD384)","v":2750.7509054517645},"Flux de tresorerie du projet avant impots","$mm reel",null,{"$f":"G377/G$305","v":-5.7239110000000002},-28.230350000000001,-101.361458,-128.20015000000001,-57.208595000000003,126.67762233371568,102.96006241739966,108.21511448891003,179.22002519644144,230.54619236730051,274.12582551123757,231.9625562272804,276.222542829887,296.42270825720215,250.62473119290155,254.50909519290155,229.63867840354925,223.65878640354924,185.89598052860109,100.79544810088733,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM377/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G385:BD385)","v":1178.9686248927508},"Recettes de l'Etat","$mm reel",null,{"$f":"G378/G$305","v":0.11447822000000002},0.56460700000000008,2.0272291600000001,2.5640030000000009,1.1441719000000004,9.7688517624898203,11.846825859444044,15.183067648498673,63.645317545063307,85.811924199862304,115.23198434077716,98.464147412619482,117.20959303483774,125.61941359210751,106.36578849512466,107.86865003485234,97.564223316858801,95.072669630318813,79.453922036904032,43.447756702992194,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM378/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C384-(C385+C386+C387+C316),5)=0","v":true},{"$f":"SUM(G386:P386)","v":176.38475521905727},{"$f":"SUM(G386:BD386)","v":1513.942959269662},"Flux de tresorerie de l'investisseur apres impots","$mm reel",null,{"$f":"G379/G$305","v":-2.9764337199999997},-14.679782000000003,-52.707958159999997,-66.664078000000018,-29.748469399999998,71.523191025208604,46.617570336370079,49.408844662386365,72.80686237880461,102.80500809628765,158.89384117046041,133.49840881466091,159.01294979504925,170.80329466509463,144.25894269777692,146.64044515804926,132.07445508669042,128.58611677323043,106.4420584916971,57.347691397895126,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM379/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G387:BD387)","v":57.839321289351844},"Flux de tresorerie du preteur","$mm reel",null,{"$f":"G380/G$305","v":-2.8619555000000001},-14.115175000000001,-50.680728999999999,-64.100075000000004,-28.604297500000001,45.385579546017226,44.495666221585516,43.623202178025025,42.767845272573553,41.929260071150537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM380/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G388:BD388)","v":3071.4753694517649},"Benefices totaux","$mm reel",null,{"$f":"G381/G$305","v":0},0,0,0,0,126.67762233371568,102.96006241739966,108.21511448891003,179.22002519644144,230.54619236730051,274.12582551123757,231.9625562272804,276.222542829887,296.42270825720215,250.62473119290155,254.50909519290155,229.63867840354925,223.65878640354924,185.89598052860109,100.79544810088733,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM381/AM$305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G390:BD390)","v":1571.7822805590138},"Flux de tresorerie Investisseur + preteur","$mm reel",null,{"$f":"G386+G387","v":-5.8383892199999998},{"$f":"H386+H387","v":-28.794957000000004},-103.38868715999999,-130.76415300000002,-58.352766899999999,116.90877057122583,91.113236557955588,93.032046840411397,115.57470765137816,144.73426816743819,158.89384117046041,133.49840881466091,159.01294979504925,170.80329466509463,144.25894269777692,146.64044515804926,132.07445508669042,128.58611677323043,106.4420584916971,57.347691397895126,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM386+AM387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G390:BD390),0)","v":0.25453225532784751},"TRI apres impots de l'investisseur"]
[]
[null,null,null,"Resultats en valeurs actuelles nettes a differents taux d'actualisation",null,null,0,{"$f":"G393+0.05","v":0.05},{"$f":"H393+0.05","v":0.1},{"$f":"I393+0.05","v":0.15000000000000002},{"$f":"J393+0.05","v":0.2}]
[null,null,null,"Flux de tresorerie du projet avant impots","$mm reel",null,{"$f":"NPV(G$393,$H$384:$BD$384)+$G$384","v":2750.7509054517645},{"$f":"NPV(H$393,$H$384:$BD$384)+$G$384","v":1424.3926025169446},{"$f":"NPV(I$393,$H$384:$BD$384)+$G$384","v":755.06893177997813},{"$f":"NPV(J$393,$H$384:$BD$384)+$G$384","v":399.9293325443669},{"$f":"NPV(K$393,$H$384:$BD$384)+$G$384","v":203.390782694303}]
[null,null,null,"Recettes de l'Etat","$mm reel",null,{"$f":"NPV(G$393,$H$385:$BD$385)+$G$385","v":1178.9686248927508},{"$f":"NPV(H$393,$H$385:$BD$385)+$G$385","v":633.51473068946666},{"$f":"NPV(I$393,$H$385:$BD$385)+$G$385","v":359.58025477305756},{"$f":"NPV(J$393,$H$385:$BD$385)+$G$385","v":214.35848364563861},{"$f":"NPV(K$393,$H$385:$BD$385)+$G$385","v":133.53357513094042}]
[null,null,null,"Flux de tresorerie de l'investisseur apres impots","$mm reel",null,{"$f":"NPV(G$393,$H$386:$BD$386)+$G$386","v":1513.942959269662},{"$f":"NPV(H$393,$H$386:$BD$386)+$G$386","v":776.3153758032521},{"$f":"NPV(I$393,$H$386:$BD$386)+$G$386","v":407.34723212534368},{"$f":"NPV(J$393,$H$386:$BD$386)+$G$386","v":213.42948839038519},{"$f":"NPV(K$393,$H$386:$BD$386)+$G$386","v":107.17822550468081}]
[null,null,null,"Flux de tresorerie du preteur","$mm reel",null,{"$f":"NPV(G$393,$H$387:$BD$387)+$G$387","v":57.839321289351837},{"$f":"NPV(H$393,$H$387:$BD$387)+$G$387","v":14.5624960242261},{"$f":"NPV(I$393,$H$387:$BD$387)+$G$387","v":-11.858555118422981},{"$f":"NPV(J$393,$H$387:$BD$387)+$G$387","v":-27.858639491656799},{"$f":"NPV(K$393,$H$387:$BD$387)+$G$387","v":-37.321017941318289}]
[null,null,null,"Taux Effectif Moyen d'Imposition","% reel",null,{"$f":"G395/G394","v":0.42859883188846032},{"$f":"H395/H394","v":0.44476131761006554},{"$f":"I395/I394","v":0.47622175888682539},{"$f":"J395/J394","v":0.53599090189729548},{"$f":"K395/K394","v":0.65653700409640403}]
[null,null,null,"Benefices totaux","$mm reel",null,{"$f":"NPV(G$393,$H$388:$BD$388)+$G$388","v":3071.4753694517649},{"$f":"NPV(H$393,$H$388:$BD$388)+$G$388","v":1706.7501539147213},{"$f":"NPV(I$393,$H$388:$BD$388)+$G$388","v":1005.619507645766},{"$f":"NPV(J$393,$H$388:$BD$388)+$G$388","v":623.84807804610193},{"$f":"NPV(K$393,$H$388:$BD$388)+$G$388","v":404.80880987871666}]
[null,null,null,"Part de l'Etat dans les benefices totaux","% reel",null,{"$f":"G395/G399","v":0.38384440149464322},{"$f":"H395/H399","v":0.37118187992331103},{"$f":"I395/I399","v":0.3575708824651414},{"$f":"J395/J399","v":0.34360686710298349},{"$f":"K395/K399","v":0.32986825353664595}]
[null,null,null,"Flux de tresorerie de la rehabilitation","$mm reel",null,{"$f":"NPV(G$393,$H$316:$S$316)+$G$316","v":0},{"$f":"NPV(H$393,$H$316:$S$316)+$G$316","v":0},{"$f":"NPV(I$393,$H$316:$S$316)+$G$316","v":0},{"$f":"NPV(J$393,$H$316:$S$316)+$G$316","v":0},{"$f":"NPV(K$393,$H$316:$S$316)+$G$316","v":0}]
[null,null,null,"Reconciliation",null,null,{"$f":"ROUND(G394-SUM(G395:G397,G401),5)=0","v":true},{"$f":"ROUND(H394-SUM(H395:H397,H401),5)=0","v":true},{"$f":"ROUND(I394-SUM(I395:I397,I401),5)=0","v":true},{"$f":"ROUND(J394-SUM(J395:J397,J401),5)=0","v":true},{"$f":"ROUND(K394-SUM(K395:K397,K401),5)=0","v":true}]
[]
[]
[null,null,null,"Repartition des benefices",null,null,0,{"$f":"G405+0.05","v":0.05},{"$f":"H405+0.05","v":0.1},{"$f":"I405+0.05","v":0.15000000000000002},{"$f":"J405+0.05","v":0.2}]
[null,null,null,null,null,"Etat",{"$f":"G395/G399","v":0.38384440149464322},{"$f":"H395/H399","v":0.37118187992331103},{"$f":"I395/I399","v":0.3575708824651414},{"$f":"J395/J399","v":0.34360686710298349},{"$f":"K395/K399","v":0.32986825353664595}]
[null,null,null,null,null,"Investisseur",{"$f":"G396/G399","v":0.49290415099108847},{"$f":"H396/H399","v":0.45485004001472679},{"$f":"I396/I399","v":0.40507093292071811},{"$f":"J396/J399","v":0.34211773010321417},{"$f":"K396/K399","v":0.2647625814685014}]
[null,null,null,null,null,"Preteur",{"$f":"G397/G399","v":1.8831120009819815E-2},{"$f":"H397/H399","v":8.5322951287419204E-3},{"$f":"I397/I399","v":-1.179228826436033E-2},{"$f":"J397/J399","v":-4.4656127785005481E-2},{"$f":"K397/K399","v":-9.2194184095202636E-2}]
[null,null,null,null,null,"Couts",{"$f":"1-SUM(G406:G408)","v":0.10442032750444852},{"$f":"1-SUM(H406:H408)","v":0.16543578493322031},{"$f":"1-SUM(I406:I408)","v":0.24915047287850078},{"$f":"1-SUM(J406:J408)","v":0.35893153057880789},{"$f":"1-SUM(K406:K408)","v":0.49756334909005528}]
[]
["Resultats"]
[]
[null,null,"Total ",{"$f":"\"Recettes annuelles de l'Etat par type de recette - regime selectionne: \"&Paramètres!F7","v":"Recettes annuelles de l'Etat par type de recette - regime selectionne: RDC - 2002"},null,null,{"$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(G414:BD414)","v":0},"Bonus de signature","$mm reel",null,{"$f":"G346","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,{"$f":"AM346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,58.688334749652299,"Droits de douane","$mm reel",null,{"$f":"G347","v":0.11447822000000002},0.56460700000000008,2.0272291600000001,2.5640030000000009,1.1441719000000004,4.1811795894893029,5.5525747666576297,4.8676716682140988,4.6431134192541244,4.6755430895202288,3.6545424844685845,3.3044203657947988,3.2413407562535297,3.0842597200000004,2.7514134400000003,2.6348825200000001,2.6135737599999995,2.5944782799999997,2.5895055999999999,1.8853460099999999,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,97.554071035470145,"Redevance","$mm reel",null,{"$f":"G348","v":0},0,0,0,0,5.5876721730005166,6.2942510927864124,5.6760834019209323,6.7998094500982447,7.7432859070261619,7.9335448332038085,6.8495313684088073,7.692678027433427,7.9919606451440428,6.8541035838580315,6.8541035838580333,6.3424894080709837,6.2101612480709836,5.4515900105720219,3.2728063020177456,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Redevance de contrôle de change","$mm reel",null,{"$f":"G349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM349","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","$mm reel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Redevance a taux variable - sur les prix","$mm reel",null,{"$f":"G351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM351","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":"G352","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,{"$f":"AM352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,764.26283476388278,"Impot sur les benefices et profits","$mm reel",null,{"$f":"G353","v":0},0,0,0,0,0,0,2.795414557689194,39.855032050065716,55.958327748389955,76.69698828659395,65.670114651368124,79.308465806376333,85.57655261124566,72.295304581000366,73.510816506529807,66.209568350460216,64.461027842460211,53.361249255225474,28.563972516477609,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM353","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":"G354","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,{"$f":"AM354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Impot sur les benefices a taux variable","$mm reel",null,{"$f":"G355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM355","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":"G356","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,{"$f":"AM356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,89.125304946119257,"Participation de l'Etat","$mm reel",null,{"$f":"G357","v":0},0,0,0,0,0,0,0.63582690368084427,4.2577112502224912,6.0119887775606813,9.2920374953485627,7.8069244920854324,9.2990029119911846,9.9884967640406224,8.4361954794021603,8.5754646291256886,7.723652344250902,7.5196559516509023,6.2246817831401815,3.3536661636195984,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,169.33807939762656,"Prelevement a la source sur les dividendes","$mm reel",null,{"$f":"G358","v":0},0,0,0,0,0,0,1.2080711169936043,8.0896513754227346,11.422778677365296,17.654871241162269,14.833156534962322,17.668105532783251,18.978143851677181,16.028771410864103,16.293382795338808,14.674939454076714,14.287346308136714,11.826895387966344,6.3719657108772365,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1178.9686248927508,"Recettes totales de l'Etat","$mm reel",null,{"$f":"SUM(G414:G426)","v":0.11447822000000002},{"$f":"SUM(H414:H426)","v":0.56460700000000008},2.0272291600000001,2.5640030000000009,1.1441719000000004,9.7688517624898203,11.846825859444042,15.183067648498673,63.645317545063314,85.811924199862318,115.23198434077717,98.464147412619482,117.20959303483772,125.61941359210749,106.36578849512466,107.86865003485235,97.564223316858829,95.072669630318813,79.453922036904018,43.447756702992187,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM414:AM426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q427:Z427)","v":986.2981485973927}]
[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 - Cu substance strategique"},{"$f":"Paramètres!L7","v":"RDC 2018 - Co substance strategique"},{"$f":"Paramètres!M7","v":"RDC 2018 - Cu + Co substance strategique"},{"$f":"Paramètres!N7","v":"Proposition des miniers Mai 2018"},{"$f":"Paramètres!O7","v":"Perou"},{"$f":"Paramètres!P7","v":"Chili"},{"$f":"Paramètres!Q7","v":"Zambie"},{"$f":"Paramètres!R7","v":"Australie Occidentale"},{"$f":"Paramètres!S7","v":"Indonesie"},{"$f":"Paramètres!T7","v":"PNG"}]
[null,null,null,null,null,{"$f":"input","v":1},1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,{"$f":"D414","v":"Bonus de signature"},"$mm reel",{"$f":"C414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Droits de douane","$mm reel",58.688334749652299,58.688334749652299,58.688334749652299,58.688334749652299,58.688334749652299,58.688334749652299,58.688334749652299,58.688334749652299,0,70.426001699582741,0,58.688334749652299,80.989901954520164,0]
[null,null,null,"Redevance","$mm reel",97.554071035470145,97.554071035470145,179.50855410605672,179.50855410605672,372.53169818907986,319.858439077139,512.88158316016211,161.96805327296255,0,0,359.01710821211344,128.22039579004053,205.15263326406475,102.57631663203237]
[null,null,null,"Redevance de contrôle de change","$mm reel",0,0,0,9.755407103547018,9.755407103547018,9.755407103547018,9.755407103547018,0,0,0,0,0,0,0]
[null,null,null,"Contribution au developpement communautaire","$mm reel",0,0,5.1288158316016208,15.386447494804859,15.386447494804859,15.386447494804859,15.386447494804859,15.386447494804859,0,0,0,0,0,0]
[null,null,null,"Redevance a taux variable - sur les prix","$mm reel",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Impot sur la marge operationnelle","$mm reel",0,0,0,0,0,0,0,0,286.80214976556812,291.09783056403643,0,0,0,0]
[null,null,null,"Impot sur les benefices et profits","$mm reel",764.26283476388278,764.26283476388278,609.42191347071594,514.85675058022514,442.47307154909146,462.22554371606935,389.86239329672139,750.88257382607048,723.30751618738225,570.6046700717427,704.92965006043005,765.62280531938836,917.89105630378776,790.83471555434778]
[null,null,null,"Impot sur la rente","$mm reel",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Impot sur les benefices a taux variable","$mm reel",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Impot sur les profits excedentaires","$mm reel",0,0,377.22678826224438,379.72841810808831,403.85631111846612,397.27215372947347,421.40004673985135,0,0,0,0,0,0,0]
[null,null,null,"Participation de l'Etat","$mm reel",89.125304946119257,89.125304946119257,147.86719443553906,155.04414530110773,140.75394272351502,144.63220252986781,130.36246676386938,171.95761328016854,0,0,0,0,0,0]
[null,null,null,"Prelevement a la source sur les dividendes","$mm reel",169.33807939762656,169.33807939762656,133.08047499198517,139.53973077099695,126.67854845116351,130.168982276881,117.32622008748244,154.76185195215169,84.776960715410624,177.39513983633771,0,0,300.98395544130187,308.00131417729295]
[null,null,null,"Recettes totales de l'Etat","$mm reel",1178.9686248927508,1178.9686248927508,1510.9220758477952,1452.507788214479,1570.1237613793203,1537.9875106774346,1655.6628993960908,1313.6448745758105,1094.886626668361,1109.5236421716995,1063.9467582725433,952.53153585908126,1505.0175469636747,1201.4123463636731]
[]
[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(G448:BD448)","v":1178.9686248927508},"Total government revenue","$mm reel",null,{"$f":"G427","v":0.11447822000000002},0.56460700000000008,2.0272291600000001,2.5640030000000009,1.1441719000000004,9.7688517624898203,11.846825859444042,15.183067648498673,63.645317545063314,85.811924199862318,115.23198434077717,98.464147412619482,117.20959303483772,125.61941359210749,106.36578849512466,107.86865003485235,97.564223316858829,95.072669630318813,79.453922036904018,43.447756702992187,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(G449:P449)","v":192.67047629535818},{"$f":"SUM(G449:BD449)","v":1178.9686248927508},{"$f":"Paramètres!H7","v":"RDC - 2002"},"$mm reel",1,0.11447822000000002,0.56460700000000008,2.0272291600000001,2.5640030000000009,1.1441719000000004,9.7688517624898203,11.846825859444042,15.183067648498673,63.645317545063314,85.811924199862318,115.23198434077717,98.464147412619482,117.20959303483772,125.61941359210749,106.36578849512466,107.86865003485235,97.564223316858829,95.072669630318813,79.453922036904018,43.447756702992187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1510.9220758477952,{"$f":"Paramètres!I7","v":"RDC 2015 - projet d'amendement"},"$mm reel",{"$f":"F449+1","v":2},0.11447822000000002,0.56460700000000008,2.0272291600000001,2.5640030000000009,1.1441719000000004,52.283643621724934,60.907675813072402,48.681166571400567,69.592506394428142,97.479116184825855,134.97725155518751,112.90040766176263,135.15897621560123,145.24571532320147,121.49719231944994,131.40315574861867,120.72633723526999,118.61196731409447,99.961820685889322,55.080653923267981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(G451:P451)","v":327.45150661003515},1452.507788214479,{"$f":"Paramètres!J7","v":"RDC 2018 - sans substances strategiques"},"$mm reel",3,0.11447822000000002,0.56460700000000008,2.0272291600000001,2.5640030000000009,1.1441719000000004,50.851095742484645,58.834114848747369,48.428911886646446,67.425157541813519,95.497737310343126,129.81653891752711,108.97901096820368,129.67581420184177,139.00738947890775,116.51634168441375,125.04124583857983,114.90161141781739,112.84474216092552,95.372017686472233,52.901569249754765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(G452:P452)","v":370.78687198853072},1570.1237613793203,{"$f":"Paramètres!K7","v":"RDC 2018 - Cu substance strategique"},"$mm reel",4,0.11447822000000002,0.56460700000000008,2.0272291600000001,2.5640030000000009,1.1441719000000004,59.509961063167168,69.525043183937186,57.634471829368778,79.248446073116924,98.454460558940696,139.50645545004363,117.85986862778201,138.39552279609242,146.19411447890775,123.70306668441373,132.22797083857984,121.81192391781738,119.47864216092553,102.00591768647224,58.153406749754758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1537.9875106774346,{"$f":"Paramètres!L7","v":"RDC 2018 - Co substance strategique"},"$mm reel",5,0.11447822000000002,0.56460700000000008,2.0272291600000001,2.5640030000000009,1.1441719000000004,56.858634664019661,65.006106712117315,54.042964099182782,73.111549280705134,97.20306126280687,136.46878716895276,114.17186880332066,136.77828361447911,148.195578072014,123.40748312924345,131.93238728340953,121.02707030477754,118.97020104788567,99.966111983025357,54.432933971494798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1655.6628993960908,{"$f":"Paramètres!M7","v":"RDC 2018 - Cu + Co substance strategique"},"$mm reel",6,0.11447822000000002,0.56460700000000008,2.0272291600000001,2.5640030000000009,1.1441719000000004,65.517499984702184,75.697035047307139,64.295483242981277,83.908407222718182,102.14301855489579,144.21435660000711,123.05272646289897,145.49799220872981,155.38230307201403,130.59420812924344,139.11911228340952,127.93738280477756,125.60410104788566,106.60001198302537,59.684771471494798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1313.6448745758105,{"$f":"Paramètres!N7","v":"Proposition des miniers Mai 2018"},"$mm reel",7,0.11447822000000002,0.56460700000000008,2.0272291600000001,2.5640030000000009,1.1441719000000004,41.269022979480745,49.185232787430799,37.451682639177221,55.652087640430693,91.048360230947779,118.62533771688554,99.107474319911205,118.94996077959415,127.52880789461013,106.92637426754054,115.61331466596661,106.036900995914,104.06490903568215,87.549626166507437,48.221293175731404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1094.886626668361,{"$f":"Paramètres!O7","v":"Perou"},"$mm reel",8,0,0,0,0,0,41.412362584978517,45.695915828401567,33.390447267118617,53.287874082152925,72.793982324292031,95.372018529271671,78.47722908949126,96.749942471360185,105.47092371432566,87.372453654689679,97.277269270381083,89.011210251894752,87.527366872343322,72.548732346899072,38.498898380760664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1109.5236421716995,{"$f":"Paramètres!P7","v":"Chili"},"$mm reel",9,0.13737386400000001,0.67752840000000014,2.4326749919999999,3.0768036000000003,1.37300628,37.254900135510645,43.526213043580711,32.375644754005002,50.969958477889811,73.711973586814423,98.055089705458244,81.14415432410442,99.573818374628871,108.50461774518732,90.177663471103543,98.324611396857989,89.471500984899848,87.755578496039249,72.479001790878044,38.501528748741379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1063.9467582725433,{"$f":"Paramètres!Q7","v":"Zambie"},"$mm reel",10,0,0,0,0,0,32.016027816451185,34.739900482670969,21.279443094730379,38.988668269400137,78.335362177827051,98.718061391448302,85.700625142403538,102.34596220648825,109.17826472316999,92.666209644329214,93.83151884432921,85.077259072845237,82.940291472845232,69.711180892888351,38.41798304071623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,952.53153585908126,{"$f":"Paramètres!R7","v":"Australie Occidentale"},"$mm reel",11,0.11447822000000002,0.56460700000000008,2.0272291600000001,2.5640030000000009,1.1441719000000004,39.203563522035608,46.59928594815544,35.23362351752079,51.808176943850313,65.094441068715128,79.293825999180001,65.294267565659112,79.528316908731128,85.944280561196763,71.170472577172816,80.983943241896341,75.056065078307725,74.112397818762219,62.526808432700051,34.267577395197812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(I460:R460)","v":221.78658801760159},{"$f":"G452-G449","v":0},{"$f":"H452-H449","v":0},0,0,0,49.741109300677351,57.678217324493147,42.451404180870107,15.60312852805361,12.642536359078377,24.274471109266457,19.395721215162524,21.185929761254698,20.574700886800258,17.337278189289066,24.359320803727485,24.247700600958552,24.405972530606718,22.551995649568227]
[null,null,null,{"$f":"\"Taux Effectif Moyen d'Imposition (TEMI) - regime selectionne: \"&Paramètres!F7","v":"Taux Effectif Moyen d'Imposition (TEMI) - regime selectionne: RDC - 2002"}]
[null,null,null,"Taux d'actualisation","%",null,{"$f":"G$393","v":0},{"$f":"H$393","v":0.05},{"$f":"I$393","v":0.1},{"$f":"J$393","v":0.15000000000000002}]
[null,null,null,"Recettes de l'Etat (numerateur)","$mm reel",null,{"$f":"G$395","v":1178.9686248927508},{"$f":"H$395","v":633.51473068946666},{"$f":"I$395","v":359.58025477305756},{"$f":"J$395","v":214.35848364563861}]
[null,null,null,"Flux de tresorerie du projet avant impots (denominateur)","$mm reel",null,{"$f":"G394","v":2750.7509054517645},{"$f":"H394","v":1424.3926025169446},{"$f":"I394","v":755.06893177997813},{"$f":"J394","v":399.9293325443669}]
[null,null,null,"Taux Effectif Moyen d'Imposition (TEMI)","%",null,{"$f":"G463/G464","v":0.42859883188846032},{"$f":"H463/H464","v":0.44476131761006554},{"$f":"I463/I464","v":0.47622175888682539},{"$f":"J463/J464","v":0.53599090189729548}]
[]
[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 - Cu substance strategique"},{"$f":"Paramètres!L7","v":"RDC 2018 - Co substance strategique"},{"$f":"Paramètres!M7","v":"RDC 2018 - Cu + Co substance strategique"},{"$f":"Paramètres!N7","v":"Proposition des miniers Mai 2018"},{"$f":"Paramètres!O7","v":"Perou"},{"$f":"Paramètres!P7","v":"Chili"},{"$f":"Paramètres!Q7","v":"Zambie"},{"$f":"Paramètres!R7","v":"Australie Occidentale"},{"$f":"Paramètres!S7","v":"Indonesie"},{"$f":"Paramètres!T7","v":"PNG"}]
[null,null,null,null,null,null,{"$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},{"$f":"Paramètres!S6","v":12},{"$f":"Paramètres!T6","v":13}]
[null,null,null,{"$f":"\"Taux Effectif Moyen d'Imposition (TEMI) VAN \"&G393*100","v":"Taux Effectif Moyen d'Imposition (TEMI) VAN 0"},"%",{"$f":"G398","v":0.42859883188846032},0.42859883188846032,0.54927622594007708,0.52804046536374005,0.57079823486287429,0.55911551555950334,0.60189488481661546,0.47755864479487137,0.39803190630543273,0.40335300443697536,0.38678411635306104,0.34628054978414846,0.54712971064768257,0.43675795724817235]
[null,null,null,{"$f":"\"Taux Effectif Moyen d'Imposition (TEMI) VAN \"&H393*100","v":"Taux Effectif Moyen d'Imposition (TEMI) VAN 5"},"%",{"$f":"H398","v":0.44476131761006554},0.44476131761006554,0.58461628201062321,0.56289075566366897,0.61133412191238767,0.5972823142603082,0.64581980878831202,0.50643119662341218,0.42318113413591352,0.42935399262647783,0.40711128246193606,0.37284891843483753,0.58383724231355982,0.46046567856911202]
[null,null,null,{"$f":"\"Taux Effectif Moyen d'Imposition (TEMI) VAN \"&I393*100","v":"Taux Effectif Moyen d'Imposition (TEMI) VAN 10"},"%",{"$f":"I398","v":0.47622175888682539},0.47622175888682539,0.64572672061875014,0.62270353567969827,0.67977724085349722,0.66225798592171592,0.71953018029197446,0.55708516304946509,0.46665271915175677,0.47441969156086733,0.44335204817009694,0.41741781131126399,0.64655961014630203,0.502853502902181]
[null,null,null,{"$f":"\"Taux Effectif Moyen d'Imposition (TEMI) VAN \"&J393*100","v":"Taux Effectif Moyen d'Imposition (TEMI) VAN 15"},"%",{"$f":"J398","v":0.53599090189729548},0.53599090189729548,0.75327405211550469,0.72751777964204734,0.79841536278603997,0.7755614983251008,0.84681213081327322,0.6470730501887334,0.54308141892388795,0.55392878797275868,0.50860238839134986,0.4942070855237819,0.75630693287381523,0.57898830200312768]
[]
[null,null,null,{"$f":"\"Taux Effectif Moyen d'Imposition (TEMI) VAN \"&I393*100&\" - Analyse de sensibilite aux changements de prix\"","v":"Taux Effectif Moyen d'Imposition (TEMI) VAN 10 - Analyse de sensibilite aux changements de prix"}]
[null,null,null,null,null,null,{"$f":"H476-$E$582","v":0.49999999999999961},0.5499999999999996,0.59999999999999964,0.64999999999999969,0.69999999999999973,0.74999999999999978,0.79999999999999982,0.84999999999999987,0.89999999999999991,0.95,1,{"$f":"Q476+$E$582","v":1.05},1.1000000000000001,1.1500000000000001,1.2000000000000002,1.2500000000000002,1.3000000000000003,1.3500000000000003,1.4000000000000004,1.4500000000000004,1.5000000000000004,1.5500000000000005,1.6000000000000005,1.6500000000000006,1.7000000000000006,1.7500000000000007,1.8000000000000007,1.8500000000000008,1.9000000000000008]
[]
[null,null,null,null,"$/ton",{"$f":"I398","v":0.47622175888682539},{"$f":"$Q$478*G$476","v":3499.9999999999973},3849.9999999999973,4199.9999999999973,4549.9999999999982,4899.9999999999982,5249.9999999999982,5599.9999999999991,5949.9999999999991,6299.9999999999991,{"$f":"$Q$478*P$476","v":6650},{"$f":"Paramètres!F96","v":7000},{"$f":"$Q$478*R$476","v":7350},{"$f":"$Q$478*S$476","v":7700.0000000000009},8050.0000000000009,8400.0000000000018,8750.0000000000018,9100.0000000000018,9450.0000000000018,9800.0000000000018,10150.000000000004,10500.000000000004,10850.000000000004,11200.000000000004,11550.000000000004,11900.000000000004,12250.000000000005,12600.000000000005,12950.000000000005,13300.000000000005]
[null,null,null,{"$f":"Paramètres!H7","v":"RDC - 2002"},"%",1,0.72941028943214847,0.6539194190470945,0.6055207584819875,0.57062325157236959,0.54482662559079631,0.5259975096308902,0.51097258625457731,0.4994037808785734,0.49027343499439885,0.48252967247388684,0.47622175888682539,0.47120550283306917,0.46680970352460377,0.46338790049379264,0.46039689650177512,0.45771795017914768,0.45530464638136586,0.45311934013127303,0.45113117864396551,0.44931463556903389,0.44776780859286242,0.44638405876750153,0.44512633568366744,0.44396119585244187,0.44287877934824593,0.44187057832977417,0.44092921295911397,0.44004825045543033,0.43922205789725466]
[null,null,null,{"$f":"Paramètres!I7","v":"RDC 2015 - projet d'amendement"},"%",{"$f":"F479+1","v":2},1.0003826119571197,0.88580294250991587,0.81111292055212447,0.76198127584759701,0.72574076625108297,0.69804786018008591,0.67588958711476732,0.65771162447758047,0.65228745753785633,0.6487580018919904,0.64572672061875014,0.64309509252230734,0.64078896842447186,0.6389084725222568,0.63727721710567864,0.63581615396060442,0.63449996885938531,0.63330813071177361,0.63222381280251694,0.6313300132221461,0.63052964625698327,0.62979287730377498,0.62911241567665188,0.62848204405067754,0.62790293370967298,0.62742738792220698,0.6269833670094308,0.62656783677303274,0.62617814029040897]
[null,null,null,{"$f":"Paramètres!J7","v":"RDC 2018 - sans substances strategiques"},"%",{"$f":"F480+1","v":3},0.98225416836876545,0.86461631126117711,0.7873342499823015,0.73609043071216396,0.69841085553741333,0.66944058216995617,0.64628361422679115,0.62728999747899694,0.62476488644645922,0.6236559491134186,0.62270353567969827,0.62187669127771761,0.62116431596418398,0.62072291241127786,0.62033009600864175,0.61997826295856273,0.6196613174383151,0.61937431543426902,0.6191140122037696,0.61899134304354009,0.61887882459883992,0.61877524698965958,0.61867958526535738,0.61859096537220237,0.61853093044662311,0.61852284894316012,0.61851530317861136,0.61850824158931128,0.61850161902307921]
[null,null,null,{"$f":"Paramètres!K7","v":"RDC 2018 - Cu substance strategique"},"%",{"$f":"F481+1","v":4},1.064821515251958,0.93761471697375887,0.85242967639777611,0.79618889419284822,0.75496061247520851,0.72342284808023893,0.69847295668020493,0.67802103948810055,0.68491071342928456,0.68202894958725047,0.67977724085349722,0.67785357863829021,0.67616785268157897,0.67467848889488902,0.67335306566018172,0.67225431070043729,0.67135199993016215,0.67053493522093643,0.66979158101717096,0.66911239326522443,0.66848940742782748,0.66791592470894823,0.66743630646564389,0.66702969034782755,0.6666519434156557,0.6663000965616358,0.66597157433434029,0.66566413179088801,0.66541264331708094]
[null,null,null,{"$f":"Paramètres!L7","v":"RDC 2018 - Co substance strategique"},"%",5,1.1589581716267039,1.0021603431726904,0.90020067118455549,0.82814792951026361,0.77751221782515756,0.73974077545629724,0.70968148999147995,0.68521173566169191,0.67093608842292174,0.66621387498276519,0.66225798592171592,0.65882365308979773,0.65581411017057634,0.65315513454020602,0.65094990322041912,0.64900075607427343,0.6472448850549487,0.64565490043866702,0.6442083543633198,0.64288667437277769,0.64175383318244172,0.64074141929397788,0.63980637880555036,0.63894016832497724,0.63813545759828827,0.63738632352454105,0.63675352916346561,0.63616133815875597,0.63560596400938707]
[null,null,null,{"$f":"Paramètres!M7","v":"RDC 2018 - Cu + Co substance strategique"},"%",6,1.2446444361169904,1.0770435753858958,0.96751043956077099,0.89100133808732729,0.83490181430439392,0.79406064491164352,0.76198320679107989,0.7359427776707953,0.73139285373993113,0.72501113469034972,0.71953018029197446,0.71489846967586268,0.71094579150089721,0.70745354193874554,0.70434569901115551,0.70156210380219231,0.69908129385471884,0.69695436276651634,0.69501931019640495,0.69325129166858213,0.69162957440419903,0.6901450087799138,0.68879073589211559,0.68753615346120978,0.68643982206078091,0.68543185646202021,0.68449071090463087,0.68360995410986269,0.6827936164279117]
[null,null,null,{"$f":"Paramètres!N7","v":"Proposition des miniers Mai 2018"},"%",{"$f":"F484+1","v":7},0.84304465222065306,0.76178314862576713,0.7079222552036285,0.66979540275306038,0.64149220731760193,0.61936230650874224,0.60158459054018087,0.58728208220839206,0.5755374051393719,0.56557633780891825,0.55708516304946509,0.54997559654286143,0.54374540669642879,0.53824094192590199,0.5333423768025356,0.52914112024801518,0.52536928569148833,0.52195379625403304,0.51884643106914585,0.51611190511546634,0.51362269668274796,0.51133128340469214,0.50921499063637199,0.50725448197544487,0.50543316673556138,0.50373672929887148,0.50215275206900167,0.5006704110038892,0.49928022793531018]
[null,null,null,{"$f":"Paramètres!O7","v":"Perou"},"%",{"$f":"F485+1","v":8},0.64141538324952496,0.59127373521010651,0.55826263171917845,0.53485406106027267,0.51741028285339175,0.50389285514130389,0.49321105562584533,0.48465212674096808,0.47755665470139774,0.47162471557380481,0.46665271915175677,0.46241551865453151,0.45874989579313741,0.455529515070622,0.45270630493969483,0.45025327022979594,0.44807307812135994,0.44611446275671618,0.44434483116128348,0.44277571197764781,0.44136560627279259,0.44007383214242268,0.43889753599076414,0.43781378283418532,0.43680886948439279,0.43588215467540425,0.43503206926007665,0.4342418436635288,0.43350592085722195]
[null,null,null,{"$f":"Paramètres!P7","v":"Chili"},"%",9,0.70388118320715398,0.63670280819683756,0.59198235717487591,0.56114924212004036,0.53822035678219149,0.52077428595092545,0.50708574959289487,0.49635801893317549,0.48762010473844092,0.48032948595369723,0.47441969156086733,0.46942576845825007,0.46519465659181752,0.46155981712947114,0.45845779797343761,0.45575685800081817,0.45342745814891733,0.45140145078132093,0.4496403901268502,0.44809450064967576,0.44671967453058187,0.44551567206255066,0.44445163498726392,0.44348579493587698,0.44262434471803286,0.44183666732313948,0.44111436269179954,0.44046952497201686,0.43988940083125594]
[null,null,null,{"$f":"Paramètres!Q7","v":"Zambie"},"%",10,0.65942444650175702,0.58382058498240852,0.53368198213857376,0.49871685020410622,0.47368939825407208,0.4543439491041355,0.44095142416471117,0.43084134230175131,0.45944546345406351,0.45072589586452,0.44335204817009694,0.43712006531625069,0.43167031471191575,0.42685537954153746,0.42257044458779325,0.41873256581275092,0.41527524852908404,0.41214456225763507,0.40929630706526893,0.43261458390926866,0.42973432518474158,0.42708293488778326,0.42463417622639987,0.42236567508325568,0.42025823440418802,0.41829528961281753,0.41646247233009531,0.41474725807587859,0.41313867967829082]
[null,null,null,{"$f":"Paramètres!R7","v":"Australie Occidentale"},"%",11,0.65873793635553768,0.59179390466000037,0.54698014430507214,0.51497257784588524,0.49080082369041972,0.47190124314459753,0.45671855535170586,0.44425445070925895,0.43383875297823971,0.4250048390457733,0.41741781131126399,0.41083107997396401,0.40505905622811261,0.39995938797612901,0.39542106171166364,0.39135622846853846,0.38769446136998686,0.38437864073679323,0.38136195285542412,0.37860566594658124,0.37607745824099398,0.37375014461385064,0.37160069516887079,0.36960947055373716,0.36775962015018998,0.36603660405273836,0.36442781011431408,0.36292224470891604,0.36151028117064377]
[]
[null,null,null,"VAN des recettes de l'Etat - - Analyse de sensibilite aux changements de prix"]
[]
[null,null,null,null,null,"changement de prix",{"$f":"H493-$E$582","v":0.49999999999999961},0.5499999999999996,0.59999999999999964,0.64999999999999969,0.69999999999999973,0.74999999999999978,0.79999999999999982,0.84999999999999987,0.89999999999999991,0.95,1,{"$f":"Q493+$E$582","v":1.05},1.1000000000000001,1.1500000000000001,1.2000000000000002,1.2500000000000002,1.3000000000000003,1.3500000000000003,1.4000000000000004,1.4500000000000004,1.5000000000000004,1.5500000000000005,1.6000000000000005,1.6500000000000006,1.7000000000000006,1.7500000000000007,1.8000000000000007,1.8500000000000008,1.9000000000000008]
[null,null,null,null,null,"changement des couts",{"$f":"H494+$E$583","v":2.0000000000000009},1.9000000000000008,1.8000000000000007,1.7000000000000006,1.6000000000000005,1.5000000000000004,1.4000000000000004,1.3000000000000003,1.2000000000000002,1.1000000000000001,1,{"$f":"Q494-$E$583","v":0.9},0.8,0.70000000000000007,0.60000000000000009,0.50000000000000011,0.40000000000000013,0.30000000000000016,0.20000000000000015,0.10000000000000014,1.3877787807814457E-16,-9.9999999999999867E-2,-0.19999999999999987,-0.29999999999999988,-0.39999999999999991,-0.49999999999999989,-0.59999999999999987,-0.69999999999999984,-0.79999999999999982]
[]
[null,null,null,null,"$/tonne",{"$f":"I395","v":359.58025477305756},{"$f":"$Q$478*G$476","v":3499.9999999999973},3849.9999999999973,4199.9999999999973,4549.9999999999982,4899.9999999999982,5249.9999999999982,5599.9999999999991,5949.9999999999991,6299.9999999999991,{"$f":"$Q$478*P$476","v":6650},{"$f":"Paramètres!F96","v":7000},{"$f":"$Q$478*R$476","v":7350},{"$f":"$Q$478*S$476","v":7700.0000000000009},8050.0000000000009,8400.0000000000018,8750.0000000000018,9100.0000000000018,9450.0000000000018,9800.0000000000018,10150.000000000004,10500.000000000004,10850.000000000004,11200.000000000004,11550.000000000004,11900.000000000004,12250.000000000005,12600.000000000005,12950.000000000005,13300.000000000005]
[null,null,null,{"$f":"D479","v":"RDC - 2002"},"%",1,162.0661423690924,180.13910951016021,199.07349231862358,218.00787512708698,237.18499441978625,257.01733058594169,276.9044858207493,297.24743914078033,317.93875632083927,338.63007350089822,359.58025477305756,380.90228300187391,402.22431123069032,423.96899341819665,445.76610164567734,467.56320987315797,489.36031810063844,511.15742632811902,532.95453455559971,554.75164278308034,576.70253158076866,598.70729071027256,620.74032262234243,642.77335453441276,664.80638644648286,686.8394183585533,708.87245027062318,730.90548218269339,752.93851409476349]
[null,null,null,"RDC 2015 - projet d'amendement","%",{"$f":"F497+1","v":2},222.27291438296697,244.01745630637711,266.66481618874673,291.1166314664157,315.94421327484838,341.08602105476228,366.27573303583785,391.47299951383144,423.00367144231996,455.28592830085398,487.56818515938801,519.85044201792198,552.13269887645606,584.55859916274903,617.02540328854946,649.49220741435022,681.95901154015041,714.42581566595084,746.89261979175137,779.47908714279777,812.09063325890281,844.70217937500809,877.31372549111313,909.92527160721818,942.54658354365449,975.26715585280976,1007.9877281619652,1040.7083004711199,1073.4288727802752]
[null,null,null,"RDC 2018 - sans substances strategiques","%",{"$f":"F498+1","v":3},218.24499352403919,238.18104775893028,258.84724275840568,281.22497682797098,304.04640135516513,327.10769208006241,350.23176723356357,373.36590648398584,405.1554842900818,437.66978889568361,470.1840935012853,502.69839810688717,535.22321250678181,567.92002571967498,600.61683893256827,633.31365214546145,666.01046535835462,698.70727857124814,731.40504542984672,764.24500169469843,797.0849579595498,829.92491422440139,862.76487048925276,895.60482675410447,928.47824720963104,961.42602527507938,994.3738033405275,1027.3215814059752,1060.2693594714237]
[null,null,null,"RDC 2018 - Cu substance strategique","%",{"$f":"F499+1","v":4},236.59045915412679,258.29035697609368,280.24828258895678,304.18572770120306,328.66479031364668,353.48496122906931,378.5140340833658,403.56125721925775,444.15961558474669,478.63484155157261,513.27867509959106,547.94770878510803,582.61674247062524,617.28577615614233,651.95480984165954,686.71412873176689,721.56748422053818,756.42083970930969,791.27419519808109,826.1275506868526,860.980906175624,895.83426166439529,930.75739400819748,965.73510397837958,1000.7128139485615,1035.6905239187431,1070.668233888925,1105.6459438591069,1140.6868073010851]
[null,null,null,"RDC 2018 - Co substance strategique","%",5,257.50648539507426,276.07112825704843,295.95367110045868,316.39574781773808,338.4824132745008,361.45836425493695,384.58812345108191,407.84119282462939,435.09717292022856,467.53612538706795,500.05042999266982,532.56473459827146,565.07903920387344,597.5933438094753,630.2635898069708,662.96040301986386,695.65721623275715,728.35402944565044,761.05084265854362,793.74765587143702,826.54682437096494,859.38678063581654,892.22673690066802,925.0666931655195,957.90664943037098,990.74723049917486,1023.6950085646229,1056.6427866300703,1089.5905646955189]
[null,null,null,"RDC 2018 - Cu + Co substance strategique","%",6,276.54493678677244,296.69966194975694,318.08270709156659,340.40903155726767,363.4664182429089,388.00059608981184,412.93128781552036,438.03654355990113,474.30294546283102,508.79891503967377,543.29488461651624,577.89320705482123,612.58298435035533,647.27276164588966,681.96253894142365,716.65231623695786,751.37086137356016,786.22421686233179,821.07757235110296,855.9309278398747,890.78428332864587,925.64875534466921,960.53670461952072,995.42465389437234,1030.4164455311509,1065.4287492874134,1100.4410530436755,1135.4533567999376,1170.4822236110995]
[null,null,null,"Proposition des miniers Mai 2018","%",{"$f":"F502+1","v":7},187.31432310429989,209.85297887813422,232.73942909366738,255.89681479281072,279.26741915003078,302.63802350725086,326.00862786447095,349.55301035687353,373.23182074555075,396.9106311342282,420.63769897423452,444.57664237573005,468.51558577722545,492.45452917872103,516.39347258021655,540.52265278695597,564.66562072144484,588.80858865593382,612.95155659042257,637.22368371132256,661.52033212287449,685.81698053442631,710.11362894597801,734.41027735752994,758.70692576908186,783.00357418063379,807.30022259218572,831.59687100373753,855.89351941528935]
[null,null,null,"Perou","%",{"$f":"F503+1","v":8},142.51473872183882,162.88172676184743,183.53671640578185,204.34217679272942,225.24955515572529,246.21636824978012,267.27921895038895,288.4671864006437,309.69201680331201,330.97718380881668,352.35497016213913,373.79683745629956,395.27961708880861,416.77909537769199,438.31990675160631,459.93796879089615,481.58784625742595,503.25532466658933,524.9373217465959,546.67828323234937,568.45681535279914,590.24377456926152,612.0540984631175,633.87304224503282,655.69483034848565,677.53106966695429,699.39173867186094,721.26123396311436,743.13959882650738]
[null,null,null,"Chili","%",9,156.39388380082264,175.39634632403607,194.62255188286659,214.38830886520589,234.3090192803455,254.46511506648062,274.79814482276828,295.43458755021118,316.21809095030505,337.086024781101,358.21956972225081,379.46362220010127,400.83271389404467,422.29641918173076,443.8886250635116,465.55993568782611,487.34272078888961,509.21950000040232,531.19335612708085,553.24518873652187,575.35258735621005,597.54257740746004,619.79943484648038,642.08506230359649,664.42445401940267,686.78670741282576,709.17011152966052,731.60520511843572,754.08250991210491]
[null,null,null,"Zambie","%",10,146.51613471426776,160.82856270836291,175.45548106095453,190.53587547208795,206.21609151309795,222.00536471848358,238.95886132612009,256.43875873320712,297.94704102110978,316.31079279092518,334.76135741426049,353.34907980451362,371.94662772168437,390.54417563885477,409.1417235560254,427.73927147319586,446.3368193903662,464.93436730753672,483.53191522470729,534.1327259719593,553.47630732993309,572.81988868790722,592.16347004588079,611.50705140385492,630.85063276182859,650.19421411980261,669.53779547777663,688.88137683575042,708.22495819372432]
[null,null,null,"Australie Occidentale","%",11,146.36360046474186,163.02502096411291,179.82743948982971,196.7464121651926,213.66538484055545,230.5843575159183,247.50333019128115,264.42230286664397,281.34127554200683,298.26024821736979,315.17922089273259,332.09819356809538,349.01716624345818,365.9361389188212,382.85511159418405,399.77408426954679,416.6930569449097,433.61202962027255,450.53100229563535,467.44997497099826,484.36894764636116,501.28792032172402,518.20689299708681,535.12586567244955,552.04483834781252,568.96381102317548,585.88278369853811,602.80175637390107,619.72072904926392]
[]
[null,null,null,"Variation en % de la VAN des recettes de l'Etat - VAN10, sensibilite au prix"]
[]
[null,null,null,null,null,null,{"$f":"G496","v":3499.9999999999973},{"$f":"H496","v":3849.9999999999973},4199.9999999999973,4549.9999999999982,4899.9999999999982,5249.9999999999982,5599.9999999999991,5949.9999999999991,6299.9999999999991,6650,7000,7350,7700.0000000000009,8050.0000000000009,8400.0000000000018,8750.0000000000018,9100.0000000000018,9450.0000000000018,9800.0000000000018,10150.000000000004,10500.000000000004,10850.000000000004,11200.000000000004,11550.000000000004,11900.000000000004,12250.000000000005,12600.000000000005,12950.000000000005,13300.000000000005]
[null,null,null,{"$f":"D497","v":"RDC - 2002"},null,null,{"$f":"(G497-$Q497)/$Q497","v":-0.5492907627217255},-0.49902947361820055,-0.44637257002817038,-0.39371566643814015,-0.3403837077498007,-0.28522957761361667,-0.22992299453285484,-0.17334882770917839,-0.11580585390735526,-5.8262880105532107E-2,0,5.9296994052894687E-2,0.11859398810578953,0.17906639141177774,0.23968459260093239,0.3003027937900869,0.36092099497924091,0.42153919616839525,0.48215739735754992,0.54277559854670443,0.60382146662848279,0.66501714919840527,0.72629145895152458,0.78756576870464512,0.84884007845776499,0.91011438821088586,0.97138869796400507,1.0326630077171253,1.0939373174702451]
[null,null,null,"RDC 2015 - projet d'amendement",null,null,{"$f":"(G498-$Q498)/$Q498","v":-0.54411932289982157},-0.49952137212027725,-0.45307174605419975,-0.40292119066126414,-0.35199993992314133,-0.30043421323058661,-0.24877023525212,-0.19709076303685127,-0.13242150673953768,-6.6210753369768838E-2,0,6.6210753369768727E-2,0.13242150673953768,0.19892687208796134,0.26551613101425264,0.33210538994054462,0.39869464886683542,0.46528390779312673,0.5318731667194182,0.59870785434448093,0.66559397839591827,0.73248010244735617,0.79936622649879363,0.86625235055023109,0.93315850425214308,1.0002682405005383,1.067377976748934,1.1344877129973279,1.2015974492457235]
[null,null,null,"RDC 2018 - sans substances strategiques",null,null,{"$f":"(G499-$Q499)/$Q499","v":-0.5358307596098153},-0.49343023073093567,-0.4494768191095812,-0.40188326080154346,-0.35334604986092755,-0.30429868512944874,-0.25511778881008407,-0.20591548790247369,-0.13830457072028904,-6.9152285360144394E-2,0,6.9152285360144755E-2,0.13832692322952586,0.20786737273604197,0.27740782224255833,0.34694827174907439,0.4164887212555905,0.48602917076210733,0.55557164850760177,0.62541653845337764,0.69526142839915295,0.76510631834492859,0.83495120829070391,0.90479609823647988,0.97471216071050037,1.0447863689213706,1.1148605771322402,1.1849347853431089,1.2550089935539797]
[null,null,null,"RDC 2018 - Cu substance strategique",null,null,{"$f":"(G500-$Q500)/$Q500","v":-0.53906041565389151},-0.49678338589465498,-0.45400365106814455,-0.4073672987832932,-0.35967573511625806,-0.31131960399390662,-0.26255647770692397,-0.213757989963337,-0.13466185693655255,-6.7495174120172696E-2,0,6.7544270524759628E-2,0.1350885410495197,0.20263281157427954,0.27017708209903962,0.33789725162169321,0.40580062883098156,0.47370400604027035,0.54160738324955893,0.60951076045884767,0.67741413766813618,0.74531751487742459,0.81335683549994231,0.88150248749570348,0.9496481394914642,1.0177937914872246,1.0859394434829852,1.154085095478746,1.2223537868191359]
[null,null,null,"RDC 2018 - Co substance strategique",null,null,{"$f":"(G501-$Q501)/$Q501","v":-0.48503896817197212},-0.44791342692956926,-0.40815235154422919,-0.36727232126892462,-0.32310344522758921,-0.27715617750746552,-0.23090132437898406,-0.18439987576731434,-0.12989341309714184,-6.5022051088084232E-2,0,6.5022051088083774E-2,0.13004410217616824,0.19506615326425247,0.26040005568280333,0.32578708717355193,0.39117411866430091,0.45656115015504994,0.5219481816457987,0.58733521313654802,0.65292693455554307,0.71860022327830853,0.78427351200107365,0.84994680072383888,0.915620089446604,0.98129462765125131,1.0471835382275925,1.1130724488039327,1.178961359380275]
[null,null,null,"RDC 2018 - Cu + Co substance strategique",null,null,{"$f":"(G502-$Q502)/$Q502","v":-0.49098556857944425},-0.45388835722393761,-0.41453027426149114,-0.37343597152116609,-0.33099606027128148,-0.28583793612619529,-0.2399499801898794,-0.19374071804653845,-0.12698801536182891,-6.3494007680914191E-2,0,6.3682400512064738E-2,0.12753313475930475,0.19138386900654517,0.25523460325378494,0.31908533750102519,0.38298902244204636,0.4471408421547845,0.51129266186752176,0.57544448158026018,0.63959630129299749,0.7037685823197779,0.76798407608331132,0.83219956984684496,0.89660619804743524,0.9610505812868908,1.0254949645263456,1.0899393477658001,1.1544142173127256]
[null,null,null,"Proposition des miniers Mai 2018",null,null,{"$f":"(G503-$Q503)/$Q503","v":-0.55468964488659989},-0.50110753413238784,-0.44669859677051094,-0.39164555289067121,-0.33608561517179458,-0.28052567745291784,-0.2249657397340411,-0.16899267181878336,-0.11270002271381659,-5.6407373608849287E-2,0,5.6911074446900356E-2,0.11382214889380043,0.17073322334070093,0.22764429778760129,0.28500763033145254,0.34240374103043131,0.39979985172941029,0.45719596242838878,0.51489912878768063,0.57266059066045538,0.6304220525332298,0.688183514406004,0.74594497627877865,0.8037064381515534,0.86146790002432805,0.9192293618971028,0.97699082376987723,1.0347522856426516]
[null,null,null,"Perou",null,null,{"$f":"(G504-$Q504)/$Q504","v":-0.59553645956445722},-0.53773398829340757,-0.47911415490655385,-0.42006727846438596,-0.3607311540062148,-0.30122635098213152,-0.2414489887076145,-0.18131653920504348,-0.12107947090740735,-6.0671164489279887E-2,0,6.0853029217365018E-2,0.12182216957779066,0.18283870151145465,0.24397253868707938,0.30532561688927445,0.3667689887723713,0.42826231295960471,0.48979684181846944,0.55149871443786003,0.61330721428796342,0.67513963063343718,0.7370383570337482,0.79896154708233791,0.86089280944940871,0.92286508504529574,0.9849066932418461,1.0469733508547359,1.1090651807310832]
[null,null,null,"Chili",null,null,{"$f":"(G505-$Q505)/$Q505","v":-0.56341334472015525},-0.51036637540480712,-0.4566948086231884,-0.40151703874963046,-0.3459067033606808,-0.28963926994892342,-0.23287791050657614,-0.1752695482849265,-0.11725065385040809,-5.8996064780983119E-2,0,5.9304555846354939E-2,0.11895816916098247,0.17887590426498079,0.23915235956451281,0.29964964239335878,0.36045811558189228,0.42152898122017968,0.48287084521637669,0.54443038711002345,0.60614504618582266,0.66809026617605161,0.73022215209249508,0.79243435192958245,0.85479663920810056,0.91722274677883409,0.97970789836949101,1.0423373454601972,1.1050846286728289]
[null,null,null,{"$f":"D506","v":"Zambie"},null,null,{"$f":"(G506-$Q506)/$Q506","v":-0.56232662023485291},-0.51957249800089444,-0.47587892934777454,-0.43083073582981202,-0.38399075357461387,-0.33682499547354749,-0.28618146618872359,-0.23396547106281063,-0.10997182194954994,-5.511557476600594E-2,0,5.5525292805080839E-2,0.11107993644979713,0.1666345800945124,0.22218922373922834,0.2777438673839438,0.33329851102865887,0.3888531546733745,0.44440779831809024,0.59556267216045711,0.6533458688453615,0.71112906553026689,0.76891226221517062,0.82669545890007601,0.88447865558498007,0.94226185226988513,1.0000450489547901,1.0578282456396946,1.1156114423245993]
[null,null,null,{"$f":"D507","v":"Australie Occidentale"},null,null,{"$f":"(G507-$Q507)/$Q507","v":-0.53561786195748307},-0.48275454040925975,-0.42944386060579864,-0.37576337803007376,-0.32208289545434893,-0.26840241287862415,-0.21472193030289932,-0.1610414477271746,-0.1073609651514498,-5.3680482575724629E-2,0,5.3680482575724629E-2,0.10736096515144926,0.1610414477271746,0.21472193030289941,0.26840241287862387,0.32208289545434887,0.37576337803007365,0.42944386060579826,0.48312434318152325,0.53680482575724831,0.59048530833297308,0.64416579090869774,0.69784627348442219,0.75152675606014729,0.80520723863587251,0.85888772121159651,0.91256820378732173,0.96624868636304651]
[]
[null,null,null,"Resume des indicateurs de partage des risques"]
[]
[null,null,null,null,"Coefficient de variation","Moins 20% ($mm)","Plus 20% ($mm)","Plus 40% ($mm)","Moins 20%","Plus 20%","Plus 40%"]
[null,null,null,{"$f":"D497","v":"RDC - 2002"},{"$f":"_xlfn.STDEV.S(G497:AI497)/AVERAGE(G497:AI497)","v":0.40368476592932029},{"$f":"M497-Q497","v":-82.67576895230826},{"$f":"U497-Q497","v":86.185846872619777},{"$f":"Y497-Q497","v":173.37427978254215},{"$f":"(M497-Q497)/Q497","v":-0.22992299453285484},{"$f":"(U497-$Q497)/$Q497","v":0.23968459260093239},{"$f":"(Y497-$Q497)/$Q497","v":0.48215739735754992}]
[null,null,null,"RDC 2015 - projet d'amendement",0.42462344284805392,-121.29245212355016,129.45721812916145,259.32443463236336,-0.24877023525212,{"$f":"(U498-Q498)/Q498","v":0.26551613101425264},0.5318731667194182]
[null,null,null,"RDC 2018 - sans substances strategiques",0.43282816254729062,-119.95232626772173,130.43274543128297,261.22095192856142,-0.25511778881008407,0.27740782224255833,0.55557164850760177]
[null,null,null,"RDC 2018 - Cu substance strategique",0.42968827754574718,-134.76464101622526,138.67613474206848,277.99552009849003,-0.26255647770692397,0.27017708209903962,0.54160738324955893]
[null,null,null,"RDC 2018 - Co substance strategique",0.40806820806057337,-115.46230654158791,130.21315981430098,261.0004126658738,-0.23090132437898406,0.26040005568280333,0.5219481816457987]
[null,null,null,"RDC 2018 - Cu + Co substance strategique",0.4066028612769399,-130.36359680099588,138.6676543249074,277.78268773458672,-0.2399499801898794,0.25523460325378494,0.51129266186752176]
[null,null,null,"Proposition des miniers Mai 2018",0.39350619929750041,-94.629071109763572,95.755773605982029,192.31385761618805,-0.2249657397340411,0.22764429778760129,0.45719596242838878]
[null,null,null,"Perou",0.41628384227461696,-85.075751211750173,85.964936589467186,172.58235158445677,-0.2414489887076145,0.24397253868707938,0.48979684181846944]
[null,null,null,"Chili",0.40819496979144182,-83.421424899482531,85.669055341260787,172.97378640483004,-0.23287791050657614,0.23915235956451281,0.48287084521637669]
[null,null,null,"Zambie",{"$f":"_xlfn.STDEV.S(G506:AI506)/AVERAGE(G506:AI506)","v":0.42511746198131206},{"$f":"M506-Q506","v":-95.802496088140401},{"$f":"U506-Q506","v":74.38036614176491},{"$f":"Y506-Q506","v":148.7705578104468},{"$f":"(M506-Q506)/Q506","v":-0.28618146618872359},{"$f":"(U506-Q506)/Q506","v":0.22218922373922834},{"$f":"(Y506-$Q506)/$Q506","v":0.44440779831809024}]
[null,null,null,"Australie Occidentale",{"$f":"_xlfn.STDEV.S(G507:AI507)/AVERAGE(G507:AI507)","v":0.37618718839334159},{"$f":"M507-Q507","v":-67.675890701451436},{"$f":"U507-Q507","v":67.675890701451465},{"$f":"Y507-Q507","v":135.35178140290276},{"$f":"(M507-Q507)/Q507","v":-0.21472193030289932},{"$f":"(U507-Q507)/Q507","v":0.21472193030289941},{"$f":"(Y507-$Q507)/$Q507","v":0.42944386060579826}]
[]
[null,null,null,{"$f":"\"Part de l'Etat dans les benefices totaux - regime selectionne: \"&Paramètres!F7","v":"Part de l'Etat dans les benefices totaux - regime selectionne: RDC - 2002"}]
[null,null,null,"Taux d'actualisation","%",null,{"$f":"G$393","v":0},{"$f":"H$393","v":0.05},{"$f":"I$393","v":0.1},{"$f":"J$393","v":0.15000000000000002}]
[null,null,null,"Recettes de l'Etat (numerateur)","$mm reel",null,{"$f":"G$395","v":1178.9686248927508},{"$f":"H$395","v":633.51473068946666},{"$f":"I$395","v":359.58025477305756},{"$f":"J$395","v":214.35848364563861}]
[null,null,null,"Benefices totaux (denominateur)","$mm reel",null,{"$f":"G399","v":3071.4753694517649},{"$f":"H399","v":1706.7501539147213},{"$f":"I399","v":1005.619507645766},{"$f":"J399","v":623.84807804610193}]
[null,null,null,"Part de l'Etat dans les benefices totaux","%",null,{"$f":"G541/G542","v":0.38384440149464322},{"$f":"H541/H542","v":0.37118187992331103},{"$f":"I541/I542","v":0.3575708824651414},{"$f":"J541/J542","v":0.34360686710298349}]
[]
[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 - Cu substance strategique"},{"$f":"Paramètres!L7","v":"RDC 2018 - Co substance strategique"},{"$f":"Paramètres!M7","v":"RDC 2018 - Cu + Co substance strategique"},{"$f":"Paramètres!N7","v":"Proposition des miniers Mai 2018"},{"$f":"Paramètres!O7","v":"Perou"},{"$f":"Paramètres!P7","v":"Chili"},{"$f":"Paramètres!Q7","v":"Zambie"},{"$f":"Paramètres!R7","v":"Australie Occidentale"}]
[null,null,null,null,null,null,{"$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,{"$f":"\"Part de l'Etat dans les benefices totaux VAN \"&G393*100","v":"Part de l'Etat dans les benefices totaux VAN 0"},"%",{"$f":"G400","v":0.38384440149464322},0.38384440149464322,0.49192062253700675,0.47290230703485686,0.51119529623953175,0.50073249031196143,0.5390448238208122,0.42769181470281031,0.35646928429179947,0.36123475161376312,0.34639599224995571,0.31012182136726718]
[null,null,null,{"$f":"\"Part de l'Etat dans les benefices totaux VAN \"&H393*100","v":"Part de l'Etat dans les benefices totaux VAN 5"},"%",{"$f":"H400","v":0.37118187992331103},0.37118187992331103,0.48789982851145486,0.46976848166879631,0.51019758159735074,0.49847044577392369,0.53897810179599537,0.42264935409534787,0.35317183104120825,0.35832347784210433,0.33976050789267565,0.3111663649520679]
[null,null,null,{"$f":"\"Part de l'Etat dans les benefices totaux VAN \"&I393*100","v":"Part de l'Etat dans les benefices totaux VAN 10"},"%",{"$f":"I400","v":0.3575708824651414},0.3575708824651414,0.48484360282630484,0.46755665530198698,0.51041041984280577,0.49725609556175676,0.54025889562187601,0.41828713124209405,0.35038597350505829,0.35621780106560469,0.33289067571686537,0.31341796623515372]
[null,null,null,{"$f":"\"Part de l'Etat dans les benefices totaux VAN \"&J393*100","v":"Part de l'Etat dans les benefices totaux VAN 15"},"%",{"$f":"J400","v":0.34360686710298349},0.34360686710298349,0.48290024364438577,0.46638870947183136,0.51183891458361241,0.49718802267327872,0.54286455658776334,0.4148181298881935,0.34815237400062604,0.3551062802740324,0.32604895467000528,0.31682057989383899]
[]
[null,null,null,"Part de l'Etat dans les benefices totaux - Analyse de sensibilite aux changements de prix"]
[null,null,null,null,"$/tonne",{"$f":"I400","v":0.3575708824651414},{"$f":"$Q$554*G$476","v":3499.9999999999973},3849.9999999999973,4199.9999999999973,4549.9999999999982,4899.9999999999982,5249.9999999999982,5599.9999999999991,5949.9999999999991,6299.9999999999991,6650,{"$f":"Paramètres!F96","v":7000},{"$f":"$Q$554*R$476","v":7350},7700.0000000000009,8050.0000000000009,8400.0000000000018,8750.0000000000018,9100.0000000000018,9450.0000000000018,9800.0000000000018,10150.000000000004,10500.000000000004,10850.000000000004,11200.000000000004,11550.000000000004,11900.000000000004,12250.000000000005,12600.000000000005,12950.000000000005,13300.000000000005]
[null,null,null,{"$f":"Paramètres!H7","v":"RDC - 2002"},"%",1,0.34282409776154504,0.34245248410372564,0.34363619239001164,0.3446204783207461,0.34580572190562781,0.347706486513364,0.34942079894893724,0.35145800998518001,0.35364120468766769,0.35558007624085952,0.3575708824651414,0.35971248029875702,0.36164885942063596,0.36377081127702404,0.3657502233069852,0.36756379550215806,0.36923153156575633,0.37077034240719209,0.37219462162330191,0.37351669709304397,0.37484714355942528,0.37612235429762203,0.37733213687872746,0.37846600288765991,0.37953088083748088,0.38053288102656996,0.38147741285759995,0.38236928253323654,0.38321277485401994]
[null,null,null,{"$f":"Paramètres!I7","v":"RDC 2015 - projet d'amendement"},"%",{"$f":"F555+1","v":2},0.470181558074168,0.46388807130235082,0.46031081794062961,0.4601886639397616,0.46063334242826104,0.46143900767079926,0.46219677118498975,0.46286797884538822,0.47050422442117179,0.47807509658819108,0.48484360282630484,0.49093087709781963,0.49643483802992971,0.50155874405335044,0.50626814871233039,0.51058298827886139,0.51455085543788504,0.51821198451877104,0.52160062067663437,0.52482666409430367,0.52784553130721112,0.53066227406375066,0.53329653429652013,0.53576548878740893,0.53808979933961343,0.54033186021003921,0.54244533072859291,0.54444096518359442,0.54632835118164791]
[null,null,null,{"$f":"Paramètres!J7","v":"RDC 2018 - sans substances strategiques"},"%",{"$f":"F556+1","v":3},0.46166115822919601,0.45279279826168634,0.4468162982230971,0.44455222534369138,0.44328683427310506,0.44252839318406278,0.44195117880202944,0.44145860051304192,0.45065180227846507,0.45957718785846491,0.46755665530198698,0.47473301078731195,0.48123114126612537,0.48728263553163792,0.49280495342854569,0.49786459843380193,0.50251737843711886,0.50681047281110003,0.51078470392249997,0.51456948801590441,0.51809208960178843,0.5213788398300826,0.52445265812653152,0.52733358742607006,0.53005833606004149,0.5326633933826751,0.53511904118561915,0.53743777490907685,0.53963073442222853]
[null,null,null,{"$f":"Paramètres!K7","v":"RDC 2018 - Cu substance strategique"},"%",4,0.5004679540886724,0.49102149226241437,0.48375829263381942,0.48084790935934457,0.47917940743848009,0.47821294238823309,0.47764006354311017,0.47716083536121845,0.49403584308700982,0.50259273103216706,0.51041041984280577,0.5174650775200067,0.5238437222980844,0.52963907990458647,0.53492765915876439,0.53984412428445927,0.54443619041462177,0.54867326443365882,0.55259497872103835,0.55623527775793868,0.5596234031685331,0.56278468090467682,0.56578357099972265,0.56862640940637799,0.5712962803702335,0.57380850368284486,0.5761766418441514,0.57841274500595086,0.5805596984114505]
[null,null,null,{"$f":"Paramètres!L7","v":"RDC 2018 - Co substance strategique"},"%",5,0.54471234542168356,0.52482353175845009,0.51086858162930437,0.50014915235532942,0.49349308779452633,0.48899977900099773,0.48530484785840844,0.48222132521800815,0.4839557472271046,0.49093847274627461,0.49725609556175676,0.5029378666156511,0.50807518169477739,0.5127427214397613,0.51713005511888965,0.5211706927662848,0.52488640760930627,0.52831487714290137,0.53148817029127116,0.534433753560554,0.53724181734440313,0.53988749460780761,0.54236177181595824,0.54468078257608532,0.54685869725418923,0.54890835894647683,0.55089815279657883,0.55277700614738445,0.5545539455552102]
[null,null,null,{"$f":"Paramètres!M7","v":"RDC 2018 - Cu + Co substance strategique"},"%",6,0.5849850379515743,0.56403929465244285,0.5490672266657558,0.53810864956864946,0.52991871368763477,0.52490749835395989,0.52107057807981827,0.51792356006618456,0.52756407228039048,0.53426665603164136,0.54025889562187601,0.54574469131357295,0.5507870394828871,0.55536829644801855,0.55954894278409073,0.56337932465415586,0.56692339704950689,0.57029127834239812,0.57340849275148953,0.5763020213922031,0.57899510726633263,0.58151486463421298,0.58388565088439348,0.58610766497643585,0.58825376707379973,0.59028451288336814,0.59219878802897696,0.5940063332033213,0.5957242622481389]
[null,null,null,{"$f":"Paramètres!N7","v":"Proposition des miniers Mai 2018"},"%",7,0.39623244483600867,0.39893987545958431,0.40174957650698201,0.40451420694433776,0.40716012292488335,0.40942454580458115,0.41138443414886083,0.41330282191656115,0.41514331956131179,0.41677784557177611,0.41828713124209405,0.41984460017290204,0.42125282457117758,0.42253227565556112,0.42369984440990577,0.42491914166464523,0.42605079376017257,0.42709496288941345,0.42806141591199126,0.42904548142525128,0.42997731642177323,0.43084676157839369,0.43165987977860631,0.43242197298681151,0.43313769799023605,0.43381116163824152,0.43444599969467063,0.43504544250100952,0.43561236995432256]
[null,null,null,{"$f":"Paramètres!O7","v":"Perou"},"%",8,0.30146633964278474,0.3096454295592756,0.31681695867626064,0.32301814173621701,0.32840435466877588,0.33309437978768885,0.33727484750301079,0.34107645660952979,0.34446841011719154,0.34754412399349949,0.35038597350505829,0.35300231458201925,0.35540472985086408,0.35760178692902506,0.35964063481373859,0.36156939197632143,0.36336705588889762,0.36503851736098591,0.36659571347176734,0.3680808689471276,0.3694875638707707,0.3708053694103719,0.37205200377965364,0.37322548444853842,0.37432919056769076,0.37537573271717434,0.37637539862166214,0.37732394580750772,0.37822555552572934]
[null,null,null,{"$f":"Paramètres!P7","v":"Chili"},"%",9,0.33082537367574161,0.33343627968803602,0.33595307895243631,0.33889877374582678,0.34161267140633372,0.34425371588084064,0.34676284506208738,0.34931453916416427,0.35172731982021221,0.35395874073504058,0.35621780106560469,0.35835385298564193,0.36039764318253531,0.36233572122004881,0.36420975740649242,0.36598896872485059,0.36770921658036604,0.36936465881329628,0.3709646834272412,0.37250239502271554,0.37396970205565161,0.37539065332064564,0.37676019530816979,0.37806073529593726,0.37931283968531182,0.38050367733280516,0.38163759829993471,0.38273533883385813,0.38379501869382654]
[null,null,null,{"$f":"Paramètres!Q7","v":"Zambie"},"%",10,0.30993063052327607,0.30574227309147595,0.30286731168227837,0.30119354405970561,0.300654367147836,0.30034046800423875,0.30153789669753511,0.30320683699736473,0.33140455016910114,0.33214361221259209,0.33289067571686537,0.33369207689190905,0.33442551811282817,0.33509189072118878,0.33569999199662609,0.33625714510486693,0.33676949544527912,0.33724223827050692,0.33767979548183308,0.35963389060636247,0.35975048048039904,0.35985926422609499,0.35996100042283946,0.36005635244490397,0.36014590294290583,0.36023016576001649,0.36030959579785476,0.3603845972321687,0.36045553039159761]
[null,null,null,{"$f":"Paramètres!R7","v":"Australie Occidentale"},"%",11,0.3096079695670329,0.30991783823086783,0.31041408815305782,0.31101097897832308,0.31151512274955429,0.31194657813159465,0.31232000854599251,0.31264638184887705,0.31293406554889713,0.31318955432488699,0.31341796623515372,0.31362338910037091,0.31380912731000093,0.31397788092200613,0.31413187777813034,0.31427297241238722,0.31440272109874046,0.31452243949398317,0.31463324740977028,0.31473610394636686,0.31483183532495862,0.31492115712953112,0.31500469222593219,0.31508298530754969,0.31515651478597267,0.31522570257532984,0.31529092219312815,0.31535250550610944,0.31541074837836663]
[]
[null,null,null,"Part de l'Etat dans les benefices totaux - Analyse de sensibilite aux changements de couts d'operation"]
[null,null,null,null,"$/tonne",{"$f":"I400","v":0.3575708824651414},{"$f":"$Q$568*G494","v":0},{"$f":"$Q$568*H494","v":0},0,0,0,0,0,0,0,0,{"$f":"E586","v":0},{"$f":"$Q$568*R494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D555","v":"RDC - 2002"},"%",1,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414,0.3575708824651414]
[null,null,null,"RDC 2015 - projet d'amendement","%",{"$f":"F569+1","v":2},0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484,0.48484360282630484]
[null,null,null,"RDC 2018 - sans substances strategiques","%",{"$f":"F570+1","v":3},0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698,0.46755665530198698]
[null,null,null,"RDC 2018 - Cu substance strategique","%",4,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577,0.51041041984280577]
[null,null,null,"RDC 2018 - Co substance strategique","%",5,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676,0.49725609556175676]
[null,null,null,"RDC 2018 - Cu + Co substance strategique","%",6,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601,0.54025889562187601]
[null,null,null,"Proposition des miniers Mai 2018","%",7,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405,0.41828713124209405]
[null,null,null,"Perou","%",8,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829,0.35038597350505829]
[null,null,null,"Chili","%",9,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469,0.35621780106560469]
[null,null,null,"Zambie","%",10,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537,0.33289067571686537]
[null,null,null,"Australie Occidentale","%",11,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372,0.31341796623515372]
[]
[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 du cuivre",{"$f":"Paramètres!G106","v":7000}]
[null,null,null,"Prix du cobalt",{"$f":"Paramètres!G107","v":55800}]
[null,null,null,"Cout",{"$f":"Paramètres!F141","v":0}]

{"sheet":"Profil de Mine","index":4,"n_rows":73,"n_cols":55,"rows_kept":73,"cut":false,"hidden":true,"merged":[]}
["Projets","Modele initial"]
[null,"TFM"]
[null,"Ruashi"]
[null,"Kinsevere"]
[]
[null,null,"Unites","Total","Annees",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,"Modele initial"]
[null,"Production cuivre","tonnes",{"$f":"SUM(F8:BC8)","v":935000},null,null,null,10000,20000,30000,35000,50000,60000,65000,70000,70000,70000,70000,70000,70000,70000,70000,70000,{"$f":"W8/2","v":35000}]
[null,"Production cobalt","tonnes",{"$f":"SUM(F9:BC9)","v":0}]
[null,"Transport après imposition ","$mm reel",0,null,{"$f":"$F$110*F7/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Charge de traitement / raffinage après imposition ","$mm reel",0,null,{"$f":"$F$112*F8/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts d’exploration","$mm reel",50,null,50]
[null,"Couts d’investissement en capital - incorporel","$mm reel",0]
[null,"Couts d’investissement en capital - corporel","$mm reel",400,null,150,150,100]
[null,"Capital de réinvestissement","$mm reel",470,null,null,null,10,20,30,40,100,40,30,20,20,20,20,20,20,20,20,20,20]
[null,"Couts opérationnels - extraction","$mm reel",2618,null,null,null,{"$f":"2800*H8/1000000","v":28},{"$f":"2800*I8/1000000","v":56},84,98,140,168,182,196,196,196,196,196,196,196,196,196,98]
[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",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[]
[null,"TFM"]
[null,"Production cuivre","tonnes",{"$f":"SUM(F25:BC25)","v":4558067.5354003906},null,0,70000.999450683594,120271.00372314453,127366.99676513672,157671.00524902344,209774.00207519531,202647.99499511719,203664.99328613281,215940.00244140625,213843.00231933594,168460.00671386719,211006.50024414063,211006.50024414063,211006.50024414063,205860.00061035156,195309.67712402344,188799.34692382813,184656.41784667969,173411.31591796875,154395.00427246094,145002.63977050781,123104.27856445313,100614.07470703125,87490.501403808594,87490.501403808594,87490.501403808594,84917.251586914063,77197.502136230469,72051.002502441406,66904.502868652344,66904.502868652344,66904.502868652344,66904.502868652344]
[null,"Production cobalt","tonnes",{"$f":"SUM(F26:BC26)","v":419578.81927490234},null,0,2599.9999046325684,9225.0003814697266,11182.000160217285,11668.999671936035,12751.00040435791,13333.999633789063,15875.733375549316,16052.999496459961,16419.000625610352,18058.000564575195,14180.25016784668,14180.25016784668,14180.25016784668,14180.25016784668,14180.25016784668,14180.25016784668,14180.25016784668,14180.25016784668,14180.25016784668,14180.25016784668,14180.25016784668,14180.25016784668,13413.749694824219,13413.749694824219,13413.749694824219,13413.749694824219,13413.749694824219,13413.749694824219,13413.749694824219,12076.207160949707,7350.7351875305176,8925.8928298950195]
[null,"Transport après imposition ","$mm reel",1245.263657,null,0,18.092127000000001,32.801859999999998,36.009399999999999,44.013959999999997,57.083129999999997,55.116720000000001,54.276230000000005,56.704479999999997,57.432749999999999,46.427999999999997,56.173499999999997,56.173499999999997,56.173499999999997,54.859499999999997,52.23149999999999,50.588999999999999,49.548750000000005,46.756499999999996,41.993250000000003,39.639000000000003,34.164000000000001,28.579499999999999,25.075500000000002,25.075500000000002,25.075500000000002,24.47325,22.50225,21.242999999999999,19.928999999999998,19.655249999999999,18.505500000000001,18.888750000000002]
[null,"Charge de traitement / raffinage après imposition ","$mm reel",2473.3103350000006,null,0,17.205465,69.369720000000001,80.070340000000002,86.508560000000003,92.265419999999992,74.885679999999994,87.124769999999998,92.00688000000001,94.115250000000003,103.53225,81.303749999999994,81.303749999999994,81.303749999999994,81.303749999999994,81.303749999999994,81.303749999999994,81.303749999999994,81.303749999999994,81.303749999999994,81.303749999999994,81.303749999999994,81.303749999999994,76.869,76.869,76.869,76.869,76.869,76.869,76.869,69.203999999999994,42.157499999999999,51.136499999999998]
[null,"Couts d’exploration","$mm reel",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts d’investissement en capital - incorporel","$mm reel",0]
[null,"Couts d’investissement en capital - corporel","$mm reel",2350.0675660000002,null,1058,607.06756600000006,15,0,250,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital de réinvestissement","$mm reel",3071.0991040000008,null,0,51.932434000000001,75,193,289,610,159,229,104.166664,80,180.00000399999999,50.000005000000002,79.999999000000003,40,40,69.999999000000003,69.999999000000003,69.999999000000003,69.999999000000003,69.999999000000003,69.999999000000003,69.999999000000003,50.000005000000002,35,35,35,35,35,35,35,35,35,35]
[null,"Couts opérationnels - extraction","$mm reel",17559.206925000006,null,0,201.50449499999999,338.48807999999997,411.80187999999998,461.12576000000001,595.00896000000012,610.52780000000007,687.10009000000002,704.44835999999998,788.61900000000003,729.92700000000002,729.21524999999997,729.65324999999996,732.7192500000001,725.60175000000004,701.51175000000001,692.36850000000004,685.19624999999996,665.70524999999998,610.18875000000003,589.32899999999995,524.01224999999999,483.60674999999998,459.84525000000002,459.84525000000002,459.84525000000002,455.19150000000002,401.97449999999998,392.61224999999996,383.30475000000001,383.19524999999999,382.81200000000001,382.92149999999998]
[null,"Couts opérationnels - broyage","$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","$mm reel",0]
[]
[null,"Ruashi"]
[null,"Production cuivre","tonnes",{"$f":"SUM(F42:BC42)","v":424226.6902923584},null,0,0,0,0,0,25373.964309692383,31328.727722167969,26975.99983215332,34646.999359130859,37169.998168945313,35055.999755859375,32129.001617431641,31545.999526977539,26000,26000,26000,25000,24000,24000,19000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production cobalt","tonnes",{"$f":"SUM(F43:BC43)","v":38695.860207080841},null,0,0,0,0,0,2208.4510326385498,2268.9061164855957,2063.8000965118408,2090.39306640625,2700.0749111175537,3019.0799236297607,2356.7450046539307,3223.40989112854,4170.0000762939453,3127.500057220459,3127.500057220459,2779.9999713897705,2779.9999713897705,2085.0000381469727,694.99999284744263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transport après imposition ","$mm reel",251.11227982811212,null,0,0,0,0,0,21.465709139051942,31.193500715751401,20.187874114387352,19.182456114472558,23.689871871668597,17.179416369365882,13.932814161270398,16.054367242144,15.087972000000001,13.809324,13.809324,12.999528,12.615936,11.7635016,8.140684499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Charge de traitement / raffinage après imposition ","$mm reel",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts d’exploration","$mm reel",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts d’investissement en capital - incorporel","$mm reel",0]
[null,"Couts d’investissement en capital - corporel","$mm reel",320.72446400000001,null,5.7239110000000002,28.230350000000001,101.361458,128.20015000000001,57.208595000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital de réinvestissement","$mm reel",191.29999999999995,null,0,0,0,0,0,40,80,40,18,2.2999999999999998,2.2000000000000002,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts opérationnels - extraction","$mm reel",1614.9281823217432,null,0,0,0,0,0,112.7059863163101,131.75249222192099,135.5890556071366,142.77044730847078,154.31810298400762,120.35141614895281,109.41401219315999,107.31135854178432,102.07532399999999,90.98044800000001,87.096084000000005,86.385791999999981,85.749275999999995,85.583519999999993,62.844867000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts 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,"Kinsevere"]
[null,"Production cuivre","tonnes",{"$f":"SUM(F59:BC59)","v":899167.87719726563},null,0,0,0,36048.000335693359,62076.000213623047,69624.000549316406,80168.998718261719,80650.001525878906,80185.997009277344,80774.879455566406,77330.001831054688,77330.001831054688,75239.997863769531,75239.997863769531,58520.000457763672,45979.999542236328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production cobalt","tonnes",{"$f":"SUM(F60:BC60)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transport après imposition ","$mm reel",460.74509103720055,null,0,0,0,14.014521398620291,35.65246862354136,39.725570493314976,45.055531477044262,39.093055369087502,41.699994990551637,40.436272685040549,38.711750000000002,38.711750000000002,37.665495999999997,37.665495999999997,29.295376000000001,23.017808000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Charge de traitement / raffinage après imposition ","$mm reel",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts d’exploration","$mm reel",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts d’investissement en capital - incorporel","$mm reel",0]
[null,"Couts d’investissement en capital - corporel","$mm reel",400,null,106.800003,116.199997,177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital de réinvestissement","$mm reel",348.86000200000001,null,0,0,0,26.530000999999999,30.34,51.490001999999997,23.4,24,63.099997999999999,20,20,20,20,20,20,10.000000999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts opérationnels - extraction","$mm reel",2249.371431565271,null,0,0,0,127.52774628236041,193.31318314751277,210.04229548338242,223.49831996683281,192.71746240920854,226.96689888266113,196.2386993933128,183.08118400000001,150.08213000000001,148.919804,148.919804,127.558178,120.505726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Couts opérationnels - broyage","$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]