{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Sheet1","Liste","Navigation","Nombre de véhicules","Véhicule","Entreprise","Vehicule utilise","Personnel Roulant","VOYAGE","Trajet","Coût Personnel","Prix de revient et de vente","Recap prix de revient","calculprv5","calculprv4","calculprv3","calculprv2","calculprv1","Feuil1","Module TVA (3)"],"not_rendered":{"charts":0,"images":10,"macros":1,"external_links":0,"defined_names":16,"comments":4,"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":1,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":130,"n_cols":20,"rows_kept":130,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oui","économique"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non","technique"]
[]
[]
[]
[]
[]
[]
[]
[null,"prix d’achat global du véhicule concerné"]
[]
[null,"valeur résiduelle estimée du véhicule à la fin de sa durée de vie dans l'entreprise (en % du prix d'achat global)"]
[null,"Choisissez « économique » si le véhicule sera remplacé après un certain nombre d’années. Choisissez «technique» si le véhicule sera remplacé après un certain nombre de kilomètres"]
[]
[]
[]
[]
[null,"nombre d'années durant laquelle le véhicule restera normalement dans l'entreprise"]
[]
[null,"nombre de kilomètres que le véhicule devra parcourir avant son remplacement"]
[]
[null,"nombre de jours d'utilisation du véhicule"]
[]
[]
[]
[null,"taux d'emprunt, si d'application"]
[]
[null,"pourcentage de la valeur d’achat du véhicule financé par du capital propre"]
[]
[null,"Introduisez ici le taux d’intérêt que vous recevriez si vous souscriviez à un placement sans risque (comme un emprunt d’Etat, un bon de caisse ou un carnet d'épargne) pour le calcul de coût d'opportunité"]
[]
[]
[]
[null,"en litres par 100 km"]
[]
[null,"en litres par 100 km"]
[]
[null,"en litres par 100 km"]
[]
[]
[]
[]
[]
[]
[]
[null,"en km"]
[]
[null,"en km"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Coût du contrôle technique"]
[]
[null,"Nombre de fois par an (en moyenne)"]
[]
[null,"si d'application"]
[]
[null,"forfait véhicule + tous les emplacements"]
[]
[]
[]
[]
[]
[null,"autres coûts fixes liés au véhicule qui n’ont pas été introduits sous une rubrique précédente"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Introduisez ici les données si vous employez une remorque pour le trajet"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Consommation supplémentaire de gasoil, d'huile et d'Adblue dû au transport de la remorque"]
[null,"Introduisez ici les données si vous employez un bac à skis pour le trajet"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Introduisez ici les données si vous employez un élévateur pour le trajet"]

{"sheet":"Liste","index":1,"n_rows":6,"n_cols":1,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
["Mercedes"]

{"sheet":"Navigation","index":2,"n_rows":13,"n_cols":4,"rows_kept":13,"cut":false,"hidden":false,"merged":[[12,3,12,5],[10,3,10,5],[11,3,11,5],[1,1,1,6],[5,3,5,5],[6,3,6,5],[7,3,7,5],[9,3,9,5],[8,3,8,5]]}
[]
[null,"ICB Calculateur de Prix 5.0"]
[]
[null,null,"Navigation"]
[]
[null,null,null,"1. Imputation des données du véhicule"]
[null,null,null,"2. Imputation des données de l'entreprise"]
[null,null,null,"3. Imputation des données du chauffeur et du salaire"]
[null,null,null,"4. Imputation des données liées aux destinations et aux véhicules"]
[null,null,null,"5. Imputation des données du voyage"]
[null,null,null,"6. Calcul du coût salarial"]
[null,null,null,"7. Calcul du prix de revient total"]
[null,null,null,"8. Recapitulatif des prix de revient"]

{"sheet":"Nombre de véhicules","index":3,"n_rows":2222,"n_cols":31,"rows_kept":2222,"cut":false,"hidden":false,"merged":[[1,2,1,14]]}
[null,null,null,null,null,null,2,null,2,null,null,null,2]
[null,null,"Paramétrer la liste des véhicules"]
[]
[null,null,"Nombre de véhicules supplémentaires à référencer",null,1]
[]
[null,null,"Liste des véhicules ne devant plus être référencés"]
[]
[]
[]
[]
[]
["Mercedes",null,{"$f":"1","v":1},null,{"$f":"A12","v":"Mercedes"}]
[null,null,{"$f":"C12+1","v":2},null,{"$f":"A13","v":0}]
[null,null,{"$f":"C13+1","v":3},null,0]
[null,null,4,null,0]
[null,null,5,null,0]
[null,null,6,null,0]
[null,null,7,null,0]
[null,null,8,null,0]
[null,null,9,null,0]
[null,null,10,null,0]
[null,null,11,null,0]
[null,null,12,null,0]
[null,null,13,null,0]
[null,null,14,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Van Hool",null,"a","b","c","d","b"]
[null,null,15,null,0]
[null,null,16,null,0]
[null,null,17,null,0]
[null,null,18,null,0]
[null,null,19,null,0]
[null,null,20,null,0]
[null,null,21,null,0]
[null,null,22,null,0]
[null,null,23,null,0]
[null,null,24,null,0]
[null,null,25,null,0]
[null,null,26,null,0]
[null,null,27,null,0]
[null,null,28,null,0]
[null,null,29,null,0]
[null,null,30,null,0]
[null,null,31,null,0]
[null,null,32,null,0]
[null,null,33,null,0]
[null,null,34,null,0]
[null,null,35,null,0]
[null,null,36,null,0]
[null,null,37,null,0]
[null,null,38,null,0]
[null,null,39,null,0]
[null,null,40,null,0]
[null,null,41,null,0]
[null,null,42,null,0]
[null,null,43,null,0]
[null,null,44,null,0]
[null,null,45,null,0]
[null,null,46,null,0]
[null,null,47,null,0]
[null,null,48,null,0]
[null,null,49,null,0]
[null,null,50,null,0]
[null,null,51,null,0]
[null,null,52,null,0]
[null,null,53,null,0]
[null,null,54,null,0]
[null,null,55,null,0]
[null,null,56,null,0]
[null,null,57,null,0]
[null,null,58,null,0]
[null,null,59,null,0]
[null,null,60,null,0]
[null,null,61,null,0]
[null,null,62,null,0]
[null,null,63,null,0]
[null,null,64,null,0]
[null,null,65,null,0]
[null,null,66,null,{"$f":"A77","v":0}]
[null,null,{"$f":"C77+1","v":67},null,0]
[null,null,68,null,0]
[null,null,69,null,0]
[null,null,70,null,0]
[null,null,71,null,0]
[null,null,72,null,0]
[null,null,73,null,0]
[null,null,74,null,0]
[null,null,75,null,0]
[null,null,76,null,0]
[null,null,77,null,0]
[null,null,78,null,0]
[null,null,79,null,0]
[null,null,80,null,0]
[null,null,81,null,0]
[null,null,82,null,0]
[null,null,83,null,0]
[null,null,84,null,0]
[null,null,85,null,0]
[null,null,86,null,0]
[null,null,87,null,0]
[null,null,88,null,0]
[null,null,89,null,0]
[null,null,90,null,0]
[null,null,91,null,0]
[null,null,92,null,0]
[null,null,93,null,0]
[null,null,94,null,0]
[null,null,95,null,0]
[null,null,96,null,0]
[null,null,97,null,0]
[null,null,98,null,0]
[null,null,99,null,0]
[null,null,100,null,0]
[null,null,101,null,0]
[null,null,102,null,0]
[null,null,103,null,0]
[null,null,104,null,0]
[null,null,105,null,0]
[null,null,106,null,0]
[null,null,107,null,0]
[null,null,108,null,0]
[null,null,109,null,0]
[null,null,110,null,0]
[null,null,111,null,0]
[null,null,112,null,0]
[null,null,113,null,0]
[null,null,114,null,0]
[null,null,115,null,0]
[null,null,116,null,0]
[null,null,117,null,0]
[null,null,118,null,0]
[null,null,119,null,0]
[null,null,120,null,0]
[null,null,121,null,0]
[null,null,122,null,0]
[null,null,123,null,0]
[null,null,124,null,0]
[null,null,125,null,0]
[null,null,126,null,0]
[null,null,127,null,0]
[null,null,128,null,0]
[null,null,129,null,0]
[null,null,130,null,{"$f":"A141","v":0}]
[null,null,{"$f":"C141+1","v":131},null,0]
[null,null,132,null,0]
[null,null,133,null,0]
[null,null,134,null,0]
[null,null,135,null,0]
[null,null,136,null,0]
[null,null,137,null,0]
[null,null,138,null,0]
[null,null,139,null,0]
[null,null,140,null,0]
[null,null,141,null,0]
[null,null,142,null,0]
[null,null,143,null,0]
[null,null,144,null,0]
[null,null,145,null,0]
[null,null,146,null,0]
[null,null,147,null,0]
[null,null,148,null,0]
[null,null,149,null,0]
[null,null,150,null,0]
[null,null,151,null,0]
[null,null,152,null,0]
[null,null,153,null,0]
[null,null,154,null,0]
[null,null,155,null,0]
[null,null,156,null,0]
[null,null,157,null,0]
[null,null,158,null,0]
[null,null,159,null,0]
[null,null,160,null,0]
[null,null,161,null,0]
[null,null,162,null,0]
[null,null,163,null,0]
[null,null,164,null,0]
[null,null,165,null,0]
[null,null,166,null,0]
[null,null,167,null,0]
[null,null,168,null,0]
[null,null,169,null,0]
[null,null,170,null,0]
[null,null,171,null,0]
[null,null,172,null,0]
[null,null,173,null,0]
[null,null,174,null,0]
[null,null,175,null,0]
[null,null,176,null,0]
[null,null,177,null,0]
[null,null,178,null,0]
[null,null,179,null,0]
[null,null,180,null,0]
[null,null,181,null,0]
[null,null,182,null,0]
[null,null,183,null,0]
[null,null,184,null,0]
[null,null,185,null,0]
[null,null,186,null,0]
[null,null,187,null,0]
[null,null,188,null,0]
[null,null,189,null,0]
[null,null,190,null,0]
[null,null,191,null,0]
[null,null,192,null,0]
[null,null,193,null,0]
[null,null,194,null,{"$f":"A205","v":0}]
[null,null,{"$f":"C205+1","v":195},null,0]
[null,null,196,null,0]
[null,null,197,null,0]
[null,null,198,null,0]
[null,null,199,null,0]
[null,null,200,null,0]
[null,null,201,null,0]
[null,null,202,null,0]
[null,null,203,null,0]
[null,null,204,null,0]
[null,null,205,null,0]
[null,null,206,null,0]
[null,null,207,null,0]
[null,null,208,null,0]
[null,null,209,null,0]
[null,null,210,null,0]
[null,null,211,null,0]
[null,null,212,null,0]
[null,null,213,null,0]
[null,null,214,null,0]
[null,null,215,null,0]
[null,null,216,null,0]
[null,null,217,null,0]
[null,null,218,null,0]
[null,null,219,null,0]
[null,null,220,null,0]
[null,null,221,null,0]
[null,null,222,null,0]
[null,null,223,null,0]
[null,null,224,null,0]
[null,null,225,null,0]
[null,null,226,null,0]
[null,null,227,null,0]
[null,null,228,null,0]
[null,null,229,null,0]
[null,null,230,null,0]
[null,null,231,null,0]
[null,null,232,null,0]
[null,null,233,null,0]
[null,null,234,null,0]
[null,null,235,null,0]
[null,null,236,null,0]
[null,null,237,null,0]
[null,null,238,null,0]
[null,null,239,null,0]
[null,null,240,null,0]
[null,null,241,null,0]
[null,null,242,null,0]
[null,null,243,null,0]
[null,null,244,null,0]
[null,null,245,null,0]
[null,null,246,null,0]
[null,null,247,null,0]
[null,null,248,null,0]
[null,null,249,null,0]
[null,null,250,null,0]
[null,null,251,null,0]
[null,null,252,null,0]
[null,null,253,null,0]
[null,null,254,null,0]
[null,null,255,null,0]
[null,null,256,null,0]
[null,null,257,null,0]
[null,null,258,null,{"$f":"A269","v":0}]
[null,null,{"$f":"C269+1","v":259},null,0]
[null,null,260,null,0]
[null,null,261,null,0]
[null,null,262,null,0]
[null,null,263,null,0]
[null,null,264,null,0]
[null,null,265,null,0]
[null,null,266,null,0]
[null,null,267,null,0]
[null,null,268,null,0]
[null,null,269,null,0]
[null,null,270,null,0]
[null,null,271,null,0]
[null,null,272,null,0]
[null,null,273,null,0]
[null,null,274,null,0]
[null,null,275,null,0]
[null,null,276,null,0]
[null,null,277,null,0]
[null,null,278,null,0]
[null,null,279,null,0]
[null,null,280,null,0]
[null,null,281,null,0]
[null,null,282,null,0]
[null,null,283,null,0]
[null,null,284,null,0]
[null,null,285,null,0]
[null,null,286,null,0]
[null,null,287,null,0]
[null,null,288,null,0]
[null,null,289,null,0]
[null,null,290,null,0]
[null,null,291,null,0]
[null,null,292,null,0]
[null,null,293,null,0]
[null,null,294,null,0]
[null,null,295,null,0]
[null,null,296,null,0]
[null,null,297,null,0]
[null,null,298,null,0]
[null,null,299,null,0]
[null,null,300,null,0]
[null,null,301,null,0]
[null,null,302,null,0]
[null,null,303,null,0]
[null,null,304,null,0]
[null,null,305,null,0]
[null,null,306,null,0]
[null,null,307,null,0]
[null,null,308,null,0]
[null,null,309,null,0]
[null,null,310,null,0]
[null,null,311,null,0]
[null,null,312,null,0]
[null,null,313,null,0]
[null,null,314,null,0]
[null,null,315,null,0]
[null,null,316,null,0]
[null,null,317,null,0]
[null,null,318,null,0]
[null,null,319,null,0]
[null,null,320,null,0]
[null,null,321,null,0]
[null,null,322,null,{"$f":"A333","v":0}]
[null,null,{"$f":"C333+1","v":323},null,0]
[null,null,324,null,0]
[null,null,325,null,0]
[null,null,326,null,0]
[null,null,327,null,0]
[null,null,328,null,0]
[null,null,329,null,0]
[null,null,330,null,0]
[null,null,331,null,0]
[null,null,332,null,0]
[null,null,333,null,0]
[null,null,334,null,0]
[null,null,335,null,0]
[null,null,336,null,0]
[null,null,337,null,0]
[null,null,338,null,0]
[null,null,339,null,0]
[null,null,340,null,0]
[null,null,341,null,0]
[null,null,342,null,0]
[null,null,343,null,0]
[null,null,344,null,0]
[null,null,345,null,0]
[null,null,346,null,0]
[null,null,347,null,0]
[null,null,348,null,0]
[null,null,349,null,0]
[null,null,350,null,0]
[null,null,351,null,0]
[null,null,352,null,0]
[null,null,353,null,0]
[null,null,354,null,0]
[null,null,355,null,0]
[null,null,356,null,0]
[null,null,357,null,0]
[null,null,358,null,0]
[null,null,359,null,0]
[null,null,360,null,0]
[null,null,361,null,0]
[null,null,362,null,0]
[null,null,363,null,0]
[null,null,364,null,0]
[null,null,365,null,0]
[null,null,366,null,0]
[null,null,367,null,0]
[null,null,368,null,0]
[null,null,369,null,0]
[null,null,370,null,0]
[null,null,371,null,0]
[null,null,372,null,0]
[null,null,373,null,0]
[null,null,374,null,0]
[null,null,375,null,0]
[null,null,376,null,0]
[null,null,377,null,0]
[null,null,378,null,0]
[null,null,379,null,0]
[null,null,380,null,0]
[null,null,381,null,0]
[null,null,382,null,0]
[null,null,383,null,0]
[null,null,384,null,0]
[null,null,385,null,0]
[null,null,386,null,{"$f":"A397","v":0}]
[null,null,{"$f":"C397+1","v":387},null,0]
[null,null,388,null,0]
[null,null,389,null,0]
[null,null,390,null,0]
[null,null,391,null,0]
[null,null,392,null,0]
[null,null,393,null,0]
[null,null,394,null,0]
[null,null,395,null,0]
[null,null,396,null,0]
[null,null,397,null,0]
[null,null,398,null,0]
[null,null,399,null,0]
[null,null,400,null,0]
[null,null,401,null,0]
[null,null,402,null,0]
[null,null,403,null,0]
[null,null,404,null,0]
[null,null,405,null,0]
[null,null,406,null,0]
[null,null,407,null,0]
[null,null,408,null,0]
[null,null,409,null,0]
[null,null,410,null,0]
[null,null,411,null,0]
[null,null,412,null,0]
[null,null,413,null,0]
[null,null,414,null,0]
[null,null,415,null,0]
[null,null,416,null,0]
[null,null,417,null,0]
[null,null,418,null,0]
[null,null,419,null,0]
[null,null,420,null,0]
[null,null,421,null,0]
[null,null,422,null,0]
[null,null,423,null,0]
[null,null,424,null,0]
[null,null,425,null,0]
[null,null,426,null,0]
[null,null,427,null,0]
[null,null,428,null,0]
[null,null,429,null,0]
[null,null,430,null,0]
[null,null,431,null,0]
[null,null,432,null,0]
[null,null,433,null,0]
[null,null,434,null,0]
[null,null,435,null,0]
[null,null,436,null,0]
[null,null,437,null,0]
[null,null,438,null,0]
[null,null,439,null,0]
[null,null,440,null,0]
[null,null,441,null,0]
[null,null,442,null,0]
[null,null,443,null,0]
[null,null,444,null,0]
[null,null,445,null,0]
[null,null,446,null,0]
[null,null,447,null,0]
[null,null,448,null,0]
[null,null,449,null,0]
[null,null,450,null,{"$f":"A461","v":0}]
[null,null,{"$f":"C461+1","v":451},null,0]
[null,null,452,null,0]
[null,null,453,null,0]
[null,null,454,null,0]
[null,null,455,null,0]
[null,null,456,null,0]
[null,null,457,null,0]
[null,null,458,null,0]
[null,null,459,null,0]
[null,null,460,null,0]
[null,null,461,null,0]
[null,null,462,null,0]
[null,null,463,null,0]
[null,null,464,null,0]
[null,null,465,null,0]
[null,null,466,null,0]
[null,null,467,null,0]
[null,null,468,null,0]
[null,null,469,null,0]
[null,null,470,null,0]
[null,null,471,null,0]
[null,null,472,null,0]
[null,null,473,null,0]
[null,null,474,null,0]
[null,null,475,null,0]
[null,null,476,null,0]
[null,null,477,null,0]
[null,null,478,null,0]
[null,null,479,null,0]
[null,null,480,null,0]
[null,null,481,null,0]
[null,null,482,null,0]
[null,null,483,null,0]
[null,null,484,null,0]
[null,null,485,null,0]
[null,null,486,null,0]
[null,null,487,null,0]
[null,null,488,null,0]
[null,null,489,null,0]
[null,null,490,null,0]
[null,null,491,null,0]
[null,null,492,null,0]
[null,null,493,null,0]
[null,null,494,null,0]
[null,null,495,null,0]
[null,null,496,null,0]
[null,null,497,null,0]
[null,null,498,null,0]
[null,null,499,null,0]
[null,null,500,null,0]
[null,null,501,null,0]
[null,null,502,null,0]
[null,null,503,null,0]
[null,null,504,null,0]
[null,null,505,null,0]
[null,null,506,null,0]
[null,null,507,null,0]
[null,null,508,null,0]
[null,null,509,null,0]
[null,null,510,null,0]
[null,null,511,null,0]
[null,null,512,null,0]
[null,null,513,null,0]
[null,null,514,null,{"$f":"A525","v":0}]
[null,null,{"$f":"C525+1","v":515},null,0]
[null,null,516,null,0]
[null,null,517,null,0]
[null,null,518,null,0]
[null,null,519,null,0]
[null,null,520,null,0]
[null,null,521,null,0]
[null,null,522,null,0]
[null,null,523,null,0]
[null,null,524,null,0]
[null,null,525,null,0]
[null,null,526,null,0]
[null,null,527,null,0]
[null,null,528,null,0]
[null,null,529,null,0]
[null,null,530,null,0]
[null,null,531,null,0]
[null,null,532,null,0]
[null,null,533,null,0]
[null,null,534,null,0]
[null,null,535,null,0]
[null,null,536,null,0]
[null,null,537,null,0]
[null,null,538,null,0]
[null,null,539,null,0]
[null,null,540,null,0]
[null,null,541,null,0]
[null,null,542,null,0]
[null,null,543,null,0]
[null,null,544,null,0]
[null,null,545,null,0]
[null,null,546,null,0]
[null,null,547,null,0]
[null,null,548,null,0]
[null,null,549,null,0]
[null,null,550,null,0]
[null,null,551,null,0]
[null,null,552,null,0]
[null,null,553,null,0]
[null,null,554,null,0]
[null,null,555,null,0]
[null,null,556,null,0]
[null,null,557,null,0]
[null,null,558,null,0]
[null,null,559,null,0]
[null,null,560,null,0]
[null,null,561,null,0]
[null,null,562,null,0]
[null,null,563,null,0]
[null,null,564,null,0]
[null,null,565,null,0]
[null,null,566,null,0]
[null,null,567,null,0]
[null,null,568,null,0]
[null,null,569,null,0]
[null,null,570,null,0]
[null,null,571,null,0]
[null,null,572,null,0]
[null,null,573,null,0]
[null,null,574,null,0]
[null,null,575,null,0]
[null,null,576,null,0]
[null,null,577,null,0]
[null,null,578,null,{"$f":"A589","v":0}]
[null,null,{"$f":"C589+1","v":579},null,0]
[null,null,580,null,0]
[null,null,581,null,0]
[null,null,582,null,0]
[null,null,583,null,0]
[null,null,584,null,0]
[null,null,585,null,0]
[null,null,586,null,0]
[null,null,587,null,0]
[null,null,588,null,0]
[null,null,589,null,0]
[null,null,590,null,0]
[null,null,591,null,0]
[null,null,592,null,0]
[null,null,593,null,0]
[null,null,594,null,0]
[null,null,595,null,0]
[null,null,596,null,0]
[null,null,597,null,0]
[null,null,598,null,0]
[null,null,599,null,0]
[null,null,600,null,0]
[null,null,601,null,0]
[null,null,602,null,0]
[null,null,603,null,0]
[null,null,604,null,0]
[null,null,605,null,0]
[null,null,606,null,0]
[null,null,607,null,0]
[null,null,608,null,0]
[null,null,609,null,0]
[null,null,610,null,0]
[null,null,611,null,0]
[null,null,612,null,0]
[null,null,613,null,0]
[null,null,614,null,0]
[null,null,615,null,0]
[null,null,616,null,0]
[null,null,617,null,0]
[null,null,618,null,0]
[null,null,619,null,0]
[null,null,620,null,0]
[null,null,621,null,0]
[null,null,622,null,0]
[null,null,623,null,0]
[null,null,624,null,0]
[null,null,625,null,0]
[null,null,626,null,0]
[null,null,627,null,0]
[null,null,628,null,0]
[null,null,629,null,0]
[null,null,630,null,0]
[null,null,631,null,0]
[null,null,632,null,0]
[null,null,633,null,0]
[null,null,634,null,0]
[null,null,635,null,0]
[null,null,636,null,0]
[null,null,637,null,0]
[null,null,638,null,0]
[null,null,639,null,0]
[null,null,640,null,0]
[null,null,641,null,0]
[null,null,642,null,{"$f":"A653","v":0}]
[null,null,{"$f":"C653+1","v":643},null,0]
[null,null,644,null,0]
[null,null,645,null,0]
[null,null,646,null,0]
[null,null,647,null,0]
[null,null,648,null,0]
[null,null,649,null,0]
[null,null,650,null,0]
[null,null,651,null,0]
[null,null,652,null,0]
[null,null,653,null,0]
[null,null,654,null,0]
[null,null,655,null,0]
[null,null,656,null,0]
[null,null,657,null,0]
[null,null,658,null,0]
[null,null,659,null,0]
[null,null,660,null,0]
[null,null,661,null,0]
[null,null,662,null,0]
[null,null,663,null,0]
[null,null,664,null,0]
[null,null,665,null,0]
[null,null,666,null,0]
[null,null,667,null,0]
[null,null,668,null,0]
[null,null,669,null,0]
[null,null,670,null,0]
[null,null,671,null,0]
[null,null,672,null,0]
[null,null,673,null,0]
[null,null,674,null,0]
[null,null,675,null,0]
[null,null,676,null,0]
[null,null,677,null,0]
[null,null,678,null,0]
[null,null,679,null,0]
[null,null,680,null,0]
[null,null,681,null,0]
[null,null,682,null,0]
[null,null,683,null,0]
[null,null,684,null,0]
[null,null,685,null,0]
[null,null,686,null,0]
[null,null,687,null,0]
[null,null,688,null,0]
[null,null,689,null,0]
[null,null,690,null,0]
[null,null,691,null,0]
[null,null,692,null,0]
[null,null,693,null,0]
[null,null,694,null,0]
[null,null,695,null,0]
[null,null,696,null,0]
[null,null,697,null,0]
[null,null,698,null,0]
[null,null,699,null,0]
[null,null,700,null,0]
[null,null,701,null,0]
[null,null,702,null,0]
[null,null,703,null,0]
[null,null,704,null,0]
[null,null,705,null,0]
[null,null,706,null,{"$f":"A717","v":0}]
[null,null,{"$f":"C717+1","v":707},null,0]
[null,null,708,null,0]
[null,null,709,null,0]
[null,null,710,null,0]
[null,null,711,null,0]
[null,null,712,null,0]
[null,null,713,null,0]
[null,null,714,null,0]
[null,null,715,null,0]
[null,null,716,null,0]
[null,null,717,null,0]
[null,null,718,null,0]
[null,null,719,null,0]
[null,null,720,null,0]
[null,null,721,null,0]
[null,null,722,null,0]
[null,null,723,null,0]
[null,null,724,null,0]
[null,null,725,null,0]
[null,null,726,null,0]
[null,null,727,null,0]
[null,null,728,null,0]
[null,null,729,null,0]
[null,null,730,null,0]
[null,null,731,null,0]
[null,null,732,null,0]
[null,null,733,null,0]
[null,null,734,null,0]
[null,null,735,null,0]
[null,null,736,null,0]
[null,null,737,null,0]
[null,null,738,null,0]
[null,null,739,null,0]
[null,null,740,null,0]
[null,null,741,null,0]
[null,null,742,null,0]
[null,null,743,null,0]
[null,null,744,null,0]
[null,null,745,null,0]
[null,null,746,null,0]
[null,null,747,null,0]
[null,null,748,null,0]
[null,null,749,null,0]
[null,null,750,null,0]
[null,null,751,null,0]
[null,null,752,null,0]
[null,null,753,null,0]
[null,null,754,null,0]
[null,null,755,null,0]
[null,null,756,null,0]
[null,null,757,null,0]
[null,null,758,null,0]
[null,null,759,null,0]
[null,null,760,null,0]
[null,null,761,null,0]
[null,null,762,null,0]
[null,null,763,null,0]
[null,null,764,null,0]
[null,null,765,null,0]
[null,null,766,null,0]
[null,null,767,null,0]
[null,null,768,null,0]
[null,null,769,null,0]
[null,null,770,null,{"$f":"A781","v":0}]
[null,null,{"$f":"C781+1","v":771},null,0]
[null,null,772,null,0]
[null,null,773,null,0]
[null,null,774,null,0]
[null,null,775,null,0]
[null,null,776,null,0]
[null,null,777,null,0]
[null,null,778,null,0]
[null,null,779,null,0]
[null,null,780,null,0]
[null,null,781,null,0]
[null,null,782,null,0]
[null,null,783,null,0]
[null,null,784,null,0]
[null,null,785,null,0]
[null,null,786,null,0]
[null,null,787,null,0]
[null,null,788,null,0]
[null,null,789,null,0]
[null,null,790,null,0]
[null,null,791,null,0]
[null,null,792,null,0]
[null,null,793,null,0]
[null,null,794,null,0]
[null,null,795,null,0]
[null,null,796,null,0]
[null,null,797,null,0]
[null,null,798,null,0]
[null,null,799,null,0]
[null,null,800,null,0]
[null,null,801,null,0]
[null,null,802,null,0]
[null,null,803,null,0]
[null,null,804,null,0]
[null,null,805,null,0]
[null,null,806,null,0]
[null,null,807,null,0]
[null,null,808,null,0]
[null,null,809,null,0]
[null,null,810,null,0]
[null,null,811,null,0]
[null,null,812,null,0]
[null,null,813,null,0]
[null,null,814,null,0]
[null,null,815,null,0]
[null,null,816,null,0]
[null,null,817,null,0]
[null,null,818,null,0]
[null,null,819,null,0]
[null,null,820,null,0]
[null,null,821,null,0]
[null,null,822,null,0]
[null,null,823,null,0]
[null,null,824,null,0]
[null,null,825,null,0]
[null,null,826,null,0]
[null,null,827,null,0]
[null,null,828,null,0]
[null,null,829,null,0]
[null,null,830,null,0]
[null,null,831,null,0]
[null,null,832,null,0]
[null,null,833,null,0]
[null,null,834,null,{"$f":"A845","v":0}]
[null,null,{"$f":"C845+1","v":835},null,0]
[null,null,836,null,0]
[null,null,837,null,0]
[null,null,838,null,0]
[null,null,839,null,0]
[null,null,840,null,0]
[null,null,841,null,0]
[null,null,842,null,0]
[null,null,843,null,0]
[null,null,844,null,0]
[null,null,845,null,0]
[null,null,846,null,0]
[null,null,847,null,0]
[null,null,848,null,0]
[null,null,849,null,0]
[null,null,850,null,0]
[null,null,851,null,0]
[null,null,852,null,0]
[null,null,853,null,0]
[null,null,854,null,0]
[null,null,855,null,0]
[null,null,856,null,0]
[null,null,857,null,0]
[null,null,858,null,0]
[null,null,859,null,0]
[null,null,860,null,0]
[null,null,861,null,0]
[null,null,862,null,0]
[null,null,863,null,0]
[null,null,864,null,0]
[null,null,865,null,0]
[null,null,866,null,0]
[null,null,867,null,0]
[null,null,868,null,0]
[null,null,869,null,0]
[null,null,870,null,0]
[null,null,871,null,0]
[null,null,872,null,0]
[null,null,873,null,0]
[null,null,874,null,0]
[null,null,875,null,0]
[null,null,876,null,0]
[null,null,877,null,0]
[null,null,878,null,0]
[null,null,879,null,0]
[null,null,880,null,0]
[null,null,881,null,0]
[null,null,882,null,0]
[null,null,883,null,0]
[null,null,884,null,0]
[null,null,885,null,0]
[null,null,886,null,0]
[null,null,887,null,0]
[null,null,888,null,0]
[null,null,889,null,0]
[null,null,890,null,0]
[null,null,891,null,0]
[null,null,892,null,0]
[null,null,893,null,0]
[null,null,894,null,0]
[null,null,895,null,0]
[null,null,896,null,0]
[null,null,897,null,0]
[null,null,898,null,{"$f":"A909","v":0}]
[null,null,{"$f":"C909+1","v":899},null,0]
[null,null,900,null,0]
[null,null,901,null,0]
[null,null,902,null,0]
[null,null,903,null,0]
[null,null,904,null,0]
[null,null,905,null,0]
[null,null,906,null,0]
[null,null,907,null,0]
[null,null,908,null,0]
[null,null,909,null,0]
[null,null,910,null,0]
[null,null,911,null,0]
[null,null,912,null,0]
[null,null,913,null,0]
[null,null,914,null,0]
[null,null,915,null,0]
[null,null,916,null,0]
[null,null,917,null,0]
[null,null,918,null,0]
[null,null,919,null,0]
[null,null,920,null,0]
[null,null,921,null,0]
[null,null,922,null,0]
[null,null,923,null,0]
[null,null,924,null,0]
[null,null,925,null,0]
[null,null,926,null,0]
[null,null,927,null,0]
[null,null,928,null,0]
[null,null,929,null,0]
[null,null,930,null,0]
[null,null,931,null,0]
[null,null,932,null,0]
[null,null,933,null,0]
[null,null,934,null,0]
[null,null,935,null,0]
[null,null,936,null,0]
[null,null,937,null,0]
[null,null,938,null,0]
[null,null,939,null,0]
[null,null,940,null,0]
[null,null,941,null,0]
[null,null,942,null,0]
[null,null,943,null,0]
[null,null,944,null,0]
[null,null,945,null,0]
[null,null,946,null,0]
[null,null,947,null,0]
[null,null,948,null,0]
[null,null,949,null,0]
[null,null,950,null,0]
[null,null,951,null,0]
[null,null,952,null,0]
[null,null,953,null,0]
[null,null,954,null,0]
[null,null,955,null,0]
[null,null,956,null,0]
[null,null,957,null,0]
[null,null,958,null,0]
[null,null,959,null,0]
[null,null,960,null,0]
[null,null,961,null,0]
[null,null,962,null,{"$f":"A973","v":0}]
[null,null,{"$f":"C973+1","v":963},null,0]
[null,null,964,null,0]
[null,null,965,null,0]
[null,null,966,null,0]
[null,null,967,null,0]
[null,null,968,null,0]
[null,null,969,null,0]
[null,null,970,null,0]
[null,null,971,null,0]
[null,null,972,null,0]
[null,null,973,null,0]
[null,null,974,null,0]
[null,null,975,null,0]
[null,null,976,null,0]
[null,null,977,null,0]
[null,null,978,null,0]
[null,null,979,null,0]
[null,null,980,null,0]
[null,null,981,null,0]
[null,null,982,null,0]
[null,null,983,null,0]
[null,null,984,null,0]
[null,null,985,null,0]
[null,null,986,null,0]
[null,null,987,null,0]
[null,null,988,null,0]
[null,null,989,null,0]
[null,null,990,null,0]
[null,null,991,null,0]
[null,null,992,null,0]
[null,null,993,null,0]
[null,null,994,null,0]
[null,null,995,null,0]
[null,null,996,null,0]
[null,null,997,null,0]
[null,null,998,null,0]
[null,null,999,null,0]
[null,null,1000,null,0]
[null,null,1001,null,0]
[null,null,1002,null,0]
[null,null,1003,null,0]
[null,null,1004,null,0]
[null,null,1005,null,0]
[null,null,1006,null,0]
[null,null,1007,null,0]
[null,null,1008,null,0]
[null,null,1009,null,0]
[null,null,1010,null,0]
[null,null,1011,null,0]
[null,null,1012,null,0]
[null,null,1013,null,0]
[null,null,1014,null,0]
[null,null,1015,null,0]
[null,null,1016,null,0]
[null,null,1017,null,0]
[null,null,1018,null,0]
[null,null,1019,null,0]
[null,null,1020,null,0]
[null,null,1021,null,0]
[null,null,1022,null,0]
[null,null,1023,null,0]
[null,null,1024,null,0]
[null,null,1025,null,0]
[null,null,1026,null,{"$f":"A1037","v":0}]
[null,null,{"$f":"C1037+1","v":1027},null,0]
[null,null,1028,null,0]
[null,null,1029,null,0]
[null,null,1030,null,0]
[null,null,1031,null,0]
[null,null,1032,null,0]
[null,null,1033,null,0]
[null,null,1034,null,0]
[null,null,1035,null,0]
[null,null,1036,null,0]
[null,null,1037,null,0]
[null,null,1038,null,0]
[null,null,1039,null,0]
[null,null,1040,null,0]
[null,null,1041,null,0]
[null,null,1042,null,0]
[null,null,1043,null,0]
[null,null,1044,null,0]
[null,null,1045,null,0]
[null,null,1046,null,0]
[null,null,1047,null,0]
[null,null,1048,null,0]
[null,null,1049,null,0]
[null,null,1050,null,0]
[null,null,1051,null,0]
[null,null,1052,null,0]
[null,null,1053,null,0]
[null,null,1054,null,0]
[null,null,1055,null,0]
[null,null,1056,null,0]
[null,null,1057,null,0]
[null,null,1058,null,0]
[null,null,1059,null,0]
[null,null,1060,null,0]
[null,null,1061,null,0]
[null,null,1062,null,0]
[null,null,1063,null,0]
[null,null,1064,null,0]
[null,null,1065,null,0]
[null,null,1066,null,0]
[null,null,1067,null,0]
[null,null,1068,null,0]
[null,null,1069,null,0]
[null,null,1070,null,0]
[null,null,1071,null,0]
[null,null,1072,null,0]
[null,null,1073,null,0]
[null,null,1074,null,0]
[null,null,1075,null,0]
[null,null,1076,null,0]
[null,null,1077,null,0]
[null,null,1078,null,0]
[null,null,1079,null,0]
[null,null,1080,null,0]
[null,null,1081,null,0]
[null,null,1082,null,0]
[null,null,1083,null,0]
[null,null,1084,null,0]
[null,null,1085,null,0]
[null,null,1086,null,0]
[null,null,1087,null,0]
[null,null,1088,null,0]
[null,null,1089,null,0]
[null,null,1090,null,{"$f":"A1101","v":0}]
[null,null,{"$f":"C1101+1","v":1091},null,0]
[null,null,1092,null,0]
[null,null,1093,null,0]
[null,null,1094,null,0]
[null,null,1095,null,0]
[null,null,1096,null,0]
[null,null,1097,null,0]
[null,null,1098,null,0]
[null,null,1099,null,0]
[null,null,1100,null,0]
[null,null,1101,null,0]
[null,null,1102,null,0]
[null,null,1103,null,0]
[null,null,1104,null,0]
[null,null,1105,null,0]
[null,null,1106,null,0]
[null,null,1107,null,0]
[null,null,1108,null,0]
[null,null,1109,null,0]
[null,null,1110,null,0]
[null,null,1111,null,0]
[null,null,1112,null,0]
[null,null,1113,null,0]
[null,null,1114,null,0]
[null,null,1115,null,0]
[null,null,1116,null,0]
[null,null,1117,null,0]
[null,null,1118,null,0]
[null,null,1119,null,0]
[null,null,1120,null,0]
[null,null,1121,null,0]
[null,null,1122,null,0]
[null,null,1123,null,0]
[null,null,1124,null,0]
[null,null,1125,null,0]
[null,null,1126,null,0]
[null,null,1127,null,0]
[null,null,1128,null,0]
[null,null,1129,null,0]
[null,null,1130,null,0]
[null,null,1131,null,0]
[null,null,1132,null,0]
[null,null,1133,null,0]
[null,null,1134,null,0]
[null,null,1135,null,0]
[null,null,1136,null,0]
[null,null,1137,null,0]
[null,null,1138,null,0]
[null,null,1139,null,0]
[null,null,1140,null,0]
[null,null,1141,null,0]
[null,null,1142,null,0]
[null,null,1143,null,0]
[null,null,1144,null,0]
[null,null,1145,null,0]
[null,null,1146,null,0]
[null,null,1147,null,0]
[null,null,1148,null,0]
[null,null,1149,null,0]
[null,null,1150,null,0]
[null,null,1151,null,0]
[null,null,1152,null,0]
[null,null,1153,null,0]
[null,null,1154,null,{"$f":"A1165","v":0}]
[null,null,{"$f":"C1165+1","v":1155},null,0]
[null,null,1156,null,0]
[null,null,1157,null,0]
[null,null,1158,null,0]
[null,null,1159,null,0]
[null,null,1160,null,0]
[null,null,1161,null,0]
[null,null,1162,null,0]
[null,null,1163,null,0]
[null,null,1164,null,0]
[null,null,1165,null,0]
[null,null,1166,null,0]
[null,null,1167,null,0]
[null,null,1168,null,0]
[null,null,1169,null,0]
[null,null,1170,null,0]
[null,null,1171,null,0]
[null,null,1172,null,0]
[null,null,1173,null,0]
[null,null,1174,null,0]
[null,null,1175,null,0]
[null,null,1176,null,0]
[null,null,1177,null,0]
[null,null,1178,null,0]
[null,null,1179,null,0]
[null,null,1180,null,0]
[null,null,1181,null,0]
[null,null,1182,null,0]
[null,null,1183,null,0]
[null,null,1184,null,0]
[null,null,1185,null,0]
[null,null,1186,null,0]
[null,null,1187,null,0]
[null,null,1188,null,0]
[null,null,1189,null,0]
[null,null,1190,null,0]
[null,null,1191,null,0]
[null,null,1192,null,0]
[null,null,1193,null,0]
[null,null,1194,null,0]
[null,null,1195,null,0]
[null,null,1196,null,0]
[null,null,1197,null,0]
[null,null,1198,null,0]
[null,null,1199,null,0]
[null,null,1200,null,0]
[null,null,1201,null,0]
[null,null,1202,null,0]
[null,null,1203,null,0]
[null,null,1204,null,0]
[null,null,1205,null,0]
[null,null,1206,null,0]
[null,null,1207,null,0]
[null,null,1208,null,0]
[null,null,1209,null,0]
[null,null,1210,null,0]
[null,null,1211,null,0]
[null,null,1212,null,0]
[null,null,1213,null,0]
[null,null,1214,null,0]
[null,null,1215,null,0]
[null,null,1216,null,0]
[null,null,1217,null,0]
[null,null,1218,null,{"$f":"A1229","v":0}]
[null,null,{"$f":"C1229+1","v":1219},null,0]
[null,null,1220,null,0]
[null,null,1221,null,0]
[null,null,1222,null,0]
[null,null,1223,null,0]
[null,null,1224,null,0]
[null,null,1225,null,0]
[null,null,1226,null,0]
[null,null,1227,null,0]
[null,null,1228,null,0]
[null,null,1229,null,0]
[null,null,1230,null,0]
[null,null,1231,null,0]
[null,null,1232,null,0]
[null,null,1233,null,0]
[null,null,1234,null,0]
[null,null,1235,null,0]
[null,null,1236,null,0]
[null,null,1237,null,0]
[null,null,1238,null,0]
[null,null,1239,null,0]
[null,null,1240,null,0]
[null,null,1241,null,0]
[null,null,1242,null,0]
[null,null,1243,null,0]
[null,null,1244,null,0]
[null,null,1245,null,0]
[null,null,1246,null,0]
[null,null,1247,null,0]
[null,null,1248,null,0]
[null,null,1249,null,0]
[null,null,1250,null,0]
[null,null,1251,null,0]
[null,null,1252,null,0]
[null,null,1253,null,0]
[null,null,1254,null,0]
[null,null,1255,null,0]
[null,null,1256,null,0]
[null,null,1257,null,0]
[null,null,1258,null,0]
[null,null,1259,null,0]
[null,null,1260,null,0]
[null,null,1261,null,0]
[null,null,1262,null,0]
[null,null,1263,null,0]
[null,null,1264,null,0]
[null,null,1265,null,0]
[null,null,1266,null,0]
[null,null,1267,null,0]
[null,null,1268,null,0]
[null,null,1269,null,0]
[null,null,1270,null,0]
[null,null,1271,null,0]
[null,null,1272,null,0]
[null,null,1273,null,0]
[null,null,1274,null,0]
[null,null,1275,null,0]
[null,null,1276,null,0]
[null,null,1277,null,0]
[null,null,1278,null,0]
[null,null,1279,null,0]
[null,null,1280,null,0]
[null,null,1281,null,0]
[null,null,1282,null,{"$f":"A1293","v":0}]
[null,null,{"$f":"C1293+1","v":1283},null,0]
[null,null,1284,null,0]
[null,null,1285,null,0]
[null,null,1286,null,0]
[null,null,1287,null,0]
[null,null,1288,null,0]
[null,null,1289,null,0]
[null,null,1290,null,0]
[null,null,1291,null,0]
[null,null,1292,null,0]
[null,null,1293,null,0]
[null,null,1294,null,0]
[null,null,1295,null,0]
[null,null,1296,null,0]
[null,null,1297,null,0]
[null,null,1298,null,0]
[null,null,1299,null,0]
[null,null,1300,null,0]
[null,null,1301,null,0]
[null,null,1302,null,0]
[null,null,1303,null,0]
[null,null,1304,null,0]
[null,null,1305,null,0]
[null,null,1306,null,0]
[null,null,1307,null,0]
[null,null,1308,null,0]
[null,null,1309,null,0]
[null,null,1310,null,0]
[null,null,1311,null,0]
[null,null,1312,null,0]
[null,null,1313,null,0]
[null,null,1314,null,0]
[null,null,1315,null,0]
[null,null,1316,null,0]
[null,null,1317,null,0]
[null,null,1318,null,0]
[null,null,1319,null,0]
[null,null,1320,null,0]
[null,null,1321,null,0]
[null,null,1322,null,0]
[null,null,1323,null,0]
[null,null,1324,null,0]
[null,null,1325,null,0]
[null,null,1326,null,0]
[null,null,1327,null,0]
[null,null,1328,null,0]
[null,null,1329,null,0]
[null,null,1330,null,0]
[null,null,1331,null,0]
[null,null,1332,null,0]
[null,null,1333,null,0]
[null,null,1334,null,0]
[null,null,1335,null,0]
[null,null,1336,null,0]
[null,null,1337,null,0]
[null,null,1338,null,0]
[null,null,1339,null,0]
[null,null,1340,null,0]
[null,null,1341,null,0]
[null,null,1342,null,0]
[null,null,1343,null,0]
[null,null,1344,null,0]
[null,null,1345,null,0]
[null,null,1346,null,{"$f":"A1357","v":0}]
[null,null,{"$f":"C1357+1","v":1347},null,0]
[null,null,1348,null,0]
[null,null,1349,null,0]
[null,null,1350,null,0]
[null,null,1351,null,0]
[null,null,1352,null,0]
[null,null,1353,null,0]
[null,null,1354,null,0]
[null,null,1355,null,0]
[null,null,1356,null,0]
[null,null,1357,null,0]
[null,null,1358,null,0]
[null,null,1359,null,0]
[null,null,1360,null,0]
[null,null,1361,null,0]
[null,null,1362,null,0]
[null,null,1363,null,0]
[null,null,1364,null,0]
[null,null,1365,null,0]
[null,null,1366,null,0]
[null,null,1367,null,0]
[null,null,1368,null,0]
[null,null,1369,null,0]
[null,null,1370,null,0]
[null,null,1371,null,0]
[null,null,1372,null,0]
[null,null,1373,null,0]
[null,null,1374,null,0]
[null,null,1375,null,0]
[null,null,1376,null,0]
[null,null,1377,null,0]
[null,null,1378,null,0]
[null,null,1379,null,0]
[null,null,1380,null,0]
[null,null,1381,null,0]
[null,null,1382,null,0]
[null,null,1383,null,0]
[null,null,1384,null,0]
[null,null,1385,null,0]
[null,null,1386,null,0]
[null,null,1387,null,0]
[null,null,1388,null,0]
[null,null,1389,null,0]
[null,null,1390,null,0]
[null,null,1391,null,0]
[null,null,1392,null,0]
[null,null,1393,null,0]
[null,null,1394,null,0]
[null,null,1395,null,0]
[null,null,1396,null,0]
[null,null,1397,null,0]
[null,null,1398,null,0]
[null,null,1399,null,0]
[null,null,1400,null,0]
[null,null,1401,null,0]
[null,null,1402,null,0]
[null,null,1403,null,0]
[null,null,1404,null,0]
[null,null,1405,null,0]
[null,null,1406,null,0]
[null,null,1407,null,0]
[null,null,1408,null,0]
[null,null,1409,null,0]
[null,null,1410,null,{"$f":"A1421","v":0}]
[null,null,{"$f":"C1421+1","v":1411},null,0]
[null,null,1412,null,0]
[null,null,1413,null,0]
[null,null,1414,null,0]
[null,null,1415,null,0]
[null,null,1416,null,0]
[null,null,1417,null,0]
[null,null,1418,null,0]
[null,null,1419,null,0]
[null,null,1420,null,0]
[null,null,1421,null,0]
[null,null,1422,null,0]
[null,null,1423,null,0]
[null,null,1424,null,0]
[null,null,1425,null,0]
[null,null,1426,null,0]
[null,null,1427,null,0]
[null,null,1428,null,0]
[null,null,1429,null,0]
[null,null,1430,null,0]
[null,null,1431,null,0]
[null,null,1432,null,0]
[null,null,1433,null,0]
[null,null,1434,null,0]
[null,null,1435,null,0]
[null,null,1436,null,0]
[null,null,1437,null,0]
[null,null,1438,null,0]
[null,null,1439,null,0]
[null,null,1440,null,0]
[null,null,1441,null,0]
[null,null,1442,null,0]
[null,null,1443,null,0]
[null,null,1444,null,0]
[null,null,1445,null,0]
[null,null,1446,null,0]
[null,null,1447,null,0]
[null,null,1448,null,0]
[null,null,1449,null,0]
[null,null,1450,null,0]
[null,null,1451,null,0]
[null,null,1452,null,0]
[null,null,1453,null,0]
[null,null,1454,null,0]
[null,null,1455,null,0]
[null,null,1456,null,0]
[null,null,1457,null,0]
[null,null,1458,null,0]
[null,null,1459,null,0]
[null,null,1460,null,0]
[null,null,1461,null,0]
[null,null,1462,null,0]
[null,null,1463,null,0]
[null,null,1464,null,0]
[null,null,1465,null,0]
[null,null,1466,null,0]
[null,null,1467,null,0]
[null,null,1468,null,0]
[null,null,1469,null,0]
[null,null,1470,null,0]
[null,null,1471,null,0]
[null,null,1472,null,0]
[null,null,1473,null,0]
[null,null,1474,null,{"$f":"A1485","v":0}]
[null,null,{"$f":"C1485+1","v":1475},null,0]
[null,null,1476,null,0]
[null,null,1477,null,0]
[null,null,1478,null,0]
[null,null,1479,null,0]
[null,null,1480,null,0]
[null,null,1481,null,0]
[null,null,1482,null,0]
[null,null,1483,null,0]
[null,null,1484,null,0]
[null,null,1485,null,0]
[null,null,1486,null,0]
[null,null,1487,null,0]
[null,null,1488,null,0]
[null,null,1489,null,0]
[null,null,1490,null,0]
[null,null,1491,null,0]
[null,null,1492,null,0]
[null,null,1493,null,0]
[null,null,1494,null,0]
[null,null,1495,null,0]
[null,null,1496,null,0]
[null,null,1497,null,0]
[null,null,1498,null,0]
[null,null,1499,null,0]
[null,null,1500,null,0]
[null,null,1501,null,0]
[null,null,1502,null,0]
[null,null,1503,null,0]
[null,null,1504,null,0]
[null,null,1505,null,0]
[null,null,1506,null,0]
[null,null,1507,null,0]
[null,null,1508,null,0]
[null,null,1509,null,0]
[null,null,1510,null,0]
[null,null,1511,null,0]
[null,null,1512,null,0]
[null,null,1513,null,0]
[null,null,1514,null,0]
[null,null,1515,null,0]
[null,null,1516,null,0]
[null,null,1517,null,0]
[null,null,1518,null,0]
[null,null,1519,null,0]
[null,null,1520,null,0]
[null,null,1521,null,0]
[null,null,1522,null,0]
[null,null,1523,null,0]
[null,null,1524,null,0]
[null,null,1525,null,0]
[null,null,1526,null,0]
[null,null,1527,null,0]
[null,null,1528,null,0]
[null,null,1529,null,0]
[null,null,1530,null,0]
[null,null,1531,null,0]
[null,null,1532,null,0]
[null,null,1533,null,0]
[null,null,1534,null,0]
[null,null,1535,null,0]
[null,null,1536,null,0]
[null,null,1537,null,0]
[null,null,1538,null,{"$f":"A1549","v":0}]
[null,null,{"$f":"C1549+1","v":1539},null,0]
[null,null,1540,null,0]
[null,null,1541,null,0]
[null,null,1542,null,0]
[null,null,1543,null,0]
[null,null,1544,null,0]
[null,null,1545,null,0]
[null,null,1546,null,0]
[null,null,1547,null,0]
[null,null,1548,null,0]
[null,null,1549,null,0]
[null,null,1550,null,0]
[null,null,1551,null,0]
[null,null,1552,null,0]
[null,null,1553,null,0]
[null,null,1554,null,0]
[null,null,1555,null,0]
[null,null,1556,null,0]
[null,null,1557,null,0]
[null,null,1558,null,0]
[null,null,1559,null,0]
[null,null,1560,null,0]
[null,null,1561,null,0]
[null,null,1562,null,0]
[null,null,1563,null,0]
[null,null,1564,null,0]
[null,null,1565,null,0]
[null,null,1566,null,0]
[null,null,1567,null,0]
[null,null,1568,null,0]
[null,null,1569,null,0]
[null,null,1570,null,0]
[null,null,1571,null,0]
[null,null,1572,null,0]
[null,null,1573,null,0]
[null,null,1574,null,0]
[null,null,1575,null,0]
[null,null,1576,null,0]
[null,null,1577,null,0]
[null,null,1578,null,0]
[null,null,1579,null,0]
[null,null,1580,null,0]
[null,null,1581,null,0]
[null,null,1582,null,0]
[null,null,1583,null,0]
[null,null,1584,null,0]
[null,null,1585,null,0]
[null,null,1586,null,0]
[null,null,1587,null,0]
[null,null,1588,null,0]
[null,null,1589,null,0]
[null,null,1590,null,0]
[null,null,1591,null,0]
[null,null,1592,null,0]
[null,null,1593,null,0]
[null,null,1594,null,0]
[null,null,1595,null,0]
[null,null,1596,null,0]
[null,null,1597,null,0]
[null,null,1598,null,0]
[null,null,1599,null,0]
[null,null,1600,null,0]
[null,null,1601,null,0]
[null,null,1602,null,{"$f":"A1613","v":0}]
[null,null,{"$f":"C1613+1","v":1603},null,0]
[null,null,1604,null,0]
[null,null,1605,null,0]
[null,null,1606,null,0]
[null,null,1607,null,0]
[null,null,1608,null,0]
[null,null,1609,null,0]
[null,null,1610,null,0]
[null,null,1611,null,0]
[null,null,1612,null,0]
[null,null,1613,null,0]
[null,null,1614,null,0]
[null,null,1615,null,0]
[null,null,1616,null,0]
[null,null,1617,null,0]
[null,null,1618,null,0]
[null,null,1619,null,0]
[null,null,1620,null,0]
[null,null,1621,null,0]
[null,null,1622,null,0]
[null,null,1623,null,0]
[null,null,1624,null,0]
[null,null,1625,null,0]
[null,null,1626,null,0]
[null,null,1627,null,0]
[null,null,1628,null,0]
[null,null,1629,null,0]
[null,null,1630,null,0]
[null,null,1631,null,0]
[null,null,1632,null,0]
[null,null,1633,null,0]
[null,null,1634,null,0]
[null,null,1635,null,0]
[null,null,1636,null,0]
[null,null,1637,null,0]
[null,null,1638,null,0]
[null,null,1639,null,0]
[null,null,1640,null,0]
[null,null,1641,null,0]
[null,null,1642,null,0]
[null,null,1643,null,0]
[null,null,1644,null,0]
[null,null,1645,null,0]
[null,null,1646,null,0]
[null,null,1647,null,0]
[null,null,1648,null,0]
[null,null,1649,null,0]
[null,null,1650,null,0]
[null,null,1651,null,0]
[null,null,1652,null,0]
[null,null,1653,null,0]
[null,null,1654,null,0]
[null,null,1655,null,0]
[null,null,1656,null,0]
[null,null,1657,null,0]
[null,null,1658,null,0]
[null,null,1659,null,0]
[null,null,1660,null,0]
[null,null,1661,null,0]
[null,null,1662,null,0]
[null,null,1663,null,0]
[null,null,1664,null,0]
[null,null,1665,null,0]
[null,null,1666,null,{"$f":"A1677","v":0}]
[null,null,{"$f":"C1677+1","v":1667},null,0]
[null,null,1668,null,0]
[null,null,1669,null,0]
[null,null,1670,null,0]
[null,null,1671,null,0]
[null,null,1672,null,0]
[null,null,1673,null,0]
[null,null,1674,null,0]
[null,null,1675,null,0]
[null,null,1676,null,0]
[null,null,1677,null,0]
[null,null,1678,null,0]
[null,null,1679,null,0]
[null,null,1680,null,0]
[null,null,1681,null,0]
[null,null,1682,null,0]
[null,null,1683,null,0]
[null,null,1684,null,0]
[null,null,1685,null,0]
[null,null,1686,null,0]
[null,null,1687,null,0]
[null,null,1688,null,0]
[null,null,1689,null,0]
[null,null,1690,null,0]
[null,null,1691,null,0]
[null,null,1692,null,0]
[null,null,1693,null,0]
[null,null,1694,null,0]
[null,null,1695,null,0]
[null,null,1696,null,0]
[null,null,1697,null,0]
[null,null,1698,null,0]
[null,null,1699,null,0]
[null,null,1700,null,0]
[null,null,1701,null,0]
[null,null,1702,null,0]
[null,null,1703,null,0]
[null,null,1704,null,0]
[null,null,1705,null,0]
[null,null,1706,null,0]
[null,null,1707,null,0]
[null,null,1708,null,0]
[null,null,1709,null,0]
[null,null,1710,null,0]
[null,null,1711,null,0]
[null,null,1712,null,0]
[null,null,1713,null,0]
[null,null,1714,null,0]
[null,null,1715,null,0]
[null,null,1716,null,0]
[null,null,1717,null,0]
[null,null,1718,null,0]
[null,null,1719,null,0]
[null,null,1720,null,0]
[null,null,1721,null,0]
[null,null,1722,null,0]
[null,null,1723,null,0]
[null,null,1724,null,0]
[null,null,1725,null,0]
[null,null,1726,null,0]
[null,null,1727,null,0]
[null,null,1728,null,0]
[null,null,1729,null,0]
[null,null,1730,null,{"$f":"A1741","v":0}]
[null,null,{"$f":"C1741+1","v":1731},null,0]
[null,null,1732,null,0]
[null,null,1733,null,0]
[null,null,1734,null,0]
[null,null,1735,null,0]
[null,null,1736,null,0]
[null,null,1737,null,0]
[null,null,1738,null,0]
[null,null,1739,null,0]
[null,null,1740,null,0]
[null,null,1741,null,0]
[null,null,1742,null,0]
[null,null,1743,null,0]
[null,null,1744,null,0]
[null,null,1745,null,0]
[null,null,1746,null,0]
[null,null,1747,null,0]
[null,null,1748,null,0]
[null,null,1749,null,0]
[null,null,1750,null,0]
[null,null,1751,null,0]
[null,null,1752,null,0]
[null,null,1753,null,0]
[null,null,1754,null,0]
[null,null,1755,null,0]
[null,null,1756,null,0]
[null,null,1757,null,0]
[null,null,1758,null,0]
[null,null,1759,null,0]
[null,null,1760,null,0]
[null,null,1761,null,0]
[null,null,1762,null,0]
[null,null,1763,null,0]
[null,null,1764,null,0]
[null,null,1765,null,0]
[null,null,1766,null,0]
[null,null,1767,null,0]
[null,null,1768,null,0]
[null,null,1769,null,0]
[null,null,1770,null,0]
[null,null,1771,null,0]
[null,null,1772,null,0]
[null,null,1773,null,0]
[null,null,1774,null,0]
[null,null,1775,null,0]
[null,null,1776,null,0]
[null,null,1777,null,0]
[null,null,1778,null,0]
[null,null,1779,null,0]
[null,null,1780,null,0]
[null,null,1781,null,0]
[null,null,1782,null,0]
[null,null,1783,null,0]
[null,null,1784,null,0]
[null,null,1785,null,0]
[null,null,1786,null,0]
[null,null,1787,null,0]
[null,null,1788,null,0]
[null,null,1789,null,0]
[null,null,1790,null,0]
[null,null,1791,null,0]
[null,null,1792,null,0]
[null,null,1793,null,0]
[null,null,1794,null,{"$f":"A1805","v":0}]
[null,null,{"$f":"C1805+1","v":1795},null,0]
[null,null,1796,null,0]
[null,null,1797,null,0]
[null,null,1798,null,0]
[null,null,1799,null,0]
[null,null,1800,null,0]
[null,null,1801,null,0]
[null,null,1802,null,0]
[null,null,1803,null,0]
[null,null,1804,null,0]
[null,null,1805,null,0]
[null,null,1806,null,0]
[null,null,1807,null,0]
[null,null,1808,null,0]
[null,null,1809,null,0]
[null,null,1810,null,0]
[null,null,1811,null,0]
[null,null,1812,null,0]
[null,null,1813,null,0]
[null,null,1814,null,0]
[null,null,1815,null,0]
[null,null,1816,null,0]
[null,null,1817,null,0]
[null,null,1818,null,0]
[null,null,1819,null,0]
[null,null,1820,null,0]
[null,null,1821,null,0]
[null,null,1822,null,0]
[null,null,1823,null,0]
[null,null,1824,null,0]
[null,null,1825,null,0]
[null,null,1826,null,0]
[null,null,1827,null,0]
[null,null,1828,null,0]
[null,null,1829,null,0]
[null,null,1830,null,0]
[null,null,1831,null,0]
[null,null,1832,null,0]
[null,null,1833,null,0]
[null,null,1834,null,0]
[null,null,1835,null,0]
[null,null,1836,null,0]
[null,null,1837,null,0]
[null,null,1838,null,0]
[null,null,1839,null,0]
[null,null,1840,null,0]
[null,null,1841,null,0]
[null,null,1842,null,0]
[null,null,1843,null,0]
[null,null,1844,null,0]
[null,null,1845,null,0]
[null,null,1846,null,0]
[null,null,1847,null,0]
[null,null,1848,null,0]
[null,null,1849,null,0]
[null,null,1850,null,0]
[null,null,1851,null,0]
[null,null,1852,null,0]
[null,null,1853,null,0]
[null,null,1854,null,0]
[null,null,1855,null,0]
[null,null,1856,null,0]
[null,null,1857,null,0]
[null,null,1858,null,{"$f":"A1869","v":0}]
[null,null,{"$f":"C1869+1","v":1859},null,0]
[null,null,1860,null,0]
[null,null,1861,null,0]
[null,null,1862,null,0]
[null,null,1863,null,0]
[null,null,1864,null,0]
[null,null,1865,null,0]
[null,null,1866,null,0]
[null,null,1867,null,0]
[null,null,1868,null,0]
[null,null,1869,null,0]
[null,null,1870,null,0]
[null,null,1871,null,0]
[null,null,1872,null,0]
[null,null,1873,null,0]
[null,null,1874,null,0]
[null,null,1875,null,0]
[null,null,1876,null,0]
[null,null,1877,null,0]
[null,null,1878,null,0]
[null,null,1879,null,0]
[null,null,1880,null,0]
[null,null,1881,null,0]
[null,null,1882,null,0]
[null,null,1883,null,0]
[null,null,1884,null,0]
[null,null,1885,null,0]
[null,null,1886,null,0]
[null,null,1887,null,0]
[null,null,1888,null,0]
[null,null,1889,null,0]
[null,null,1890,null,0]
[null,null,1891,null,0]
[null,null,1892,null,0]
[null,null,1893,null,0]
[null,null,1894,null,0]
[null,null,1895,null,0]
[null,null,1896,null,0]
[null,null,1897,null,0]
[null,null,1898,null,0]
[null,null,1899,null,0]
[null,null,1900,null,0]
[null,null,1901,null,0]
[null,null,1902,null,0]
[null,null,1903,null,0]
[null,null,1904,null,0]
[null,null,1905,null,0]
[null,null,1906,null,0]
[null,null,1907,null,0]
[null,null,1908,null,0]
[null,null,1909,null,0]
[null,null,1910,null,0]
[null,null,1911,null,0]
[null,null,1912,null,0]
[null,null,1913,null,0]
[null,null,1914,null,0]
[null,null,1915,null,0]
[null,null,1916,null,0]
[null,null,1917,null,0]
[null,null,1918,null,0]
[null,null,1919,null,0]
[null,null,1920,null,0]
[null,null,1921,null,0]
[null,null,1922,null,{"$f":"A1933","v":0}]
[null,null,{"$f":"C1933+1","v":1923},null,0]
[null,null,1924,null,0]
[null,null,1925,null,0]
[null,null,1926,null,0]
[null,null,1927,null,0]
[null,null,1928,null,0]
[null,null,1929,null,0]
[null,null,1930,null,0]
[null,null,1931,null,0]
[null,null,1932,null,0]
[null,null,1933,null,0]
[null,null,1934,null,0]
[null,null,1935,null,0]
[null,null,1936,null,0]
[null,null,1937,null,0]
[null,null,1938,null,0]
[null,null,1939,null,0]
[null,null,1940,null,0]
[null,null,1941,null,0]
[null,null,1942,null,0]
[null,null,1943,null,0]
[null,null,1944,null,0]
[null,null,1945,null,0]
[null,null,1946,null,0]
[null,null,1947,null,0]
[null,null,1948,null,0]
[null,null,1949,null,0]
[null,null,1950,null,0]
[null,null,1951,null,0]
[null,null,1952,null,0]
[null,null,1953,null,0]
[null,null,1954,null,0]
[null,null,1955,null,0]
[null,null,1956,null,0]
[null,null,1957,null,0]
[null,null,1958,null,0]
[null,null,1959,null,0]
[null,null,1960,null,0]
[null,null,1961,null,0]
[null,null,1962,null,0]
[null,null,1963,null,0]
[null,null,1964,null,0]
[null,null,1965,null,0]
[null,null,1966,null,0]
[null,null,1967,null,0]
[null,null,1968,null,0]
[null,null,1969,null,0]
[null,null,1970,null,0]
[null,null,1971,null,0]
[null,null,1972,null,0]
[null,null,1973,null,0]
[null,null,1974,null,0]
[null,null,1975,null,0]
[null,null,1976,null,0]
[null,null,1977,null,0]
[null,null,1978,null,0]
[null,null,1979,null,0]
[null,null,1980,null,0]
[null,null,1981,null,0]
[null,null,1982,null,0]
[null,null,1983,null,0]
[null,null,1984,null,0]
[null,null,1985,null,0]
[null,null,1986,null,{"$f":"A1997","v":0}]
[null,null,{"$f":"C1997+1","v":1987},null,0]
[null,null,1988,null,0]
[null,null,1989,null,0]
[null,null,1990,null,0]
[null,null,1991,null,0]
[null,null,1992,null,0]
[null,null,1993,null,0]
[null,null,1994,null,0]
[null,null,1995,null,0]
[null,null,1996,null,0]
[null,null,1997,null,0]
[null,null,1998,null,0]
[null,null,1999,null,0]
[null,null,2000,null,0]
[null,null,2001,null,0]
[null,null,2002,null,0]
[null,null,2003,null,0]
[null,null,2004,null,0]
[null,null,2005,null,0]
[null,null,2006,null,0]
[null,null,2007,null,0]
[null,null,2008,null,0]
[null,null,2009,null,0]
[null,null,2010,null,0]
[null,null,2011,null,0]
[null,null,2012,null,0]
[null,null,2013,null,0]
[null,null,2014,null,0]
[null,null,2015,null,0]
[null,null,2016,null,0]
[null,null,2017,null,0]
[null,null,2018,null,0]
[null,null,2019,null,0]
[null,null,2020,null,0]
[null,null,2021,null,0]
[null,null,2022,null,0]
[null,null,2023,null,0]
[null,null,2024,null,0]
[null,null,2025,null,0]
[null,null,2026,null,0]
[null,null,2027,null,0]
[null,null,2028,null,0]
[null,null,2029,null,0]
[null,null,2030,null,0]
[null,null,2031,null,0]
[null,null,2032,null,0]
[null,null,2033,null,0]
[null,null,2034,null,0]
[null,null,2035,null,0]
[null,null,2036,null,0]
[null,null,2037,null,0]
[null,null,2038,null,0]
[null,null,2039,null,0]
[null,null,2040,null,0]
[null,null,2041,null,0]
[null,null,2042,null,0]
[null,null,2043,null,0]
[null,null,2044,null,0]
[null,null,2045,null,0]
[null,null,2046,null,0]
[null,null,2047,null,0]
[null,null,2048,null,0]
[null,null,2049,null,0]
[null,null,2050,null,{"$f":"A2061","v":0}]
[null,null,{"$f":"C2061+1","v":2051},null,0]
[null,null,2052,null,0]
[null,null,2053,null,0]
[null,null,2054,null,0]
[null,null,2055,null,0]
[null,null,2056,null,0]
[null,null,2057,null,0]
[null,null,2058,null,0]
[null,null,2059,null,0]
[null,null,2060,null,0]
[null,null,2061,null,0]
[null,null,2062,null,0]
[null,null,2063,null,0]
[null,null,2064,null,0]
[null,null,2065,null,0]
[null,null,2066,null,0]
[null,null,2067,null,0]
[null,null,2068,null,0]
[null,null,2069,null,0]
[null,null,2070,null,0]
[null,null,2071,null,0]
[null,null,2072,null,0]
[null,null,2073,null,0]
[null,null,2074,null,0]
[null,null,2075,null,0]
[null,null,2076,null,0]
[null,null,2077,null,0]
[null,null,2078,null,0]
[null,null,2079,null,0]
[null,null,2080,null,0]
[null,null,2081,null,0]
[null,null,2082,null,0]
[null,null,2083,null,0]
[null,null,2084,null,0]
[null,null,2085,null,0]
[null,null,2086,null,0]
[null,null,2087,null,0]
[null,null,2088,null,0]
[null,null,2089,null,0]
[null,null,2090,null,0]
[null,null,2091,null,0]
[null,null,2092,null,0]
[null,null,2093,null,0]
[null,null,2094,null,0]
[null,null,2095,null,0]
[null,null,2096,null,0]
[null,null,2097,null,0]
[null,null,2098,null,0]
[null,null,2099,null,0]
[null,null,2100,null,0]
[null,null,2101,null,0]
[null,null,2102,null,0]
[null,null,2103,null,0]
[null,null,2104,null,0]
[null,null,2105,null,0]
[null,null,2106,null,0]
[null,null,2107,null,0]
[null,null,2108,null,0]
[null,null,2109,null,0]
[null,null,2110,null,0]
[null,null,2111,null,0]
[null,null,2112,null,0]
[null,null,2113,null,0]
[null,null,2114,null,{"$f":"A2125","v":0}]
[null,null,{"$f":"C2125+1","v":2115},null,0]
[null,null,2116,null,0]
[null,null,2117,null,0]
[null,null,2118,null,0]
[null,null,2119,null,0]
[null,null,2120,null,0]
[null,null,2121,null,0]
[null,null,2122,null,0]
[null,null,2123,null,0]
[null,null,2124,null,0]
[null,null,2125,null,0]
[null,null,2126,null,0]
[null,null,2127,null,0]
[null,null,2128,null,0]
[null,null,2129,null,0]
[null,null,2130,null,0]
[null,null,2131,null,0]
[null,null,2132,null,0]
[null,null,2133,null,0]
[null,null,2134,null,0]
[null,null,2135,null,0]
[null,null,2136,null,0]
[null,null,2137,null,0]
[null,null,2138,null,0]
[null,null,2139,null,0]
[null,null,2140,null,0]
[null,null,2141,null,0]
[null,null,2142,null,0]
[null,null,2143,null,0]
[null,null,2144,null,0]
[null,null,2145,null,0]
[null,null,2146,null,0]
[null,null,2147,null,0]
[null,null,2148,null,0]
[null,null,2149,null,0]
[null,null,2150,null,0]
[null,null,2151,null,0]
[null,null,2152,null,0]
[null,null,2153,null,0]
[null,null,2154,null,0]
[null,null,2155,null,0]
[null,null,2156,null,0]
[null,null,2157,null,0]
[null,null,2158,null,0]
[null,null,2159,null,0]
[null,null,2160,null,0]
[null,null,2161,null,0]
[null,null,2162,null,0]
[null,null,2163,null,0]
[null,null,2164,null,0]
[null,null,2165,null,0]
[null,null,2166,null,0]
[null,null,2167,null,0]
[null,null,2168,null,0]
[null,null,2169,null,0]
[null,null,2170,null,0]
[null,null,2171,null,0]
[null,null,2172,null,0]
[null,null,2173,null,0]
[null,null,2174,null,0]
[null,null,2175,null,0]
[null,null,2176,null,0]
[null,null,2177,null,0]
[null,null,2178,null,{"$f":"A2189","v":0}]
[null,null,{"$f":"C2189+1","v":2179},null,0]
[null,null,2180,null,0]
[null,null,2181,null,0]
[null,null,2182,null,0]
[null,null,2183,null,0]
[null,null,2184,null,0]
[null,null,2185,null,0]
[null,null,2186,null,0]
[null,null,2187,null,0]
[null,null,2188,null,0]
[null,null,2189,null,0]
[null,null,2190,null,0]
[null,null,2191,null,0]
[null,null,2192,null,0]
[null,null,2193,null,0]
[null,null,2194,null,0]
[null,null,2195,null,0]
[null,null,2196,null,0]
[null,null,2197,null,0]
[null,null,2198,null,0]
[null,null,2199,null,0]
[null,null,2200,null,0]
[null,null,2201,null,0]
[null,null,2202,null,0]
[null,null,2203,null,0]
[null,null,2204,null,0]
[null,null,2205,null,0]
[null,null,2206,null,0]
[null,null,2207,null,0]
[null,null,2208,null,0]
[null,null,2209,null,0]
[null,null,2210,null,0]
[null,null,2211,null,0]

{"sheet":"Véhicule","index":4,"n_rows":148,"n_cols":9,"rows_kept":148,"cut":false,"hidden":false,"merged":[[1,1,1,4]]}
[null,null,null,null,null,null,1]
[null,"Données du véhicule"]
[]
[null,null,"Date d'introduction des données:",null,"17/02/2022"]
[]
[null,null,null,null,null,null,"Mercedes"]
[]
[]
[null,null,"1. AMORTISSEMENT1 2"]
[]
[null,null,null,null,"Prix d'achat:",null,null,null,"prix d’achat global du véhicule concerné"]
["Mercedes"]
[null,null,null,null,"Valeur résiduelle:",null,null,null,"valeur résiduelle estimée du véhicule à la fin de sa durée de vie dans l'entreprise (en % du prix d'achat global)"]
[null,null,null,null,null,null,null,null,"Choisissez « économique » si le véhicule sera remplacé après un certain nombre d’années. Choisissez «technique» si le véhicule sera remplacé après un certain nombre de kilomètres"]
[null,null,null,null,"Type d'amortissement:"]
[null,null,null,null,null,null,","]
[null,null,null,null,"Keuze type afschrijving:",null,0]
[]
[null,null,null,null,"Durée de vie en années:",null,null,null,"nombre d'années durant laquelle le véhicule restera normalement dans l'entreprise"]
[]
[null,null,null,null,"Durée de vie en kilomètres:",null,null,null,"nombre de kilomètres que le véhicule devra parcourir avant son remplacement"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an:",null,null,null,"nombre de jours d'utilisation du véhicule"]
[]
[null,null,"2. FINANCEMENT"]
[]
[null,null,null,null,"Taux d'intérêt emprunt véhicule:",null,null,null,"taux d'emprunt, si d'application"]
[]
[null,null,null,null,"Pourcentage autofinancement véhicule:",null,null,null,"pourcentage de la valeur d’achat du véhicule financé par du capital propre"]
[]
[null,null,null,null,"Taux d'intérêt sans risque:",null,null,null,"Introduisez ici le taux d’intérêt que vous recevriez si vous souscriviez à un placement sans risque (comme un emprunt d’Etat, un bon de caisse ou un carnet d'épargne) pour le calcul de coût d'opportunité"]
[]
[null,null,"3. CONSOMMATION"]
[]
[null,null,null,null,"Consommation gasoil:",null,null,null,"en litres par 100 km"]
[]
[null,null,null,null,"Consommation huile:",null,null,null,"en litres par 100 km"]
[]
[null,null,null,null,"Consommation adblue:",null,null,null,"en litres par 100 km"]
[]
[null,null,"4. PNEUS"]
[]
[null,null,null,null,"Nombre de pneus à l'avant:"]
[]
[null,null,null,null,"Nombre de pneus à l'arrière:"]
[]
[null,null,null,null,"Durée de vie des pneus à l'avant:",null,null,null,"en km"]
[]
[null,null,null,null,"Durée de vie des pneus à l'arrière:",null,null,null,"en km"]
[]
[null,null,null,null,"Prix unitaire d'un pneu:"]
[]
[null,null,"5.  ASSURANCES"]
[]
[null,null,null,null,"Prime responsabilité civile véhicule:"]
[]
[null,null,null,null,"Prime assurance incendie véhicule:"]
[]
[null,null,null,null,"Dégâts matériels:"]
[]
[null,null,null,null,"Vol:"]
[]
[null,null,null,null,"Assistance juridique"]
[]
[null,null,null,null,"Assistance véhicule:"]
[]
[null,null,null,null,"Bris de glace:"]
[]
[null,null,null,null,"Autres primes"]
[]
[null,null,"6. AUTRES COÛTS FIXES LIÉS AU VÉHICULE"]
[]
[null,null,null,null,"Contrôle technique",null,null,null,"Coût du contrôle technique"]
[]
[null,null,null,null,"Nombre de contrôles par an:",null,null,null,"Nombre de fois par an (en moyenne)"]
[]
[null,null,null,null,"Contrôle étoile:",null,null,null,"si d'application"]
[]
[null,null,null,null,"Sabam véhicule:",null,null,null,"forfait véhicule + tous les emplacements"]
[]
[null,null,null,null,"Taxe de circulation:"]
[]
[null,null,null,null,"Cotisation véhicule affiliation FBAA"]
[]
[null,null,null,null,"Autres coûts fixes annuels liés au véhicule:",null,null,null,"autres coûts fixes liés au véhicule qui n’ont pas été introduits sous une rubrique précédente"]
[]
[null,null,"7. OPTIONS DISPONIBLES"]
[]
[null,null,null,null,"Votre véhicule a-t-il une remorque?",null,"non"]
[]
[]
[]
[]
[null,null,null,null,"Votre véhicule a-t-il un bac à skis?",null,"non"]
[]
[]
[]
[null,null,null,null,"Votre véhicule a-t-il un élévateur?",null,"non"]
[]
[]
[null,null,"OPTION 1: REMORQUE"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an de la remorque:",null,null,null,"Introduisez ici les données si vous employez une remorque pour le trajet"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"Prime responsabilité civile remorque:"]
[]
[null,null,null,null,"Taxe de circulation:"]
[]
[null,null,null,null,"Entretien annuel:"]
[]
[null,null,null,null,"Contrôle technique:"]
[]
[]
[null,null,null,null,"Consommation supplémentaire ",null,null,null,"Consommation supplémentaire de gasoil, d'huile et d'Adblue dû au transport de la remorque"]
[null,null,"OPTION 2: BAC A SKIS",null,null,null,null,null,"Introduisez ici les données si vous employez un bac à skis pour le trajet"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an du bac a skis:"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"coût montage/démontage:"]
[]
[]
[null,null,"OPTION 3: ÉLÉVATEUR",null,null,null,null,null,"Introduisez ici les données si vous employez un élévateur pour le trajet"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an de l'élévateur"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"coût montage/démontage:"]
[]
[null,null,"1 Si vous utilisez votre véhicule pour des services réguliers et des services réguliers spécialisés, vous devez introduire les données pour les deux activités conjointement "]
[null,null,"2 Nous référons à la durée réelle pendant laquelle le véhicule restera dans l'entreprise, non à l'amortissement pour des raisons fiscales"]
[]
[]
[]
[]
[null,null,null,null,"Optie 1",null,{"$f":"IF(G121=0,1,G121)","v":1}]
[null,null,null,null,"Optie 2",null,{"$f":"IF(G103=0,1,G103)","v":1}]
[null,null,null,null,"Optie 3",null,{"$f":"IF(G132=0,1,G132)","v":1}]

{"sheet":"Entreprise","index":5,"n_rows":57,"n_cols":9,"rows_kept":57,"cut":false,"hidden":false,"merged":[[59,1,59,8],[1,1,1,8],[4,1,4,2]]}
[null,"2,03"]
[null,"Données de l'entreprise*"]
[null,null,"* Si votre entreprise ne fait pas uniquement des activités autocar: essayez d'estimer la partie des coûts attribuables aux activités autocar"]
[]
[null,"Date d'introduction des données:",null,null,null,null,"Remplissez les données ici:"]
[]
[null,null,"1. FLOTTE"]
[]
[null,null,null,null,"Nombre de véhicules",null,null,null,"Nombre total de véhicules au sein de l'entreprise"]
[]
[null,null,null,null,"Kilométrage annuel (tous les véhicules):"]
[]
[null,null,"2. ENTRETIEN"]
[]
[null,null,null,null,"Entretien par des tiers",null,null,null,"Coût annuel de l'entretien hors de l'entreprise (tous les véhicules)"]
[]
[null,null,null,null,"Pièces de rechange",null,null,null,"Coût annuel des pièces de rechange (tous les véhicules)"]
[]
[null,null,null,null,"Personnel de garage",null,null,null,"Coût salarial annuel du personnel de garage (tous les véhicules)"]
[]
[null,null,"3. CONSOMMATION"]
[]
[null,null,null,null,"Prix diesel",null,null,null,"prix par litre "]
[]
[null,null,null,null,"Prix huile",null,null,null,"prix par litre"]
[]
[null,null,null,null,"Prix adblue",null,null,null,"prix par litre"]
[]
[null,null,"4. AUTRES FRAIS FIXES LIÉS Á L'ENTREPRISE"]
[]
[null,null,null,null,"Dépôt et batiments",null,null,null,"Coût annuel du dépôt et des batiments (amortissements, loyer, financement, …)"]
[]
[null,null,null,null,"Assurances de l'entreprise",null,null,null,"Coût annuel des assurances non-liées à un véhicule spécifique"]
[]
[null,null,null,null,"Frais informatiques",null,null,null,"Coût annuel "]
[]
[null,null,null,null,"Frais de publicité",null,null,null,"Coût annuel "]
[]
[null,null,null,null,"Autres frais de bureau",null,null,null,"Coût annuel de papier, cartouches d'encre,..."]
[{"$cut":{"chars":32767,"head":"<!DOCTYPE html>\n<!-- Made with Foleon. Create your own remarkable content experience at www.foleon.com. -->\n<html lang=\"fr\">\n\n<head>\n    <meta charset=\"utf-8\">\n    <meta http-equiv=\"X-UA-Compatible\" content=\"IE=edge\">\n\n    <meta name=\"viewport\" content=\"width=device-width, initial-scale=1.0\" />\n    <meta name=\"google-site-verification\" content=\"YLJ81oOvJvQkB1XyKyJZyUUsfg-aS13VM-XtvotIh-8\" />\n    <meta name=\"mobile-web-app-capable\" content=\"yes\">\n    <meta name=\"apple-mobile-web-app-capable\" content=\"yes\">\n    <meta name=\"format-detection\" content=\"telephone=no\">\n    <script>\n      if(typeof globalThis==='undefined'){var globalThis=Function('return this')()}\n      const global=globalThis;if(window.history.scrollRestoration){window.history.scrollRestoration='manual'}\n    </script>\n    <title>Services occasionnels - ICB-FR</title><meta property=\"og:type\" content=\"website\"/><meta property=\"og:title\" content=\"Services occasionnels - ICB-FR\"/><meta name=\"image\" property=\"og:image\" content=\"https://assets.foleon.com/eu-central-1/de-screenshots-1d5fh4/172488/PANoQH4KvoTOXnIK10_fb.png\"/><meta name=\"twitter:card\" content=\"summary_large_image\"/><meta name=\"twitter:image\" content=\"https://assets.foleon.com/eu-central-1/de-screenshots-1d5fh4/172488/PANoQH4KvoTOXnIK10_tw.png\"/><meta name=\"twitter:title\" content=\"Services occasionnels - ICB-FR\"/>\n\t\t\t\t\t<script src=\"//assets.foleon.com/eu-central-1/de-publications-t7rm8g/172488v13.6-tO73qaWJPCm1cph6PCmC3Q/assets/content.1d17e746.js\"></script>\n\t\t\t\t\t<script type=\"application/javascript\">\n\t\t\t\t\t\t__PERSONALIZATION = {};\n\t\t\t\t\t</script>\n    <style data-styled=\"true\" data-styled-version=\"5.3.1\">.cMGyPw{position:relative;width:100%;text-shadow:0px 0px 0px rgba(0,76,128,1);border-top-left-radius:0px;border-top-right-radius:0px;border-bottom-left-radius:0px;border-bottom-right-radius:0px;color:rgba(51,51,51,1);border-top-style:solid;border-top-color:rgba(0,0,0,1);border-top-width:0px;border-left-style:solid;border-left-color:rgba(0,0,0,1);border-left-width:0px;border-right-style:solid;border-right-color:rgba(0,0,0,1);border-right-width:0px;border-bottom-style:solid;border-bottom-color:rgba(0,0,0,1);border-bottom-width:0px;margin-bottom:0px;padding-top:0px;padding-left:0px;padding-right:0px;padding-bottom:0px;visibility:visible;display:block !important;}/*!sc*/\n@media only screen and (max-width:999px){.cMGyPw{visibility:visible;display:block !important;}}/*!sc*/\n@media only screen and (max-width:749px){.cMGyPw{visibility:visible;display:block !important;}}/*!sc*/\n.lxUKC{position:relative;width:100%;text-shadow:0px 0px 0px rgba(0,0,0,0.3);border-top-left-radius:0px;border-top-right-radius:0px;border-bottom-left-radius:0px;border-bottom-right-radius:0px;color:rgba(51,51,51,1);border-top-style:solid;border-top-color:rgba(0,0,0,1);border-top-width:0px;border-left-style:solid;border-left-color:rgba(0,0,0,1);border-left-width:0px;border-right-style:solid;border-right-color:rgba(0,0,0,1);border-right-width:0px;border-bottom-style:solid;border-bottom-color:rgba(0,0,0,1);border-bottom-width:0px;margin-bottom:0px;padding-top:0px;padding-left:0px;padding-right:0px;padding-bottom:0px;visibility:visible;display:block !important;}/*!sc*/\n@media only screen and (max-width:999px){.lxUKC{visibility:visible;display:block !important;}}/*!sc*/\n@media only screen and (max-width:749px){.lxUKC{visibility:visible;display:block !important;}}/*!sc*/\n.iQSFXq{position:relative;width:100%;text-shadow:0px 0px 0px rgba(0,0,0,0.3);border-top-left-radius:0px;border-top-right-radius:0px;border-bottom-left-radius:0px;border-bottom-right-radius:0px;color:rgba(51,51,51,1);border-top-style:solid;border-top-color:rgba(0,0,0,1);border-top-width:0px;border-left-style:solid;border-left-color:rgba(0,0,0,1);border-left-width:0px;border-right-style:solid;border-right-color:rgba(0,0,0,1);border-right-width:0px;border-bottom-style:solid;border-bottom-color:rgba(0,0,0,1);border-bottom-width:0px;margin-bottom:0px;padding-top:0px;padding-left:0px;padding-right:0px;padding-bottom:0px;visibility:visible;display:block !important;}/*!sc*/\n.foleon-anima"}}]
[null,null,null,null,"Véhicules d'entreprise",null,null,null,"Coût annuel de véhicules d'entreprise (camionnette d'entreprise, tracteur, …)"]
[]
[null,null,null,null,"Eau, énergie et télécommunication",null,null,null,"Coût annuel"]
[]
[null,null,null,null,"Lavage de voitures",null,null,null,"Coût annuel"]
[]
[null,null,null,null,"Employés",null,null,null,"Coût annuel"]
[]
[null,null,null,null,"Chef d'entreprise ",null,null,null,"Coût salarial annuel"]
[]
[null,null,null,null,"Sécrétariat social",null,null,null,"Coût total annuel"]
[]
[null,null,null,null,"Affiliation FBAA",null,null,null,"Cotisation fixe annuel"]
[]
[null,null,null,null,"Autres cotisations",null,null,null,"Coût total annuel"]
[]
[null,null,null,null,"Autres frais fixes annuels",null,null,null,"Coût total annuel"]

{"sheet":"Vehicule utilise","index":6,"n_rows":43,"n_cols":174,"rows_kept":43,"cut":false,"hidden":false,"merged":[[24,1,24,18],[2,1,2,18],[3,1,3,18],[1,1,1,19]]}
[]
[null,"Véhicules et destinations"]
["$A$3","Véhicules et destinations"]
[null,"Véhicules et destinations"]
[]
[null,null,"Trajet ",null,"Ecrivez ci-dessous les villes de départ",null,"Sélectionnez le pays de départ",null,"Ecrivez ci-dessous les villes d'arrivée",null,"Sélectionnez le pays d'arrivée",null,"Kilomètres",null,"Sélectionnez le véhicule utilisé"]
[]
[null,null,"Trajet 1",null,null,null,"Belgique",null,null,null,"Luxembourg",null,"41 km",null,"a",null,1,null,{"$f":"IFERROR(VLOOKUP('Vehicule utilise'!Q8,'Nombre de véhicules'!$C$12:$E$2222,3,FALSE),\"\")","v":"Mercedes"},null,null,null,{"$f":"TRIM(I8)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Trajet 2",null,null,null,"Belgique",null,null,null,"Belgique",null,"41 km",null,"c",null,1,null,{"$f":"IFERROR(VLOOKUP('Vehicule utilise'!Q10,'Nombre de véhicules'!$C$12:$E$2222,3,FALSE),\"\")","v":"Mercedes"},null,null,null,{"$f":"TRIM(I10)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Trajet 3",null,null,null,"Belgique",null,null,null,"Belgique",null,"41 km",null,"b",null,1,null,{"$f":"IFERROR(VLOOKUP('Vehicule utilise'!Q12,'Nombre de véhicules'!$C$12:$E$2222,3,FALSE),\"\")","v":"Mercedes"},null,null,null,{"$f":"TRIM(I12)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,"Trajet 4",null,null,null,"Allemagne",null,null,null,"Belgique",null,"41 km",null,"a",null,1,null,{"$f":"IFERROR(VLOOKUP('Vehicule utilise'!Q14,'Nombre de véhicules'!$C$12:$E$2222,3,FALSE),\"\")","v":"Mercedes"},null,null,null,{"$f":"TRIM(I14)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,"Trajet 5",null,null,null,"Belgique",null,null,null,"Ukraine",null,"41 km",null,"d",null,1,null,{"$f":"IFERROR(VLOOKUP('Vehicule utilise'!Q16,'Nombre de véhicules'!$C$12:$E$2222,3,FALSE),\"\")","v":"Mercedes"},null,null,null,{"$f":"TRIM(I16)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"IF(E8<>\"\",E8,\"\")","v":""},null,null,null,{"$f":"IF(I8<>\"\",I8,\"\")","v":""},null,null,null,"911 km"]
[null,null,null,null,{"$f":"IF(E10<>\"\",E10,\"\")","v":""},null,null,null,{"$f":"IF(I10<>\"\",I10,\"\")","v":""},null,null,null,"1,330 km"]
[null,null,null,null,{"$f":"IF(E12<>\"\",E12,\"\")","v":""},null,null,null,{"$f":"IF(I12<>\"\",I12,\"\")","v":""},null,null,null,"209 km"]
[null,null,null,null,{"$f":"IF(E14<>\"\",E14,\"\")","v":""},null,null,null,{"$f":"IF(I14<>\"\",I14,\"\")","v":""},null,null,null,"2,142 km"]
[null,null,null,null,{"$f":"IF(E16<>\"\",E16,\"\")","v":""},null,null,null,{"$f":"IF(I16<>\"\",I16,\"\")","v":""},null,null,null,"772 km"]

{"sheet":"Personnel Roulant","index":7,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,1,1,8],[69,1,69,8],[3,2,3,3]]}
[]
[null,"Données sur le personnel roulant"]
[]
[null,null,"Date d'introduction des données:",null,null,null,"Remplissez les données ici:"]
[]
[null,null,"1. SALAIRES BRUTS SELON LE TEMPS DE SERVICE"]
[]
[null,null,"      Pour un seul chauffeur: "]
[null,null,null,null,"<= 6 h:",null,78.790000000000006]
[]
[null,null,null,null,"> 6 h en <= 12 h:",null,129.76]
[]
[null,null,null,null,"par h > 12 h:",null,14.36]
[]
[null,null,"      Pour plusieurs chauffeurs: "]
[null,null,null,null,"11 h:",null,105.58]
[]
[null,null,null,null,"12 h:",null,116.43]
[]
[null,null,null,null,"13 h:",null,127.42]
[]
[null,null,null,null,"14 h:",null,138.31]
[]
[null,null,null,null,"15 h:",null,149.26]
[]
[null,null,null,null,"16 h:",null,160.24]
[]
[null,null,null,null,"17 h:",null,171.02]
[]
[null,null,null,null,"18 h:",null,182.05]
[]
[null,null,null,null,"19 h:",null,192.87]
[]
[null,null,null,null,"20 h:",null,203.88]
[]
[null,null,null,null,"21 h:",null,214.84]
[]
[null,null,"2. AUTRES ELEMENTS SALARIAUX (pour les chauffeurs d'autocars)"]
[]
[null,null,null,null,"Indemnité RGPT:",null,2.11,null,"Montant par heure"]
[]
[null,null,null,null,"Supplément d’ancienneté:",null,2.5299999999999998,null,"Montant par prestation"]
[]
[null,null,null,null,"Eco-cheques",null,125,null,"Coût annuel pour 1 chauffeur temps plein"]
[]
[null,null,null,null,"Prime de fin d'année",null,2494.44,null,"Coût annuel pour 1 chauffeur temps plein"]
[]
[null,null,null,null,"jours de compensation travail dimanche:",null,124.77]
[]
[null,null,null,null,"jour(s) d’inactivité à l'étranger:",null,106.83]
[]
[null,null,null,null,"ONSS:",null,null,null,"Pourcentage employeur"]
[]
[null,null,null,null,"Assurance domicile - lieu de travail:",null,null,null,"Coût annuel pour 1 chauffeur temps plein"]
[]
[null,null,null,null,"Assurance loi (Accident(s) sur le lieu de travail):",null,null,null,"Coût annuel pour 1 chauffeur temps plein"]
[]
[null,null,null,null,"Assurance assistance chauffeur:",null,null,null,"Coût annuel pour 1 chauffeur temps plein"]
[]
[null,null,null,null,"Contrôle médicale:",null,null,null,"Coût annuel pour 1 chauffeur temps plein"]
[]
[null,null,null,null,"Maladie:",null,null,null,"Coût annuel pour 1 chauffeur temps plein"]
[]
[null,null,null,null,"Formation continue: ",null,null,null,"Coût annuel pour 1 chauffeur temps plein"]
[]
[null,null,null,null,"Autres: ",null,null,null,"Montant annuel pour un ETP (vêtements, permis, chômage économique, …)"]
[]
[null,null,null,null,"Nombre de jours effectivement facturables:",null,null,null,"Nombre de jours effectivement facturables au client par chauffeur par an"]

{"sheet":"VOYAGE","index":8,"n_rows":31,"n_cols":38,"rows_kept":31,"cut":false,"hidden":true,"merged":[[10,5,10,19],[32,1,32,20],[1,1,1,20],[6,4,6,5],[26,3,27,3],[5,7,6,17],[3,5,3,8],[3,2,3,3]]}
[]
[null,"Données du voyage"]
[]
[null,null,"Date d'introduction des données:",null,null,"--/--/--"]
[]
[null,null,null,null,null,null,null,"Introduisez ici les données pour les différents jours du voyage. En plaçant la flèche de la souris sur le petit triangle rouge, vous recevrez de plus amples informations sur un poste spécifique"]
[null,null,null,"nombre de jours",1]
[]
[null,null,null,"hide",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,null,null,"hide",null,{"$f":"IF($E$7>F9,1,0)","v":1},{"$f":"IF($E$7>G9,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour",null,null,null,null,1]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,null,null,null,2,"Belgique"]
[null,null,null,"nombre de kilomètres:",null,100,100,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Autre"]
[null,null,null,"nombre de chauffeurs:",null,2,1]
[null,null,null,"pays (principal) d'exécution:",null,"Belgique"]
[null,null,null,"temps de service CH SIMPLE (h:min):",null,"05:00:00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F15>0,1,0)","v":1},{"$f":"IF(G15>0,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"temps de service CH1 DOUBLE (h:min):",null,"04:00:00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F15>1,1,0)","v":1},{"$f":"IF(G15>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"temps de service CH2 DOUBLE (h:min):",null,"02:00:00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F15=3,1,0)","v":0},{"$f":"IF(G15=3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"jour(s) de compensation travail dimanche:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(G20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(H20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(I20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(J20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(K20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(L20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(M20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(N20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(O20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(P20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(Q20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(R20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(S20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(T20=\"ja\",'Personnel Roulant'!$G$48,0)","v":0}]
[null,null,null,"jour d’inactivité à l'étranger:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(G21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(H21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(I21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(J21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(K21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(L21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(M21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(N21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(O21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(P21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(Q21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(R21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(S21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(T21=\"ja\",'Personnel Roulant'!$G$50,0)","v":0}]
[null,null,null,"% gasoil acheté à l'étranger:",null,0.6]
[null,null,null,"coût gasoil à l'étranger:",null,40]
[null,null,null,"% gasoil acheté à l'entreprise:",null,{"$f":"IF(F10=0,0,IF((1-F22)=0,\"0%\",1-F22))","v":0.4},{"$f":"IF(G10=0,0,IF((1-G22)=0,\"0%\",1-G22))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"coût gasoil à l'entreprise:",null,{"$f":"IF(F10>0,Entreprise!$G$23,\"\")","v":0},{"$f":"IF(G10>0,Entreprise!$G$23,\"\")","v":""},{"$f":"IF(H10>0,Entreprise!$G$23,\"\")","v":""},{"$f":"IF(I10>0,Entreprise!$G$23,\"\")","v":""},{"$f":"IF(J10>0,Entreprise!$G$23,\"\")","v":""},{"$f":"IF(K10>0,Entreprise!$G$23,\"\")","v":""},{"$f":"IF(L10>0,Entreprise!$G$23,\"\")","v":""},{"$f":"IF(M10>0,Entreprise!$G$23,\"\")","v":""},{"$f":"IF(N10>0,Entreprise!$G$23,\"\")","v":""},{"$f":"IF(O10>0,Entreprise!$G$23,\"\")","v":""},{"$f":"IF(P10>0,Entreprise!$G$23,\"\")","v":""},{"$f":"IF(Q10>0,Entreprise!$G$23,\"\")","v":""},{"$f":"IF(R10>0,Entreprise!$G$23,\"\")","v":""},{"$f":"IF(S10>0,Entreprise!$G$23,\"\")","v":""},{"$f":"IF(T10>0,Entreprise!$G$23,\"\")","v":""}]
[null,null,null,"coûts spécifique du voyage:",null,123]
[null,null,null,"le véhicule est-il aussi employé pour un autre voyage ce jour?"]
[null,null,null,null,null,"non",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oui"]
[null,null,null,"% du coût fixe pour ce voyage-ci",null,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non"]
[]
[null,null,null,null,null,{"$f":"IF(F28=\"oui\",F29,1)","v":1},{"$f":"IF(G28=\"oui\",G29,1)","v":1},{"$f":"IF(H28=\"oui\",H29,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Trajet","index":9,"n_rows":161,"n_cols":44,"rows_kept":161,"cut":false,"hidden":false,"merged":[[1,21,1,40],[6,4,6,8],[131,4,131,8],[100,4,100,8],[69,4,69,8],[38,4,38,8],[103,7,104,17],[104,4,104,5],[30,3,31,3],[162,1,162,20],[1,1,1,20],[3,2,3,3],[3,5,3,8],[9,7,10,17],[10,4,10,5],[13,5,13,19],[41,7,42,17],[42,4,42,5],[46,5,46,19],[63,3,64,3],[72,7,73,17],[73,4,73,5],[77,5,77,19],[94,3,95,3],[139,5,139,19],[156,3,157,3],[108,5,108,19],[125,3,126,3],[134,7,135,17],[135,4,135,5]]}
[]
[null,"Données du voyage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Trajet!F24>0,\"\",IF(AND(Trajet!AC14=0,Trajet!AD14=1,Trajet!F21*24>=3,Trajet!F21*24+Trajet!E19*24>6),50,IF(AND(Trajet!AC14=0,Trajet!AD14=1,Trajet!F21*24>=3,Trajet!F21*24+Trajet!E19*24<=6),30,IF(AND(Trajet!AC14=0,Trajet!AD14=1,Trajet!F22*24>=3,Trajet!F22*24+Trajet!E20*24>6),50,IF(AND(Trajet!AC14=0,Trajet!AD14=1,Trajet!F22*24>=3,Trajet!F22*24+Trajet!E20*24<=6),30,IF(AND(Trajet!AC14=0,Trajet!AD14=1,Trajet!F23*24>=3,Trajet!F23*24+Trajet!E21*24>6),50,IF(AND(Trajet!AC14=0,Trajet!AD14=1,Trajet!F23*24>=3,Trajet!F23*24+Trajet!E21*24<=6),30,IF(AND(Trajet!AD14=1,Trajet!F21*24<=6,Trajet!F21*24>0),30,IF(AND(Trajet!AD14=1,Trajet!F21*24>6,Trajet!F21*24>0),50,IF(AND(Trajet!AD14=1,Trajet!F22*24<=6,Trajet!F22*24>0),30,IF(AND(Trajet!AD14=1,Trajet!F22*24>6,Trajet!F22*24>0),50,IF(AND(Trajet!AD14=1,Trajet!F23*24<=6,Trajet!F23*24>0),30,IF(AND(Trajet!AD14=1,Trajet!F23*24>6,Trajet!F23*24>0),50,\"\")))))))))))))","v":""}]
[]
[]
[]
[]
[null,null,null,{"$f":"'Vehicule utilise'!W8","v":""},{"$f":"'Vehicule utilise'!S8","v":"Mercedes"}]
[]
[]
[null,null,null,null,null,null,null,"Introduisez ici les données pour les différents jours du voyage. En plaçant la flèche de la souris sur le petit triangle rouge, vous recevrez de plus amples informations sur un poste spécifique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Trajet!F24>0,\"\",IF(AND(Trajet!AC14=0,Trajet!AD14=1,Trajet!F21*24>=3,Trajet!F21*24+Trajet!E21*24>6),50,IF(AND(Trajet!AC14=0,Trajet!AD14=1,Trajet!F21*24>=3,Trajet!F21*24+Trajet!E21*24<=6),30,IF(AND(Trajet!AC14=0,Trajet!AD14=1,Trajet!F22*24>=3,Trajet!F22*24+Trajet!E22*24>6),50,IF(AND(Trajet!AC14=0,Trajet!AD14=1,Trajet!F22*24>=3,Trajet!F22*24+Trajet!E22*24<=6),30,IF(AND(Trajet!AC14=0,Trajet!AD14=1,Trajet!F23*24>=3,Trajet!F23*24+Trajet!E23*24>6),50,IF(AND(Trajet!AC14=0,Trajet!AD14=1,Trajet!F23*24>=3,Trajet!F23*24+Trajet!E23*24<=6),30,IF(AND(Trajet!AD14=1,Trajet!F21*24<=6,Trajet!F21*24>0),30,IF(AND(Trajet!AD14=1,Trajet!F21*24>6,Trajet!F21*24>0),50,IF(AND(Trajet!AD14=1,Trajet!F22*24<=6,Trajet!F22*24>0),30,IF(AND(Trajet!AD14=1,Trajet!F22*24>6,Trajet!F22*24>0),50,IF(AND(Trajet!AD14=1,Trajet!F23*24<=6,Trajet!F23*24>0),30,IF(AND(Trajet!AD14=1,Trajet!F23*24>6,Trajet!F23*24>0),50,\"\")))))))))))))","v":""}]
[null,null,null,"nombre de jours",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jour 1","Jour 2","Jour 3","Jour 4","Jour 5","Jour 6","Jour 7","Jour 8","Jour 9","Jour 10","Jour 11","Jour 12","Jour 13","Jour 14","Jour 15"]
[null,null,null,"hide",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,null,null,"hide",null,{"$f":"IF(E11>F12,1,0)","v":1},{"$f":"IF($E$11>G12,1,0)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour",null,null,null,null,null,null,null,null,null,{"$f":"IF(AD14=TRUE,1,0)","v":1},{"$f":"IF(AE14=TRUE,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,{"$f":"1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,null,null,null,1,null,null,null,"Montant prime ","jour 1","jour 2","jour 3","jour 4","jour 5","jour 6","jour 7","jour 8","jour 9","jour 10","jour 11","jour 12","jour 13","jour 14","jour 15"]
[null,null,null,null,null,"Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?",null,null,null,null,2,"Belgique",null,null,"1 seul chauffeur",{"$f":"IF(F24>0,\"\",IF(AND(F19=1,AC15=0,AD15=1,F21*24>=3,F21*24+E21*24>6),50,IF(AND(F19=1,AC15=0,AD15=1,F21*24>=3,F21*24+E21*24<=6),30,IF(AND(F19=1,AD15=1,F21*24<=6,F21*24>0),30,IF(AND(F19=1,AD15=1,F21*24>6,F21*24>0),50,IF(AND(F19=3,AC15=0,AD15=1,F21*24>=3,F21*24+E21*24>6),50,IF(AND(F19=3,AC15=0,AD15=1,F21*24>=3,F21*24+E21*24<=6),30,IF(AND(F19=3,AD15=1,F21*24<=6,F21*24>0),30,IF(AND(F19=3,AD15=1,F21*24>6,F21*24>0),50,0)))))))))","v":30},{"$f":"IF(G24>0,\"\",IF(AND(G19=1,AD15=0,AE15=1,G21*24>=3,G21*24+F21*24>6),50,IF(AND(G19=1,AD15=0,AE15=1,G21*24>=3,G21*24+F21*24<=6),30,IF(AND(G19=1,AE15=1,G21*24<=6,G21*24>0),30,IF(AND(G19=1,AE15=1,G21*24>6,G21*24>0),50,IF(AND(G19=3,AD15=0,AE15=1,G21*24>=3,G21*24+F21*24>6),50,IF(AND(G19=3,AD15=0,AE15=1,G21*24>=3,G21*24+F21*24<=6),30,IF(AND(G19=3,AE15=1,G21*24<=6,G21*24>0),30,IF(AND(G19=3,AE15=1,G21*24>6,G21*24>0),50,0)))))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"nombre de kilomètres:",null,134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Autre",null,null,"2 chauffeur: ch1",{"$f":"IF(F24>0,\"\",IF(AND(F19>1,AC15=0,AD15=1,F22*24>=3,F22*24+E22*24>6),50,IF(AND(F19>1,AC15=0,AD15=1,F22*24>=3,F22*24+E22*24<=6),30,IF(AND(F19>1,AD15=1,F22*24<=6,F22*24>0),30,IF(AND(F19>1,AD15=1,F22*24>6,F22*24>0),50,0)))))","v":50},{"$f":"IF(G24>0,\"\",IF(AND(G19>1,AD15=0,AE15=1,G22*24>=3,G22*24+F22*24>6),50,IF(AND(G19>1,AD15=0,AE15=1,G22*24>=3,G22*24+F22*24<=6),30,IF(AND(G19>1,AD15=0,AE15=1,G22*24<3),0,IF(AND(G19>1,AE15=1,G22*24<=6,G22*24>0),30,IF(AND(G19>1,AE15=1,G22*24>6,G22*24>0),50,0))))))","v":0},{"$f":"IF(H24>0,\"\",IF(AND(H19>1,AE15=0,AF15=1,H22*24>=3,H22*24+G22*24>6),50,IF(AND(H19>1,AE15=0,AF15=1,H22*24>=3,H22*24+G22*24<=6),30,IF(AND(H19>1,AE15=0,AF15=1,H22*24<3),0,IF(AND(H19>1,AF15=1,H22*24<=6,H22*24>0),30,IF(AND(H19>1,AF15=1,H22*24>6,H22*24>0),50,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"nombre de chauffeurs:",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 chauffeur: ch2",{"$f":"IF(F24>0,\"\",IF(AND(F19>1,AC15=0,AD15=1,F23*24>=3,F23*24+E23*24>6),50,IF(AND(F19>1,AC15=0,AD15=1,F23*24>=3,F23*24+E23*24<=6),30,IF(AND(F19>1,AD15=1,F23*24<=6,F23*24>0),30,IF(AND(F19>1,AD15=1,F23*24>6,F23*24>0),50,0)))))","v":50},{"$f":"IF(G24>0,\"\",IF(AND(G19>1,AD15=0,AE15=1,G23*24>=3,G23*24+F23*24>6),50,IF(AND(G19>1,AD15=0,AE15=1,G23*24>=3,G23*24+F23*24<=6),30,IF(AND(G19>1,AD15=0,AE15=1,G23*24<3),0,IF(AND(G19>1,AE15=1,G23*24<=6,G23*24>0),30,IF(AND(G19>1,AE15=1,G23*24>6,G23*24>0),50,0))))))","v":0},{"$f":"IF(H24>0,\"\",IF(AND(H19>1,AE15=0,AF15=1,H23*24>=3,H23*24+G23*24>6),50,IF(AND(H19>1,AE15=0,AF15=1,H23*24>=3,H23*24+G23*24<=6),30,IF(AND(H19>1,AE15=0,AF15=1,H23*24<3),0,IF(AND(H19>1,AF15=1,H23*24<=6,H23*24>0),30,IF(AND(H19>1,AF15=1,H23*24>6,H23*24>0),50,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"pays (principal) d'exécution:",null,"Belgique","Belgique","Autre"]
[null,null,null,"temps de service CH SIMPLE (h:min):",null,"05:00:00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F19>0,1,0)","v":1},{"$f":"IF(G19>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"temps de service CH1 DOUBLE (h:min):",null,"12:00:00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F19>1,1,0)","v":1},{"$f":"IF(G19>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"temps de service CH2 DOUBLE (h:min):",null,"14:00:00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F19=3,1,0)","v":1},{"$f":"IF(G19=3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"jour(s) de compensation travail dimanche:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(G24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(H24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(I24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(J24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(K24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(L24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(M24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(N24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(O24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(P24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(Q24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(R24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(S24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(T24=\"ja\",'Personnel Roulant'!$G$48,0)","v":0}]
[null,null,null,"jour d’inactivité à l'étranger:",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(G25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(H25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(I25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(J25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(K25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(L25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(M25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(N25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(O25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(P25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(Q25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(R25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(S25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(T25=\"ja\",'Personnel Roulant'!$G$50,0)","v":0}]
[null,null,null,"% gasoil acheté à l'étranger:",null,0]
[null,null,null,"coût gasoil à l'étranger:",null,0]
[null,null,null,"% gasoil acheté à l'entreprise:",null,{"$f":"IF(F13=0,0,IF((1-F26)=0,\"0%\",1-F26))","v":1},{"$f":"IF(G13=0,0,IF((1-G26)=0,\"0%\",1-G26))","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,"coût gasoil à l'entreprise:"]
[null,null,null,"coûts spécifique du voyage:"]
[null,null,null,"le véhicule est-il aussi employé pour un autre voyage ce jour?"]
[null,null,null,null,null,"non","non",null,null,null,null,"oui",null,null,null,null,null,null,"oui",null,null,null,null,"oui"]
[null,null,null,"% du coût fixe pour ce voyage-ci",null,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non"]
[]
[null,null,null,null,null,{"$f":"IF(F32=\"oui\",F33,1)","v":1},{"$f":"IF(G32=\"oui\",G33,1)","v":1},1,1,1,1,0,1,1,1,1,1,1,0,1]
[]
[]
[]
[null,null,null,{"$f":"'Vehicule utilise'!W10","v":""},{"$f":"'Vehicule utilise'!S10","v":"Mercedes"}]
[]
[]
[null,null,null,null,null,null,null,"Introduisez ici les données pour les différents jours du voyage. En plaçant la flèche de la souris sur le petit triangle rouge, vous recevrez de plus amples informations sur un poste spécifique"]
[null,null,null,"nombre de jours",6]
[]
[null,null,null,"hide",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,null,null,"hide",null,{"$f":"IF($E$43>F45,1,0)","v":1},{"$f":"IF($E$43>G45,1,0)","v":1},{"$f":"IF($E$43>H45,1,0)","v":1},{"$f":"IF($E$43>I45,1,0)","v":1},1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Jour 1","Jour 2","Jour 3","Jour 4","Jour 5","Jour 6","Jour 7","Jour 8","Jour 9","Jour 10","Jour 11","Jour 12","Jour 13","Jour 14","Jour 15"]
[null,null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour",null,null,null,null,null,null,null,null,null,true,true,true,null,true,true,true,true,true,null,true,null,true,true]
[null,null,null,null,null,{"$f":"1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,null,null,null,1,null,null,null,null,{"$f":"IF(AD48=TRUE,1,0)","v":1},{"$f":"IF(AE48=TRUE,1,0)","v":1},1,0,1,1,1,1,1,0,1,0,1,1,0]
[null,null,null,null,null,"Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?",null,null,null,null,2,"Belgique",null,null,null,{"$f":"IF(F57>0,\"\",IF(AND(F52=1,AC49=0,AD49=1,F54*24>=3,F54*24+E54*24>6),50,IF(AND(F52=1,AC49=0,AD49=1,F54*24>=3,F54*24+E54*24<=6),30,IF(AND(F52=1,AD49=1,F54*24<=6,F54*24>0),30,IF(AND(F52=1,AD49=1,F54*24>6,F54*24>0),50,IF(AND(F52=3,AC49=0,AD49=1,F54*24>=3,F54*24+E54*24>6),50,IF(AND(F52=3,AC49=0,AD49=1,F54*24>=3,F54*24+E54*24<=6),30,IF(AND(F52=3,AD49=1,F54*24<=6,F54*24>0),30,IF(AND(F52=3,AD49=1,F54*24>6,F54*24>0),50,0)))))))))","v":50},{"$f":"IF(G57>0,\"\",IF(AND(G52=1,AD49=0,AE49=1,G54*24>=3,G54*24+F54*24>6),50,IF(AND(G52=1,AD49=0,AE49=1,G54*24>=3,G54*24+F54*24<=6),30,IF(AND(G52=1,AE49=1,G54*24<=6,G54*24>0),30,IF(AND(G52=1,AE49=1,G54*24>6,G54*24>0),50,IF(AND(G52=3,AD49=0,AE49=1,G54*24>=3,G54*24+F54*24>6),50,IF(AND(G52=3,AD49=0,AE49=1,G54*24>=3,G54*24+F54*24<=6),30,IF(AND(G52=3,AE49=1,G54*24<=6,G54*24>0),30,IF(AND(G52=3,AE49=1,G54*24>6,G54*24>0),50,0)))))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"nombre de kilomètres:",null,134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Autre",null,null,null,{"$f":"IF(F57>0,\"\",IF(AND(F52>1,AC49=0,AD49=1,F55*24>=3,F55*24+E55*24>6),50,IF(AND(F52>1,AC49=0,AD49=1,F55*24>=3,F55*24+E55*24<=6),30,IF(AND(F52>1,AD49=1,F55*24<=6,F55*24>0),30,IF(AND(F52>1,AD49=1,F55*24>6,F55*24>0),50,0)))))","v":30},{"$f":"IF(G57>0,\"\",IF(AND(G52>1,AD49=0,AE49=1,G55*24>=3,G55*24+F55*24>6),50,IF(AND(G52>1,AD49=0,AE49=1,G55*24>=3,G55*24+F55*24<=6),30,IF(AND(G52>1,AD49=0,AE49=1,G55*24<3),0,IF(AND(G52>1,AE49=1,G55*24<=6,G55*24>0),30,IF(AND(G52>1,AE49=1,G55*24>6,G55*24>0),50,0))))))","v":0},{"$f":"IF(H57>0,\"\",IF(AND(H52>1,AE49=0,AF49=1,H55*24>=3,H55*24+G55*24>6),50,IF(AND(H52>1,AE49=0,AF49=1,H55*24>=3,H55*24+G55*24<=6),30,IF(AND(H52>1,AE49=0,AF49=1,H55*24<3),0,IF(AND(H52>1,AF49=1,H55*24<=6,H55*24>0),30,IF(AND(H52>1,AF49=1,H55*24>6,H55*24>0),50,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"nombre de chauffeurs:",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F57>0,\"\",IF(AND(F52>1,AC49=0,AD49=1,F56*24>=3,F56*24+E56*24>6),50,IF(AND(F52>1,AC49=0,AD49=1,F56*24>=3,F56*24+E56*24<=6),30,IF(AND(F52>1,AD49=1,F56*24<=6,F56*24>0),30,IF(AND(F52>1,AD49=1,F56*24>6,F56*24>0),50,0)))))","v":30},{"$f":"IF(G57>0,\"\",IF(AND(G52>1,AD49=0,AE49=1,G56*24>=3,G56*24+F56*24>6),50,IF(AND(G52>1,AD49=0,AE49=1,G56*24>=3,G56*24+F56*24<=6),30,IF(AND(G52>1,AD49=0,AE49=1,G56*24<3),0,IF(AND(G52>1,AE49=1,G56*24<=6,G56*24>0),30,IF(AND(G52>1,AE49=1,G56*24>6,G56*24>0),50,0))))))","v":0},{"$f":"IF(H57>0,\"\",IF(AND(H52>1,AE49=0,AF49=1,H56*24>=3,H56*24+G56*24>6),50,IF(AND(H52>1,AE49=0,AF49=1,H56*24>=3,H56*24+G56*24<=6),30,IF(AND(H52>1,AE49=0,AF49=1,H56*24<3),0,IF(AND(H52>1,AF49=1,H56*24<=6,H56*24>0),30,IF(AND(H52>1,AF49=1,H56*24>6,H56*24>0),50,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"pays (principal) d'exécution:",null,"Belgique","Autre"]
[null,null,null,"temps de service CH SIMPLE (h:min):",null,"11:00:00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F52>0,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"temps de service CH1 DOUBLE (h:min):",null,"06:00:00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F52>1,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"temps de service CH2 DOUBLE (h:min):",null,"05:00:00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F52=3,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"jour(s) de compensation travail dimanche:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(G57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(H57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(I57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(J57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(K57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(L57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(M57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(N57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(O57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(P57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(Q57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(R57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(S57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(T57=\"ja\",'Personnel Roulant'!$G$48,0)","v":0}]
[null,null,null,"jour d’inactivité à l'étranger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(G58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(H58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(I58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(J58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(K58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(L58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(M58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(N58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(O58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(P58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(Q58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(R58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(S58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(T58=\"ja\",'Personnel Roulant'!$G$50,0)","v":0}]
[null,null,null,"% gasoil acheté à l'étranger:"]
[null,null,null,"coût gasoil à l'étranger:"]
[null,null,null,"% gasoil acheté à l'entreprise:",null,{"$f":"IF(F46=0,0,IF((1-F59)=0,\"0%\",1-F59))","v":1},{"$f":"IF(G46=0,0,IF((1-G59)=0,\"0%\",1-G59))","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,"coût gasoil à l'entreprise:"]
[null,null,null,"coûts spécifique du voyage:"]
[null,null,null,"le véhicule est-il aussi employé pour un autre voyage ce jour?"]
[null,null,null,null,null,"non","non",null,null,null,"oui",null,null,null,null,"oui",null,null,null,null,null,null,null,"oui"]
[null,null,null,"% du coût fixe pour ce voyage-ci",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non"]
[]
[null,null,null,null,null,{"$f":"IF(F65=\"oui\",F66,1)","v":1},{"$f":"IF(G65=\"oui\",G66,1)","v":1},1,1,1,0,1,1,1,1,0,1,1,1,1]
[]
[null,null,null,{"$f":"'Vehicule utilise'!W12","v":""},{"$f":"'Vehicule utilise'!S12","v":"Mercedes"}]
[]
[]
[null,null,null,null,null,null,null,"Introduisez ici les données pour les différents jours du voyage. En plaçant la flèche de la souris sur le petit triangle rouge, vous recevrez de plus amples informations sur un poste spécifique"]
[null,null,null,"nombre de jours",3]
[]
[null,null,null,"hide",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,null,null,"hide",null,{"$f":"IF($E$74>F76,1,0)","v":1},{"$f":"IF($E$74>G76,1,0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Jour 1","Jour 2","Jour 3","Jour 4","Jour 5","Jour 6","Jour 7","Jour 8","Jour 9","Jour 10","Jour 11","Jour 12","Jour 13","Jour 14","Jour 15"]
[null,null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour",null,null,null,null,null,null,null,null,null,true,false,true,true,true,true,true,true,true,null,true,null,null,true]
[null,null,null,null,null,{"$f":"1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,null,null,null,1,null,null,null,null,{"$f":"IF(AD79=TRUE,1,0)","v":1},0,1,1,1,1,1,1,1,0,1,0,0,1,0]
[null,null,null,null,null,"Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?",null,null,null,null,2,"Belgique",null,null,null,{"$f":"IF(F88>0,\"\",IF(AND(F83=1,AC80=0,AD80=1,F85*24>=3,F85*24+E85*24>6),50,IF(AND(F83=1,AC80=0,AD80=1,F85*24>=3,F85*24+E85*24<=6),30,IF(AND(F83=1,AD80=1,F85*24<=6,F85*24>0),30,IF(AND(F83=1,AD80=1,F85*24>6,F85*24>0),50,IF(AND(F83=3,AC80=0,AD80=1,F85*24>=3,F85*24+E85*24>6),50,IF(AND(F83=3,AC80=0,AD80=1,F85*24>=3,F85*24+E85*24<=6),30,IF(AND(F83=3,AD80=1,F85*24<=6,F85*24>0),30,IF(AND(F83=3,AD80=1,F85*24>6,F85*24>0),50,0)))))))))","v":30},{"$f":"IF(G88>0,\"\",IF(AND(G83=1,AD80=0,AE80=1,G85*24>=3,G85*24+F85*24>6),50,IF(AND(G83=1,AD80=0,AE80=1,G85*24>=3,G85*24+F85*24<=6),30,IF(AND(G83=1,AE80=1,G85*24<=6,G85*24>0),30,IF(AND(G83=1,AE80=1,G85*24>6,G85*24>0),50,IF(AND(G83=3,AD80=0,AE80=1,G85*24>=3,G85*24+F85*24>6),50,IF(AND(G83=3,AD80=0,AE80=1,G85*24>=3,G85*24+F85*24<=6),30,IF(AND(G83=3,AE80=1,G85*24<=6,G85*24>0),30,IF(AND(G83=3,AE80=1,G85*24>6,G85*24>0),50,0)))))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"nombre de kilomètres:",null,100,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Autre",null,null,null,{"$f":"IF(F88>0,\"\",IF(AND(F83>1,AC80=0,AD80=1,F86*24>=3,F86*24+E86*24>6),50,IF(AND(F83>1,AC80=0,AD80=1,F86*24>=3,F86*24+E86*24<=6),30,IF(AND(F83>1,AD80=1,F86*24<=6,F86*24>0),30,IF(AND(F83>1,AD80=1,F86*24>6,F86*24>0),50,0)))))","v":50},{"$f":"IF(G88>0,\"\",IF(AND(G83>1,AD80=0,AE80=1,G86*24>=3,G86*24+F86*24>6),50,IF(AND(G83>1,AD80=0,AE80=1,G86*24>=3,G86*24+F86*24<=6),30,IF(AND(G83>1,AD80=0,AE80=1,G86*24<3),0,IF(AND(G83>1,AE80=1,G86*24<=6,G8*24>0),30,IF(AND(G83>1,AE80=1,G86*24>6,G86*24>0),50,0))))))","v":0},{"$f":"IF(H88>0,\"\",IF(AND(H83>1,AE80=0,AF80=1,H86*24>=3,H86*24+G86*24>6),50,IF(AND(H83>1,AE80=0,AF80=1,H86*24>=3,H86*24+G86*24<=6),30,IF(AND(H83>1,AE80=0,AF80=1,H86*24<3),0,IF(AND(H83>1,AF80=1,H86*24<=6,H8*24>0),30,IF(AND(H83>1,AF80=1,H86*24>6,H86*24>0),50,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"nombre de chauffeurs:",null,3,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F88>0,\"\",IF(AND(F83>1,AC80=0,AD80=1,F87*24>=3,F87*24+E87*24>6),50,IF(AND(F83>1,AC80=0,AD80=1,F87*24>=3,F87*24+E87*24<=6),30,IF(AND(F83>1,AD80=1,F87*24<=6,F87*24>0),30,IF(AND(F83>1,AD80=1,F87*24>6,F87*24>0),50,0)))))","v":50},{"$f":"IF(G88>0,\"\",IF(AND(G83>1,AD80=0,AE80=1,G87*24>=3,G87*24+F87*24>6),50,IF(AND(G83>1,AD80=0,AE80=1,G87*24>=3,G87*24+F87*24<=6),30,IF(AND(G83>1,AD80=0,AE80=1,G87*24<3),0,IF(AND(G83>1,AE80=1,G87*24<=6,G87*24>0),30,IF(AND(G83>1,AE80=1,G87*24>6,G87*24>0),50,0))))))","v":0},{"$f":"IF(H88>0,\"\",IF(AND(H83>1,AE80=0,AF80=1,H87*24>=3,H87*24+G87*24>6),50,IF(AND(H83>1,AE80=0,AF80=1,H87*24>=3,H87*24+G87*24<=6),30,IF(AND(H83>1,AE80=0,AF80=1,H87*24<3),0,IF(AND(H83>1,AF80=1,H87*24<=6,H87*24>0),30,IF(AND(H83>1,AF80=1,H87*24>6,H87*24>0),50,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"pays (principal) d'exécution:",null,"Autre","Autre"]
[null,null,null,"temps de service CH SIMPLE (h:min):",null,"06:00:00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F83>0,1,0)","v":1},{"$f":"IF(G83>0,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"temps de service CH1 DOUBLE (h:min):",null,"18:00:00","07:49:00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F83>1,1,0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"temps de service CH2 DOUBLE (h:min):",null,"18:00:00","07:49:00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F83=3,1,0)","v":1},{"$f":"IF(G83=3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"jour(s) de compensation travail dimanche:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(G88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(H88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(I88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(J88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(K88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(L88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(M88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(N88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(O88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(P88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(Q88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(R88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(S88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(T88=\"ja\",'Personnel Roulant'!$G$48,0)","v":0}]
[null,null,null,"jour d’inactivité à l'étranger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(G89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(H89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(I89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(J89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(K89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(L89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(M89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(N89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(O89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(P89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(Q89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(R89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(S89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(T89=\"ja\",'Personnel Roulant'!$G$50,0)","v":0}]
[null,null,null,"% gasoil acheté à l'étranger:",null,0.2]
[null,null,null,"coût gasoil à l'étranger:",null,2.0499999999999998]
[null,null,null,"% gasoil acheté à l'entreprise:",null,{"$f":"IF(F77=0,0,IF((1-F90)=0,\"0%\",1-F90))","v":0.8},{"$f":"IF(G77=0,0,IF((1-G90)=0,\"0%\",1-G90))","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"coût gasoil à l'entreprise:"]
[null,null,null,"coûts spécifique du voyage:",null,200,187]
[null,null,null,"le véhicule est-il aussi employé pour un autre voyage ce jour?"]
[null,null,null,null,null,"non","non",null,null,null,"oui",null,"oui",null,null,"oui",null,null,null,null,null,null,null,"oui"]
[null,null,null,"% du coût fixe pour ce voyage-ci",null,4.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non"]
[]
[null,null,null,null,null,{"$f":"IF(F96=\"oui\",F97,1)","v":1},{"$f":"IF(G96=\"oui\",G97,1)","v":1},1,1,1,0,1,0,1,1,0,1,1,1,1]
[]
[null,null,null,{"$f":"'Vehicule utilise'!W14","v":""},{"$f":"'Vehicule utilise'!S14","v":"Mercedes"}]
[]
[]
[null,null,null,null,null,null,null,"Introduisez ici les données pour les différents jours du voyage. En plaçant la flèche de la souris sur le petit triangle rouge, vous recevrez de plus amples informations sur un poste spécifique"]
[null,null,null,"nombre de jours",2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jour 1","Jour 2","Jour 3","Jour 4","Jour 5","Jour 6","Jour 7","Jour 8","Jour 9","Jour 10","Jour 11","Jour 12","Jour 13","Jour 14","Jour 15"]
[null,null,null,"hide",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,null,null,"hide",null,{"$f":"IF($E$105>F107,1,0)","v":1},{"$f":"IF($E$105>G107,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,false,false,true,true,true,true,true,true,true,null,true,null,true,true]
[null,null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour",null,null,null,null,null,null,null,null,null,{"$f":"IF(AD109=TRUE,1,0)","v":0},0,1,1,1,1,1,1,1,0,1,0,1,1,0]
[null,null,null,null,null,{"$f":"1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,null,null,null,1,null,null,null,null,{"$f":"IF(F119>0,\"\",IF(AND(F114=1,AC110=0,AD110=1,F116*24>=3,F116*24+E116*24>6),50,IF(AND(F114=1,AC110=0,AD110=1,F116*24>=3,F116*24+E116*24<=6),30,IF(AND(F114=1,AD110=1,F116*24<=6,F116*24>0),30,IF(AND(F114=1,AD110=1,F116*24>6,F116*24>0),50,IF(AND(F114=3,AC110=0,AD110=1,F116*24>=3,F116*24+E116*24>6),50,IF(AND(F114=3,AC110=0,AD110=1,F116*24>=3,F116*24+E116*24<=6),30,IF(AND(F114=3,AD110=1,F116*24<=6,F116*24>0),30,IF(AND(F114=3,AD110=1,F116*24>6,F116*24>0),50,0)))))))))","v":0},{"$f":"IF(G119>0,\"\",IF(AND(G114=1,AD110=0,AE110=1,G116*24>=3,G116*24+F116*24>6),50,IF(AND(G114=1,AD110=0,AE110=1,G116*24>=3,G116*24+F116*24<=6),30,IF(AND(G114=1,AE110=1,G116*24<=6,G116*24>0),30,IF(AND(G114=1,AE110=1,G116*24>6,G116*24>0),50,IF(AND(G114=3,AD110=0,AE110=1,G116*24>=3,G116*24+F116*24>6),50,IF(AND(G114=3,AD110=0,AE110=1,G116*24>=3,G116*24+F116*24<=6),30,IF(AND(G114=3,AE110=1,G116*24<=6,G116*24>0),30,IF(AND(G114=3,AE110=1,G116*24>6,G116*24>0),50,0)))))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?",null,null,null,null,2,"Belgique",null,null,null,{"$f":"IF(F119>0,\"\",IF(AND(F114>1,AC110=0,AD110=1,F117*24>=3,F117*24+E117*24>6),50,IF(AND(F114>1,AC110=0,AD110=1,F117*24>=3,F117*24+E117*24<=6),30,IF(AND(F114>1,AD110=1,F117*24<=6,F117*24>0),30,IF(AND(F114>1,AD110=1,F117*24>6,F117*24>0),50,0)))))","v":0},{"$f":"IF(G119>0,\"\",IF(AND(G114>1,AD110=0,AE110=1,G117*24>=3,G117*24+F117*24>6),50,IF(AND(G114>1,AD110=0,AE110=1,G117*24>=3,G117*24+F117*24<=6),30,IF(AND(G114>1,AD110=0,AE110=1,G117*24<3),0,IF(AND(G114>1,AE110=1,G117*24<=6,G117*24>0),30,IF(AND(G114>1,AE110=1,G117*24>6,G117*24>0),50,0))))))","v":0},{"$f":"IF(H119>0,\"\",IF(AND(H114>1,AE110=0,AF110=1,H117*24>=3,H117*24+G117*24>6),50,IF(AND(H114>1,AE110=0,AF110=1,H117*24>=3,H117*24+G117*24<=6),30,IF(AND(H114>1,AE110=0,AF110=1,H117*24<3),0,IF(AND(H114>1,AF110=1,H117*24<=6,H117*24>0),30,IF(AND(H114>1,AF110=1,H117*24>6,H117*24>0),50,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"nombre de kilomètres:",null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Autre",null,null,null,{"$f":"IF(F119>0,\"\",IF(AND(F114>1,AC110=0,AD110=1,F118*24>=3,F118*24+E118*24>6),50,IF(AND(F114>1,AC110=0,AD110=1,F118*24>=3,F118*24+E118*24<=6),30,IF(AND(F114>1,AD110=1,F118*24<=6,F118*24>0),30,IF(AND(F114>1,AD110=1,F118*24>6,F118*24>0),50,0)))))","v":0},{"$f":"IF(G119>0,\"\",IF(AND(G114>1,AD110=0,AE110=1,G118*24>=3,G118*24+F118*24>6),50,IF(AND(G114>1,AD110=0,AE110=1,G118*24>=3,G118*24+F118*24<=6),30,IF(AND(G114>1,AD110=0,AE110=1,G118*24<3),0,IF(AND(G114>1,AE110=1,G118*24<=6,G118*24>0),30,IF(AND(G114>1,AE110=1,G118*24>6,G118*24>0),50,0))))))","v":0},{"$f":"IF(H119>0,\"\",IF(AND(H114>1,AE110=0,AF110=1,H118*24>=3,H118*24+G118*24>6),50,IF(AND(H114>1,AE110=0,AF110=1,H118*24>=3,H118*24+G118*24<=6),30,IF(AND(H114>1,AE110=0,AF110=1,H118*24<3),0,IF(AND(H114>1,AF110=1,H118*24<=6,H118*24>0),30,IF(AND(H114>1,AF110=1,H118*24>6,H118*24>0),50,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"nombre de chauffeurs:"]
[null,null,null,"pays (principal) d'exécution:"]
[null,null,null,"temps de service CH SIMPLE (h:min):",null,"06:00:00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F114>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"temps de service CH1 DOUBLE (h:min):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F114>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"temps de service CH2 DOUBLE (h:min):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F114=3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"jour(s) de compensation travail dimanche:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(G119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(H119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(I119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(J119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(K119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(L119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(M119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(N119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(O119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(P119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(Q119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(R119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(S119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(T119=\"ja\",'Personnel Roulant'!$G$48,0)","v":0}]
[null,null,null,"jour d’inactivité à l'étranger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(G120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(H120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(I120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(J120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(K120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(L120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(M120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(N120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(O120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(P120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(Q120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(R120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(S120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(T120=\"ja\",'Personnel Roulant'!$G$50,0)","v":0}]
[null,null,null,"% gasoil acheté à l'étranger:"]
[null,null,null,"coût gasoil à l'étranger:"]
[null,null,null,"% gasoil acheté à l'entreprise:",null,{"$f":"IF(F108=0,0,IF((1-F121)=0,\"0%\",1-F121))","v":1},{"$f":"IF(G108=0,0,IF((1-G121)=0,\"0%\",1-G121))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"coût gasoil à l'entreprise:"]
[null,null,null,"coûts spécifique du voyage:"]
[null,null,null,"le véhicule est-il aussi employé pour un autre voyage ce jour?"]
[null,null,null,null,null,"non",null,null,null,null,"non","oui",null,null,"oui","oui",null,null,null,null,null,null,null,"oui"]
[null,null,null,"% du coût fixe pour ce voyage-ci",null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non"]
[]
[null,null,null,null,null,{"$f":"IF(F127=\"oui\",F128,1)","v":1},{"$f":"IF(G127=\"oui\",G128,1)","v":1},1,1,1,1,0,1,1,0,0,1,1,1,1]
[]
[null,null,null,{"$f":"'Vehicule utilise'!W16","v":""},{"$f":"'Vehicule utilise'!S16","v":"Mercedes"}]
[]
[]
[null,null,null,null,null,null,null,"Introduisez ici les données pour les différents jours du voyage. En plaçant la flèche de la souris sur le petit triangle rouge, vous recevrez de plus amples informations sur un poste spécifique"]
[null,null,null,"nombre de jours",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jour 1","Jour 2","Jour 3","Jour 4","Jour 5","Jour 6","Jour 7","Jour 8","Jour 9","Jour 10","Jour 11","Jour 12","Jour 13","Jour 14","Jour 15"]
[null,null,null,"hide",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,null,null,"hide",null,{"$f":"IF($E$136>F138,1,0)","v":1},{"$f":"IF($E$136>G138,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,false,true,true,true,true,true,true,true,true,null,true,null,true,true,true]
[null,null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour",null,null,null,null,null,null,null,null,null,{"$f":"IF(AD140=TRUE,1,0)","v":0},1,1,1,1,1,1,1,1,0,1,0,1,1,1]
[null,null,null,null,null,{"$f":"1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,null,null,null,1,null,null,null,null,{"$f":"IF(F150>0,\"\",IF(AND(F145=1,AC141=0,AD141=1,F147*24>=3,F147*24+E147*24>6),50,IF(AND(F145=1,AC141=0,AD141=1,F147*24>=3,F147*24+E147*24<=6),30,IF(AND(F145=1,AD141=1,F147*24<=6,F147*24>0),30,IF(AND(F145=1,AD141=1,F147*24>6,F147*24>0),50,IF(AND(F145=3,AC141=0,AD141=1,F147*24>=3,F147*24+E147*24>6),50,IF(AND(F145=3,AC141=0,AD141=1,F147*24>=3,F147*24+E147*24<=6),30,IF(AND(F145=3,AD141=1,F147*24<=6,F147*24>0),30,IF(AND(F145=3,AD141=1,F147*24>6,F147*24>0),50,0)))))))))","v":0},{"$f":"IF(G150>0,\"\",IF(AND(G145=1,AD141=0,AE141=1,G147*24>=3,G147*24+F147*24>6),50,IF(AND(G145=1,AD141=0,AE141=1,G147*24>=3,G147*24+F147*24<=6),30,IF(AND(G145=1,AE141=1,G147*24<=6,G147*24>0),30,IF(AND(G145=1,AE141=1,G147*24>6,G147*24>0),50,IF(AND(G145=3,AD141=0,AE141=1,G147*24>=3,G147*24+F147*24>6),50,IF(AND(G145=3,AD141=0,AE141=1,G147*24>=3,G147*24+F147*24<=6),30,IF(AND(G145=3,AE141=1,G147*24<=6,G147*24>0),30,IF(AND(G145=3,AE141=1,G147*24>6,G147*24>0),50,0)))))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?","Dimanche/Jour Férié?",null,null,null,null,2,"Belgique",null,null,null,{"$f":"IF(F150>0,\"\",IF(AND(F145>1,AC141=0,AD141=1,F148*24>=3,F148*24+E148*24>6),50,IF(AND(F145>1,AC141=0,AD141=1,F148*24>=3,F148*24+E148*24<=6),30,IF(AND(F145>1,AD141=1,F148*24<=6,F148*24>0),30,IF(AND(F145>1,AD141=1,F148*24>6,F148*24>0),50,0)))))","v":0},{"$f":"IF(G150>0,\"\",IF(AND(G145>1,AD141=0,AE141=1,G148*24>=3,G148*24+F148*24>6),50,IF(AND(G145>1,AD141=0,AE141=1,G148*24>=3,G148*24+F148*24<=6),30,IF(AND(G145>1,AD141=0,AE141=1,G148*24<3),0,IF(AND(G145>1,AE141=1,G148*24<=6,G148*24>0),30,IF(AND(G145>1,AE141=1,G148*24>6,G148*24>0),50,0))))))","v":0},{"$f":"IF(H150>0,\"\",IF(AND(H145>1,AE141=0,AF141=1,H148*24>=3,H148*24+G148*24>6),50,IF(AND(H145>1,AE141=0,AF141=1,H148*24>=3,H148*24+G148*24<=6),30,IF(AND(H145>1,AE141=0,AF141=1,H148*24<3),0,IF(AND(H145>1,AF141=1,H148*24<=6,H148*24>0),30,IF(AND(H145>1,AF141=1,H148*24>6,H148*24>0),50,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"nombre de kilomètres:",null,134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Autre",null,null,null,{"$f":"IF(F150>0,\"\",IF(AND(F145>1,AC141=0,AD141=1,F149*24>=3,F149*24+E149*24>6),50,IF(AND(F145>1,AC141=0,AD141=1,F149*24>=3,F149*24+E149*24<=6),30,IF(AND(F145>1,AD141=1,F149*24<=6,F149*24>0),30,IF(AND(F145>1,AD141=1,F149*24>6,F149*24>0),50,0)))))","v":0},{"$f":"IF(G150>0,\"\",IF(AND(G145>1,AD141=0,AE141=1,G149*24>=3,G149*24+F149*24>6),50,IF(AND(G145>1,AD141=0,AE141=1,G149*24>=3,G149*24+F149*24<=6),30,IF(AND(G145>1,AD141=0,AE141=1,G149*24<3),0,IF(AND(G145>1,AE141=1,G149*24<=6,G149*24>0),30,IF(AND(G145>1,AE141=1,G149*24>6,G149*24>0),50,0))))))","v":0},{"$f":"IF(H150>0,\"\",IF(AND(H145>1,AE141=0,AF141=1,H149*24>=3,H149*24+G149*24>6),50,IF(AND(H145>1,AE141=0,AF141=1,H149*24>=3,H149*24+G149*24<=6),30,IF(AND(H145>1,AE141=0,AF141=1,H149*24<3),0,IF(AND(H145>1,AF141=1,H149*24<=6,H149*24>0),30,IF(AND(H145>1,AF141=1,H149*24>6,H149*24>0),50,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"nombre de chauffeurs:",null,1]
[null,null,null,"pays (principal) d'exécution:",null,"Belgique"]
[null,null,null,"temps de service CH SIMPLE (h:min):",null,"11:00:00",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F145>0,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"temps de service CH1 DOUBLE (h:min):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F145>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"temps de service CH2 DOUBLE (h:min):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F145=3,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"jour(s) de compensation travail dimanche:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(G150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(H150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(I150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(J150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(K150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(L150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(M150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(N150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(O150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(P150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(Q150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(R150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(S150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0},{"$f":"IF(T150=\"ja\",'Personnel Roulant'!$G$48,0)","v":0}]
[null,null,null,"jour d’inactivité à l'étranger:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(G151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(H151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(I151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(J151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(K151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(L151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(M151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(N151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(O151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(P151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(Q151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(R151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(S151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0},{"$f":"IF(T151=\"ja\",'Personnel Roulant'!$G$50,0)","v":0}]
[null,null,null,"% gasoil acheté à l'étranger:"]
[null,null,null,"coût gasoil à l'étranger:"]
[null,null,null,"% gasoil acheté à l'entreprise:",null,{"$f":"IF(F139=0,0,IF((1-F152)=0,\"0%\",1-F152))","v":1},{"$f":"IF(G139=0,0,IF((1-G152)=0,\"0%\",1-G152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"coût gasoil à l'entreprise:"]
[null,null,null,"coûts spécifique du voyage:"]
[null,null,null,"le véhicule est-il aussi employé pour un autre voyage ce jour?"]
[null,null,null,null,null,"non",null,null,null,null,"oui",null,"oui",null,null,"oui",null,null,null,null,null,null,null,"oui"]
[null,null,null,"% du coût fixe pour ce voyage-ci",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non"]
[]
[null,null,null,null,null,{"$f":"IF(F158=\"oui\",F159,1)","v":1},{"$f":"IF(G158=\"oui\",G159,1)","v":1},{"$f":"IF(H158=\"oui\",H159,1)","v":1},1,1,0,1,0,1,1,0,1,1,1,1]

{"sheet":"Coût Personnel","index":10,"n_rows":138,"n_cols":19,"rows_kept":138,"cut":false,"hidden":false,"merged":[[1,1,1,19],[141,1,141,19],[4,11,6,14],[31,11,33,14],[58,11,60,14],[85,11,87,14],[4,6,6,8],[4,9,6,10],[31,6,33,8],[31,9,33,10],[58,6,60,8],[58,9,60,10],[112,11,115,14],[112,9,115,10],[112,6,115,8],[85,6,87,8],[85,9,87,10]]}
[]
[null,"CALCUL COÛT PERSONNEL ROULANT"]
[]
[]
[null,null,null,null,null,null,"Coût personnel roulant ",null,null,{"$f":"'Vehicule utilise'!W8","v":""},null,{"$f":"'Vehicule utilise'!S8","v":"Mercedes"}]
[]
[]
[]
[]
[null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Temps de service CH SIMPLE",null,{"$f":"Trajet!F21*24","v":5},{"$f":"Trajet!G21*24","v":0},{"$f":"Trajet!H21*24","v":0},{"$f":"Trajet!I21*24","v":0},{"$f":"Trajet!J21*24","v":0},{"$f":"Trajet!K21*24","v":0},{"$f":"Trajet!L21*24","v":0},{"$f":"Trajet!M21*24","v":0},{"$f":"Trajet!N21*24","v":0},{"$f":"Trajet!O21*24","v":0},{"$f":"Trajet!P21*24","v":0},{"$f":"Trajet!Q21*24","v":0},{"$f":"Trajet!R21*24","v":0},{"$f":"Trajet!S21*24","v":0},{"$f":"Trajet!T21*24","v":0}]
[null,null,"Temps de service CH1 DOUBLE",null,{"$f":"Trajet!F22*24","v":12},{"$f":"Trajet!G22*24","v":0},{"$f":"Trajet!H22*24","v":0},{"$f":"Trajet!I22*24","v":0},{"$f":"Trajet!J22*24","v":0},{"$f":"Trajet!K22*24","v":0},{"$f":"Trajet!L22*24","v":0},{"$f":"Trajet!M22*24","v":0},{"$f":"Trajet!N22*24","v":0},{"$f":"Trajet!O22*24","v":0},{"$f":"Trajet!P22*24","v":0},{"$f":"Trajet!Q22*24","v":0},{"$f":"Trajet!R22*24","v":0},{"$f":"Trajet!S22*24","v":0},{"$f":"Trajet!T22*24","v":0}]
[null,null,"Temps de service CH2 DOUBLE",null,{"$f":"Trajet!F23*24","v":14},{"$f":"Trajet!G23*24","v":0},{"$f":"Trajet!H23*24","v":0},{"$f":"Trajet!I23*24","v":0},{"$f":"Trajet!J23*24","v":0},{"$f":"Trajet!K23*24","v":0},{"$f":"Trajet!L23*24","v":0},{"$f":"Trajet!M23*24","v":0},{"$f":"Trajet!N23*24","v":0},{"$f":"Trajet!O23*24","v":0},{"$f":"Trajet!P23*24","v":0},{"$f":"Trajet!Q23*24","v":0},{"$f":"Trajet!R23*24","v":0},{"$f":"Trajet!S23*24","v":0},{"$f":"Trajet!T23*24","v":0}]
[null,null,"Bruto Sal CH SIMPLE",null,{"$f":"IF(AND(E12>0,E12<=6,Trajet!F20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(E12>0,E12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(E12>6,E12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(E12>0,'Personnel Roulant'!$G$11+(ROUNDUP(E12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":81.320000000000007},{"$f":"IF(AND(F12>0,F12<=6,Trajet!G20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(F12>0,F12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(F12>6,F12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(F12>0,'Personnel Roulant'!$G$11+(ROUNDUP(F12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(G12>0,G12<=6,Trajet!H20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(G12>0,G12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(G12>6,G12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(G12>0,'Personnel Roulant'!$G$11+(ROUNDUP(G12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(H12>0,H12<=6,Trajet!I20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(H12>0,H12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(H12>6,H12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(H12>0,'Personnel Roulant'!$G$11+(ROUNDUP(H12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(I12>0,I12<=6,Trajet!J20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(I12>0,I12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(I12>6,I12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(I12>0,'Personnel Roulant'!$G$11+(ROUNDUP(I12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(J12>0,J12<=6,Trajet!K20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(J12>0,J12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(J12>6,J12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(J12>0,'Personnel Roulant'!$G$11+(ROUNDUP(J12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(K12>0,K12<=6,Trajet!L20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(K12>0,K12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(K12>6,K12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(K12>0,'Personnel Roulant'!$G$11+(ROUNDUP(K12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(L12>0,L12<=6,Trajet!M20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(L12>0,L12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(L12>6,L12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(L12>0,'Personnel Roulant'!$G$11+(ROUNDUP(L12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(M12>0,M12<=6,Trajet!N20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(M12>0,M12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(M12>6,M12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(M12>0,'Personnel Roulant'!$G$11+(ROUNDUP(M12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(N12>0,N12<=6,Trajet!O20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(N12>0,N12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(N12>6,N12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(N12>0,'Personnel Roulant'!$G$11+(ROUNDUP(N12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(O12>0,O12<=6,Trajet!P20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(O12>0,O12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(O12>6,O12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(O12>0,'Personnel Roulant'!$G$11+(ROUNDUP(O12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(P12>0,P12<=6,Trajet!Q20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(P12>0,P12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(P12>6,P12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(P12>0,'Personnel Roulant'!$G$11+(ROUNDUP(P12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(Q12>0,Q12<=6,Trajet!R20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(Q12>0,Q12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(Q12>6,Q12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(Q12>0,'Personnel Roulant'!$G$11+(ROUNDUP(Q12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(R12>0,R12<=6,Trajet!S20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(R12>0,R12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(R12>6,R12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(R12>0,'Personnel Roulant'!$G$11+(ROUNDUP(R12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(S12>0,S12<=6,Trajet!T20=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(S12>0,S12<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(S12>6,S12<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(S12>0,'Personnel Roulant'!$G$11+(ROUNDUP(S12,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0}]
[null,null,"Salaire brut CH1 DOUBLE",null,{"$f":"IF(E13=0,0,IF(E13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(E13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(E13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(E13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(E13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(E13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(E13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(E13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(E13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(E13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(E13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":118.96000000000001},{"$f":"IF(F13=0,0,IF(F13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(F13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(F13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(F13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(F13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(F13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(F13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(F13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(F13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(F13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(F13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(G13=0,0,IF(G13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(G13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(G13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(G13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(G13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(G13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(G13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(G13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(G13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(G13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(G13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(H13=0,0,IF(H13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(H13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(H13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(H13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(H13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(H13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(H13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(H13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(H13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(H13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(H13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(I13=0,0,IF(I13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(I13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(I13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(I13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(I13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(I13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(I13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(I13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(I13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(I13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(I13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(J13=0,0,IF(J13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(J13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(J13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(J13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(J13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(J13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(J13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(J13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(J13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(J13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(J13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(K13=0,0,IF(K13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(K13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(K13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(K13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(K13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(K13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(K13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(K13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(K13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(K13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(K13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(L13=0,0,IF(L13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(L13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(L13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(L13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(L13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(L13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(L13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(L13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(L13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(L13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(L13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(M13=0,0,IF(M13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(M13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(M13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(M13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(M13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(M13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(M13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(M13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(M13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(M13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(M13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(N13=0,0,IF(N13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(N13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(N13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(N13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(N13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(N13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(N13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(N13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(N13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(N13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(N13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(O13=0,0,IF(O13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(O13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(O13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(O13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(O13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(O13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(O13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(O13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(O13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(O13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(O13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(P13=0,0,IF(P13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(P13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(P13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(P13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(P13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(P13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(P13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(P13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(P13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(P13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(P13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(Q13=0,0,IF(Q13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(Q13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(Q13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(Q13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(Q13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(Q13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(Q13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(Q13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(Q13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(Q13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(Q13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(R13=0,0,IF(R13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(R13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(R13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(R13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(R13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(R13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(R13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(R13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(R13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(R13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(R13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(S13=0,0,IF(S13<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(S13<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(S13<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(S13<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(S13<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(S13<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(S13<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(S13<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(S13<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(S13<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(S13<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0}]
[null,null,"Salaire brut CH2 DOUBLE",null,{"$f":"IF(E14=0,0,IF(E14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(E14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(E14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(E14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(E14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(E14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(E14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(E14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(E14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(E14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(E14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":140.84},{"$f":"IF(F14=0,0,IF(F14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(F14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(F14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(F14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(F14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(F14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(F14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(F14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(F14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(F14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(F14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(G14=0,0,IF(G14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(G14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(G14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(G14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(G14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(G14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(G14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(G14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(G14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(G14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(G14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(H14=0,0,IF(H14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(H14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(H14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(H14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(H14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(H14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(H14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(H14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(H14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(H14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(H14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(I14=0,0,IF(I14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(I14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(I14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(I14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(I14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(I14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(I14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(I14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(I14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(I14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(I14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(J14=0,0,IF(J14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(J14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(J14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(J14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(J14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(J14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(J14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(J14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(J14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(J14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(J14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(K14=0,0,IF(K14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(K14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(K14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(K14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(K14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(K14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(K14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(K14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(K14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(K14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(K14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(L14=0,0,IF(L14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(L14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(L14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(L14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(L14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(L14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(L14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(L14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(L14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(L14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(L14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(M14=0,0,IF(M14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(M14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(M14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(M14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(M14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(M14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(M14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(M14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(M14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(M14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(M14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(N14=0,0,IF(N14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(N14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(N14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(N14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(N14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(N14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(N14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(N14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(N14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(N14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(N14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(O14=0,0,IF(O14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(O14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(O14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(O14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(O14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(O14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(O14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(O14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(O14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(O14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(O14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(P14=0,0,IF(P14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(P14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(P14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(P14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(P14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(P14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(P14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(P14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(P14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(P14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(P14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(Q14=0,0,IF(Q14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(Q14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(Q14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(Q14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(Q14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(Q14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(Q14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(Q14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(Q14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(Q14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(Q14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(R14=0,0,IF(R14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(R14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(R14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(R14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(R14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(R14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(R14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(R14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(R14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(R14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(R14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(S14=0,0,IF(S14<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(S14<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(S14<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(S14<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(S14<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(S14<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(S14<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(S14<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(S14<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(S14<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(S14<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0}]
[null,null,"Compensation Dimanche tous CH",null,{"$f":"Trajet!F24*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!G24*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!H24*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!I24*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!J24*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!K24*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!L24*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!M24*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!N24*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!O24*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!P24*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!Q24*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!R24*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!S24*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!T24*'Personnel Roulant'!$G$48","v":0}]
[null,null,"Inactivité à l'étranger tous CH",null,{"$f":"Trajet!F25*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!G25*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!H25*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!I25*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!J25*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!K25*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!L25*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!M25*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!N25*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!O25*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!P25*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!Q25*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!R25*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!S25*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!T25*'Personnel Roulant'!$G$50","v":0}]
[null,null,"Prime fin d'année tous CH",null,{"$f":"IF(Trajet!F13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!F19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!G19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!H19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!I19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!J13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!J19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!K13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!K19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!L13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!L19))","v":0},{"$f":"IF(Trajet!M13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!M19))","v":0},{"$f":"IF(Trajet!N13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!N19))","v":0},{"$f":"IF(Trajet!O13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!O19))","v":0},{"$f":"IF(Trajet!P13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!P19))","v":0},{"$f":"IF(Trajet!Q13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!Q19))","v":0},{"$f":"IF(Trajet!R13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!R19))","v":0},{"$f":"IF(Trajet!S13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!S19))","v":0},{"$f":"IF(Trajet!T13<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!T19))","v":0}]
[null,null,"ONSS employeur tous CH",null,{"$f":"IF(Trajet!F13<1,0,((E15+E16+E17+E18+E19+E20)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G13<1,0,((F15+F16+F17+F18+F19+F20)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H13<1,0,((G15+G16+G17+G18+G19+G20)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I13<1,0,((H15+H16+H17+H18+H19+H20)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!J13<1,0,((I15+I16+I17+I18+I19+I20)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!K13<1,0,((J15+J16+J17+J18+J19+J20)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!L13<1,0,((K15+K16+K17+K18+K19+K20)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!M13<1,0,((L15+L16+L17+L18+L19+L20)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!N13<1,0,((M15+M16+M17+M18+M19+M20)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!O13<1,0,((N15+N16+N17+N18+N19+N20)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!P13<1,0,((O15+O16+O17+O18+O19+O20)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!Q13<1,0,((P15+P16+P17+P18+P19+P20)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!R13<1,0,((Q15+Q16+Q17+Q18+Q19+Q20)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!S13<1,0,((R15+R16+R17+R18+R19+R20)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!T13<1,0,((S15+S16+S17+S18+S19+S20)*1.08*'Personnel Roulant'!$G$52))","v":0}]
[null,null,"Eco-cheques tous CH",null,{"$f":"IF(Trajet!F13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!F19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!G19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!H19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!I19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!J13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!J19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!K13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!K19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!L13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!L19))","v":0},{"$f":"IF(Trajet!M13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!M19))","v":0},{"$f":"IF(Trajet!N13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!N19))","v":0},{"$f":"IF(Trajet!O13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!O19))","v":0},{"$f":"IF(Trajet!P13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!P19))","v":0},{"$f":"IF(Trajet!Q13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!Q19))","v":0},{"$f":"IF(Trajet!R13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!R19))","v":0},{"$f":"IF(Trajet!S13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!S19))","v":0},{"$f":"IF(Trajet!T13<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!T19))","v":0}]
[null,null,"RGTP CH SIMPLE",null,{"$f":"ROUNDUP(E12,0)*'Personnel Roulant'!$G$40","v":10.549999999999999},{"$f":"ROUNDUP(F12,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(G12,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H12,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I12,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J12,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K12,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L12,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M12,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N12,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O12,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P12,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q12,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R12,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S12,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"RGTP CH1 DOUBLE",null,{"$f":"ROUNDUP(E13,0)*'Personnel Roulant'!$G$40","v":25.32},{"$f":"ROUNDUP(F13,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(G13,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H13,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I13,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J13,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K13,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L13,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M13,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N13,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O13,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P13,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q13,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R13,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S13,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"RGTP CH2 DOUBLE",null,{"$f":"ROUNDUP(E14,0)*'Personnel Roulant'!$G$40","v":29.54},{"$f":"ROUNDUP(F14,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(G14,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H14,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I14,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J14,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K14,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L14,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M14,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N14,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O14,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P14,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q14,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R14,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S14,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"Autres coûts tous CH",null,{"$f":"IF(Trajet!F13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!F19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!G19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!H19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!I19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!J13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!J19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!K13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!K19))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!L13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!L19))","v":0},{"$f":"IF(Trajet!M13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!M19))","v":0},{"$f":"IF(Trajet!N13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!N19))","v":0},{"$f":"IF(Trajet!O13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!O19))","v":0},{"$f":"IF(Trajet!P13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!P19))","v":0},{"$f":"IF(Trajet!Q13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!Q19))","v":0},{"$f":"IF(Trajet!R13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!R19))","v":0},{"$f":"IF(Trajet!S13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!S19))","v":0},{"$f":"IF(Trajet!T13<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!T19))","v":0}]
[null,null,"Primes supp Dimanche + Jour férié",null,{"$f":"IF(Trajet!F19=\"\",\"\",IF(Trajet!F19=1,Trajet!AD17,IF(Trajet!F19=2,Trajet!AD18+Trajet!AD19,IF(Trajet!F19=3,Trajet!AD18+Trajet!AD19+Trajet!AD17))))","v":130},{"$f":"IF(Trajet!G19=\"\",\"\",IF(Trajet!G19=1,Trajet!AE17,IF(Trajet!G19=2,Trajet!AE18+Trajet!AE19,IF(Trajet!G19=3,Trajet!AE18+Trajet!AE19+Trajet!AE17))))","v":""},{"$f":"IF(Trajet!H19=\"\",\"\",IF(Trajet!H19=1,Trajet!AF17,IF(Trajet!H19=2,Trajet!AF18+Trajet!AF19,IF(Trajet!H19=3,Trajet!AF18+Trajet!AF19+Trajet!AF17))))","v":""},{"$f":"IF(Trajet!I19=\"\",\"\",IF(Trajet!I19=1,Trajet!AG17,IF(Trajet!I19=2,Trajet!AG18+Trajet!AG19,IF(Trajet!I19=3,Trajet!AG18+Trajet!AG19+Trajet!AG17))))","v":""},{"$f":"IF(Trajet!J19=\"\",\"\",IF(Trajet!J19=1,Trajet!AH17,IF(Trajet!J19=2,Trajet!AH18+Trajet!AH19,IF(Trajet!J19=3,Trajet!AH18+Trajet!AH19+Trajet!AH17))))","v":""},{"$f":"IF(Trajet!K19=\"\",\"\",IF(Trajet!K19=1,Trajet!AI17,IF(Trajet!K19=2,Trajet!AI18+Trajet!AI19,IF(Trajet!K19=3,Trajet!AI18+Trajet!AI19+Trajet!AI17))))","v":""},{"$f":"IF(Trajet!L19=\"\",\"\",IF(Trajet!L19=1,Trajet!AJ17,IF(Trajet!L19=2,Trajet!AJ18+Trajet!AJ19,IF(Trajet!L19=3,Trajet!AJ18+Trajet!AJ19+Trajet!AJ17))))","v":""},{"$f":"IF(Trajet!M19=\"\",\"\",IF(Trajet!M19=1,Trajet!AK17,IF(Trajet!M19=2,Trajet!AK18+Trajet!AK19,IF(Trajet!M19=3,Trajet!AK18+Trajet!AK19+Trajet!AK17))))","v":""},{"$f":"IF(Trajet!N19=\"\",\"\",IF(Trajet!N19=1,Trajet!AL17,IF(Trajet!N19=2,Trajet!AL18+Trajet!AL19,IF(Trajet!N19=3,Trajet!AL18+Trajet!AL19+Trajet!AL17))))","v":""},{"$f":"IF(Trajet!O19=\"\",\"\",IF(Trajet!O19=1,Trajet!AM17,IF(Trajet!O19=2,Trajet!AM18+Trajet!AM19,IF(Trajet!O19=3,Trajet!AM18+Trajet!AM19+Trajet!AM17))))","v":""},{"$f":"IF(Trajet!P19=\"\",\"\",IF(Trajet!P19=1,Trajet!AN17,IF(Trajet!P19=2,Trajet!AN18+Trajet!AN19,IF(Trajet!P19=3,Trajet!AN18+Trajet!AN19+Trajet!AN17))))","v":""},{"$f":"IF(Trajet!Q19=\"\",\"\",IF(Trajet!Q19=1,Trajet!AO17,IF(Trajet!Q19=2,Trajet!AO18+Trajet!AO19,IF(Trajet!Q19=3,Trajet!AO18+Trajet!AO19+Trajet!AO17))))","v":""},{"$f":"IF(Trajet!R19=\"\",\"\",IF(Trajet!R19=1,Trajet!AP17,IF(Trajet!R19=2,Trajet!AP18+Trajet!AP19,IF(Trajet!R19=3,Trajet!AP18+Trajet!AP19+Trajet!AP17))))","v":""},{"$f":"IF(Trajet!S19=\"\",\"\",IF(Trajet!S19=1,Trajet!AQ17,IF(Trajet!S19=2,Trajet!AQ18+Trajet!AQ19,IF(Trajet!S19=3,Trajet!AQ18+Trajet!AQ19+Trajet!AQ17))))","v":""},{"$f":"IF(Trajet!T19=\"\",\"\",IF(Trajet!T19=1,Trajet!AR17,IF(Trajet!T19=2,Trajet!AR18+Trajet!AR19,IF(Trajet!T19=3,Trajet!AR18+Trajet!AR19+Trajet!AR17))))","v":""}]
[null,null,"Coûts spécifiques tous CH",null,{"$f":"Trajet!F30","v":0},{"$f":"Trajet!G30","v":0},{"$f":"Trajet!H30","v":0},{"$f":"Trajet!I30","v":0},{"$f":"Trajet!J30","v":0},{"$f":"Trajet!K30","v":0},{"$f":"Trajet!L30","v":0},{"$f":"Trajet!M30","v":0},{"$f":"Trajet!N30","v":0},{"$f":"Trajet!O30","v":0},{"$f":"Trajet!P30","v":0},{"$f":"Trajet!Q30","v":0},{"$f":"Trajet!R30","v":0},{"$f":"Trajet!S30","v":0},{"$f":"Trajet!T30","v":0}]
[null,null,"Coût personnel total tous CH",null,{"$f":"IF(Trajet!F13<1,0,(E15+E16+E17+E18+E19+E20+E22+E21+E23+E24+E25+E26+E28+E27))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G13<1,0,(F15+F16+F17+F18+F19+F20+F22+F21+F23+F24+F25+F26+F27+F28))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H13<1,0,(G15+G16+G17+G18+G19+G20+G22+G21+G23+G24+G25+G26+G27+G28))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I13<1,0,(H15+H16+H17+H18+H19+H20+H22+H21+H23+H24+H25+H26+H27+H28))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!J13<1,0,(I15+I16+I17+I18+I19+I20+I22+I21+I23+I24+I25+I26+I27+I28))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!K13<1,0,(J15+J16+J17+J18+J19+J20+J22+J21+J23+J24+J25+J26+J27+J28))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!L13<1,0,(K15+K16+K17+K18+K19+K20+K22+K21+K23+K24+K25+K26+K27+K28))","v":0},{"$f":"IF(Trajet!M13<1,0,(L15+L16+L17+L18+L19+L20+L22+L21+L23+L24+L25+L26+L27+L28))","v":0},{"$f":"IF(Trajet!N13<1,0,(M15+M16+M17+M18+M19+M20+M22+M21+M23+M24+M25+M26+M27+M28))","v":0},{"$f":"IF(Trajet!O13<1,0,(N15+N16+N17+N18+N19+N20+N22+N21+N23+N24+N25+N26+N27+N28))","v":0},{"$f":"IF(Trajet!P13<1,0,(O15+O16+O17+O18+O19+O20+O22+O21+O23+O24+O25+O26+O27+O28))","v":0},{"$f":"IF(Trajet!Q13<1,0,(P15+P16+P17+P18+P19+P20+P22+P21+P23+P24+P25+P26+P27+P28))","v":0},{"$f":"IF(Trajet!R13<1,0,(Q15+Q16+Q17+Q18+Q19+Q20+Q22+Q21+Q23+Q24+Q25+Q26+Q27+Q28))","v":0},{"$f":"IF(Trajet!S13<1,0,(R15+R16+R17+R18+R19+R20+R22+R21+R23+R24+R25+R26+R27+R28))","v":0},{"$f":"IF(Trajet!T13<1,0,(S15+S16+S17+S18+S19+S20+S22+S21+S23+S24+S25+S26+S27+S28))","v":0}]
[]
[]
[null,null,null,null,null,null,"Coût personnel roulant ",null,null,{"$f":"'Vehicule utilise'!W10","v":""},null,{"$f":"'Vehicule utilise'!S10","v":"Mercedes"}]
[]
[]
[]
[]
[null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Temps de service CH SIMPLE",null,{"$f":"Trajet!F54*24","v":11},{"$f":"Trajet!G54*24","v":0},{"$f":"Trajet!H54*24","v":0},{"$f":"Trajet!I54*24","v":0},{"$f":"Trajet!J54*24","v":0},{"$f":"Trajet!K54*24","v":0},{"$f":"Trajet!L54*24","v":0},{"$f":"Trajet!M54*24","v":0},{"$f":"Trajet!N54*24","v":0},{"$f":"Trajet!O54*24","v":0},{"$f":"Trajet!P54*24","v":0},{"$f":"Trajet!Q54*24","v":0},{"$f":"Trajet!R54*24","v":0},{"$f":"Trajet!S54*24","v":0},{"$f":"Trajet!T54*24","v":0}]
[null,null,"Temps de service CH1 DOUBLE",null,{"$f":"Trajet!F55*24","v":6},{"$f":"Trajet!G55*24","v":0},{"$f":"Trajet!H55*24","v":0},{"$f":"Trajet!I55*24","v":0},{"$f":"Trajet!J55*24","v":0},{"$f":"Trajet!K55*24","v":0},{"$f":"Trajet!L55*24","v":0},{"$f":"Trajet!M55*24","v":0},{"$f":"Trajet!N55*24","v":0},{"$f":"Trajet!O55*24","v":0},{"$f":"Trajet!P55*24","v":0},{"$f":"Trajet!Q55*24","v":0},{"$f":"Trajet!R55*24","v":0},{"$f":"Trajet!S55*24","v":0},{"$f":"Trajet!T55*24","v":0}]
[null,null,"Temps de service CH2 DOUBLE",null,{"$f":"Trajet!F56*24","v":5},{"$f":"Trajet!G56*24","v":0},{"$f":"Trajet!H56*24","v":0},{"$f":"Trajet!I56*24","v":0},{"$f":"Trajet!J56*24","v":0},{"$f":"Trajet!K56*24","v":0},{"$f":"Trajet!L56*24","v":0},{"$f":"Trajet!M56*24","v":0},{"$f":"Trajet!N56*24","v":0},{"$f":"Trajet!O56*24","v":0},{"$f":"Trajet!P56*24","v":0},{"$f":"Trajet!Q56*24","v":0},{"$f":"Trajet!R56*24","v":0},{"$f":"Trajet!S56*24","v":0},{"$f":"Trajet!T56*24","v":0}]
[null,null,"Bruto Sal CH SIMPLE",null,{"$f":"IF(AND(E39>0,E39<=6,Trajet!F53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(E39>0,E39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(E39>6,E39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(E39>0,'Personnel Roulant'!$G$11+(ROUNDUP(E39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":132.29},{"$f":"IF(AND(F39>0,F39<=6,Trajet!G53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(F39>0,F39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(F39>6,F39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(F39>0,'Personnel Roulant'!$G$11+(ROUNDUP(F39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(G39>0,G39<=6,Trajet!H53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(G39>0,G39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(G39>6,G39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(G39>0,'Personnel Roulant'!$G$11+(ROUNDUP(G39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(H39>0,H39<=6,Trajet!I53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(H39>0,H39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(H39>6,H39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(H39>0,'Personnel Roulant'!$G$11+(ROUNDUP(H39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(I39>0,I39<=6,Trajet!J53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(I39>0,I39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(I39>6,I39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(I39>0,'Personnel Roulant'!$G$11+(ROUNDUP(I39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(J39>0,J39<=6,Trajet!K53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(J39>0,J39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(J39>6,J39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(J39>0,'Personnel Roulant'!$G$11+(ROUNDUP(J39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(K39>0,K39<=6,Trajet!L53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(K39>0,K39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(K39>6,K39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(K39>0,'Personnel Roulant'!$G$11+(ROUNDUP(K39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(L39>0,L39<=6,Trajet!M53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(L39>0,L39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(L39>6,L39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(L39>0,'Personnel Roulant'!$G$11+(ROUNDUP(L39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(M39>0,M39<=6,Trajet!N53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(M39>0,M39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(M39>6,M39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(M39>0,'Personnel Roulant'!$G$11+(ROUNDUP(M39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(N39>0,N39<=6,Trajet!O53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(N39>0,N39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(N39>6,N39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(N39>0,'Personnel Roulant'!$G$11+(ROUNDUP(N39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(O39>0,O39<=6,Trajet!P53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(O39>0,O39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(O39>6,O39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(O39>0,'Personnel Roulant'!$G$11+(ROUNDUP(O39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(P39>0,P39<=6,Trajet!Q53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(P39>0,P39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(P39>6,P39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(P39>0,'Personnel Roulant'!$G$11+(ROUNDUP(P39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(Q39>0,Q39<=6,Trajet!R53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(Q39>0,Q39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(Q39>6,Q39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(Q39>0,'Personnel Roulant'!$G$11+(ROUNDUP(Q39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(R39>0,R39<=6,Trajet!S53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(R39>0,R39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(R39>6,R39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(R39>0,'Personnel Roulant'!$G$11+(ROUNDUP(R39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(S39>0,S39<=6,Trajet!T53=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(S39>0,S39<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(S39>6,S39<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(S39>0,'Personnel Roulant'!$G$11+(ROUNDUP(S39,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0}]
[null,null,"Salaire brut CH1 DOUBLE",null,{"$f":"IF(E40=0,0,IF(E40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(E40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(E40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(E40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(E40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(E40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(E40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(E40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(E40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(E40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(E40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":108.11},{"$f":"IF(F40=0,0,IF(F40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(F40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(F40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(F40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(F40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(F40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(F40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(F40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(F40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(F40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(F40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(G40=0,0,IF(G40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(G40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(G40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(G40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(G40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(G40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(G40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(G40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(G40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(G40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(G40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(H40=0,0,IF(H40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(H40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(H40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(H40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(H40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(H40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(H40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(H40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(H40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(H40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(H40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(I40=0,0,IF(I40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(I40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(I40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(I40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(I40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(I40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(I40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(I40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(I40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(I40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(I40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(J40=0,0,IF(J40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(J40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(J40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(J40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(J40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(J40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(J40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(J40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(J40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(J40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(J40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(K40=0,0,IF(K40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(K40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(K40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(K40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(K40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(K40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(K40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(K40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(K40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(K40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(K40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(L40=0,0,IF(L40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(L40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(L40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(L40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(L40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(L40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(L40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(L40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(L40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(L40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(L40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(M40=0,0,IF(M40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(M40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(M40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(M40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(M40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(M40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(M40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(M40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(M40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(M40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(M40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(N40=0,0,IF(N40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(N40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(N40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(N40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(N40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(N40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(N40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(N40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(N40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(N40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(N40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(O40=0,0,IF(O40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(O40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(O40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(O40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(O40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(O40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(O40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(O40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(O40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(O40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(O40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(P40=0,0,IF(P40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(P40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(P40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(P40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(P40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(P40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(P40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(P40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(P40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(P40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(P40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(Q40=0,0,IF(Q40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(Q40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(Q40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(Q40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(Q40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(Q40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(Q40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(Q40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(Q40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(Q40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(Q40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(R40=0,0,IF(R40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(R40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(R40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(R40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(R40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(R40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(R40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(R40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(R40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(R40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(R40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(S40=0,0,IF(S40<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(S40<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(S40<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(S40<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(S40<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(S40<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(S40<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(S40<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(S40<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(S40<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(S40<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0}]
[null,null,"Salaire brut CH2 DOUBLE",null,{"$f":"IF(E41=0,0,IF(E41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(E41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(E41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(E41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(E41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(E41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(E41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(E41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(E41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(E41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(E41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":108.11},{"$f":"IF(F41=0,0,IF(F41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(F41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(F41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(F41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(F41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(F41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(F41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(F41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(F41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(F41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(F41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(G41=0,0,IF(G41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(G41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(G41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(G41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(G41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(G41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(G41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(G41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(G41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(G41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(G41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(H41=0,0,IF(H41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(H41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(H41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(H41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(H41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(H41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(H41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(H41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(H41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(H41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(H41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(I41=0,0,IF(I41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(I41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(I41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(I41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(I41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(I41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(I41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(I41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(I41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(I41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(I41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(J41=0,0,IF(J41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(J41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(J41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(J41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(J41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(J41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(J41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(J41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(J41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(J41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(J41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(K41=0,0,IF(K41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(K41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(K41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(K41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(K41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(K41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(K41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(K41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(K41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(K41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(K41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(L41=0,0,IF(L41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(L41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(L41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(L41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(L41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(L41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(L41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(L41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(L41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(L41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(L41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(M41=0,0,IF(M41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(M41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(M41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(M41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(M41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(M41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(M41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(M41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(M41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(M41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(M41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(N41=0,0,IF(N41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(N41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(N41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(N41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(N41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(N41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(N41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(N41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(N41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(N41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(N41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(O41=0,0,IF(O41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(O41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(O41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(O41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(O41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(O41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(O41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(O41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(O41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(O41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(O41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(P41=0,0,IF(P41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(P41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(P41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(P41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(P41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(P41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(P41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(P41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(P41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(P41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(P41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(Q41=0,0,IF(Q41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(Q41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(Q41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(Q41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(Q41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(Q41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(Q41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(Q41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(Q41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(Q41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(Q41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(R41=0,0,IF(R41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(R41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(R41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(R41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(R41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(R41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(R41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(R41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(R41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(R41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(R41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(S41=0,0,IF(S41<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(S41<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(S41<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(S41<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(S41<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(S41<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(S41<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(S41<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(S41<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(S41<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(S41<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0}]
[null,null,"Compensation Dimanche tous CH",null,{"$f":"Trajet!F57*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!G57*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!H57*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!I57*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!J57*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!K57*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!L57*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!M57*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!N57*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!O57*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!P57*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!Q57*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!R57*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!S57*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!T57*'Personnel Roulant'!$G$48","v":0}]
[null,null,"Inactivité à l'étranger tous CH",null,{"$f":"Trajet!F58*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!G58*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!H58*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!I58*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!J58*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!K58*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!L58*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!M58*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!N58*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!O58*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!P58*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!Q58*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!R58*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!S58*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!T58*'Personnel Roulant'!$G$50","v":0}]
[null,null,"Prime fin d'année tous CH",null,{"$f":"IF(Trajet!F46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!F52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!G52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!H52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!I52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!J46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!J52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!K46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!K52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!L46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!L52))","v":0},{"$f":"IF(Trajet!M46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!M52))","v":0},{"$f":"IF(Trajet!N46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!N52))","v":0},{"$f":"IF(Trajet!O46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!O52))","v":0},{"$f":"IF(Trajet!P46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!P52))","v":0},{"$f":"IF(Trajet!Q46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!Q52))","v":0},{"$f":"IF(Trajet!R46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!R52))","v":0},{"$f":"IF(Trajet!S46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!S52))","v":0},{"$f":"IF(Trajet!T46<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!T52))","v":0}]
[null,null,"ONSS employeur tous CH",null,{"$f":"IF(Trajet!F46<1,0,((E42+E43+E44+E45+E46+E47)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G46<1,0,((F42+F43+F44+F45+F46+F47)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H46<1,0,((G42+G43+G44+G45+G46+G47)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I46<1,0,((H42+H43+H44+H45+H46+H47)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!J46<1,0,((I42+I43+I44+I45+I46+I47)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!K46<1,0,((J42+J43+J44+J45+J46+J47)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!L46<1,0,((K42+K43+K44+K45+K46+K47)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!M46<1,0,((L42+L43+L44+L45+L46+L47)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!N46<1,0,((M42+M43+M44+M45+M46+M47)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!O46<1,0,((N42+N43+N44+N45+N46+N47)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!P46<1,0,((O42+O43+O44+O45+O46+O47)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!Q46<1,0,((P42+P43+P44+P45+P46+P47)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!R46<1,0,((Q42+Q43+Q44+Q45+Q46+Q47)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!S46<1,0,((R42+R43+R44+R45+R46+R47)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!T46<1,0,((S42+S43+S44+S45+S46+S47)*1.08*'Personnel Roulant'!$G$52))","v":0}]
[null,null,"Eco-cheques tous CH",null,{"$f":"IF(Trajet!F46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!F52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!G52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!H52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!I52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!J46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!J52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!K46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!K52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!L46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!L52))","v":0},{"$f":"IF(Trajet!M46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!M52))","v":0},{"$f":"IF(Trajet!N46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!N52))","v":0},{"$f":"IF(Trajet!O46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!O52))","v":0},{"$f":"IF(Trajet!P46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!P52))","v":0},{"$f":"IF(Trajet!Q46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!Q52))","v":0},{"$f":"IF(Trajet!R46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!R52))","v":0},{"$f":"IF(Trajet!S46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!S52))","v":0},{"$f":"IF(Trajet!T46<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!T52))","v":0}]
[null,null,"RGTP CH SIMPLE",null,{"$f":"ROUNDUP(E39,0)*'Personnel Roulant'!$G$40","v":23.209999999999997},{"$f":"ROUNDUP(F39,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(G39,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H39,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I39,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J39,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K39,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L39,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M39,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N39,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O39,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P39,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q39,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R39,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S39,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"RGTP CH1 DOUBLE",null,{"$f":"ROUNDUP(E40,0)*'Personnel Roulant'!$G$40","v":12.66},{"$f":"ROUNDUP(F40,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(G40,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H40,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I40,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J40,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K40,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L40,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M40,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N40,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O40,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P40,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q40,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R40,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S40,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"RGTP CH2 DOUBLE",null,{"$f":"ROUNDUP(E41,0)*'Personnel Roulant'!$G$40","v":10.549999999999999},{"$f":"ROUNDUP(F41,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(G41,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H41,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I41,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J41,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K41,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L41,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M41,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N41,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O41,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P41,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q41,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R41,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S41,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"Autres coûts tous CH",null,{"$f":"IF(Trajet!F46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!F52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!G52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!H52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!I52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!J46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!J52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!K46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!K52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!L46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!L52))","v":0},{"$f":"IF(Trajet!M46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!M52))","v":0},{"$f":"IF(Trajet!N46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!N52))","v":0},{"$f":"IF(Trajet!O46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!O52))","v":0},{"$f":"IF(Trajet!P46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!P52))","v":0},{"$f":"IF(Trajet!Q46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!Q52))","v":0},{"$f":"IF(Trajet!R46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!R52))","v":0},{"$f":"IF(Trajet!S46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!S52))","v":0},{"$f":"IF(Trajet!T46<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!T52))","v":0}]
[null,null,"Primes supp Dimanche + Jour férié",{"$f":"IF(Trajet!E57>0,\"\",IF(AND(Trajet!AB51=0,Trajet!AC51=1,Trajet!E54*24>=3,Trajet!E54*24+Trajet!D54*24>6),50,IF(AND(Trajet!AB51=0,Trajet!AC51=1,Trajet!E54*24>=3,Trajet!E54*24+Trajet!D54*24<=6),30,IF(AND(Trajet!AB51=0,Trajet!AC51=1,Trajet!E55*24>=3,Trajet!E55*24+Trajet!D55*24>6),50,IF(AND(Trajet!AB51=0,Trajet!AC51=1,Trajet!E55*24>=3,Trajet!E55*24+Trajet!D55*24<=6),30,IF(AND(Trajet!AB51=0,Trajet!AC51=1,Trajet!E56*24>=3,Trajet!E56*24+Trajet!D56*24>6),50,IF(AND(Trajet!AB51=0,Trajet!AC51=1,Trajet!E56*24>=3,Trajet!E56*24+Trajet!D56*24<=6),30,IF(AND(Trajet!AC51=1,Trajet!E54*24<=6,Trajet!E54*24>0),30,IF(AND(Trajet!AC51=1,Trajet!E54*24>6,Trajet!E54*24>0),50,IF(AND(Trajet!AC51=1,Trajet!E55*24<=6,Trajet!E55*24>0),30,IF(AND(Trajet!AC51=1,Trajet!E55*24>6,Trajet!E55*24>0),50,IF(AND(Trajet!AC51=1,Trajet!E56*24<=6,Trajet!E56*24>0),30,IF(AND(Trajet!AC51=1,Trajet!E56*24>6,Trajet!E56*24>0),50,\"\")))))))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(Trajet!F52=\"\",\"\",IF(Trajet!F52=1,Trajet!AD50,IF(Trajet!F52=2,Trajet!AD51+Trajet!AD52,IF(Trajet!F52=3,Trajet!AD50+Trajet!AD51+Trajet!AD52))))","v":110},{"$f":"IF(Trajet!G52=\"\",\"\",IF(Trajet!G52=1,Trajet!AE50,IF(Trajet!G52=2,Trajet!AE51+Trajet!AE52,IF(Trajet!G52=3,Trajet!AE50+Trajet!AE51+Trajet!AE52))))","v":""},{"$f":"IF(Trajet!H52=\"\",\"\",IF(Trajet!H52=1,Trajet!AF50,IF(Trajet!H52=2,Trajet!AF51+Trajet!AF52,IF(Trajet!H52=3,Trajet!AF50+Trajet!AF51+Trajet!AF52))))","v":""},{"$f":"IF(Trajet!I52=\"\",\"\",IF(Trajet!I52=1,Trajet!AG50,IF(Trajet!I52=2,Trajet!AG51+Trajet!AG52,IF(Trajet!I52=3,Trajet!AG50+Trajet!AG51+Trajet!AG52))))","v":""},{"$f":"IF(Trajet!J52=\"\",\"\",IF(Trajet!J52=1,Trajet!AH50,IF(Trajet!J52=2,Trajet!AH51+Trajet!AH52,IF(Trajet!J52=3,Trajet!AH50+Trajet!AH51+Trajet!AH52))))","v":""},{"$f":"IF(Trajet!K52=\"\",\"\",IF(Trajet!K52=1,Trajet!AI50,IF(Trajet!K52=2,Trajet!AI51+Trajet!AI52,IF(Trajet!K52=3,Trajet!AI50+Trajet!AI51+Trajet!AI52))))","v":""},{"$f":"IF(Trajet!L52=\"\",\"\",IF(Trajet!L52=1,Trajet!AJ50,IF(Trajet!L52=2,Trajet!AJ51+Trajet!AJ52,IF(Trajet!L52=3,Trajet!AJ50+Trajet!AJ51+Trajet!AJ52))))","v":""},{"$f":"IF(Trajet!M52=\"\",\"\",IF(Trajet!M52=1,Trajet!AK50,IF(Trajet!M52=2,Trajet!AK51+Trajet!AK52,IF(Trajet!M52=3,Trajet!AK50+Trajet!AK51+Trajet!AK52))))","v":""},{"$f":"IF(Trajet!N52=\"\",\"\",IF(Trajet!N52=1,Trajet!AL50,IF(Trajet!N52=2,Trajet!AL51+Trajet!AL52,IF(Trajet!N52=3,Trajet!AL50+Trajet!AL51+Trajet!AL52))))","v":""},{"$f":"IF(Trajet!O52=\"\",\"\",IF(Trajet!O52=1,Trajet!AM50,IF(Trajet!O52=2,Trajet!AM51+Trajet!AM52,IF(Trajet!O52=3,Trajet!AM50+Trajet!AM51+Trajet!AM52))))","v":""},{"$f":"IF(Trajet!P52=\"\",\"\",IF(Trajet!P52=1,Trajet!AN50,IF(Trajet!P52=2,Trajet!AN51+Trajet!AN52,IF(Trajet!P52=3,Trajet!AN50+Trajet!AN51+Trajet!AN52))))","v":""},{"$f":"IF(Trajet!Q52=\"\",\"\",IF(Trajet!Q52=1,Trajet!AO50,IF(Trajet!Q52=2,Trajet!AO51+Trajet!AO52,IF(Trajet!Q52=3,Trajet!AO50+Trajet!AO51+Trajet!AO52))))","v":""},{"$f":"IF(Trajet!R52=\"\",\"\",IF(Trajet!R52=1,Trajet!AP50,IF(Trajet!R52=2,Trajet!AP51+Trajet!AP52,IF(Trajet!R52=3,Trajet!AP50+Trajet!AP51+Trajet!AP52))))","v":""},{"$f":"IF(Trajet!S52=\"\",\"\",IF(Trajet!S52=1,Trajet!AQ50,IF(Trajet!S52=2,Trajet!AQ51+Trajet!AQ52,IF(Trajet!S52=3,Trajet!AQ50+Trajet!AQ51+Trajet!AQ52))))","v":""},{"$f":"IF(Trajet!T52=\"\",\"\",IF(Trajet!T52=1,Trajet!AR50,IF(Trajet!T52=2,Trajet!AR51+Trajet!AR52,IF(Trajet!T52=3,Trajet!AR50+Trajet!AR51+Trajet!AR52))))","v":""}]
[null,null,"Coûts spécifiques tous CH",null,{"$f":"Trajet!F63","v":0},{"$f":"Trajet!G63","v":0},{"$f":"Trajet!H63","v":0},{"$f":"Trajet!I63","v":0},{"$f":"Trajet!J63","v":0},{"$f":"Trajet!K63","v":0},{"$f":"Trajet!L63","v":0},{"$f":"Trajet!M63","v":0},{"$f":"Trajet!N63","v":0},{"$f":"Trajet!O63","v":0},{"$f":"Trajet!P63","v":0},{"$f":"Trajet!Q63","v":0},{"$f":"Trajet!R63","v":0},{"$f":"Trajet!S63","v":0},{"$f":"Trajet!T63","v":0}]
[null,null,"Coût personnel total tous CH",null,{"$f":"IF(Trajet!F46<1,0,(E42+E43+E44+E45+E46+E47+E49+E48+E50+E51+E52+E53+E54+E55))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G46<1,0,(F42+F43+F44+F45+F46+F47+F49+F48+F50+F51+F52+F53+F54+F55))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H46<1,0,(G42+G43+G44+G45+G46+G47+G49+G48+G50+G51+G52+G53+G54+G55))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I46<1,0,(H42+H43+H44+H45+H46+H47+H49+H48+H50+H51+H52+H53+H54+H55))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!J46<1,0,(I42+I43+I44+I45+I46+I47+I49+I48+I50+I51+I52+I53+I54+I55))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!K46<1,0,(J42+J43+J44+J45+J46+J47+J49+J48+J50+J51+J52+J53+J54+J55))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!L46<1,0,(K42+K43+K44+K45+K46+K47+K49+K48+K50+K51+K52+K53+K54+K55))","v":0},{"$f":"IF(Trajet!M46<1,0,(L42+L43+L44+L45+L46+L47+L49+L48+L50+L51+L52+L53+L54+L55))","v":0},{"$f":"IF(Trajet!N46<1,0,(M42+M43+M44+M45+M46+M47+M49+M48+M50+M51+M52+M53+M54+M55))","v":0},{"$f":"IF(Trajet!O46<1,0,(N42+N43+N44+N45+N46+N47+N49+N48+N50+N51+N52+N53+N54+N55))","v":0},{"$f":"IF(Trajet!P46<1,0,(O42+O43+O44+O45+O46+O47+O49+O48+O50+O51+O52+O53+O54+O55))","v":0},{"$f":"IF(Trajet!Q46<1,0,(P42+P43+P44+P45+P46+P47+P49+P48+P50+P51+P52+P53+P54+P55))","v":0},{"$f":"IF(Trajet!R46<1,0,(Q42+Q43+Q44+Q45+Q46+Q47+Q49+Q48+Q50+Q51+Q52+Q53+Q54+Q55))","v":0},{"$f":"IF(Trajet!S46<1,0,(R42+R43+R44+R45+R46+R47+R49+R48+R50+R51+R52+R53+R54+R55))","v":0},{"$f":"IF(Trajet!T46<1,0,(S42+S43+S44+S45+S46+S47+S49+S48+S50+S51+S52+S53+S54+S55))","v":0}]
[]
[]
[null,null,null,null,null,null,"Coût personnel roulant ",null,null,{"$f":"'Vehicule utilise'!W12","v":""},null,{"$f":"'Vehicule utilise'!S12","v":"Mercedes"}]
[]
[]
[]
[]
[null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Temps de service CH SIMPLE",null,{"$f":"Trajet!F85*24","v":6},{"$f":"Trajet!G85*24","v":0},{"$f":"Trajet!H85*24","v":0},{"$f":"Trajet!I85*24","v":0},{"$f":"Trajet!J85*24","v":0},{"$f":"Trajet!K85*24","v":0},{"$f":"Trajet!L85*24","v":0},{"$f":"Trajet!M85*24","v":0},{"$f":"Trajet!N85*24","v":0},{"$f":"Trajet!O85*24","v":0},{"$f":"Trajet!P85*24","v":0},{"$f":"Trajet!Q85*24","v":0},{"$f":"Trajet!R85*24","v":0},{"$f":"Trajet!S85*24","v":0},{"$f":"Trajet!T85*24","v":0}]
[null,null,"Temps de service CH1 DOUBLE",null,{"$f":"Trajet!F86*24","v":18},{"$f":"Trajet!G86*24","v":7.8166666666666664},{"$f":"Trajet!H86*24","v":0},{"$f":"Trajet!I86*24","v":0},{"$f":"Trajet!J86*24","v":0},{"$f":"Trajet!K86*24","v":0},{"$f":"Trajet!L86*24","v":0},{"$f":"Trajet!M86*24","v":0},{"$f":"Trajet!N86*24","v":0},{"$f":"Trajet!O86*24","v":0},{"$f":"Trajet!P86*24","v":0},{"$f":"Trajet!Q86*24","v":0},{"$f":"Trajet!R86*24","v":0},{"$f":"Trajet!S86*24","v":0},{"$f":"Trajet!T86*24","v":0}]
[null,null,"Temps de service CH2 DOUBLE",null,{"$f":"Trajet!F87*24","v":18},{"$f":"Trajet!G87*24","v":7.8166666666666664},{"$f":"Trajet!H87*24","v":0},{"$f":"Trajet!I87*24","v":0},{"$f":"Trajet!J87*24","v":0},{"$f":"Trajet!K87*24","v":0},{"$f":"Trajet!L87*24","v":0},{"$f":"Trajet!M87*24","v":0},{"$f":"Trajet!N87*24","v":0},{"$f":"Trajet!O87*24","v":0},{"$f":"Trajet!P87*24","v":0},{"$f":"Trajet!Q87*24","v":0},{"$f":"Trajet!R87*24","v":0},{"$f":"Trajet!S87*24","v":0},{"$f":"Trajet!T87*24","v":0}]
[null,null,"Bruto Sal CH SIMPLE",null,{"$f":"IF(AND(E66>0,E66<=6,Trajet!F79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(E66>0,E66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(E66>6,E66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(E66>0,'Personnel Roulant'!$G$11+(ROUNDUP(E66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":81.320000000000007},{"$f":"IF(AND(F66>0,F66<=6,Trajet!G79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(F66>0,F66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(F66>6,F66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(F66>0,'Personnel Roulant'!$G$11+(ROUNDUP(F66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(G66>0,G66<=6,Trajet!H79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(G66>0,G66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(G66>6,G66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(G66>0,'Personnel Roulant'!$G$11+(ROUNDUP(G66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(H66>0,H66<=6,Trajet!I79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(H66>0,H66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(H66>6,H66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(H66>0,'Personnel Roulant'!$G$11+(ROUNDUP(H66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(I66>0,I66<=6,Trajet!J79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(I66>0,I66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(I66>6,I66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(I66>0,'Personnel Roulant'!$G$11+(ROUNDUP(I66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(J66>0,J66<=6,Trajet!K79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(J66>0,J66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(J66>6,J66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(J66>0,'Personnel Roulant'!$G$11+(ROUNDUP(J66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(K66>0,K66<=6,Trajet!L79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(K66>0,K66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(K66>6,K66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(K66>0,'Personnel Roulant'!$G$11+(ROUNDUP(K66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(L66>0,L66<=6,Trajet!M79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(L66>0,L66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(L66>6,L66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(L66>0,'Personnel Roulant'!$G$11+(ROUNDUP(L66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(M66>0,M66<=6,Trajet!N79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(M66>0,M66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(M66>6,M66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(M66>0,'Personnel Roulant'!$G$11+(ROUNDUP(M66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(N66>0,N66<=6,Trajet!O79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(N66>0,N66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(N66>6,N66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(N66>0,'Personnel Roulant'!$G$11+(ROUNDUP(N66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(O66>0,O66<=6,Trajet!P79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(O66>0,O66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(O66>6,O66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(O66>0,'Personnel Roulant'!$G$11+(ROUNDUP(O66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(P66>0,P66<=6,Trajet!Q79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(P66>0,P66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(P66>6,P66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(P66>0,'Personnel Roulant'!$G$11+(ROUNDUP(P66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(Q66>0,Q66<=6,Trajet!R79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(Q66>0,Q66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(Q66>6,Q66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(Q66>0,'Personnel Roulant'!$G$11+(ROUNDUP(Q66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(R66>0,R66<=6,Trajet!S79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(R66>0,R66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(R66>6,R66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(R66>0,'Personnel Roulant'!$G$11+(ROUNDUP(R66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(S66>0,S66<=6,Trajet!T79=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(S66>0,S66<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(S66>6,S66<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(S66>0,'Personnel Roulant'!$G$11+(ROUNDUP(S66,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0}]
[null,null,"Salaire brut CH1 DOUBLE",null,{"$f":"IF(E67=0,0,IF(E67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(E67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(E67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(E67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(E67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(E67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(E67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(E67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(E67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(E67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(E67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":184.58},{"$f":"IF(F67=0,0,IF(F67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(F67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(F67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(F67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(F67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(F67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(F67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(F67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(F67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(F67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(F67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":108.11},{"$f":"IF(G67=0,0,IF(G67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(G67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(G67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(G67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(G67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(G67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(G67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(G67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(G67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(G67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(G67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(H67=0,0,IF(H67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(H67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(H67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(H67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(H67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(H67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(H67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(H67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(H67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(H67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(H67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(I67=0,0,IF(I67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(I67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(I67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(I67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(I67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(I67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(I67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(I67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(I67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(I67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(I67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(J67=0,0,IF(J67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(J67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(J67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(J67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(J67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(J67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(J67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(J67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(J67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(J67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(J67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(K67=0,0,IF(K67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(K67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(K67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(K67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(K67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(K67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(K67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(K67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(K67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(K67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(K67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(L67=0,0,IF(L67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(L67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(L67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(L67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(L67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(L67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(L67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(L67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(L67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(L67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(L67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(M67=0,0,IF(M67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(M67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(M67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(M67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(M67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(M67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(M67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(M67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(M67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(M67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(M67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(N67=0,0,IF(N67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(N67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(N67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(N67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(N67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(N67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(N67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(N67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(N67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(N67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(N67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(O67=0,0,IF(O67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(O67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(O67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(O67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(O67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(O67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(O67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(O67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(O67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(O67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(O67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(P67=0,0,IF(P67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(P67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(P67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(P67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(P67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(P67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(P67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(P67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(P67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(P67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(P67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(Q67=0,0,IF(Q67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(Q67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(Q67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(Q67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(Q67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(Q67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(Q67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(Q67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(Q67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(Q67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(Q67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(R67=0,0,IF(R67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(R67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(R67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(R67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(R67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(R67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(R67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(R67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(R67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(R67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(R67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(S67=0,0,IF(S67<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(S67<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(S67<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(S67<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(S67<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(S67<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(S67<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(S67<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(S67<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(S67<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(S67<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0}]
[null,null,"Salaire brut CH2 DOUBLE",null,{"$f":"IF(E68=0,0,IF(E68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(E68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(E68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(E68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(E68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(E68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(E68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(E68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(E68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(E68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(E68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":184.58},{"$f":"IF(F68=0,0,IF(F68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(F68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(F68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(F68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(F68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(F68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(F68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(F68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(F68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(F68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(F68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":108.11},{"$f":"IF(G68=0,0,IF(G68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(G68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(G68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(G68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(G68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(G68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(G68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(G68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(G68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(G68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(G68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(H68=0,0,IF(H68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(H68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(H68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(H68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(H68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(H68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(H68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(H68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(H68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(H68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(H68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(I68=0,0,IF(I68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(I68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(I68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(I68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(I68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(I68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(I68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(I68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(I68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(I68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(I68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(J68=0,0,IF(J68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(J68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(J68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(J68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(J68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(J68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(J68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(J68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(J68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(J68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(J68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(K68=0,0,IF(K68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(K68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(K68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(K68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(K68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(K68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(K68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(K68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(K68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(K68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(K68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(L68=0,0,IF(L68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(L68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(L68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(L68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(L68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(L68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(L68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(L68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(L68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(L68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(L68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(M68=0,0,IF(M68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(M68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(M68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(M68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(M68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(M68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(M68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(M68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(M68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(M68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(M68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(N68=0,0,IF(N68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(N68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(N68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(N68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(N68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(N68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(N68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(N68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(N68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(N68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(N68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(O68=0,0,IF(O68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(O68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(O68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(O68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(O68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(O68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(O68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(O68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(O68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(O68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(O68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(P68=0,0,IF(P68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(P68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(P68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(P68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(P68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(P68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(P68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(P68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(P68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(P68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(P68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(Q68=0,0,IF(Q68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(Q68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(Q68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(Q68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(Q68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(Q68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(Q68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(Q68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(Q68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(Q68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(Q68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(R68=0,0,IF(R68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(R68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(R68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(R68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(R68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(R68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(R68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(R68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(R68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(R68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(R68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(S68=0,0,IF(S68<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(S68<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(S68<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(S68<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(S68<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(S68<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(S68<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(S68<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(S68<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(S68<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(S68<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0}]
[null,null,"Compensation Dimanche tous CH",null,{"$f":"Trajet!F88*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!G88*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!H88*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!I88*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!J88*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!K88*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!L88*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!M88*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!N88*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!O88*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!P88*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!Q88*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!R88*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!S88*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!T88*'Personnel Roulant'!$G$48","v":0}]
[null,null,"Inactivité à l'étranger tous CH",null,{"$f":"Trajet!F89*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!G89*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!H89*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!I89*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!J89*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!K89*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!L89*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!M89*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!N89*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!O89*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!P89*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!Q89*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!R89*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!S89*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!T89*'Personnel Roulant'!$G$50","v":0}]
[null,null,"Prime fin d'année tous CH",null,{"$f":"IF(Trajet!F77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!F83))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!G83))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!H83))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!I83))","v":0},{"$f":"IF(Trajet!J77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!J83))","v":0},{"$f":"IF(Trajet!K77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!K83))","v":0},{"$f":"IF(Trajet!L77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!L83))","v":0},{"$f":"IF(Trajet!M77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!M83))","v":0},{"$f":"IF(Trajet!N77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!N83))","v":0},{"$f":"IF(Trajet!O77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!O83))","v":0},{"$f":"IF(Trajet!P77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!P83))","v":0},{"$f":"IF(Trajet!Q77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!Q83))","v":0},{"$f":"IF(Trajet!R77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!R83))","v":0},{"$f":"IF(Trajet!S77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!S83))","v":0},{"$f":"IF(Trajet!T77<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!T83))","v":0}]
[null,null,"ONSS employeur tous CH",null,{"$f":"IF(Trajet!F77<1,0,((E69+E70+E71+E72+E73+E74)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G77<1,0,((F69+F70+F71+F72+F73+F74)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H77<1,0,((G69+G70+G71+G72+G73+G74)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I77<1,0,((H69+H70+H71+H72+H73+H74)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!J77<1,0,((I69+I70+I71+I72+I73+I74)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!K77<1,0,((J69+J70+J71+J72+J73+J74)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!L77<1,0,((K69+K70+K71+K72+K73+K74)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!M77<1,0,((L69+L70+L71+L72+L73+L74)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!N77<1,0,((M69+M70+M71+M72+M73+M74)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!O77<1,0,((N69+N70+N71+N72+N73+N74)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!P77<1,0,((O69+O70+O71+O72+O73+O74)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!Q77<1,0,((P69+P70+P71+P72+P73+P74)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!R77<1,0,((Q69+Q70+Q71+Q72+Q73+Q74)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!S77<1,0,((R69+R70+R71+R72+R73+R74)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!T77<1,0,((S69+S70+S71+S72+S73+S74)*1.08*'Personnel Roulant'!$G$52))","v":0}]
[null,null,"Eco-cheques tous CH",null,{"$f":"IF(Trajet!F77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!F83))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!G83))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!H83))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!I83))","v":0},{"$f":"IF(Trajet!J77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!J83))","v":0},{"$f":"IF(Trajet!K77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!K83))","v":0},{"$f":"IF(Trajet!L77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!L83))","v":0},{"$f":"IF(Trajet!M77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!M83))","v":0},{"$f":"IF(Trajet!N77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!N83))","v":0},{"$f":"IF(Trajet!O77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!O83))","v":0},{"$f":"IF(Trajet!P77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!P83))","v":0},{"$f":"IF(Trajet!Q77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!Q83))","v":0},{"$f":"IF(Trajet!R77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!R83))","v":0},{"$f":"IF(Trajet!S77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!S83))","v":0},{"$f":"IF(Trajet!T77<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!T83))","v":0}]
[null,null,"RGTP CH SIMPLE",null,{"$f":"ROUNDUP(E66,0)*'Personnel Roulant'!$G$40","v":12.66},{"$f":"ROUNDUP(F66,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(G66,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H66,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I66,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J66,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K66,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L66,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M66,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N66,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O66,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P66,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q66,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R66,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S66,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"RGTP CH1 DOUBLE",null,{"$f":"ROUNDUP(E67,0)*'Personnel Roulant'!$G$40","v":37.979999999999997},{"$f":"ROUNDUP(F67,0)*'Personnel Roulant'!$G$40","v":16.88},{"$f":"ROUNDUP(G67,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H67,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I67,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J67,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K67,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L67,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M67,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N67,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O67,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P67,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q67,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R67,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S67,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"RGTP CH2 DOUBLE",null,{"$f":"ROUNDUP(E68,0)*'Personnel Roulant'!$G$40","v":37.979999999999997},{"$f":"ROUNDUP(F68,0)*'Personnel Roulant'!$G$40","v":16.88},{"$f":"ROUNDUP(G68,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H68,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I68,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J68,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K68,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L68,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M68,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N68,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O68,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P68,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q68,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R68,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S68,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"Autres coûts tous CH",null,{"$f":"IF(Trajet!F77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!F83))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!G83))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!H83))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!I83))","v":0},{"$f":"IF(Trajet!J77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!J83))","v":0},{"$f":"IF(Trajet!K77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!K83))","v":0},{"$f":"IF(Trajet!L77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!L83))","v":0},{"$f":"IF(Trajet!M77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!M83))","v":0},{"$f":"IF(Trajet!N77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!N83))","v":0},{"$f":"IF(Trajet!O77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!O83))","v":0},{"$f":"IF(Trajet!P77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!P83))","v":0},{"$f":"IF(Trajet!Q77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!Q83))","v":0},{"$f":"IF(Trajet!R77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!R83))","v":0},{"$f":"IF(Trajet!S77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!S83))","v":0},{"$f":"IF(Trajet!T77<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!T83))","v":0}]
[null,null,"Primes supp Dimanche + Jour férié",null,{"$f":"IF(Trajet!F83=\"\",\"\",IF(Trajet!F83=1,Trajet!AD81,IF(Trajet!F83=2,Trajet!AD81+Trajet!AD82,IF(Trajet!F83=3,Trajet!AD81+Trajet!AD82+Trajet!AD83))))","v":130},{"$f":"IF(Trajet!G83=\"\",\"\",IF(Trajet!G83=1,Trajet!AE81,IF(Trajet!G83=2,Trajet!AE81+Trajet!AE82,IF(Trajet!G83=3,Trajet!AE81+Trajet!AE82+Trajet!AE83))))","v":0},{"$f":"IF(Trajet!H83=\"\",\"\",IF(Trajet!H83=1,Trajet!AF81,IF(Trajet!H83=2,Trajet!AF81+Trajet!AF82,IF(Trajet!H83=3,Trajet!AF81+Trajet!AF82+Trajet!AF83))))","v":""},{"$f":"IF(Trajet!I83=\"\",\"\",IF(Trajet!I83=1,Trajet!AG81,IF(Trajet!I83=2,Trajet!AG81+Trajet!AG82,IF(Trajet!I83=3,Trajet!AG81+Trajet!AG82+Trajet!AG83))))","v":""},{"$f":"IF(Trajet!J83=\"\",\"\",IF(Trajet!J83=1,Trajet!AH81,IF(Trajet!J83=2,Trajet!AH81+Trajet!AH82,IF(Trajet!J83=3,Trajet!AH81+Trajet!AH82+Trajet!AH83))))","v":""},{"$f":"IF(Trajet!K83=\"\",\"\",IF(Trajet!K83=1,Trajet!AI81,IF(Trajet!K83=2,Trajet!AI81+Trajet!AI82,IF(Trajet!K83=3,Trajet!AI81+Trajet!AI82+Trajet!AI83))))","v":""},{"$f":"IF(Trajet!L83=\"\",\"\",IF(Trajet!L83=1,Trajet!AJ81,IF(Trajet!L83=2,Trajet!AJ81+Trajet!AJ82,IF(Trajet!L83=3,Trajet!AJ81+Trajet!AJ82+Trajet!AJ83))))","v":""},{"$f":"IF(Trajet!M83=\"\",\"\",IF(Trajet!M83=1,Trajet!AK81,IF(Trajet!M83=2,Trajet!AK81+Trajet!AK82,IF(Trajet!M83=3,Trajet!AK81+Trajet!AK82+Trajet!AK83))))","v":""},{"$f":"IF(Trajet!N83=\"\",\"\",IF(Trajet!N83=1,Trajet!AL81,IF(Trajet!N83=2,Trajet!AL81+Trajet!AL82,IF(Trajet!N83=3,Trajet!AL81+Trajet!AL82+Trajet!AL83))))","v":""},{"$f":"IF(Trajet!O83=\"\",\"\",IF(Trajet!O83=1,Trajet!AM81,IF(Trajet!O83=2,Trajet!AM81+Trajet!AM82,IF(Trajet!O83=3,Trajet!AM81+Trajet!AM82+Trajet!AM83))))","v":""},{"$f":"IF(Trajet!P83=\"\",\"\",IF(Trajet!P83=1,Trajet!AN81,IF(Trajet!P83=2,Trajet!AN81+Trajet!AN82,IF(Trajet!P83=3,Trajet!AN81+Trajet!AN82+Trajet!AN83))))","v":""},{"$f":"IF(Trajet!Q83=\"\",\"\",IF(Trajet!Q83=1,Trajet!AO81,IF(Trajet!Q83=2,Trajet!AO81+Trajet!AO82,IF(Trajet!Q83=3,Trajet!AO81+Trajet!AO82+Trajet!AO83))))","v":""},{"$f":"IF(Trajet!R83=\"\",\"\",IF(Trajet!R83=1,Trajet!AP81,IF(Trajet!R83=2,Trajet!AP81+Trajet!AP82,IF(Trajet!R83=3,Trajet!AP81+Trajet!AP82+Trajet!AP83))))","v":""},{"$f":"IF(Trajet!S83=\"\",\"\",IF(Trajet!S83=1,Trajet!AQ81,IF(Trajet!S83=2,Trajet!AQ81+Trajet!AQ82,IF(Trajet!S83=3,Trajet!AQ81+Trajet!AQ82+Trajet!AQ83))))","v":""},{"$f":"IF(Trajet!T83=\"\",\"\",IF(Trajet!T83=1,Trajet!AR81,IF(Trajet!T83=2,Trajet!AR81+Trajet!AR82,IF(Trajet!T83=3,Trajet!AR81+Trajet!AR82+Trajet!AR83))))","v":""}]
[null,null,"Coûts spécifiques tous CH",null,{"$f":"Trajet!F94","v":200},{"$f":"Trajet!G94","v":187},{"$f":"Trajet!H94","v":0},{"$f":"Trajet!I94","v":0},{"$f":"Trajet!J94","v":0},{"$f":"Trajet!K94","v":0},{"$f":"Trajet!L94","v":0},{"$f":"Trajet!M94","v":0},{"$f":"Trajet!N94","v":0},{"$f":"Trajet!O94","v":0},{"$f":"Trajet!P94","v":0},{"$f":"Trajet!Q94","v":0},{"$f":"Trajet!R94","v":0},{"$f":"Trajet!S94","v":0},{"$f":"Trajet!T94","v":0}]
[null,null,"Coût personnel total tous CH",null,{"$f":"IF(Trajet!F77<1,0,(E69+E70+E71+E72+E73+E74+E76+E75+E77+E78+E79+E80+E81+E82))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G77<1,0,(F69+F70+F71+F72+F73+F74+F76+F75+F77+F78+F79+F80+F81+F82))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H77<1,0,(G69+G70+G71+G72+G73+G74+G76+G75+G77+G78+G79+G80+G81+G82))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!I77<1,0,(H69+H70+H71+H72+H73+H74+H76+H75+H77+H78+H79+H80+H81+H82))","v":0},{"$f":"IF(Trajet!J77<1,0,(I69+I70+I71+I72+I73+I74+I76+I75+I77+I78+I79+I80+I81+I82))","v":0},{"$f":"IF(Trajet!K77<1,0,(J69+J70+J71+J72+J73+J74+J76+J75+J77+J78+J79+J80+J81+J82))","v":0},{"$f":"IF(Trajet!L77<1,0,(K69+K70+K71+K72+K73+K74+K76+K75+K77+K78+K79+K80+K81+K82))","v":0},{"$f":"IF(Trajet!M77<1,0,(L69+L70+L71+L72+L73+L74+L76+L75+L77+L78+L79+L80+L81+L82))","v":0},{"$f":"IF(Trajet!N77<1,0,(M69+M70+M71+M72+M73+M74+M76+M75+M77+M78+M79+M80+M81+M82))","v":0},{"$f":"IF(Trajet!O77<1,0,(N69+N70+N71+N72+N73+N74+N76+N75+N77+N78+N79+N80+N81+N82))","v":0},{"$f":"IF(Trajet!P77<1,0,(O69+O70+O71+O72+O73+O74+O76+O75+O77+O78+O79+O80+O81+O82))","v":0},{"$f":"IF(Trajet!Q77<1,0,(P69+P70+P71+P72+P73+P74+P76+P75+P77+P78+P79+P80+P81+P82))","v":0},{"$f":"IF(Trajet!R77<1,0,(Q69+Q70+Q71+Q72+Q73+Q74+Q76+Q75+Q77+Q78+Q79+Q80+Q81+Q82))","v":0},{"$f":"IF(Trajet!S77<1,0,(R69+R70+R71+R72+R73+R74+R76+R75+R77+R78+R79+R80+R81+R82))","v":0},{"$f":"IF(Trajet!T77<1,0,(S69+S70+S71+S72+S73+S74+S76+S75+S77+S78+S79+S80+S81+S82))","v":0}]
[]
[]
[null,null,null,null,null,null,"Coût personnel roulant ",null,null,{"$f":"'Vehicule utilise'!W14","v":""},null,{"$f":"'Vehicule utilise'!S14","v":"Mercedes"}]
[]
[]
[]
[]
[null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Temps de service CH SIMPLE",null,{"$f":"Trajet!F116*24","v":6},{"$f":"Trajet!G116*24","v":0},{"$f":"Trajet!H116*24","v":0},{"$f":"Trajet!I116*24","v":0},{"$f":"Trajet!J116*24","v":0},{"$f":"Trajet!K116*24","v":0},{"$f":"Trajet!L116*24","v":0},{"$f":"Trajet!M116*24","v":0},{"$f":"Trajet!N116*24","v":0},{"$f":"Trajet!O116*24","v":0},{"$f":"Trajet!P116*24","v":0},{"$f":"Trajet!Q116*24","v":0},{"$f":"Trajet!R116*24","v":0},{"$f":"Trajet!S116*24","v":0},{"$f":"Trajet!T116*24","v":0}]
[null,null,"Temps de service CH1 DOUBLE",null,{"$f":"Trajet!F117*24","v":0},{"$f":"Trajet!G117*24","v":0},{"$f":"Trajet!H117*24","v":0},{"$f":"Trajet!I117*24","v":0},{"$f":"Trajet!J117*24","v":0},{"$f":"Trajet!K117*24","v":0},{"$f":"Trajet!L117*24","v":0},{"$f":"Trajet!M117*24","v":0},{"$f":"Trajet!N117*24","v":0},{"$f":"Trajet!O117*24","v":0},{"$f":"Trajet!P117*24","v":0},{"$f":"Trajet!Q117*24","v":0},{"$f":"Trajet!R117*24","v":0},{"$f":"Trajet!S117*24","v":0},{"$f":"Trajet!T117*24","v":0}]
[null,null,"Temps de service CH2 DOUBLE",null,{"$f":"Trajet!F118*24","v":0},{"$f":"Trajet!G118*24","v":0},{"$f":"Trajet!H118*24","v":0},{"$f":"Trajet!I118*24","v":0},{"$f":"Trajet!J118*24","v":0},{"$f":"Trajet!K118*24","v":0},{"$f":"Trajet!L118*24","v":0},{"$f":"Trajet!M118*24","v":0},{"$f":"Trajet!N118*24","v":0},{"$f":"Trajet!O118*24","v":0},{"$f":"Trajet!P118*24","v":0},{"$f":"Trajet!Q118*24","v":0},{"$f":"Trajet!R118*24","v":0},{"$f":"Trajet!S118*24","v":0},{"$f":"Trajet!T118*24","v":0}]
[null,null,"Bruto Sal CH SIMPLE",null,{"$f":"IF(AND(E93>0,E93<=6,Trajet!F107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(E93>0,E93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(E93>6,E93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(E93>0,'Personnel Roulant'!$G$11+(ROUNDUP(E93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":81.320000000000007},{"$f":"IF(AND(F93>0,F93<=6,Trajet!G107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(F93>0,F93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(F93>6,F93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(F93>0,'Personnel Roulant'!$G$11+(ROUNDUP(F93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(G93>0,G93<=6,Trajet!H107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(G93>0,G93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(G93>6,G93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(G93>0,'Personnel Roulant'!$G$11+(ROUNDUP(G93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(H93>0,H93<=6,Trajet!I107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(H93>0,H93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(H93>6,H93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(H93>0,'Personnel Roulant'!$G$11+(ROUNDUP(H93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(I93>0,I93<=6,Trajet!J107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(I93>0,I93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(I93>6,I93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(I93>0,'Personnel Roulant'!$G$11+(ROUNDUP(I93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(J93>0,J93<=6,Trajet!K107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(J93>0,J93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(J93>6,J93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(J93>0,'Personnel Roulant'!$G$11+(ROUNDUP(J93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(K93>0,K93<=6,Trajet!L107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(K93>0,K93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(K93>6,K93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(K93>0,'Personnel Roulant'!$G$11+(ROUNDUP(K93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(L93>0,L93<=6,Trajet!M107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(L93>0,L93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(L93>6,L93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(L93>0,'Personnel Roulant'!$G$11+(ROUNDUP(L93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(M93>0,M93<=6,Trajet!N107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(M93>0,M93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(M93>6,M93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(M93>0,'Personnel Roulant'!$G$11+(ROUNDUP(M93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(N93>0,N93<=6,Trajet!O107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(N93>0,N93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(N93>6,N93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(N93>0,'Personnel Roulant'!$G$11+(ROUNDUP(N93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(O93>0,O93<=6,Trajet!P107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(O93>0,O93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(O93>6,O93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(O93>0,'Personnel Roulant'!$G$11+(ROUNDUP(O93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(P93>0,P93<=6,Trajet!Q107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(P93>0,P93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(P93>6,P93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(P93>0,'Personnel Roulant'!$G$11+(ROUNDUP(P93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(Q93>0,Q93<=6,Trajet!R107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(Q93>0,Q93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(Q93>6,Q93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(Q93>0,'Personnel Roulant'!$G$11+(ROUNDUP(Q93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(R93>0,R93<=6,Trajet!S107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(R93>0,R93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(R93>6,R93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(R93>0,'Personnel Roulant'!$G$11+(ROUNDUP(R93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(S93>0,S93<=6,Trajet!T107=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(S93>0,S93<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(S93>6,S93<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(S93>0,'Personnel Roulant'!$G$11+(ROUNDUP(S93,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0}]
[null,null,"Salaire brut CH1 DOUBLE",null,{"$f":"IF(E94=0,0,IF(E94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(E94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(E94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(E94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(E94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(E94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(E94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(E94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(E94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(E94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(E94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(F94=0,0,IF(F94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(F94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(F94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(F94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(F94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(F94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(F94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(F94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(F94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(F94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(F94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(G94=0,0,IF(G94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(G94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(G94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(G94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(G94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(G94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(G94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(G94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(G94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(G94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(G94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(H94=0,0,IF(H94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(H94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(H94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(H94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(H94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(H94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(H94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(H94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(H94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(H94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(H94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(I94=0,0,IF(I94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(I94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(I94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(I94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(I94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(I94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(I94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(I94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(I94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(I94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(I94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(J94=0,0,IF(J94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(J94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(J94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(J94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(J94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(J94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(J94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(J94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(J94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(J94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(J94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(K94=0,0,IF(K94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(K94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(K94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(K94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(K94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(K94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(K94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(K94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(K94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(K94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(K94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(L94=0,0,IF(L94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(L94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(L94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(L94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(L94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(L94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(L94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(L94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(L94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(L94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(L94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(M94=0,0,IF(M94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(M94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(M94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(M94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(M94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(M94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(M94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(M94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(M94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(M94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(M94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(N94=0,0,IF(N94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(N94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(N94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(N94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(N94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(N94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(N94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(N94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(N94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(N94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(N94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(O94=0,0,IF(O94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(O94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(O94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(O94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(O94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(O94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(O94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(O94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(O94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(O94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(O94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(P94=0,0,IF(P94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(P94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(P94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(P94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(P94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(P94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(P94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(P94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(P94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(P94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(P94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(Q94=0,0,IF(Q94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(Q94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(Q94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(Q94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(Q94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(Q94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(Q94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(Q94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(Q94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(Q94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(Q94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(R94=0,0,IF(R94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(R94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(R94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(R94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(R94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(R94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(R94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(R94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(R94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(R94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(R94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(S94=0,0,IF(S94<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(S94<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(S94<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(S94<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(S94<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(S94<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(S94<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(S94<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(S94<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(S94<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(S94<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0}]
[null,null,"Salaire brut CH2 DOUBLE",null,{"$f":"IF(E95=0,0,IF(E95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(E95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(E95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(E95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(E95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(E95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(E95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(E95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(E95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(E95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(E95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(F95=0,0,IF(F95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(F95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(F95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(F95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(F95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(F95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(F95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(F95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(F95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(F95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(F95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(G95=0,0,IF(G95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(G95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(G95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(G95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(G95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(G95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(G95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(G95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(G95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(G95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(G95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(H95=0,0,IF(H95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(H95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(H95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(H95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(H95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(H95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(H95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(H95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(H95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(H95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(H95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(I95=0,0,IF(I95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(I95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(I95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(I95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(I95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(I95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(I95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(I95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(I95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(I95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(I95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(J95=0,0,IF(J95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(J95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(J95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(J95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(J95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(J95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(J95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(J95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(J95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(J95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(J95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(K95=0,0,IF(K95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(K95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(K95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(K95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(K95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(K95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(K95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(K95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(K95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(K95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(K95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(L95=0,0,IF(L95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(L95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(L95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(L95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(L95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(L95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(L95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(L95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(L95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(L95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(L95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(M95=0,0,IF(M95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(M95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(M95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(M95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(M95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(M95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(M95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(M95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(M95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(M95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(M95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(N95=0,0,IF(N95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(N95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(N95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(N95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(N95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(N95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(N95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(N95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(N95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(N95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(N95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(O95=0,0,IF(O95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(O95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(O95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(O95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(O95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(O95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(O95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(O95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(O95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(O95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(O95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(P95=0,0,IF(P95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(P95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(P95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(P95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(P95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(P95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(P95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(P95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(P95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(P95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(P95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(Q95=0,0,IF(Q95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(Q95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(Q95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(Q95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(Q95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(Q95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(Q95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(Q95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(Q95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(Q95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(Q95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(R95=0,0,IF(R95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(R95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(R95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(R95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(R95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(R95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(R95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(R95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(R95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(R95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(R95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(S95=0,0,IF(S95<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(S95<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(S95<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(S95<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(S95<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(S95<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(S95<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(S95<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(S95<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(S95<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(S95<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0}]
[null,null,"Compensation Dimanche tous CH",null,{"$f":"Trajet!F119*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!G119*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!H119*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!I119*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!J119*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!K119*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!L119*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!M119*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!N119*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!O119*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!P119*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!Q119*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!R119*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!S119*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!T119*'Personnel Roulant'!$G$48","v":0}]
[null,null,"Inactivité à l'étranger tous CH",null,{"$f":"Trajet!F120*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!G120*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!H120*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!I120*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!J120*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!K120*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!L120*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!M120*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!N120*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!O120*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!P120*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!Q120*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!R120*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!S120*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!T120*'Personnel Roulant'!$G$50","v":0}]
[null,null,"Prime fin d'année tous CH",null,{"$f":"IF(Trajet!F108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!F114))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!G114))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!H114))","v":0},{"$f":"IF(Trajet!I108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!I114))","v":0},{"$f":"IF(Trajet!J108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!J114))","v":0},{"$f":"IF(Trajet!K108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!K114))","v":0},{"$f":"IF(Trajet!L108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!L114))","v":0},{"$f":"IF(Trajet!M108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!M114))","v":0},{"$f":"IF(Trajet!N108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!N114))","v":0},{"$f":"IF(Trajet!O108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!O114))","v":0},{"$f":"IF(Trajet!P108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!P114))","v":0},{"$f":"IF(Trajet!Q108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!Q114))","v":0},{"$f":"IF(Trajet!R108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!R114))","v":0},{"$f":"IF(Trajet!S108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!S114))","v":0},{"$f":"IF(Trajet!T108<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!T114))","v":0}]
[null,null,"ONSS employeur tous CH",null,{"$f":"IF(Trajet!F108<1,0,((E96+E97+E98+E99+E100+E101)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G108<1,0,((F96+F97+F98+F99+F100+F101)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H108<1,0,((G96+G97+G98+G99+G100+G101)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!I108<1,0,((H96+H97+H98+H99+H100+H101)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!J108<1,0,((I96+I97+I98+I99+I100+I101)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!K108<1,0,((J96+J97+J98+J99+J100+J101)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!L108<1,0,((K96+K97+K98+K99+K100+K101)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!M108<1,0,((L96+L97+L98+L99+L100+L101)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!N108<1,0,((M96+M97+M98+M99+M100+M101)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!O108<1,0,((N96+N97+N98+N99+N100+N101)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!P108<1,0,((O96+O97+O98+O99+O100+O101)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!Q108<1,0,((P96+P97+P98+P99+P100+P101)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!R108<1,0,((Q96+Q97+Q98+Q99+Q100+Q101)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!S108<1,0,((R96+R97+R98+R99+R100+R101)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!T108<1,0,((S96+S97+S98+S99+S100+S101)*1.08*'Personnel Roulant'!$G$52))","v":0}]
[null,null,"Eco-cheques tous CH",null,{"$f":"IF(Trajet!F108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!F114))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!G114))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!H114))","v":0},{"$f":"IF(Trajet!I108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!I114))","v":0},{"$f":"IF(Trajet!J108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!J114))","v":0},{"$f":"IF(Trajet!K108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!K114))","v":0},{"$f":"IF(Trajet!L108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!L114))","v":0},{"$f":"IF(Trajet!M108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!M114))","v":0},{"$f":"IF(Trajet!N108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!N114))","v":0},{"$f":"IF(Trajet!O108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!O114))","v":0},{"$f":"IF(Trajet!P108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!P114))","v":0},{"$f":"IF(Trajet!Q108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!Q114))","v":0},{"$f":"IF(Trajet!R108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!R114))","v":0},{"$f":"IF(Trajet!S108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!S114))","v":0},{"$f":"IF(Trajet!T108<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!T114))","v":0}]
[null,null,"RGTP CH SIMPLE",null,{"$f":"ROUNDUP(E93,0)*'Personnel Roulant'!$G$40","v":12.66},{"$f":"ROUNDUP(F93,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(G93,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H93,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I93,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J93,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K93,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L93,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M93,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N93,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O93,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P93,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q93,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R93,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S93,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"RGTP CH1 DOUBLE",null,{"$f":"ROUNDUP(E94,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(F94,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(G94,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H94,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I94,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J94,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K94,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L94,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M94,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N94,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O94,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P94,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q94,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R94,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S94,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"RGTP CH2 DOUBLE",null,{"$f":"ROUNDUP(E95,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(F95,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(G95,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H95,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I95,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J95,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K95,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L95,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M95,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N95,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O95,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P95,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q95,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R95,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S95,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"Autres coûts tous CH",null,{"$f":"IF(Trajet!F108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!F114))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!G114))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!H114))","v":0},{"$f":"IF(Trajet!I108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!I114))","v":0},{"$f":"IF(Trajet!J108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!J114))","v":0},{"$f":"IF(Trajet!K108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!K114))","v":0},{"$f":"IF(Trajet!L108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!L114))","v":0},{"$f":"IF(Trajet!M108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!M114))","v":0},{"$f":"IF(Trajet!N108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!N114))","v":0},{"$f":"IF(Trajet!O108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!O114))","v":0},{"$f":"IF(Trajet!P108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!P114))","v":0},{"$f":"IF(Trajet!Q108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!Q114))","v":0},{"$f":"IF(Trajet!R108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!R114))","v":0},{"$f":"IF(Trajet!S108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!S114))","v":0},{"$f":"IF(Trajet!T108<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!T114))","v":0}]
[null,null,"Primes supp Dimanche + Jour férié",null,{"$f":"IF(Trajet!F114=\"\",\"\",IF(Trajet!F114=1,Trajet!AD111,IF(Trajet!F114=2,Trajet!AD111+Trajet!AD112,IF(Trajet!F114=3,Trajet!AD111+Trajet!AD112+Trajet!AD113))))","v":""},{"$f":"IF(Trajet!G114=\"\",\"\",IF(Trajet!G114=1,Trajet!AE111,IF(Trajet!G114=2,Trajet!AE111+Trajet!AE112,IF(Trajet!G114=3,Trajet!AE111+Trajet!AE112+Trajet!AE113))))","v":""},{"$f":"IF(Trajet!H114=\"\",\"\",IF(Trajet!H114=1,Trajet!AF111,IF(Trajet!H114=2,Trajet!AF111+Trajet!AF112,IF(Trajet!H114=3,Trajet!AF111+Trajet!AF112+Trajet!AF113))))","v":""},{"$f":"IF(Trajet!I114=\"\",\"\",IF(Trajet!I114=1,Trajet!AG111,IF(Trajet!I114=2,Trajet!AG111+Trajet!AG112,IF(Trajet!I114=3,Trajet!AG111+Trajet!AG112+Trajet!AG113))))","v":""},{"$f":"IF(Trajet!J114=\"\",\"\",IF(Trajet!J114=1,Trajet!AH111,IF(Trajet!J114=2,Trajet!AH111+Trajet!AH112,IF(Trajet!J114=3,Trajet!AH111+Trajet!AH112+Trajet!AH113))))","v":""},{"$f":"IF(Trajet!K114=\"\",\"\",IF(Trajet!K114=1,Trajet!AI111,IF(Trajet!K114=2,Trajet!AI111+Trajet!AI112,IF(Trajet!K114=3,Trajet!AI111+Trajet!AI112+Trajet!AI113))))","v":""},{"$f":"IF(Trajet!L114=\"\",\"\",IF(Trajet!L114=1,Trajet!AJ111,IF(Trajet!L114=2,Trajet!AJ111+Trajet!AJ112,IF(Trajet!L114=3,Trajet!AJ111+Trajet!AJ112+Trajet!AJ113))))","v":""},{"$f":"IF(Trajet!M114=\"\",\"\",IF(Trajet!M114=1,Trajet!AK111,IF(Trajet!M114=2,Trajet!AK111+Trajet!AK112,IF(Trajet!M114=3,Trajet!AK111+Trajet!AK112+Trajet!AK113))))","v":""},{"$f":"IF(Trajet!N114=\"\",\"\",IF(Trajet!N114=1,Trajet!AL111,IF(Trajet!N114=2,Trajet!AL111+Trajet!AL112,IF(Trajet!N114=3,Trajet!AL111+Trajet!AL112+Trajet!AL113))))","v":""},{"$f":"IF(Trajet!O114=\"\",\"\",IF(Trajet!O114=1,Trajet!AM111,IF(Trajet!O114=2,Trajet!AM111+Trajet!AM112,IF(Trajet!O114=3,Trajet!AM111+Trajet!AM112+Trajet!AM113))))","v":""},{"$f":"IF(Trajet!P114=\"\",\"\",IF(Trajet!P114=1,Trajet!AN111,IF(Trajet!P114=2,Trajet!AN111+Trajet!AN112,IF(Trajet!P114=3,Trajet!AN111+Trajet!AN112+Trajet!AN113))))","v":""},{"$f":"IF(Trajet!Q114=\"\",\"\",IF(Trajet!Q114=1,Trajet!AO111,IF(Trajet!Q114=2,Trajet!AO111+Trajet!AO112,IF(Trajet!Q114=3,Trajet!AO111+Trajet!AO112+Trajet!AO113))))","v":""},{"$f":"IF(Trajet!R114=\"\",\"\",IF(Trajet!R114=1,Trajet!AP111,IF(Trajet!R114=2,Trajet!AP111+Trajet!AP112,IF(Trajet!R114=3,Trajet!AP111+Trajet!AP112+Trajet!AP113))))","v":""},{"$f":"IF(Trajet!S114=\"\",\"\",IF(Trajet!S114=1,Trajet!AQ111,IF(Trajet!S114=2,Trajet!AQ111+Trajet!AQ112,IF(Trajet!S114=3,Trajet!AQ111+Trajet!AQ112+Trajet!AQ113))))","v":""},{"$f":"IF(Trajet!T114=\"\",\"\",IF(Trajet!T114=1,Trajet!AR111,IF(Trajet!T114=2,Trajet!AR111+Trajet!AR112,IF(Trajet!T114=3,Trajet!AR111+Trajet!AR112+Trajet!AR113))))","v":""}]
[null,null,"Coûts spécifiques tous CH",null,{"$f":"Trajet!F125","v":0},{"$f":"Trajet!G125","v":0},{"$f":"Trajet!H125","v":0},{"$f":"Trajet!I125","v":0},{"$f":"Trajet!J125","v":0},{"$f":"Trajet!K125","v":0},{"$f":"Trajet!L125","v":0},{"$f":"Trajet!M125","v":0},{"$f":"Trajet!N125","v":0},{"$f":"Trajet!O125","v":0},{"$f":"Trajet!P125","v":0},{"$f":"Trajet!Q125","v":0},{"$f":"Trajet!R125","v":0},{"$f":"Trajet!S125","v":0},{"$f":"Trajet!T125","v":0}]
[null,null,"Coût personnel total tous CH",null,{"$f":"IF(Trajet!F108<1,0,(E96+E97+E98+E99+E100+E101+E103+E102+E104+E105+E106+E107+E108+E109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G108<1,0,(F96+F97+F98+F99+F100+F101+F103+F102+F104+F105+F106+F107+F108+F109))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!H108<1,0,(G96+G97+G98+G99+G100+G101+G103+G102+G104+G105+G106+G107+G108+G109))","v":0},{"$f":"IF(Trajet!I108<1,0,(H96+H97+H98+H99+H100+H101+H103+H102+H104+H105+H106+H107+H108+H109))","v":0},{"$f":"IF(Trajet!J108<1,0,(I96+I97+I98+I99+I100+I101+I103+I102+I104+I105+I106+I107+I108+I109))","v":0},{"$f":"IF(Trajet!K108<1,0,(J96+J97+J98+J99+J100+J101+J103+J102+J104+J105+J106+J107+J108+J109))","v":0},{"$f":"IF(Trajet!L108<1,0,(K96+K97+K98+K99+K100+K101+K103+K102+K104+K105+K106+K107+K108+K109))","v":0},{"$f":"IF(Trajet!M108<1,0,(L96+L97+L98+L99+L100+L101+L103+L102+L104+L105+L106+L107+L108+L109))","v":0},{"$f":"IF(Trajet!N108<1,0,(M96+M97+M98+M99+M100+M101+M103+M102+M104+M105+M106+M107+M108+M109))","v":0},{"$f":"IF(Trajet!O108<1,0,(N96+N97+N98+N99+N100+N101+N103+N102+N104+N105+N106+N107+N108+N109))","v":0},{"$f":"IF(Trajet!P108<1,0,(O96+O97+O98+O99+O100+O101+O103+O102+O104+O105+O106+O107+O108+O109))","v":0},{"$f":"IF(Trajet!Q108<1,0,(P96+P97+P98+P99+P100+P101+P103+P102+P104+P105+P106+P107+P108+P109))","v":0},{"$f":"IF(Trajet!R108<1,0,(Q96+Q97+Q98+Q99+Q100+Q101+Q103+Q102+Q104+Q105+Q106+Q107+Q108+Q109))","v":0},{"$f":"IF(Trajet!S108<1,0,(R96+R97+R98+R99+R100+R101+R103+R102+R104+R105+R106+R107+R108+R109))","v":0},{"$f":"IF(Trajet!T108<1,0,(S96+S97+S98+S99+S100+S101+S103+S102+S104+S105+S106+S107+S108+S109))","v":0}]
[]
[]
[null,null,null,null,null,null,"Coût personnel roulant ",null,null,{"$f":"'Vehicule utilise'!W16","v":""},null,{"$f":"'Vehicule utilise'!S16","v":"Mercedes"}]
[]
[]
[]
[]
[]
[null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Temps de service CH SIMPLE",null,{"$f":"Trajet!F147*24","v":11},{"$f":"Trajet!G147*24","v":0},{"$f":"Trajet!H147*24","v":0},{"$f":"Trajet!I147*24","v":0},{"$f":"Trajet!J147*24","v":0},{"$f":"Trajet!K147*24","v":0},{"$f":"Trajet!L147*24","v":0},{"$f":"Trajet!M147*24","v":0},{"$f":"Trajet!N147*24","v":0},{"$f":"Trajet!O147*24","v":0},{"$f":"Trajet!P147*24","v":0},{"$f":"Trajet!Q147*24","v":0},{"$f":"Trajet!R147*24","v":0},{"$f":"Trajet!S147*24","v":0},{"$f":"Trajet!T147*24","v":0}]
[null,null,"Temps de service CH1 DOUBLE",null,{"$f":"Trajet!F148*24","v":0},{"$f":"Trajet!G148*24","v":0},{"$f":"Trajet!H148*24","v":0},{"$f":"Trajet!I148*24","v":0},{"$f":"Trajet!J148*24","v":0},{"$f":"Trajet!K148*24","v":0},{"$f":"Trajet!L148*24","v":0},{"$f":"Trajet!M148*24","v":0},{"$f":"Trajet!N148*24","v":0},{"$f":"Trajet!O148*24","v":0},{"$f":"Trajet!P148*24","v":0},{"$f":"Trajet!Q148*24","v":0},{"$f":"Trajet!R148*24","v":0},{"$f":"Trajet!S148*24","v":0},{"$f":"Trajet!T148*24","v":0}]
[null,null,"Temps de service CH2 DOUBLE",null,{"$f":"Trajet!F149*24","v":0},{"$f":"Trajet!G149*24","v":0},{"$f":"Trajet!H149*24","v":0},{"$f":"Trajet!I149*24","v":0},{"$f":"Trajet!J149*24","v":0},{"$f":"Trajet!K149*24","v":0},{"$f":"Trajet!L149*24","v":0},{"$f":"Trajet!M149*24","v":0},{"$f":"Trajet!N149*24","v":0},{"$f":"Trajet!O149*24","v":0},{"$f":"Trajet!P149*24","v":0},{"$f":"Trajet!Q149*24","v":0},{"$f":"Trajet!R149*24","v":0},{"$f":"Trajet!S149*24","v":0},{"$f":"Trajet!T149*24","v":0}]
[null,null,"Bruto Sal CH SIMPLE",null,{"$f":"IF(AND(E121>0,E121<=6,Trajet!F134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(E121>0,E121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(E121>6,E121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(E121>0,'Personnel Roulant'!$G$11+(ROUNDUP(E121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":132.29},{"$f":"IF(AND(F121>0,F121<=6,Trajet!G134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(F121>0,F121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(F121>6,F121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(F121>0,'Personnel Roulant'!$G$11+(ROUNDUP(F121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(G121>0,G121<=6,Trajet!H134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(G121>0,G121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(G121>6,G121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(G121>0,'Personnel Roulant'!$G$11+(ROUNDUP(G121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(H121>0,H121<=6,Trajet!I134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(H121>0,H121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(H121>6,H121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(H121>0,'Personnel Roulant'!$G$11+(ROUNDUP(H121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(I121>0,I121<=6,Trajet!J134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(I121>0,I121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(I121>6,I121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(I121>0,'Personnel Roulant'!$G$11+(ROUNDUP(I121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(J121>0,J121<=6,Trajet!K134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(J121>0,J121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(J121>6,J121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(J121>0,'Personnel Roulant'!$G$11+(ROUNDUP(J121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(K121>0,K121<=6,Trajet!L134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(K121>0,K121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(K121>6,K121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(K121>0,'Personnel Roulant'!$G$11+(ROUNDUP(K121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(L121>0,L121<=6,Trajet!M134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(L121>0,L121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(L121>6,L121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(L121>0,'Personnel Roulant'!$G$11+(ROUNDUP(L121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(M121>0,M121<=6,Trajet!N134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(M121>0,M121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(M121>6,M121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(M121>0,'Personnel Roulant'!$G$11+(ROUNDUP(M121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(N121>0,N121<=6,Trajet!O134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(N121>0,N121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(N121>6,N121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(N121>0,'Personnel Roulant'!$G$11+(ROUNDUP(N121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(O121>0,O121<=6,Trajet!P134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(O121>0,O121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(O121>6,O121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(O121>0,'Personnel Roulant'!$G$11+(ROUNDUP(O121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(P121>0,P121<=6,Trajet!Q134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(P121>0,P121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(P121>6,P121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(P121>0,'Personnel Roulant'!$G$11+(ROUNDUP(P121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(Q121>0,Q121<=6,Trajet!R134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(Q121>0,Q121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(Q121>6,Q121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(Q121>0,'Personnel Roulant'!$G$11+(ROUNDUP(Q121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(R121>0,R121<=6,Trajet!S134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(R121>0,R121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(R121>6,R121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(R121>0,'Personnel Roulant'!$G$11+(ROUNDUP(R121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0},{"$f":"IF(AND(S121>0,S121<=6,Trajet!T134=\"Autre\"),('Personnel Roulant'!$G$50+'Personnel Roulant'!$G$42),IF(AND(S121>0,S121<=6),('Personnel Roulant'!$G$9+'Personnel Roulant'!$G$42),IF(AND(S121>6,S121<=12),'Personnel Roulant'!$G$11+'Personnel Roulant'!$G$42,IF(S121>0,'Personnel Roulant'!$G$11+(ROUNDUP(S121,0)-12)*'Personnel Roulant'!$G$13+'Personnel Roulant'!$G$42,0))))","v":0}]
[null,null,"Salaire brut CH1 DOUBLE",null,{"$f":"IF(E122=0,0,IF(E122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(E122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(E122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(E122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(E122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(E122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(E122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(E122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(E122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(E122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(E122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(F122=0,0,IF(F122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(F122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(F122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(F122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(F122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(F122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(F122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(F122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(F122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(F122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(F122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(G122=0,0,IF(G122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(G122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(G122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(G122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(G122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(G122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(G122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(G122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(G122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(G122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(G122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(H122=0,0,IF(H122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(H122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(H122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(H122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(H122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(H122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(H122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(H122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(H122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(H122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(H122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(I122=0,0,IF(I122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(I122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(I122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(I122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(I122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(I122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(I122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(I122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(I122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(I122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(I122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(J122=0,0,IF(J122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(J122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(J122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(J122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(J122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(J122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(J122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(J122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(J122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(J122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(J122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(K122=0,0,IF(K122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(K122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(K122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(K122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(K122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(K122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(K122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(K122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(K122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(K122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(K122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(L122=0,0,IF(L122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(L122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(L122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(L122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(L122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(L122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(L122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(L122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(L122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(L122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(L122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(M122=0,0,IF(M122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(M122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(M122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(M122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(M122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(M122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(M122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(M122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(M122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(M122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(M122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(N122=0,0,IF(N122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(N122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(N122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(N122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(N122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(N122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(N122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(N122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(N122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(N122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(N122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(O122=0,0,IF(O122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(O122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(O122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(O122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(O122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(O122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(O122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(O122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(O122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(O122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(O122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(P122=0,0,IF(P122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(P122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(P122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(P122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(P122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(P122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(P122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(P122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(P122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(P122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(P122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(Q122=0,0,IF(Q122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(Q122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(Q122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(Q122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(Q122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(Q122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(Q122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(Q122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(Q122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(Q122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(Q122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(R122=0,0,IF(R122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(R122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(R122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(R122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(R122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(R122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(R122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(R122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(R122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(R122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(R122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(S122=0,0,IF(S122<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(S122<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(S122<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(S122<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(S122<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(S122<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(S122<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(S122<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(S122<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(S122<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(S122<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0}]
[null,null,"Salaire brut CH2 DOUBLE",null,{"$f":"IF(E123=0,0,IF(E123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(E123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(E123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(E123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(E123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(E123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(E123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(E123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(E123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(E123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(E123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(F123=0,0,IF(F123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(F123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(F123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(F123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(F123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(F123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(F123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(F123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(F123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(F123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(F123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(G123=0,0,IF(G123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(G123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(G123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(G123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(G123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(G123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(G123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(G123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(G123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(G123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(G123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(H123=0,0,IF(H123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(H123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(H123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(H123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(H123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(H123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(H123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(H123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(H123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(H123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(H123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(I123=0,0,IF(I123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(I123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(I123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(I123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(I123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(I123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(I123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(I123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(I123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(I123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(I123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(J123=0,0,IF(J123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(J123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(J123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(J123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(J123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(J123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(J123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(J123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(J123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(J123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(J123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(K123=0,0,IF(K123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(K123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(K123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(K123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(K123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(K123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(K123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(K123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(K123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(K123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(K123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(L123=0,0,IF(L123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(L123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(L123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(L123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(L123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(L123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(L123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(L123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(L123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(L123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(L123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(M123=0,0,IF(M123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(M123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(M123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(M123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(M123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(M123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(M123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(M123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(M123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(M123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(M123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(N123=0,0,IF(N123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(N123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(N123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(N123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(N123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(N123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(N123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(N123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(N123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(N123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(N123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(O123=0,0,IF(O123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(O123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(O123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(O123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(O123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(O123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(O123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(O123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(O123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(O123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(O123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(P123=0,0,IF(P123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(P123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(P123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(P123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(P123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(P123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(P123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(P123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(P123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(P123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(P123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(Q123=0,0,IF(Q123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(Q123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(Q123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(Q123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(Q123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(Q123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(Q123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(Q123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(Q123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(Q123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(Q123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(R123=0,0,IF(R123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(R123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(R123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(R123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(R123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(R123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(R123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(R123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(R123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(R123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(R123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0},{"$f":"IF(S123=0,0,IF(S123<12,'Personnel Roulant'!$G$16+'Personnel Roulant'!$G$42,IF(S123<13,'Personnel Roulant'!$G$18+'Personnel Roulant'!$G$42,IF(S123<14,'Personnel Roulant'!$G$20+'Personnel Roulant'!$G$42,IF(S123<15,'Personnel Roulant'!$G$22+'Personnel Roulant'!$G$42,IF(S123<16,'Personnel Roulant'!$G$24+'Personnel Roulant'!$G$42,IF(S123<17,'Personnel Roulant'!$G$26+'Personnel Roulant'!$G$42,IF(S123<18,'Personnel Roulant'!$G$28+'Personnel Roulant'!$G$42,IF(S123<19,'Personnel Roulant'!$G$30+'Personnel Roulant'!$G$42,IF(S123<20,'Personnel Roulant'!$G$32+'Personnel Roulant'!$G$42,IF(S123<21,'Personnel Roulant'!$G$34+'Personnel Roulant'!$G$42,IF(S123<22,'Personnel Roulant'!$G$36+'Personnel Roulant'!$G$42))))))))))))","v":0}]
[null,null,"Compensation Dimanche tous CH",null,{"$f":"Trajet!F150*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!G150*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!H150*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!I150*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!J150*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!K150*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!L150*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!M150*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!N150*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!O150*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!P150*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!Q150*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!R150*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!S150*'Personnel Roulant'!$G$48","v":0},{"$f":"Trajet!T150*'Personnel Roulant'!$G$48","v":0}]
[null,null,"Inactivité à l'étranger tous CH",null,{"$f":"Trajet!F151*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!G151*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!H151*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!I151*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!J151*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!K151*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!L151*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!M151*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!N151*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!O151*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!P151*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!Q151*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!R151*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!S151*'Personnel Roulant'!$G$50","v":0},{"$f":"Trajet!T151*'Personnel Roulant'!$G$50","v":0}]
[null,null,"Prime fin d'année tous CH",null,{"$f":"IF(Trajet!F139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!F145))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!G145))","v":0},{"$f":"IF(Trajet!H139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!H145))","v":0},{"$f":"IF(Trajet!I139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!I145))","v":0},{"$f":"IF(Trajet!J139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!J145))","v":0},{"$f":"IF(Trajet!K139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!K145))","v":0},{"$f":"IF(Trajet!L139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!L145))","v":0},{"$f":"IF(Trajet!M139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!M145))","v":0},{"$f":"IF(Trajet!N139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!N145))","v":0},{"$f":"IF(Trajet!O139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!O145))","v":0},{"$f":"IF(Trajet!P139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!P145))","v":0},{"$f":"IF(Trajet!Q139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!Q145))","v":0},{"$f":"IF(Trajet!R139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!R145))","v":0},{"$f":"IF(Trajet!S139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!S145))","v":0},{"$f":"IF(Trajet!T139<1,0,(('Personnel Roulant'!$G$46/'Personnel Roulant'!$G$68)*Trajet!T145))","v":0}]
[null,null,"ONSS employeur tous CH",null,{"$f":"IF(Trajet!F139<1,0,((E124+E125+E126+E127+E128+E129)*1.08*'Personnel Roulant'!$G$52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G139<1,0,((F124+F125+F126+F127+F128+F129)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!H139<1,0,((G124+G125+G126+G127+G128+G129)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!I139<1,0,((H124+H125+H126+H127+H128+H129)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!J139<1,0,((I124+I125+I126+I127+I128+I129)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!K139<1,0,((J124+J125+J126+J127+J128+J129)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!L139<1,0,((K124+K125+K126+K127+K128+K129)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!M139<1,0,((L124+L125+L126+L127+L128+L129)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!N139<1,0,((M124+M125+M126+M127+M128+M129)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!O139<1,0,((N124+N125+N126+N127+N128+N129)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!P139<1,0,((O124+O125+O126+O127+O128+O129)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!Q139<1,0,((P124+P125+P126+P127+P128+P129)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!R139<1,0,((Q124+Q125+Q126+Q127+Q128+Q129)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!S139<1,0,((R124+R125+R126+R127+R128+R129)*1.08*'Personnel Roulant'!$G$52))","v":0},{"$f":"IF(Trajet!T139<1,0,((S124+S125+S126+S127+S128+S129)*1.08*'Personnel Roulant'!$G$52))","v":0}]
[null,null,"Eco-cheques tous CH",null,{"$f":"IF(Trajet!F139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!F145))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!G145))","v":0},{"$f":"IF(Trajet!H139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!H145))","v":0},{"$f":"IF(Trajet!I139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!I145))","v":0},{"$f":"IF(Trajet!J139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!J145))","v":0},{"$f":"IF(Trajet!K139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!K145))","v":0},{"$f":"IF(Trajet!L139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!L145))","v":0},{"$f":"IF(Trajet!M139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!M145))","v":0},{"$f":"IF(Trajet!N139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!N145))","v":0},{"$f":"IF(Trajet!O139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!O145))","v":0},{"$f":"IF(Trajet!P139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!P145))","v":0},{"$f":"IF(Trajet!Q139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!Q145))","v":0},{"$f":"IF(Trajet!R139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!R145))","v":0},{"$f":"IF(Trajet!S139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!S145))","v":0},{"$f":"IF(Trajet!T139<1,0,(('Personnel Roulant'!$G$44/'Personnel Roulant'!$G$68)*Trajet!T145))","v":0}]
[null,null,"RGTP CH SIMPLE",null,{"$f":"ROUNDUP(E121,0)*'Personnel Roulant'!$G$40","v":23.209999999999997},{"$f":"ROUNDUP(F121,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(G121,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H121,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I121,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J121,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K121,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L121,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M121,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N121,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O121,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P121,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q121,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R121,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S121,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"RGTP CH1 DOUBLE",null,{"$f":"ROUNDUP(E122,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(F122,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(G122,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H122,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I122,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J122,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K122,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L122,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M122,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N122,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O122,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P122,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q122,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R122,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S122,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"RGTP CH2 DOUBLE",null,{"$f":"ROUNDUP(E123,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(F123,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(G123,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(H123,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(I123,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(J123,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(K123,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(L123,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(M123,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(N123,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(O123,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(P123,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(Q123,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(R123,0)*'Personnel Roulant'!$G$40","v":0},{"$f":"ROUNDUP(S123,0)*'Personnel Roulant'!$G$40","v":0}]
[null,null,"Autres coûts tous CH",null,{"$f":"IF(Trajet!F139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!F145))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!G145))","v":0},{"$f":"IF(Trajet!H139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!H145))","v":0},{"$f":"IF(Trajet!I139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!I145))","v":0},{"$f":"IF(Trajet!J139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!J145))","v":0},{"$f":"IF(Trajet!K139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!K145))","v":0},{"$f":"IF(Trajet!L139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!L145))","v":0},{"$f":"IF(Trajet!M139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!M145))","v":0},{"$f":"IF(Trajet!N139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!N145))","v":0},{"$f":"IF(Trajet!O139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!O145))","v":0},{"$f":"IF(Trajet!P139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!P145))","v":0},{"$f":"IF(Trajet!Q139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!Q145))","v":0},{"$f":"IF(Trajet!R139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!R145))","v":0},{"$f":"IF(Trajet!S139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!S145))","v":0},{"$f":"IF(Trajet!T139<1,0,((('Personnel Roulant'!$G$54+'Personnel Roulant'!$G$56+'Personnel Roulant'!$G$58+'Personnel Roulant'!$G$60+'Personnel Roulant'!$G$62+'Personnel Roulant'!$G$64+'Personnel Roulant'!$G$66)/'Personnel Roulant'!$G$68)*Trajet!T145))","v":0}]
[null,null,"Primes supp Dimanche + Jour férié",null,{"$f":"IF(Trajet!F145=\"\",\"\",IF(Trajet!F145=1,Trajet!AD142,IF(Trajet!F145=2,Trajet!AD142+Trajet!AD143,IF(Trajet!F145=3,Trajet!AD142+Trajet!AD143+Trajet!AD144))))","v":0},{"$f":"IF(Trajet!G145=\"\",\"\",IF(Trajet!G145=1,Trajet!AE142,IF(Trajet!G145=2,Trajet!AE142+Trajet!AE143,IF(Trajet!G145=3,Trajet!AE142+Trajet!AE143+Trajet!AE144))))","v":""},{"$f":"IF(Trajet!H145=\"\",\"\",IF(Trajet!H145=1,Trajet!AF142,IF(Trajet!H145=2,Trajet!AF142+Trajet!AF143,IF(Trajet!H145=3,Trajet!AF142+Trajet!AF143+Trajet!AF144))))","v":""},{"$f":"IF(Trajet!I145=\"\",\"\",IF(Trajet!I145=1,Trajet!AG142,IF(Trajet!I145=2,Trajet!AG142+Trajet!AG143,IF(Trajet!I145=3,Trajet!AG142+Trajet!AG143+Trajet!AG144))))","v":""},{"$f":"IF(Trajet!J145=\"\",\"\",IF(Trajet!J145=1,Trajet!AH142,IF(Trajet!J145=2,Trajet!AH142+Trajet!AH143,IF(Trajet!J145=3,Trajet!AH142+Trajet!AH143+Trajet!AH144))))","v":""},{"$f":"IF(Trajet!K145=\"\",\"\",IF(Trajet!K145=1,Trajet!AI142,IF(Trajet!K145=2,Trajet!AI142+Trajet!AI143,IF(Trajet!K145=3,Trajet!AI142+Trajet!AI143+Trajet!AI144))))","v":""},{"$f":"IF(Trajet!L145=\"\",\"\",IF(Trajet!L145=1,Trajet!AJ142,IF(Trajet!L145=2,Trajet!AJ142+Trajet!AJ143,IF(Trajet!L145=3,Trajet!AJ142+Trajet!AJ143+Trajet!AJ144))))","v":""},{"$f":"IF(Trajet!M145=\"\",\"\",IF(Trajet!M145=1,Trajet!AK142,IF(Trajet!M145=2,Trajet!AK142+Trajet!AK143,IF(Trajet!M145=3,Trajet!AK142+Trajet!AK143+Trajet!AK144))))","v":""},{"$f":"IF(Trajet!N145=\"\",\"\",IF(Trajet!N145=1,Trajet!AL142,IF(Trajet!N145=2,Trajet!AL142+Trajet!AL143,IF(Trajet!N145=3,Trajet!AL142+Trajet!AL143+Trajet!AL144))))","v":""},{"$f":"IF(Trajet!O145=\"\",\"\",IF(Trajet!O145=1,Trajet!AM142,IF(Trajet!O145=2,Trajet!AM142+Trajet!AM143,IF(Trajet!O145=3,Trajet!AM142+Trajet!AM143+Trajet!AM144))))","v":""},{"$f":"IF(Trajet!P145=\"\",\"\",IF(Trajet!P145=1,Trajet!AN142,IF(Trajet!P145=2,Trajet!AN142+Trajet!AN143,IF(Trajet!P145=3,Trajet!AN142+Trajet!AN143+Trajet!AN144))))","v":""},{"$f":"IF(Trajet!Q145=\"\",\"\",IF(Trajet!Q145=1,Trajet!AO142,IF(Trajet!Q145=2,Trajet!AO142+Trajet!AO143,IF(Trajet!Q145=3,Trajet!AO142+Trajet!AO143+Trajet!AO144))))","v":""},{"$f":"IF(Trajet!R145=\"\",\"\",IF(Trajet!R145=1,Trajet!AP142,IF(Trajet!R145=2,Trajet!AP142+Trajet!AP143,IF(Trajet!R145=3,Trajet!AP142+Trajet!AP143+Trajet!AP144))))","v":""},{"$f":"IF(Trajet!S145=\"\",\"\",IF(Trajet!S145=1,Trajet!AQ142,IF(Trajet!S145=2,Trajet!AQ142+Trajet!AQ143,IF(Trajet!S145=3,Trajet!AQ142+Trajet!AQ143+Trajet!AQ144))))","v":""},{"$f":"IF(Trajet!T145=\"\",\"\",IF(Trajet!T145=1,Trajet!AR142,IF(Trajet!T145=2,Trajet!AR142+Trajet!AR143,IF(Trajet!T145=3,Trajet!AR142+Trajet!AR143+Trajet!AR144))))","v":""}]
[null,null,"Coûts spécifiques tous CH",null,{"$f":"Trajet!F156","v":0},{"$f":"Trajet!G156","v":0},{"$f":"Trajet!H156","v":0},{"$f":"Trajet!I156","v":0},{"$f":"Trajet!J156","v":0},{"$f":"Trajet!K156","v":0},{"$f":"Trajet!L156","v":0},{"$f":"Trajet!M156","v":0},{"$f":"Trajet!N156","v":0},{"$f":"Trajet!O156","v":0},{"$f":"Trajet!P156","v":0},{"$f":"Trajet!Q156","v":0},{"$f":"Trajet!R156","v":0},{"$f":"Trajet!S156","v":0},{"$f":"Trajet!T156","v":0}]
[null,null,"Coût personnel total tous CH",null,{"$f":"IF(Trajet!F139<1,0,(E124+E125+E126+E127+E128+E129+E131+E130+E132+E133+E134+E135+E136+E137))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Trajet!G139<1,0,(F124+F125+F126+F127+F128+F129+F131+F130+F132+F133+F134+F135+F136+F137))","v":0},{"$f":"IF(Trajet!H139<1,0,(G124+G125+G126+G127+G128+G129+G131+G130+G132+G133+G134+G135+G136+G137))","v":0},{"$f":"IF(Trajet!I139<1,0,(H124+H125+H126+H127+H128+H129+H131+H130+H132+H133+H134+H135+H136+H137))","v":0},{"$f":"IF(Trajet!J139<1,0,(I124+I125+I126+I127+I128+I129+I131+I130+I132+I133+I134+I135+I136+I137))","v":0},{"$f":"IF(Trajet!K139<1,0,(J124+J125+J126+J127+J128+J129+J131+J130+J132+J133+J134+J135+J136+J137))","v":0},{"$f":"IF(Trajet!L139<1,0,(K124+K125+K126+K127+K128+K129+K131+K130+K132+K133+K134+K135+K136+K137))","v":0},{"$f":"IF(Trajet!M139<1,0,(L124+L125+L126+L127+L128+L129+L131+L130+L132+L133+L134+L135+L136+L137))","v":0},{"$f":"IF(Trajet!N139<1,0,(M124+M125+M126+M127+M128+M129+M131+M130+M132+M133+M134+M135+M136+M137))","v":0},{"$f":"IF(Trajet!O139<1,0,(N124+N125+N126+N127+N128+N129+N131+N130+N132+N133+N134+N135+N136+N137))","v":0},{"$f":"IF(Trajet!P139<1,0,(O124+O125+O126+O127+O128+O129+O131+O130+O132+O133+O134+O135+O136+O137))","v":0},{"$f":"IF(Trajet!Q139<1,0,(P124+P125+P126+P127+P128+P129+P131+P130+P132+P133+P134+P135+P136+P137))","v":0},{"$f":"IF(Trajet!R139<1,0,(Q124+Q125+Q126+Q127+Q128+Q129+Q131+Q130+Q132+Q133+Q134+Q135+Q136+Q137))","v":0},{"$f":"IF(Trajet!S139<1,0,(R124+R125+R126+R127+R128+R129+R131+R130+R132+R133+R134+R135+R136+R137))","v":0},{"$f":"IF(Trajet!T139<1,0,(S124+S125+S126+S127+S128+S129+S131+S130+S132+S133+S134+S135+S136+S137))","v":0}]

{"sheet":"Prix de revient et de vente","index":11,"n_rows":196,"n_cols":25,"rows_kept":196,"cut":false,"hidden":false,"merged":[[179,2,182,2],[196,1,196,22],[140,2,143,2],[158,9,158,10],[158,11,158,14],[161,22,162,22],[164,2,168,2],[172,2,177,2],[133,2,138,2],[62,2,65,2],[80,9,80,10],[80,11,80,14],[83,22,84,22],[86,2,90,2],[94,2,99,2],[101,2,104,2],[119,9,119,10],[119,11,119,14],[122,22,123,22],[125,2,129,2],[55,2,60,2],[1,1,1,23],[3,9,3,10],[3,11,3,14],[6,22,7,22],[9,2,13,2],[17,2,22,2],[24,2,27,2],[41,9,41,10],[41,11,41,14],[44,22,45,22],[47,2,51,2]]}
[]
[null,"Prix de revient et de vente"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Vehicule utilise'!I8","v":0},null,{"$f":"'Vehicule utilise'!S8","v":"Mercedes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J4&L4","v":"0Mercedes"}]
[null,null,null,null,{"$f":"'Vehicule utilise'!$Q$8","v":1}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J4&L4","v":"0Mercedes"}]
[null,null,null,null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","Total"]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,null,"FIXE","Véhicule (amm. économique)",null,null,null,{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!F35*Trajet!F13))","v":false},{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!G35*Trajet!G13))","v":false},{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!H35*Trajet!H13))","v":false},{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!I35*Trajet!I13))","v":false},{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!J35*Trajet!J13))","v":false},{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!K35*Trajet!K13))","v":false},{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!L35*Trajet!L13))","v":false},{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!M35*Trajet!M13))","v":false},{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!N35*Trajet!N13))","v":false},{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!O35*Trajet!O13))","v":false},{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!P35*Trajet!P13))","v":false},{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!Q35*Trajet!Q13))","v":false},{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!R35*Trajet!R13))","v":false},{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!S35*Trajet!S13))","v":false},{"$f":"(IF(calculprv1!$G$15=\"économique\",\n(calculprv1!$G$11*(1-calculprv1!$G$13))/(calculprv1!$G$19*calculprv1!$G$23)*Trajet!T35*Trajet!T13))","v":false},{"$f":"SUM(H10:V10)","v":0}]
[null,null,null,"Financement véhicule",null,null,null,{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!F35*Trajet!F13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!G35*Trajet!G13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!H35*Trajet!H13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!I35*Trajet!I13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!J35*Trajet!J13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!K35*Trajet!K13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!L35*Trajet!L13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!M35*Trajet!M13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!N35*Trajet!N13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!O35*Trajet!O13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!P35*Trajet!P13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!Q35*Trajet!Q13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!R35*Trajet!R13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!S35*Trajet!S13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$11*(1-calculprv1!$G$13)/2+calculprv1!$G$11*calculprv1!$G$13)\n*(calculprv1!$G$27*(1-calculprv1!$G$29)+calculprv1!$G$31*calculprv1!$G$29)\n/calculprv1!$G$23\n*Trajet!T35*Trajet!T13","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H11:V11)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Assurances véhicule",null,null,null,{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!F35*Trajet!F13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!G35*Trajet!G13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!H35*Trajet!H13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!I35*Trajet!I13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!J35*Trajet!J13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!K35*Trajet!K13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!L35*Trajet!L13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!M35*Trajet!M13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!N35*Trajet!N13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!O35*Trajet!O13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!P35*Trajet!P13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!Q35*Trajet!Q13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!R35*Trajet!R13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!S35*Trajet!S13","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv1!$G$55+calculprv1!$G$57+calculprv1!$G$59+calculprv1!$G$61+calculprv1!$G$63+calculprv1!$G$65+calculprv1!$G$67+calculprv1!$G$69)/calculprv1!$G$23*Trajet!T35*Trajet!T13","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H12:V12)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Autres frais fixes liées au véhicule",null,null,null,{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!F35*Trajet!F13","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!G35*Trajet!G13","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!H35*Trajet!H13","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!I35*Trajet!I13","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!J35*Trajet!J13","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!K35*Trajet!K13","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!L35*Trajet!L13","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!M35*Trajet!M13","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!N35*Trajet!N13","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!O35*Trajet!O13","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!P35*Trajet!P13","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!Q35*Trajet!Q13","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!R35*Trajet!R13","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!S35*Trajet!S13","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$73*calculprv1!$G$75)+calculprv1!$G$77+calculprv1!$G$79+calculprv1!$G$81+calculprv1!$G$83+calculprv1!$G$85)/calculprv1!$G$23*Trajet!T35*Trajet!T13","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H13:V13)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Autres frais fixes liées à l'entreprise",null,null,null,{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!F35*Trajet!F13","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!G35*Trajet!G13","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!H35*Trajet!H13","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!I35*Trajet!I13","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!J35*Trajet!J13","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!K35*Trajet!K13","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!L35*Trajet!L13","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!M35*Trajet!M13","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!N35*Trajet!N13","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!O35*Trajet!O13","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!P35*Trajet!P13","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!Q35*Trajet!Q13","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!R35*Trajet!R13","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!S35*Trajet!S13","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv1!$G$23*Trajet!T35*Trajet!T13","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H14:V14)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"COÛT PERSONNEL ROULANT",null,null,null,null,{"$f":"'Coût Personnel'!E29","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!F29","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!$G$29","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!H29","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!I29","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!J29","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!K29","v":0},{"$f":"'Coût Personnel'!L29","v":0},{"$f":"'Coût Personnel'!M29","v":0},{"$f":"'Coût Personnel'!N29","v":0},{"$f":"'Coût Personnel'!O29","v":0},{"$f":"'Coût Personnel'!P29","v":0},{"$f":"'Coût Personnel'!Q29","v":0},{"$f":"'Coût Personnel'!R29","v":0},{"$f":"'Coût Personnel'!S29","v":0},{"$f":"SUM(H16:V16)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"VARIABLE","Gasoil",null,null,null,{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!F18*(1-Trajet!F26))+((calculprv1!$G$35/100)*Trajet!F27*Trajet!F18*Trajet!F26)","v":0},{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!G18*(1-Trajet!G26))+((calculprv1!$G$35/100)*Trajet!G27*Trajet!G18*Trajet!G26)","v":0},{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!H18*(1-Trajet!H26))+((calculprv1!$G$35/100)*Trajet!H27*Trajet!H18*Trajet!H26)","v":0},{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!I18*(1-Trajet!I26))+((calculprv1!$G$35/100)*Trajet!I27*Trajet!I18*Trajet!I26)","v":0},{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!J18*(1-Trajet!J26))+((calculprv1!$G$35/100)*Trajet!J27*Trajet!J18*Trajet!J26)","v":0},{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!K18*(1-Trajet!K26))+((calculprv1!$G$35/100)*Trajet!K27*Trajet!K18*Trajet!K26)","v":0},{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!L18*(1-Trajet!L26))+((calculprv1!$G$35/100)*Trajet!L27*Trajet!L18*Trajet!L26)","v":0},{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!M18*(1-Trajet!M26))+((calculprv1!$G$35/100)*Trajet!M27*Trajet!M18*Trajet!M26)","v":0},{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!N18*(1-Trajet!N26))+((calculprv1!$G$35/100)*Trajet!N27*Trajet!N18*Trajet!N26)","v":0},{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!O18*(1-Trajet!O26))+((calculprv1!$G$35/100)*Trajet!O27*Trajet!O18*Trajet!O26)","v":0},{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!P18*(1-Trajet!P26))+((calculprv1!$G$35/100)*Trajet!P27*Trajet!P18*Trajet!P26)","v":0},{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!Q18*(1-Trajet!Q26))+((calculprv1!$G$35/100)*Trajet!Q27*Trajet!Q18*Trajet!Q26)","v":0},{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!R18*(1-Trajet!R26))+((calculprv1!$G$35/100)*Trajet!R27*Trajet!R18*Trajet!R26)","v":0},{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!S18*(1-Trajet!S26))+((calculprv1!$G$35/100)*Trajet!S27*Trajet!S18*Trajet!S26)","v":0},{"$f":"((calculprv1!$G$35/100)*Entreprise!$G$23*Trajet!T18*(1-Trajet!T26))+((calculprv1!$G$35/100)*Trajet!T27*Trajet!T18*Trajet!T26)","v":0},{"$f":"SUM(H18:V18)","v":0}]
[null,null,null,"Huile",null,null,null,{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!F18)","v":0},{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!G18)","v":0},{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!H18)","v":0},{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!I18)","v":0},{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!J18)","v":0},{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!K18)","v":0},{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!L18)","v":0},{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!M18)","v":0},{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!N18)","v":0},{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!O18)","v":0},{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!P18)","v":0},{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!Q18)","v":0},{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!R18)","v":0},{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!S18)","v":0},{"$f":"((calculprv1!$G$37/100)*Entreprise!$G$25*Trajet!T18)","v":0},0]
[null,null,null,"Adblue",null,null,null,{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!F18)","v":0},{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!G18)","v":0},{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!H18)","v":0},{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!I18)","v":0},{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!J18)","v":0},{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!K18)","v":0},{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!L18)","v":0},{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!M18)","v":0},{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!N18)","v":0},{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!O18)","v":0},{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!P18)","v":0},{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!Q18)","v":0},{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!R18)","v":0},{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!S18)","v":0},{"$f":"((calculprv1!$G$39/100)*Entreprise!$G$27*Trajet!T18)","v":0},{"$f":"SUM(H20:V20)","v":0}]
[null,null,null,"Pneus",null,null,null,{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!F18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!F18)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!G18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!G18)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!H18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!H18)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!I18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!I18)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!J18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!J18)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!K18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!K18)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!L18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!L18)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!M18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!M18)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!N18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!N18)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!O18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!O18)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!P18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!P18)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!Q18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!Q18)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!R18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!R18)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!S18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!S18)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv1!$G$51/calculprv1!$G$47)*calculprv1!$G$43*Trajet!T18)+((calculprv1!$G$51/calculprv1!$G$49)*calculprv1!$G$45*Trajet!T18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Entretien",null,null,null,{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!F18","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!G18","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!H18","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!I18","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!J18","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!K18","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!L18","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!M18","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!N18","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!O18","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!P18","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!Q18","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!R18","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!S18","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!T18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Véhicule (amm. technique)",null,null,null,{"$f":"IF(calculprv1!$G$15=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!F18,0)","v":0},{"$f":"IF(calculprv1!$G$17=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!G18,0)","v":0},{"$f":"IF(calculprv1!$G$17=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!H18,0)","v":0},{"$f":"IF(calculprv1!$G$17=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!I18,0)","v":0},{"$f":"IF(calculprv1!$G$17=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!J18,0)","v":0},{"$f":"IF(calculprv1!$G$17=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!K18,0)","v":0},{"$f":"IF(calculprv1!$G$17=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!L18,0)","v":0},{"$f":"IF(calculprv1!$G$17=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!M18,0)","v":0},{"$f":"IF(calculprv1!$G$17=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!N18,0)","v":0},{"$f":"IF(calculprv1!$G$17=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!O18,0)","v":0},{"$f":"IF(calculprv1!$G$17=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!P18,0)","v":0},{"$f":"IF(calculprv1!$G$17=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!Q18,0)","v":0},{"$f":"IF(calculprv1!$G$17=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!R18,0)","v":0},{"$f":"IF(calculprv1!$G$17=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!S18,0)","v":0},{"$f":"IF(calculprv1!$G$17=\"technique\",((calculprv1!$G$11*(1-calculprv1!$G$13))/calculprv1!$G$21)*Trajet!T18,0)","v":0},0]
[]
[null,null,"SPECIFIQUE","Coûts spécifiques au voyage",null,null,null,{"$f":"Trajet!F30","v":0},{"$f":"Trajet!G30","v":0},{"$f":"Trajet!H30","v":0},{"$f":"Trajet!I30","v":0},{"$f":"Trajet!J30","v":0},{"$f":"Trajet!K30","v":0},{"$f":"Trajet!L30","v":0},{"$f":"Trajet!M30","v":0},{"$f":"Trajet!N30","v":0},{"$f":"Trajet!O30","v":0},{"$f":"Trajet!P30","v":0},{"$f":"Trajet!Q30","v":0},{"$f":"Trajet!R30","v":0},{"$f":"Trajet!S30","v":0},{"$f":"Trajet!T30","v":0},{"$f":"SUM(H25:V25)","v":0}]
[null,null,null,"Remorque",null,true,{"$f":"IF(F26=TRUE,1,0)","v":1},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((H18+H19+H20)*calculprv1!$G$118))\n*Trajet!F13*$G$26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((I18+I19+I20)*calculprv1!$G$118))\n*Trajet!G13*$G$26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((J18+J19+J20)*calculprv1!$G$118))\n*Trajet!H13*$G$26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((K18+K19+K20)*calculprv1!$G$118))\n*Trajet!I13*$G$26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((L18+L19+L20)*calculprv1!$G$118))\n*Trajet!J13*$G$26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((M18+M19+M20)*calculprv1!$G$118))\n*Trajet!K13*$G$26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((N18+N19+N20)*calculprv1!$G$118))\n*Trajet!L13*$G$26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((O18+O19+O20)*calculprv1!$G$118))\n*Trajet!M13*$G$26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((P18+P19+P20)*calculprv1!$G$118))\n*Trajet!N13*$G$26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((Q18+Q19+Q20)*calculprv1!$G$118))\n*Trajet!O13*$G$26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((R18+R19+R20)*calculprv1!$G$118))\n*Trajet!P13*$G$26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((S18+S19+S20)*calculprv1!$G$118))\n*Trajet!Q13*$G$26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((T18+T19+T20)*calculprv1!$G$118))\n*Trajet!R13*$G$26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((U18+U19+U20)*calculprv1!$G$118))\n*Trajet!S13*$G$26))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$26<1,0,IF($G$26>=1,((\n((calculprv1!$G$105/calculprv1!$G$107)\n+calculprv1!$G$109\n+calculprv1!$G$111\n+calculprv1!$G$113\n+calculprv1!$G$115)\n/calculprv1!$G$103)\n+((V18+V19+V20)*calculprv1!$G$118))\n*Trajet!T13*$G$26))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Bac à skis",null,true,{"$f":"IF(F27=TRUE,1,0)","v":1},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!F13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!G13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!H13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!I13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!J13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!K13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!L13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!M13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!N13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!O13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!P13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!Q13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!R13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!S13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$27<1,0,IF($G$27>=1,((calculprv1!$G$123/calculprv1!$G$125/calculprv1!$G$121)+calculprv1!$G$127)*Trajet!T13*'Prix de revient et de vente'!$G$27))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Élévateur",null,true,{"$f":"IF(F28=TRUE,1,0)","v":1},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!F13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!G13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!H13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!I13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!J13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!K13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!L13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!M13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!N13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!O13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!P13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!Q13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!R13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!S13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$28<1,0,IF($G$28>=1,((calculprv1!$G$134/calculprv1!$G$136/calculprv1!$G$132)+calculprv1!$G$138)*Trajet!T13*'Prix de revient et de vente'!$G$28))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W26:W28)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Prix de revient total",null,null,null,{"$f":"SUM(H18:H24,H10:H14,H25:H28,H16)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I18:I24,I10:I14,I25:I28,I16)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J18:J24,J10:J14,J25:J28,J16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(H30:V30)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"par kilomètre1",null,null,null,{"$f":"IF(AND(Trajet!F13>0,Trajet!F18=0),\"\",IF(AND(Trajet!F13>0,Trajet!F18<>0),SUM(H18:H23)/Trajet!F18,\"\"))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Trajet!G13>0,Trajet!G18=0),\"\",IF(AND(Trajet!G13>0,Trajet!G18<>0),SUM(I18:I23)/Trajet!G18,\"\"))","v":""},{"$f":"IF(AND(Trajet!H13>0,Trajet!H18=0),\"\",IF(AND(Trajet!H13>0,Trajet!H18<>0),SUM(J18:J23)/Trajet!H18,\"\"))","v":""},{"$f":"IF(AND(Trajet!I13>0,Trajet!I18=0),\"\",IF(AND(Trajet!I13>0,Trajet!I18<>0),SUM(K18:K23)/Trajet!I18,\"\"))","v":""},{"$f":"IF(AND(Trajet!J13>0,Trajet!J18=0),\"\",IF(AND(Trajet!J13>0,Trajet!J18<>0),SUM(L18:L23)/Trajet!J18,\"\"))","v":""},{"$f":"IF(AND(Trajet!K13>0,Trajet!K18=0),\"\",IF(AND(Trajet!K13>0,Trajet!K18<>0),SUM(M18:M23)/Trajet!K18,\"\"))","v":""},{"$f":"IF(AND(Trajet!L13>0,Trajet!L18=0),\"\",IF(AND(Trajet!L13>0,Trajet!L18<>0),SUM(N18:N23)/Trajet!L18,\"\"))","v":""},{"$f":"IF(AND(Trajet!M13>0,Trajet!M18=0),\"\",IF(AND(Trajet!M13>0,Trajet!M18<>0),SUM(O18:O23)/Trajet!M18,\"\"))","v":""},{"$f":"IF(AND(Trajet!N13>0,Trajet!N18=0),\"\",IF(AND(Trajet!N13>0,Trajet!N18<>0),SUM(P18:P23)/Trajet!N18,\"\"))","v":""},{"$f":"IF(AND(Trajet!O13>0,Trajet!O18=0),\"\",IF(AND(Trajet!O13>0,Trajet!O18<>0),SUM(Q18:Q23)/Trajet!O18,\"\"))","v":""},{"$f":"IF(AND(Trajet!P13>0,Trajet!P18=0),\"\",IF(AND(Trajet!P13>0,Trajet!P18<>0),SUM(R18:R23)/Trajet!P18,\"\"))","v":""},{"$f":"IF(AND(Trajet!Q13>0,Trajet!Q18=0),\"\",IF(AND(Trajet!Q13>0,Trajet!Q18<>0),SUM(S18:S23)/Trajet!Q18,\"\"))","v":""},{"$f":"IF(AND(Trajet!R13>0,Trajet!R18=0),\"\",IF(AND(Trajet!R13>0,Trajet!R18<>0),SUM(T18:T23)/Trajet!R18,\"\"))","v":""},{"$f":"IF(AND(Trajet!S13>0,Trajet!S18=0),\"\",IF(AND(Trajet!S13>0,Trajet!S18<>0),SUM(U18:U23)/Trajet!S18,\"\"))","v":""},{"$f":"IF(AND(Trajet!T13>0,Trajet!T18=0),\"\",IF(AND(Trajet!T13>0,Trajet!T18<>0),SUM(V18:V23)/Trajet!T18,\"\"))","v":""},{"$f":"IF(SUM(Trajet!F18:T18)>0,SUM('Prix de revient et de vente'!W18:W23)/SUM(Trajet!F18:T18),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"par jour2",null,null,null,{"$f":"SUM(H10:H14,H16)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I10:I14,I16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(W10:W14,W16)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Marge bénéficiaire désirée",null,null,null,0.15]
[]
[null,null,null,"Prix de vente totale",null,null,null,{"$f":"H30*(1+$H$34)","v":{"$error":"#DIV/0!"}},{"$f":"I30*(1+$H$34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"W30*(1+$H$31)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"par kilomètre1",null,null,null,{"$f":"IF(H31=\"\",\"\",H31*(1+$H$34))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I31=\"\",\"\",I31*(1+$H$34))","v":""},{"$f":"IF(J31=\"\",\"\",J31*(1+$H$34))","v":""},"","","","","","","","","","","","",{"$f":"W31*(1+$H$31)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"par jour2",null,null,null,{"$f":"H32*(1+$H$34)","v":{"$error":"#DIV/0!"}},{"$f":"I32*(1+$H$34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"W32*(1+$H$31)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"1 seulements les frais variables"]
[null,null,"2 seulement les frais fixes et salariaux"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Vehicule utilise'!I10","v":0},null,{"$f":"'Vehicule utilise'!S10","v":"Mercedes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J42&L42","v":"0Mercedes"}]
[null,null,null,null,{"$f":"'Vehicule utilise'!$Q$10","v":1}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J42&L42","v":"0Mercedes"}]
[null,null,null,null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","Total"]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,null,"FIXE","Véhicule (amm. économique)",null,null,null,{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!F68*Trajet!F46))","v":false},{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!G68*Trajet!G46))","v":false},{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!H68*Trajet!H46))","v":false},{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!I68*Trajet!I46))","v":false},{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!J68*Trajet!J46))","v":false},{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!K68*Trajet!K46))","v":false},{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!L68*Trajet!L46))","v":false},{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!M68*Trajet!M46))","v":false},{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!N68*Trajet!N46))","v":false},{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!O68*Trajet!O46))","v":false},{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!P68*Trajet!P46))","v":false},{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!Q68*Trajet!Q46))","v":false},{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!R68*Trajet!R46))","v":false},{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!S68*Trajet!S46))","v":false},{"$f":"(IF(calculprv2!$G$15=\"économique\",\n(calculprv2!$G$11*(1-calculprv2!$G$13))/(calculprv2!$G$19*calculprv2!$G$23)*Trajet!T68*Trajet!T46))","v":false},{"$f":"SUM(H48:V48)","v":0}]
[null,null,null,"Financement véhicule",null,null,null,{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!F68*Trajet!F46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!G68*Trajet!G46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!H68*Trajet!H46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!I68*Trajet!I46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!J68*Trajet!J46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!K68*Trajet!K46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!L68*Trajet!L46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!M68*Trajet!M46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!N68*Trajet!N46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!O68*Trajet!O46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!P68*Trajet!P46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!Q68*Trajet!Q46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!R68*Trajet!R46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!S68*Trajet!S46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$11*(1-calculprv2!$G$13)/2+calculprv2!$G$11*calculprv2!$G$13)\n*(calculprv2!$G$27*(1-calculprv2!$G$29)+calculprv2!$G$31*calculprv2!$G$29)\n/calculprv2!$G$23\n*Trajet!T68*Trajet!T46","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H49:V49)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Assurances véhicule",null,null,null,{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!F68*Trajet!F46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!G68*Trajet!G46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!H68*Trajet!H46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!I68*Trajet!I46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!J68*Trajet!J46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!K68*Trajet!K46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!L68*Trajet!L46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!M68*Trajet!M46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!N68*Trajet!N46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!O68*Trajet!O46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!P68*Trajet!P46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!Q68*Trajet!Q46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!R68*Trajet!R46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!S68*Trajet!S46","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv2!$G$55+calculprv2!$G$57+calculprv2!$G$59+calculprv2!$G$61+calculprv2!$G$63+calculprv2!$G$65+calculprv2!$G$67+calculprv2!$G$69)/calculprv2!$G$23*Trajet!T68*Trajet!T46","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H50:V50)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Autres frais fixes liées au véhicule",null,null,null,{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!F68*Trajet!F46","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!G68*Trajet!G46","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!H68*Trajet!H46","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!I68*Trajet!I46","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!J68*Trajet!J46","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!K68*Trajet!K46","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!L68*Trajet!L46","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!M68*Trajet!M46","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!N68*Trajet!N46","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!O68*Trajet!O46","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!P68*Trajet!P46","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!Q68*Trajet!Q46","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!R68*Trajet!R46","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!S68*Trajet!S46","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$73*calculprv2!$G$75)+calculprv2!$G$77+calculprv2!$G$79+calculprv2!$G$81+calculprv2!$G$83+calculprv2!$G$85)/calculprv2!$G$23*Trajet!T68*Trajet!T46","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H51:V51)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Autres frais fixes liées à l'entreprise",null,null,null,{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!F68*Trajet!F46","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!G68*Trajet!G46","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!H68*Trajet!H46","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!I68*Trajet!I46","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!J68*Trajet!J46","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!K68*Trajet!K46","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!L68*Trajet!L46","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!M68*Trajet!M46","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!N68*Trajet!N46","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!O68*Trajet!O46","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!P68*Trajet!P46","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!Q68*Trajet!Q46","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!R68*Trajet!R46","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!S68*Trajet!S46","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv2!$G$23*Trajet!T68*Trajet!T46","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H52:V52)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"COÛT PERSONNEL ROULANT",null,null,null,null,{"$f":"'Coût Personnel'!E56","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!F56","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!G56","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!H56","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!I56","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!J56","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!K56","v":0},{"$f":"'Coût Personnel'!L56","v":0},{"$f":"'Coût Personnel'!M56","v":0},{"$f":"'Coût Personnel'!N56","v":0},{"$f":"'Coût Personnel'!O56","v":0},{"$f":"'Coût Personnel'!P56","v":0},{"$f":"'Coût Personnel'!Q56","v":0},{"$f":"'Coût Personnel'!R56","v":0},{"$f":"'Coût Personnel'!S56","v":0},{"$f":"SUM(H54:V54)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"VARIABLE","Gasoil",null,null,null,{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!F51*(1-Trajet!F59))+((calculprv2!$G$35/100)*Trajet!F60*Trajet!F51*Trajet!F59)","v":0},{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!G51*(1-Trajet!G59))+((calculprv2!$G$35/100)*Trajet!G60*Trajet!G51*Trajet!G59)","v":0},{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!H51*(1-Trajet!H59))+((calculprv2!$G$35/100)*Trajet!H60*Trajet!H51*Trajet!H59)","v":0},{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!I51*(1-Trajet!I59))+((calculprv2!$G$35/100)*Trajet!I60*Trajet!I51*Trajet!I59)","v":0},{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!J51*(1-Trajet!J59))+((calculprv2!$G$35/100)*Trajet!J60*Trajet!J51*Trajet!J59)","v":0},{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!K51*(1-Trajet!K59))+((calculprv2!$G$35/100)*Trajet!K60*Trajet!K51*Trajet!K59)","v":0},{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!L51*(1-Trajet!L59))+((calculprv2!$G$35/100)*Trajet!L60*Trajet!L51*Trajet!L59)","v":0},{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!M51*(1-Trajet!M59))+((calculprv2!$G$35/100)*Trajet!M60*Trajet!M51*Trajet!M59)","v":0},{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!N51*(1-Trajet!N59))+((calculprv2!$G$35/100)*Trajet!N60*Trajet!N51*Trajet!N59)","v":0},{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!O51*(1-Trajet!O59))+((calculprv2!$G$35/100)*Trajet!O60*Trajet!O51*Trajet!O59)","v":0},{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!P51*(1-Trajet!P59))+((calculprv2!$G$35/100)*Trajet!P60*Trajet!P51*Trajet!P59)","v":0},{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!Q51*(1-Trajet!Q59))+((calculprv2!$G$35/100)*Trajet!Q60*Trajet!Q51*Trajet!Q59)","v":0},{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!R51*(1-Trajet!R59))+((calculprv2!$G$35/100)*Trajet!R60*Trajet!R51*Trajet!R59)","v":0},{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!S51*(1-Trajet!S59))+((calculprv2!$G$35/100)*Trajet!S60*Trajet!S51*Trajet!S59)","v":0},{"$f":"((calculprv2!$G$35/100)*Entreprise!$G$23*Trajet!T51*(1-Trajet!T59))+((calculprv2!$G$35/100)*Trajet!T60*Trajet!T51*Trajet!T59)","v":0},{"$f":"SUM(H56:V56)","v":0}]
[null,null,null,"Huile",null,null,null,{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!F51)","v":0},{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!G51)","v":0},{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!H51)","v":0},{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!I51)","v":0},{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!J51)","v":0},{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!K51)","v":0},{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!L51)","v":0},{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!M51)","v":0},{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!N51)","v":0},{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!O51)","v":0},{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!P51)","v":0},{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!Q51)","v":0},{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!R51)","v":0},{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!S51)","v":0},{"$f":"((calculprv2!$G$37/100)*Entreprise!$G$25*Trajet!T51)","v":0},0]
[null,null,null,"Adblue",null,null,null,{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!F51)","v":0},{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!G51)","v":0},{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!H51)","v":0},{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!I51)","v":0},{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!J51)","v":0},{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!K51)","v":0},{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!L51)","v":0},{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!M51)","v":0},{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!N51)","v":0},{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!O51)","v":0},{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!P51)","v":0},{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!Q51)","v":0},{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!R51)","v":0},{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!S51)","v":0},{"$f":"((calculprv2!$G$39/100)*Entreprise!$G$27*Trajet!T51)","v":0},0]
[null,null,null,"Pneus",null,null,null,{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!F51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!F51)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!G51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!G51)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!H51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!H51)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!I51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!I51)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!J51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!J51)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!K51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!K51)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!L51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!L51)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!M51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!M51)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!N51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!N51)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!O51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!O51)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!P51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!P51)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!Q51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!Q51)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!R51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!R51)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!S51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!S51)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv2!$G$51/calculprv2!$G$47)*calculprv2!$G$43*Trajet!T51)+((calculprv2!$G$51/calculprv2!$G$49)*calculprv2!$G$45*Trajet!T51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Entretien",null,null,null,{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!F51","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!G51","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!H51","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!I51","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!J51","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!K51","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!L51","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!M51","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!N51","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!O51","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!P51","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!Q51","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!R51","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!S51","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!T51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Véhicule (amm. technique)",null,null,null,{"$f":"IF(calculprv2!$G$15=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!F51,0)","v":0},{"$f":"IF(calculprv2!$G$17=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!G51,0)","v":0},{"$f":"IF(calculprv2!$G$17=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!H51,0)","v":0},{"$f":"IF(calculprv2!$G$17=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!I51,0)","v":0},{"$f":"IF(calculprv2!$G$17=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!J51,0)","v":0},{"$f":"IF(calculprv2!$G$17=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!K51,0)","v":0},{"$f":"IF(calculprv2!$G$17=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!L51,0)","v":0},{"$f":"IF(calculprv2!$G$17=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!M51,0)","v":0},{"$f":"IF(calculprv2!$G$17=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!N51,0)","v":0},{"$f":"IF(calculprv2!$G$17=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!O51,0)","v":0},{"$f":"IF(calculprv2!$G$17=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!P51,0)","v":0},{"$f":"IF(calculprv2!$G$17=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!Q51,0)","v":0},{"$f":"IF(calculprv2!$G$17=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!R51,0)","v":0},{"$f":"IF(calculprv2!$G$17=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!S51,0)","v":0},{"$f":"IF(calculprv2!$G$17=\"technique\",((calculprv2!$G$11*(1-calculprv2!$G$13))/calculprv2!$G$21)*Trajet!T51,0)","v":0},0]
[]
[null,null,"SPECIFIQUE","Coûts spécifiques au voyage",null,null,null,{"$f":"Trajet!F63","v":0},{"$f":"Trajet!G63","v":0},{"$f":"Trajet!H63","v":0},{"$f":"Trajet!I63","v":0},{"$f":"Trajet!J63","v":0},{"$f":"Trajet!K63","v":0},{"$f":"Trajet!L63","v":0},{"$f":"Trajet!M63","v":0},{"$f":"Trajet!N63","v":0},{"$f":"Trajet!O63","v":0},{"$f":"Trajet!P63","v":0},{"$f":"Trajet!Q63","v":0},{"$f":"Trajet!R63","v":0},{"$f":"Trajet!S63","v":0},{"$f":"Trajet!T63","v":0},{"$f":"SUM(H63:V63)","v":0}]
[null,null,null,"Remorque",null,true,{"$f":"IF(F64=TRUE,1,0)","v":1},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((H56+H57+H58)*calculprv2!$G$118))\n*Trajet!F46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((I56+I57+I58)*calculprv2!$G$118))\n*Trajet!G46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((J56+J57+J58)*calculprv2!$G$118))\n*Trajet!H46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((K56+K57+K58)*calculprv2!$G$118))\n*Trajet!I46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((L56+L57+L58)*calculprv2!$G$118))\n*Trajet!J46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((M56+M57+M58)*calculprv2!$G$118))\n*Trajet!K46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((N56+N57+N58)*calculprv2!$G$118))\n*Trajet!L46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((O56+O57+O58)*calculprv2!$G$118))\n*Trajet!M46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((P56+P57+P58)*calculprv2!$G$118))\n*Trajet!N46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((Q56+Q57+Q58)*calculprv2!$G$118))\n*Trajet!O46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((R56+R57+R58)*calculprv2!$G$118))\n*Trajet!P46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((S56+S57+S58)*calculprv2!$G$118))\n*Trajet!Q46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((T56+T57+T58)*calculprv2!$G$118))\n*Trajet!R46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((U56+U57+U58)*calculprv2!$G$118))\n*Trajet!S46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$64<1,0,IF($G$64>=1,((\n((calculprv2!$G$105/calculprv2!$G$107)\n+calculprv2!$G$109\n+calculprv2!$G$111\n+calculprv2!$G$113\n+calculprv2!$G$115)\n/calculprv2!$G$103)\n+((V56+V57+V58)*calculprv2!$G$118))\n*Trajet!T46*$G$64))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H64:V64)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Bac à skis",null,true,{"$f":"IF(F65=TRUE,1,0)","v":1},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!F46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!G46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!H46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!I46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!J46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!K46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!L46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!M46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!N46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!O46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!P46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!Q46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!R46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!S46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$65<1,0,IF($G$65>=1,((calculprv2!$G$123/calculprv2!$G$125/calculprv2!$G$121)+calculprv2!$G$127)*Trajet!T46*'Prix de revient et de vente'!$G$65))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H65:V65)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Élévateur",null,true,{"$f":"IF(F66=TRUE,1,0)","v":1},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!F46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!G46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!H46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!I46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!J46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!K46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!L46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!M46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!N46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!O46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!P46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!Q46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!R46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!S46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$66<1,0,IF($G$66>=1,((calculprv2!$G$134/calculprv2!$G$136/calculprv2!$G$132)+calculprv2!$G$138)*Trajet!T46*'Prix de revient et de vente'!$G$66))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H66:V66)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W64:W66)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Prix de revient total",null,null,null,{"$f":"SUM(H56:H62,H48:H52,H63:H66,H54)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I56:I62,I48:I52,I63:I66,I54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(H68:V68)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"par kilomètre1",null,null,null,{"$f":"IF(AND(Trajet!F46>0,Trajet!F51=0),\"\",IF(AND(Trajet!F46>0,Trajet!F51<>0),SUM(H56:H61)/Trajet!F51,\"\"))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Trajet!G53>0,Trajet!G57=0),\"\",IF(AND(Trajet!G53>0,Trajet!G57<>0),SUM(I56:I61)/Trajet!G57,\"\"))","v":""},{"$f":"IF(AND(Trajet!H53>0,Trajet!H57=0),\"\",IF(AND(Trajet!H53>0,Trajet!H57<>0),SUM(J56:J61)/Trajet!H57,\"\"))","v":""},{"$f":"IF(AND(Trajet!I53>0,Trajet!I57=0),\"\",IF(AND(Trajet!I53>0,Trajet!I57<>0),SUM(K56:K61)/Trajet!I57,\"\"))","v":""},{"$f":"IF(AND(Trajet!J53>0,Trajet!J57=0),\"\",IF(AND(Trajet!J53>0,Trajet!J57<>0),SUM(L56:L61)/Trajet!J57,\"\"))","v":""},{"$f":"IF(AND(Trajet!K53>0,Trajet!K57=0),\"\",IF(AND(Trajet!K53>0,Trajet!K57<>0),SUM(M56:M61)/Trajet!K57,\"\"))","v":""},{"$f":"IF(AND(Trajet!L53>0,Trajet!L57=0),\"\",IF(AND(Trajet!L53>0,Trajet!L57<>0),SUM(N56:N61)/Trajet!L57,\"\"))","v":""},{"$f":"IF(AND(Trajet!M53>0,Trajet!M57=0),\"\",IF(AND(Trajet!M53>0,Trajet!M57<>0),SUM(O56:O61)/Trajet!M57,\"\"))","v":""},{"$f":"IF(AND(Trajet!N53>0,Trajet!N57=0),\"\",IF(AND(Trajet!N53>0,Trajet!N57<>0),SUM(P56:P61)/Trajet!N57,\"\"))","v":""},{"$f":"IF(AND(Trajet!O53>0,Trajet!O57=0),\"\",IF(AND(Trajet!O53>0,Trajet!O57<>0),SUM(Q56:Q61)/Trajet!O57,\"\"))","v":""},{"$f":"IF(AND(Trajet!P53>0,Trajet!P57=0),\"\",IF(AND(Trajet!P53>0,Trajet!P57<>0),SUM(R56:R61)/Trajet!P57,\"\"))","v":""},{"$f":"IF(AND(Trajet!Q53>0,Trajet!Q57=0),\"\",IF(AND(Trajet!Q53>0,Trajet!Q57<>0),SUM(S56:S61)/Trajet!Q57,\"\"))","v":""},{"$f":"IF(AND(Trajet!R53>0,Trajet!R57=0),\"\",IF(AND(Trajet!R53>0,Trajet!R57<>0),SUM(T56:T61)/Trajet!R57,\"\"))","v":""},{"$f":"IF(AND(Trajet!S53>0,Trajet!S57=0),\"\",IF(AND(Trajet!S53>0,Trajet!S57<>0),SUM(U56:U61)/Trajet!S57,\"\"))","v":""},{"$f":"IF(AND(Trajet!T53>0,Trajet!T57=0),\"\",IF(AND(Trajet!T53>0,Trajet!T57<>0),SUM(V56:V61)/Trajet!T57,\"\"))","v":""},{"$f":"IF(SUM(Trajet!F51:T51)>0,SUM(W56:W61)/SUM(Trajet!F51:T51),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"par jour2",null,null,null,{"$f":"SUM(H48:H52,H54)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I48:I52,I54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(W48:W52,W54)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Marge bénéficiaire désirée",null,null,null,0.1]
[]
[null,null,null,"Prix de vente totale",null,null,null,{"$f":"H68*(1+$H$72)","v":{"$error":"#DIV/0!"}},{"$f":"I68*(1+$H$72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"W68*(1+$H$72)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"par kilomètre1",null,null,null,{"$f":"IF(H69=\"\",\"\",H69*(1+$H$72))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I69=\"\",\"\",I69*(1+$H$72))","v":""},"","","","","","","","","","","","","",{"$f":"W69*(1+$H$72)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"par jour2",null,null,null,{"$f":"H70*(1+$H$72)","v":{"$error":"#DIV/0!"}},{"$f":"I70*(1+$H$72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"W70*(1+$H$72)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"1 seulements les frais variables"]
[null,null,"2 seulement les frais fixes et salariaux"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Vehicule utilise'!I12","v":0},null,{"$f":"'Vehicule utilise'!S12","v":"Mercedes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J81&L81","v":"0Mercedes"}]
[null,null,null,null,{"$f":"'Vehicule utilise'!$Q$12","v":1}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J81&L81","v":"0Mercedes"}]
[null,null,null,null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","Total"]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,null,"FIXE","Véhicule (amm. économique)",null,null,null,{"$f":"(IF(calculprv3!$G$15=\"économique\",(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!F99*Trajet!F77))","v":false},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!G99*Trajet!G77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!H99*Trajet!H77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!I99*Trajet!I77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!J99*Trajet!J77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!K99*Trajet!K77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!L99*Trajet!L77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!M99*Trajet!M77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!N99*Trajet!N77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!O99*Trajet!O77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!P99*Trajet!P77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!Q99*Trajet!Q77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!R99*Trajet!R77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!S99*Trajet!S77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13))/(calculprv3!$G$19*calculprv3!$G$23)*Trajet!T99*Trajet!T77","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H87:V87)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Financement véhicule",null,null,null,{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!F99*Trajet!F77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!G99*Trajet!G77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!H99*Trajet!H77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!I99*Trajet!I77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!J99*Trajet!J77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!K99*Trajet!K77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!L99*Trajet!L77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!M99*Trajet!M77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!N99*Trajet!N77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!O99*Trajet!O77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!P99*Trajet!P77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!Q99*Trajet!Q77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!R99*Trajet!R77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!S99*Trajet!S77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$11*(1-calculprv3!$G$13)/2+calculprv3!$G$11*calculprv3!$G$13)\n*(calculprv3!$G$27*(1-calculprv3!$G$29)+calculprv3!$G$31*calculprv3!$G$29)\n/calculprv3!$G$23\n*Trajet!T99*Trajet!T77","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H88:V88)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Assurances véhicule",null,null,null,{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!F99*Trajet!F77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!G99*Trajet!G77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!H99*Trajet!H77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!I99*Trajet!I77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!J99*Trajet!J77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!K99*Trajet!K77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!L99*Trajet!L77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!M99*Trajet!M77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!N99*Trajet!N77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!O99*Trajet!O77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!P99*Trajet!P77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!Q99*Trajet!Q77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!R99*Trajet!R77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!S99*Trajet!S77","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv3!$G$55+calculprv3!$G$57+calculprv3!$G$59+calculprv3!$G$61+calculprv3!$G$63+calculprv3!$G$65+calculprv3!$G$67+calculprv3!$G$69)/calculprv3!$G$23*Trajet!T99*Trajet!T77","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H89:V89)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Autres frais fixes liées au véhicule",null,null,null,{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!F99*Trajet!F77","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!G99*Trajet!G77","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!H99*Trajet!H77","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!I99*Trajet!I77","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!J99*Trajet!J77","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!K99*Trajet!K77","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!L99*Trajet!L77","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!M99*Trajet!M77","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!N99*Trajet!N77","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!O99*Trajet!O77","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!P99*Trajet!P77","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!Q99*Trajet!Q77","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!R99*Trajet!R77","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!S99*Trajet!S77","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$73*calculprv3!$G$75)+calculprv3!$G$77+calculprv3!$G$79+calculprv3!$G$81+calculprv3!$G$83+calculprv3!$G$85)/calculprv3!$G$23*Trajet!T99*Trajet!T77","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H90:V90)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Autres frais fixes liées à l'entreprise",null,null,null,{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!F99*Trajet!F77","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!G99*Trajet!G77","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!H99*Trajet!H77","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!I99*Trajet!I77","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!J99*Trajet!J77","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!K99*Trajet!K77","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!L99*Trajet!L77","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!M99*Trajet!M77","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!N99*Trajet!N77","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!O99*Trajet!O77","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!P99*Trajet!P77","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!Q99*Trajet!Q77","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!R99*Trajet!R77","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!S99*Trajet!S77","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv3!$G$23*Trajet!T99*Trajet!T77","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H91:V91)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"COÛT PERSONNEL ROULANT",null,null,null,null,{"$f":"'Coût Personnel'!E83","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!F83","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!G83","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!H83","v":0},{"$f":"'Coût Personnel'!I83","v":0},{"$f":"'Coût Personnel'!J83","v":0},{"$f":"'Coût Personnel'!K83","v":0},{"$f":"'Coût Personnel'!L83","v":0},{"$f":"'Coût Personnel'!M83","v":0},{"$f":"'Coût Personnel'!N83","v":0},{"$f":"'Coût Personnel'!O83","v":0},{"$f":"'Coût Personnel'!P83","v":0},{"$f":"'Coût Personnel'!Q83","v":0},{"$f":"'Coût Personnel'!R83","v":0},{"$f":"'Coût Personnel'!S83","v":0},{"$f":"SUM(H93:V93)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"VARIABLE","Gasoil",null,null,null,{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!F82*(1-Trajet!F90))+((calculprv3!$G$35/100)*Trajet!F91*Trajet!F82*Trajet!F90)","v":0},{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!G82*(1-Trajet!G90))+((calculprv3!$G$35/100)*Trajet!G91*Trajet!G82*Trajet!G90)","v":0},{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!H82*(1-Trajet!H90))+((calculprv3!$G$35/100)*Trajet!H91*Trajet!H82*Trajet!H90)","v":0},{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!I82*(1-Trajet!I90))+((calculprv3!$G$35/100)*Trajet!I91*Trajet!I82*Trajet!I90)","v":0},{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!J82*(1-Trajet!J90))+((calculprv3!$G$35/100)*Trajet!J91*Trajet!J82*Trajet!J90)","v":0},{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!K82*(1-Trajet!K90))+((calculprv3!$G$35/100)*Trajet!K91*Trajet!K82*Trajet!K90)","v":0},{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!L82*(1-Trajet!L90))+((calculprv3!$G$35/100)*Trajet!L91*Trajet!L82*Trajet!L90)","v":0},{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!M82*(1-Trajet!M90))+((calculprv3!$G$35/100)*Trajet!M91*Trajet!M82*Trajet!M90)","v":0},{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!N82*(1-Trajet!N90))+((calculprv3!$G$35/100)*Trajet!N91*Trajet!N82*Trajet!N90)","v":0},{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!O82*(1-Trajet!O90))+((calculprv3!$G$35/100)*Trajet!O91*Trajet!O82*Trajet!O90)","v":0},{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!P82*(1-Trajet!P90))+((calculprv3!$G$35/100)*Trajet!P91*Trajet!P82*Trajet!P90)","v":0},{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!Q82*(1-Trajet!Q90))+((calculprv3!$G$35/100)*Trajet!Q91*Trajet!Q82*Trajet!Q90)","v":0},{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!R82*(1-Trajet!R90))+((calculprv3!$G$35/100)*Trajet!R91*Trajet!R82*Trajet!R90)","v":0},{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!S82*(1-Trajet!S90))+((calculprv3!$G$35/100)*Trajet!S91*Trajet!S82*Trajet!S90)","v":0},{"$f":"((calculprv3!$G$35/100)*Entreprise!$G$23*Trajet!T82*(1-Trajet!T90))+((calculprv3!$G$35/100)*Trajet!T91*Trajet!T82*Trajet!T90)","v":0},{"$f":"SUM(H95:V95)","v":0}]
[null,null,null,"Huile",null,null,null,{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!F82)","v":0},{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!G82)","v":0},{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!H82)","v":0},{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!I82)","v":0},{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!J82)","v":0},{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!K82)","v":0},{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!L82)","v":0},{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!M82)","v":0},{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!N82)","v":0},{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!O82)","v":0},{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!P82)","v":0},{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!Q82)","v":0},{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!R82)","v":0},{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!S82)","v":0},{"$f":"((calculprv3!$G$37/100)*Entreprise!$G$25*Trajet!T82)","v":0},0]
[null,null,null,"Adblue",null,null,null,{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!F82","v":0},{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!G82","v":0},{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!H82","v":0},{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!I82","v":0},{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!J82","v":0},{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!K82","v":0},{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!L82","v":0},{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!M82","v":0},{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!N82","v":0},{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!O82","v":0},{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!P82","v":0},{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!Q82","v":0},{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!R82","v":0},{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!S82","v":0},{"$f":"(calculprv3!$G$39/100)*Entreprise!$G$27*Trajet!T82","v":0},0]
[null,null,null,"Pneus",null,null,null,{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!F82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!F82)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!G82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!G82)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!H82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!H82)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!I82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!I82)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!J82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!J82)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!K82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!K82)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!L82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!L82)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!M82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!M82)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!N82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!N82)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!O82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!O82)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!P82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!P82)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!Q82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!Q82)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!R82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!R82)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!S82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!S82)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv3!$G$51/calculprv3!$G$47)*calculprv3!$G$43*Trajet!T82)+((calculprv3!$G$51/calculprv3!$G$49)*calculprv3!$G$45*Trajet!T82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Entretien",null,null,null,{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!F82","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!G82","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!H82","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!I82","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!J82","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!K82","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!L82","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!M82","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!N82","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!O82","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!P82","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!Q82","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!R82","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!S82","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!T82","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Véhicule (amm. technique)",null,null,null,{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!F82,0)","v":0},{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!G82,0)","v":0},{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!H82,0)","v":0},{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!I82,0)","v":0},{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!J82,0)","v":0},{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!K82,0)","v":0},{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!L82,0)","v":0},{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!M82,0)","v":0},{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!N82,0)","v":0},{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!O82,0)","v":0},{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!P82,0)","v":0},{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!Q82,0)","v":0},{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!R82,0)","v":0},{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!S82,0)","v":0},{"$f":"IF(calculprv3!$G$15=\"technique\",((calculprv3!$G$11*(1-calculprv3!$G$13))/calculprv3!$G$21)*Trajet!T82,0)","v":0},0]
[]
[null,null,"SPECIFIQUE","Coûts spécifiques au voyage",null,null,null,{"$f":"Trajet!F94","v":200},{"$f":"Trajet!G94","v":187},{"$f":"Trajet!H94","v":0},{"$f":"Trajet!I94","v":0},{"$f":"Trajet!J94","v":0},{"$f":"Trajet!K94","v":0},{"$f":"Trajet!L94","v":0},{"$f":"Trajet!M94","v":0},{"$f":"Trajet!N94","v":0},{"$f":"Trajet!O94","v":0},{"$f":"Trajet!P94","v":0},{"$f":"Trajet!Q94","v":0},{"$f":"Trajet!R94","v":0},{"$f":"Trajet!S94","v":0},{"$f":"Trajet!T94","v":0},{"$f":"SUM(H102:V102)","v":387}]
[null,null,null,"Remorque",null,true,{"$f":"IF(F103=TRUE,1,0)","v":1},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((H95+H96+H97)*calculprv3!$G$118))\n*Trajet!F77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((I95+I96+I97)*calculprv3!$G$118))\n*Trajet!G77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((J95+J96+J97)*calculprv3!$G$118))\n*Trajet!H77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((K95+K96+K97)*calculprv3!$G$118))\n*Trajet!I77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((L95+L96+L97)*calculprv3!$G$118))\n*Trajet!J77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((M95+M96+M97)*calculprv3!$G$118))\n*Trajet!K77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((N95+N96+N97)*calculprv3!$G$118))\n*Trajet!L77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((O95+O96+O97)*calculprv3!$G$118))\n*Trajet!M77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((P95+P96+P97)*calculprv3!$G$118))\n*Trajet!N77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((Q95+Q96+Q97)*calculprv3!$G$118))\n*Trajet!O77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((R95+R96+R97)*calculprv3!$G$118))\n*Trajet!P77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((S95+S96+S97)*calculprv3!$G$118))\n*Trajet!Q77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((T95+T96+T97)*calculprv3!$G$118))\n*Trajet!R77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((U95+U96+U97)*calculprv3!$G$118))\n*Trajet!S77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$103<1,0,IF($G$103>=1,((\n((calculprv3!$G$105/calculprv3!$G$107)\n+calculprv3!$G$109\n+calculprv3!$G$111\n+calculprv3!$G$113\n+calculprv3!$G$115)\n/calculprv3!$G$103)\n+((V95+V96+V97)*calculprv3!$G$118))\n*Trajet!T77*$G$103))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H103:V103)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Bac à skis",null,true,{"$f":"IF(F104=TRUE,1,0)","v":1},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!F77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!G77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!H77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!I77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!J77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!K77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!L77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!M77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!N77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!O77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!P77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!Q77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!R77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!S77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$104<1,0,IF($G$104>=1,((calculprv3!$G$123/calculprv3!$G$125/calculprv3!$G$121)+calculprv3!$G$127)*Trajet!T77*'Prix de revient et de vente'!$G$104))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H104:V104)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Élévateur",null,true,{"$f":"IF(F105=TRUE,1,0)","v":1},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!F77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!G77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!H77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!I77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!J77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!K77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!L77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!M77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!N77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!O77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!P77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!Q77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!R77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!S77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$105<1,0,IF($G$105>=1,((calculprv3!$G$134/calculprv3!$G$136/calculprv3!$G$132)+calculprv3!$G$138)*Trajet!T77*'Prix de revient et de vente'!$G$105))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H105:V105)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W103:W105)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Prix de revient total",null,null,null,{"$f":"SUM(H95:H101,H87:H91,H102:H105,H93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I95:I101,I87:I91,I102:I105,I93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(H107:V107)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"par kilomètre1",null,null,null,{"$f":"IF(AND(Trajet!F77>0,Trajet!F82=0),\"\",IF(AND(Trajet!F77>0,Trajet!F82<>0),SUM(H95:H100)/Trajet!F82,\"\"))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Trajet!G77>0,Trajet!G82=0),\"\",IF(AND(Trajet!G77>0,Trajet!G82<>0),SUM(I95:I100)/Trajet!G82,\"\"))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Trajet!H77>0,Trajet!H82=0),\"\",IF(AND(Trajet!H77>0,Trajet!H82<>0),SUM(J95:J100)/Trajet!H82,\"\"))","v":""},{"$f":"IF(AND(Trajet!I77>0,Trajet!I82=0),\"\",IF(AND(Trajet!I77>0,Trajet!I82<>0),SUM(K95:K100)/Trajet!I82,\"\"))","v":""},{"$f":"IF(AND(Trajet!J77>0,Trajet!J82=0),\"\",IF(AND(Trajet!J77>0,Trajet!J82<>0),SUM(L95:L100)/Trajet!J82,\"\"))","v":""},{"$f":"IF(AND(Trajet!K77>0,Trajet!K82=0),\"\",IF(AND(Trajet!K77>0,Trajet!K82<>0),SUM(M95:M100)/Trajet!K82,\"\"))","v":""},{"$f":"IF(AND(Trajet!L77>0,Trajet!L82=0),\"\",IF(AND(Trajet!L77>0,Trajet!L82<>0),SUM(N95:N100)/Trajet!L82,\"\"))","v":""},{"$f":"IF(AND(Trajet!M77>0,Trajet!M82=0),\"\",IF(AND(Trajet!M77>0,Trajet!M82<>0),SUM(O95:O100)/Trajet!M82,\"\"))","v":""},{"$f":"IF(AND(Trajet!N77>0,Trajet!N82=0),\"\",IF(AND(Trajet!N77>0,Trajet!N82<>0),SUM(P95:P100)/Trajet!N82,\"\"))","v":""},{"$f":"IF(AND(Trajet!O77>0,Trajet!O82=0),\"\",IF(AND(Trajet!O77>0,Trajet!O82<>0),SUM(Q95:Q100)/Trajet!O82,\"\"))","v":""},{"$f":"IF(AND(Trajet!P77>0,Trajet!P82=0),\"\",IF(AND(Trajet!P77>0,Trajet!P82<>0),SUM(R95:R100)/Trajet!P82,\"\"))","v":""},{"$f":"IF(AND(Trajet!Q77>0,Trajet!Q82=0),\"\",IF(AND(Trajet!Q77>0,Trajet!Q82<>0),SUM(S95:S100)/Trajet!Q82,\"\"))","v":""},{"$f":"IF(AND(Trajet!R77>0,Trajet!R82=0),\"\",IF(AND(Trajet!R77>0,Trajet!R82<>0),SUM(T95:T100)/Trajet!R82,\"\"))","v":""},{"$f":"IF(AND(Trajet!S77>0,Trajet!S82=0),\"\",IF(AND(Trajet!S77>0,Trajet!S82<>0),SUM(U95:U100)/Trajet!S82,\"\"))","v":""},{"$f":"IF(AND(Trajet!T77>0,Trajet!T82=0),\"\",IF(AND(Trajet!T77>0,Trajet!T82<>0),SUM(V95:V100)/Trajet!T82,\"\"))","v":""},{"$f":"IF(SUM(Trajet!F82:T82)>0,SUM(W95:W100)/SUM(Trajet!F82:T82),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"par jour2",null,null,null,{"$f":"SUM(H87:H91,H93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I87:I91,I93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(W87:W91,W93)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Marge bénéficiaire désirée",null,null,null,0]
[]
[null,null,null,"Prix de vente totale",null,null,null,{"$f":"H107*(1+$H$111)","v":{"$error":"#DIV/0!"}},{"$f":"I107*(1+$H$111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"par kilomètre1",null,null,null,{"$f":"IF(H108=\"\",\"\",H108*(1+$H$111))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I108=\"\",\"\",I108*(1+$H$111))","v":{"$error":"#DIV/0!"}},"","","","","","","","","","","","","",{"$error":"#DIV/0!"}]
[null,null,null,"par jour2",null,null,null,{"$f":"H109*(1+$H$111)","v":{"$error":"#DIV/0!"}},{"$f":"I109*(1+$H$111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"W109*(1+$H$111)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"1 seulements les frais variables"]
[null,null,"2 seulement les frais fixes et salariaux"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Vehicule utilise'!I14","v":0},null,{"$f":"'Vehicule utilise'!S14","v":"Mercedes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J120&L120","v":"0Mercedes"}]
[null,null,null,null,{"$f":"'Vehicule utilise'!$Q$14","v":1}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J120&L120","v":"0Mercedes"}]
[null,null,null,null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","Total"]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,null,"FIXE","Véhicule (amm. économique)",null,null,null,{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!F130*Trajet!F108))","v":false},{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!G130*Trajet!G108))","v":false},{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!H130*Trajet!H108))","v":false},{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!I130*Trajet!I108))","v":false},{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!J130*Trajet!J108))","v":false},{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!K130*Trajet!K108))","v":false},{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!L130*Trajet!L108))","v":false},{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!M130*Trajet!M108))","v":false},{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!N130*Trajet!N108))","v":false},{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!O130*Trajet!O108))","v":false},{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!P130*Trajet!P108))","v":false},{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!Q130*Trajet!Q108))","v":false},{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!R130*Trajet!R108))","v":false},{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!S130*Trajet!S108))","v":false},{"$f":"(IF(calculprv4!$G$15=\"économique\",\n(calculprv4!$G$11*(1-calculprv4!$G$13))/(calculprv4!$G$19*calculprv4!$G$23)*Trajet!T130*Trajet!T108))","v":false},{"$f":"SUM(H126:V126)","v":0}]
[null,null,null,"Financement véhicule",null,null,null,{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!F130*Trajet!F108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!G130*Trajet!G108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!H130*Trajet!H108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!I130*Trajet!I108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!J130*Trajet!J108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!K130*Trajet!K108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!L130*Trajet!L108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!M130*Trajet!M108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!N130*Trajet!N108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!O130*Trajet!O108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!P130*Trajet!P108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!Q130*Trajet!Q108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!R130*Trajet!R108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!S130*Trajet!S108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$11*(1-calculprv4!$G$13)/2+calculprv4!$G$11*calculprv4!$G$13)\n*(calculprv4!$G$27*(1-calculprv4!$G$29)+calculprv4!$G$31*calculprv4!$G$29)\n/calculprv4!$G$23\n*Trajet!T130*Trajet!T108","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H127:V127)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Assurances véhicule",null,null,null,{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!F130*Trajet!F108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!G130*Trajet!G108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!H130*Trajet!H108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!I130*Trajet!I108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!J130*Trajet!J108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!K130*Trajet!K108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!L130*Trajet!L108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!M130*Trajet!M108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!N130*Trajet!N108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!O130*Trajet!O108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!P130*Trajet!P108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!Q130*Trajet!Q108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!R130*Trajet!R108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!S130*Trajet!S108","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv4!$G$55+calculprv4!$G$57+calculprv4!$G$59+calculprv4!$G$61+calculprv4!$G$63+calculprv4!$G$65+calculprv4!$G$67+calculprv4!$G$69)/calculprv4!$G$23*Trajet!T130*Trajet!T108","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H128:V128)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Autres frais fixes liées au véhicule",null,null,null,{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!F130*Trajet!F108","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!G130*Trajet!G108","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!H130*Trajet!H108","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!I130*Trajet!I108","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!J130*Trajet!J108","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!K130*Trajet!K108","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!L130*Trajet!L108","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!M130*Trajet!M108","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!N130*Trajet!N108","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!O130*Trajet!O108","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!P130*Trajet!P108","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!Q130*Trajet!Q108","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!R130*Trajet!R108","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!S130*Trajet!S108","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$73*calculprv4!$G$75)+calculprv4!$G$77+calculprv4!$G$79+calculprv4!$G$81+calculprv4!$G$83+calculprv4!$G$85)/calculprv4!$G$23*Trajet!T130*Trajet!T108","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H129:V129)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Autres frais fixes liées à l'entreprise",null,null,null,{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!F130*Trajet!F108","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!G130*Trajet!G108","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!H130*Trajet!H108","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!I130*Trajet!I108","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!J130*Trajet!J108","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!K130*Trajet!K108","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!L130*Trajet!L108","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!M130*Trajet!M108","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!N130*Trajet!N108","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!O130*Trajet!O108","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!P130*Trajet!P108","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!Q130*Trajet!Q108","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!R130*Trajet!R108","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!S130*Trajet!S108","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv4!$G$23*Trajet!T130*Trajet!T108","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H130:V130)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"COÛT PERSONNEL ROULANT",null,null,null,null,{"$f":"'Coût Personnel'!E110","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!F110","v":{"$error":"#DIV/0!"}},{"$f":"'Coût Personnel'!G110","v":0},{"$f":"'Coût Personnel'!H110","v":0},{"$f":"'Coût Personnel'!I110","v":0},{"$f":"'Coût Personnel'!J110","v":0},{"$f":"'Coût Personnel'!K110","v":0},{"$f":"'Coût Personnel'!L110","v":0},{"$f":"'Coût Personnel'!M110","v":0},{"$f":"'Coût Personnel'!N110","v":0},{"$f":"'Coût Personnel'!O110","v":0},{"$f":"'Coût Personnel'!P110","v":0},{"$f":"'Coût Personnel'!Q110","v":0},{"$f":"'Coût Personnel'!R110","v":0},{"$f":"'Coût Personnel'!S110","v":0},{"$f":"SUM(H132:V132)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"VARIABLE","Gasoil",null,null,null,{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!F113*(1-Trajet!F121))+((calculprv4!$G$35/100)*Trajet!F122*Trajet!F113*Trajet!F121)","v":0},{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!G113*(1-Trajet!G121))+((calculprv4!$G$35/100)*Trajet!G122*Trajet!G113*Trajet!G121)","v":0},{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!H113*(1-Trajet!H121))+((calculprv4!$G$35/100)*Trajet!H122*Trajet!H113*Trajet!H121)","v":0},{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!I113*(1-Trajet!I121))+((calculprv4!$G$35/100)*Trajet!I122*Trajet!I113*Trajet!I121)","v":0},{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!J113*(1-Trajet!J121))+((calculprv4!$G$35/100)*Trajet!J122*Trajet!J113*Trajet!J121)","v":0},{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!K113*(1-Trajet!K121))+((calculprv4!$G$35/100)*Trajet!K122*Trajet!K113*Trajet!K121)","v":0},{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!L113*(1-Trajet!L121))+((calculprv4!$G$35/100)*Trajet!L122*Trajet!L113*Trajet!L121)","v":0},{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!M113*(1-Trajet!M121))+((calculprv4!$G$35/100)*Trajet!M122*Trajet!M113*Trajet!M121)","v":0},{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!N113*(1-Trajet!N121))+((calculprv4!$G$35/100)*Trajet!N122*Trajet!N113*Trajet!N121)","v":0},{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!O113*(1-Trajet!O121))+((calculprv4!$G$35/100)*Trajet!O122*Trajet!O113*Trajet!O121)","v":0},{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!P113*(1-Trajet!P121))+((calculprv4!$G$35/100)*Trajet!P122*Trajet!P113*Trajet!P121)","v":0},{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!Q113*(1-Trajet!Q121))+((calculprv4!$G$35/100)*Trajet!Q122*Trajet!Q113*Trajet!Q121)","v":0},{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!R113*(1-Trajet!R121))+((calculprv4!$G$35/100)*Trajet!R122*Trajet!R113*Trajet!R121)","v":0},{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!S113*(1-Trajet!S121))+((calculprv4!$G$35/100)*Trajet!S122*Trajet!S113*Trajet!S121)","v":0},{"$f":"((calculprv4!$G$35/100)*Entreprise!$G$23*Trajet!T113*(1-Trajet!T121))+((calculprv4!$G$35/100)*Trajet!T122*Trajet!T113*Trajet!T121)","v":0},{"$f":"SUM(H134:V134)","v":0}]
[null,null,null,"Huile",null,null,null,{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!F113)","v":0},{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!G113)","v":0},{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!H113)","v":0},{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!I113)","v":0},{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!J113)","v":0},{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!K113)","v":0},{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!L113)","v":0},{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!M113)","v":0},{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!N113)","v":0},{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!O113)","v":0},{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!P113)","v":0},{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!Q113)","v":0},{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!R113)","v":0},{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!S113)","v":0},{"$f":"((calculprv4!$G$37/100)*Entreprise!$G$25*Trajet!T113)","v":0},0]
[null,null,null,"Adblue",null,null,null,{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!F113)","v":0},{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!G113)","v":0},{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!H113)","v":0},{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!I113)","v":0},{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!J113)","v":0},{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!K113)","v":0},{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!L113)","v":0},{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!M113)","v":0},{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!N113)","v":0},{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!O113)","v":0},{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!P113)","v":0},{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!Q113)","v":0},{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!R113)","v":0},{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!S113)","v":0},{"$f":"((calculprv4!$G$39/100)*Entreprise!$G$27*Trajet!T113)","v":0},0]
[null,null,null,"Pneus",null,null,null,{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!F113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!F113)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!G113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!G113)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!H113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!H113)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!I113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!I113)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!J113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!J113)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!K113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!K113)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!L113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!L113)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!M113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!M113)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!N113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!N113)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!O113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!O113)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!P113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!P113)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!Q113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!Q113)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!R113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!R113)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!S113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!S113)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv4!$G$51/calculprv4!$G$47)*calculprv4!$G$43*Trajet!T113)+((calculprv4!$G$51/calculprv4!$G$49)*calculprv4!$G$45*Trajet!T113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Entretien",null,null,null,{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!F113","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!G113","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!H113","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!I113","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!J113","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!K113","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!L113","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!M113","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!N113","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!O113","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!P113","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!Q113","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!R113","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!S113","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!T113","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Véhicule (amm. technique)",null,null,null,{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!F113,)","v":0},{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!G113,)","v":0},{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!H113,)","v":0},{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!I113,)","v":0},{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!J113,)","v":0},{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!K113,)","v":0},{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!L113,)","v":0},{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!M113,)","v":0},{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!N113,)","v":0},{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!O113,)","v":0},{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!P113,)","v":0},{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!Q113,)","v":0},{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!R113,)","v":0},{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!S113,)","v":0},{"$f":"IF(calculprv4!$G$15=\"technique\",((calculprv4!$G$11*(1-calculprv4!$G$13))/calculprv4!$G$21)*Trajet!T113,)","v":0},0]
[]
[null,null,"SPECIFIQUE","Coûts spécifiques au voyage",null,null,null,{"$f":"Trajet!F125","v":0},{"$f":"Trajet!G125","v":0},{"$f":"Trajet!H125","v":0},{"$f":"Trajet!I125","v":0},{"$f":"Trajet!J125","v":0},{"$f":"Trajet!K125","v":0},{"$f":"Trajet!L125","v":0},{"$f":"Trajet!M125","v":0},{"$f":"Trajet!N125","v":0},{"$f":"Trajet!O125","v":0},{"$f":"Trajet!P125","v":0},{"$f":"Trajet!Q125","v":0},{"$f":"Trajet!R125","v":0},{"$f":"Trajet!S125","v":0},{"$f":"Trajet!T125","v":0},{"$f":"SUM(H141:V141)","v":0}]
[null,null,null,"Remorque",null,true,{"$f":"IF(F142=TRUE,1,0)","v":1},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((H134+H135+H136)*calculprv4!$G$118))\n*Trajet!F108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((I134+I135+I136)*calculprv4!$G$118))\n*Trajet!G108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((J134+J135+J136)*calculprv4!$G$118))\n*Trajet!H108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((K134+K135+K136)*calculprv4!$G$118))\n*Trajet!I108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((L134+L135+L136)*calculprv4!$G$118))\n*Trajet!J108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((M134+M135+M136)*calculprv4!$G$118))\n*Trajet!K108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((N134+N135+N136)*calculprv4!$G$118))\n*Trajet!L108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((O134+O135+O136)*calculprv4!$G$118))\n*Trajet!M108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((P134+P135+P136)*calculprv4!$G$118))\n*Trajet!N108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((Q134+Q135+Q136)*calculprv4!$G$118))\n*Trajet!O108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((R134+R135+R136)*calculprv4!$G$118))\n*Trajet!P108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((S134+S135+S136)*calculprv4!$G$118))\n*Trajet!Q108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((T134+T135+T136)*calculprv4!$G$118))\n*Trajet!R108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((U134+U135+U136)*calculprv4!$G$118))\n*Trajet!S108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$142<1,0,IF($G$142>=1,((\n((calculprv4!$G$105/calculprv4!$G$107)\n+calculprv4!$G$109\n+calculprv4!$G$111\n+calculprv4!$G$113\n+calculprv4!$G$115)\n/calculprv4!$G$103)\n+((V134+V135+V136)*calculprv4!$G$118))\n*Trajet!T108*$G$142))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H142:V142)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Bac à skis",null,true,{"$f":"IF(F143=TRUE,1,0)","v":1},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!F108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!G108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!H108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!I108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!J108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!K108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!L108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!M108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!N108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!O108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!P108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!Q108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!R108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!S108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$143<1,0,IF($G$143>=1,((calculprv4!$G$123/calculprv4!$G$125/calculprv4!$G$121)+calculprv4!$G$127)*Trajet!T108*'Prix de revient et de vente'!$G$143))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H143:V143)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Élévateur",null,true,{"$f":"IF(F144=TRUE,1,0)","v":1},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!F108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!G108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!H108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!I108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!J108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!K108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!L108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!M108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!N108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!O108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!P108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!Q108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!R108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!S108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$144<1,0,IF($G$144>=1,((calculprv4!$G$134/calculprv4!$G$136/calculprv4!$G$132)+calculprv4!$G$138)*Trajet!T108*'Prix de revient et de vente'!$G$144))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H144:V144)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W142:W144)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Prix de revient total",null,null,null,{"$f":"SUM(H134:H140,H126:H130,H141:H144,H132)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I134:I140,I126:I130,I141:I144,I132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(V134:V140,V126:V130,V141:V144,V132)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H146:V146)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"par kilomètre1",null,null,null,{"$f":"IF(AND(Trajet!F108>0,Trajet!F113=0),\"\",IF(AND(Trajet!F108>0,Trajet!F113<>0),SUM(H134:H139)/Trajet!F113,\"\"))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Trajet!G108>0,Trajet!G113=0),\"\",IF(AND(Trajet!G108>0,Trajet!G113<>0),SUM(I134:I139)/Trajet!G113,\"\"))","v":""},{"$f":"IF(AND(Trajet!H108>0,Trajet!H113=0),\"\",IF(AND(Trajet!H108>0,Trajet!H113<>0),SUM(J134:J139)/Trajet!H113,\"\"))","v":""},{"$f":"IF(AND(Trajet!I108>0,Trajet!I113=0),\"\",IF(AND(Trajet!I108>0,Trajet!I113<>0),SUM(K134:K139)/Trajet!I113,\"\"))","v":""},{"$f":"IF(AND(Trajet!J108>0,Trajet!J113=0),\"\",IF(AND(Trajet!J108>0,Trajet!J113<>0),SUM(L134:L139)/Trajet!J113,\"\"))","v":""},{"$f":"IF(AND(Trajet!K108>0,Trajet!K113=0),\"\",IF(AND(Trajet!K108>0,Trajet!K113<>0),SUM(M134:M139)/Trajet!K113,\"\"))","v":""},{"$f":"IF(AND(Trajet!L108>0,Trajet!L113=0),\"\",IF(AND(Trajet!L108>0,Trajet!L113<>0),SUM(N134:N139)/Trajet!L113,\"\"))","v":""},{"$f":"IF(AND(Trajet!M108>0,Trajet!M113=0),\"\",IF(AND(Trajet!M108>0,Trajet!M113<>0),SUM(O134:O139)/Trajet!M113,\"\"))","v":""},{"$f":"IF(AND(Trajet!N108>0,Trajet!N113=0),\"\",IF(AND(Trajet!N108>0,Trajet!N113<>0),SUM(P134:P139)/Trajet!N113,\"\"))","v":""},{"$f":"IF(AND(Trajet!O108>0,Trajet!O113=0),\"\",IF(AND(Trajet!O108>0,Trajet!O113<>0),SUM(Q134:Q139)/Trajet!O113,\"\"))","v":""},{"$f":"IF(AND(Trajet!P108>0,Trajet!P113=0),\"\",IF(AND(Trajet!P108>0,Trajet!P113<>0),SUM(R134:R139)/Trajet!P113,\"\"))","v":""},{"$f":"IF(AND(Trajet!Q108>0,Trajet!Q113=0),\"\",IF(AND(Trajet!Q108>0,Trajet!Q113<>0),SUM(S134:S139)/Trajet!Q113,\"\"))","v":""},{"$f":"IF(AND(Trajet!R108>0,Trajet!R113=0),\"\",IF(AND(Trajet!R108>0,Trajet!R113<>0),SUM(T134:T139)/Trajet!R113,\"\"))","v":""},{"$f":"IF(AND(Trajet!S108>0,Trajet!S113=0),\"\",IF(AND(Trajet!S108>0,Trajet!S113<>0),SUM(U134:U139)/Trajet!S113,\"\"))","v":""},{"$f":"IF(AND(Trajet!T108>0,Trajet!T113=0),\"\",IF(AND(Trajet!T108>0,Trajet!T113<>0),SUM(V134:V139)/Trajet!T113,\"\"))","v":""},{"$f":"IF(SUM(Trajet!F113:T113)>0,SUM(W134:W139)/SUM(Trajet!F113:T113),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"par jour2",null,null,null,{"$f":"SUM(H126:H130,H132)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I126:I130,I132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(W126:W130,W132)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Marge bénéficiaire désirée",null,null,null,0.1]
[]
[null,null,null,"Prix de vente totale",null,null,null,{"$f":"H146*(1+$H$150)","v":{"$error":"#DIV/0!"}},{"$f":"I146*(1+$H$150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"par kilomètre1",null,null,null,{"$f":"IF(H147=\"\",\"\",H147*(1+$H$150))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I147=\"\",\"\",I147*(1+$H$150))","v":""},"","","","","","","","","","","","","",{"$error":"#DIV/0!"}]
[null,null,null,"par jour2",null,null,null,{"$f":"H148*(1+$H$150)","v":{"$error":"#DIV/0!"}},{"$f":"I148*(1+$H$150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"1 seulements les frais variables"]
[null,null,"2 seulement les frais fixes et salariaux"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Vehicule utilise'!I16","v":0},null,{"$f":"'Vehicule utilise'!S16","v":"Mercedes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J159&L159","v":"0Mercedes"}]
[null,null,null,null,{"$f":"'Vehicule utilise'!$Q$16","v":1}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J159&L159","v":"0Mercedes"}]
[null,null,null,null,null,null,null,"jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","jour","Total"]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,null,"FIXE","Véhicule (amm. économique)",null,null,null,{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!F161*Trajet!F139)","v":false},{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!G161*Trajet!G139)","v":false},{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!H161*Trajet!H139)","v":false},{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!I161*Trajet!I139)","v":false},{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!J161*Trajet!J139)","v":false},{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!K161*Trajet!K139)","v":false},{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!L161*Trajet!L139)","v":false},{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!M161*Trajet!M139)","v":false},{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!N161*Trajet!N139)","v":false},{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!O161*Trajet!O139)","v":false},{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!P161*Trajet!P139)","v":false},{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!Q161*Trajet!Q139)","v":false},{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!R161*Trajet!R139)","v":false},{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!S161*Trajet!S139)","v":false},{"$f":"IF(calculprv5!$G$15=\"économique\",\n(calculprv5!$G$11*(1-calculprv5!$G$13))/(calculprv5!$G$19*calculprv5!$G$23)*Trajet!T161*Trajet!T139)","v":false},{"$f":"SUM(H165:V165)","v":0}]
[null,null,null,"Financement véhicule",null,null,null,{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!F161*Trajet!F139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!G161*Trajet!G139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!H161*Trajet!H139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!I161*Trajet!I139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!J161*Trajet!J139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!K161*Trajet!K139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!L161*Trajet!L139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!M161*Trajet!M139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!N161*Trajet!N139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!O161*Trajet!O139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!P161*Trajet!P139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!Q161*Trajet!Q139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!R161*Trajet!R139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!S161*Trajet!S139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$11*(1-calculprv5!$G$13)/2+calculprv5!$G$11*calculprv5!$G$13)\n*(calculprv5!$G$27*(1-calculprv5!$G$29)+calculprv5!$G$31*calculprv5!$G$29)\n/calculprv5!$G$23\n*Trajet!T161*Trajet!T139","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H166:V166)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Assurances véhicule",null,null,null,{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!F161*Trajet!F139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!G161*Trajet!G139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!H161*Trajet!H139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!I161*Trajet!I139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!J161*Trajet!J139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!K161*Trajet!K139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!L161*Trajet!L139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!M161*Trajet!M139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!N161*Trajet!N139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!O161*Trajet!O139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!P161*Trajet!P139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!Q161*Trajet!Q139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!R161*Trajet!R139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!S161*Trajet!S139","v":{"$error":"#DIV/0!"}},{"$f":"(calculprv5!$G$55+calculprv5!$G$57+calculprv5!$G$59+calculprv5!$G$61+calculprv5!$G$63+calculprv5!$G$65+calculprv5!$G$67+calculprv5!$G$69)/calculprv5!$G$23*Trajet!T161*Trajet!T139","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H167:V167)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Autres frais fixes liées au véhicule",null,null,null,{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!F161*Trajet!F139","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!G161*Trajet!G139","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!H161*Trajet!H139","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!I161*Trajet!I139","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!J161*Trajet!J139","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!K161*Trajet!K139","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!L161*Trajet!L139","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!M161*Trajet!M139","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!N161*Trajet!N139","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!O161*Trajet!O139","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!P161*Trajet!P139","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!Q161*Trajet!Q139","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!R161*Trajet!R139","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!S161*Trajet!S139","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$73*calculprv5!$G$75)+calculprv5!$G$77+calculprv5!$G$79+calculprv5!$G$81+calculprv5!$G$83+calculprv5!$G$85)/calculprv5!$G$23*Trajet!T161*Trajet!T139","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H168:V168)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Autres frais fixes liées à l'entreprise",null,null,null,{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!F161*Trajet!F139","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!G161*Trajet!G139","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!H161*Trajet!H139","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!I161*Trajet!I139","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!J161*Trajet!J139","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!K161*Trajet!K139","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!L161*Trajet!L139","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!M161*Trajet!M139","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!N161*Trajet!N139","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!O161*Trajet!O139","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!P161*Trajet!P139","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!Q161*Trajet!Q139","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!R161*Trajet!R139","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!S161*Trajet!S139","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$31+Entreprise!$G$33+Entreprise!$G$35+Entreprise!$G$37+Entreprise!$G$39+Entreprise!$G$41+Entreprise!$G$43+Entreprise!$G$45+Entreprise!$G$47+Entreprise!$G$49+Entreprise!$G$51+Entreprise!$G$53+Entreprise!$G$55+Entreprise!$G$57)/Entreprise!$G$9/calculprv5!$G$23*Trajet!T161*Trajet!T139","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H169:V169)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"COÛT PERSONNEL ROULANT",null,null,null,null,{"$f":"'Coût Personnel'!E137","v":0},{"$f":"'Coût Personnel'!F137","v":0},{"$f":"'Coût Personnel'!G137","v":0},{"$f":"'Coût Personnel'!H137","v":0},{"$f":"'Coût Personnel'!I137","v":0},{"$f":"'Coût Personnel'!J137","v":0},{"$f":"'Coût Personnel'!K137","v":0},{"$f":"'Coût Personnel'!L137","v":0},{"$f":"'Coût Personnel'!M137","v":0},{"$f":"'Coût Personnel'!N137","v":0},{"$f":"'Coût Personnel'!O137","v":0},{"$f":"'Coût Personnel'!P137","v":0},{"$f":"'Coût Personnel'!Q137","v":0},{"$f":"'Coût Personnel'!R137","v":0},{"$f":"'Coût Personnel'!S137","v":0},{"$f":"SUM(H171:V171)","v":0}]
[]
[null,null,"VARIABLE","Gasoil",null,null,null,{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!F144*(1-Trajet!F152))+((calculprv5!$G$35/100)*Trajet!F153*Trajet!F144*Trajet!F152)","v":0},{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!G144*(1-Trajet!G152))+((calculprv5!$G$35/100)*Trajet!G153*Trajet!G144*Trajet!G152)","v":0},{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!H144*(1-Trajet!H152))+((calculprv5!$G$35/100)*Trajet!H153*Trajet!H144*Trajet!H152)","v":0},{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!I144*(1-Trajet!I152))+((calculprv5!$G$35/100)*Trajet!I153*Trajet!I144*Trajet!I152)","v":0},{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!J144*(1-Trajet!J152))+((calculprv5!$G$35/100)*Trajet!J153*Trajet!J144*Trajet!J152)","v":0},{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!K144*(1-Trajet!K152))+((calculprv5!$G$35/100)*Trajet!K153*Trajet!K144*Trajet!K152)","v":0},{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!L144*(1-Trajet!L152))+((calculprv5!$G$35/100)*Trajet!L153*Trajet!L144*Trajet!L152)","v":0},{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!M144*(1-Trajet!M152))+((calculprv5!$G$35/100)*Trajet!M153*Trajet!M144*Trajet!M152)","v":0},{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!N144*(1-Trajet!N152))+((calculprv5!$G$35/100)*Trajet!N153*Trajet!N144*Trajet!N152)","v":0},{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!O144*(1-Trajet!O152))+((calculprv5!$G$35/100)*Trajet!O153*Trajet!O144*Trajet!O152)","v":0},{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!P144*(1-Trajet!P152))+((calculprv5!$G$35/100)*Trajet!P153*Trajet!P144*Trajet!P152)","v":0},{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!Q144*(1-Trajet!Q152))+((calculprv5!$G$35/100)*Trajet!Q153*Trajet!Q144*Trajet!Q152)","v":0},{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!R144*(1-Trajet!R152))+((calculprv5!$G$35/100)*Trajet!R153*Trajet!R144*Trajet!R152)","v":0},{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!S144*(1-Trajet!S152))+((calculprv5!$G$35/100)*Trajet!S153*Trajet!S144*Trajet!S152)","v":0},{"$f":"((calculprv5!$G$35/100)*Entreprise!$G$23*Trajet!T144*(1-Trajet!T152))+((calculprv5!$G$35/100)*Trajet!T153*Trajet!T144*Trajet!T152)","v":0},{"$f":"SUM(H173:V173)","v":0}]
[null,null,null,"Huile",null,null,null,{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!F144)","v":0},{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!G144)","v":0},{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!H144)","v":0},{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!I144)","v":0},{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!J144)","v":0},{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!K144)","v":0},{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!L144)","v":0},{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!M144)","v":0},{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!N144)","v":0},{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!O144)","v":0},{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!P144)","v":0},{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!Q144)","v":0},{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!R144)","v":0},{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!S144)","v":0},{"$f":"((calculprv5!$G$37/100)*Entreprise!$G$25*Trajet!T144)","v":0},0]
[null,null,null,"Adblue",null,null,null,{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!F144)","v":0},{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!G144)","v":0},{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!H144)","v":0},{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!I144)","v":0},{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!J144)","v":0},{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!K144)","v":0},{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!L144)","v":0},{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!M144)","v":0},{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!N144)","v":0},{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!O144)","v":0},{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!P144)","v":0},{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!Q144)","v":0},{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!R144)","v":0},{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!S144)","v":0},{"$f":"((calculprv5!$G$39/100)*Entreprise!$G$27*Trajet!T144)","v":0},0]
[null,null,null,"Pneus",null,null,null,{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!F144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!F144)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!G144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!G144)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!H144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!H144)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!I144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!I144)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!J144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!J144)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!K144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!K144)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!L144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!L144)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!M144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!M144)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!N144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!N144)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!O144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!O144)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!P144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!P144)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!Q144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!Q144)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!R144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!R144)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!S144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!S144)","v":{"$error":"#DIV/0!"}},{"$f":"((calculprv5!$G$51/calculprv5!$G$47)*calculprv5!$G$43*Trajet!T144)+((calculprv5!$G$51/calculprv5!$G$49)*calculprv5!$G$45*Trajet!T144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Entretien",null,null,null,{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!F144","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!G144","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!H144","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!I144","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!J144","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!K144","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!L144","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!M144","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!N144","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!O144","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!P144","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!Q144","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!R144","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!S144","v":{"$error":"#DIV/0!"}},{"$f":"(Entreprise!$G$15+Entreprise!$G$17+Entreprise!$G$19)/Entreprise!$G$11*Trajet!T144","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,"Véhicule (amm. technique)",null,null,null,{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!F144,0)","v":0},{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!G144,0)","v":0},{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!H144,0)","v":0},{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!I144,0)","v":0},{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!J144,0)","v":0},{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!K144,0)","v":0},{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!L144,0)","v":0},{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!M144,0)","v":0},{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!N144,0)","v":0},{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!O144,0)","v":0},{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!P144,0)","v":0},{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!Q144,0)","v":0},{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!R144,0)","v":0},{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!S144,0)","v":0},{"$f":"IF(calculprv5!$G$15=\"technique\",((calculprv5!$G$11*(1-calculprv5!$G$13))/calculprv5!$G$21)*Trajet!T144,0)","v":0},0]
[]
[null,null,"SPECIFIQUE","Coûts spécifiques au voyage",null,null,null,{"$f":"Trajet!F156","v":0},{"$f":"Trajet!G156","v":0},{"$f":"Trajet!H156","v":0},{"$f":"Trajet!I156","v":0},{"$f":"Trajet!J156","v":0},{"$f":"Trajet!K156","v":0},{"$f":"Trajet!L156","v":0},{"$f":"Trajet!M156","v":0},{"$f":"Trajet!N156","v":0},{"$f":"Trajet!O156","v":0},{"$f":"Trajet!P156","v":0},{"$f":"Trajet!Q156","v":0},{"$f":"Trajet!R156","v":0},{"$f":"Trajet!S156","v":0},{"$f":"Trajet!T156","v":0},{"$f":"SUM(H180:V180)","v":0}]
[null,null,null,"Remorque",null,true,{"$f":"IF(F181=TRUE,1,0)","v":1},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((H173+H174+H175)*calculprv5!$G$118))\n*Trajet!F139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((I173+I174+I175)*calculprv5!$G$118))\n*Trajet!G139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((J173+J174+J175)*calculprv5!$G$118))\n*Trajet!H139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((K173+K174+K175)*calculprv5!$G$118))\n*Trajet!I139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((L173+L174+L175)*calculprv5!$G$118))\n*Trajet!J139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((M173+M174+M175)*calculprv5!$G$118))\n*Trajet!K139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((N173+N174+N175)*calculprv5!$G$118))\n*Trajet!L139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((O173+O174+O175)*calculprv5!$G$118))\n*Trajet!M139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((P173+P174+P175)*calculprv5!$G$118))\n*Trajet!N139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((Q173+Q174+Q175)*calculprv5!$G$118))\n*Trajet!O139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((R173+R174+R175)*calculprv5!$G$118))\n*Trajet!P139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((S173+S174+S175)*calculprv5!$G$118))\n*Trajet!Q139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((T173+T174+T175)*calculprv5!$G$118))\n*Trajet!R139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((U173+U174+U175)*calculprv5!$G$118))\n*Trajet!S139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$181<1,0,IF($G$181>=1,((\n((calculprv5!$G$105/calculprv5!$G$107)\n+calculprv5!$G$109\n+calculprv5!$G$111\n+calculprv5!$G$113\n+calculprv5!$G$115)\n/calculprv5!$G$103)\n+((V173+V174+V175)*calculprv5!$G$118))\n*Trajet!T139*$G$181))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H181:V181)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Bac à skis",null,true,{"$f":"IF(F182=TRUE,1,0)","v":1},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!F139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!G139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!H139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!I139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!J139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!K139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!L139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!M139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!N139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!O139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!P139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!Q139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!R139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!S139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$182<1,0,IF($G$182>=1,((calculprv5!$G$123/calculprv5!$G$125/calculprv5!$G$121)+calculprv5!$G$127)*Trajet!T139*'Prix de revient et de vente'!$G$182))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H182:V182)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Élévateur",null,true,{"$f":"IF(F183=TRUE,1,0)","v":1},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!F139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!G139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!H139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!I139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!J139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!K139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!L139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!M139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!N139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!O139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!P139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!Q139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!R139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!S139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"IF($G$183<1,0,IF($G$183>=1,((calculprv5!$G$134/calculprv5!$G$136/calculprv5!$G$132)+calculprv5!$G$138)*Trajet!T139*'Prix de revient et de vente'!$G$183))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H183:V183)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W181:W183)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Prix de revient total",null,null,null,{"$f":"SUM(H173:H179,H165:H169,H180:H183,H171)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I173:I179,I165:I169,I180:I183,I171)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(V173:V179,V165:V169,V180:V183,V171)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H185:V185)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"par kilomètre1",null,null,null,{"$f":"IF(AND(Trajet!F139>0,Trajet!F144=0),\"\",IF(AND(Trajet!F139>0,Trajet!F144<>0),SUM(H173:H178)/Trajet!F144,\"\"))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Trajet!G139>0,Trajet!G144=0),\"\",IF(AND(Trajet!G139>0,Trajet!G144<>0),SUM(I173:I178)/Trajet!G144,\"\"))","v":""},{"$f":"IF(AND(Trajet!H139>0,Trajet!H144=0),\"\",IF(AND(Trajet!H139>0,Trajet!H144<>0),SUM(J173:J178)/Trajet!H144,\"\"))","v":""},{"$f":"IF(AND(Trajet!I139>0,Trajet!I144=0),\"\",IF(AND(Trajet!I139>0,Trajet!I144<>0),SUM(K173:K178)/Trajet!I144,\"\"))","v":""},{"$f":"IF(AND(Trajet!J139>0,Trajet!J144=0),\"\",IF(AND(Trajet!J139>0,Trajet!J144<>0),SUM(L173:L178)/Trajet!J144,\"\"))","v":""},{"$f":"IF(AND(Trajet!K139>0,Trajet!K144=0),\"\",IF(AND(Trajet!K139>0,Trajet!K144<>0),SUM(M173:M178)/Trajet!K144,\"\"))","v":""},{"$f":"IF(AND(Trajet!L139>0,Trajet!L144=0),\"\",IF(AND(Trajet!L139>0,Trajet!L144<>0),SUM(N173:N178)/Trajet!L144,\"\"))","v":""},{"$f":"IF(AND(Trajet!M139>0,Trajet!M144=0),\"\",IF(AND(Trajet!M139>0,Trajet!M144<>0),SUM(O173:O178)/Trajet!M144,\"\"))","v":""},{"$f":"IF(AND(Trajet!N139>0,Trajet!N144=0),\"\",IF(AND(Trajet!N139>0,Trajet!N144<>0),SUM(P173:P178)/Trajet!N144,\"\"))","v":""},{"$f":"IF(AND(Trajet!O139>0,Trajet!O144=0),\"\",IF(AND(Trajet!O139>0,Trajet!O144<>0),SUM(Q173:Q178)/Trajet!O144,\"\"))","v":""},{"$f":"IF(AND(Trajet!P139>0,Trajet!P144=0),\"\",IF(AND(Trajet!P139>0,Trajet!P144<>0),SUM(R173:R178)/Trajet!P144,\"\"))","v":""},{"$f":"IF(AND(Trajet!Q139>0,Trajet!Q144=0),\"\",IF(AND(Trajet!Q139>0,Trajet!Q144<>0),SUM(S173:S178)/Trajet!Q144,\"\"))","v":""},{"$f":"IF(AND(Trajet!R139>0,Trajet!R144=0),\"\",IF(AND(Trajet!R139>0,Trajet!R144<>0),SUM(T173:T178)/Trajet!R144,\"\"))","v":""},{"$f":"IF(AND(Trajet!S139>0,Trajet!S144=0),\"\",IF(AND(Trajet!S139>0,Trajet!S144<>0),SUM(U173:U178)/Trajet!S144,\"\"))","v":""},{"$f":"IF(AND(Trajet!T139>0,Trajet!T144=0),\"\",IF(AND(Trajet!T139>0,Trajet!T144<>0),SUM(V173:V178)/Trajet!T144,\"\"))","v":""},{"$f":"IF(SUM(Trajet!F144:T144)>0,SUM(W173:W178)/SUM(Trajet!F144:T144),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"par jour2",null,null,null,{"$f":"SUM(H165:H169,H171)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I165:I169,I171)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(W165:W169,W171)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Marge bénéficiaire désirée",null,null,null,0.1]
[]
[null,null,null,"Prix de vente totale",null,null,null,{"$f":"H185*(1+$H$150)","v":{"$error":"#DIV/0!"}},{"$f":"I185*(1+$H$150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"par kilomètre1",null,null,null,{"$f":"IF(H186=\"\",\"\",H186*(1+$H$150))","v":{"$error":"#DIV/0!"}},{"$f":"IF(I186=\"\",\"\",I186*(1+$H$150))","v":""},"","","","","","","","","","","","","",{"$error":"#DIV/0!"}]
[null,null,null,"par jour2",null,null,null,{"$f":"H187*(1+$H$150)","v":{"$error":"#DIV/0!"}},{"$f":"I187*(1+$H$150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"1 seulements les frais variables"]
[null,null,"2 seulement les frais fixes et salariaux"]

{"sheet":"Recap prix de revient","index":12,"n_rows":172,"n_cols":36,"rows_kept":172,"cut":false,"hidden":false,"merged":[[1,1,1,23],[173,1,173,22],[8,3,12,3],[17,3,22,3],[25,3,27,3],[76,3,80,3],[85,3,90,3],[93,3,95,3],[110,3,114,3],[119,3,124,3],[127,3,129,3],[144,3,148,3],[153,3,158,3],[161,3,163,3],[42,3,46,3],[51,3,56,3],[59,3,61,3]]}
[]
[null,"RECAPITULATIF DES PRIX DE REVIENT ET DE VENTE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D4","v":""},{"$f":"IF(COUNTIF($Z$3:Z3,Z3)>1,\"\",Z3)","v":""},null,null,null,{"$f":"'Prix de revient et de vente'!J4:K4","v":0},0,{"$f":"'Prix de revient et de vente'!L4:O4","v":"Mercedes"},0,0,0]
[null,null,null,{"$f":"'Vehicule utilise'!W8","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D38","v":""},{"$f":"IF(COUNTIF($Z$3:Z4,Z4)>1,\"\",Z4)","v":""},null,null,null,{"$f":"'Prix de revient et de vente'!J42:K42","v":0},0,{"$f":"'Prix de revient et de vente'!L42:O42","v":"Mercedes"},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D72","v":""},{"$f":"IF(COUNTIF($Z$3:Z5,Z5)>1,\"\",Z5)","v":""},null,null,null,{"$f":"'Prix de revient et de vente'!J81:K81","v":0},0,{"$f":"'Prix de revient et de vente'!L81:O81","v":"Mercedes"},0,0,0]
[null,null,null,null,null,null,{"$f":"IF(D4=$AE$3,$AG$3,\"\")","v":""},{"$f":"IF($D$4=$AE$3,$AG$3,IF($D$4=$AE$4,$AG$4,IF($D$4=$AE$5,$AG$5,IF($D$4=$AE$6,$AG$6,IF($D$4=$AE$7,$AG$7,\"\")))))","v":""},{"$f":"IF(D4=$AE$4,$AG$4,\"\")","v":""},"",{"$f":"IF(D4=$AE$5,$AG$5,\"\")","v":""},"",{"$f":"IF(D4=$AE$6,$AG$6,\"\")","v":""},"",{"$f":"IF(D4=$AE$7,$AG$7,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"D106","v":""},{"$f":"IF(COUNTIF($Z$3:Z6,Z6)>1,\"\",Z6)","v":""},null,null,null,{"$f":"'Prix de revient et de vente'!J120:K120","v":0},0,{"$f":"'Prix de revient et de vente'!L120:O120","v":"Mercedes"},0,0,0]
[null,null,null,null,null,null,{"$f":"IF(G6<>\"\",$D$4&G6,\"\")","v":""},{"$f":"IF(H6<>\"\",$D$4&H6,\"\")","v":""},"","","","","","","",null,null,null,null,null,null,null,null,null,null,{"$f":"D140","v":""},{"$f":"IF(COUNTIF($Z$3:Z7,Z7)>1,\"\",Z7)","v":""},null,null,null,{"$f":"'Prix de revient et de vente'!J159:K159","v":0},0,{"$f":"'Prix de revient et de vente'!L159:O159","v":"Mercedes"},0,0,0]
[]
[null,null,null,"FIXE","Véhicule (amm. économique)",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(H7,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(H7,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(H7,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(H7,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(H7,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(J7,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(J7,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(J7,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(J7,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(J7,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(L7,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(L7,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(L7,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(L7,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(L7,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(N7,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(N7,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(N7,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(N7,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(N7,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Financement véhicule",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Assurances véhicule",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Autres frais fixes liées au véhicule",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Autres frais fixes liées à l'entreprise",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total coûts fixes",null,{"$f":"IFERROR(SUM(G9:G13),\"\")","v":0},{"$f":"IFERROR(SUM(H9:H13),\"\")","v":""},0,"",0,"",0,"",0]
[]
[null,null,null,"COÛT PERSONNEL ROULANT",null,null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""}]
[]
[null,null,null,"VARIABLE","Gasoil",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Huile",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Adblue",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Pneus",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Entretien",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Véhicule (amm. technique)",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total coûts variables",null,{"$f":"IFERROR(SUM(G18:G23),\"\")","v":0},{"$f":"IFERROR(SUM(H19:H23),\"\")","v":""},{"$f":"IFERROR(SUM(I18:I23),\"\")","v":0},{"$f":"IFERROR(SUM(J19:J23),\"\")","v":""},{"$f":"IFERROR(SUM(K18:K23),\"\")","v":0},{"$f":"IFERROR(SUM(L19:L23),\"\")","v":""},{"$f":"IFERROR(SUM(M18:M23),\"\")","v":0},{"$f":"IFERROR(SUM(N19:N23),\"\")","v":""},{"$f":"IFERROR(SUM(O18:O23),\"\")","v":0}]
[]
[null,null,null,"SPECIFIQUE","Coûts spécifiques au voyage",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total accessoires: remorques, bac à skis, …",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""}]
[]
[]
[null,null,null,null,"Prix de revient total",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total par km",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total par jour",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""}]
[]
[null,null,null,null,"Prix de vente totale",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""}]
[null,null,null,null,"par kilomètre1",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""}]
[null,null,null,null,"par jour2",null,{"$f":"IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($G$7,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($I$7,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($K$7,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($M$7,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($O$7,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""}]
[]
[null,null,null,{"$f":"'Vehicule utilise'!W10","v":""}]
[]
[null,null,null,null,null,null,{"$f":"IF(D38=$AE$3,$AG$3,\"\")","v":""},{"$f":"IF($D$4=$AE$3,$AG$3,IF($D$4=$AE$4,$AG$4,IF($D$4=$AE$5,$AG$5,IF($D$4=$AE$6,$AG$6,IF($D$4=$AE$7,$AG$7,\"\")))))","v":""},{"$f":"IF(D38=$AE$4,$AG$4,\"\")","v":""},"",{"$f":"IF(D38=$AE$5,$AG$5,\"\")","v":""},"",{"$f":"IF(D38=$AE$6,$AG$6,\"\")","v":""},"",{"$f":"IF(D38=$AE$7,$AG$7,\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(G40<>\"\",$D$38&G40,\"\")","v":""},{"$f":"IF(H40<>\"\",$D$4&H40,\"\")","v":""},{"$f":"IF(I40<>\"\",$D$38&I40,\"\")","v":""},{"$f":"IF(J40<>\"\",$D$4&J40,\"\")","v":""},{"$f":"IF(K40<>\"\",$D$38&K40,\"\")","v":""},{"$f":"IF(L40<>\"\",$D$4&L40,\"\")","v":""},{"$f":"IF(M40<>\"\",$D$38&M40,\"\")","v":""},{"$f":"IF(N40<>\"\",$D$4&N40,\"\")","v":""},{"$f":"IF(O40<>\"\",$D$38&O40,\"\")","v":""}]
[]
[null,null,null,"FIXE","Véhicule (amm. économique)",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(H41,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(H41,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(H41,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(H41,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(H41,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(J41,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(J41,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(J41,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(J41,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(J41,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(L41,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(L41,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(L41,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(L41,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(L41,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(N41,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(N41,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(N41,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(N41,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(N41,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Financement véhicule",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Assurances véhicule",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Autres frais fixes liées au véhicule",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Autres frais fixes liées à l'entreprise",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total coûts fixes",null,{"$f":"IFERROR(SUM(G43:G47),\"\")","v":0},{"$f":"IFERROR(SUM(H43:H47),\"\")","v":""},{"$f":"IFERROR(SUM(I43:I47),\"\")","v":0},{"$f":"IFERROR(SUM(J43:J47),\"\")","v":""},{"$f":"IFERROR(SUM(K43:K47),\"\")","v":0},{"$f":"IFERROR(SUM(L43:L47),\"\")","v":""},{"$f":"IFERROR(SUM(M43:M47),\"\")","v":0},{"$f":"IFERROR(SUM(N43:N47),\"\")","v":""},{"$f":"IFERROR(SUM(O43:O47),\"\")","v":0}]
[]
[null,null,null,"COÛT PERSONNEL ROULANT",null,null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""}]
[]
[null,null,null,"VARIABLE","Gasoil",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Huile",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Adblue",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Pneus",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Entretien",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Véhicule (amm. technique)",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total coûts variables",null,{"$f":"IFERROR(SUM(G52:G57),\"\")","v":0},{"$f":"IFERROR(SUM(H53:H57),\"\")","v":""},{"$f":"IFERROR(SUM(I52:I57),\"\")","v":0},{"$f":"IFERROR(SUM(J53:J57),\"\")","v":""},{"$f":"IFERROR(SUM(K52:K57),\"\")","v":0},{"$f":"IFERROR(SUM(L53:L57),\"\")","v":""},{"$f":"IFERROR(SUM(M52:M57),\"\")","v":0},{"$f":"IFERROR(SUM(N53:N57),\"\")","v":""},{"$f":"IFERROR(SUM(O52:O57),\"\")","v":0}]
[]
[null,null,null,"SPECIFIQUE","Coûts spécifiques au voyage",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total accessoires: remorques, bac à skis, …",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""}]
[]
[]
[null,null,null,null,"Prix de revient total",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total par km",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total par jour",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""}]
[]
[null,null,null,null,"Prix de vente totale",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""}]
[null,null,null,null,"par kilomètre1",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""}]
[null,null,null,null,"par jour2",null,{"$f":"IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($G$41,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($I$41,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($K$41,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($M$41,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($O$41,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""}]
[]
[null,null,null,{"$f":"'Vehicule utilise'!W12","v":""}]
[]
[null,null,null,null,null,null,{"$f":"IF(D72=$AE$3,$AG$3,\"\")","v":""},{"$f":"IF($D$4=$AE$3,$AG$3,IF($D$4=$AE$4,$AG$4,IF($D$4=$AE$5,$AG$5,IF($D$4=$AE$6,$AG$6,IF($D$4=$AE$7,$AG$7,\"\")))))","v":""},{"$f":"IF(D72=$AE$4,$AG$4,\"\")","v":""},"",{"$f":"IF(D72=$AE$5,$AG$5,\"\")","v":""},"",{"$f":"IF(D72=$AE$6,$AG$6,\"\")","v":""},"",{"$f":"IF(D72=$AE$7,$AG$7,\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(G74<>\"\",$D$72&G74,\"\")","v":""},{"$f":"IF(H74<>\"\",$D$4&H74,\"\")","v":""},{"$f":"IF(I74<>\"\",$D$72&I74,\"\")","v":""},{"$f":"IF(J74<>\"\",$D$4&J74,\"\")","v":""},{"$f":"IF(K74<>\"\",$D$72&K74,\"\")","v":""},{"$f":"IF(L74<>\"\",$D$4&L74,\"\")","v":""},{"$f":"IF(M74<>\"\",$D$72&M74,\"\")","v":""},{"$f":"IF(N74<>\"\",$D$4&N74,\"\")","v":""},{"$f":"IF(O74<>\"\",$D$72&O74,\"\")","v":""}]
[]
[null,null,null,"FIXE","Véhicule (amm. économique)",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(H75,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(H75,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(H75,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(H75,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(H75,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(J75,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(J75,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(J75,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(J75,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(J75,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(L75,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(L75,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(L75,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(L75,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(L75,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(N75,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(N75,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(N75,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(N75,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(N75,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Financement véhicule",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Assurances véhicule",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Autres frais fixes liées au véhicule",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Autres frais fixes liées à l'entreprise",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total coûts fixes",null,{"$f":"IFERROR(SUM(G77:G81),\"\")","v":0},{"$f":"IFERROR(SUM(H77:H81),\"\")","v":""},{"$f":"IFERROR(SUM(I77:I81),\"\")","v":0},{"$f":"IFERROR(SUM(J77:J81),\"\")","v":""},{"$f":"IFERROR(SUM(K77:K81),\"\")","v":0},{"$f":"IFERROR(SUM(L77:L81),\"\")","v":""},{"$f":"IFERROR(SUM(M77:M81),\"\")","v":0},{"$f":"IFERROR(SUM(N77:N81),\"\")","v":""},{"$f":"IFERROR(SUM(O77:O81),\"\")","v":0}]
[]
[null,null,null,"COÛT PERSONNEL ROULANT",null,null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""}]
[]
[null,null,null,"VARIABLE","Gasoil",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Huile",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Adblue",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Pneus",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Entretien",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Véhicule (amm. technique)",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total coûts variables",null,{"$f":"IFERROR(SUM(G86:G91),\"\")","v":0},{"$f":"IFERROR(SUM(H87:H91),\"\")","v":""},{"$f":"IFERROR(SUM(I86:I91),\"\")","v":0},{"$f":"IFERROR(SUM(J87:J91),\"\")","v":""},{"$f":"IFERROR(SUM(K86:K91),\"\")","v":0},{"$f":"IFERROR(SUM(L87:L91),\"\")","v":""},{"$f":"IFERROR(SUM(M86:M91),\"\")","v":0},{"$f":"IFERROR(SUM(N87:N91),\"\")","v":""},{"$f":"IFERROR(SUM(O86:O91),\"\")","v":0}]
[]
[null,null,null,"SPECIFIQUE","Coûts spécifiques au voyage",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total accessoires: remorques, bac à skis, …",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""}]
[]
[]
[null,null,null,null,"Prix de revient total",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total par km",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total par jour",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""}]
[]
[null,null,null,null,"Prix de vente totale",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""}]
[null,null,null,null,"par kilomètre1",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""}]
[null,null,null,null,"par jour2",null,{"$f":"IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($G$75,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($I$75,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($K$75,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($M$75,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($O$75,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""}]
[]
[null,null,null,{"$f":"'Vehicule utilise'!W14","v":""}]
[]
[null,null,null,null,null,null,{"$f":"IF(D106=$AE$3,$AG$3,\"\")","v":""},{"$f":"IF($D$4=$AE$3,$AG$3,IF($D$4=$AE$4,$AG$4,IF($D$4=$AE$5,$AG$5,IF($D$4=$AE$6,$AG$6,IF($D$4=$AE$7,$AG$7,\"\")))))","v":""},{"$f":"IF(D106=$AE$4,$AG$4,\"\")","v":""},"",{"$f":"IF(D106=$AE$5,$AG$5,\"\")","v":""},"",{"$f":"IF(D106=$AE$6,$AG$6,\"\")","v":""},"",{"$f":"IF(D106=$AE$7,$AG$7,\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(G108<>\"\",$D$106&G108,\"\")","v":""},{"$f":"IF(H108<>\"\",$D$4&H108,\"\")","v":""},{"$f":"IF(I108<>\"\",$D$106&I108,\"\")","v":""},{"$f":"IF(J108<>\"\",$D$4&J108,\"\")","v":""},{"$f":"IF(K108<>\"\",$D$106&K108,\"\")","v":""},{"$f":"IF(L108<>\"\",$D$4&L108,\"\")","v":""},{"$f":"IF(M108<>\"\",$D$106&M108,\"\")","v":""},{"$f":"IF(N108<>\"\",$D$4&N108,\"\")","v":""},{"$f":"IF(O108<>\"\",$D$106&O108,\"\")","v":""}]
[]
[null,null,null,"FIXE","Véhicule (amm. économique)",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(H109,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(H109,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(H109,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(H109,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(H109,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(J109,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(J109,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(J109,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(J109,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(J109,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(L109,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(L109,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(L109,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(L109,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(L109,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(N109,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(N109,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(N109,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(N109,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(N109,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Financement véhicule",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Assurances véhicule",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Autres frais fixes liées au véhicule",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Autres frais fixes liées à l'entreprise",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total coûts fixes",null,{"$f":"IFERROR(SUM(G111:G115),\"\")","v":0},{"$f":"IFERROR(SUM(H111:H115),\"\")","v":""},{"$f":"IFERROR(SUM(I111:I115),\"\")","v":0},{"$f":"IFERROR(SUM(J111:J115),\"\")","v":""},{"$f":"IFERROR(SUM(K111:K115),\"\")","v":0},{"$f":"IFERROR(SUM(L111:L115),\"\")","v":""},{"$f":"IFERROR(SUM(M111:M115),\"\")","v":0},{"$f":"IFERROR(SUM(N111:N115),\"\")","v":""},{"$f":"IFERROR(SUM(O111:O115),\"\")","v":0}]
[]
[null,null,null,"COÛT PERSONNEL ROULANT",null,null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""}]
[]
[null,null,null,"VARIABLE","Gasoil",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Huile",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Adblue",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Pneus",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Entretien",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Véhicule (amm. technique)",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total coûts variables",null,{"$f":"IFERROR(SUM(G120:G125),\"\")","v":0},{"$f":"IFERROR(SUM(H121:H125),\"\")","v":""},{"$f":"IFERROR(SUM(I120:I125),\"\")","v":0},{"$f":"IFERROR(SUM(J121:J125),\"\")","v":""},{"$f":"IFERROR(SUM(K120:K125),\"\")","v":0},{"$f":"IFERROR(SUM(L121:L125),\"\")","v":""},{"$f":"IFERROR(SUM(M120:M125),\"\")","v":0},{"$f":"IFERROR(SUM(N121:N125),\"\")","v":""},{"$f":"IFERROR(SUM(O120:O125),\"\")","v":0}]
[]
[null,null,null,"SPECIFIQUE","Coûts spécifiques au voyage",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total accessoires: remorques, bac à skis, …",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""}]
[]
[]
[null,null,null,null,"Prix de revient total",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total par km",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total par jour",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""}]
[]
[null,null,null,null,"Prix de vente totale",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""}]
[null,null,null,null,"par kilomètre1",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""}]
[null,null,null,null,"par jour2",null,{"$f":"IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($G$109,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($I$109,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($K$109,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($M$109,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($O$109,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""}]
[]
[null,null,null,{"$f":"'Vehicule utilise'!W16","v":""}]
[]
[null,null,null,null,null,null,{"$f":"IF(D140=$AE$3,$AG$3,\"\")","v":""},{"$f":"IF($D$4=$AE$3,$AG$3,IF($D$4=$AE$4,$AG$4,IF($D$4=$AE$5,$AG$5,IF($D$4=$AE$6,$AG$6,IF($D$4=$AE$7,$AG$7,\"\")))))","v":""},{"$f":"IF(D140=$AE$4,$AG$4,\"\")","v":""},"",{"$f":"IF(D140=$AE$5,$AG$5,\"\")","v":""},"",{"$f":"IF(D140=$AE$6,$AG$6,\"\")","v":""},"",{"$f":"IF(D140=$AE$7,$AG$7,\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(G142<>\"\",$D$140&G142,\"\")","v":""},{"$f":"IF(H142<>\"\",$D$4&H142,\"\")","v":""},{"$f":"IF(I142<>\"\",$D$140&I142,\"\")","v":""},{"$f":"IF(J142<>\"\",$D$4&J142,\"\")","v":""},{"$f":"IF(K142<>\"\",$D$140&K142,\"\")","v":""},{"$f":"IF(L142<>\"\",$D$4&L142,\"\")","v":""},{"$f":"IF(M142<>\"\",$D$140&M142,\"\")","v":""},{"$f":"IF(N142<>\"\",$D$4&N142,\"\")","v":""},{"$f":"IF(O142<>\"\",$D$140&O142,\"\")","v":""}]
[]
[null,null,null,"FIXE","Véhicule (amm. économique)",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(H143,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(H143,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(H143,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(H143,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(H143,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(J143,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(J143,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(J143,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(J143,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(J143,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(L143,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(L143,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(L143,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(L143,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(L143,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP(N143,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP(N143,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP(N143,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP(N143,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP(N143,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,5,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,5,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,5,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,5,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,5,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Financement véhicule",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,6,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,6,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,6,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,6,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,6,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Assurances véhicule",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,7,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,7,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,7,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,7,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,7,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Autres frais fixes liées au véhicule",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,8,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,8,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,8,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,8,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,8,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Autres frais fixes liées à l'entreprise",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,9,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,9,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,9,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,9,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,9,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total coûts fixes",null,{"$f":"IFERROR(SUM(G145:G149),\"\")","v":0},{"$f":"IFERROR(SUM(H145:H149),\"\")","v":""},{"$f":"IFERROR(SUM(I145:I149),\"\")","v":0},{"$f":"IFERROR(SUM(J145:J149),\"\")","v":""},{"$f":"IFERROR(SUM(K145:K149),\"\")","v":0},{"$f":"IFERROR(SUM(L145:L149),\"\")","v":""},{"$f":"IFERROR(SUM(M145:M149),\"\")","v":0},{"$f":"IFERROR(SUM(N145:N149),\"\")","v":""},{"$f":"IFERROR(SUM(O145:O149),\"\")","v":0}]
[]
[null,null,null,"COÛT PERSONNEL ROULANT",null,null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,11,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,11,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,11,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,11,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,11,FALSE),\"\")))))","v":""}]
[]
[null,null,null,"VARIABLE","Gasoil",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,13,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,13,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,13,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,13,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,13,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Huile",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,14,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,14,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,14,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,14,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,14,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Adblue",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,15,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,15,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,15,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,15,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,15,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Pneus",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,16,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,16,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,16,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,16,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,16,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Entretien",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,17,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,17,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,17,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,17,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,17,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Véhicule (amm. technique)",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,18,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,18,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,18,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,18,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,18,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total coûts variables",null,{"$f":"IFERROR(SUM(G154:G159),\"\")","v":0},{"$f":"IFERROR(SUM(H155:H159),\"\")","v":""},{"$f":"IFERROR(SUM(I154:I159),\"\")","v":0},{"$f":"IFERROR(SUM(J155:J159),\"\")","v":""},{"$f":"IFERROR(SUM(K154:K159),\"\")","v":0},{"$f":"IFERROR(SUM(L155:L159),\"\")","v":""},{"$f":"IFERROR(SUM(M154:M159),\"\")","v":0},{"$f":"IFERROR(SUM(N155:N159),\"\")","v":""},{"$f":"IFERROR(SUM(O154:O159),\"\")","v":0}]
[]
[null,null,null,"SPECIFIQUE","Coûts spécifiques au voyage",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,20,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,20,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,20,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,20,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,20,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total accessoires: remorques, bac à skis, …",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),IF($G$7=#REF!,SUM(#REF!),\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,24,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,24,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,24,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,24,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,24,FALSE),\"\")))))","v":""}]
[]
[]
[null,null,null,null,"Prix de revient total",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,25,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,25,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,25,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,25,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,25,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total par km",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,26,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,26,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,26,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,26,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,26,FALSE),\"\")))))","v":""}]
[null,null,null,null,"Total par jour",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,27,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,27,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,27,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,27,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,27,FALSE),\"\")))))","v":""}]
[]
[null,null,null,null,"Prix de vente totale",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,31,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,31,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,31,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,31,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,31,FALSE),\"\")))))","v":""}]
[null,null,null,null,"par kilomètre1",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,32,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,32,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,32,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,32,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,32,FALSE),\"\")))))","v":""}]
[null,null,null,null,"par jour2",null,{"$f":"IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($G$143,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($I$143,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($K$143,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($M$143,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""},{"$f":"IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,IF($G$7=#REF!,#REF!,\"\")))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$6:$W$38,33,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$44:$W$76,33,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$83:$W$115,33,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$122:$W$154,33,FALSE),IFERROR(HLOOKUP($O$143,'Prix de revient et de vente'!$W$161:$W$193,33,FALSE),\"\")))))","v":""}]

{"sheet":"calculprv5","index":13,"n_rows":148,"n_cols":9,"rows_kept":148,"cut":false,"hidden":true,"merged":[[1,1,1,4]]}
[null,null,null,null,null,null,1]
[null,"Données du véhicule"]
[]
[null,null,"Date d'introduction des données:",null,"17/02/2022"]
[]
[null,null,null,null,null,null,"Mercedes"]
[]
[]
[null,null,"1. AMORTISSEMENT1 2"]
[]
[null,null,null,null,"Prix d'achat:",null,null,null,"prix d’achat global du véhicule concerné"]
["Mercedes"]
[null,null,null,null,"Valeur résiduelle:",null,null,null,"valeur résiduelle estimée du véhicule à la fin de sa durée de vie dans l'entreprise (en % du prix d'achat global)"]
[null,null,null,null,null,null,null,null,"Choisissez « économique » si le véhicule sera remplacé après un certain nombre d’années. Choisissez «technique» si le véhicule sera remplacé après un certain nombre de kilomètres"]
[null,null,null,null,"Type d'amortissement:"]
[null,null,null,null,null,null,","]
[null,null,null,null,"Keuze type afschrijving:",null,0]
[]
[null,null,null,null,"Durée de vie en années:",null,null,null,"nombre d'années durant laquelle le véhicule restera normalement dans l'entreprise"]
[]
[null,null,null,null,"Durée de vie en kilomètres:",null,null,null,"nombre de kilomètres que le véhicule devra parcourir avant son remplacement"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an:",null,null,null,"nombre de jours d'utilisation du véhicule"]
[]
[null,null,"2. FINANCEMENT"]
[]
[null,null,null,null,"Taux d'intérêt emprunt véhicule:",null,null,null,"taux d'emprunt, si d'application"]
[]
[null,null,null,null,"Pourcentage autofinancement véhicule:",null,null,null,"pourcentage de la valeur d’achat du véhicule financé par du capital propre"]
[]
[null,null,null,null,"Taux d'intérêt sans risque:",null,null,null,"Introduisez ici le taux d’intérêt que vous recevriez si vous souscriviez à un placement sans risque (comme un emprunt d’Etat, un bon de caisse ou un carnet d'épargne) pour le calcul de coût d'opportunité"]
[]
[null,null,"3. CONSOMMATION"]
[]
[null,null,null,null,"Consommation gasoil:",null,null,null,"en litres par 100 km"]
[]
[null,null,null,null,"Consommation huile:",null,null,null,"en litres par 100 km"]
[]
[null,null,null,null,"Consommation adblue:",null,null,null,"en litres par 100 km"]
[]
[null,null,"4. PNEUS"]
[]
[null,null,null,null,"Nombre de pneus à l'avant:"]
[]
[null,null,null,null,"Nombre de pneus à l'arrière:"]
[]
[null,null,null,null,"Durée de vie des pneus à l'avant:",null,null,null,"en km"]
[]
[null,null,null,null,"Durée de vie des pneus à l'arrière:",null,null,null,"en km"]
[]
[null,null,null,null,"Prix unitaire d'un pneu:"]
[]
[null,null,"5.  ASSURANCES"]
[]
[null,null,null,null,"Prime responsabilité civile véhicule:"]
[]
[null,null,null,null,"Prime assurance incendie véhicule:"]
[]
[null,null,null,null,"Dégâts matériels:"]
[]
[null,null,null,null,"Vol:"]
[]
[null,null,null,null,"Assistance juridique"]
[]
[null,null,null,null,"Assistance véhicule:"]
[]
[null,null,null,null,"Bris de glace:"]
[]
[null,null,null,null,"Autres primes"]
[]
[null,null,"6. AUTRES COÛTS FIXES LIÉS AU VÉHICULE"]
[]
[null,null,null,null,"Contrôle technique",null,null,null,"Coût du contrôle technique"]
[]
[null,null,null,null,"Nombre de contrôles par an:",null,null,null,"Nombre de fois par an (en moyenne)"]
[]
[null,null,null,null,"Contrôle étoile:",null,null,null,"si d'application"]
[]
[null,null,null,null,"Sabam véhicule:",null,null,null,"forfait véhicule + tous les emplacements"]
[]
[null,null,null,null,"Taxe de circulation:"]
[]
[null,null,null,null,"Cotisation véhicule affiliation FBAA"]
[]
[null,null,null,null,"Autres coûts fixes annuels liés au véhicule:",null,null,null,"autres coûts fixes liés au véhicule qui n’ont pas été introduits sous une rubrique précédente"]
[]
[null,null,"7. OPTIONS DISPONIBLES"]
[]
[null,null,null,null,"Votre véhicule a-t-il une remorque?",null,"non"]
[]
[]
[]
[]
[null,null,null,null,"Votre véhicule a-t-il un bac à skis?",null,"non"]
[]
[]
[]
[null,null,null,null,"Votre véhicule a-t-il un élévateur?",null,"non"]
[]
[]
[null,null,"OPTION 1: REMORQUE"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an de la remorque:",null,null,null,"Introduisez ici les données si vous employez une remorque pour le trajet"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"Prime responsabilité civile remorque:"]
[]
[null,null,null,null,"Taxe de circulation:"]
[]
[null,null,null,null,"Entretien annuel:"]
[]
[null,null,null,null,"Contrôle technique:"]
[]
[]
[null,null,null,null,"Consommation supplémentaire ",null,null,null,"Consommation supplémentaire de gasoil, d'huile et d'Adblue dû au transport de la remorque"]
[null,null,"OPTION 2: BAC A SKIS",null,null,null,null,null,"Introduisez ici les données si vous employez un bac à skis pour le trajet"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an du bac a skis:"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"coût montage/démontage:"]
[]
[]
[null,null,"OPTION 3: ÉLÉVATEUR",null,null,null,null,null,"Introduisez ici les données si vous employez un élévateur pour le trajet"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an de l'élévateur"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"coût montage/démontage:"]
[]
[null,null,"1 Si vous utilisez votre véhicule pour des services réguliers et des services réguliers spécialisés, vous devez introduire les données pour les deux activités conjointement "]
[null,null,"2 Nous référons à la durée réelle pendant laquelle le véhicule restera dans l'entreprise, non à l'amortissement pour des raisons fiscales"]
[]
[]
[]
[]
[null,null,null,null,"Optie 1",null,1]
[null,null,null,null,"Optie 2",null,1]
[null,null,null,null,"Optie 3",null,1]

{"sheet":"calculprv4","index":14,"n_rows":148,"n_cols":9,"rows_kept":148,"cut":false,"hidden":true,"merged":[[1,1,1,4]]}
[null,null,null,null,null,null,1]
[null,"Données du véhicule"]
[]
[null,null,"Date d'introduction des données:",null,"17/02/2022"]
[]
[null,null,null,null,null,null,"Mercedes"]
[]
[]
[null,null,"1. AMORTISSEMENT1 2"]
[]
[null,null,null,null,"Prix d'achat:",null,null,null,"prix d’achat global du véhicule concerné"]
["Mercedes"]
[null,null,null,null,"Valeur résiduelle:",null,null,null,"valeur résiduelle estimée du véhicule à la fin de sa durée de vie dans l'entreprise (en % du prix d'achat global)"]
[null,null,null,null,null,null,null,null,"Choisissez « économique » si le véhicule sera remplacé après un certain nombre d’années. Choisissez «technique» si le véhicule sera remplacé après un certain nombre de kilomètres"]
[null,null,null,null,"Type d'amortissement:"]
[null,null,null,null,null,null,","]
[null,null,null,null,"Keuze type afschrijving:",null,0]
[]
[null,null,null,null,"Durée de vie en années:",null,null,null,"nombre d'années durant laquelle le véhicule restera normalement dans l'entreprise"]
[]
[null,null,null,null,"Durée de vie en kilomètres:",null,null,null,"nombre de kilomètres que le véhicule devra parcourir avant son remplacement"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an:",null,null,null,"nombre de jours d'utilisation du véhicule"]
[]
[null,null,"2. FINANCEMENT"]
[]
[null,null,null,null,"Taux d'intérêt emprunt véhicule:",null,null,null,"taux d'emprunt, si d'application"]
[]
[null,null,null,null,"Pourcentage autofinancement véhicule:",null,null,null,"pourcentage de la valeur d’achat du véhicule financé par du capital propre"]
[]
[null,null,null,null,"Taux d'intérêt sans risque:",null,null,null,"Introduisez ici le taux d’intérêt que vous recevriez si vous souscriviez à un placement sans risque (comme un emprunt d’Etat, un bon de caisse ou un carnet d'épargne) pour le calcul de coût d'opportunité"]
[]
[null,null,"3. CONSOMMATION"]
[]
[null,null,null,null,"Consommation gasoil:",null,null,null,"en litres par 100 km"]
[]
[null,null,null,null,"Consommation huile:",null,null,null,"en litres par 100 km"]
[]
[null,null,null,null,"Consommation adblue:",null,null,null,"en litres par 100 km"]
[]
[null,null,"4. PNEUS"]
[]
[null,null,null,null,"Nombre de pneus à l'avant:"]
[]
[null,null,null,null,"Nombre de pneus à l'arrière:"]
[]
[null,null,null,null,"Durée de vie des pneus à l'avant:",null,null,null,"en km"]
[]
[null,null,null,null,"Durée de vie des pneus à l'arrière:",null,null,null,"en km"]
[]
[null,null,null,null,"Prix unitaire d'un pneu:"]
[]
[null,null,"5.  ASSURANCES"]
[]
[null,null,null,null,"Prime responsabilité civile véhicule:"]
[]
[null,null,null,null,"Prime assurance incendie véhicule:"]
[]
[null,null,null,null,"Dégâts matériels:"]
[]
[null,null,null,null,"Vol:"]
[]
[null,null,null,null,"Assistance juridique"]
[]
[null,null,null,null,"Assistance véhicule:"]
[]
[null,null,null,null,"Bris de glace:"]
[]
[null,null,null,null,"Autres primes"]
[]
[null,null,"6. AUTRES COÛTS FIXES LIÉS AU VÉHICULE"]
[]
[null,null,null,null,"Contrôle technique",null,null,null,"Coût du contrôle technique"]
[]
[null,null,null,null,"Nombre de contrôles par an:",null,null,null,"Nombre de fois par an (en moyenne)"]
[]
[null,null,null,null,"Contrôle étoile:",null,null,null,"si d'application"]
[]
[null,null,null,null,"Sabam véhicule:",null,null,null,"forfait véhicule + tous les emplacements"]
[]
[null,null,null,null,"Taxe de circulation:"]
[]
[null,null,null,null,"Cotisation véhicule affiliation FBAA"]
[]
[null,null,null,null,"Autres coûts fixes annuels liés au véhicule:",null,null,null,"autres coûts fixes liés au véhicule qui n’ont pas été introduits sous une rubrique précédente"]
[]
[null,null,"7. OPTIONS DISPONIBLES"]
[]
[null,null,null,null,"Votre véhicule a-t-il une remorque?",null,"non"]
[]
[]
[]
[]
[null,null,null,null,"Votre véhicule a-t-il un bac à skis?",null,"non"]
[]
[]
[]
[null,null,null,null,"Votre véhicule a-t-il un élévateur?",null,"non"]
[]
[]
[null,null,"OPTION 1: REMORQUE"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an de la remorque:",null,null,null,"Introduisez ici les données si vous employez une remorque pour le trajet"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"Prime responsabilité civile remorque:"]
[]
[null,null,null,null,"Taxe de circulation:"]
[]
[null,null,null,null,"Entretien annuel:"]
[]
[null,null,null,null,"Contrôle technique:"]
[]
[]
[null,null,null,null,"Consommation supplémentaire ",null,null,null,"Consommation supplémentaire de gasoil, d'huile et d'Adblue dû au transport de la remorque"]
[null,null,"OPTION 2: BAC A SKIS",null,null,null,null,null,"Introduisez ici les données si vous employez un bac à skis pour le trajet"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an du bac a skis:"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"coût montage/démontage:"]
[]
[]
[null,null,"OPTION 3: ÉLÉVATEUR",null,null,null,null,null,"Introduisez ici les données si vous employez un élévateur pour le trajet"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an de l'élévateur"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"coût montage/démontage:"]
[]
[null,null,"1 Si vous utilisez votre véhicule pour des services réguliers et des services réguliers spécialisés, vous devez introduire les données pour les deux activités conjointement "]
[null,null,"2 Nous référons à la durée réelle pendant laquelle le véhicule restera dans l'entreprise, non à l'amortissement pour des raisons fiscales"]
[]
[]
[]
[]
[null,null,null,null,"Optie 1",null,1]
[null,null,null,null,"Optie 2",null,1]
[null,null,null,null,"Optie 3",null,1]

{"sheet":"calculprv3","index":15,"n_rows":148,"n_cols":9,"rows_kept":148,"cut":false,"hidden":true,"merged":[[1,1,1,4]]}
[null,null,null,null,null,null,1]
[null,"Données du véhicule"]
[]
[null,null,"Date d'introduction des données:",null,"17/02/2022"]
[]
[null,null,null,null,null,null,"Mercedes"]
[]
[]
[null,null,"1. AMORTISSEMENT1 2"]
[]
[null,null,null,null,"Prix d'achat:",null,null,null,"prix d’achat global du véhicule concerné"]
["Mercedes"]
[null,null,null,null,"Valeur résiduelle:",null,null,null,"valeur résiduelle estimée du véhicule à la fin de sa durée de vie dans l'entreprise (en % du prix d'achat global)"]
[null,null,null,null,null,null,null,null,"Choisissez « économique » si le véhicule sera remplacé après un certain nombre d’années. Choisissez «technique» si le véhicule sera remplacé après un certain nombre de kilomètres"]
[null,null,null,null,"Type d'amortissement:"]
[null,null,null,null,null,null,","]
[null,null,null,null,"Keuze type afschrijving:",null,0]
[]
[null,null,null,null,"Durée de vie en années:",null,null,null,"nombre d'années durant laquelle le véhicule restera normalement dans l'entreprise"]
[]
[null,null,null,null,"Durée de vie en kilomètres:",null,null,null,"nombre de kilomètres que le véhicule devra parcourir avant son remplacement"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an:",null,null,null,"nombre de jours d'utilisation du véhicule"]
[]
[null,null,"2. FINANCEMENT"]
[]
[null,null,null,null,"Taux d'intérêt emprunt véhicule:",null,null,null,"taux d'emprunt, si d'application"]
[]
[null,null,null,null,"Pourcentage autofinancement véhicule:",null,null,null,"pourcentage de la valeur d’achat du véhicule financé par du capital propre"]
[]
[null,null,null,null,"Taux d'intérêt sans risque:",null,null,null,"Introduisez ici le taux d’intérêt que vous recevriez si vous souscriviez à un placement sans risque (comme un emprunt d’Etat, un bon de caisse ou un carnet d'épargne) pour le calcul de coût d'opportunité"]
[]
[null,null,"3. CONSOMMATION"]
[]
[null,null,null,null,"Consommation gasoil:",null,null,null,"en litres par 100 km"]
[]
[null,null,null,null,"Consommation huile:",null,null,null,"en litres par 100 km"]
[]
[null,null,null,null,"Consommation adblue:",null,null,null,"en litres par 100 km"]
[]
[null,null,"4. PNEUS"]
[]
[null,null,null,null,"Nombre de pneus à l'avant:"]
[]
[null,null,null,null,"Nombre de pneus à l'arrière:"]
[]
[null,null,null,null,"Durée de vie des pneus à l'avant:",null,null,null,"en km"]
[]
[null,null,null,null,"Durée de vie des pneus à l'arrière:",null,null,null,"en km"]
[]
[null,null,null,null,"Prix unitaire d'un pneu:"]
[]
[null,null,"5.  ASSURANCES"]
[]
[null,null,null,null,"Prime responsabilité civile véhicule:"]
[]
[null,null,null,null,"Prime assurance incendie véhicule:"]
[]
[null,null,null,null,"Dégâts matériels:"]
[]
[null,null,null,null,"Vol:"]
[]
[null,null,null,null,"Assistance juridique"]
[]
[null,null,null,null,"Assistance véhicule:"]
[]
[null,null,null,null,"Bris de glace:"]
[]
[null,null,null,null,"Autres primes"]
[]
[null,null,"6. AUTRES COÛTS FIXES LIÉS AU VÉHICULE"]
[]
[null,null,null,null,"Contrôle technique",null,null,null,"Coût du contrôle technique"]
[]
[null,null,null,null,"Nombre de contrôles par an:",null,null,null,"Nombre de fois par an (en moyenne)"]
[]
[null,null,null,null,"Contrôle étoile:",null,null,null,"si d'application"]
[]
[null,null,null,null,"Sabam véhicule:",null,null,null,"forfait véhicule + tous les emplacements"]
[]
[null,null,null,null,"Taxe de circulation:"]
[]
[null,null,null,null,"Cotisation véhicule affiliation FBAA"]
[]
[null,null,null,null,"Autres coûts fixes annuels liés au véhicule:",null,null,null,"autres coûts fixes liés au véhicule qui n’ont pas été introduits sous une rubrique précédente"]
[]
[null,null,"7. OPTIONS DISPONIBLES"]
[]
[null,null,null,null,"Votre véhicule a-t-il une remorque?",null,"non"]
[]
[]
[]
[]
[null,null,null,null,"Votre véhicule a-t-il un bac à skis?",null,"non"]
[]
[]
[]
[null,null,null,null,"Votre véhicule a-t-il un élévateur?",null,"non"]
[]
[]
[null,null,"OPTION 1: REMORQUE"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an de la remorque:",null,null,null,"Introduisez ici les données si vous employez une remorque pour le trajet"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"Prime responsabilité civile remorque:"]
[]
[null,null,null,null,"Taxe de circulation:"]
[]
[null,null,null,null,"Entretien annuel:"]
[]
[null,null,null,null,"Contrôle technique:"]
[]
[]
[null,null,null,null,"Consommation supplémentaire ",null,null,null,"Consommation supplémentaire de gasoil, d'huile et d'Adblue dû au transport de la remorque"]
[null,null,"OPTION 2: BAC A SKIS",null,null,null,null,null,"Introduisez ici les données si vous employez un bac à skis pour le trajet"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an du bac a skis:"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"coût montage/démontage:"]
[]
[]
[null,null,"OPTION 3: ÉLÉVATEUR",null,null,null,null,null,"Introduisez ici les données si vous employez un élévateur pour le trajet"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an de l'élévateur"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"coût montage/démontage:"]
[]
[null,null,"1 Si vous utilisez votre véhicule pour des services réguliers et des services réguliers spécialisés, vous devez introduire les données pour les deux activités conjointement "]
[null,null,"2 Nous référons à la durée réelle pendant laquelle le véhicule restera dans l'entreprise, non à l'amortissement pour des raisons fiscales"]
[]
[]
[]
[]
[null,null,null,null,"Optie 1",null,1]
[null,null,null,null,"Optie 2",null,1]
[null,null,null,null,"Optie 3",null,1]

{"sheet":"calculprv2","index":16,"n_rows":148,"n_cols":9,"rows_kept":148,"cut":false,"hidden":true,"merged":[[1,1,1,4]]}
[null,null,null,null,null,null,1]
[null,"Données du véhicule"]
[]
[null,null,"Date d'introduction des données:",null,"17/02/2022"]
[]
[null,null,null,null,null,null,"Mercedes"]
[]
[]
[null,null,"1. AMORTISSEMENT1 2"]
[]
[null,null,null,null,"Prix d'achat:",null,null,null,"prix d’achat global du véhicule concerné"]
["Mercedes"]
[null,null,null,null,"Valeur résiduelle:",null,null,null,"valeur résiduelle estimée du véhicule à la fin de sa durée de vie dans l'entreprise (en % du prix d'achat global)"]
[null,null,null,null,null,null,null,null,"Choisissez « économique » si le véhicule sera remplacé après un certain nombre d’années. Choisissez «technique» si le véhicule sera remplacé après un certain nombre de kilomètres"]
[null,null,null,null,"Type d'amortissement:"]
[null,null,null,null,null,null,","]
[null,null,null,null,"Keuze type afschrijving:",null,0]
[]
[null,null,null,null,"Durée de vie en années:",null,null,null,"nombre d'années durant laquelle le véhicule restera normalement dans l'entreprise"]
[]
[null,null,null,null,"Durée de vie en kilomètres:",null,null,null,"nombre de kilomètres que le véhicule devra parcourir avant son remplacement"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an:",null,null,null,"nombre de jours d'utilisation du véhicule"]
[]
[null,null,"2. FINANCEMENT"]
[]
[null,null,null,null,"Taux d'intérêt emprunt véhicule:",null,null,null,"taux d'emprunt, si d'application"]
[]
[null,null,null,null,"Pourcentage autofinancement véhicule:",null,null,null,"pourcentage de la valeur d’achat du véhicule financé par du capital propre"]
[]
[null,null,null,null,"Taux d'intérêt sans risque:",null,null,null,"Introduisez ici le taux d’intérêt que vous recevriez si vous souscriviez à un placement sans risque (comme un emprunt d’Etat, un bon de caisse ou un carnet d'épargne) pour le calcul de coût d'opportunité"]
[]
[null,null,"3. CONSOMMATION"]
[]
[null,null,null,null,"Consommation gasoil:",null,null,null,"en litres par 100 km"]
[]
[null,null,null,null,"Consommation huile:",null,null,null,"en litres par 100 km"]
[]
[null,null,null,null,"Consommation adblue:",null,null,null,"en litres par 100 km"]
[]
[null,null,"4. PNEUS"]
[]
[null,null,null,null,"Nombre de pneus à l'avant:"]
[]
[null,null,null,null,"Nombre de pneus à l'arrière:"]
[]
[null,null,null,null,"Durée de vie des pneus à l'avant:",null,null,null,"en km"]
[]
[null,null,null,null,"Durée de vie des pneus à l'arrière:",null,null,null,"en km"]
[]
[null,null,null,null,"Prix unitaire d'un pneu:"]
[]
[null,null,"5.  ASSURANCES"]
[]
[null,null,null,null,"Prime responsabilité civile véhicule:"]
[]
[null,null,null,null,"Prime assurance incendie véhicule:"]
[]
[null,null,null,null,"Dégâts matériels:"]
[]
[null,null,null,null,"Vol:"]
[]
[null,null,null,null,"Assistance juridique"]
[]
[null,null,null,null,"Assistance véhicule:"]
[]
[null,null,null,null,"Bris de glace:"]
[]
[null,null,null,null,"Autres primes"]
[]
[null,null,"6. AUTRES COÛTS FIXES LIÉS AU VÉHICULE"]
[]
[null,null,null,null,"Contrôle technique",null,null,null,"Coût du contrôle technique"]
[]
[null,null,null,null,"Nombre de contrôles par an:",null,null,null,"Nombre de fois par an (en moyenne)"]
[]
[null,null,null,null,"Contrôle étoile:",null,null,null,"si d'application"]
[]
[null,null,null,null,"Sabam véhicule:",null,null,null,"forfait véhicule + tous les emplacements"]
[]
[null,null,null,null,"Taxe de circulation:"]
[]
[null,null,null,null,"Cotisation véhicule affiliation FBAA"]
[]
[null,null,null,null,"Autres coûts fixes annuels liés au véhicule:",null,null,null,"autres coûts fixes liés au véhicule qui n’ont pas été introduits sous une rubrique précédente"]
[]
[null,null,"7. OPTIONS DISPONIBLES"]
[]
[null,null,null,null,"Votre véhicule a-t-il une remorque?",null,"non"]
[]
[]
[]
[]
[null,null,null,null,"Votre véhicule a-t-il un bac à skis?",null,"non"]
[]
[]
[]
[null,null,null,null,"Votre véhicule a-t-il un élévateur?",null,"non"]
[]
[]
[null,null,"OPTION 1: REMORQUE"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an de la remorque:",null,null,null,"Introduisez ici les données si vous employez une remorque pour le trajet"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"Prime responsabilité civile remorque:"]
[]
[null,null,null,null,"Taxe de circulation:"]
[]
[null,null,null,null,"Entretien annuel:"]
[]
[null,null,null,null,"Contrôle technique:"]
[]
[]
[null,null,null,null,"Consommation supplémentaire ",null,null,null,"Consommation supplémentaire de gasoil, d'huile et d'Adblue dû au transport de la remorque"]
[null,null,"OPTION 2: BAC A SKIS",null,null,null,null,null,"Introduisez ici les données si vous employez un bac à skis pour le trajet"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an du bac a skis:"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"coût montage/démontage:"]
[]
[]
[null,null,"OPTION 3: ÉLÉVATEUR",null,null,null,null,null,"Introduisez ici les données si vous employez un élévateur pour le trajet"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an de l'élévateur"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"coût montage/démontage:"]
[]
[null,null,"1 Si vous utilisez votre véhicule pour des services réguliers et des services réguliers spécialisés, vous devez introduire les données pour les deux activités conjointement "]
[null,null,"2 Nous référons à la durée réelle pendant laquelle le véhicule restera dans l'entreprise, non à l'amortissement pour des raisons fiscales"]
[]
[]
[]
[]
[null,null,null,null,"Optie 1",null,1]
[null,null,null,null,"Optie 2",null,1]
[null,null,null,null,"Optie 3",null,1]

{"sheet":"calculprv1","index":17,"n_rows":148,"n_cols":9,"rows_kept":148,"cut":false,"hidden":true,"merged":[[1,1,1,4]]}
[null,null,null,null,null,null,1]
[null,"Données du véhicule"]
[]
[null,null,"Date d'introduction des données:",null,"17/02/2022"]
[]
[null,null,null,null,null,null,"Mercedes"]
[]
[]
[null,null,"1. AMORTISSEMENT1 2"]
[]
[null,null,null,null,"Prix d'achat:",null,null,null,"prix d’achat global du véhicule concerné"]
["Mercedes"]
[null,null,null,null,"Valeur résiduelle:",null,null,null,"valeur résiduelle estimée du véhicule à la fin de sa durée de vie dans l'entreprise (en % du prix d'achat global)"]
[null,null,null,null,null,null,null,null,"Choisissez « économique » si le véhicule sera remplacé après un certain nombre d’années. Choisissez «technique» si le véhicule sera remplacé après un certain nombre de kilomètres"]
[null,null,null,null,"Type d'amortissement:"]
[null,null,null,null,null,null,","]
[null,null,null,null,"Keuze type afschrijving:",null,0]
[]
[null,null,null,null,"Durée de vie en années:",null,null,null,"nombre d'années durant laquelle le véhicule restera normalement dans l'entreprise"]
[]
[null,null,null,null,"Durée de vie en kilomètres:",null,null,null,"nombre de kilomètres que le véhicule devra parcourir avant son remplacement"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an:",null,null,null,"nombre de jours d'utilisation du véhicule"]
[]
[null,null,"2. FINANCEMENT"]
[]
[null,null,null,null,"Taux d'intérêt emprunt véhicule:",null,null,null,"taux d'emprunt, si d'application"]
[]
[null,null,null,null,"Pourcentage autofinancement véhicule:",null,null,null,"pourcentage de la valeur d’achat du véhicule financé par du capital propre"]
[]
[null,null,null,null,"Taux d'intérêt sans risque:",null,null,null,"Introduisez ici le taux d’intérêt que vous recevriez si vous souscriviez à un placement sans risque (comme un emprunt d’Etat, un bon de caisse ou un carnet d'épargne) pour le calcul de coût d'opportunité"]
[]
[null,null,"3. CONSOMMATION"]
[]
[null,null,null,null,"Consommation gasoil:",null,null,null,"en litres par 100 km"]
[]
[null,null,null,null,"Consommation huile:",null,null,null,"en litres par 100 km"]
[]
[null,null,null,null,"Consommation adblue:",null,null,null,"en litres par 100 km"]
[]
[null,null,"4. PNEUS"]
[]
[null,null,null,null,"Nombre de pneus à l'avant:"]
[]
[null,null,null,null,"Nombre de pneus à l'arrière:"]
[]
[null,null,null,null,"Durée de vie des pneus à l'avant:",null,null,null,"en km"]
[]
[null,null,null,null,"Durée de vie des pneus à l'arrière:",null,null,null,"en km"]
[]
[null,null,null,null,"Prix unitaire d'un pneu:"]
[]
[null,null,"5.  ASSURANCES"]
[]
[null,null,null,null,"Prime responsabilité civile véhicule:"]
[]
[null,null,null,null,"Prime assurance incendie véhicule:"]
[]
[null,null,null,null,"Dégâts matériels:"]
[]
[null,null,null,null,"Vol:"]
[]
[null,null,null,null,"Assistance juridique"]
[]
[null,null,null,null,"Assistance véhicule:"]
[]
[null,null,null,null,"Bris de glace:"]
[]
[null,null,null,null,"Autres primes"]
[]
[null,null,"6. AUTRES COÛTS FIXES LIÉS AU VÉHICULE"]
[]
[null,null,null,null,"Contrôle technique",null,null,null,"Coût du contrôle technique"]
[]
[null,null,null,null,"Nombre de contrôles par an:",null,null,null,"Nombre de fois par an (en moyenne)"]
[]
[null,null,null,null,"Contrôle étoile:",null,null,null,"si d'application"]
[]
[null,null,null,null,"Sabam véhicule:",null,null,null,"forfait véhicule + tous les emplacements"]
[]
[null,null,null,null,"Taxe de circulation:"]
[]
[null,null,null,null,"Cotisation véhicule affiliation FBAA"]
[]
[null,null,null,null,"Autres coûts fixes annuels liés au véhicule:",null,null,null,"autres coûts fixes liés au véhicule qui n’ont pas été introduits sous une rubrique précédente"]
[]
[null,null,"7. OPTIONS DISPONIBLES"]
[]
[null,null,null,null,"Votre véhicule a-t-il une remorque?",null,"non"]
[]
[]
[]
[]
[null,null,null,null,"Votre véhicule a-t-il un bac à skis?",null,"non"]
[]
[]
[]
[null,null,null,null,"Votre véhicule a-t-il un élévateur?",null,"non"]
[]
[]
[null,null,"OPTION 1: REMORQUE"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an de la remorque:",null,null,null,"Introduisez ici les données si vous employez une remorque pour le trajet"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"Prime responsabilité civile remorque:"]
[]
[null,null,null,null,"Taxe de circulation:"]
[]
[null,null,null,null,"Entretien annuel:"]
[]
[null,null,null,null,"Contrôle technique:"]
[]
[]
[null,null,null,null,"Consommation supplémentaire ",null,null,null,"Consommation supplémentaire de gasoil, d'huile et d'Adblue dû au transport de la remorque"]
[null,null,"OPTION 2: BAC A SKIS",null,null,null,null,null,"Introduisez ici les données si vous employez un bac à skis pour le trajet"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an du bac a skis:"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"coût montage/démontage:"]
[]
[]
[null,null,"OPTION 3: ÉLÉVATEUR",null,null,null,null,null,"Introduisez ici les données si vous employez un élévateur pour le trajet"]
[]
[null,null,null,null,"Nombre de jours d'utilisation par an de l'élévateur"]
[]
[null,null,null,null,"Prix d'achat:"]
[]
[null,null,null,null,"Durée de vie en années:"]
[]
[null,null,null,null,"coût montage/démontage:"]
[]
[null,null,"1 Si vous utilisez votre véhicule pour des services réguliers et des services réguliers spécialisés, vous devez introduire les données pour les deux activités conjointement "]
[null,null,"2 Nous référons à la durée réelle pendant laquelle le véhicule restera dans l'entreprise, non à l'amortissement pour des raisons fiscales"]
[]
[]
[]
[]
[null,null,null,null,"Optie 1",null,1]
[null,null,null,null,"Optie 2",null,1]
[null,null,null,null,"Optie 3",null,1]

{"sheet":"Feuil1","index":18,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"f13",45,75,104,134]
[null,null,null,null,null,"f34",66,96,125,155]
[]
[]
[]
[]
[null,null,null,null,null,17,49,79,108,138]
[null,null,null,null,null,25,57,87,116,146]
[null,null,null,null,null,26,{"$f":"G16+1","v":58},{"$f":"H16+1","v":88},{"$f":"I16+1","v":117},{"$f":"J16+1","v":147}]
[]
[]
[]
[]
[]
[null,null,null,null,null,49,57,58,49,57]
[null,null,null,null,null,79,87,88,79,87]

{"sheet":"Module TVA (3)","index":19,"n_rows":53,"n_cols":31,"rows_kept":53,"cut":false,"hidden":true,"merged":[[1,1,1,28],[55,1,55,27]]}
[]
[null,"MODULE TVA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prix de vente total du voyage sur base du calculateur:",null,null,null,"Prix total calculé sur base de la table \"Prix de revient et de vente\""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prix de vente à prendre en compte pour la TVA de transport:",null,3094.97,null,"Indiquez ici le prix de vente total qui sert de base au calcul de la TVA de transport."]
[]
[null,null,null,null,null,"Taux d'application",null,"Km parcourus ",null,"Exemption d'application?",null,"% du parcours total",null,"Montant hors TVA",null,"TVA à payer",null,"Montant TVA incluse",null,"La formule suivante est appliquée pour le montant à payer : Taux * % du voyage * Prix de vente"]
[]
[]
[null,null,"Belgique",null,null,0.06,null,216,null,null,null,{"$f":"IF(H11=\"\",\"\",H11/H$53)","v":0.12616822429906541},null,{"$f":"IF(H11=\"\",\"\",L11*R$6)","v":390.48686915887845},null,{"$f":"IF(H11=\"\",\"\",F11*L11*R$6)","v":23.429212149532706},null,{"$f":"IF(H11=\"\",\"\",N11+P11)","v":413.91608130841115}]
[]
[null,null,"Pays taxables*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oui"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non"]
[null,null,null,"Pays-Bas",null,0.09,null,30,null,null,null,{"$f":"IF(H15=\"\",\"\",H15/H$53)","v":1.7523364485981307E-2},null,{"$f":"IF(H15=\"\",\"\",L15*R$6)","v":54.234287383177559},null,{"$f":"IF(H15=\"\",\"\",IF(J15=\"oui\",0,F15*L15*R$6))","v":4.8810858644859803},null,{"$f":"IF(H15=\"\",\"\",N15+P15)","v":59.115373247663541}]
[]
[null,null,null,"Pologne",null,null,null,null,null,null,null,{"$f":"IF(H17=\"\",\"\",H17/H$53)","v":""},null,{"$f":"IF(H17=\"\",\"\",L17*R$6)","v":""},null,{"$f":"IF(H17=\"\",\"\",IF(J17=\"oui\",0,F17*L17*R$6))","v":""},null,{"$f":"IF(H17=\"\",\"\",N17+P17)","v":""}]
[]
[null,null,null,"Autriche",null,null,null,null,null,null,null,{"$f":"IF(H19=\"\",\"\",H19/H$53)","v":""},null,{"$f":"IF(H19=\"\",\"\",L19*R$6)","v":""},null,{"$f":"IF(H19=\"\",\"\",IF(J19=\"oui\",0,F19*L19*R$6))","v":""},null,{"$f":"IF(H19=\"\",\"\",N19+P19)","v":""}]
[]
[null,null,null,"Allemagne",null,0.19,null,1266,null,null,null,{"$f":"IF(H21=\"\",\"\",H21/H$53)","v":0.73948598130841126},null,{"$f":"IF(H21=\"\",\"\",L21*R$6)","v":2288.6869275700933},null,{"$f":"IF(H21=\"\",\"\",IF(J21=\"oui\",0,F21*L21*R$6))","v":434.85051623831777},null,{"$f":"IF(H21=\"\",\"\",N21+P21)","v":2723.5374438084109}]
[]
[null,null,null,"Croatie",null,null,null,null,null,null,null,{"$f":"IF(H23=\"\",\"\",H23/H$53)","v":""},null,{"$f":"IF(H23=\"\",\"\",L23*R$6)","v":""},null,{"$f":"IF(H23=\"\",\"\",IF(J23=\"oui\",0,F23*L23*R$6))","v":""},null,{"$f":"IF(H23=\"\",\"\",N23+P23)","v":""}]
[]
[null,null,null,"Slovenie",null,null,null,null,null,null,null,{"$f":"IF(H25=\"\",\"\",H25/H$53)","v":""},null,{"$f":"IF(H25=\"\",\"\",L25*R$6)","v":""},null,{"$f":"IF(H25=\"\",\"\",IF(J25=\"oui\",0,F25*L25*R$6))","v":""},null,{"$f":"IF(H25=\"\",\"\",N25+P25)","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H27=\"\",\"\",H27/H$53)","v":""},null,{"$f":"IF(H27=\"\",\"\",L27*R$6)","v":""},null,{"$f":"IF(H27=\"\",\"\",IF(J27=\"oui\",0,F27*L27*R$6))","v":""},null,{"$f":"IF(H27=\"\",\"\",N27+P27)","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H29=\"\",\"\",H29/H$53)","v":""},null,{"$f":"IF(H29=\"\",\"\",L29*R$6)","v":""},null,{"$f":"IF(H29=\"\",\"\",IF(J29=\"oui\",0,F29*L29*R$6))","v":""},null,{"$f":"IF(H29=\"\",\"\",N29+P29)","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H31=\"\",\"\",H31/H$53)","v":""},null,{"$f":"IF(H31=\"\",\"\",L31*R$6)","v":""},null,{"$f":"IF(H31=\"\",\"\",IF(J31=\"oui\",0,F31*L31*R$6))","v":""},null,{"$f":"IF(H31=\"\",\"\",N31+P31)","v":""}]
[]
[null,null,"Pays partiellement exemptés**"]
[]
[null,null,null,"Suisse",null,null,null,200,null,"oui",null,{"$f":"IF(H35=\"\",\"\",H35/H$53)","v":0.11682242990654206},null,{"$f":"IF(H35=\"\",\"\",L35*R$6)","v":361.56191588785043},null,{"$f":"IF(H35=\"\",\"\",IF(J35=\"oui\",0,IF(J35=\"non\",F35*L35*R$6,\"Exemption?\")))","v":0},null,{"$f":"IF(H35=\"\",\"\",N35+P35)","v":361.56191588785043}]
[]
[null,null,null,"France",null,null,null,null,null,null,null,{"$f":"IF(H37=\"\",\"\",H37/H$53)","v":""},null,{"$f":"IF(H37=\"\",\"\",L37*R$6)","v":""},null,{"$f":"IF(H37=\"\",\"\",IF(J37=\"oui\",0,IF(J37=\"non\",F37*L37*R$6,\"Exemption?\")))","v":""},null,{"$f":"IF(H37=\"\",\"\",N37+P37)","v":""}]
[]
[null,null,null,"Danemark",null,null,null,null,null,null,null,{"$f":"IF(H39=\"\",\"\",H39/H$53)","v":""},null,{"$f":"IF(H39=\"\",\"\",L39*R$6)","v":""},null,{"$f":"IF(H39=\"\",\"\",IF(J39=\"oui\",0,IF(J39=\"non\",F39*L39*R$6,\"Exemption?\")))","v":""},null,{"$f":"IF(H39=\"\",\"\",N39+P39)","v":""}]
[]
[null,null,null,"Bulgarie",null,null,null,null,null,null,null,{"$f":"IF(H41=\"\",\"\",H41/H$53)","v":""},null,{"$f":"IF(H41=\"\",\"\",L41*R$6)","v":""},null,{"$f":"IF(H41=\"\",\"\",IF(J41=\"oui\",0,IF(J41=\"non\",F41*L41*R$6,\"Exemption?\")))","v":""},null,{"$f":"IF(H41=\"\",\"\",N41+P41)","v":""}]
[]
[null,null,null,"Finlande",null,null,null,null,null,null,null,{"$f":"IF(H43=\"\",\"\",H43/H$53)","v":""},null,{"$f":"IF(H43=\"\",\"\",L43*R$6)","v":""},null,{"$f":"IF(H43=\"\",\"\",IF(J43=\"oui\",0,IF(J43=\"non\",F43*L43*R$6,\"Exemption?\")))","v":""},null,{"$f":"IF(H43=\"\",\"\",N43+P43)","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H45=\"\",\"\",H45/H$53)","v":""},null,{"$f":"IF(H45=\"\",\"\",L45*R$6)","v":""},null,{"$f":"IF(H45=\"\",\"\",IF(J45=\"oui\",0,IF(J45=\"non\",F45*L45*R$6,\"Exemption?\")))","v":""},null,{"$f":"IF(H45=\"\",\"\",N45+P45)","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H47=\"\",\"\",H47/H$53)","v":""},null,{"$f":"IF(H47=\"\",\"\",L47*R$6)","v":""},null,{"$f":"IF(H47=\"\",\"\",IF(J47=\"oui\",0,IF(J47=\"non\",F47*L47*R$6,\"Exemption?\")))","v":""},null,{"$f":"IF(H47=\"\",\"\",N47+P47)","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H49=\"\",\"\",H49/H$53)","v":""},null,{"$f":"IF(H49=\"\",\"\",L49*R$6)","v":""},null,{"$f":"IF(H49=\"\",\"\",IF(J49=\"oui\",0,IF(J49=\"non\",F49*L49*R$6,\"Exemption?\")))","v":""},null,{"$f":"IF(H49=\"\",\"\",N49+P49)","v":""}]
[]
[null,null,"Pays entièrement exemptés***"]
[]
[null,null,"TOTAL",null,null,null,null,{"$f":"SUM(H11,H15,H17,H19,H21,H23,H25,H27,H29,H31,H35,H37,H39,H41,H43,H45,H47,H49,H51)","v":1712},null,null,null,null,null,{"$f":"SUM(N11,N15,N17,N19,N21,N23,N25,N27,N29,N31,N35,N37,N39,N41,N43,N45,N47,N49)","v":3094.97},null,{"$f":"SUM(P11,P15,P17,P19,P21,P23,P25,P27,P29,P31,P35,P37,P39,P41,P43,P45,P47,P49)","v":463.16081425233642},null,{"$f":"SUM(R11,R15,R17,R19,R21,R23,R25,R27,R29,R31,R35,R37,R39,R41,R43,R45,R47,R49)","v":3558.1308142523358}]