{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Renseignements","Identifications","Paramètres","Données de base","Valeur du contrat","Sommaire coûts et économies","Sommaire - immeubles","VAN garantie","VAN_econ_proj","VAN_econ_réelles","Conciliation AdS","Aides_fin","Frais gestion interne","PGME","Validation"],"not_rendered":{"charts":0,"images":13,"macros":1,"external_links":1,"defined_names":237,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Renseignements","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Identifications","index":1,"n_rows":31,"n_cols":2,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,0,30,1],[29,0,29,1]]}
["Nom du fichier",{"$f":"LEFT(RIGHT(CELL(\"nomfichier\",$A$1),LEN(CELL(\"nomfichier\",$A$1))-SEARCH(\"[\",CELL(\"nomfichier\",$A$1))),SEARCH(\"]\",RIGHT(CELL(\"nomfichier\",$A$1),LEN(CELL(\"nomfichier\",$A$1))-SEARCH(\"[\",CELL(\"nomfichier\",$A$1))))-1)","v":"OutilCalculSuivi_VAN -2025Novembre20_VERROUILLÉ.xlsm"}]
["Version du chiffrier","1.1 (20 novembre 2025)"]
[]
["Titre du projet"]
["No d'appel d'offres de l'organisme"," "]
["Nom de l'organisme"]
["Adresse"]
["Ville"]
["Code postal"]
["Personne responsable de la réception des soumissions"]
["No de téléphone"]
["Courriel"]
[]
["Entreprise de services écoénergétiques"]
["Adresse"]
["Ville"]
["Province"]
["Code postal"]
["No de téléphone "]
[]
["Nom du signataire autorisé"]
["Courriel"]
["No de téléphone"]
[]
["Nom du chargé de projet"]
["Courriel"]
["No de téléphone"]
[]
[]
["À l'usage du soumissionnaire"]
["↓ CLIQUEZ SUR LES ENVELOPPES CI-DESSOUS POUR AFFICHER L'APERÇU AVANT IMPRESSION ↓"]

{"sheet":"Paramètres","index":2,"n_rows":17,"n_cols":8,"rows_kept":17,"cut":false,"hidden":false,"merged":[[11,0,12,0],[11,1,12,1],[11,3,11,4],[10,3,10,7],[11,6,11,7]]}
["Taux d'actualisation",0.06]
["Nombre d'années après la date de commencement et qui entrent dans le calcul de la VAN",20]
[]
["Contribution financière de l'organisme (travaux obligatoires ou autres)"]
[]
["Valeur contractuelle de la provision de performance (PdP)",0.15]
["Valeur de la 1re tranche, utiliser le montant B7 jusqu’à concurrence d’une valeur maximale C7 de la valeur du contrat",250000,0.05]
[]
["Provision globale pour la maintenance des équipements",0.01]
[]
["Date de signature de contrat estimée","2020-04-01",null,"À l'usage exclusif de l'organisme"]
["Durée de la période d'implantation. Nombre de mois avant la date de commencement et qui entrent dans le calcul de la VAN",24,null,"4 boutons à utiliser par l'organisme en vue de l'appel d'offres public",null,null,"2 boutons à utiliser par l'organisme après la signature du contrat"]
[]
["Date de commencement",{"$f":"EDATE(Date_signature_contrat,EcheancierMois)","v":"2022-04-01"},null,null,null,null,0,"mois"]
["Durée de la période de suivi de la performance",84]
[]
["PRI simple maximale allouée, y compris les aides financières (année)",null,{"$f":"IF(PRI_simple_AVEC_AF=\"\",\"\",IF(PRI_simple_max=0,\"\",IFERROR(IF(PRI_simple_max>=PRI_simple_AVEC_AF,\"Respecté par le Soumissionnaire\",\"Non respecté par le Soumissionnaire\"),\"\")))","v":""}]

{"sheet":"Données de base","index":3,"n_rows":213,"n_cols":31,"rows_kept":213,"cut":false,"hidden":false,"merged":[[77,1,77,2],[78,1,78,2],[71,0,71,2],[5,0,5,7],[2,0,3,0],[15,6,15,8],[6,1,6,7],[15,0,15,1]]}
["Données de base"]
[]
["Frais de gestion interne",0,12,24,36,48,60,72,84]
[]
[]
["Pourcentage de libération de la provision de performance en fonction du nombre d'années de la période de suivi de la performance"]
[null,"Année de conciliation"]
["Nombre d'années de suivi",12,24,36,48,60,72,84]
[3,0.5,0.75,1,"n/a","n/a","n/a","n/a"]
[4,0.5,0.75,0.8,1,"n/a","n/a","n/a"]
[5,0.5,0.75,0.8,0.9,1,"n/a","n/a"]
[6,0.5,0.75,0.8,0.8,0.9,1,"n/a"]
[7,0.5,0.75,0.8,0.8,0.8,0.9,1]
[]
[]
["Numéro général de l'organisme :",null,null,null,"Valeurs globales","Superficie","Consommation de référence",null,null,"Ratios de référence"]
["Nom immeuble","Numéro administratif immeuble",null,"Immeuble",null,"Surface_m2","Conso_dollars","Conso_GJ","Émissions_GES","$/m2","GJ/m2","GES/m2"]
[null,null,null,"nom 1","nom 2",{"$f":"SUM(F19:F70)","v":0},{"$f":"SUM(G19:G70)","v":0},0,0,{"$f":"IFERROR(G18/$F18,\"\")","v":""},{"$f":"IFERROR(H18/$F18,\"\")","v":""},{"$f":"IFERROR(I18/$F18,\"\")","v":""}]
[{"$f":"CONCATENATE(D19,\" \",E19)","v":" "},null,{"$f":"A19","v":" "},null,null,null,null,null,null,{"$f":"IFERROR(G19/$F19,\"\")","v":""},{"$f":"IFERROR(H19/$F19,\"\")","v":""},""]
[{"$f":"CONCATENATE(D20,\" \",E20)","v":" "},null,{"$f":"A20","v":" "},null,null,null,null,null,null,{"$f":"IFERROR(G20/$F20,\"\")","v":""},{"$f":"IFERROR(H20/$F20,\"\")","v":""},{"$f":"IFERROR(I20/$F20,\"\")","v":""}]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null,null,null,null,null,null,null,null,"","",""]
[{"$f":"CONCATENATE(D23,\" \",E23)","v":" "},null,{"$f":"A23","v":" "},null,null,null,null,null,null,{"$f":"IFERROR(G23/$F23,\"\")","v":""},{"$f":"IFERROR(H23/$F23,\"\")","v":""},{"$f":"IFERROR(I23/$F23,\"\")","v":""}]
[{"$f":"CONCATENATE(D24,\" \",E24)","v":" "},null,{"$f":"A24","v":" "},null,null,null,null,null,null,{"$f":"IFERROR(G24/$F24,\"\")","v":""},{"$f":"IFERROR(H24/$F24,\"\")","v":""},{"$f":"IFERROR(I24/$F24,\"\")","v":""}]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[" ",null," ",null,null,null,null,null,null,"","",""]
[]
["Traitement des taxes"]
[null,"TPS","TVQ"]
["Valeur nominale",0.05,9.9750000000000005E-2]
["Taux de récupération",0.67,0.47]
["Valeur de la taxe non récupérée",{"$f":"1-B75","v":0.32999999999999996},{"$f":"1-C75","v":0.53}]
["Pour un montant de 100 $, la taxe payée est de :",{"$f":"100*B74*B76","v":1.65},{"$f":"100*C74*C76","v":5.2867500000000014}]
["Taux de taxation effectif après récupération :",{"$f":"(B77+C77)/100","v":6.9367500000000012E-2}]
["Crédit net de taxes",{"$f":"((1+B74+C74)-B78)-1","v":8.0382500000000023E-2}]
[]
[]
["Energie_SEQ","Energie_Forme","Energie_Unite","Energie_MJU","CO2equivNeutralite","Energie_kWhU","Energie_BtuU","Energie_Commentaire","Code_Etape","ABR","CO2","CH4","N2O","CO2equiv","Type_NRJ","CodeCompileMaz","PCGIECdef","PCGIECmin","PCGIECmax","FEGIECdef","FEGIECmin","FEGIECmax","%CO2Prod","CO2prod",null,"PRP_SEQ","PRP_GAZ",null,"PRP_FORMULE","PRP_PRP","Source donnees"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[1,"Électricité","kWh",3.6,{"$f":"2.04*0+1.9","v":1.9},1,{"$f":"3413*0+D84/1.055056*1000","v":3412.1411564883761},"Annexe 13 du Rapport d'inventaire national du Canada 1990-2010 partie 3","02",null,{"$f":"2*0+1.52649572649573","v":1.52649572649573},{"$f":"0.0002*0+0","v":0},1E-4,{"$f":"2.04*0+E84","v":1.9},"E",0,"","","","","","",0,0,null,1,"Dioxyde de carbone (R-744)","kg","CO2",1,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[2,"Gaz naturel","m³",37.89,{"$f":"1889.32*0+1937.355","v":1937.355},{"$f":"D85/$D$84","v":10.525},{"$f":"35921.944*0+D85/1.055056*1000","v":35912.785672040161},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1\nUtilisation des données pour usages industriels, ciment, secteur manufacturier et secteurs ","03",null,{"$f":"1878*0+1926","v":1926},3.6999999999999998E-2,3.4000000000000002E-2,{"$f":"1889.32*0+E85","v":1937.355},"G",0,"33,6","32,55","35,28","56,1","54,3","58,3",0.1285,244.40789950000001,null,10,"HFC-134a","kg","CH2FCF3",1300,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[null,"Gaz naturel renouvelable","m³",37.89,11.355,{"$f":"D86/$D$84","v":10.525},{"$f":"D86/1.055056*1000","v":35912.785672040161},null,null,null,1926,3.6999999999999998E-2,null,{"$f":"E86","v":11.355}]
[3,"Mazout #2","L",{"$f":"38.5*0+38.8","v":38.799999999999997},{"$f":"2734.736*0+2762.888","v":2762.8879999999999},{"$f":"10.69*0+D87/$D$84","v":10.777777777777777},{"$f":"36500.14*0+D87/1.055056*1000","v":36775.299131041385},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1\nUtilisation des données pour usages industriels.","04",null,{"$f":"2725*0+2753","v":2753},{"$f":"0.006*0+0.026","v":2.5999999999999999E-2},3.1E-2,{"$f":"2734.736*0+E87","v":2762.8879999999999},"MA2",1,"","","","","","",0.107,292.61675200000002,null,31,"HCFC-22 (R-22)","kg","CHClF2",1810,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[4,"Mazout lourd","L",42.5,{"$f":"3146.36*0+3176.497","v":3176.4969999999998},11.805555555,{"$f":"40292.36111*0+D88/1.055056*1000","v":40282.221986321107},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1\nUtilisation des données pour usages industriels.","04",null,{"$f":"3124*0+3156","v":3156},{"$f":"0.12*0+0.057","v":5.7000000000000002E-2},6.4000000000000001E-2,{"$f":"3146.36*0+E88","v":3176.4969999999998},"MA6",1,"","","","","","",0.13700000000000001,431.05131999999998,null,47,"R-404A","kg","0,04(HFC-134a)+0,44(HFC-125)+0,52(HFC-143a)",3260,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[5,"Propane","L",{"$f":"25.31*0+25.34","v":25.34},{"$f":"1543.984*0+1547.859","v":1547.8589999999999},{"$f":"7.03*0+D89/$D$84","v":7.0388888888888888},{"$f":"23995.29*0+D89/1.055056*1000","v":24017.682473726512},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","07",null,{"$f":"1510*0+1515","v":1515},{"$f":"0.024*0+0.027","v":2.7E-2},0.108,{"$f":"1543.984*0+E89","v":1547.8589999999999},"P",1,"25,542","24,192","28,188","63,1","61,6","65,6",0.188,290.26899200000003,null,50,"R-407A","kg","0,4(HFC-134a)+0,4(HFC-125)+0,2(HFC-32)",1770,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[6,"Diesel","L",{"$f":"38.3*0+38.35","v":38.35},{"$f":"2789.793*0+2747.335","v":2747.335},{"$f":"10.64*0+D90/$D$84","v":10.652777777777779},{"$f":"36310.53*0+D90/1.055056*1000","v":36348.781486480344},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","06",null,{"$f":"2663*0+2680.5","v":2680.5},{"$f":"0.133*0+0.068","v":6.8000000000000005E-2},{"$f":"0.4*0+0.21","v":0.21},{"$f":"2789.793*0+E90","v":2747.335},"",1,"36,55","35,19","36,805","74,1","72,6","74,8",0.107,298.50785100000002,null,85,"R-507a","kg","0,5(HFC-125)+0,5(HFC-143a)",3300,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[7,"Essence (automobile)","L",{"$f":"34.87*0+33.45","v":33.450000000000003},{"$f":"2361.92*0+2317.356","v":2317.3560000000002},{"$f":"9.69*0+D91/$D$84","v":9.2916666666666679},{"$f":"33058.7*0+D91/1.055056*1000","v":31704.478245704497},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","05",null,{"$f":"2289*0+2307.3","v":2307.3000000000002},{"$f":"2.7*0+0.14","v":0.14000000000000001},{"$f":"0.05*0+0.022","v":2.1999999999999999E-2},{"$f":"2361.2*0+E91","v":2317.3560000000002},"",1,"36,55","35,19","36,805","74,1","72,6","74,8",0.17,401.52640000000002,null,86,"Ammoniac (R-717)","kg","NH3",0,"Internation Institute of Ammonia Refrigeration  (IIAR) www.iiar.org"]
[8,"Essence (aviation)","L",33.520000000000003,{"$f":"2459.5*0+2448.69","v":2448.69},9.31,{"$f":"31778.82*0+D92/1.055056*1000","v":31770.825434858438},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","05",null,{"$f":"2342*0+2325.4","v":2325.4},{"$f":"2.2*0+2.19","v":2.19},0.23,{"$f":"2459.5*0+E92","v":2448.69},"",1,"","","","","","",0.17,418.11500000000001,null,92,"R-422D","kg","0,651(HFC-125)+0,315(HFC-134a)+0,034*(600a)",2292.2800000000002,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[9,"Carburéacteur","L",37.4,{"$f":"2606.98*0+2581.6128","v":2581.6127999999999},10.39,{"$f":"35457.28*0+D93/1.055056*1000","v":35448.35534796257},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",{"$f":"2534*0+2559.7","v":2559.6999999999998},{"$f":"0.08*0+0.029","v":2.9000000000000001E-2},{"$f":"0.23*0+0.0711","v":7.1099999999999997E-2},{"$f":"2606.98*0+E93","v":2581.6127999999999},"",1,"31,453","30,175","31,808","70","67,5","73",9.2999999999999999E-2,242.44914,null,74,"Bromure de méthyle","kg","CH3Br",5,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[10,"Kérosène","L",37.68,{"$f":"2543.736*0+2562.438","v":2562.4380000000001},10.469443999999999,{"$f":"35722.73*0+D94/1.055056*1000","v":35713.744104578334},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",{"$f":"2534*0+2560","v":2560},{"$f":"0.006*0+0.2471","v":0.24709999999999999},{"$f":"0.031*0+0.0706","v":7.0599999999999996E-2},{"$f":"2543.736*0+E94","v":2562.4380000000001},"",1,"","","","","","",9.2999999999999999E-2,236.56744800000001,null,25,"CFC-11","kg","CCl3F",4750,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[11,"Bitume","L",44.46,1778.4,12.35,{"$f":"42150.55*0+D95/1.055056*1000","v":42139.943282631444},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1.  Facteur d’émission du guid des facteurs d’émissions de l’ADEME version 5.0.","","",1778.4,"","",{"$f":"1778.4","v":1778.4},"",1,"40,2","33,5","41,2","80,7","73","89,9",0.13700000000000001,243.64080000000001,null,28,"CFC-113","kg","CCl2FCClF2",6130,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[12,"Gaz de distillation (du raffinage)","L",{"$f":"36.08*0+41.18","v":41.18},{"$f":"1756.88","v":1756.88},{"$f":"10.02*0+D96/$D$84","v":11.438888888888888},{"$f":"34205.84*0+D96/1.055056*1000","v":39031.10356227537},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",{"$f":"1750","v":1750},3.9E-2,2.2200000000000001E-2,{"$f":"1756.88","v":1756.88},"",1,"49,9","47,5","50,6","57,6","48,2","69",0.188,329.00112799999999,null,29,"CFC-114","kg","CClF2CClF2",10000,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[16,"Lignite","kg",{"$f":"15*0+17","v":17},1567.96,{"$f":"4.17*0+D97/$D$84","v":4.7222222222222223},{"$f":"14220.83*0+D97/1.055056*1000","v":16112.88879452844},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",{"$f":"1480*0+1462","v":1462},{"$f":"0.03*0+4","v":4},0.02,{"$f":"1486.83*0","v":0},"",1,"11,9","5,5","21,6","101","90,9","115",0.08,118.9464,null,30,"CFC-115","kg","CClF2CF3",7370,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[19,"Butane","L",28.44,{"$f":"1763.984*0+1779.784","v":1779.7840000000001},7.9,{"$f":"26962.7*0+D98/1.055056*1000","v":26955.915136258169},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",{"$f":"1730*0+1747","v":1747},2.4E-2,0.108,{"$f":"1763.984*0+E98","v":1779.7840000000001},"",1,"","","","","","",0.188,331.62899199999998,null,26,"CFC-12","kg","CCl2F2",10900,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[20,"Éthane","L",17.22,{"$f":"976*0+1018.784","v":1018.784},4.78,{"$f":"16325.52*0+D99/1.055056*1000","v":16321.408531869398},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",{"$f":"976*0+986","v":986},2.4E-2,0.108,{"$f":"976*0+E99","v":1018.784},"",1,"","","","","","",9.2999999999999999E-2,90.768000000000001,null,27,"CFC-13","kg","CClF3",14400,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[21,"Coke de charbon","kg",{"$f":"28.83*0+26","v":26},{"$f":"2486.83*0+3179.71","v":3179.71},{"$f":"8.008333333*0+D100/$D$84","v":7.2222222222222223},{"$f":"27332.44167*0+D100/1.055056*1000","v":24643.241685749381},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1.\nUtilisation des données CH4 et N2O pour le secteur industriel, centrales thermiques à vape","","",{"$f":"2480*0+3173","v":3173},0.03,0.02,{"$f":"2486.83*0+E100","v":3179.71},"",1,"28,2","25,1","30,2","107","95,7","119",0.08,198.94640000000001,null,38,"Halon 1301","kg","CBrF3",7140,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[22,"Coke de pétrole (raffinage)","kg",{"$f":"46.35*0+34.82","v":34.82},{"$f":"3836.735*0+3227.85237698082","v":3227.8523769808198},{"$f":"12.88*0+D101/$D$84","v":9.6722222222222225},{"$f":"43942.38*0+D101/1.055056*1000","v":33002.987519145907},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",{"$f":"3826*0+3218.5154295246","v":3218.5154295246002},{"$f":"0.12*0+0.100083402835696","v":0.100083402835696},{"$f":"0.0265*0+0.0229357798165138","v":2.2935779816513801E-2},{"$f":"3836.735*0+E101","v":3227.8523769808198},"",1,"32,5","29,7","41,9","97,5","82,9","115",0.08,306.93880000000001,null,83,"Halon-1211","kg","CBrClF2",1890,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[23,"Charbon de bois","kg",27.599910999999999,35.966000000000001,7.6666419000000001,{"$f":"26166.248*0+D102/1.055056*1000","v":26159.664510698956},"Enlever","","",3190,0.57599999999999996,7.6999999999999999E-2,3231.9659999999999,"",1,"29,5","14,9","58","112","95","132",0,0,null,84,"Halon-2402","kg","CBrF2CBrF2",1640,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[26,"Liqueur usée de cuisson base sèche","kg",14.2,9.2309999999999999,3.94,{"$f":"13462.39*0+D103/1.055056*1000","v":13459.001228370817},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",1304,4.1000000000000002E-2,2.7E-2,1313.23,"",2,"","","","85,3","80,7","110",0,0,null,32,"HCFC-123","kg","CHCl2CF3",77,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[29,"Bi-énergie chauffage électrique","kWh",3.6,"",1,{"$f":"3413*0+D104/1.055056*1000","v":3412.1411564883761},"","","","","","","","",0,"","","","","","",0,0,null,33,"HCFC-124","kg","CHClFCF3",609,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[30,"Autre","GJ",1000,0,277.77777700000001,{"$f":"948055.52*0+D105/1.055056*1000","v":947816.98791343777},"","","","","","","","",0,"","","","","","",0,0,null,34,"HCFC-141b","kg","CH3CCl2F",725,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[31,"Vapeur","Lbs",{"$f":"1.0547902*0+1.50614285714286","v":1.5061428571428599},0,0.29299730000000002,{"$f":"1000*0+D106/1.055056*1000","v":1427.5477862244848},"","","","","","","","",0,"","","","","","",0,0,null,35,"HCFC-142b","kg","CH3CClF2",2310,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[36,"Biomasse","kg",{"$f":"14.77*0+17.41","v":17.41},{"$f":"35.966*0+33.857584832","v":33.857584832000001},{"$f":"4.1*0+D107/$D$84","v":4.8361111111111112},{"$f":"14002.74*0+D107/1.055056*1000","v":16501.493759572953},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","",1,1799,{"$f":"0.576*0+0.574905801446586","v":0.57490580144658598},{"$f":"0.077*0+0.0768537269294915","v":7.6853726929491495E-2},1834.97,"",2,"15,6","7,9","31","112","95","132",0,0,null,36,"HCFC-225ca","kg","CHCl2CF2CF3",122,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[59,"Écorces","kg",20,35.966000000000001,5.5555554999999996,{"$f":"18960.9555555*0+D108/1.055056*1000","v":18956.339758268754},"Forintek avec valeur de la biomasse pour les émissions",null,1,1799,{"$f":"0.576*0+0.574905801446586","v":0.57490580144658598},{"$f":"0.077*0+0.0768537269294915","v":7.6853726929491495E-2},1834.97,null,2,null,null,null,null,null,null,0,0,null,37,"HCFC-225cb","kg","CHClFCF2CClF2",595,"Changes in atmospheric constituents and in radiative forcing (table 2.14 100-yr TAR)"]
[37,"Gaz de distillation (de valorisation)","m³",{"$f":"43.24*0+41.18","v":41.18},{"$f":"2146.88","v":2146.88},{"$f":"12.01*0+D109/$D$84","v":11.438888888888888},{"$f":"40993.92*0+D109/1.055056*1000","v":39031.10356227537},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",{"$f":"2140","v":2140},{"$f":"0.039","v":3.9E-2},2.2200000000000001E-2,2146.88,"",1,"","","","57,6","48,2","69",0.188,329.00131599999997,null,24,"Hexafluorure de soufre","kg","SF6",23900,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[39,"CRD","kg",16.72,714.94719999999995,4.644444,{"$f":"15851.48889*0+D110/1.055056*1000","v":15847.50003791268},"note: rebus de construction","","",715.94719999999995,0,0,714.94719999999995,"",1,"","","","42,76","","",0,0,null,8,"HFC-125","kg","C2HF5",2800,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[40,"Lubrifiants (huiles usées)","L",39.159999999999997,2422.36,10.877777777777776,{"$f":"37125.8555555555*0+D111/1.055056*1000","v":37116.513246690221},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",2400,0.12,6.4000000000000001E-2,2422.36,"",1,"","","","","","",0,0,null,9,"HFC-134","kg","CHF2CHF2",1000,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[41,"Mazout léger no 1","L",38.78,2652.7360000000003,10.772222222222222,{"$f":"36765.5944444444*0+D112/1.055056*1000","v":36756.342791283118},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1\nUtilisation des données pour autoconsommation","","",2643,6.0000000000000001E-3,3.1E-2,2652.7360000000003,"",1,"","","","","","",0.107,283.84275200000002,null,11,"HFC-143","kg","C2H3F3",300,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[45,"Coke de pétrole (de valorisation)","L",{"$f":"40.57*0+34.82","v":34.82},{"$f":"3503.681*0+2922.56213511259","v":2922.5621351125901},{"$f":"11.2694444444444*0+D113/$D$84","v":9.6722222222222225},{"$f":"38462.6138888889*0+D113/1.055056*1000","v":33002.987519145907},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",{"$f":"3494*0+2914.09507923269","v":2914.0950792326898},{"$f":"0.12*0+0.100083402835696","v":0.100083402835696},{"$f":"0.0231*0+0.0200166805671393","v":2.0016680567139299E-2},{"$f":"3503.681*0+E113","v":2922.5621351125901},"",1,"","","","","","",0.08,280.29448000000002,null,12,"HFC-143a","kg","C2H3F3",3800,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[46,"Éthanol (100%)","L",23.41,{"$f":"1519*0+1518.096","v":1518.096},6.5027777777777773,{"$f":"22193.9805555556*0+D114/1.055056*1000","v":22188.395687053577},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",{"$f":"1519*0+1508.04","v":1508.04},0.14000000000000001,2.1999999999999999E-2,{"$f":"1519*0+E114","v":1518.096},"",2,"","","","","","",0,0,null,13,"HFC-152a","kg","C2H4F2",140,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[47,"Biodiésel","L",35.67,0,9.9083333333333332,{"$f":"33817.1416666667*0+D115/1.055056*1000","v":33808.631958872327},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",{"$f":"2497*0+2472.2","v":2472.1999999999998},5.0999999999999997E-2,0.22,2497,"",2,"","","","","","",0,0,null,77,"HFC-161","kg","C2H5F",12,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[48,"Gras animal fondu","L",34.840000000000003,0,9.6777777777777789,{"$f":"33030.2555555556*0+D116/1.055056*1000","v":33021.943858904175},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",2348,0,0,2348,"",2,"","","","","","",0,0,null,14,"HFC-227ea","kg","C3HF7",2900,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[49,"Huile végétale","L",33.44,0,9.2888888888888879,{"$f":"31702.9777777778*0+D117/1.055056*1000","v":31695.000075825359},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",2585,0,0,2585,"",2,"","","","","","",0,0,null,4,"HFC-23","kg","CHF3",11700,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[50,"Charbon bitumineux étranger","kg",{"$f":"29.82*0+26.33","v":26.33},{"$f":"2346.83*0+2303.96","v":2303.96},{"$f":"8.28333333333333*0+D118/$D$84","v":7.3138888888888882},{"$f":"28271.0166666667*0+D118/1.055056*1000","v":24956.021291760815},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1.\nUtilisation du charbon américain.\nUtilisation des données CH4 et N2O pour le secteur indus","","",{"$f":"2340*0+2198","v":2198},{"$f":"0.03*0+4","v":4},0.02,{"$f":"2346.83*0+E118","v":2303.96},"",1,"","","","","","",0.08,187.74639999999999,null,78,"HFC-236cb","kg","C3H2F6",1300,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[51,"Matières résiduelles collectés par une municipalité","kg",11.57,21.642099999999999,3.213888888888889,{"$f":"10969.0027777778*0+D119/1.055056*1000","v":10966.242550158475},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1.z","","",990.39200000000005,0.34710000000000002,4.6280000000000002E-2,1012.034,"",2,"","","","","","",0,0,null,79,"HFC-236ea","kg","C3H2F6",1200,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[52,"Tourbe","kg",9.3000000000000007,4.5198,2.5833333333333335,{"$f":"8816.91666666667*0+D120/1.055056*1000","v":8814.697987594971},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1\n1 kg donne 11,57 MJ","",1,957.9,8.9999999999999993E-3,1.3950000000000001E-2,962.41980000000001,"",2,"","","","","","",0,0,null,15,"HFC-236fa","kg","C3H2F6",6300,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[53,"Pneus","kg",31.18,2650,8.6611111111111114,{"$f":"29560.3722222222*0+D121/1.055056*1000","v":29552.933683140989},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",2650,0,0,2650,"",1,"","","","","","",0,0,null,16,"HFC-245ca","kg","C3H3F5",560,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[54,"Sous-produits agricoles (qui ne sont pas destinés à la consommation)","kg",9.59,0,2.6638888888888888,{"$f":"9091.85277777778*0+D122/1.055056*1000","v":9089.5649140898677},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","",1,1074,0,0,1074,"",2,"","","","","","",0,0,null,80,"HFC-245fa","kg","C3H3F5",950,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[55,"Sous-produits de la biomasse (résidus animaux et végétaux, excluant les résidus de bois et la liqueur de cuisson)","kg",30.03,0,8.4166666666666661,{"$f":"28726.0833333333*0+D123/1.055056*1000","v":28462.94414704054},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","",1,3000,0,0,3000,"",2,"","","","","","",0,0,null,118,"HFC-245fa","kg","CHF 2CH 2CF 3",0,""]
[56,"Gaz de cokerie","m³",19.14,{"$f":"890.627*0+699.92","v":699.92},{"$f":"5.31666666666667","v":5.31666666666667},{"$f":"18145.7833333333*0+D124/1.055056*1000","v":18141.2171486632},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","","",{"$f":"879*0+687","v":687},{"$f":"0.037*0+0.04","v":0.04},{"$f":"0.035*0+0.04","v":0.04},{"$f":"890.627*0+E124","v":699.92},"",1,"","","","","","",0.188,167.43787599999999,null,5,"HFC-32","kg","CH2F2",650,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[57,"Biogaz (portion méthane)","m³",38.32,11.317,10.64,{"$f":"36361.42*0+D125/1.055056*1000","v":36320.346976842935},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","",1,1878,3.6999999999999998E-2,3.4000000000000002E-2,1889.32,"",2,"","","","","","",0,0,null,119,"HFC-365mfc","kg","",0,""]
[58,"Gaz d'enfouissement (portion méthane)","m³",38.32,11.317,10.64,{"$f":"36361.42*0+D126/1.055056*1000","v":36320.346976842935},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","",1,1878,3.6999999999999998E-2,3.4000000000000002E-2,1889.32,"",2,"","","","","","",0,0,null,81,"HFC-365mfc","kg","C4H5F5",890,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[61,"Biocharbon","kg",27.6,35.966000000000001,7.67,{"$f":"16166.25*0+D127/1.055056*1000","v":26159.748866410882},"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1","",1,3190,0.57599999999999996,7.6999999999999999E-2,3225.9659999999999,"",1,"","","","","","",0,0,null,6,"HFC-41","kg","CH3F",150,"Règlement sur la déclaration obligatoire de certaines émission de contaminants dans l'atmosphère, Loi sur la qualité de l'environnement, Q-2, a.2.2, 109.1 et 124.1"]
[]
[]
[]
["Calcul d'équivalence des taux intérêts"]
[]
[]
["Taux d'actualisation annuel",{"$f":"TA_annuel","v":0.06}]
["Taux d'actualisation mensuel équivalent",{"$f":"((1+TA_annuel)^(1/12))-1","v":4.8675505653430484E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,16325.52]
["Organismes offrant des aides financières"]
["Énergir"]
["Gazifère"]
["Hydro-Québec"]
["Ministère"]
["MELCCFP (TEQ)"]
[]
["Nombre d'années de suivi post-implantation"]
[36]
[48]
[60]
[72]
[84]
[]
["Nombre d'année de calcul de la VAN après la Date de commencement"]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[]
["Provision pour maintenance des équipements"]
[2.5000000000000001E-3]
[5.0000000000000001E-3]
[7.4999999999999997E-3]
[0.01]
[1.2500000000000001E-2]
[1.4999999999999999E-2]
[1.7500000000000002E-2]
[0.02]
[2.2499999999999999E-2]
[2.5000000000000001E-2]
[2.75E-2]
[0.03]
[3.2500000000000001E-2]
[3.5000000000000003E-2]
[3.7499999999999999E-2]
[0.04]
[4.2500000000000003E-2]
[4.4999999999999998E-2]
[4.7500000000000001E-2]
[0.05]
[]
["Type de mesure"]
[1,"Chauffage centralisé (bâtiment - ventilation)"]
[2,"Refroidissement centralisé"]
[3,"Conversion: combustible vers électricité ou biomasse"]
[4,"Aérothermie"]
[5,"Géothermie"]
[6,"Récupération de chaleur"]
[7,"Recommissioning (RCx)"]
[8,"Système de contrôles"]
[9,"Chauffage eau chaude domestique"]
[10,"Stockage thermique"]
[11,"Systèmes de distribution en CVCA"]
[12,"Humidification"]
[13,"Éclairage"]
[14,"Force motrice électrique"]
[15,"Isolation - enveloppe du bâtiment"]
[16,"Murs et panneaux solaires"]
[17,"Autres"]

{"sheet":"Valeur du contrat","index":4,"n_rows":218,"n_cols":18,"rows_kept":218,"cut":false,"hidden":false,"merged":[[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,8,2,9],[3,5,4,5],[3,6,4,6],[2,17,4,17],[2,15,4,15],[2,3,4,3],[3,4,4,4],[3,7,4,7],[2,4,2,7],[2,10,4,10],[3,8,4,8],[3,9,4,9],[2,16,4,16],[2,13,4,13],[2,14,4,14]]}
["VALEUR DU CONTRAT"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["Nom immeuble","Numéro immeuble","Numéro de la mesure","Nom de la mesure","Matériaux, équipements et main-d'œuvre",null,null,null,"Services professionnels",null,"Coût total,\navant taxes",null,null,"Crédits\nde\ntaxes","Coût total,\ntaxes et crédits inclus","Prorata des frais généraux p/r coût de la mesure","Coût total,\ny compris les frais généraux","Coût total,\ny compris frais généraux, taxes et crédits"]
[null,null,null,null,"Description","Matériaux et équipements","Main-d'œuvre d'installation","Sous-total","Description","Coût",null,"TPS","TVQ"]
[]
[null,{"$f":"IFERROR(IF(A6=\"Choisir…\",\" \",VLOOKUP(A6,Table_immeubles,2,FALSE)),\"\")","v":""},{"$f":"IF(B6=\"\",\"\",IF(A6=\"Choisir…\",\"\",LEFT(B6,6)&\"-\"&COUNTIFS($B$1:B6,B6)))","v":""},null,null,null,null,{"$f":"SUM(F6:G6)","v":0},null,null,{"$f":"SUM(H6,J6)","v":0},{"$f":"K6*TPS","v":0},{"$f":"K6*TVQ","v":0},{"$f":"-K6*Credit_taxes_net","v":0},{"$f":"SUM(K6:N6)","v":0},{"$f":"IFERROR(K6/Cout_mesures*Cout_Frais_gen,\"\")","v":""},{"$f":"SUM(K6,P6)","v":0},{"$f":"Q6*(1+Taxes_nettes)","v":0}]
[null,"",{"$f":"IF(B7=\"\",\"\",IF(A7=\"Choisir…\",\"\",LEFT(B7,6)&\"-\"&COUNTIFS($B$1:B7,B7)))","v":""},null,null,null,null,0,null,null,{"$f":"SUM(H7,J7)","v":0},0,0,0,{"$f":"SUM(K7:N7)","v":0},"",{"$f":"SUM(K7,P7)","v":0},0]
[null,"",{"$f":"IF(B8=\"\",\"\",IF(A8=\"Choisir…\",\"\",LEFT(B8,6)&\"-\"&COUNTIFS($B$1:B8,B8)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B9=\"\",\"\",IF(A9=\"Choisir…\",\"\",LEFT(B9,6)&\"-\"&COUNTIFS($B$1:B9,B9)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B10=\"\",\"\",IF(A10=\"Choisir…\",\"\",LEFT(B10,6)&\"-\"&COUNTIFS($B$1:B10,B10)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,{"$f":"IFERROR(IF(A11=\"Choisir…\",\" \",VLOOKUP(A11,Table_immeubles,2,FALSE)),\"\")","v":""},{"$f":"IF(B11=\"\",\"\",IF(A11=\"Choisir…\",\"\",LEFT(B11,6)&\"-\"&COUNTIFS($B$1:B11,B11)))","v":""},null,null,null,null,0,null,null,0,{"$f":"K11*TPS","v":0},{"$f":"K11*TVQ","v":0},{"$f":"-K11*Credit_taxes_net","v":0},0,{"$f":"IFERROR(K11/Cout_mesures*Cout_Frais_gen,\"\")","v":""},0,{"$f":"Q11*(1+Taxes_nettes)","v":0}]
[null,"",{"$f":"IF(B12=\"\",\"\",IF(A12=\"Choisir…\",\"\",LEFT(B12,6)&\"-\"&COUNTIFS($B$1:B12,B12)))","v":""},null,null,null,null,0,null,null,{"$f":"SUM(H12,J12)","v":0},0,0,0,{"$f":"SUM(K12:N12)","v":0},"",{"$f":"SUM(K12,P12)","v":0},0]
[null,"",{"$f":"IF(B13=\"\",\"\",IF(A13=\"Choisir…\",\"\",LEFT(B13,6)&\"-\"&COUNTIFS($B$1:B13,B13)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B14=\"\",\"\",IF(A14=\"Choisir…\",\"\",LEFT(B14,6)&\"-\"&COUNTIFS($B$1:B14,B14)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B15=\"\",\"\",IF(A15=\"Choisir…\",\"\",LEFT(B15,6)&\"-\"&COUNTIFS($B$1:B15,B15)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B16=\"\",\"\",IF(A16=\"Choisir…\",\"\",LEFT(B16,6)&\"-\"&COUNTIFS($B$1:B16,B16)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B17=\"\",\"\",IF(A17=\"Choisir…\",\"\",LEFT(B17,6)&\"-\"&COUNTIFS($B$1:B17,B17)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B18=\"\",\"\",IF(A18=\"Choisir…\",\"\",LEFT(B18,6)&\"-\"&COUNTIFS($B$1:B18,B18)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B19=\"\",\"\",IF(A19=\"Choisir…\",\"\",LEFT(B19,6)&\"-\"&COUNTIFS($B$1:B19,B19)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B20=\"\",\"\",IF(A20=\"Choisir…\",\"\",LEFT(B20,6)&\"-\"&COUNTIFS($B$1:B20,B20)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,{"$f":"IFERROR(IF(A21=\"Choisir…\",\" \",VLOOKUP(A21,Table_immeubles,2,FALSE)),\"\")","v":""},{"$f":"IF(B21=\"\",\"\",IF(A21=\"Choisir…\",\"\",LEFT(B21,6)&\"-\"&COUNTIFS($B$1:B21,B21)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B22=\"\",\"\",IF(A22=\"Choisir…\",\"\",LEFT(B22,6)&\"-\"&COUNTIFS($B$1:B22,B22)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B23=\"\",\"\",IF(A23=\"Choisir…\",\"\",LEFT(B23,6)&\"-\"&COUNTIFS($B$1:B23,B23)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B24=\"\",\"\",IF(A24=\"Choisir…\",\"\",LEFT(B24,6)&\"-\"&COUNTIFS($B$1:B24,B24)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B25=\"\",\"\",IF(A25=\"Choisir…\",\"\",LEFT(B25,6)&\"-\"&COUNTIFS($B$1:B25,B25)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B26=\"\",\"\",IF(A26=\"Choisir…\",\"\",LEFT(B26,6)&\"-\"&COUNTIFS($B$1:B26,B26)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B27=\"\",\"\",IF(A27=\"Choisir…\",\"\",LEFT(B27,6)&\"-\"&COUNTIFS($B$1:B27,B27)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B28=\"\",\"\",IF(A28=\"Choisir…\",\"\",LEFT(B28,6)&\"-\"&COUNTIFS($B$1:B28,B28)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B29=\"\",\"\",IF(A29=\"Choisir…\",\"\",LEFT(B29,6)&\"-\"&COUNTIFS($B$1:B29,B29)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B30=\"\",\"\",IF(A30=\"Choisir…\",\"\",LEFT(B30,6)&\"-\"&COUNTIFS($B$1:B30,B30)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B31=\"\",\"\",IF(A31=\"Choisir…\",\"\",LEFT(B31,6)&\"-\"&COUNTIFS($B$1:B31,B31)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B32=\"\",\"\",IF(A32=\"Choisir…\",\"\",LEFT(B32,6)&\"-\"&COUNTIFS($B$1:B32,B32)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B33=\"\",\"\",IF(A33=\"Choisir…\",\"\",LEFT(B33,6)&\"-\"&COUNTIFS($B$1:B33,B33)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B34=\"\",\"\",IF(A34=\"Choisir…\",\"\",LEFT(B34,6)&\"-\"&COUNTIFS($B$1:B34,B34)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B35=\"\",\"\",IF(A35=\"Choisir…\",\"\",LEFT(B35,6)&\"-\"&COUNTIFS($B$1:B35,B35)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B36=\"\",\"\",IF(A36=\"Choisir…\",\"\",LEFT(B36,6)&\"-\"&COUNTIFS($B$1:B36,B36)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B37=\"\",\"\",IF(A37=\"Choisir…\",\"\",LEFT(B37,6)&\"-\"&COUNTIFS($B$1:B37,B37)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B38=\"\",\"\",IF(A38=\"Choisir…\",\"\",LEFT(B38,6)&\"-\"&COUNTIFS($B$1:B38,B38)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B39=\"\",\"\",IF(A39=\"Choisir…\",\"\",LEFT(B39,6)&\"-\"&COUNTIFS($B$1:B39,B39)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B40=\"\",\"\",IF(A40=\"Choisir…\",\"\",LEFT(B40,6)&\"-\"&COUNTIFS($B$1:B40,B40)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B41=\"\",\"\",IF(A41=\"Choisir…\",\"\",LEFT(B41,6)&\"-\"&COUNTIFS($B$1:B41,B41)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B42=\"\",\"\",IF(A42=\"Choisir…\",\"\",LEFT(B42,6)&\"-\"&COUNTIFS($B$1:B42,B42)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B43=\"\",\"\",IF(A43=\"Choisir…\",\"\",LEFT(B43,6)&\"-\"&COUNTIFS($B$1:B43,B43)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B44=\"\",\"\",IF(A44=\"Choisir…\",\"\",LEFT(B44,6)&\"-\"&COUNTIFS($B$1:B44,B44)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B45=\"\",\"\",IF(A45=\"Choisir…\",\"\",LEFT(B45,6)&\"-\"&COUNTIFS($B$1:B45,B45)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B46=\"\",\"\",IF(A46=\"Choisir…\",\"\",LEFT(B46,6)&\"-\"&COUNTIFS($B$1:B46,B46)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B47=\"\",\"\",IF(A47=\"Choisir…\",\"\",LEFT(B47,6)&\"-\"&COUNTIFS($B$1:B47,B47)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B48=\"\",\"\",IF(A48=\"Choisir…\",\"\",LEFT(B48,6)&\"-\"&COUNTIFS($B$1:B48,B48)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B49=\"\",\"\",IF(A49=\"Choisir…\",\"\",LEFT(B49,6)&\"-\"&COUNTIFS($B$1:B49,B49)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B50=\"\",\"\",IF(A50=\"Choisir…\",\"\",LEFT(B50,6)&\"-\"&COUNTIFS($B$1:B50,B50)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B51=\"\",\"\",IF(A51=\"Choisir…\",\"\",LEFT(B51,6)&\"-\"&COUNTIFS($B$1:B51,B51)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B52=\"\",\"\",IF(A52=\"Choisir…\",\"\",LEFT(B52,6)&\"-\"&COUNTIFS($B$1:B52,B52)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B53=\"\",\"\",IF(A53=\"Choisir…\",\"\",LEFT(B53,6)&\"-\"&COUNTIFS($B$1:B53,B53)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B54=\"\",\"\",IF(A54=\"Choisir…\",\"\",LEFT(B54,6)&\"-\"&COUNTIFS($B$1:B54,B54)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B55=\"\",\"\",IF(A55=\"Choisir…\",\"\",LEFT(B55,6)&\"-\"&COUNTIFS($B$1:B55,B55)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B56=\"\",\"\",IF(A56=\"Choisir…\",\"\",LEFT(B56,6)&\"-\"&COUNTIFS($B$1:B56,B56)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B57=\"\",\"\",IF(A57=\"Choisir…\",\"\",LEFT(B57,6)&\"-\"&COUNTIFS($B$1:B57,B57)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B58=\"\",\"\",IF(A58=\"Choisir…\",\"\",LEFT(B58,6)&\"-\"&COUNTIFS($B$1:B58,B58)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B59=\"\",\"\",IF(A59=\"Choisir…\",\"\",LEFT(B59,6)&\"-\"&COUNTIFS($B$1:B59,B59)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B60=\"\",\"\",IF(A60=\"Choisir…\",\"\",LEFT(B60,6)&\"-\"&COUNTIFS($B$1:B60,B60)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B61=\"\",\"\",IF(A61=\"Choisir…\",\"\",LEFT(B61,6)&\"-\"&COUNTIFS($B$1:B61,B61)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B62=\"\",\"\",IF(A62=\"Choisir…\",\"\",LEFT(B62,6)&\"-\"&COUNTIFS($B$1:B62,B62)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B63=\"\",\"\",IF(A63=\"Choisir…\",\"\",LEFT(B63,6)&\"-\"&COUNTIFS($B$1:B63,B63)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B64=\"\",\"\",IF(A64=\"Choisir…\",\"\",LEFT(B64,6)&\"-\"&COUNTIFS($B$1:B64,B64)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B65=\"\",\"\",IF(A65=\"Choisir…\",\"\",LEFT(B65,6)&\"-\"&COUNTIFS($B$1:B65,B65)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B66=\"\",\"\",IF(A66=\"Choisir…\",\"\",LEFT(B66,6)&\"-\"&COUNTIFS($B$1:B66,B66)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B67=\"\",\"\",IF(A67=\"Choisir…\",\"\",LEFT(B67,6)&\"-\"&COUNTIFS($B$1:B67,B67)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B68=\"\",\"\",IF(A68=\"Choisir…\",\"\",LEFT(B68,6)&\"-\"&COUNTIFS($B$1:B68,B68)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B69=\"\",\"\",IF(A69=\"Choisir…\",\"\",LEFT(B69,6)&\"-\"&COUNTIFS($B$1:B69,B69)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B70=\"\",\"\",IF(A70=\"Choisir…\",\"\",LEFT(B70,6)&\"-\"&COUNTIFS($B$1:B70,B70)))","v":""},null,null,null,null,{"$f":"SUM(F70:G70)","v":0},null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B71=\"\",\"\",IF(A71=\"Choisir…\",\"\",LEFT(B71,6)&\"-\"&COUNTIFS($B$1:B71,B71)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B72=\"\",\"\",IF(A72=\"Choisir…\",\"\",LEFT(B72,6)&\"-\"&COUNTIFS($B$1:B72,B72)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B73=\"\",\"\",IF(A73=\"Choisir…\",\"\",LEFT(B73,6)&\"-\"&COUNTIFS($B$1:B73,B73)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B74=\"\",\"\",IF(A74=\"Choisir…\",\"\",LEFT(B74,6)&\"-\"&COUNTIFS($B$1:B74,B74)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B75=\"\",\"\",IF(A75=\"Choisir…\",\"\",LEFT(B75,6)&\"-\"&COUNTIFS($B$1:B75,B75)))","v":""},null,null,null,null,0,null,null,0,{"$f":"K75*TPS","v":0},{"$f":"K75*TVQ","v":0},{"$f":"-K75*Credit_taxes_net","v":0},0,{"$f":"IFERROR(K75/Cout_mesures*Cout_Frais_gen,\"\")","v":""},0,{"$f":"Q75*(1+Taxes_nettes)","v":0}]
[null,"",{"$f":"IF(B76=\"\",\"\",IF(A76=\"Choisir…\",\"\",LEFT(B76,6)&\"-\"&COUNTIFS($B$1:B76,B76)))","v":""},null,null,null,null,0,null,null,{"$f":"SUM(H76,J76)","v":0},0,0,0,{"$f":"SUM(K76:N76)","v":0},"",{"$f":"SUM(K76,P76)","v":0},0]
[null,"",{"$f":"IF(B77=\"\",\"\",IF(A77=\"Choisir…\",\"\",LEFT(B77,6)&\"-\"&COUNTIFS($B$1:B77,B77)))","v":""},null,null,null,null,0,null,null,0,0,0,0,{"$f":"SUM(K77:N77)","v":0},"",0,0]
[null,"",{"$f":"IF(B78=\"\",\"\",IF(A78=\"Choisir…\",\"\",LEFT(B78,6)&\"-\"&COUNTIFS($B$1:B78,B78)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B79=\"\",\"\",IF(A79=\"Choisir…\",\"\",LEFT(B79,6)&\"-\"&COUNTIFS($B$1:B79,B79)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B80=\"\",\"\",IF(A80=\"Choisir…\",\"\",LEFT(B80,6)&\"-\"&COUNTIFS($B$1:B80,B80)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B81=\"\",\"\",IF(A81=\"Choisir…\",\"\",LEFT(B81,6)&\"-\"&COUNTIFS($B$1:B81,B81)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B82=\"\",\"\",IF(A82=\"Choisir…\",\"\",LEFT(B82,6)&\"-\"&COUNTIFS($B$1:B82,B82)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B83=\"\",\"\",IF(A83=\"Choisir…\",\"\",LEFT(B83,6)&\"-\"&COUNTIFS($B$1:B83,B83)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B84=\"\",\"\",IF(A84=\"Choisir…\",\"\",LEFT(B84,6)&\"-\"&COUNTIFS($B$1:B84,B84)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,{"$f":"IFERROR(IF(A85=\"Choisir…\",\" \",VLOOKUP(A85,Table_immeubles,2,FALSE)),\"\")","v":""},{"$f":"IF(B85=\"\",\"\",IF(A85=\"Choisir…\",\"\",LEFT(B85,6)&\"-\"&COUNTIFS($B$1:B85,B85)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B86=\"\",\"\",IF(A86=\"Choisir…\",\"\",LEFT(B86,6)&\"-\"&COUNTIFS($B$1:B86,B86)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B87=\"\",\"\",IF(A87=\"Choisir…\",\"\",LEFT(B87,6)&\"-\"&COUNTIFS($B$1:B87,B87)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B88=\"\",\"\",IF(A88=\"Choisir…\",\"\",LEFT(B88,6)&\"-\"&COUNTIFS($B$1:B88,B88)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B89=\"\",\"\",IF(A89=\"Choisir…\",\"\",LEFT(B89,6)&\"-\"&COUNTIFS($B$1:B89,B89)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B90=\"\",\"\",IF(A90=\"Choisir…\",\"\",LEFT(B90,6)&\"-\"&COUNTIFS($B$1:B90,B90)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B91=\"\",\"\",IF(A91=\"Choisir…\",\"\",LEFT(B91,6)&\"-\"&COUNTIFS($B$1:B91,B91)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B92=\"\",\"\",IF(A92=\"Choisir…\",\"\",LEFT(B92,6)&\"-\"&COUNTIFS($B$1:B92,B92)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B93=\"\",\"\",IF(A93=\"Choisir…\",\"\",LEFT(B93,6)&\"-\"&COUNTIFS($B$1:B93,B93)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B94=\"\",\"\",IF(A94=\"Choisir…\",\"\",LEFT(B94,6)&\"-\"&COUNTIFS($B$1:B94,B94)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B95=\"\",\"\",IF(A95=\"Choisir…\",\"\",LEFT(B95,6)&\"-\"&COUNTIFS($B$1:B95,B95)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B96=\"\",\"\",IF(A96=\"Choisir…\",\"\",LEFT(B96,6)&\"-\"&COUNTIFS($B$1:B96,B96)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B97=\"\",\"\",IF(A97=\"Choisir…\",\"\",LEFT(B97,6)&\"-\"&COUNTIFS($B$1:B97,B97)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B98=\"\",\"\",IF(A98=\"Choisir…\",\"\",LEFT(B98,6)&\"-\"&COUNTIFS($B$1:B98,B98)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B99=\"\",\"\",IF(A99=\"Choisir…\",\"\",LEFT(B99,6)&\"-\"&COUNTIFS($B$1:B99,B99)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B100=\"\",\"\",IF(A100=\"Choisir…\",\"\",LEFT(B100,6)&\"-\"&COUNTIFS($B$1:B100,B100)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B101=\"\",\"\",IF(A101=\"Choisir…\",\"\",LEFT(B101,6)&\"-\"&COUNTIFS($B$1:B101,B101)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B102=\"\",\"\",IF(A102=\"Choisir…\",\"\",LEFT(B102,6)&\"-\"&COUNTIFS($B$1:B102,B102)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B103=\"\",\"\",IF(A103=\"Choisir…\",\"\",LEFT(B103,6)&\"-\"&COUNTIFS($B$1:B103,B103)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B104=\"\",\"\",IF(A104=\"Choisir…\",\"\",LEFT(B104,6)&\"-\"&COUNTIFS($B$1:B104,B104)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B105=\"\",\"\",IF(A105=\"Choisir…\",\"\",LEFT(B105,6)&\"-\"&COUNTIFS($B$1:B105,B105)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B106=\"\",\"\",IF(A106=\"Choisir…\",\"\",LEFT(B106,6)&\"-\"&COUNTIFS($B$1:B106,B106)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B107=\"\",\"\",IF(A107=\"Choisir…\",\"\",LEFT(B107,6)&\"-\"&COUNTIFS($B$1:B107,B107)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B108=\"\",\"\",IF(A108=\"Choisir…\",\"\",LEFT(B108,6)&\"-\"&COUNTIFS($B$1:B108,B108)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B109=\"\",\"\",IF(A109=\"Choisir…\",\"\",LEFT(B109,6)&\"-\"&COUNTIFS($B$1:B109,B109)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B110=\"\",\"\",IF(A110=\"Choisir…\",\"\",LEFT(B110,6)&\"-\"&COUNTIFS($B$1:B110,B110)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B111=\"\",\"\",IF(A111=\"Choisir…\",\"\",LEFT(B111,6)&\"-\"&COUNTIFS($B$1:B111,B111)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B112=\"\",\"\",IF(A112=\"Choisir…\",\"\",LEFT(B112,6)&\"-\"&COUNTIFS($B$1:B112,B112)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B113=\"\",\"\",IF(A113=\"Choisir…\",\"\",LEFT(B113,6)&\"-\"&COUNTIFS($B$1:B113,B113)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B114=\"\",\"\",IF(A114=\"Choisir…\",\"\",LEFT(B114,6)&\"-\"&COUNTIFS($B$1:B114,B114)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B115=\"\",\"\",IF(A115=\"Choisir…\",\"\",LEFT(B115,6)&\"-\"&COUNTIFS($B$1:B115,B115)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B116=\"\",\"\",IF(A116=\"Choisir…\",\"\",LEFT(B116,6)&\"-\"&COUNTIFS($B$1:B116,B116)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B117=\"\",\"\",IF(A117=\"Choisir…\",\"\",LEFT(B117,6)&\"-\"&COUNTIFS($B$1:B117,B117)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B118=\"\",\"\",IF(A118=\"Choisir…\",\"\",LEFT(B118,6)&\"-\"&COUNTIFS($B$1:B118,B118)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B119=\"\",\"\",IF(A119=\"Choisir…\",\"\",LEFT(B119,6)&\"-\"&COUNTIFS($B$1:B119,B119)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B120=\"\",\"\",IF(A120=\"Choisir…\",\"\",LEFT(B120,6)&\"-\"&COUNTIFS($B$1:B120,B120)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B121=\"\",\"\",IF(A121=\"Choisir…\",\"\",LEFT(B121,6)&\"-\"&COUNTIFS($B$1:B121,B121)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B122=\"\",\"\",IF(A122=\"Choisir…\",\"\",LEFT(B122,6)&\"-\"&COUNTIFS($B$1:B122,B122)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B123=\"\",\"\",IF(A123=\"Choisir…\",\"\",LEFT(B123,6)&\"-\"&COUNTIFS($B$1:B123,B123)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B124=\"\",\"\",IF(A124=\"Choisir…\",\"\",LEFT(B124,6)&\"-\"&COUNTIFS($B$1:B124,B124)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B125=\"\",\"\",IF(A125=\"Choisir…\",\"\",LEFT(B125,6)&\"-\"&COUNTIFS($B$1:B125,B125)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B126=\"\",\"\",IF(A126=\"Choisir…\",\"\",LEFT(B126,6)&\"-\"&COUNTIFS($B$1:B126,B126)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B127=\"\",\"\",IF(A127=\"Choisir…\",\"\",LEFT(B127,6)&\"-\"&COUNTIFS($B$1:B127,B127)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B128=\"\",\"\",IF(A128=\"Choisir…\",\"\",LEFT(B128,6)&\"-\"&COUNTIFS($B$1:B128,B128)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B129=\"\",\"\",IF(A129=\"Choisir…\",\"\",LEFT(B129,6)&\"-\"&COUNTIFS($B$1:B129,B129)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B130=\"\",\"\",IF(A130=\"Choisir…\",\"\",LEFT(B130,6)&\"-\"&COUNTIFS($B$1:B130,B130)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B131=\"\",\"\",IF(A131=\"Choisir…\",\"\",LEFT(B131,6)&\"-\"&COUNTIFS($B$1:B131,B131)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B132=\"\",\"\",IF(A132=\"Choisir…\",\"\",LEFT(B132,6)&\"-\"&COUNTIFS($B$1:B132,B132)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B133=\"\",\"\",IF(A133=\"Choisir…\",\"\",LEFT(B133,6)&\"-\"&COUNTIFS($B$1:B133,B133)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B134=\"\",\"\",IF(A134=\"Choisir…\",\"\",LEFT(B134,6)&\"-\"&COUNTIFS($B$1:B134,B134)))","v":""},null,null,null,null,{"$f":"SUM(F134:G134)","v":0},null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B135=\"\",\"\",IF(A135=\"Choisir…\",\"\",LEFT(B135,6)&\"-\"&COUNTIFS($B$1:B135,B135)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B136=\"\",\"\",IF(A136=\"Choisir…\",\"\",LEFT(B136,6)&\"-\"&COUNTIFS($B$1:B136,B136)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B137=\"\",\"\",IF(A137=\"Choisir…\",\"\",LEFT(B137,6)&\"-\"&COUNTIFS($B$1:B137,B137)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B138=\"\",\"\",IF(A138=\"Choisir…\",\"\",LEFT(B138,6)&\"-\"&COUNTIFS($B$1:B138,B138)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B139=\"\",\"\",IF(A139=\"Choisir…\",\"\",LEFT(B139,6)&\"-\"&COUNTIFS($B$1:B139,B139)))","v":""},null,null,null,null,0,null,null,0,{"$f":"K139*TPS","v":0},{"$f":"K139*TVQ","v":0},{"$f":"-K139*Credit_taxes_net","v":0},0,{"$f":"IFERROR(K139/Cout_mesures*Cout_Frais_gen,\"\")","v":""},0,{"$f":"Q139*(1+Taxes_nettes)","v":0}]
[null,"",{"$f":"IF(B140=\"\",\"\",IF(A140=\"Choisir…\",\"\",LEFT(B140,6)&\"-\"&COUNTIFS($B$1:B140,B140)))","v":""},null,null,null,null,0,null,null,{"$f":"SUM(H140,J140)","v":0},0,0,0,0,"",{"$f":"SUM(K140,P140)","v":0},0]
[null,"",{"$f":"IF(B141=\"\",\"\",IF(A141=\"Choisir…\",\"\",LEFT(B141,6)&\"-\"&COUNTIFS($B$1:B141,B141)))","v":""},null,null,null,null,0,null,null,0,0,0,0,{"$f":"SUM(K141:N141)","v":0},"",0,0]
[null,"",{"$f":"IF(B142=\"\",\"\",IF(A142=\"Choisir…\",\"\",LEFT(B142,6)&\"-\"&COUNTIFS($B$1:B142,B142)))","v":""},null,null,null,null,0,null,null,0,0,0,0,{"$f":"SUM(K142:N142)","v":0},"",0,0]
[null,"",{"$f":"IF(B143=\"\",\"\",IF(A143=\"Choisir…\",\"\",LEFT(B143,6)&\"-\"&COUNTIFS($B$1:B143,B143)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B144=\"\",\"\",IF(A144=\"Choisir…\",\"\",LEFT(B144,6)&\"-\"&COUNTIFS($B$1:B144,B144)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B145=\"\",\"\",IF(A145=\"Choisir…\",\"\",LEFT(B145,6)&\"-\"&COUNTIFS($B$1:B145,B145)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B146=\"\",\"\",IF(A146=\"Choisir…\",\"\",LEFT(B146,6)&\"-\"&COUNTIFS($B$1:B146,B146)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B147=\"\",\"\",IF(A147=\"Choisir…\",\"\",LEFT(B147,6)&\"-\"&COUNTIFS($B$1:B147,B147)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B148=\"\",\"\",IF(A148=\"Choisir…\",\"\",LEFT(B148,6)&\"-\"&COUNTIFS($B$1:B148,B148)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,{"$f":"IFERROR(IF(A149=\"Choisir…\",\" \",VLOOKUP(A149,Table_immeubles,2,FALSE)),\"\")","v":""},{"$f":"IF(B149=\"\",\"\",IF(A149=\"Choisir…\",\"\",LEFT(B149,6)&\"-\"&COUNTIFS($B$1:B149,B149)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B150=\"\",\"\",IF(A150=\"Choisir…\",\"\",LEFT(B150,6)&\"-\"&COUNTIFS($B$1:B150,B150)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B151=\"\",\"\",IF(A151=\"Choisir…\",\"\",LEFT(B151,6)&\"-\"&COUNTIFS($B$1:B151,B151)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B152=\"\",\"\",IF(A152=\"Choisir…\",\"\",LEFT(B152,6)&\"-\"&COUNTIFS($B$1:B152,B152)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B153=\"\",\"\",IF(A153=\"Choisir…\",\"\",LEFT(B153,6)&\"-\"&COUNTIFS($B$1:B153,B153)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B154=\"\",\"\",IF(A154=\"Choisir…\",\"\",LEFT(B154,6)&\"-\"&COUNTIFS($B$1:B154,B154)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B155=\"\",\"\",IF(A155=\"Choisir…\",\"\",LEFT(B155,6)&\"-\"&COUNTIFS($B$1:B155,B155)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B156=\"\",\"\",IF(A156=\"Choisir…\",\"\",LEFT(B156,6)&\"-\"&COUNTIFS($B$1:B156,B156)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B157=\"\",\"\",IF(A157=\"Choisir…\",\"\",LEFT(B157,6)&\"-\"&COUNTIFS($B$1:B157,B157)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B158=\"\",\"\",IF(A158=\"Choisir…\",\"\",LEFT(B158,6)&\"-\"&COUNTIFS($B$1:B158,B158)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B159=\"\",\"\",IF(A159=\"Choisir…\",\"\",LEFT(B159,6)&\"-\"&COUNTIFS($B$1:B159,B159)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B160=\"\",\"\",IF(A160=\"Choisir…\",\"\",LEFT(B160,6)&\"-\"&COUNTIFS($B$1:B160,B160)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B161=\"\",\"\",IF(A161=\"Choisir…\",\"\",LEFT(B161,6)&\"-\"&COUNTIFS($B$1:B161,B161)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B162=\"\",\"\",IF(A162=\"Choisir…\",\"\",LEFT(B162,6)&\"-\"&COUNTIFS($B$1:B162,B162)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B163=\"\",\"\",IF(A163=\"Choisir…\",\"\",LEFT(B163,6)&\"-\"&COUNTIFS($B$1:B163,B163)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B164=\"\",\"\",IF(A164=\"Choisir…\",\"\",LEFT(B164,6)&\"-\"&COUNTIFS($B$1:B164,B164)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B165=\"\",\"\",IF(A165=\"Choisir…\",\"\",LEFT(B165,6)&\"-\"&COUNTIFS($B$1:B165,B165)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B166=\"\",\"\",IF(A166=\"Choisir…\",\"\",LEFT(B166,6)&\"-\"&COUNTIFS($B$1:B166,B166)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B167=\"\",\"\",IF(A167=\"Choisir…\",\"\",LEFT(B167,6)&\"-\"&COUNTIFS($B$1:B167,B167)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,{"$f":"IFERROR(K167/Cout_mesures*Cout_Frais_gen,\"\")","v":""},{"$f":"SUM(K167,P167)","v":0},0]
[null,"",{"$f":"IF(B168=\"\",\"\",IF(A168=\"Choisir…\",\"\",LEFT(B168,6)&\"-\"&COUNTIFS($B$1:B168,B168)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B169=\"\",\"\",IF(A169=\"Choisir…\",\"\",LEFT(B169,6)&\"-\"&COUNTIFS($B$1:B169,B169)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,{"$f":"Q169*(1+Taxes_nettes)","v":0}]
[null,"",{"$f":"IF(B170=\"\",\"\",IF(A170=\"Choisir…\",\"\",LEFT(B170,6)&\"-\"&COUNTIFS($B$1:B170,B170)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B171=\"\",\"\",IF(A171=\"Choisir…\",\"\",LEFT(B171,6)&\"-\"&COUNTIFS($B$1:B171,B171)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B172=\"\",\"\",IF(A172=\"Choisir…\",\"\",LEFT(B172,6)&\"-\"&COUNTIFS($B$1:B172,B172)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B173=\"\",\"\",IF(A173=\"Choisir…\",\"\",LEFT(B173,6)&\"-\"&COUNTIFS($B$1:B173,B173)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B174=\"\",\"\",IF(A174=\"Choisir…\",\"\",LEFT(B174,6)&\"-\"&COUNTIFS($B$1:B174,B174)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B175=\"\",\"\",IF(A175=\"Choisir…\",\"\",LEFT(B175,6)&\"-\"&COUNTIFS($B$1:B175,B175)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B176=\"\",\"\",IF(A176=\"Choisir…\",\"\",LEFT(B176,6)&\"-\"&COUNTIFS($B$1:B176,B176)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B177=\"\",\"\",IF(A177=\"Choisir…\",\"\",LEFT(B177,6)&\"-\"&COUNTIFS($B$1:B177,B177)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B178=\"\",\"\",IF(A178=\"Choisir…\",\"\",LEFT(B178,6)&\"-\"&COUNTIFS($B$1:B178,B178)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B179=\"\",\"\",IF(A179=\"Choisir…\",\"\",LEFT(B179,6)&\"-\"&COUNTIFS($B$1:B179,B179)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B180=\"\",\"\",IF(A180=\"Choisir…\",\"\",LEFT(B180,6)&\"-\"&COUNTIFS($B$1:B180,B180)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B181=\"\",\"\",IF(A181=\"Choisir…\",\"\",LEFT(B181,6)&\"-\"&COUNTIFS($B$1:B181,B181)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B182=\"\",\"\",IF(A182=\"Choisir…\",\"\",LEFT(B182,6)&\"-\"&COUNTIFS($B$1:B182,B182)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B183=\"\",\"\",IF(A183=\"Choisir…\",\"\",LEFT(B183,6)&\"-\"&COUNTIFS($B$1:B183,B183)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B184=\"\",\"\",IF(A184=\"Choisir…\",\"\",LEFT(B184,6)&\"-\"&COUNTIFS($B$1:B184,B184)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B185=\"\",\"\",IF(A185=\"Choisir…\",\"\",LEFT(B185,6)&\"-\"&COUNTIFS($B$1:B185,B185)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B186=\"\",\"\",IF(A186=\"Choisir…\",\"\",LEFT(B186,6)&\"-\"&COUNTIFS($B$1:B186,B186)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B187=\"\",\"\",IF(A187=\"Choisir…\",\"\",LEFT(B187,6)&\"-\"&COUNTIFS($B$1:B187,B187)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B188=\"\",\"\",IF(A188=\"Choisir…\",\"\",LEFT(B188,6)&\"-\"&COUNTIFS($B$1:B188,B188)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B189=\"\",\"\",IF(A189=\"Choisir…\",\"\",LEFT(B189,6)&\"-\"&COUNTIFS($B$1:B189,B189)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B190=\"\",\"\",IF(A190=\"Choisir…\",\"\",LEFT(B190,6)&\"-\"&COUNTIFS($B$1:B190,B190)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B191=\"\",\"\",IF(A191=\"Choisir…\",\"\",LEFT(B191,6)&\"-\"&COUNTIFS($B$1:B191,B191)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B192=\"\",\"\",IF(A192=\"Choisir…\",\"\",LEFT(B192,6)&\"-\"&COUNTIFS($B$1:B192,B192)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B193=\"\",\"\",IF(A193=\"Choisir…\",\"\",LEFT(B193,6)&\"-\"&COUNTIFS($B$1:B193,B193)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B194=\"\",\"\",IF(A194=\"Choisir…\",\"\",LEFT(B194,6)&\"-\"&COUNTIFS($B$1:B194,B194)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B195=\"\",\"\",IF(A195=\"Choisir…\",\"\",LEFT(B195,6)&\"-\"&COUNTIFS($B$1:B195,B195)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B196=\"\",\"\",IF(A196=\"Choisir…\",\"\",LEFT(B196,6)&\"-\"&COUNTIFS($B$1:B196,B196)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B197=\"\",\"\",IF(A197=\"Choisir…\",\"\",LEFT(B197,6)&\"-\"&COUNTIFS($B$1:B197,B197)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B198=\"\",\"\",IF(A198=\"Choisir…\",\"\",LEFT(B198,6)&\"-\"&COUNTIFS($B$1:B198,B198)))","v":""},null,null,null,null,{"$f":"SUM(F198:G198)","v":0},null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B199=\"\",\"\",IF(A199=\"Choisir…\",\"\",LEFT(B199,6)&\"-\"&COUNTIFS($B$1:B199,B199)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B200=\"\",\"\",IF(A200=\"Choisir…\",\"\",LEFT(B200,6)&\"-\"&COUNTIFS($B$1:B200,B200)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,{"$f":"IFERROR(IF(A201=\"Choisir…\",\" \",VLOOKUP(A201,Table_immeubles,2,FALSE)),\"\")","v":""},{"$f":"IF(B201=\"\",\"\",IF(A201=\"Choisir…\",\"\",LEFT(B201,6)&\"-\"&COUNTIFS($B$1:B201,B201)))","v":""},null,null,null,null,{"$f":"SUM(F201:G201)","v":0},null,null,{"$f":"SUM(H201,J201)","v":0},{"$f":"K201*TPS","v":0},{"$f":"K201*TVQ","v":0},{"$f":"-K201*Credit_taxes_net","v":0},{"$f":"SUM(K201:N201)","v":0},{"$f":"IFERROR(K201/Cout_mesures*Cout_Frais_gen,\"\")","v":""},{"$f":"SUM(K201,P201)","v":0},{"$f":"Q201*(1+Taxes_nettes)","v":0}]
[null,"",{"$f":"IF(B202=\"\",\"\",IF(A202=\"Choisir…\",\"\",LEFT(B202,6)&\"-\"&COUNTIFS($B$1:B202,B202)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B203=\"\",\"\",IF(A203=\"Choisir…\",\"\",LEFT(B203,6)&\"-\"&COUNTIFS($B$1:B203,B203)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B204=\"\",\"\",IF(A204=\"Choisir…\",\"\",LEFT(B204,6)&\"-\"&COUNTIFS($B$1:B204,B204)))","v":""},null,null,null,null,0,null,null,0,0,0,0,0,"",0,0]
[null,"",{"$f":"IF(B205=\"\",\"\",IF(A205=\"Choisir…\",\"\",LEFT(B205,6)&\"-\"&COUNTIFS($B$1:B205,B205)))","v":""},null,null,{"$f":"SUM(F6:F204)","v":0},{"$f":"SUM(G6:G204)","v":0},0,"Sous-totaux",{"$f":"SUM(J6:J204)","v":0},0,{"$f":"K205*TPS","v":0},{"$f":"K205*TVQ","v":0},{"$f":"-K205*Credit_taxes_net","v":0},{"$f":"SUM(K205:N205)","v":0},"",{"$f":"SUM(K205,P205)","v":0},{"$f":"Q205*(1+Taxes_nettes)","v":0}]
[null,{"$f":"IF(A206=\"\",\"\",\"Frais généraux\")","v":""},{"$f":"IF(A206=\"\",\"\",CONCATENATE(No_gen_etablissement,\"-\",101))","v":""},null,null,null,null,{"$f":"SUM(F206:G206)","v":0},null,null,{"$f":"SUM(H206,J206)","v":0},{"$f":"K206*TPS","v":0},{"$f":"K206*TVQ","v":0},{"$f":"-K206*Credit_taxes_net","v":0},{"$f":"SUM(K206:N206)","v":0}]
[null,"",{"$f":"IF(A207=\"\",\"\",CONCATENATE(No_gen_etablissement,\"-\",102))","v":""},null,null,null,null,0,null,null,{"$f":"SUM(H207,J207)","v":0},{"$f":"K207*TPS","v":0},{"$f":"K207*TVQ","v":0},{"$f":"-K207*Credit_taxes_net","v":0},{"$f":"SUM(K207:N207)","v":0}]
[null,"",{"$f":"IF(A208=\"\",\"\",CONCATENATE(No_gen_etablissement,\"-\",103))","v":""},null,null,null,null,0,null,null,0,0,0,0,0]
[null,"",{"$f":"IF(A209=\"\",\"\",CONCATENATE(No_gen_etablissement,\"-\",104))","v":""},null,null,null,null,0,null,null,0,0,0,0,0]
[null,"",{"$f":"IF(A210=\"\",\"\",CONCATENATE(No_gen_etablissement,\"-\",105))","v":""},null,null,null,null,0,null,null,0,0,0,0,0]
[null,"",{"$f":"IF(A211=\"\",\"\",CONCATENATE(No_gen_etablissement,\"-\",106))","v":""},null,null,null,null,0,null,null,0,0,0,0,0]
[null,"",{"$f":"IF(A212=\"\",\"\",CONCATENATE(No_gen_etablissement,\"-\",107))","v":""},null,null,null,null,0,null,null,0,0,0,0,0]
[null,"",{"$f":"IF(A213=\"\",\"\",CONCATENATE(No_gen_etablissement,\"-\",108))","v":""},null,null,null,null,0,null,null,0,0,0,0,0]
[null,"",{"$f":"IF(A214=\"\",\"\",CONCATENATE(No_gen_etablissement,\"-\",109))","v":""},null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,"Sous-totaux",null,{"$f":"SUM(F206:F214)","v":0},{"$f":"SUM(G206:G214)","v":0},{"$f":"SUM(H206:H214)","v":0},"Sous-totaux",{"$f":"SUM(J206:J214)","v":0},0,0,0,0,0]
[null,null,null,"Totaux",null,{"$f":"SUM(F205,F215)","v":0},{"$f":"SUM(G205,G215)","v":0},{"$f":"SUM(H205,H215)","v":0},"Sous-totaux",{"$f":"SUM(J205,J215)","v":0},{"$f":"IF(SUM(H216,J216)<>SUM(Cout_mesures,Cout_Frais_gen),\"erreur\",SUM(H216,J216))","v":0},{"$f":"SUM(L205,L215)","v":0},{"$f":"SUM(M205,M215)","v":0},{"$f":"SUM(N205,N215)","v":0},{"$f":"SUM(O205,O215)","v":0},{"$f":"IF(SUM(P6:P204)<>Cout_Frais_gen,\"erreur\",SUM(P6:P204))","v":0},{"$f":"IF(SUM(Q6:Q204)<>Valeur_du_contrat,\"Erreur!\",SUM(Q6:Q204))","v":0},{"$f":"SUM(R6:R204)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Valeur du contrat"]

{"sheet":"Sommaire coûts et économies","index":5,"n_rows":219,"n_cols":58,"rows_kept":219,"cut":false,"hidden":false,"merged":[[1,0,3,0],[1,2,3,2],[1,1,3,1],[1,3,3,3],[1,36,1,38],[1,49,2,50],[1,56,2,56],[1,57,3,57],[1,51,3,51],[2,4,2,8],[2,9,2,13],[2,14,2,18],[2,19,2,23],[2,24,2,28],[1,52,2,53],[1,54,2,55],[1,34,2,35],[2,36,2,38],[1,39,2,39],[1,40,2,48]]}
["Tableau des économies énergétiques et réductions d'émissions de GES*** Tableau des économies énergétiques et réductions d'émissions de GES*** Tableau des économies énergétiques et réductions d'émissions de GES*** Tableau des économies énergétiques et réductions d'émissions de GES*** Tableau des économies énergétiques et réductions d'émissions de GES*** Tableau des économies énergétiques et réductions d'émissions de GES*** Tableau des économies énergétiques et réductions d'émissions de GES*** Tableau des économies énergétiques et réductions d'émissions de GES*** Tableau des économies énergétiques et réductions d'émissions de GES***"]
["Numéro\n de la\n mesure","Nom immeuble","Nom de la mesure","Type de mesure","Économies d'énergie sur une base annuelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Économies d'énergie projetées (sur une base annuelle)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total - Économies d'énergie projetées (annuelles)",null,"Économies de puissance électrique projetées (annuelles)",null,null,"Total - Économies de coûts d'énergie projetées","Aides financières (subventions et incitatifs financiers)",null,null,null,null,null,null,null,null,"Aides financières (subventions et incitatifs financier)",null,"Contribution financière de l'institution","Coût total (avant taxes)",null,"PRI simple",null,"DVU\npondérée","Remarques"]
[null,null,null,null,"Électricité",null,null,null,null,"Gaz naturel",null,null,null,null,"Mazout no 2",null,null,null,null,"Mazout lourd",null,null,null,null,"Propane",null,null,null,null,"Biomasse résiduelle, taux d'humidité :",null,null,null,0.35,null,null,"kW"]
[null,null,null,null,"kWh","GJ","GES","Prix\nunitaire","$/an","m3","GJ","GES","Prix\nunitaire","$/an","litres","GJ","GES","Prix\nunitaire","$/an","litres","GJ","GES",null,"$/an","litres","GJ","GES",null,"$/an","kg","GJ","GES","Prix\nunitaire","$/an","GJ","GES\n(t éq. CO2)","kW","Prix\nunitaire","$/an","Total - $$$","Énergir",null,null,"Transition énergétique Québec (TEQ)",null,null,"Hydro-Québec",null,"Ministère",null,"TOTAL",null,"Coût total,\ny compri les frais généraux","Coût total, avec aides financières","Sans aide","Avec aide","Années"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,null,24,25,26,27,null,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,53,57,58]
[{"$f":"IF('Valeur du contrat'!C6=\"Choisir...\",\"\",'Valeur du contrat'!C6)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A6),\"\")","v":""},{"$f":"IF(A6<>\"\",VLOOKUP(A6,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,{"$f":"IF(E6<>0,E6*VLOOKUP($E$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(E6),\"\",E6*gCO2eq_Electricite/1000000)","v":""},null,{"$f":"IF(E6*H6=0,\"\",E6*H6)","v":""},null,{"$f":"IF(J6<>0,J6*VLOOKUP($J$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(J6),\"\",J6*gCO2eq_GazNaturel/1000000)","v":""},null,{"$f":"IF(J6*M6=0,\"\",J6*M6)","v":""},null,{"$f":"IF(O6<>0,O6*VLOOKUP($O$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(O6),\"\",O6*gCO2eq_Mazout2/1000000)","v":""},null,{"$f":"IF(O6*R6=0,\"\",O6*R6)","v":""},null,{"$f":"IF(T6<>0,T6*VLOOKUP($T$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(T6),\"\",T6*gCO2eq_MazoutLourd/1000000)","v":""},null,{"$f":"IF(T6*W6=0,\"\",T6*W6)","v":""},null,{"$f":"IF(Y6<>0,Y6*VLOOKUP($Y$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(Y6),\"\",Y6*gCO2eq_Propane/1000000)","v":""},null,{"$f":"IF(Y6*AB6=0,\"\",Y6*AB6)","v":""},null,{"$f":"IF(ISBLANK(AD6),\"\",((1-(1.1676*$AH$3))*19.2)/1000*AD6)","v":""},{"$f":"IF(ISBLANK(AD6),\"\",((1-(1.1676*$AH$3))*37.346)/1000000*AD6)","v":""},null,{"$f":"IF(AD6*AG6=0,\"\",AD6*AG6)","v":""},{"$f":"IF(SUM(F6,K6,P6,Z6,AE6)=0,\"\",SUM(F6,K6,P6,Z6,AE6))","v":""},{"$f":"IF(SUM(G6,L6,Q6,AA6,AF6)=0,\"\",SUM(G6,L6,Q6,AA6,AF6))","v":""},null,null,{"$f":"IF(AK6*AL6=0,\"\",AK6*AL6)","v":""},{"$f":"IF(SUM(I6,N6,S6,X6,AC6,AH6,AM6)=0,\"\",SUM(I6,N6,S6,X6,AC6,AH6,AM6))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO6:AX6)=0,0,SUM(AO6:AX6))","v":0},null,{"$f":"IFERROR(VLOOKUP(A6,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},{"$f":"IF(OR(BA6=0,BA6=\"\"),\"\",BA6-AY6)","v":""},{"$f":"IFERROR(BA6/AN6,\"\")","v":""},{"$f":"IFERROR(BB6/AN6,\"\")","v":""}]
[{"$f":"IF('Valeur du contrat'!C7=\"Choisir...\",\"\",'Valeur du contrat'!C7)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A7),\"\")","v":""},{"$f":"IF(A7<>\"\",VLOOKUP(A7,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,{"$f":"IF(J7<>0,J7*VLOOKUP($J$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(J7),\"\",J7*gCO2eq_GazNaturel/1000000)","v":""},null,{"$f":"IF(J7*M7=0,\"\",J7*M7)","v":""},null,{"$f":"IF(O7<>0,O7*VLOOKUP($O$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(O7),\"\",O7*gCO2eq_Mazout2/1000000)","v":""},null,{"$f":"IF(O7*R7=0,\"\",O7*R7)","v":""},null,"","",null,{"$f":"IF(T7*W7=0,\"\",T7*W7)","v":""},null,"","",null,"",null,{"$f":"IF(ISBLANK(AD7),\"\",((1-(1.1676*$AH$3))*19.2)/1000*AD7)","v":""},{"$f":"IF(ISBLANK(AD7),\"\",((1-(1.1676*$AH$3))*37.346)/1000000*AD7)","v":""},null,{"$f":"IF(AD7*AG7=0,\"\",AD7*AG7)","v":""},{"$f":"IF(SUM(F7,K7,P7,Z7,AE7)=0,\"\",SUM(F7,K7,P7,Z7,AE7))","v":""},{"$f":"IF(SUM(G7,L7,Q7,AA7,AF7)=0,\"\",SUM(G7,L7,Q7,AA7,AF7))","v":""},null,null,{"$f":"IF(AK7*AL7=0,\"\",AK7*AL7)","v":""},{"$f":"IF(SUM(I7,N7,S7,X7,AC7,AH7,AM7)=0,\"\",SUM(I7,N7,S7,X7,AC7,AH7,AM7))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO7:AX7)=0,0,SUM(AO7:AX7))","v":0},null,{"$f":"IFERROR(VLOOKUP(A7,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C8=\"Choisir...\",\"\",'Valeur du contrat'!C8)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A8),\"\")","v":""},{"$f":"IF(A8<>\"\",VLOOKUP(A8,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,{"$f":"IF(O8*R8=0,\"\",O8*R8)","v":""},null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"",{"$f":"IF(SUM(I8,N8,S8,X8,AC8,AH8,AM8)=0,\"\",SUM(I8,N8,S8,X8,AC8,AH8,AM8))","v":""},null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A8,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C9=\"Choisir...\",\"\",'Valeur du contrat'!C9)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A9),\"\")","v":""},{"$f":"IF(A9<>\"\",VLOOKUP(A9,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,{"$f":"IF(O9*R9=0,\"\",O9*R9)","v":""},null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A9,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C10=\"Choisir...\",\"\",'Valeur du contrat'!C10)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A10),\"\")","v":""},{"$f":"IF(A10<>\"\",VLOOKUP(A10,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,{"$f":"IF(E10<>0,E10*VLOOKUP($E$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},"",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A10,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C11=\"Choisir...\",\"\",'Valeur du contrat'!C11)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A11),\"\")","v":""},{"$f":"IF(A11<>\"\",VLOOKUP(A11,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,{"$f":"IF(E11<>0,E11*VLOOKUP($E$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},"",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"",{"$f":"IF(SUM(I11,N11,S11,X11,AC11,AH11,AM11)=0,\"\",SUM(I11,N11,S11,X11,AC11,AH11,AM11))","v":""},null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A11,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C12=\"Choisir...\",\"\",'Valeur du contrat'!C12)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A12),\"\")","v":""},{"$f":"IF(A12<>\"\",VLOOKUP(A12,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO12:AX12)=0,0,SUM(AO12:AX12))","v":0},null,{"$f":"IFERROR(VLOOKUP(A12,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},{"$f":"IF(OR(BA12=0,BA12=\"\"),\"\",BA12-AY12)","v":""},"",""]
[{"$f":"IF('Valeur du contrat'!C13=\"Choisir...\",\"\",'Valeur du contrat'!C13)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A13),\"\")","v":""},{"$f":"IF(A13<>\"\",VLOOKUP(A13,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,{"$f":"IF(E13<>0,E13*VLOOKUP($E$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},"",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A13,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},{"$f":"IF(OR(BA13=0,BA13=\"\"),\"\",BA13-AY13)","v":""},"",""]
[{"$f":"IF('Valeur du contrat'!C14=\"Choisir...\",\"\",'Valeur du contrat'!C14)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A14),\"\")","v":""},{"$f":"IF(A14<>\"\",VLOOKUP(A14,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A14,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C15=\"Choisir...\",\"\",'Valeur du contrat'!C15)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A15),\"\")","v":""},{"$f":"IF(A15<>\"\",VLOOKUP(A15,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A15,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C16=\"Choisir...\",\"\",'Valeur du contrat'!C16)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A16),\"\")","v":""},{"$f":"IF(A16<>\"\",VLOOKUP(A16,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,{"$f":"IF(E16<>0,E16*VLOOKUP($E$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},"",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A16,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C17=\"Choisir...\",\"\",'Valeur du contrat'!C17)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A17),\"\")","v":""},{"$f":"IF(A17<>\"\",VLOOKUP(A17,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A17,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C18=\"Choisir...\",\"\",'Valeur du contrat'!C18)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A18),\"\")","v":""},{"$f":"IF(A18<>\"\",VLOOKUP(A18,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A18,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C19=\"Choisir...\",\"\",'Valeur du contrat'!C19)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A19),\"\")","v":""},{"$f":"IF(A19<>\"\",VLOOKUP(A19,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A19,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C20=\"Choisir...\",\"\",'Valeur du contrat'!C20)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A20),\"\")","v":""},{"$f":"IF(A20<>\"\",VLOOKUP(A20,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A20,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C21=\"Choisir...\",\"\",'Valeur du contrat'!C21)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A21),\"\")","v":""},{"$f":"IF(A21<>\"\",VLOOKUP(A21,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A21,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C22=\"Choisir...\",\"\",'Valeur du contrat'!C22)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A22),\"\")","v":""},{"$f":"IF(A22<>\"\",VLOOKUP(A22,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,{"$f":"IF(Y22*AB22=0,\"\",Y22*AB22)","v":""},null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A22,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C23=\"Choisir...\",\"\",'Valeur du contrat'!C23)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A23),\"\")","v":""},{"$f":"IF(A23<>\"\",VLOOKUP(A23,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A23,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C24=\"Choisir...\",\"\",'Valeur du contrat'!C24)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A24),\"\")","v":""},{"$f":"IF(A24<>\"\",VLOOKUP(A24,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,{"$f":"IF(O24*R24=0,\"\",O24*R24)","v":""},null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A24,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C25=\"Choisir...\",\"\",'Valeur du contrat'!C25)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A25),\"\")","v":""},{"$f":"IF(A25<>\"\",VLOOKUP(A25,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,{"$f":"IF(O25*R25=0,\"\",O25*R25)","v":""},null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A25,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C26=\"Choisir...\",\"\",'Valeur du contrat'!C26)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A26),\"\")","v":""},{"$f":"IF(A26<>\"\",VLOOKUP(A26,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,{"$f":"IF(Y26*AB26=0,\"\",Y26*AB26)","v":""},null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A26,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C27=\"Choisir...\",\"\",'Valeur du contrat'!C27)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A27),\"\")","v":""},{"$f":"IF(A27<>\"\",VLOOKUP(A27,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A27,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C28=\"Choisir...\",\"\",'Valeur du contrat'!C28)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A28),\"\")","v":""},{"$f":"IF(A28<>\"\",VLOOKUP(A28,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A28,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C29=\"Choisir...\",\"\",'Valeur du contrat'!C29)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A29),\"\")","v":""},{"$f":"IF(A29<>\"\",VLOOKUP(A29,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A29,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C30=\"Choisir...\",\"\",'Valeur du contrat'!C30)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A30),\"\")","v":""},{"$f":"IF(A30<>\"\",VLOOKUP(A30,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A30,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C31=\"Choisir...\",\"\",'Valeur du contrat'!C31)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A31),\"\")","v":""},{"$f":"IF(A31<>\"\",VLOOKUP(A31,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A31,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C32=\"Choisir...\",\"\",'Valeur du contrat'!C32)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A32),\"\")","v":""},{"$f":"IF(A32<>\"\",VLOOKUP(A32,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A32,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C33=\"Choisir...\",\"\",'Valeur du contrat'!C33)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A33),\"\")","v":""},{"$f":"IF(A33<>\"\",VLOOKUP(A33,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A33,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C34=\"Choisir...\",\"\",'Valeur du contrat'!C34)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A34),\"\")","v":""},{"$f":"IF(A34<>\"\",VLOOKUP(A34,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A34,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C35=\"Choisir...\",\"\",'Valeur du contrat'!C35)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A35),\"\")","v":""},{"$f":"IF(A35<>\"\",VLOOKUP(A35,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A35,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C36=\"Choisir...\",\"\",'Valeur du contrat'!C36)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A36),\"\")","v":""},{"$f":"IF(A36<>\"\",VLOOKUP(A36,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A36,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C37=\"Choisir...\",\"\",'Valeur du contrat'!C37)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A37),\"\")","v":""},{"$f":"IF(A37<>\"\",VLOOKUP(A37,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A37,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C38=\"Choisir...\",\"\",'Valeur du contrat'!C38)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A38),\"\")","v":""},{"$f":"IF(A38<>\"\",VLOOKUP(A38,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"",{"$f":"IF(ISBLANK(E38),\"\",E38*gCO2eq_Electricite/1000000)","v":""},null,"",null,"","",null,"",null,"","",null,"",null,{"$f":"IF(T38<>0,T38*VLOOKUP($T$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(T38),\"\",T38*gCO2eq_MazoutLourd/1000000)","v":""},null,"",null,{"$f":"IF(Y38<>0,Y38*VLOOKUP($Y$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(Y38),\"\",Y38*gCO2eq_Propane/1000000)","v":""},null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A38,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"",{"$f":"IFERROR(BA38/AN38,\"\")","v":""},{"$f":"IFERROR(BB38/AN38,\"\")","v":""}]
[{"$f":"IF('Valeur du contrat'!C39=\"Choisir...\",\"\",'Valeur du contrat'!C39)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A39),\"\")","v":""},{"$f":"IF(A39<>\"\",VLOOKUP(A39,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A39,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C40=\"Choisir...\",\"\",'Valeur du contrat'!C40)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A40),\"\")","v":""},{"$f":"IF(A40<>\"\",VLOOKUP(A40,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A40,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C41=\"Choisir...\",\"\",'Valeur du contrat'!C41)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A41),\"\")","v":""},{"$f":"IF(A41<>\"\",VLOOKUP(A41,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A41,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C42=\"Choisir...\",\"\",'Valeur du contrat'!C42)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A42),\"\")","v":""},{"$f":"IF(A42<>\"\",VLOOKUP(A42,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A42,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C43=\"Choisir...\",\"\",'Valeur du contrat'!C43)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A43),\"\")","v":""},{"$f":"IF(A43<>\"\",VLOOKUP(A43,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A43,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C44=\"Choisir...\",\"\",'Valeur du contrat'!C44)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A44),\"\")","v":""},{"$f":"IF(A44<>\"\",VLOOKUP(A44,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A44,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C45=\"Choisir...\",\"\",'Valeur du contrat'!C45)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A45),\"\")","v":""},{"$f":"IF(A45<>\"\",VLOOKUP(A45,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A45,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C46=\"Choisir...\",\"\",'Valeur du contrat'!C46)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A46),\"\")","v":""},{"$f":"IF(A46<>\"\",VLOOKUP(A46,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A46,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C47=\"Choisir...\",\"\",'Valeur du contrat'!C47)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A47),\"\")","v":""},{"$f":"IF(A47<>\"\",VLOOKUP(A47,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A47,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C48=\"Choisir...\",\"\",'Valeur du contrat'!C48)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A48),\"\")","v":""},{"$f":"IF(A48<>\"\",VLOOKUP(A48,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A48,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C49=\"Choisir...\",\"\",'Valeur du contrat'!C49)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A49),\"\")","v":""},{"$f":"IF(A49<>\"\",VLOOKUP(A49,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A49,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C50=\"Choisir...\",\"\",'Valeur du contrat'!C50)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A50),\"\")","v":""},{"$f":"IF(A50<>\"\",VLOOKUP(A50,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A50,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C51=\"Choisir...\",\"\",'Valeur du contrat'!C51)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A51),\"\")","v":""},{"$f":"IF(A51<>\"\",VLOOKUP(A51,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A51,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C52=\"Choisir...\",\"\",'Valeur du contrat'!C52)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A52),\"\")","v":""},{"$f":"IF(A52<>\"\",VLOOKUP(A52,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A52,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C53=\"Choisir...\",\"\",'Valeur du contrat'!C53)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A53),\"\")","v":""},{"$f":"IF(A53<>\"\",VLOOKUP(A53,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A53,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C54=\"Choisir...\",\"\",'Valeur du contrat'!C54)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A54),\"\")","v":""},{"$f":"IF(A54<>\"\",VLOOKUP(A54,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A54,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C55=\"Choisir...\",\"\",'Valeur du contrat'!C55)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A55),\"\")","v":""},{"$f":"IF(A55<>\"\",VLOOKUP(A55,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A55,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C56=\"Choisir...\",\"\",'Valeur du contrat'!C56)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A56),\"\")","v":""},{"$f":"IF(A56<>\"\",VLOOKUP(A56,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A56,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C57=\"Choisir...\",\"\",'Valeur du contrat'!C57)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A57),\"\")","v":""},{"$f":"IF(A57<>\"\",VLOOKUP(A57,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A57,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C58=\"Choisir...\",\"\",'Valeur du contrat'!C58)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A58),\"\")","v":""},{"$f":"IF(A58<>\"\",VLOOKUP(A58,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,{"$f":"IF(Y58*AB58=0,\"\",Y58*AB58)","v":""},null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A58,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C59=\"Choisir...\",\"\",'Valeur du contrat'!C59)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A59),\"\")","v":""},{"$f":"IF(A59<>\"\",VLOOKUP(A59,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A59,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C60=\"Choisir...\",\"\",'Valeur du contrat'!C60)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A60),\"\")","v":""},{"$f":"IF(A60<>\"\",VLOOKUP(A60,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A60,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C61=\"Choisir...\",\"\",'Valeur du contrat'!C61)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A61),\"\")","v":""},{"$f":"IF(A61<>\"\",VLOOKUP(A61,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A61,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C62=\"Choisir...\",\"\",'Valeur du contrat'!C62)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A62),\"\")","v":""},{"$f":"IF(A62<>\"\",VLOOKUP(A62,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A62,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C63=\"Choisir...\",\"\",'Valeur du contrat'!C63)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A63),\"\")","v":""},{"$f":"IF(A63<>\"\",VLOOKUP(A63,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A63,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C64=\"Choisir...\",\"\",'Valeur du contrat'!C64)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A64),\"\")","v":""},{"$f":"IF(A64<>\"\",VLOOKUP(A64,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A64,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C65=\"Choisir...\",\"\",'Valeur du contrat'!C65)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A65),\"\")","v":""},{"$f":"IF(A65<>\"\",VLOOKUP(A65,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A65,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C66=\"Choisir...\",\"\",'Valeur du contrat'!C66)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A66),\"\")","v":""},{"$f":"IF(A66<>\"\",VLOOKUP(A66,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A66,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C67=\"Choisir...\",\"\",'Valeur du contrat'!C67)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A67),\"\")","v":""},{"$f":"IF(A67<>\"\",VLOOKUP(A67,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A67,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C68=\"Choisir...\",\"\",'Valeur du contrat'!C68)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A68),\"\")","v":""},{"$f":"IF(A68<>\"\",VLOOKUP(A68,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A68,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C69=\"Choisir...\",\"\",'Valeur du contrat'!C69)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A69),\"\")","v":""},{"$f":"IF(A69<>\"\",VLOOKUP(A69,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A69,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C70=\"Choisir...\",\"\",'Valeur du contrat'!C70)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A70),\"\")","v":""},{"$f":"IF(A70<>\"\",VLOOKUP(A70,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"",{"$f":"IF(ISBLANK(E70),\"\",E70*gCO2eq_Electricite/1000000)","v":""},null,{"$f":"IF(E70*H70=0,\"\",E70*H70)","v":""},null,"","",null,"",null,"","",null,"",null,{"$f":"IF(T70<>0,T70*VLOOKUP($T$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(T70),\"\",T70*gCO2eq_MazoutLourd/1000000)","v":""},null,"",null,{"$f":"IF(Y70<>0,Y70*VLOOKUP($Y$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(Y70),\"\",Y70*gCO2eq_Propane/1000000)","v":""},null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A70,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},{"$f":"IF(OR(BA70=0,BA70=\"\"),\"\",BA70-AY70)","v":""},{"$f":"IFERROR(BA70/AN70,\"\")","v":""},{"$f":"IFERROR(BB70/AN70,\"\")","v":""}]
[{"$f":"IF('Valeur du contrat'!C71=\"Choisir...\",\"\",'Valeur du contrat'!C71)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A71),\"\")","v":""},{"$f":"IF(A71<>\"\",VLOOKUP(A71,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,{"$f":"IF(J71<>0,J71*VLOOKUP($J$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(J71),\"\",J71*gCO2eq_GazNaturel/1000000)","v":""},null,{"$f":"IF(J71*M71=0,\"\",J71*M71)","v":""},null,{"$f":"IF(O71<>0,O71*VLOOKUP($O$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(O71),\"\",O71*gCO2eq_Mazout2/1000000)","v":""},null,"",null,"","",null,{"$f":"IF(T71*W71=0,\"\",T71*W71)","v":""},null,"","",null,"",null,{"$f":"IF(ISBLANK(AD71),\"\",((1-(1.1676*$AH$3))*19.2)/1000*AD71)","v":""},{"$f":"IF(ISBLANK(AD71),\"\",((1-(1.1676*$AH$3))*37.346)/1000000*AD71)","v":""},null,{"$f":"IF(AD71*AG71=0,\"\",AD71*AG71)","v":""},{"$f":"IF(SUM(F71,K71,P71,Z71,AE71)=0,\"\",SUM(F71,K71,P71,Z71,AE71))","v":""},{"$f":"IF(SUM(G71,L71,Q71,AA71,AF71)=0,\"\",SUM(G71,L71,Q71,AA71,AF71))","v":""},null,null,{"$f":"IF(AK71*AL71=0,\"\",AK71*AL71)","v":""},{"$f":"IF(SUM(I71,N71,S71,X71,AC71,AH71,AM71)=0,\"\",SUM(I71,N71,S71,X71,AC71,AH71,AM71))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO71:AX71)=0,0,SUM(AO71:AX71))","v":0},null,{"$f":"IFERROR(VLOOKUP(A71,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C72=\"Choisir...\",\"\",'Valeur du contrat'!C72)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A72),\"\")","v":""},{"$f":"IF(A72<>\"\",VLOOKUP(A72,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A72,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C73=\"Choisir...\",\"\",'Valeur du contrat'!C73)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A73),\"\")","v":""},{"$f":"IF(A73<>\"\",VLOOKUP(A73,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A73,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C74=\"Choisir...\",\"\",'Valeur du contrat'!C74)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A74),\"\")","v":""},{"$f":"IF(A74<>\"\",VLOOKUP(A74,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A74,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C75=\"Choisir...\",\"\",'Valeur du contrat'!C75)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A75),\"\")","v":""},{"$f":"IF(A75<>\"\",VLOOKUP(A75,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A75,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C76=\"Choisir...\",\"\",'Valeur du contrat'!C76)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A76),\"\")","v":""},{"$f":"IF(A76<>\"\",VLOOKUP(A76,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A76,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C77=\"Choisir...\",\"\",'Valeur du contrat'!C77)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A77),\"\")","v":""},{"$f":"IF(A77<>\"\",VLOOKUP(A77,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A77,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C78=\"Choisir...\",\"\",'Valeur du contrat'!C78)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A78),\"\")","v":""},{"$f":"IF(A78<>\"\",VLOOKUP(A78,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A78,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C79=\"Choisir...\",\"\",'Valeur du contrat'!C79)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A79),\"\")","v":""},{"$f":"IF(A79<>\"\",VLOOKUP(A79,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A79,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C80=\"Choisir...\",\"\",'Valeur du contrat'!C80)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A80),\"\")","v":""},{"$f":"IF(A80<>\"\",VLOOKUP(A80,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,{"$f":"IF(E80<>0,E80*VLOOKUP($E$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},"",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A80,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C81=\"Choisir...\",\"\",'Valeur du contrat'!C81)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A81),\"\")","v":""},{"$f":"IF(A81<>\"\",VLOOKUP(A81,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A81,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C82=\"Choisir...\",\"\",'Valeur du contrat'!C82)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A82),\"\")","v":""},{"$f":"IF(A82<>\"\",VLOOKUP(A82,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A82,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C83=\"Choisir...\",\"\",'Valeur du contrat'!C83)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A83),\"\")","v":""},{"$f":"IF(A83<>\"\",VLOOKUP(A83,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A83,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C84=\"Choisir...\",\"\",'Valeur du contrat'!C84)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A84),\"\")","v":""},{"$f":"IF(A84<>\"\",VLOOKUP(A84,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A84,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C85=\"Choisir...\",\"\",'Valeur du contrat'!C85)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A85),\"\")","v":""},{"$f":"IF(A85<>\"\",VLOOKUP(A85,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A85,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C86=\"Choisir...\",\"\",'Valeur du contrat'!C86)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A86),\"\")","v":""},{"$f":"IF(A86<>\"\",VLOOKUP(A86,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A86,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C87=\"Choisir...\",\"\",'Valeur du contrat'!C87)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A87),\"\")","v":""},{"$f":"IF(A87<>\"\",VLOOKUP(A87,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A87,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C88=\"Choisir...\",\"\",'Valeur du contrat'!C88)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A88),\"\")","v":""},{"$f":"IF(A88<>\"\",VLOOKUP(A88,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A88,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C89=\"Choisir...\",\"\",'Valeur du contrat'!C89)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A89),\"\")","v":""},{"$f":"IF(A89<>\"\",VLOOKUP(A89,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,{"$f":"IF(O89*R89=0,\"\",O89*R89)","v":""},null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A89,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C90=\"Choisir...\",\"\",'Valeur du contrat'!C90)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A90),\"\")","v":""},{"$f":"IF(A90<>\"\",VLOOKUP(A90,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,{"$f":"IF(Y90*AB90=0,\"\",Y90*AB90)","v":""},null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A90,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C91=\"Choisir...\",\"\",'Valeur du contrat'!C91)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A91),\"\")","v":""},{"$f":"IF(A91<>\"\",VLOOKUP(A91,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A91,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C92=\"Choisir...\",\"\",'Valeur du contrat'!C92)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A92),\"\")","v":""},{"$f":"IF(A92<>\"\",VLOOKUP(A92,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A92,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C93=\"Choisir...\",\"\",'Valeur du contrat'!C93)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A93),\"\")","v":""},{"$f":"IF(A93<>\"\",VLOOKUP(A93,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A93,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C94=\"Choisir...\",\"\",'Valeur du contrat'!C94)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A94),\"\")","v":""},{"$f":"IF(A94<>\"\",VLOOKUP(A94,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A94,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C95=\"Choisir...\",\"\",'Valeur du contrat'!C95)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A95),\"\")","v":""},{"$f":"IF(A95<>\"\",VLOOKUP(A95,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A95,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C96=\"Choisir...\",\"\",'Valeur du contrat'!C96)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A96),\"\")","v":""},{"$f":"IF(A96<>\"\",VLOOKUP(A96,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A96,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C97=\"Choisir...\",\"\",'Valeur du contrat'!C97)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A97),\"\")","v":""},{"$f":"IF(A97<>\"\",VLOOKUP(A97,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A97,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C98=\"Choisir...\",\"\",'Valeur du contrat'!C98)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A98),\"\")","v":""},{"$f":"IF(A98<>\"\",VLOOKUP(A98,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A98,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C99=\"Choisir...\",\"\",'Valeur du contrat'!C99)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A99),\"\")","v":""},{"$f":"IF(A99<>\"\",VLOOKUP(A99,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A99,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C100=\"Choisir...\",\"\",'Valeur du contrat'!C100)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A100),\"\")","v":""},{"$f":"IF(A100<>\"\",VLOOKUP(A100,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A100,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C101=\"Choisir...\",\"\",'Valeur du contrat'!C101)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A101),\"\")","v":""},{"$f":"IF(A101<>\"\",VLOOKUP(A101,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A101,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C102=\"Choisir...\",\"\",'Valeur du contrat'!C102)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A102),\"\")","v":""},{"$f":"IF(A102<>\"\",VLOOKUP(A102,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"",{"$f":"IF(ISBLANK(E102),\"\",E102*gCO2eq_Electricite/1000000)","v":""},null,"",null,"","",null,"",null,"","",null,"",null,{"$f":"IF(T102<>0,T102*VLOOKUP($T$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(T102),\"\",T102*gCO2eq_MazoutLourd/1000000)","v":""},null,"",null,{"$f":"IF(Y102<>0,Y102*VLOOKUP($Y$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(Y102),\"\",Y102*gCO2eq_Propane/1000000)","v":""},null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A102,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"",{"$f":"IFERROR(BA102/AN102,\"\")","v":""},{"$f":"IFERROR(BB102/AN102,\"\")","v":""}]
[{"$f":"IF('Valeur du contrat'!C103=\"Choisir...\",\"\",'Valeur du contrat'!C103)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A103),\"\")","v":""},{"$f":"IF(A103<>\"\",VLOOKUP(A103,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A103,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C104=\"Choisir...\",\"\",'Valeur du contrat'!C104)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A104),\"\")","v":""},{"$f":"IF(A104<>\"\",VLOOKUP(A104,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A104,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C105=\"Choisir...\",\"\",'Valeur du contrat'!C105)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A105),\"\")","v":""},{"$f":"IF(A105<>\"\",VLOOKUP(A105,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A105,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C106=\"Choisir...\",\"\",'Valeur du contrat'!C106)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A106),\"\")","v":""},{"$f":"IF(A106<>\"\",VLOOKUP(A106,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A106,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C107=\"Choisir...\",\"\",'Valeur du contrat'!C107)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A107),\"\")","v":""},{"$f":"IF(A107<>\"\",VLOOKUP(A107,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A107,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C108=\"Choisir...\",\"\",'Valeur du contrat'!C108)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A108),\"\")","v":""},{"$f":"IF(A108<>\"\",VLOOKUP(A108,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A108,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C109=\"Choisir...\",\"\",'Valeur du contrat'!C109)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A109),\"\")","v":""},{"$f":"IF(A109<>\"\",VLOOKUP(A109,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A109,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C110=\"Choisir...\",\"\",'Valeur du contrat'!C110)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A110),\"\")","v":""},{"$f":"IF(A110<>\"\",VLOOKUP(A110,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A110,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C111=\"Choisir...\",\"\",'Valeur du contrat'!C111)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A111),\"\")","v":""},{"$f":"IF(A111<>\"\",VLOOKUP(A111,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A111,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C112=\"Choisir...\",\"\",'Valeur du contrat'!C112)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A112),\"\")","v":""},{"$f":"IF(A112<>\"\",VLOOKUP(A112,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A112,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C113=\"Choisir...\",\"\",'Valeur du contrat'!C113)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A113),\"\")","v":""},{"$f":"IF(A113<>\"\",VLOOKUP(A113,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A113,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C114=\"Choisir...\",\"\",'Valeur du contrat'!C114)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A114),\"\")","v":""},{"$f":"IF(A114<>\"\",VLOOKUP(A114,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A114,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C115=\"Choisir...\",\"\",'Valeur du contrat'!C115)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A115),\"\")","v":""},{"$f":"IF(A115<>\"\",VLOOKUP(A115,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A115,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C116=\"Choisir...\",\"\",'Valeur du contrat'!C116)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A116),\"\")","v":""},{"$f":"IF(A116<>\"\",VLOOKUP(A116,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A116,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C117=\"Choisir...\",\"\",'Valeur du contrat'!C117)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A117),\"\")","v":""},{"$f":"IF(A117<>\"\",VLOOKUP(A117,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A117,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C118=\"Choisir...\",\"\",'Valeur du contrat'!C118)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A118),\"\")","v":""},{"$f":"IF(A118<>\"\",VLOOKUP(A118,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A118,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C119=\"Choisir...\",\"\",'Valeur du contrat'!C119)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A119),\"\")","v":""},{"$f":"IF(A119<>\"\",VLOOKUP(A119,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A119,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C120=\"Choisir...\",\"\",'Valeur du contrat'!C120)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A120),\"\")","v":""},{"$f":"IF(A120<>\"\",VLOOKUP(A120,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A120,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C121=\"Choisir...\",\"\",'Valeur du contrat'!C121)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A121),\"\")","v":""},{"$f":"IF(A121<>\"\",VLOOKUP(A121,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A121,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C122=\"Choisir...\",\"\",'Valeur du contrat'!C122)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A122),\"\")","v":""},{"$f":"IF(A122<>\"\",VLOOKUP(A122,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,{"$f":"IF(Y122*AB122=0,\"\",Y122*AB122)","v":""},null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A122,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C123=\"Choisir...\",\"\",'Valeur du contrat'!C123)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A123),\"\")","v":""},{"$f":"IF(A123<>\"\",VLOOKUP(A123,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A123,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C124=\"Choisir...\",\"\",'Valeur du contrat'!C124)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A124),\"\")","v":""},{"$f":"IF(A124<>\"\",VLOOKUP(A124,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A124,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C125=\"Choisir...\",\"\",'Valeur du contrat'!C125)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A125),\"\")","v":""},{"$f":"IF(A125<>\"\",VLOOKUP(A125,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A125,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C126=\"Choisir...\",\"\",'Valeur du contrat'!C126)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A126),\"\")","v":""},{"$f":"IF(A126<>\"\",VLOOKUP(A126,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A126,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C127=\"Choisir...\",\"\",'Valeur du contrat'!C127)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A127),\"\")","v":""},{"$f":"IF(A127<>\"\",VLOOKUP(A127,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A127,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C128=\"Choisir...\",\"\",'Valeur du contrat'!C128)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A128),\"\")","v":""},{"$f":"IF(A128<>\"\",VLOOKUP(A128,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A128,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C129=\"Choisir...\",\"\",'Valeur du contrat'!C129)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A129),\"\")","v":""},{"$f":"IF(A129<>\"\",VLOOKUP(A129,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A129,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C130=\"Choisir...\",\"\",'Valeur du contrat'!C130)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A130),\"\")","v":""},{"$f":"IF(A130<>\"\",VLOOKUP(A130,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A130,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C131=\"Choisir...\",\"\",'Valeur du contrat'!C131)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A131),\"\")","v":""},{"$f":"IF(A131<>\"\",VLOOKUP(A131,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A131,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C132=\"Choisir...\",\"\",'Valeur du contrat'!C132)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A132),\"\")","v":""},{"$f":"IF(A132<>\"\",VLOOKUP(A132,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A132,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C133=\"Choisir...\",\"\",'Valeur du contrat'!C133)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A133),\"\")","v":""},{"$f":"IF(A133<>\"\",VLOOKUP(A133,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A133,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C134=\"Choisir...\",\"\",'Valeur du contrat'!C134)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A134),\"\")","v":""},{"$f":"IF(A134<>\"\",VLOOKUP(A134,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"",{"$f":"IF(ISBLANK(E134),\"\",E134*gCO2eq_Electricite/1000000)","v":""},null,{"$f":"IF(E134*H134=0,\"\",E134*H134)","v":""},null,"","",null,"",null,"","",null,"",null,{"$f":"IF(T134<>0,T134*VLOOKUP($T$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(T134),\"\",T134*gCO2eq_MazoutLourd/1000000)","v":""},null,"",null,{"$f":"IF(Y134<>0,Y134*VLOOKUP($Y$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(Y134),\"\",Y134*gCO2eq_Propane/1000000)","v":""},null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A134,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},{"$f":"IF(OR(BA134=0,BA134=\"\"),\"\",BA134-AY134)","v":""},{"$f":"IFERROR(BA134/AN134,\"\")","v":""},{"$f":"IFERROR(BB134/AN134,\"\")","v":""}]
[{"$f":"IF('Valeur du contrat'!C135=\"Choisir...\",\"\",'Valeur du contrat'!C135)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A135),\"\")","v":""},{"$f":"IF(A135<>\"\",VLOOKUP(A135,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,{"$f":"IF(J135<>0,J135*VLOOKUP($J$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(J135),\"\",J135*gCO2eq_GazNaturel/1000000)","v":""},null,{"$f":"IF(J135*M135=0,\"\",J135*M135)","v":""},null,{"$f":"IF(O135<>0,O135*VLOOKUP($O$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(O135),\"\",O135*gCO2eq_Mazout2/1000000)","v":""},null,"",null,"","",null,{"$f":"IF(T135*W135=0,\"\",T135*W135)","v":""},null,"","",null,"",null,{"$f":"IF(ISBLANK(AD135),\"\",((1-(1.1676*$AH$3))*19.2)/1000*AD135)","v":""},{"$f":"IF(ISBLANK(AD135),\"\",((1-(1.1676*$AH$3))*37.346)/1000000*AD135)","v":""},null,{"$f":"IF(AD135*AG135=0,\"\",AD135*AG135)","v":""},{"$f":"IF(SUM(F135,K135,P135,Z135,AE135)=0,\"\",SUM(F135,K135,P135,Z135,AE135))","v":""},{"$f":"IF(SUM(G135,L135,Q135,AA135,AF135)=0,\"\",SUM(G135,L135,Q135,AA135,AF135))","v":""},null,null,{"$f":"IF(AK135*AL135=0,\"\",AK135*AL135)","v":""},{"$f":"IF(SUM(I135,N135,S135,X135,AC135,AH135,AM135)=0,\"\",SUM(I135,N135,S135,X135,AC135,AH135,AM135))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO135:AX135)=0,0,SUM(AO135:AX135))","v":0},null,{"$f":"IFERROR(VLOOKUP(A135,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C136=\"Choisir...\",\"\",'Valeur du contrat'!C136)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A136),\"\")","v":""},{"$f":"IF(A136<>\"\",VLOOKUP(A136,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A136,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C137=\"Choisir...\",\"\",'Valeur du contrat'!C137)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A137),\"\")","v":""},{"$f":"IF(A137<>\"\",VLOOKUP(A137,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A137,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C138=\"Choisir...\",\"\",'Valeur du contrat'!C138)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A138),\"\")","v":""},{"$f":"IF(A138<>\"\",VLOOKUP(A138,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A138,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C139=\"Choisir...\",\"\",'Valeur du contrat'!C139)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A139),\"\")","v":""},{"$f":"IF(A139<>\"\",VLOOKUP(A139,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A139,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C140=\"Choisir...\",\"\",'Valeur du contrat'!C140)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A140),\"\")","v":""},{"$f":"IF(A140<>\"\",VLOOKUP(A140,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A140,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C141=\"Choisir...\",\"\",'Valeur du contrat'!C141)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A141),\"\")","v":""},{"$f":"IF(A141<>\"\",VLOOKUP(A141,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A141,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C142=\"Choisir...\",\"\",'Valeur du contrat'!C142)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A142),\"\")","v":""},{"$f":"IF(A142<>\"\",VLOOKUP(A142,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A142,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C143=\"Choisir...\",\"\",'Valeur du contrat'!C143)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A143),\"\")","v":""},{"$f":"IF(A143<>\"\",VLOOKUP(A143,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A143,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C144=\"Choisir...\",\"\",'Valeur du contrat'!C144)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A144),\"\")","v":""},{"$f":"IF(A144<>\"\",VLOOKUP(A144,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,{"$f":"IF(E144<>0,E144*VLOOKUP($E$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},"",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A144,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C145=\"Choisir...\",\"\",'Valeur du contrat'!C145)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A145),\"\")","v":""},{"$f":"IF(A145<>\"\",VLOOKUP(A145,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A145,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C146=\"Choisir...\",\"\",'Valeur du contrat'!C146)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A146),\"\")","v":""},{"$f":"IF(A146<>\"\",VLOOKUP(A146,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A146,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C147=\"Choisir...\",\"\",'Valeur du contrat'!C147)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A147),\"\")","v":""},{"$f":"IF(A147<>\"\",VLOOKUP(A147,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A147,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C148=\"Choisir...\",\"\",'Valeur du contrat'!C148)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A148),\"\")","v":""},{"$f":"IF(A148<>\"\",VLOOKUP(A148,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A148,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C149=\"Choisir...\",\"\",'Valeur du contrat'!C149)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A149),\"\")","v":""},{"$f":"IF(A149<>\"\",VLOOKUP(A149,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A149,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C150=\"Choisir...\",\"\",'Valeur du contrat'!C150)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A150),\"\")","v":""},{"$f":"IF(A150<>\"\",VLOOKUP(A150,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A150,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C151=\"Choisir...\",\"\",'Valeur du contrat'!C151)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A151),\"\")","v":""},{"$f":"IF(A151<>\"\",VLOOKUP(A151,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A151,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C152=\"Choisir...\",\"\",'Valeur du contrat'!C152)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A152),\"\")","v":""},{"$f":"IF(A152<>\"\",VLOOKUP(A152,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A152,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C153=\"Choisir...\",\"\",'Valeur du contrat'!C153)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A153),\"\")","v":""},{"$f":"IF(A153<>\"\",VLOOKUP(A153,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,{"$f":"IF(O153*R153=0,\"\",O153*R153)","v":""},null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A153,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C154=\"Choisir...\",\"\",'Valeur du contrat'!C154)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A154),\"\")","v":""},{"$f":"IF(A154<>\"\",VLOOKUP(A154,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,{"$f":"IF(Y154*AB154=0,\"\",Y154*AB154)","v":""},null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A154,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C155=\"Choisir...\",\"\",'Valeur du contrat'!C155)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A155),\"\")","v":""},{"$f":"IF(A155<>\"\",VLOOKUP(A155,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A155,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C156=\"Choisir...\",\"\",'Valeur du contrat'!C156)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A156),\"\")","v":""},{"$f":"IF(A156<>\"\",VLOOKUP(A156,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A156,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C157=\"Choisir...\",\"\",'Valeur du contrat'!C157)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A157),\"\")","v":""},{"$f":"IF(A157<>\"\",VLOOKUP(A157,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A157,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C158=\"Choisir...\",\"\",'Valeur du contrat'!C158)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A158),\"\")","v":""},{"$f":"IF(A158<>\"\",VLOOKUP(A158,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A158,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C159=\"Choisir...\",\"\",'Valeur du contrat'!C159)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A159),\"\")","v":""},{"$f":"IF(A159<>\"\",VLOOKUP(A159,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A159,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C160=\"Choisir...\",\"\",'Valeur du contrat'!C160)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A160),\"\")","v":""},{"$f":"IF(A160<>\"\",VLOOKUP(A160,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A160,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C161=\"Choisir...\",\"\",'Valeur du contrat'!C161)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A161),\"\")","v":""},{"$f":"IF(A161<>\"\",VLOOKUP(A161,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A161,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C162=\"Choisir...\",\"\",'Valeur du contrat'!C162)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A162),\"\")","v":""},{"$f":"IF(A162<>\"\",VLOOKUP(A162,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A162,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C163=\"Choisir...\",\"\",'Valeur du contrat'!C163)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A163),\"\")","v":""},{"$f":"IF(A163<>\"\",VLOOKUP(A163,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A163,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C164=\"Choisir...\",\"\",'Valeur du contrat'!C164)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A164),\"\")","v":""},{"$f":"IF(A164<>\"\",VLOOKUP(A164,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A164,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C165=\"Choisir...\",\"\",'Valeur du contrat'!C165)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A165),\"\")","v":""},{"$f":"IF(A165<>\"\",VLOOKUP(A165,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A165,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C166=\"Choisir...\",\"\",'Valeur du contrat'!C166)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A166),\"\")","v":""},{"$f":"IF(A166<>\"\",VLOOKUP(A166,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"",{"$f":"IF(ISBLANK(E166),\"\",E166*gCO2eq_Electricite/1000000)","v":""},null,"",null,"","",null,"",null,"","",null,"",null,{"$f":"IF(T166<>0,T166*VLOOKUP($T$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(T166),\"\",T166*gCO2eq_MazoutLourd/1000000)","v":""},null,"",null,{"$f":"IF(Y166<>0,Y166*VLOOKUP($Y$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(Y166),\"\",Y166*gCO2eq_Propane/1000000)","v":""},null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A166,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"",{"$f":"IFERROR(BA166/AN166,\"\")","v":""},{"$f":"IFERROR(BB166/AN166,\"\")","v":""}]
[{"$f":"IF('Valeur du contrat'!C167=\"Choisir...\",\"\",'Valeur du contrat'!C167)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A167),\"\")","v":""},{"$f":"IF(A167<>\"\",VLOOKUP(A167,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A167,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C168=\"Choisir...\",\"\",'Valeur du contrat'!C168)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A168),\"\")","v":""},{"$f":"IF(A168<>\"\",VLOOKUP(A168,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A168,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C169=\"Choisir...\",\"\",'Valeur du contrat'!C169)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A169),\"\")","v":""},{"$f":"IF(A169<>\"\",VLOOKUP(A169,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A169,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C170=\"Choisir...\",\"\",'Valeur du contrat'!C170)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A170),\"\")","v":""},{"$f":"IF(A170<>\"\",VLOOKUP(A170,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A170,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C171=\"Choisir...\",\"\",'Valeur du contrat'!C171)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A171),\"\")","v":""},{"$f":"IF(A171<>\"\",VLOOKUP(A171,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A171,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C172=\"Choisir...\",\"\",'Valeur du contrat'!C172)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A172),\"\")","v":""},{"$f":"IF(A172<>\"\",VLOOKUP(A172,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A172,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C173=\"Choisir...\",\"\",'Valeur du contrat'!C173)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A173),\"\")","v":""},{"$f":"IF(A173<>\"\",VLOOKUP(A173,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A173,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C174=\"Choisir...\",\"\",'Valeur du contrat'!C174)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A174),\"\")","v":""},{"$f":"IF(A174<>\"\",VLOOKUP(A174,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A174,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C175=\"Choisir...\",\"\",'Valeur du contrat'!C175)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A175),\"\")","v":""},{"$f":"IF(A175<>\"\",VLOOKUP(A175,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A175,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C176=\"Choisir...\",\"\",'Valeur du contrat'!C176)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A176),\"\")","v":""},{"$f":"IF(A176<>\"\",VLOOKUP(A176,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A176,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C177=\"Choisir...\",\"\",'Valeur du contrat'!C177)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A177),\"\")","v":""},{"$f":"IF(A177<>\"\",VLOOKUP(A177,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A177,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C178=\"Choisir...\",\"\",'Valeur du contrat'!C178)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A178),\"\")","v":""},{"$f":"IF(A178<>\"\",VLOOKUP(A178,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A178,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C179=\"Choisir...\",\"\",'Valeur du contrat'!C179)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A179),\"\")","v":""},{"$f":"IF(A179<>\"\",VLOOKUP(A179,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A179,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C180=\"Choisir...\",\"\",'Valeur du contrat'!C180)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A180),\"\")","v":""},{"$f":"IF(A180<>\"\",VLOOKUP(A180,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A180,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C181=\"Choisir...\",\"\",'Valeur du contrat'!C181)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A181),\"\")","v":""},{"$f":"IF(A181<>\"\",VLOOKUP(A181,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A181,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C182=\"Choisir...\",\"\",'Valeur du contrat'!C182)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A182),\"\")","v":""},{"$f":"IF(A182<>\"\",VLOOKUP(A182,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A182,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C183=\"Choisir...\",\"\",'Valeur du contrat'!C183)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A183),\"\")","v":""},{"$f":"IF(A183<>\"\",VLOOKUP(A183,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A183,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C184=\"Choisir...\",\"\",'Valeur du contrat'!C184)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A184),\"\")","v":""},{"$f":"IF(A184<>\"\",VLOOKUP(A184,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A184,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C185=\"Choisir...\",\"\",'Valeur du contrat'!C185)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A185),\"\")","v":""},{"$f":"IF(A185<>\"\",VLOOKUP(A185,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A185,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C186=\"Choisir...\",\"\",'Valeur du contrat'!C186)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A186),\"\")","v":""},{"$f":"IF(A186<>\"\",VLOOKUP(A186,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,{"$f":"IF(Y186*AB186=0,\"\",Y186*AB186)","v":""},null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A186,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C187=\"Choisir...\",\"\",'Valeur du contrat'!C187)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A187),\"\")","v":""},{"$f":"IF(A187<>\"\",VLOOKUP(A187,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A187,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C188=\"Choisir...\",\"\",'Valeur du contrat'!C188)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A188),\"\")","v":""},{"$f":"IF(A188<>\"\",VLOOKUP(A188,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A188,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C189=\"Choisir...\",\"\",'Valeur du contrat'!C189)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A189),\"\")","v":""},{"$f":"IF(A189<>\"\",VLOOKUP(A189,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A189,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C190=\"Choisir...\",\"\",'Valeur du contrat'!C190)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A190),\"\")","v":""},{"$f":"IF(A190<>\"\",VLOOKUP(A190,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A190,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C191=\"Choisir...\",\"\",'Valeur du contrat'!C191)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A191),\"\")","v":""},{"$f":"IF(A191<>\"\",VLOOKUP(A191,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A191,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C192=\"Choisir...\",\"\",'Valeur du contrat'!C192)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A192),\"\")","v":""},{"$f":"IF(A192<>\"\",VLOOKUP(A192,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A192,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C193=\"Choisir...\",\"\",'Valeur du contrat'!C193)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A193),\"\")","v":""},{"$f":"IF(A193<>\"\",VLOOKUP(A193,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A193,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C194=\"Choisir...\",\"\",'Valeur du contrat'!C194)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A194),\"\")","v":""},{"$f":"IF(A194<>\"\",VLOOKUP(A194,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A194,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C195=\"Choisir...\",\"\",'Valeur du contrat'!C195)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A195),\"\")","v":""},{"$f":"IF(A195<>\"\",VLOOKUP(A195,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A195,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C196=\"Choisir...\",\"\",'Valeur du contrat'!C196)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A196),\"\")","v":""},{"$f":"IF(A196<>\"\",VLOOKUP(A196,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A196,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C197=\"Choisir...\",\"\",'Valeur du contrat'!C197)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A197),\"\")","v":""},{"$f":"IF(A197<>\"\",VLOOKUP(A197,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A197,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C198=\"Choisir...\",\"\",'Valeur du contrat'!C198)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A198),\"\")","v":""},{"$f":"IF(A198<>\"\",VLOOKUP(A198,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"",{"$f":"IF(ISBLANK(E198),\"\",E198*gCO2eq_Electricite/1000000)","v":""},null,{"$f":"IF(E198*H198=0,\"\",E198*H198)","v":""},null,"","",null,"",null,"","",null,"",null,{"$f":"IF(T198<>0,T198*VLOOKUP($T$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(T198),\"\",T198*gCO2eq_MazoutLourd/1000000)","v":""},null,"",null,{"$f":"IF(Y198<>0,Y198*VLOOKUP($Y$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(Y198),\"\",Y198*gCO2eq_Propane/1000000)","v":""},null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A198,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},{"$f":"IF(OR(BA198=0,BA198=\"\"),\"\",BA198-AY198)","v":""},{"$f":"IFERROR(BA198/AN198,\"\")","v":""},{"$f":"IFERROR(BB198/AN198,\"\")","v":""}]
[{"$f":"IF('Valeur du contrat'!C199=\"Choisir...\",\"\",'Valeur du contrat'!C199)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A199),\"\")","v":""},{"$f":"IF(A199<>\"\",VLOOKUP(A199,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,{"$f":"IF(J199<>0,J199*VLOOKUP($J$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(J199),\"\",J199*gCO2eq_GazNaturel/1000000)","v":""},null,{"$f":"IF(J199*M199=0,\"\",J199*M199)","v":""},null,{"$f":"IF(O199<>0,O199*VLOOKUP($O$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(O199),\"\",O199*gCO2eq_Mazout2/1000000)","v":""},null,"",null,"","",null,{"$f":"IF(T199*W199=0,\"\",T199*W199)","v":""},null,"","",null,"",null,{"$f":"IF(ISBLANK(AD199),\"\",((1-(1.1676*$AH$3))*19.2)/1000*AD199)","v":""},{"$f":"IF(ISBLANK(AD199),\"\",((1-(1.1676*$AH$3))*37.346)/1000000*AD199)","v":""},null,{"$f":"IF(AD199*AG199=0,\"\",AD199*AG199)","v":""},{"$f":"IF(SUM(F199,K199,P199,Z199,AE199)=0,\"\",SUM(F199,K199,P199,Z199,AE199))","v":""},{"$f":"IF(SUM(G199,L199,Q199,AA199,AF199)=0,\"\",SUM(G199,L199,Q199,AA199,AF199))","v":""},null,null,{"$f":"IF(AK199*AL199=0,\"\",AK199*AL199)","v":""},{"$f":"IF(SUM(I199,N199,S199,X199,AC199,AH199,AM199)=0,\"\",SUM(I199,N199,S199,X199,AC199,AH199,AM199))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO199:AX199)=0,0,SUM(AO199:AX199))","v":0},null,{"$f":"IFERROR(VLOOKUP(A199,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C200=\"Choisir...\",\"\",'Valeur du contrat'!C200)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A200),\"\")","v":""},{"$f":"IF(A200<>\"\",VLOOKUP(A200,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A200,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C201=\"Choisir...\",\"\",'Valeur du contrat'!C201)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A201),\"\")","v":""},{"$f":"IF(A201<>\"\",VLOOKUP(A201,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A201,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C202=\"Choisir...\",\"\",'Valeur du contrat'!C202)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A202),\"\")","v":""},{"$f":"IF(A202<>\"\",VLOOKUP(A202,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A202,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C203=\"Choisir...\",\"\",'Valeur du contrat'!C203)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A203),\"\")","v":""},{"$f":"IF(A203<>\"\",VLOOKUP(A203,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"",null,"","",null,"","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP(A203,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},"","",""]
[{"$f":"IF('Valeur du contrat'!C204=\"Choisir...\",\"\",'Valeur du contrat'!C204)","v":""},{"$f":"IFERROR(CONCATENATE('Valeur du contrat'!A204),\"\")","v":""},{"$f":"IF(A204<>\"\",VLOOKUP(A204,MCE,MATCH($C$2,'Valeur du contrat'!$C$3:$D$3,0),FALSE),\"\")","v":""},null,null,"","",null,"",null,"","",null,"",null,"","",null,{"$f":"IF(O204*R204=0,\"\",O204*R204)","v":""},null,{"$f":"IF(T204<>0,T204*VLOOKUP($T$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(T204),\"\",T204*gCO2eq_MazoutLourd/1000000)","v":""},null,{"$f":"IF(T204*W204=0,\"\",T204*W204)","v":""},null,{"$f":"IF(Y204<>0,Y204*VLOOKUP($Y$3,Energie_SEQ,3,FALSE)/1000,\"\")","v":""},{"$f":"IF(ISBLANK(Y204),\"\",Y204*gCO2eq_Propane/1000000)","v":""},null,{"$f":"IF(Y204*AB204=0,\"\",Y204*AB204)","v":""},null,"","",null,{"$f":"IF(AD204*AG204=0,\"\",AD204*AG204)","v":""},{"$f":"IF(SUM(F204,K204,P204,Z204,AE204)=0,\"\",SUM(F204,K204,P204,Z204,AE204))","v":""},{"$f":"IF(SUM(G204,L204,Q204,AA204,AF204)=0,\"\",SUM(G204,L204,Q204,AA204,AF204))","v":""},null,null,{"$f":"IF(AK204*AL204=0,\"\",AK204*AL204)","v":""},{"$f":"IF(SUM(I204,N204,S204,X204,AC204,AH204,AM204)=0,\"\",SUM(I204,N204,S204,X204,AC204,AH204,AM204))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO204:AX204)=0,0,SUM(AO204:AX204))","v":0},null,{"$f":"IFERROR(VLOOKUP(A204,Couts_implantation,MATCH($BA$4,'Valeur du contrat'!$C$3:$R$3,0),FALSE),0)","v":0},{"$f":"IF(OR(BA204=0,BA204=\"\"),\"\",BA204-AY204)","v":""},{"$f":"IFERROR(BA204/AN204,\"\")","v":""},{"$f":"IFERROR(BB204/AN204,\"\")","v":""}]
[{"$f":"IF(Contribution_fin=0,\"\",No_gen_etablissement)","v":""},{"$f":"IF(A205<>\"\",CONCATENATE(A205,\"-\",0),\"\")","v":""},{"$f":"IF(A205<>\"\",\"Contribution financière de l'établissement\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Contribution_fin","v":0},null,{"$f":"IF(AZ205=0,\"\",-AZ205)","v":""},"",""]
["Totaux",null,null,"Totaux",{"$f":"SUM(E6:E204)","v":0},{"$f":"SUM(F6:F204)","v":0},{"$f":"SUM(G6:G204)","v":0},null,{"$f":"SUM(I6:I204)","v":0},{"$f":"SUM(J6:J204)","v":0},{"$f":"SUM(K6:K204)","v":0},{"$f":"SUM(L6:L204)","v":0},null,{"$f":"SUM(N6:N204)","v":0},{"$f":"SUM(O6:O204)","v":0},{"$f":"SUM(P6:P204)","v":0},{"$f":"SUM(Q6:Q204)","v":0},null,{"$f":"SUM(S6:S204)","v":0},{"$f":"SUM(T6:T204)","v":0},{"$f":"SUM(U6:U204)","v":0},{"$f":"SUM(V6:V204)","v":0},null,{"$f":"SUM(X6:X204)","v":0},{"$f":"SUM(Y6:Y204)","v":0},{"$f":"SUM(Z6:Z204)","v":0},{"$f":"SUM(AA6:AA204)","v":0},null,{"$f":"SUM(AC6:AC204)","v":0},{"$f":"SUM(AD6:AD204)","v":0},{"$f":"SUM(AE6:AE204)","v":0},{"$f":"SUM(AF6:AF204)","v":0},null,{"$f":"SUM(AH6:AH204)","v":0},{"$f":"SUM(AI6:AI204)","v":0},{"$f":"SUM(AJ6:AJ204)","v":0},{"$f":"SUM(AK6:AK204)","v":0},null,{"$f":"SUM(AM6:AM204)","v":0},{"$f":"SUM(AN6:AN204)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ6:AZ205)","v":0},{"$f":"SUM(BA6:BA205)","v":0},{"$f":"SUM(BB6:BB205)","v":0},{"$f":"IFERROR(BA206/Cible_econ_energie_an,\"\")","v":""},{"$f":"IFERROR(IF(BB206/Cible_econ_energie_an<PRI_simple_max,BB206/Cible_econ_energie_an,\"Dépassement de PRI max autorisée !\"),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Ancienne formule",{"$f":"IFERROR(VLOOKUP(_xlfn.NUMBERVALUE(LEFT(A6,6)),'Données de base'!$B$19:$C$70,2,FALSE),\"\")","v":""}]

{"sheet":"Sommaire - immeubles","index":6,"n_rows":57,"n_cols":29,"rows_kept":57,"cut":false,"hidden":false,"merged":[[1,25,2,25],[1,26,2,26],[1,27,2,27],[1,28,2,28],[1,0,1,8],[1,22,1,24],[1,19,1,21],[1,9,1,17]]}
[null,null,"SOMMAIRE PAR IMMEUBLE",null,null,null,null,null,null,null,null,null,null,null,null,"SOMMAIRE PAR IMMEUBLE"]
["Données de référence sur les immeubles (sur une base annuelle)",null,null,null,null,null,null,null,null,"Économies d'énergie projetées (sur une base annuelle)",null,null,null,null,null,null,null,null,null,"Ratio (projeté) post-implantation",null,null,"Écarts ratios",null,null,"Coût total,\ny compris les frais généraux","Coût total, \navec aides financières","PRI simple sans aides","PRI simple avec aides"]
["Nom immeuble","Numéro immeuble","Surface_m2","Conso_dollars","Conso_GJ","Émissions_GES","$/m2","GJ/m2","GES/m2","Électricité\n(kWh)","Gaz naturel\n(m3)","Mazout no 2\n(L)","Mazout lourd\n(L)","Propane\n(L)","Biomasse\n(kg)","Total - Économies d'énergie projetées (GJ)","GES \n(t éq. CO2)","Économies de puissance électrique projetées (kW)","Total - Économies de coûts d'énergie projetées","$/m2","GJ/m2","GES/m2","$/m2","GJ/m2","GES/m2"]
[{"$f":"'Données de base'!A19","v":" "},{"$f":"IFERROR(VLOOKUP(A4,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A4,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A4,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A4,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A4,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},{"$f":"IFERROR(D4/C4,\"\")","v":""},{"$f":"IFERROR(E4/C4,\"\")","v":""},{"$f":"IFERROR(F4/C4,\"\")","v":""},{"$f":"SUMIF(Sommaire_global,A4,Econ_kWh)","v":0},{"$f":"SUMIF(Sommaire_global,A4,Econ_GN)","v":0},{"$f":"SUMIF(Sommaire_global,A4,Econ_Mazout_no2)","v":0},{"$f":"SUMIF(Sommaire_global,A4,Econ_Mazout_no6)","v":0},{"$f":"SUMIF(Sommaire_global,A4,Econ_Propane)","v":0},{"$f":"SUMIF(Sommaire_global,A4,Econ_Biomasse)","v":0},{"$f":"SUMIF(Sommaire_global,A4,Econ_an_GJ)","v":0},{"$f":"SUMIF(Sommaire_global,A4,Econ_an_GES)","v":0},{"$f":"SUMIF(Sommaire_global,A4,Econ_Elec_Puis)","v":0},{"$f":"SUMIF(Sommaire_global,A4,Econ_an_dollars)","v":0},{"$f":"IFERROR((D4-S4)/C4,\"\")","v":""},{"$f":"IFERROR((E4-P4)/C4,\"\")","v":""},{"$f":"IFERROR((F4-Q4)/C4,\"\")","v":""},{"$f":"IFERROR((T4-G4)/G4,\"\")","v":""},{"$f":"IFERROR((U4-H4)/H4,\"\")","v":""},{"$f":"IFERROR((V4-I4)/I4,\"\")","v":""},{"$f":"SUMIF(Sommaire_global,A4,Cout_incl_FG)","v":0},{"$f":"SUMIF(Sommaire_global,A4,Cout_incl_AF)","v":0},{"$f":"IFERROR(Z4/S4,\"\")","v":""},{"$f":"IFERROR(AA4/S4,\"\")","v":""}]
[{"$f":"'Données de base'!A20","v":" "},{"$f":"IFERROR(VLOOKUP(A5,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A5,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A5,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A5,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A5,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},{"$f":"IFERROR(D5/C5,\"\")","v":""},{"$f":"IFERROR(E5/C5,\"\")","v":""},{"$f":"IFERROR(F5/C5,\"\")","v":""},{"$f":"SUMIF(Sommaire_global,A5,Econ_kWh)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((D5-S5)/C5,\"\")","v":""},{"$f":"IFERROR((E5-P5)/C5,\"\")","v":""},{"$f":"IFERROR((F5-Q5)/C5,\"\")","v":""},"","","",0,0,{"$f":"IFERROR(Z5/S5,\"\")","v":""},{"$f":"IFERROR(AA5/S5,\"\")","v":""}]
[{"$f":"'Données de base'!A21","v":" "},{"$f":"IFERROR(VLOOKUP(A6,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A6,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A6,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A6,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A6,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,{"$f":"IFERROR(Z6/S6,\"\")","v":""},{"$f":"IFERROR(AA6/S6,\"\")","v":""}]
[{"$f":"'Données de base'!A22","v":" "},{"$f":"IFERROR(VLOOKUP(A7,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A7,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A7,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A7,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A7,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,{"$f":"IFERROR(Z7/S7,\"\")","v":""},{"$f":"IFERROR(AA7/S7,\"\")","v":""}]
[{"$f":"'Données de base'!A23","v":" "},{"$f":"IFERROR(VLOOKUP(A8,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A8,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A8,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A8,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A8,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,{"$f":"IFERROR(Z8/S8,\"\")","v":""},{"$f":"IFERROR(AA8/S8,\"\")","v":""}]
[{"$f":"'Données de base'!A24","v":" "},{"$f":"IFERROR(VLOOKUP(A9,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A9,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A9,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A9,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A9,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,{"$f":"IFERROR(Z9/S9,\"\")","v":""},{"$f":"IFERROR(AA9/S9,\"\")","v":""}]
[{"$f":"'Données de base'!A25","v":" "},{"$f":"IFERROR(VLOOKUP(A10,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A10,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A10,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A10,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A10,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A26","v":" "},{"$f":"IFERROR(VLOOKUP(A11,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A11,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A11,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A11,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A11,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A27","v":" "},{"$f":"IFERROR(VLOOKUP(A12,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A12,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A12,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A12,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A12,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A28","v":" "},{"$f":"IFERROR(VLOOKUP(A13,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A13,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A13,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A13,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A13,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A29","v":" "},{"$f":"IFERROR(VLOOKUP(A14,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A14,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A14,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A14,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A14,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A30","v":" "},{"$f":"IFERROR(VLOOKUP(A15,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A15,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A15,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A15,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A15,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","",{"$f":"IFERROR(F15/C15,\"\")","v":""},0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A31","v":" "},{"$f":"IFERROR(VLOOKUP(A16,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A16,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A16,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A16,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A16,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A32","v":" "},{"$f":"IFERROR(VLOOKUP(A17,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A17,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A17,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A17,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A17,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A33","v":" "},{"$f":"IFERROR(VLOOKUP(A18,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A18,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A18,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A18,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A18,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A34","v":" "},{"$f":"IFERROR(VLOOKUP(A19,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A19,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A19,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A19,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A19,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A35","v":" "},{"$f":"IFERROR(VLOOKUP(A20,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A20,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A20,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A20,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A20,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A36","v":" "},{"$f":"IFERROR(VLOOKUP(A21,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A21,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A21,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A21,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A21,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A37","v":" "},{"$f":"IFERROR(VLOOKUP(A22,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A22,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A22,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A22,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A22,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",{"$f":"SUMIF(Sommaire_global,A22,Econ_kWh)","v":0},0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A38","v":" "},{"$f":"IFERROR(VLOOKUP(A23,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A23,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A23,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A23,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A23,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A39","v":" "},{"$f":"IFERROR(VLOOKUP(A24,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A24,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A24,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A24,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A24,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A40","v":" "},{"$f":"IFERROR(VLOOKUP(A25,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A25,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A25,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A25,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A25,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A41","v":" "},{"$f":"IFERROR(VLOOKUP(A26,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A26,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A26,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A26,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A26,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A42","v":" "},{"$f":"IFERROR(VLOOKUP(A27,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A27,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A27,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A27,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A27,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A43","v":" "},{"$f":"IFERROR(VLOOKUP(A28,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A28,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A28,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A28,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A28,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",{"$f":"SUMIF(Sommaire_global,A28,Econ_kWh)","v":0},0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A44","v":" "},{"$f":"IFERROR(VLOOKUP(A29,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A29,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A29,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A29,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A29,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A45","v":" "},{"$f":"IFERROR(VLOOKUP(A30,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A30,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A30,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A30,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A30,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A46","v":" "},{"$f":"IFERROR(VLOOKUP(A31,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A31,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A31,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A31,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A31,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A47","v":" "},{"$f":"IFERROR(VLOOKUP(A32,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A32,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A32,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A32,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A32,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A48","v":" "},{"$f":"IFERROR(VLOOKUP(A33,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A33,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A33,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A33,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A33,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A49","v":" "},{"$f":"IFERROR(VLOOKUP(A34,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A34,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A34,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A34,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A34,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A50","v":" "},{"$f":"IFERROR(VLOOKUP(A35,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A35,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A35,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A35,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A35,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A51","v":" "},{"$f":"IFERROR(VLOOKUP(A36,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A36,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A36,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A36,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A36,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",{"$f":"SUMIF(Sommaire_global,A36,Econ_kWh)","v":0},{"$f":"SUMIF(Sommaire_global,A36,Econ_GN)","v":0},{"$f":"SUMIF(Sommaire_global,A36,Econ_Mazout_no2)","v":0},{"$f":"SUMIF(Sommaire_global,A36,Econ_Mazout_no6)","v":0},{"$f":"SUMIF(Sommaire_global,A36,Econ_Propane)","v":0},{"$f":"SUMIF(Sommaire_global,A36,Econ_Biomasse)","v":0},{"$f":"SUMIF(Sommaire_global,A36,Econ_an_GJ)","v":0},{"$f":"SUMIF(Sommaire_global,A36,Econ_an_GES)","v":0},{"$f":"SUMIF(Sommaire_global,A36,Econ_Elec_Puis)","v":0},{"$f":"SUMIF(Sommaire_global,A36,Econ_an_dollars)","v":0},"","","",{"$f":"IFERROR((T36-G36)/G36,\"\")","v":""},{"$f":"IFERROR((U36-H36)/H36,\"\")","v":""},{"$f":"IFERROR((V36-I36)/I36,\"\")","v":""},{"$f":"SUMIF(Sommaire_global,A36,Cout_incl_FG)","v":0},{"$f":"SUMIF(Sommaire_global,A36,Cout_incl_AF)","v":0},"",""]
[{"$f":"'Données de base'!A52","v":" "},{"$f":"IFERROR(VLOOKUP(A37,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A37,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A37,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A37,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A37,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A53","v":" "},{"$f":"IFERROR(VLOOKUP(A38,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A38,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A38,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A38,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A38,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A54","v":" "},{"$f":"IFERROR(VLOOKUP(A39,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A39,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A39,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A39,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A39,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A55","v":" "},{"$f":"IFERROR(VLOOKUP(A40,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A40,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A40,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A40,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A40,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A56","v":" "},{"$f":"IFERROR(VLOOKUP(A41,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A41,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A41,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A41,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A41,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A57","v":" "},{"$f":"IFERROR(VLOOKUP(A42,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A42,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A42,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A42,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A42,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A58","v":" "},{"$f":"IFERROR(VLOOKUP(A43,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A43,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A43,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A43,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A43,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A59","v":" "},{"$f":"IFERROR(VLOOKUP(A44,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A44,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A44,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A44,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A44,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A60","v":" "},{"$f":"IFERROR(VLOOKUP(A45,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A45,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A45,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A45,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A45,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A61","v":" "},{"$f":"IFERROR(VLOOKUP(A46,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A46,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A46,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A46,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A46,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A62","v":" "},{"$f":"IFERROR(VLOOKUP(A47,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A47,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A47,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A47,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A47,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A63","v":" "},{"$f":"IFERROR(VLOOKUP(A48,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A48,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A48,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A48,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A48,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A64","v":" "},{"$f":"IFERROR(VLOOKUP(A49,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A49,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A49,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A49,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A49,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A65","v":" "},{"$f":"IFERROR(VLOOKUP(A50,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A50,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A50,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A50,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A50,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A66","v":" "},{"$f":"IFERROR(VLOOKUP(A51,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A51,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A51,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A51,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A51,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A67","v":" "},{"$f":"IFERROR(VLOOKUP(A52,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A52,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A52,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A52,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A52,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A68","v":" "},{"$f":"IFERROR(VLOOKUP(A53,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A53,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A53,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A53,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A53,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A69","v":" "},{"$f":"IFERROR(VLOOKUP(A54,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A54,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A54,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A54,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A54,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
[{"$f":"'Données de base'!A70","v":" "},{"$f":"IFERROR(VLOOKUP(A55,Table_immeubles,MATCH($B$3,'Données de base'!$A$17:$I$17,0),FALSE),0)","v":0},{"$f":"VLOOKUP(A55,Table_immeubles,MATCH($C$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A55,Table_immeubles,MATCH($D$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"VLOOKUP(A55,Table_immeubles,MATCH($E$3,'Données de base'!$A$17:$I$17,0),FALSE)","v":0},{"$f":"(VLOOKUP(A55,Table_immeubles,MATCH($F$3,'Données de base'!$A$17:$I$17,0),FALSE))","v":0},"","","",0,0,0,0,0,0,0,0,0,0,"","","","","","",0,0,"",""]
["Tous",{"$f":"No_gen_etablissement","v":0},null,null,null,null,{"$f":"IFERROR(D56/C56,\"\")","v":""},{"$f":"IFERROR(E56/C56,\"\")","v":""},{"$f":"IFERROR(F56/C56,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,{"$f":"-Contribution_fin","v":0}]
["TOTAL",null,{"$f":"SUM(C4:C55)","v":0},{"$f":"SUM(D4:D55)","v":0},0,0,"","","",{"$f":"SUM(J4:J55)","v":0},{"$f":"SUM(K4:K55)","v":0},0,0,0,0,0,0,0,{"$f":"IF(SUM(S4:S55)=Cible_econ_energie_an,SUM(S4:S55),\"Erreur de saisie!\")","v":0},{"$f":"IFERROR((D57-S57)/C57,\"\")","v":""},{"$f":"IFERROR((E57-P57)/C57,\"\")","v":""},{"$f":"IFERROR((F57-Q57)/C57,\"\")","v":""},{"$f":"IFERROR((T57-G57)/G57,\"\")","v":""},{"$f":"IFERROR((U57-H57)/H57,\"\")","v":""},{"$f":"IFERROR((V57-I57)/I57,\"\")","v":""},{"$f":"IF(SUM(Z4:Z55)=Valeur_du_contrat,SUM(Z4:Z55),\"Erreur!\")","v":0},{"$f":"SUM(AA4:AA56)","v":0},{"$f":"IFERROR(IF(Z57/S57<>'Sommaire coûts et économies'!BC206,\"Erreur de saisie!\",Z57/S57),\"\")","v":""},{"$f":"IFERROR(IF(AA57/S57<>'Sommaire coûts et économies'!BD206,\"Dépassement de la PRI max autorisée !\",AA57/S57),\"\")","v":""}]

{"sheet":"VAN garantie","index":7,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":false,"merged":[[2,3,9,3],[0,0,0,2]]}
["CALCUL DE LA VAN GARANTIE à inclure au contrat"]
[null,"Valeur \nnominale","Valeur\nactuelle","Commentaires/justifications"]
["Date :"]
["Valeur du contrat",{"$f":"-Valeur_du_contrat","v":0},{"$f":"B4","v":0}]
["Frais de gestion interne",{"$f":"-FGI","v":0},{"$f":"-VAN_FGI","v":0}]
["Provision globale pour la maintenance des équipements (PGME), base annuelle",{"$f":"-PGME","v":0},{"$f":"-VAN_PGME","v":0}]
["Économies de coûts d'énergie projetées (annuelles)",{"$f":"Cible_econ_energie_an","v":0},{"$f":"VA_econ_contrat","v":0}]
["Contribution financière de l'organisme",{"$f":"Contribution_fin","v":0},{"$f":"B8","v":0}]
["Aides financières",{"$f":"Aides_finan_totales","v":0},{"$f":"VA_AF_Contrat","v":0}]
["Valeur actuelle nette (VAN) garantie",null,{"$f":"SUM(C4:C9)","v":0}]
[]
[]
[]
[]
["À l'usage exclusif de l'organisme"]
["Appuyez sur le bouton pour copier les valeurs des colonnes B, C et D dans les colonnes adjacentes."]

{"sheet":"VAN_econ_proj","index":8,"n_rows":6,"n_cols":331,"rows_kept":6,"cut":false,"hidden":false,"merged":[[1,0,1,4],[3,0,3,1],[4,0,4,1],[2,2,2,3]]}
["CALCUL DE LA VAN DES FLUX D'ÉCONOMIES DE COÛTS D'ÉNERGIE PROJETÉES (CONTRACTUELLES)"]
[null,null,null,null,null,"Valeur\nactuelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DdC","v":"2022-04-01"},{"$f":"EDATE(AF2,AG3-1)","v":"2022-05-01"},{"$f":"EDATE(AG2,AH3-1)","v":"2022-07-01"},{"$f":"EDATE(AH2,AI3-1)","v":"2022-10-01"},"2023-02-01","2023-07-01","2024-01-01","2024-08-01","2025-04-01","2026-01-01","2026-11-01","2027-10-01",2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"IZ2+1","v":21},{"$f":"JA2+1","v":21},{"$f":"JB2+1","v":21},21,21,21,21,21,21,21,21,21,{"$f":"JL2+1","v":22},{"$f":"JM2+1","v":22},{"$f":"JN2+1","v":22},{"$f":"JO2+1","v":22},{"$f":"JP2+1","v":22},{"$f":"JQ2+1","v":22},{"$f":"JR2+1","v":22},{"$f":"JS2+1","v":22},{"$f":"JT2+1","v":22},{"$f":"JU2+1","v":22},{"$f":"JV2+1","v":22},{"$f":"JW2+1","v":22},{"$f":"JX2+1","v":23},{"$f":"JY2+1","v":23},{"$f":"JZ2+1","v":23},{"$f":"KA2+1","v":23},{"$f":"KB2+1","v":23},{"$f":"KC2+1","v":23},{"$f":"KD2+1","v":23},{"$f":"KE2+1","v":23},{"$f":"KF2+1","v":23},{"$f":"KG2+1","v":23},{"$f":"KH2+1","v":23},{"$f":"KI2+1","v":23},{"$f":"KJ2+1","v":24},{"$f":"KK2+1","v":24},{"$f":"KL2+1","v":24},{"$f":"KM2+1","v":24},{"$f":"KN2+1","v":24},{"$f":"KO2+1","v":24},{"$f":"KP2+1","v":24},{"$f":"KQ2+1","v":24},{"$f":"KR2+1","v":24},{"$f":"KS2+1","v":24},{"$f":"KT2+1","v":24},{"$f":"KU2+1","v":24},{"$f":"KV2+1","v":25},{"$f":"KW2+1","v":25},{"$f":"KX2+1","v":25},{"$f":"KY2+1","v":25},{"$f":"KZ2+1","v":25},{"$f":"LA2+1","v":25},{"$f":"LB2+1","v":25},{"$f":"LC2+1","v":25},{"$f":"LD2+1","v":25},{"$f":"LE2+1","v":25},{"$f":"LF2+1","v":25},{"$f":"LG2+1","v":25}]
[null,null,"Somme",null,null,{"$f":"Cycle_calcul_VAN","v":20},{"$f":"-EcheancierMois","v":-24},{"$f":"G$3+1","v":-23},{"$f":"H$3+1","v":-22},-21,-20,-19,-18,-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,{"$f":"AA$3+1","v":-3},{"$f":"AB$3+1","v":-2},-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,null,"Annuelles","Cumulées",null,{"$f":"NPV(TA_mensuel_eq,G5:INDIRECT(ADDRESS(MATCH(C6,$C$1:$C$18,0),MATCH(Cycle_calcul_VAN*12,A3:LS3),,TRUE)))","v":0}]
["Économies de coûts d'énergie projetées",null,{"$f":"IF(Cible_econ_energie_an<>SUM(AF5:AQ5),\"Erreur!\",SUM(AF5:AQ5))","v":0},{"$f":"SUM(G5:HC5)","v":0},null,",",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Cible_econ_energie_an/12","v":0},{"$f":"AF5","v":0},{"$f":"AG5","v":0},0,0,0,0,0,0,0,0,{"$f":"AP5","v":0},0,0,{"$f":"AS5","v":0},0,0,0,0,0,0,{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0},{"$f":"$AF$5","v":0},{"$f":"$AG$5","v":0},{"$f":"$AH$5","v":0},{"$f":"$AI$5","v":0},{"$f":"$AJ$5","v":0},{"$f":"$AK$5","v":0},{"$f":"$AL$5","v":0},{"$f":"$AM$5","v":0},{"$f":"$AN$5","v":0},{"$f":"$AO$5","v":0},{"$f":"$AP$5","v":0},{"$f":"$AQ$5","v":0}]
[null,null,0]

{"sheet":"VAN_econ_réelles","index":9,"n_rows":38,"n_cols":331,"rows_kept":38,"cut":false,"hidden":false,"merged":[[29,0,29,1],[34,0,34,1],[3,0,3,1],[8,0,8,1],[13,0,13,1],[23,0,23,1],[33,0,33,1],[4,0,4,1],[9,0,9,1],[14,0,14,1],[19,0,19,1],[24,0,24,1],[18,0,18,1],[28,0,28,1]]}
["CALCUL DE LA VAN DES FLUX D'ÉCONOMIES DE COÛTS D'ÉNERGIE RÉELLES"]
["AdS",1,null,null,null,"Valeur\nactuelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de commencement",1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"IZ2+1","v":21},{"$f":"JA2+1","v":21},21,21,21,21,21,21,21,21,{"$f":"JJ2+1","v":21},{"$f":"JK2+1","v":21},{"$f":"JL2+1","v":22},{"$f":"JM2+1","v":22},{"$f":"JN2+1","v":22},{"$f":"JO2+1","v":22},{"$f":"JP2+1","v":22},{"$f":"JQ2+1","v":22},{"$f":"JR2+1","v":22},{"$f":"JS2+1","v":22},{"$f":"JT2+1","v":22},{"$f":"JU2+1","v":22},{"$f":"JV2+1","v":22},{"$f":"JW2+1","v":22},{"$f":"JX2+1","v":23},{"$f":"JY2+1","v":23},{"$f":"JZ2+1","v":23},{"$f":"KA2+1","v":23},{"$f":"KB2+1","v":23},{"$f":"KC2+1","v":23},{"$f":"KD2+1","v":23},{"$f":"KE2+1","v":23},{"$f":"KF2+1","v":23},{"$f":"KG2+1","v":23},{"$f":"KH2+1","v":23},{"$f":"KI2+1","v":23},{"$f":"KJ2+1","v":24},{"$f":"KK2+1","v":24},{"$f":"KL2+1","v":24},{"$f":"KM2+1","v":24},{"$f":"KN2+1","v":24},{"$f":"KO2+1","v":24},{"$f":"KP2+1","v":24},{"$f":"KQ2+1","v":24},{"$f":"KR2+1","v":24},{"$f":"KS2+1","v":24},{"$f":"KT2+1","v":24},{"$f":"KU2+1","v":24},{"$f":"KV2+1","v":25},{"$f":"KW2+1","v":25},{"$f":"KX2+1","v":25},{"$f":"KY2+1","v":25},{"$f":"KZ2+1","v":25},{"$f":"LA2+1","v":25},{"$f":"LB2+1","v":25},{"$f":"LC2+1","v":25},{"$f":"LD2+1","v":25},{"$f":"LE2+1","v":25},{"$f":"LF2+1","v":25},{"$f":"LG2+1","v":25}]
[null,null,"Cible","Atteint","%",{"$f":"Cycle_calcul_VAN","v":20},{"$f":"-(EcheancierMois+VariationMois)","v":-24},{"$f":"G$3+1","v":-23},{"$f":"H$3+1","v":-22},-21,-20,-19,-18,-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,{"$f":"AA$3+1","v":-3},{"$f":"AB$3+1","v":-2},-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
["Économies de coûts d'énergie réelles",null,{"$f":"VAN_econ_proj!$C$5","v":0},{"$f":"SUM(Econ_AdS_1)","v":0},{"$f":"IFERROR(D4/C4,\"\")","v":""},{"$f":"NPV(TA_mensuel_eq,G4:LS4,G5:INDIRECT(ADDRESS(MATCH(C5,$C$1:$C$48,0),MATCH(Cycle_calcul_VAN*12,A3:LS3),,TRUE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Économies de coûts d'énergie projetées",null,1,{"$f":"SUM(G5:HC5)","v":0},{"$f":"SUM(G4:HC4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AR3>$B2*12,HLOOKUP(AR3-(AR2-$B2)*12,Table_AdS_1,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD3>$B2*12,HLOOKUP(DD3-(DD2-$B2)*12,Table_AdS_1,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FP3>$B2*12,HLOOKUP(FP3-(FP2-$B2)*12,Table_AdS_1,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IB3>$B2*12,HLOOKUP(IB3-(IB2-$B2)*12,Table_AdS_1,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JL3>$B2*12,HLOOKUP(JL3-(JL2-$B2)*12,Table_AdS_1,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["AdS",{"$f":"B2+1","v":2},null,null,null,"Valeur\nactuelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de commencement",1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"IZ7+1","v":21},{"$f":"JA7+1","v":21},{"$f":"JB7+1","v":21},{"$f":"JC7+1","v":21},{"$f":"JD7+1","v":21},{"$f":"JE7+1","v":21},{"$f":"JF7+1","v":21},{"$f":"JG7+1","v":21},{"$f":"JH7+1","v":21},{"$f":"JI7+1","v":21},{"$f":"JJ7+1","v":21},{"$f":"JK7+1","v":21},{"$f":"JL7+1","v":22},{"$f":"JM7+1","v":22},{"$f":"JN7+1","v":22},{"$f":"JO7+1","v":22},{"$f":"JP7+1","v":22},{"$f":"JQ7+1","v":22},{"$f":"JR7+1","v":22},{"$f":"JS7+1","v":22},{"$f":"JT7+1","v":22},{"$f":"JU7+1","v":22},{"$f":"JV7+1","v":22},{"$f":"JW7+1","v":22},{"$f":"JX7+1","v":23},{"$f":"JY7+1","v":23},{"$f":"JZ7+1","v":23},{"$f":"KA7+1","v":23},{"$f":"KB7+1","v":23},{"$f":"KC7+1","v":23},{"$f":"KD7+1","v":23},{"$f":"KE7+1","v":23},{"$f":"KF7+1","v":23},{"$f":"KG7+1","v":23},{"$f":"KH7+1","v":23},{"$f":"KI7+1","v":23},{"$f":"KJ7+1","v":24},{"$f":"KK7+1","v":24},{"$f":"KL7+1","v":24},{"$f":"KM7+1","v":24},{"$f":"KN7+1","v":24},{"$f":"KO7+1","v":24},{"$f":"KP7+1","v":24},{"$f":"KQ7+1","v":24},{"$f":"KR7+1","v":24},{"$f":"KS7+1","v":24},{"$f":"KT7+1","v":24},{"$f":"KU7+1","v":24},{"$f":"KV7+1","v":25},{"$f":"KW7+1","v":25},{"$f":"KX7+1","v":25},{"$f":"KY7+1","v":25},{"$f":"KZ7+1","v":25},{"$f":"LA7+1","v":25},{"$f":"LB7+1","v":25},{"$f":"LC7+1","v":25},{"$f":"LD7+1","v":25},{"$f":"LE7+1","v":25},{"$f":"LF7+1","v":25},{"$f":"LG7+1","v":25}]
[null,null,"Cible","Atteint","%",{"$f":"Cycle_calcul_VAN","v":20},{"$f":"-(EcheancierMois+VariationMois)","v":-24},{"$f":"G$3+1","v":-23},{"$f":"H$3+1","v":-22},{"$f":"I$3+1","v":-21},{"$f":"J$3+1","v":-20},{"$f":"K$3+1","v":-19},{"$f":"L$3+1","v":-18},{"$f":"M$3+1","v":-17},{"$f":"N$3+1","v":-16},{"$f":"O$3+1","v":-15},{"$f":"P$3+1","v":-14},{"$f":"Q$3+1","v":-13},{"$f":"R$3+1","v":-12},{"$f":"S$3+1","v":-11},{"$f":"T$3+1","v":-10},{"$f":"U$3+1","v":-9},{"$f":"V$3+1","v":-8},{"$f":"W$3+1","v":-7},-6,-5,-4,{"$f":"AA$3+1","v":-3},{"$f":"AB$3+1","v":-2},-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
["Économies de coûts d'énergie réelles",null,{"$f":"VAN_econ_proj!$C$5","v":0},{"$f":"SUM(Econ_AdS_2)","v":0},{"$f":"IFERROR(D9/C9,\"\")","v":""},{"$f":"NPV(TA_mensuel_eq,G9:LS9,G10:INDIRECT(ADDRESS(MATCH(C10,$C$1:$C$48,0),MATCH(Cycle_calcul_VAN*12,A8:LS8),,TRUE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF4","v":0},{"$f":"AG4","v":0},0,0,0,0,0,0,0,0,0,0]
["Économies de coûts d'énergie projetées",null,2,{"$f":"SUM(G10:HC10)","v":0},{"$f":"SUM(G9:HC9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BD8>$B7*12,HLOOKUP(BD8-(BD7-$B7)*12,Table_AdS_2,2,FALSE),\"\")","v":0},{"$f":"IF(BE8>$B7*12,HLOOKUP(BE8-(BE2-$B7)*12,Table_AdS_2,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CB8>$B7*12,HLOOKUP(CB8-(CB7-$B7)*12,Table_AdS_2,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DH8>$B7*12,HLOOKUP(DH8-(DH7-$B7)*12,Table_AdS_2,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EN8>$B7*12,HLOOKUP(EN8-(EN7-$B7)*12,Table_AdS_2,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FT8>$B7*12,HLOOKUP(FT8-(FT7-$B7)*12,Table_AdS_2,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GZ8>$B7*12,HLOOKUP(GZ8-(GZ7-$B7)*12,Table_AdS_2,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF8>$B7*12,HLOOKUP(IF8-(IF7-$B7)*12,Table_AdS_2,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JL8>$B7*12,HLOOKUP(JL8-(JL7-$B7)*12,Table_AdS_2,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["AdS",{"$f":"B7+1","v":3},null,null,null,"Valeur\nactuelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de commencement",1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"IZ12+1","v":21},{"$f":"JA12+1","v":21},{"$f":"JB12+1","v":21},{"$f":"JC12+1","v":21},{"$f":"JD12+1","v":21},{"$f":"JE12+1","v":21},{"$f":"JF12+1","v":21},{"$f":"JG12+1","v":21},{"$f":"JH12+1","v":21},{"$f":"JI12+1","v":21},{"$f":"JJ12+1","v":21},{"$f":"JK12+1","v":21},{"$f":"JL12+1","v":22},{"$f":"JM12+1","v":22},{"$f":"JN12+1","v":22},{"$f":"JO12+1","v":22},{"$f":"JP12+1","v":22},{"$f":"JQ12+1","v":22},{"$f":"JR12+1","v":22},{"$f":"JS12+1","v":22},{"$f":"JT12+1","v":22},{"$f":"JU12+1","v":22},{"$f":"JV12+1","v":22},{"$f":"JW12+1","v":22},{"$f":"JX12+1","v":23},{"$f":"JY12+1","v":23},{"$f":"JZ12+1","v":23},{"$f":"KA12+1","v":23},{"$f":"KB12+1","v":23},{"$f":"KC12+1","v":23},{"$f":"KD12+1","v":23},{"$f":"KE12+1","v":23},{"$f":"KF12+1","v":23},{"$f":"KG12+1","v":23},{"$f":"KH12+1","v":23},{"$f":"KI12+1","v":23},{"$f":"KJ12+1","v":24},{"$f":"KK12+1","v":24},{"$f":"KL12+1","v":24},{"$f":"KM12+1","v":24},{"$f":"KN12+1","v":24},{"$f":"KO12+1","v":24},{"$f":"KP12+1","v":24},{"$f":"KQ12+1","v":24},{"$f":"KR12+1","v":24},{"$f":"KS12+1","v":24},{"$f":"KT12+1","v":24},{"$f":"KU12+1","v":24},{"$f":"KV12+1","v":25},{"$f":"KW12+1","v":25},{"$f":"KX12+1","v":25},{"$f":"KY12+1","v":25},{"$f":"KZ12+1","v":25},{"$f":"LA12+1","v":25},{"$f":"LB12+1","v":25},{"$f":"LC12+1","v":25},{"$f":"LD12+1","v":25},{"$f":"LE12+1","v":25},{"$f":"LF12+1","v":25},{"$f":"LG12+1","v":25}]
[null,null,"Cible","Atteint","%",{"$f":"Cycle_calcul_VAN","v":20},{"$f":"-(EcheancierMois+VariationMois)","v":-24},{"$f":"G$3+1","v":-23},{"$f":"H$3+1","v":-22},{"$f":"I$3+1","v":-21},{"$f":"J$3+1","v":-20},{"$f":"K$3+1","v":-19},{"$f":"L$3+1","v":-18},{"$f":"M$3+1","v":-17},{"$f":"N$3+1","v":-16},{"$f":"O$3+1","v":-15},{"$f":"P$3+1","v":-14},{"$f":"Q$3+1","v":-13},{"$f":"R$3+1","v":-12},{"$f":"S$3+1","v":-11},{"$f":"T$3+1","v":-10},{"$f":"U$3+1","v":-9},{"$f":"V$3+1","v":-8},{"$f":"W$3+1","v":-7},-6,-5,-4,{"$f":"AA$3+1","v":-3},{"$f":"AB$3+1","v":-2},-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
["Économies de coûts d'énergie réelles",null,{"$f":"VAN_econ_proj!$C$5","v":0},{"$f":"SUM(Econ_AdS_3)","v":0},{"$f":"IFERROR(D14/C14,\"\")","v":""},{"$f":"NPV(TA_mensuel_eq,G14:LS14,G15:INDIRECT(ADDRESS(MATCH(C15,$C$1:$C$48,0),MATCH(Cycle_calcul_VAN*12,A13:LS13),,TRUE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF9","v":0},{"$f":"AG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Économies de coûts d'énergie projetées",null,3,{"$f":"SUM(G15:HC15)","v":0},{"$f":"SUM(G14:HC14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP13>$B12*12,HLOOKUP(BP13-(BP12-$B12)*12,Table_AdS_3,2,FALSE),\"\")","v":0},{"$f":"IF(BQ13>$B12*12,HLOOKUP(BQ13-(BQ12-$B12)*12,Table_AdS_3,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CB13>$B12*12,HLOOKUP(CB13-(CB12-$B12)*12,Table_AdS_3,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EB13>$B12*12,HLOOKUP(EB13-(EB12-$B12)*12,Table_AdS_3,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GN13>$B12*12,HLOOKUP(GN13-(GN12-$B12)*12,Table_AdS_3,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IZ13>$B12*12,HLOOKUP(IZ13-(IZ12-$B12)*12,Table_AdS_3,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JL13>$B12*12,HLOOKUP(JL13-(JL12-$B12)*12,Table_AdS_3,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["AdS",{"$f":"B12+1","v":4},null,null,null,"Valeur\nactuelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de commencement",1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"IZ17+1","v":21},{"$f":"JA17+1","v":21},{"$f":"JB17+1","v":21},{"$f":"JC17+1","v":21},{"$f":"JD17+1","v":21},{"$f":"JE17+1","v":21},{"$f":"JF17+1","v":21},{"$f":"JG17+1","v":21},{"$f":"JH17+1","v":21},{"$f":"JI17+1","v":21},{"$f":"JJ17+1","v":21},{"$f":"JK17+1","v":21},{"$f":"JL17+1","v":22},{"$f":"JM17+1","v":22},{"$f":"JN17+1","v":22},{"$f":"JO17+1","v":22},{"$f":"JP17+1","v":22},{"$f":"JQ17+1","v":22},{"$f":"JR17+1","v":22},{"$f":"JS17+1","v":22},{"$f":"JT17+1","v":22},{"$f":"JU17+1","v":22},{"$f":"JV17+1","v":22},{"$f":"JW17+1","v":22},{"$f":"JX17+1","v":23},{"$f":"JY17+1","v":23},{"$f":"JZ17+1","v":23},{"$f":"KA17+1","v":23},{"$f":"KB17+1","v":23},{"$f":"KC17+1","v":23},{"$f":"KD17+1","v":23},{"$f":"KE17+1","v":23},{"$f":"KF17+1","v":23},{"$f":"KG17+1","v":23},{"$f":"KH17+1","v":23},{"$f":"KI17+1","v":23},{"$f":"KJ17+1","v":24},{"$f":"KK17+1","v":24},{"$f":"KL17+1","v":24},{"$f":"KM17+1","v":24},{"$f":"KN17+1","v":24},{"$f":"KO17+1","v":24},{"$f":"KP17+1","v":24},{"$f":"KQ17+1","v":24},{"$f":"KR17+1","v":24},{"$f":"KS17+1","v":24},{"$f":"KT17+1","v":24},{"$f":"KU17+1","v":24},{"$f":"KV17+1","v":25},{"$f":"KW17+1","v":25},{"$f":"KX17+1","v":25},{"$f":"KY17+1","v":25},{"$f":"KZ17+1","v":25},{"$f":"LA17+1","v":25},{"$f":"LB17+1","v":25},{"$f":"LC17+1","v":25},{"$f":"LD17+1","v":25},{"$f":"LE17+1","v":25},{"$f":"LF17+1","v":25},{"$f":"LG17+1","v":25}]
["Échéancier --->",null,"Cible","Atteint","%",{"$f":"Cycle_calcul_VAN","v":20},{"$f":"-(EcheancierMois+VariationMois)","v":-24},{"$f":"G$3+1","v":-23},{"$f":"H$3+1","v":-22},{"$f":"I$3+1","v":-21},{"$f":"J$3+1","v":-20},{"$f":"K$3+1","v":-19},{"$f":"L$3+1","v":-18},{"$f":"M$3+1","v":-17},{"$f":"N$3+1","v":-16},{"$f":"O$3+1","v":-15},{"$f":"P$3+1","v":-14},{"$f":"Q$3+1","v":-13},{"$f":"R$3+1","v":-12},{"$f":"S$3+1","v":-11},{"$f":"T$3+1","v":-10},{"$f":"U$3+1","v":-9},{"$f":"V$3+1","v":-8},{"$f":"W$3+1","v":-7},-6,-5,-4,{"$f":"AA$3+1","v":-3},{"$f":"AB$3+1","v":-2},-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
["Économies de coûts d'énergie réelles",null,{"$f":"VAN_econ_proj!$C$5","v":0},{"$f":"SUM(Econ_AdS_4)","v":0},{"$f":"IFERROR(D19/C19,\"\")","v":""},{"$f":"NPV(TA_mensuel_eq,G19:LS19,G20:INDIRECT(ADDRESS(MATCH(C20,$C$1:$C$48,0),MATCH(Cycle_calcul_VAN*12,A18:LS18),,TRUE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF14","v":0},{"$f":"AG14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD14","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Économies de coûts d'énergie projetées",null,4,{"$f":"SUM(G20:HC20)","v":0},{"$f":"SUM(G19:HC19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=1,HLOOKUP(AR18-(ROUNDUP(AR18/12,0)-1)*12,$AF$3:$DK$5,2,#REF!),\"\")","v":""},{"$f":"IF($B17=1,HLOOKUP(AS18-(ROUNDUP(AS18/12,0)-1)*12,$AF$3:$DK$5,2,AG20),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB18>$B17*12,HLOOKUP(CB18-(CB17-$B17)*12,Table_AdS_4,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DH18>$B17*12,HLOOKUP(DH18-(DH17-$B17)*12,Table_AdS_4,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EN18>$B17*12,HLOOKUP(EN18-(EN17-$B17)*12,Table_AdS_4,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FT18>$B17*12,HLOOKUP(FT18-(FT17-$B17)*12,Table_AdS_4,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GZ18>$B17*12,HLOOKUP(GZ18-(GZ17-$B17)*12,Table_AdS_4,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF18>$B17*12,HLOOKUP(IF18-(IF17-$B17)*12,Table_AdS_4,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JL18>$B17*12,HLOOKUP(JL18-(JL17-$B17)*12,Table_AdS_4,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["AdS",{"$f":"B17+1","v":5},null,null,null,"Valeur\nactuelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de commencement",1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"IZ22+1","v":21},{"$f":"JA22+1","v":21},{"$f":"JB22+1","v":21},{"$f":"JC22+1","v":21},{"$f":"JD22+1","v":21},{"$f":"JE22+1","v":21},{"$f":"JF22+1","v":21},{"$f":"JG22+1","v":21},{"$f":"JH22+1","v":21},{"$f":"JI22+1","v":21},{"$f":"JJ22+1","v":21},{"$f":"JK22+1","v":21},{"$f":"JL22+1","v":22},{"$f":"JM22+1","v":22},{"$f":"JN22+1","v":22},{"$f":"JO22+1","v":22},{"$f":"JP22+1","v":22},{"$f":"JQ22+1","v":22},{"$f":"JR22+1","v":22},{"$f":"JS22+1","v":22},{"$f":"JT22+1","v":22},{"$f":"JU22+1","v":22},{"$f":"JV22+1","v":22},{"$f":"JW22+1","v":22},{"$f":"JX22+1","v":23},{"$f":"JY22+1","v":23},{"$f":"JZ22+1","v":23},{"$f":"KA22+1","v":23},{"$f":"KB22+1","v":23},{"$f":"KC22+1","v":23},{"$f":"KD22+1","v":23},{"$f":"KE22+1","v":23},{"$f":"KF22+1","v":23},{"$f":"KG22+1","v":23},{"$f":"KH22+1","v":23},{"$f":"KI22+1","v":23},{"$f":"KJ22+1","v":24},{"$f":"KK22+1","v":24},{"$f":"KL22+1","v":24},{"$f":"KM22+1","v":24},{"$f":"KN22+1","v":24},{"$f":"KO22+1","v":24},{"$f":"KP22+1","v":24},{"$f":"KQ22+1","v":24},{"$f":"KR22+1","v":24},{"$f":"KS22+1","v":24},{"$f":"KT22+1","v":24},{"$f":"KU22+1","v":24},{"$f":"KV22+1","v":25},{"$f":"KW22+1","v":25},{"$f":"KX22+1","v":25},{"$f":"KY22+1","v":25},{"$f":"KZ22+1","v":25},{"$f":"LA22+1","v":25},{"$f":"LB22+1","v":25},{"$f":"LC22+1","v":25},{"$f":"LD22+1","v":25},{"$f":"LE22+1","v":25},{"$f":"LF22+1","v":25},{"$f":"LG22+1","v":25}]
[null,null,"Cible","Atteint","%",{"$f":"Cycle_calcul_VAN","v":20},{"$f":"-(EcheancierMois+VariationMois)","v":-24},{"$f":"G$3+1","v":-23},{"$f":"H$3+1","v":-22},{"$f":"I$3+1","v":-21},{"$f":"J$3+1","v":-20},{"$f":"K$3+1","v":-19},{"$f":"L$3+1","v":-18},{"$f":"M$3+1","v":-17},{"$f":"N$3+1","v":-16},{"$f":"O$3+1","v":-15},{"$f":"P$3+1","v":-14},{"$f":"Q$3+1","v":-13},{"$f":"R$3+1","v":-12},{"$f":"S$3+1","v":-11},{"$f":"T$3+1","v":-10},{"$f":"U$3+1","v":-9},{"$f":"V$3+1","v":-8},{"$f":"W$3+1","v":-7},-6,-5,-4,{"$f":"AA$3+1","v":-3},{"$f":"AB$3+1","v":-2},-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
["Économies de coûts d'énergie réelles",null,{"$f":"VAN_econ_proj!$C$5","v":0},{"$f":"SUM(Econ_AdS_5)","v":0},{"$f":"IFERROR(D24/C24,\"\")","v":""},{"$f":"NPV(TA_mensuel_eq,G24:LS24,G25:INDIRECT(ADDRESS(MATCH(C25,$C$1:$C$48,0),MATCH(Cycle_calcul_VAN*12,A23:JK23),,TRUE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF19","v":0},{"$f":"AG19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD19","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP19","v":0},{"$f":"BQ19","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CA19","v":0}]
["Économies de coûts d'énergie projetées",null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=1,HLOOKUP(AR23-(ROUNDUP(AR23/12,0)-1)*12,$AF$3:$DK$5,2,#REF!),\"\")","v":""},{"$f":"IF($B22=1,HLOOKUP(AS23-(ROUNDUP(AS23/12,0)-1)*12,$AF$3:$DK$5,2,AG25),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN23>$B22*12,HLOOKUP(CN23-(CN22-$B22)*12,Table_AdS_5,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DT23>$B22*12,HLOOKUP(DT23-(DT22-$B22)*12,Table_AdS_5,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EZ23>$B22*12,HLOOKUP(EZ23-(EZ22-$B22)*12,Table_AdS_5,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GF23>$B22*12,HLOOKUP(GF23-(GF22-$B22)*12,Table_AdS_5,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HL23>$B22*12,HLOOKUP(HL23-(HL22-$B22)*12,Table_AdS_5,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IR23>$B22*12,HLOOKUP(IR23-(IR22-$B22)*12,Table_AdS_5,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JL23>$B22*12,HLOOKUP(JL23-(JL22-$B22)*12,Table_AdS_5,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["AdS",{"$f":"B22+1","v":6},null,null,null,"Valeur\nactuelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de commencement",1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"IZ27+1","v":21},{"$f":"JA27+1","v":21},{"$f":"JB27+1","v":21},{"$f":"JC27+1","v":21},{"$f":"JD27+1","v":21},{"$f":"JE27+1","v":21},{"$f":"JF27+1","v":21},{"$f":"JG27+1","v":21},{"$f":"JH27+1","v":21},{"$f":"JI27+1","v":21},{"$f":"JJ27+1","v":21},{"$f":"JK27+1","v":21},{"$f":"JL27+1","v":22},{"$f":"JM27+1","v":22},{"$f":"JN27+1","v":22},{"$f":"JO27+1","v":22},{"$f":"JP27+1","v":22},{"$f":"JQ27+1","v":22},{"$f":"JR27+1","v":22},{"$f":"JS27+1","v":22},{"$f":"JT27+1","v":22},{"$f":"JU27+1","v":22},{"$f":"JV27+1","v":22},{"$f":"JW27+1","v":22},{"$f":"JX27+1","v":23},{"$f":"JY27+1","v":23},{"$f":"JZ27+1","v":23},{"$f":"KA27+1","v":23},{"$f":"KB27+1","v":23},{"$f":"KC27+1","v":23},{"$f":"KD27+1","v":23},{"$f":"KE27+1","v":23},{"$f":"KF27+1","v":23},{"$f":"KG27+1","v":23},{"$f":"KH27+1","v":23},{"$f":"KI27+1","v":23},{"$f":"KJ27+1","v":24},{"$f":"KK27+1","v":24},{"$f":"KL27+1","v":24},{"$f":"KM27+1","v":24},{"$f":"KN27+1","v":24},{"$f":"KO27+1","v":24},{"$f":"KP27+1","v":24},{"$f":"KQ27+1","v":24},{"$f":"KR27+1","v":24},{"$f":"KS27+1","v":24},{"$f":"KT27+1","v":24},{"$f":"KU27+1","v":24},{"$f":"KV27+1","v":25},{"$f":"KW27+1","v":25},{"$f":"KX27+1","v":25},{"$f":"KY27+1","v":25},{"$f":"KZ27+1","v":25},{"$f":"LA27+1","v":25},{"$f":"LB27+1","v":25},{"$f":"LC27+1","v":25},{"$f":"LD27+1","v":25},{"$f":"LE27+1","v":25},{"$f":"LF27+1","v":25},{"$f":"LG27+1","v":25}]
[null,null,"Cible","Atteint","%",{"$f":"Cycle_calcul_VAN","v":20},{"$f":"-(EcheancierMois+VariationMois)","v":-24},{"$f":"G$3+1","v":-23},{"$f":"H$3+1","v":-22},{"$f":"I$3+1","v":-21},{"$f":"J$3+1","v":-20},{"$f":"K$3+1","v":-19},{"$f":"L$3+1","v":-18},{"$f":"M$3+1","v":-17},{"$f":"N$3+1","v":-16},{"$f":"O$3+1","v":-15},{"$f":"P$3+1","v":-14},{"$f":"Q$3+1","v":-13},{"$f":"R$3+1","v":-12},{"$f":"S$3+1","v":-11},{"$f":"T$3+1","v":-10},{"$f":"U$3+1","v":-9},{"$f":"V$3+1","v":-8},{"$f":"W$3+1","v":-7},-6,-5,-4,{"$f":"AA$3+1","v":-3},{"$f":"AB$3+1","v":-2},-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
["Économies de coûts d'énergie réelles",null,{"$f":"VAN_econ_proj!$C$5","v":0},{"$f":"SUM(Econ_AdS_6)","v":0},{"$f":"IFERROR(D29/C29,\"\")","v":""},{"$f":"NPV(TA_mensuel_eq,G29:LS29,G30:INDIRECT(ADDRESS(MATCH(C30,$C$1:$C$48,0),MATCH(Cycle_calcul_VAN*12,A28:LS28),,TRUE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF24","v":0},{"$f":"AG24","v":0},{"$f":"AH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP24","v":0},{"$f":"BQ24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CB24","v":0},{"$f":"CC24","v":0},0,0,0,0,0,0,0,0,0,0]
["Économies de coûts d'énergie projetées",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=1,HLOOKUP(AR28-(ROUNDUP(AR28/12,0)-1)*12,$AF$3:$DK$5,2,#REF!),\"\")","v":""},{"$f":"IF($B27=1,HLOOKUP(AS28-(ROUNDUP(AS28/12,0)-1)*12,$AF$3:$DK$5,2,AG30),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($B27=1,HLOOKUP(BY28-(ROUNDUP(BY28/12,0)-1)*12,$AF$3:$DK$5,2,BM30),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CZ28>$B27*12,HLOOKUP(CZ28-(CZ27-$B27)*12,Table_AdS_6,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EF28>$B27*12,HLOOKUP(EF28-(EF27-$B27)*12,Table_AdS_6,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FL28>$B27*12,HLOOKUP(FL28-(FL27-$B27)*12,Table_AdS_6,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GR28>$B27*12,HLOOKUP(GR28-(GR27-$B27)*12,Table_AdS_6,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HX28>$B27*12,HLOOKUP(HX28-(HX27-$B27)*12,Table_AdS_6,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JD28>$B27*12,HLOOKUP(JD28-(JD27-$B27)*12,Table_AdS_6,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,{"$f":"IF(JL28>$B27*12,HLOOKUP(JL28-(JL27-$B27)*12,Table_AdS_6,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["AdS",{"$f":"B27+1","v":7},null,null,null,"Valeur\nactuelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de commencement",1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"IZ32+1","v":21},{"$f":"JA32+1","v":21},{"$f":"JB32+1","v":21},{"$f":"JC32+1","v":21},{"$f":"JD32+1","v":21},{"$f":"JE32+1","v":21},{"$f":"JF32+1","v":21},{"$f":"JG32+1","v":21},{"$f":"JH32+1","v":21},{"$f":"JI32+1","v":21},{"$f":"JJ32+1","v":21},{"$f":"JK32+1","v":21},{"$f":"JL32+1","v":22},{"$f":"JM32+1","v":22},{"$f":"JN32+1","v":22},{"$f":"JO32+1","v":22},{"$f":"JP32+1","v":22},{"$f":"JQ32+1","v":22},{"$f":"JR32+1","v":22},{"$f":"JS32+1","v":22},{"$f":"JT32+1","v":22},{"$f":"JU32+1","v":22},{"$f":"JV32+1","v":22},{"$f":"JW32+1","v":22},{"$f":"JX32+1","v":23},{"$f":"JY32+1","v":23},{"$f":"JZ32+1","v":23},{"$f":"KA32+1","v":23},{"$f":"KB32+1","v":23},{"$f":"KC32+1","v":23},{"$f":"KD32+1","v":23},{"$f":"KE32+1","v":23},{"$f":"KF32+1","v":23},{"$f":"KG32+1","v":23},{"$f":"KH32+1","v":23},{"$f":"KI32+1","v":23},{"$f":"KJ32+1","v":24},{"$f":"KK32+1","v":24},{"$f":"KL32+1","v":24},{"$f":"KM32+1","v":24},{"$f":"KN32+1","v":24},{"$f":"KO32+1","v":24},{"$f":"KP32+1","v":24},{"$f":"KQ32+1","v":24},{"$f":"KR32+1","v":24},{"$f":"KS32+1","v":24},{"$f":"KT32+1","v":24},{"$f":"KU32+1","v":24},{"$f":"KV32+1","v":25},{"$f":"KW32+1","v":25},{"$f":"KX32+1","v":25},{"$f":"KY32+1","v":25},{"$f":"KZ32+1","v":25},{"$f":"LA32+1","v":25},{"$f":"LB32+1","v":25},{"$f":"LC32+1","v":25},{"$f":"LD32+1","v":25},{"$f":"LE32+1","v":25},{"$f":"LF32+1","v":25},{"$f":"LG32+1","v":25}]
[null,null,"Cible","Atteint","%",{"$f":"Cycle_calcul_VAN","v":20},{"$f":"-(EcheancierMois+VariationMois)","v":-24},{"$f":"G$3+1","v":-23},{"$f":"H$3+1","v":-22},{"$f":"I$3+1","v":-21},{"$f":"J$3+1","v":-20},{"$f":"K$3+1","v":-19},{"$f":"L$3+1","v":-18},{"$f":"M$3+1","v":-17},{"$f":"N$3+1","v":-16},{"$f":"O$3+1","v":-15},{"$f":"P$3+1","v":-14},{"$f":"Q$3+1","v":-13},{"$f":"R$3+1","v":-12},{"$f":"S$3+1","v":-11},{"$f":"T$3+1","v":-10},{"$f":"U$3+1","v":-9},{"$f":"V$3+1","v":-8},{"$f":"W$3+1","v":-7},-6,-5,-4,{"$f":"AA$3+1","v":-3},{"$f":"AB$3+1","v":-2},-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
["Économies de coûts d'énergie réelles",null,{"$f":"VAN_econ_proj!$C$5","v":0},{"$f":"SUM(Econ_AdS_7)","v":0},{"$f":"IFERROR(D34/C34,\"\")","v":""},{"$f":"NPV(TA_mensuel_eq,G34:LS34,G35:INDIRECT(ADDRESS(MATCH(C35,$C$1:$C$48,0),MATCH(Cycle_calcul_VAN*12,A33:LS33),,TRUE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF29","v":0},{"$f":"AG29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP29","v":0},{"$f":"BQ29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CB29","v":0},{"$f":"CC29","v":0},0,0,0,0,0,0,0,0,{"$f":"CL29","v":0},0,{"$f":"CN29","v":0},{"$f":"CO29","v":0},0,0,0,0,0,0,0,0,0,0]
["Économies de coûts d'énergie projetées",null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=1,HLOOKUP(AR33-(ROUNDUP(AR33/12,0)-1)*12,$AF$3:$DK$5,2,#REF!),\"\")","v":""},{"$f":"IF($B32=1,HLOOKUP(AS33-(ROUNDUP(AS33/12,0)-1)*12,$AF$3:$DK$5,2,AG35),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($B32=1,HLOOKUP(BY33-(ROUNDUP(BY33/12,0)-1)*12,$AF$3:$DK$5,2,BM35),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($B32=1,HLOOKUP(DE33-(ROUNDUP(DE33/12,0)-1)*12,$AF$3:$DK$5,2,CS35),\"\")","v":""},"","","","","","",{"$f":"IF(DL33>$B32*12,HLOOKUP(DL33-(DL32-$B32)*12,Table_AdS_7,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ER33>$B32*12,HLOOKUP(ER33-(ER32-$B32)*12,Table_AdS_7,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FX33>$B32*12,HLOOKUP(FX33-(FX32-$B32)*12,Table_AdS_7,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HD33>$B32*12,HLOOKUP(HD33-(HD32-$B32)*12,Table_AdS_7,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IJ33>$B32*12,HLOOKUP(IJ33-(IJ32-$B32)*12,Table_AdS_7,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JL33>$B32*12,HLOOKUP(JL33-(JL32-$B32)*12,Table_AdS_7,2,FALSE),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["AdS : Année de suivi pour la conciliation"]

{"sheet":"Conciliation AdS","index":10,"n_rows":42,"n_cols":10,"rows_kept":42,"cut":false,"hidden":false,"merged":[[40,0,41,0],[7,0,7,1],[34,0,38,0],[37,1,38,1],[9,0,9,2],[10,0,10,2],[31,1,31,2],[26,0,32,0],[11,0,11,2]]}
[{"$f":"Identifications!A4","v":"Titre du projet"},{"$f":"Titre_projet","v":0}]
[{"$f":"Identifications!A5","v":"No d'appel d'offres de l'organisme"},{"$f":"No_AppelOffre","v":" "}]
[{"$f":"Identifications!A6","v":"Nom de l'organisme"},{"$f":"Institution","v":0}]
["Entreprise de services écoénergétiques",{"$f":"ESE_adjudicataire","v":0}]
["Responsable du rapport de conciliation",null,null,"AdS : Année de suivi pour la conciliation"]
["Date du rapport de conciliation",{"$f":"TODAY()","v":"2025-11-20"},null,"PdP : Provision de performance"]
[]
["Conciliation de la VAN",null,"AdS",1,{"$f":"D8+1","v":2},3,4,5,6,7]
["Date de commencement",{"$f":"DdC","v":"2022-04-01"},"Date de conciliation",{"$f":"EDATE(DdC,D8*12)","v":"2023-04-01"},"2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01"]
["Économies de coûts d'énergie projetées",null,null,{"$f":"Cible_econ_energie_an","v":0},0,0,0,0,0,0]
["Économies de coûts d'énergie réelles",null,null,{"$f":"IF(D8=1,SUM(Econ_AdS_1),IF(D8=2,SUM(Econ_AdS_2),IF(D8=3,SUM(Econ_AdS_3),IF(D8=4,SUM(Econ_AdS_4),IF(D8=5,SUM(Econ_AdS_5),IF(D8=6,SUM(Econ_AdS_6),IF(D8=7,SUM(Econ_AdS_7),\"Erreur!\")))))))","v":0},{"$f":"IF(E8=1,SUM(Econ_AdS_1),IF(E8=2,SUM(Econ_AdS_2),IF(E8=3,SUM(Econ_AdS_3),IF(E8=4,SUM(Econ_AdS_4),IF(E8=5,SUM(Econ_AdS_5),IF(E8=6,SUM(Econ_AdS_6),IF(E8=7,SUM(Econ_AdS_7),\"Erreur!\")))))))","v":0},0,{"$f":"IF(G8=1,SUM(Econ_AdS_1),IF(G8=2,SUM(Econ_AdS_2),IF(G8=3,SUM(Econ_AdS_3),IF(G8=4,SUM(Econ_AdS_4),IF(G8=5,SUM(Econ_AdS_5),IF(G8=6,SUM(Econ_AdS_6),IF(G8=7,SUM(Econ_AdS_7),\"Erreur!\")))))))","v":0},{"$f":"IF(H8=1,SUM(Econ_AdS_1),IF(H8=2,SUM(Econ_AdS_2),IF(H8=3,SUM(Econ_AdS_3),IF(H8=4,SUM(Econ_AdS_4),IF(H8=5,SUM(Econ_AdS_5),IF(H8=6,SUM(Econ_AdS_6),IF(H8=7,SUM(Econ_AdS_7),\"Erreur!\")))))))","v":0},0,{"$f":"IF(J8=1,SUM(Econ_AdS_1),IF(J8=2,SUM(Econ_AdS_2),IF(J8=3,SUM(Econ_AdS_3),IF(J8=4,SUM(Econ_AdS_4),IF(J8=5,SUM(Econ_AdS_5),IF(J8=6,SUM(Econ_AdS_6),IF(J8=7,SUM(Econ_AdS_7),\"Erreur!\")))))))","v":0}]
["Pourcentage d'atteinte des économies de coûts d'énergie projetées",null,null,{"$f":"IFERROR(D11/D10,\"\")","v":""},{"$f":"IFERROR(E11/E10,\"\")","v":""},"","","","",""]
[]
[null,null,"Valeur du contrat",{"$f":"-Valeur_du_contrat","v":0},0,0,0,0,0,0]
[null,null,"Contribution financière de l'organisme",{"$f":"Contribution_fin","v":0},0,0,0,0,0,0]
[null,null,"Sous-total",{"$f":"SUM(D14:D15)","v":0},0,0,0,0,0,0]
[null,null,"Valeur actuelle du flux des économies de coûts d'énergie réelles",{"$f":"IF(D8=1,VAN_AdS_1,IF(D8=2,VAN_AdS_2,IF(D8=3,VAN_AdS_3,IF(D8=4,VAN_AdS_4,IF(D8=5,VAN_AdS_5,IF(D8=6,VAN_AdS_6,IF(D8=7,\"VAN_AdS_7\",\"Erreur!\")))))))","v":0},{"$f":"IF(E8=1,VAN_AdS_1,IF(E8=2,VAN_AdS_2,IF(E8=3,VAN_AdS_3,IF(E8=4,VAN_AdS_4,IF(E8=5,VAN_AdS_5,IF(E8=6,VAN_AdS_6,IF(E8=7,VAN_AdS_7,\"Erreur!\")))))))","v":0},0,0,0,{"$f":"IF(I8=1,VAN_AdS_1,IF(I8=2,VAN_AdS_2,IF(I8=3,VAN_AdS_3,IF(I8=4,VAN_AdS_4,IF(I8=5,VAN_AdS_5,IF(I8=6,VAN_AdS_6,IF(I8=7,VAN_AdS_7,\"Erreur!\")))))))","v":0},0]
[null,null,"Valeur actuelle de la provision globale pour la maintenance des équipements (PGME)",{"$f":"-VAN_PGME","v":0},0,0,0,0,0,0]
[null,null,"Valeur actuelle du flux des frais de gestion interne",{"$f":"-VAN_FGI","v":0},0,0,0,0,0,0]
[null,null,"Valeur actuelle du flux des aides financières",{"$f":"VLOOKUP(CONCATENATE($C$8,\"-\",D8),Table_VAN_AF,11,FALSE)","v":0},0,0,0,0,0,0]
["VAN réelle",null,"B",{"$f":"SUM(D16:D20)","v":0},0,0,0,0,0,0]
["VAN garantie",null,"A",{"$f":"VAN_Garantie","v":0},0,0,0,0,0,0]
[]
["Solde de la PdP avant conciliation",null,"C",{"$f":"C36","v":0},0,0,0,0,0,0]
["Écart VAN réelle p/r VAN garantie",null,"D = B -A",{"$f":"D21-D22","v":0},0,{"$f":"F21-F22","v":0},0,0,0,0]
["Valeur de conciliation",null,"VC = Somme(C;D)",{"$f":"SUM(D24:D25)","v":0},0,{"$f":"SUM(F24:F25)","v":0},0,0,0,0]
["Paiement de conciliation "," Organisme ---> ESE","Si VC >= 0"]
[null,null,"Max. p/r PdP selon contrat",{"$f":"VLOOKUP(Nbr_AdS/12,PC_Lib_PdP,D8+1,FALSE)","v":0.5},0.75,0.8,0.8,0.8,0.9,1]
[null,null,null,{"$f":"IFERROR(IF(D26>=0,MIN(D26,D28*D24),0),\"s.o.\")","v":0},{"$f":"IFERROR(IF(E26>=0,MIN(E26,E28*E24),0),\"s.o.\")","v":0},{"$f":"IFERROR(IF(F26>=0,MIN(F26,F28*F24),0),\"s.o.\")","v":0},{"$f":"IFERROR(IF(G26>=0,MIN(G26,G28*G24),0),\"s.o.\")","v":0},{"$f":"IFERROR(IF(H26>=0,MIN(H26,H28*H24),0),\"n/a\")","v":0},0,0]
[null,null,"Paiement de l'organisme en faveur de l'ESE",{"$f":"IF(D37<C37,C37-D37,0)","v":0},{"$f":"IF(E37<D37,D37-E37,0)","v":0},{"$f":"IF(F37<E37,E37-F37,0)","v":0},0,0,0,0]
[null,"ESE ---> Organisme","Si VC< 0"]
[null,"Différence  économies des 12 derniers mois",null,{"$f":"D11-D10","v":0},{"$f":"E11-E10","v":0},{"$f":"F11-F10","v":0},{"$f":"G11-G10","v":0},{"$f":"H11-H10","v":0},{"$f":"I11-I10","v":0},{"$f":"J11-J10","v":0}]
[null,null,"Paiement de l'ESE en faveur de l'organisme",{"$f":"ABS(IF(INDIRECT(CONCATENATE(\"VC_\",D8))<0,IF(Nbr_AdS/12=D8,INDIRECT(CONCATENATE(\"VC_\",D8)),MAX(INDIRECT(CONCATENATE(\"VC_\",D8)),D32)),0))","v":0},0,0,{"$f":"ABS(IF(INDIRECT(CONCATENATE(\"VC_\",G8))<0,IF(Nbr_AdS/12=G8,INDIRECT(CONCATENATE(\"VC_\",G8)),MAX(INDIRECT(CONCATENATE(\"VC_\",G8)),G32)),0))","v":0},{"$f":"ABS(IF(INDIRECT(CONCATENATE(\"VC_\",H8))<0,IF(Nbr_AdS/12=H8,INDIRECT(CONCATENATE(\"VC_\",H8)),MAX(INDIRECT(CONCATENATE(\"VC_\",H8)),H32)),0))","v":0},0,0]
[]
["Provision de performance","Solde de la  PdP","Contrat","après","après","après","après","après","après","après"]
[null,"Solde total",{"$f":"Valeur_du_contrat*Pourcentage_PdP","v":0},{"$f":"MAX(0,SUM(D24,-D29,D33))","v":0},0,{"$f":"MAX(0,SUM(F24,-F29,F33))","v":0},{"$f":"MAX(0,SUM(G24,-G29,G33))","v":0},0,0,0]
[null,"Solde de la 1re tranche",{"$f":"MIN(Paramètres!B7,Paramètres!C7*Valeur_du_contrat)","v":0},{"$f":"IF(D33>0,SUM(C37,D33),IF(D36>C37,C37,MAX(D36,SUM(C37,D38))))","v":0},0,{"$f":"IF(F33>0,SUM(E37,F33),IF(F36>E37,E37,MAX(F36,SUM(E37,F38))))","v":0},0,0,0,0]
[null,"Solde de la 2e tranche",null,{"$f":"IF(D29>0,SUM(-D29,C39),C39)","v":0},{"$f":"IF(E29>0,SUM(-E29,D38),D38)","v":0},{"$f":"IF(F29>0,SUM(-F29,E38),E38)","v":0},{"$f":"IF(G29>0,SUM(-G29,F38),F38)","v":0},0,0,0]
[null,null,{"$f":"C36-C37","v":0},{"$f":"MAX(0,D38)","v":0},{"$f":"MAX(0,E38)","v":0},{"$f":"MAX(0,F38)","v":0},0,0,0,0]
[]
["Intérêt dû sur le paiement de conciliation",null,"Taux applicable selon contrat",1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2]
[null,null,"Montant d'intérêt à ajouter au paiement de conciliation de l'organisme",{"$f":"IF(D30<>0,D30*D41,IF(D33<>0,D33*D41,0))","v":0},{"$f":"IF(E30<>0,E30*E41,IF(E33<>0,E33*E41,0))","v":0},{"$f":"IF(F30<>0,F30*F41,IF(F33<>0,F33*F41,0))","v":0},0,0,0,0]

{"sheet":"Aides_fin","index":11,"n_rows":17,"n_cols":13,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["CALCUL DE LA VAN DES AIDES FINANCIÈRES"]
["Date de début de cycle de calcul",{"$f":"Date_signature_contrat","v":"2020-04-01"}]
["Date de commencement (DdC)",{"$f":"DdC","v":"2022-04-01"}]
["Aides financières (valeur nominale totale)",{"$f":"Aides_finan_totales","v":0},null,null,"AdS : Année de suivi pour la conciliation"]
[]
[null,null,null,"DdC","AdS-1","AdS-2","AdS-3","AdS-4","AdS-5","AdS-6","AdS-7"]
[null,null,"Nbre de mois après DdC --->",0,12,24,36,48,60,72,84]
[null,"Date de saisie dans calcul de la VAN --->",{"$f":"B2","v":"2020-04-01"},{"$f":"DdC","v":"2022-04-01"},{"$f":"EDATE(DdC,E7)","v":"2023-04-01"},"2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01"]
[null,"Pourcentages indiqués au moment de l'appel d'offres public --->",0,0.3,0.3,0.4,0,0,0,0,0,"VAN","Valeur nominale"]
[null,"Répartition nominale (contractuelle) de la valeur des aides financières --->",0,{"$f":"$B$4*D9","v":0},{"$f":"$B$4*E9","v":0},{"$f":"$B$4*F9","v":0},0,0,0,0,0,{"$f":"IFERROR(XNPV(TA_annuel,C10:K10,$C$8:$K$8),0)","v":0},{"$f":"SUM(C10:K10)","v":0}]
["Répartition selon les encaissements réels (après 12 mois)","AdS-1",0,{"$f":"D10","v":0},{"$f":"E10","v":0},{"$f":"F10","v":0},0,0,0,0,0,{"$f":"IFERROR(XNPV(TA_annuel,C11:K11,$C$8:$K$8),0)","v":0},{"$f":"SUM(C11:K11)","v":0}]
["Répartition selon les encaissements réels (après 24 mois)","AdS-2",0,{"$f":"D10","v":0},{"$f":"E10","v":0},{"$f":"F10","v":0},0,0,0,0,0,0,{"$f":"SUM(C12:K12)","v":0}]
["Répartition selon les encaissements réels (après 36 mois)","AdS-3",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C13:K13)","v":0}]
["Répartition selon les encaissements réels (après 48 mois)","AdS-4",0,0,0,0,0,0,0,0,0,0,0]
["Répartition selon les encaissements réels (après 48 mois)","AdS-5",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C15:K15)","v":0}]
["Répartition selon les encaissements réels (après 48 mois)","AdS-6",0,0,0,0,0,0,0,0,0,0,0]
["Répartition selon les encaissements réels (après 48 mois)","AdS-7",0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(XNPV(TA_annuel,C17:K17,$C$8:$K$8),0)","v":0},0]

{"sheet":"Frais gestion interne","index":12,"n_rows":11,"n_cols":10,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["CALCUL DE LA VAN DES FRAIS DE GESTION INTERNE"]
["Date de début du cycle de calcul",{"$f":"Date_signature_contrat","v":"2020-04-01"}]
["Date de commencement (DdC)",{"$f":"DdC","v":"2022-04-01"},null,"AdS : Année de suivi pour la conciliation"]
[]
[null,"Date de début du cycle de calcul","Phases approvisionnement et implantation","AdS-1","AdS-2","AdS-3","AdS-4","AdS-5","AdS-6","AdS-7"]
["Nbre de mois après DdC",null,0,12,24,36,48,60,72,84]
["Date de saisie dans calcul de la VAN",{"$f":"B2","v":"2020-04-01"},{"$f":"EDATE($B$3,C6)","v":"2022-04-01"},{"$f":"EDATE($B$3,D6)","v":"2023-04-01"},{"$f":"EDATE($B$3,E6)","v":"2024-04-01"},"2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01"]
["Frais de gestion interne",0,{"$f":"ROUNDUP(MAX(25000,HLOOKUP(C6,TP_FSP,2,FALSE)*Cible_econ_energie_an),-2)*0+HLOOKUP(C6,TP_FSP,2,FALSE)","v":0},{"$f":"ROUNDUP(IF(Nbr_AdS>=D6,HLOOKUP(D6,TP_FSP,2,FALSE),0)*Cible_econ_energie_an,-2)*0+HLOOKUP(D6,TP_FSP,2,FALSE)","v":0},0,0,0,0,0,0]
[]
["Valeur en dollars courants :",{"$f":"SUM(B8:K8)","v":0}]
["VAN :",{"$f":"IFERROR(XNPV(TA_annuel,C8:J8,C7:J7),0)","v":0}]

{"sheet":"PGME","index":13,"n_rows":42,"n_cols":32,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["CALCUL DE LA VAN DE LA PROVISION GLOBALE POUR LA MAINTENANCE DES ÉQUIPEMENTS *** CALCUL DE LA VAN DE LA PROVISION GLOBALE POUR LA MAINTENANCE DES ÉQUIPEMENTS *** CALCUL DE LA VAN DE LA PROVISION GLOBALE POUR LA MAINTENANCE DES ÉQUIPEMENTS *** CALCUL DE LA VAN DE LA PROVISION GLOBALE POUR LA MAINTENANCE DES ÉQUIPEMENTS"]
["Date de début du cycle de calcul",null,{"$f":"Date_signature_contrat","v":"2020-04-01"},null,"Valeur en dollars courants",{"$f":"SUM(C9:AF9)","v":0}]
["Date de commencement (DdC)",null,{"$f":"DdC","v":"2022-04-01"},null,"VAN",{"$f":"IFERROR(XNPV(TA_annuel,B9:AF9,B8:AF8),0)","v":0}]
["Provision globale pour la maintenance des équipements",{"$f":"Pourcentage_PGME","v":0.01},{"$f":"Pourcentage_PGME*Valeur_du_contrat","v":0}]
[]
[null,"Date de début du cycle de calcul","AdS-1","AdS-2","AdS-3","AdS-4","AdS-5","AdS-6","AdS-7","AdS-8","AdS-9","AdS-10","AdS-11","AdS-12","AdS-13","AdS-14","AdS-15","AdS-16","AdS-17","AdS-18","AdS-19","AdS-20","AdS-21","AdS-22","AdS-23","AdS-24","AdS-25","AdS-26","AdS-27","AdS-28","AdS-29","AdS-30"]
["Nbre de mois après DdC",null,12,{"$f":"C7+12","v":24},{"$f":"D7+12","v":36},48,60,72,84,96,108,120,132,144,156,168,180,192,204,216,228,240,252,264,276,288,300,312,324,336,348,360]
["Date de saisie dans calcul de la VAN",{"$f":"C2","v":"2020-04-01"},{"$f":"EDATE($C$3,C7)","v":"2023-04-01"},"2024-04-01",{"$f":"EDATE($C$3,E7)","v":"2025-04-01"},"2026-04-01","2027-04-01","2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01","2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01","2038-04-01","2039-04-01","2040-04-01","2041-04-01","2042-04-01","2043-04-01","2044-04-01","2045-04-01","2046-04-01","2047-04-01","2048-04-01","2049-04-01","2050-04-01","2051-04-01","2052-04-01"]
["Provision annuelle",0,{"$f":"IF(C7/12<=Cycle_calcul_VAN,PGME,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["Date de début du cycle de calcul",null,{"$f":"Date_signature_contrat","v":"2020-04-01"}]
["Date de commencement",null,{"$f":"DdC","v":"2022-04-01"}]
["Provision globale pour la maintenance des équipements",{"$f":"Pourcentage_PGME","v":0.01},{"$f":"Pourcentage_PGME*Valeur_du_contrat","v":0},null,"AdS : Année de suivi pour la conciliation"]
[]
[null,"Date de début du cycle de calcul",{"$f":"C6","v":"AdS-1"},"AdS-2","AdS-3","AdS-4","AdS-5"]
["Nbre de mois après DdC",null,{"$f":"C7","v":12},24,36,48,60]
["Date de saisie dans calcul de la VAN",{"$f":"$B$8","v":"2020-04-01"},{"$f":"C8","v":"2023-04-01"},"2024-04-01","2025-04-01","2026-04-01","2027-04-01"]
["Provision annuelle",{"$f":"$B$9","v":0},{"$f":"C9","v":0},0,0,0,0]
[null,"Date de début du cycle de calcul",{"$f":"H6","v":"AdS-6"},"AdS-7","AdS-8","AdS-9","AdS-10"]
["Nbre d'années après DdC",null,72,84,96,108,120]
["Date de saisie dans calcul de la VAN",{"$f":"$B$8","v":"2020-04-01"},"2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01"]
["Provision annuelle",{"$f":"$B$9","v":0},0,0,0,0,0]
[null,"Date de début du cycle de calcul",{"$f":"M6","v":"AdS-11"},"AdS-12","AdS-13","AdS-14","AdS-15"]
["Nbre d'années après DdC",null,132,144,156,168,180]
["Date de saisie dans calcul de la VAN",{"$f":"$B$8","v":"2020-04-01"},"2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01"]
["Provision annuelle",{"$f":"$B$9","v":0},0,0,0,0,0]
[null,"Date de début du cycle de calcul",{"$f":"R6","v":"AdS-16"},"AdS-17","AdS-18","AdS-19","AdS-20"]
["Nbre d'années après DdC",null,192,204,216,228,240]
["Date de saisie dans calcul de la VAN",{"$f":"$B$8","v":"2020-04-01"},"2038-04-01","2039-04-01","2040-04-01","2041-04-01","2042-04-01"]
["Provision annuelle",{"$f":"$B$9","v":0},0,0,0,0,0]
[null,"Date de début du cycle de calcul",{"$f":"W6","v":"AdS-21"},"AdS-22","AdS-23","AdS-24","AdS-25"]
["Nbre d'années après DdC",null,252,264,276,288,300]
["Date de saisie dans calcul de la VAN",{"$f":"$B$8","v":"2020-04-01"},"2043-04-01","2044-04-01","2045-04-01","2046-04-01","2047-04-01"]
["Provision annuelle",{"$f":"$B$9","v":0},0,0,0,0,0]
[null,"Date de début du cycle de calcul",{"$f":"AB6","v":"AdS-26"},"AdS-27","AdS-28","AdS-29","AdS-30"]
["Nbre d'années après DdC",null,312,324,336,348,360]
["Date de saisie dans calcul de la VAN",{"$f":"$B$8","v":"2020-04-01"},"2048-04-01","2049-04-01","2050-04-01","2051-04-01","2052-04-01"]
["Provision annuelle",{"$f":"$B$9","v":0},0,0,0,0,0]

{"sheet":"Validation","index":14,"n_rows":69,"n_cols":5,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[null,"À l'usage exclusif de l'organisme"]
[null,"Titre du projet",{"$f":"Titre_projet","v":0}]
[null,"No d'appel d'offres de l'organisme",{"$f":"Identifications!B5","v":" "}]
[null,"Nom de l'organisme",{"$f":"Institution","v":0}]
[]
[null,"Nom du soumissionnaire A"]
[null,"Date et heure de validation"]
[null,"Nom du fichier"]
[null,null,"Fichier du soumissionnaire A","Fichier de contrôle de l'organisme","Résultat de la comparaison"]
[null,"Valeur du contrat",null,null,{"$f":"IF(D10=0,\"\",IF(D10=C10,\"Pas d'écart\",\"Écart\"))","v":""}]
[null,"Frais de gestion interne",null,null,{"$f":"IF(D11=0,\"\",IF(D11=C11,\"Pas d'écart\",\"Écart\"))","v":""}]
[null,"Provision globale pour la maintenance des équipements (PGME), base annuelle",null,null,""]
[null,"Économies de coûts d'énergie projetées (annuelles)",null,null,""]
[null,"Contribution financière de l'organisme",null,null,""]
[null,"Aides financières",null,null,""]
[null,"Valeur actuelle nette garantie",null,null,""]
[null,"Période de retour sur investissement",null,null,""]
[]
[null,"Nom du soumissionnaire B"]
[null,"Date et heure de validation"]
[null,"Nom du fichier"]
[null,null,"Fichier du soumissionnaire B","Fichier de contrôle de l'organisme","Résultat de la comparaison"]
[null,"Valeur du contrat",null,null,{"$f":"IF(D23=0,\"\",IF(D23=C23,\"Pas d'écart\",\"Écart\"))","v":""}]
[null,"Frais de gestion interne",null,null,{"$f":"IF(D24=0,\"\",IF(D24=C24,\"Pas d'écart\",\"Écart\"))","v":""}]
[null,"Provision globale pour la maintenance des équipements (PGME), base annuelle",null,null,""]
[null,"Économies de coûts d'énergie projetées (annuelles)",null,null,""]
[null,"Contribution financière de l'organisme",null,null,""]
[null,"Aides financières",null,null,""]
[null,"Valeur actuelle nette garantie",null,null,""]
[null,"Période de retour sur investissement",null,null,""]
[]
[null,"Nom du soumissionnaire C"]
[null,"Date et heure de validation"]
[null,"Nom du fichier"]
[null,null,"Fichier du soumissionnaire C","Fichier de contrôle de l'organisme","Résultat de la comparaison"]
[null,"Valeur du contrat",null,null,{"$f":"IF(D36=0,\"\",IF(D36=C36,\"Pas d'écart\",\"Écart\"))","v":""}]
[null,"Frais de gestion interne",null,null,{"$f":"IF(D37=0,\"\",IF(D37=C37,\"Pas d'écart\",\"Écart\"))","v":""}]
[null,"Provision globale pour la maintenance des équipements (PGME), base annuelle",null,null,""]
[null,"Économies de coûts d'énergie projetées (annuelles)",null,null,""]
[null,"Contribution financière de l'organisme",null,null,""]
[" ","Aides financières",null,null,""]
[null,"Valeur actuelle nette garantie",null,null,""]
[null,"Période de retour sur investissement",null,null,""]
[]
[null,"Nom du soumissionnaire D"]
[null,"Date et heure de validation"]
[null,"Nom du fichier"]
[null,null,"Fichier du soumissionnaire D","Fichier de contrôle de l'organisme","Résultat de la comparaison"]
[null,"Valeur du contrat",null,null,{"$f":"IF(D49=0,\"\",IF(D49=C49,\"Pas d'écart\",\"Écart\"))","v":""}]
[null,"Frais de gestion interne",null,null,{"$f":"IF(D50=0,\"\",IF(D50=C50,\"Pas d'écart\",\"Écart\"))","v":""}]
[null,"Provision globale pour la maintenance des équipements (PGME), base annuelle",null,null,""]
[null,"Économies de coûts d'énergie projetées (annuelles)",null,null,""]
[null,"Contribution financière de l'organisme",null,null,""]
[" ","Aides financières",null,null,""]
[null,"Valeur actuelle nette garantie",null,null,""]
[null,"Période de retour sur investissement",null,null,""]
[]
[null,"Nom du soumissionnaire E"]
[null,"Date et heure de validation"]
[null,"Nom du fichier"]
[null,null,"Fichier du soumissionnaire D","Fichier de contrôle de l'organisme","Résultat de la comparaison"]
[null,"Valeur du contrat",null,null,{"$f":"IF(D62=0,\"\",IF(D62=C62,\"Pas d'écart\",\"Écart\"))","v":""}]
[null,"Frais de gestion interne",null,null,{"$f":"IF(D63=0,\"\",IF(D63=C63,\"Pas d'écart\",\"Écart\"))","v":""}]
[null,"Provision globale pour la maintenance des équipements (PGME), base annuelle",null,null,""]
[null,"Économies de coûts d'énergie projetées (annuelles)",null,null,""]
[null,"Contribution financière de l'organisme",null,null,""]
[null,"Aides financières",null,null,""]
[null,"Valeur actuelle nette garantie",null,null,""]
[null,"Période de retour sur investissement",null,null,""]