{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Chiffrage au 03-fev-2025","itération 1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Chiffrage au 03-fev-2025","index":0,"n_rows":11,"n_cols":14,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,"M1","M2","M3","Durée JH","Durée x Cout JH",null,"Cout JH"]
["DEV1",19,20,20,{"$f":"SUM(B3:D3)","v":59},{"$f":"E3*$H$3","v":19470},null,330]
["DEV2",0,20,20,{"$f":"SUM(B4:D4)","v":40},{"$f":"E4*$H$3","v":13200}]
[null,null,null,"Durée Total",{"$f":"SUM(E3:E4)","v":99}]
[{"$nulls":4},"Cout en JH",{"$f":"SUM(F3:F4)","v":32670}]
[{"$nulls":5},{"$f":"F6*(1+G7)","v":34303.5},0.05,"contingence"]
[{"$nulls":4},"Cout interne",{"$f":"F7*(1+G8)","v":38419.920000000006},0.12,"garantie"]
[{"$nulls":4},"Prix client",{"$f":"F8/(1-G9)","v":54885.600000000013},0.3,"marge"]
[]
[{"$nulls":13},"valeur du point de ffficulté en h"]

{"sheet":"itération 1","index":1,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[{"$nulls":7},{"$f":"20*8","v":160}]
[null,"Rubrique ","fonction","difficulté","somme cout",null,null,"cout difficulté en heure"]
[null,"gestion utilisateur","userstate",8,{"$f":"D3*$H$3","v":12},null,null,1.5]
[null,null,"user",11,{"$f":"D4*$H$3","v":16.5},{"$f":"SUM(E3:E4)","v":28.5},null,1.2]
[null,null,"inscription",4,6]
[null,null,"abonnement",5,7.5]
[null,null,"suspension de compte",8,12,null,null,"prix dev"]
[null,null,"audit compte administrateur",5,7.5,null,null,330]
[null,null,"compte maitre",8,12]
[null,null,"page utilisateur",6,9]
[null,"Total utilisateur",null,null,{"$f":"SUM(E3:E10)","v":82.5},{"$f":"E11*$H$8","v":27225}]
[null,"gestion message","page message",24,36]
[null,"fil de message","message",3,4.5]
[null,null,"message decorator",1,1.5]
[null,null,"message thread",3,4.5]
[null,null,"image message ",3,4.5]
[null,null,"text message",3,4.5]
[null,null,"admin message decorator",3,4.5]
[null,"page utilisateur","opérations utilisateur",8,12]
[null,"page administrateur","opérations administrateur",4,6]
[null,null,"notifications",7,{"$f":"D21*$H$3","v":10.5}]
[null,"Total message",null,null,{"$f":"SUM(E12:E21)","v":88.5},{"$f":"E22*$H$8","v":29205}]
[null,"Grand Total",null,null,{"$f":"SUM(E11,E22)","v":171},{"$f":"E23*$H$8","v":56430}]
[]
[null,"Recette","6 fonctions à valider avec le client",6,{"$f":"D25*H4","v":7.1999999999999993},{"$f":"E25*$H$8","v":2375.9999999999995}]
[]
[{"$nulls":4},"Contingence",{"$f":"F23*G27","v":2821.5},0.05]
[{"$nulls":4},"Marge",{"$f":"F23*G28","v":16929},0.3]
[{"$nulls":4},"Garantie",{"$f":"F23*G29","v":6771.5999999999995},0.12]
[{"$nulls":4},"Prix",{"$f":"SUM(F25,F27,F28,F29,F23)","v":85328.1}]