{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Chiffrage au 23-jan-2026"],"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 23-jan-2026","index":0,"n_rows":9,"n_cols":8,"rows_kept":9,"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"]