{"text_format":"2","workbook":"xls","n_sheets":4,"sheets":["Récap SDP","A.1. Installations de chantier","A.2. Signalisation de Chantier","A.3. Constat d'huissier"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":78,"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","formulas":"cached_only"}

{"sheet":"Récap SDP","index":0,"n_rows":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":false,"merged":[[63,3,63,4],[63,5,63,6]],"flags":["formulas_cached_only"]}
["RECAPITULATION des DEBOURSES\nCalcul du coefficient des frais généraux de chantier"]
[]
["DE",null,null,"TOTAL des DEBOURSES "]
["N°","Unité","Q","Main d'oeuvre","Matériel","Fournitures","Sous-Traitance","TOTAL"]
[]
["A.1","ft",1,498,4350,1500,0,6348]
["A.2"]
["A.3"]
["A.4"]
["A.5"]
["A.6"]
["A.7"]
["A.8"]
["A.9"]
["A.10"]
["B.1"]
["B.2"]
["B.3"]
["B.4"]
["B.5"]
["B.6"]
["B.7"]
["B.8"]
["C.1.1"]
["C.1.2"]
["C.1.3"]
["C.1.4"]
["C.2.1"]
{"$rows_empty":30}
["Total des coûts élémentaires",null,null,498,4350,1500,0]
[]
["Reprise du sous-détail des Frais Généraux de chantier"]
[]
["Coût total chantier"]
[{"$nulls":7},"D"]

{"sheet":"A.1. Installations de chantier","index":1,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
["SOUS DETAIL de PRIX",null,null,"N° Prix",null,"A.1.",{"$nulls":5},"Date"]
[]
["D","Désignation sommaire",null,"Installations de chantier",{"$nulls":4},"Rendement retenu",null,"Unité"]
["Q","Unités du B.P.U/B.P.F.",null,"ft","Unités d'étude",null,"ft",null,"Nombre de journées de travail"]
["E","Quantités du D.Q.E.",null,1,"Quantités d'étude",null,1,null,"arrondi à"]
[]
["COMPOSANTS des DEBOURS",null,null,"Quant.","Coût main oeuvre",null,"Coût du matériel",null,"Coût fournitures",null,"Coût sous-traitance",null,"COÛT"]
["Nb","Désignation","U","Durées","Unitaire","TOTAL","Unitaire","TOTAL","Unitaire","TOTAL","P.U","TOTAL","TOTAL"]
[3,"info 1","j",3,50,450,{"$nulls":6},450]
[1,"info 2","j",3,1,3,{"$nulls":6},3]
[1,"info 3","j",3,10,30,{"$nulls":6},30]
[1,"info 4","j",3,5,15,{"$nulls":6},15]
[2,"info 5","m2",50,{"$nulls":4},15,1500,null,null,1500]
[1,"info 6","j",3,null,null,850,2550,{"$nulls":4},2550]
[1,"info 7","j",3,null,null,150,450,{"$nulls":4},450]
[1,"info 8","j",3,null,null,350,1050,{"$nulls":4},1050]
[1,"info 9","j",3,null,null,100,300,{"$nulls":4},300]
{"$rows_empty":9}
["Total des débours",{"$nulls":4},498,null,4350,null,1500,null,0,6348]
[]
[{"$nulls":7},"Prix unitaire sec",{"$nulls":4},6348]
[]
[{"$nulls":7},"Application du coefficient K",{"$nulls":4},1.239]
[]
[{"$nulls":7},"Prix de vente calculé",{"$nulls":4},7865.1720000000005]
[]
[{"$nulls":7},"Retenu aprés arrondi",{"$nulls":4},7865]

{"sheet":"A.2. Signalisation de Chantier","index":2,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
["SOUS DETAIL de PRIX",null,null,"N° Prix",null,"A.2.",{"$nulls":5},"Date"]
[]
["D","Désignation sommaire",null,"Signalisation de chantier",{"$nulls":4},"Rendement retenu",null,"Unité"]
["Q","Unités du B.P.U/B.P.F.",null,"ft","Unités d'étude",null,"ft",null,"Nombre de journées de travail"]
["E","Quantités du D.Q.E.",null,1,"Quantités d'étude",null,1,null,"arrondi à"]
[]
["COMPOSANTS des DEBOURS",null,null,"Quant.","Coût main oeuvre",null,"Coût du matériel",null,"Coût fournitures",null,"Coût sous-traitance",null,"COÛT"]
["Nb","Désignation","U","Durées","Unitaire","TOTAL","Unitaire","TOTAL","Unitaire","TOTAL","P.U","TOTAL","TOTAL"]
[3,"info 1","j",3,15,135,{"$nulls":6},135]
[1,"info 2","j",3,5,15,{"$nulls":6},15]
[1,"info 3","j",3,14,42,{"$nulls":6},42]
[1,"info 4","j",3,2,6,{"$nulls":6},6]
[2,"info 5","m2",50,{"$nulls":4},35,3500,null,null,3500]
[1,"info 6","j",3,null,null,500,1500,{"$nulls":4},1500]
[1,"info 7","j",3,null,null,250,750,{"$nulls":4},750]
[1,"info 8","j",3,null,null,250,750,{"$nulls":4},750]
[1,"info 9","j",3,null,null,255,765,{"$nulls":4},765]
{"$rows_empty":9}
["Total des débours",{"$nulls":4},198,null,3765,null,3500,null,0,7463]
[]
[{"$nulls":7},"Prix unitaire sec",{"$nulls":4},7463]
[]
[{"$nulls":7},"Application du coefficient K",{"$nulls":4},1.239]
[]
[{"$nulls":7},"Prix de vente calculé",{"$nulls":4},9246.657000000001]
[]
[{"$nulls":7},"Retenu aprés arrondi",{"$nulls":4},9247]

{"sheet":"A.3. Constat d'huissier","index":3,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
["SOUS DETAIL de PRIX",null,null,"N° Prix",null,"A.3.",{"$nulls":5},"Date"]
[]
["D","Désignation sommaire",null,"Constat d'huissier",{"$nulls":4},"Rendement retenu",null,"Unité"]
["Q","Unités du B.P.U/B.P.F.",null,"ft","Unités d'étude",null,"ft",null,"Nombre de journées de travail"]
["E","Quantités du D.Q.E.",null,1,"Quantités d'étude",null,1,null,"arrondi à"]
[]
["COMPOSANTS des DEBOURS",null,null,"Quant.","Coût main oeuvre",null,"Coût du matériel",null,"Coût fournitures",null,"Coût sous-traitance",null,"COÛT"]
["Nb","Désignation","U","Durées","Unitaire","TOTAL","Unitaire","TOTAL","Unitaire","TOTAL","P.U","TOTAL","TOTAL"]
[1,"info 1","ft",1,1,850,{"$nulls":6},850]
{"$rows_empty":17}
["Total des débours",{"$nulls":4},850,null,0,null,0,null,0,850]
[]
[{"$nulls":7},"Prix unitaire sec",{"$nulls":4},850]
[]
[{"$nulls":7},"Application du coefficient K",{"$nulls":4},1.239]
[]
[{"$nulls":7},"Prix de vente calculé",{"$nulls":4},1053.15]
[]
[{"$nulls":7},"Retenu aprés arrondi",{"$nulls":4},1053]