{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Accueil","Sommaire","Objectifs","mode d'emploi","1-Site","1-PME","2-Surfaces","3-E Lieux","1-PME à terme","2-Description","3-Photos","1-Réhabilitation","2-Construction","3-Synthèse-PPI","4-Graph."],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":0,"defined_names":47,"comments":5,"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":"Accueil","index":0,"n_rows":21,"n_cols":5,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Ogec","Ogec z"]
[]
[null,null,null,"Ville","Ville w"]
[]
[null,null,null,"Chef(s) d'établissement","Mr XXXX et Mme YYYYYY"]
[]
[null,null,null,"Effectif Maternelle",0]
[null,null,null,"Effectif Primaire",0]
[null,null,null,"Effectif Collège",0]
[null,null,null,"Effectif Lycée",0]
[null,null,null,"Nombre d'élèves total",{"$f":"SUM(E17:E20)","v":0}]

{"sheet":"Sommaire","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Objectifs","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"mode d'emploi","index":3,"n_rows":30,"n_cols":2,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Ce fichier propose une trame d'aide à l'élaboration du Schéma Directeur Immobilier pour votre établissement."]
[]
[null,"Ce schéma directeur doit synthétiser l'ensemble des projets, orientations et évaluations de travaux immobiliers à court, moyen et long terme (15 ans). Il prend en compte la totalité du patrimoine à disposition de l'OGEC (école, collège et lycée le cas échéant) et l'ensemble des problématiques fonctionnelles, techniques et règlementaires."]
[]
[null,"Etape 1 - l'établissement et son environnement"]
[null,"Connaître l'établissement et son environnement pour mieux évaluer les enjeux et leurs impacts à travers les forces et faiblesses de celui-ci et les opportunités et menaces extérieurs."]
[null,"Force: Indiquer ce qui représente un atout pour l'établissement, (sa position géographique, la lisibilité du site, une répartition cohérente des locaux sur le site …)."]
[null,"Faiblesse: Recenser les points qui peuvent constituer un handicap pour l'établissement (le manque de visibilité, la vétusté de certains lieux, un taux d'occupation des locaux sous dimensionné, un déficit de lieux de vie, des outils pédagogiques améliorables, des manquements aux exigences règlementaires...)"]
[null,"Opportunités : Recenser les éléments externes pouvant constituer à terme une opportunité pour l'établissement et de nature à conditionner l'évolution des structures immobilières (L'évolution démographique  , les liens avec les élus et l'administration etc)."]
[null,"Menaces : Recenser les éléments pouvant avoir à terme des conséquences pénalisantes sur l'établissement (les liens avec les élus et l'administration, l'évolution démographique, l'implantation ou l'agrandissement d'un établissement scolaire à proximité etc)"]
[]
[null,"Etape 2 - Données de référence :"]
[null," - le plan masse de l'établissement PME (illustré de photos et vues aériennes si existantes) doit permettre de résumer graphiquement l'organisation générale du site. Il précise l'implantation des locaux par fonction, la capacité d'accueil des différents bâtiments, et tous les éléments d'environnement significatifs."]
[null," - le tableau des surfaces"]
[null," - l'état des lieux des bâtiments existants : ce document doit permettre de résumer les descriptions et évaluations de travaux de maintenance, de modernisation ou d'adaptation nécessaires pour chacun des bâtiments afin qu'il puisse répondre aux exigences d'accueil, de sécurité et de scolarisation dans des conditions optimales. L'ordre des priorités ou d'urgence d'intervention doit être clairement mis en évidence."]
[]
[null,"Etape 3 - Evolutions du site : "]
[null," - le plan masse imaginé avec le concours de professionnel si besoin, doit permettre de décrire de façon sommaire l'organisation future du site considérée comme \"optimale\"."]
[null," - la description des évolutions projetées : élaborée sous la forme d'un argumentaire, ce document permet, sous la forme littérale, de résumer les objectifs qui ont présidés aux choix d'évolutions du site ainsi que tous les élements, ou contraintes prise en compte."]
[null,"- Les photos ou projections graphiques permettent d'illustrer et de visualiser les évolutions envisagées notamment pour les projets les plus importants."]
[]
[null,"Etape 4 - Evaluation des travaux"]
[null,"Les fiches ci après proposent de décrire les évaluations de travaux de rénovation par composants du bâtiment (toiture, façades…) et les évaluations de construction en fonction des surfaces recherchées."]
[null,"Les montants à indiquer s'entendent tous frais et taxes compris : HT travaux, + TVA, + honoraires et frais. Généralement, le TFC = HT travaux x 1,35 environ."]

{"sheet":"1-Site","index":4,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":false,"merged":[[12,2,14,10],[9,2,11,10],[18,2,20,10],[15,2,17,10],[15,0,20,0],[9,0,14,0],[9,1,11,1],[12,1,14,1],[15,1,17,1],[18,1,20,1]]}
["Ogec"]
[{"$f":"Accueil!E11","v":"Ogec z"}]
["Ville"]
[{"$f":"Accueil!E13","v":"Ville w"}]
[]
["Objectifs :"]
["Connaître l'établissement et son environnement pour mieux évaluer les enjeux et leurs impacts à travers les forces et faiblesses de celui-ci et les opportunités et menaces extérieures."]
["Cet outil peut se décliner en plusieurs grilles, une pour l'etablissement dans sa globalité , une pour chaque ilôt de batiments ou pour un batiment en particulier. "]
[]
["Interne","Forces"]
[]
[]
[null,"Faiblesses"]
[]
[]
["Externe","Opportunités"]
[]
[]
[null,"Menaces"]

{"sheet":"1-PME","index":5,"n_rows":21,"n_cols":12,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Ogec"]
[{"$f":"Accueil!E11","v":"Ogec z"}]
["Ville"]
[{"$f":"Accueil!E13","v":"Ville w"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Bâtiments /extérieurs","Préciser nom usuel"]
[null,null,null,null,null,null,null,null,null,null,"Bâtiment 1"]
[null,null,null,null,null,null,null,null,null,null,"Bâtiment 2"]
[null,null,null,null,null,null,null,null,null,null,"Bâtiment 3"]
[null,null,null,null,null,null,null,null,null,null,"Bâtiment 4"]
[null,null,null,null,null,null,null,null,null,null,"Bâtiment 5"]
[null,null,null,null,null,null,null,null,null,null,"Bâtiment 6"]
[null,null,null,null,null,null,null,null,null,null,"Bâtiment 7"]
[null,null,null,null,null,null,null,null,null,null,"Bâtiment 8"]
[null,null,null,null,null,null,null,null,null,null,"Bâtiment 9"]
[null,null,null,null,null,null,null,null,null,null,"Bâtiment 10"]
[null,null,null,null,null,null,null,null,null,null,"Extérieur 1"]
[null,null,null,null,null,null,null,null,null,null,"Extérieur 2"]
[null,null,null,null,null,null,null,null,null,null,"Extérieur 3"]
[null,null,null,null,null,null,null,null,null,null,"Extérieur 4"]

{"sheet":"2-Surfaces","index":6,"n_rows":75,"n_cols":16,"rows_kept":75,"cut":false,"hidden":false,"merged":[[4,2,4,15],[5,2,5,15],[71,13,71,14],[72,13,72,14],[73,13,73,14],[8,0,12,0],[44,0,48,0],[50,0,54,0],[56,0,60,0],[62,0,66,0],[26,0,30,0],[32,0,36,0],[38,0,42,0],[14,0,18,0],[20,0,24,0]]}
["Ogec"]
[{"$f":"Accueil!E11","v":"Ogec z"}]
["Ville"]
[{"$f":"Accueil!E13","v":"Ville w"}]
[null,null,"La « surface de plancher » est égale à la somme des surfaces de plancher closes et couvertes sous une hauteur sous plafond supérieure à 1 mètre 80, calculée à partir du nu intérieur des murs.\nElle est plus représentative pour les investissements. "]
[null,null,"La \"surface utile\" représente quant à elle la somme des surfaces de plancher de chaque pièce.  A cette surface on retire les surfaces occupées par les murs, les cloisons, les marches et cages d'escaliers, les gaines, les embrasures de portes et de fenêtres. Elle est plus représentative pour le coût de fonctionnement.\n"]
[null,null,"Classes banalisées","Classes spécialisées","Circulations, sanitaires","Gymnase, Préaux fermés","Restauration","Internat","Administration","Pastorale","Foyers - lieux de vie","Locaux techniques","Autres Locaux fermés","sous - total\nlocaux fermés ","Préau ouvert","Total Général"]
[]
[{"$f":"IF('1-PME'!L8=\"\",\"Bâtiment 1\",'1-PME'!L8)","v":"Bâtiment 1"},"RDC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C9:M9)","v":0},null,{"$f":"N9+O9","v":0}]
[null,"Etage 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C10:M10)","v":0},null,{"$f":"N10+O10","v":0}]
[null,"Etage 2",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Etage 3",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Total",{"$f":"SUM(C9:C12)","v":0},{"$f":"SUM(D9:D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF('1-PME'!L9=\"\",\"Bâtiment 2\",'1-PME'!L9)","v":"Bâtiment 2"},"RDC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C15:M15)","v":0},null,{"$f":"N15+O15","v":0}]
[null,"Etage 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C16:M16)","v":0},null,{"$f":"N16+O16","v":0}]
[null,"Etage 2",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Etage 3",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Total",{"$f":"SUM(C15:C18)","v":0},{"$f":"SUM(D15:D18)","v":0},{"$f":"SUM(E15:E18)","v":0},{"$f":"SUM(F15:F18)","v":0},{"$f":"SUM(G15:G18)","v":0},{"$f":"SUM(H15:H18)","v":0},{"$f":"SUM(I15:I18)","v":0},{"$f":"SUM(J15:J18)","v":0},{"$f":"SUM(K15:K18)","v":0},{"$f":"SUM(L15:L18)","v":0},{"$f":"SUM(M15:M18)","v":0},{"$f":"SUM(N15:N18)","v":0},0,{"$f":"SUM(P15:P18)","v":0}]
[]
[{"$f":"IF('1-PME'!L10=\"\",\"Bâtiment 3\",'1-PME'!L10)","v":"Bâtiment 3"},"RDC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C21:M21)","v":0},null,{"$f":"N21+O21","v":0}]
[null,"Etage 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C22:M22)","v":0},null,{"$f":"N22+O22","v":0}]
[null,"Etage 2",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Etage 3",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Total",{"$f":"SUM(C21:C24)","v":0},{"$f":"SUM(D21:D24)","v":0},{"$f":"SUM(E21:E24)","v":0},{"$f":"SUM(F21:F24)","v":0},{"$f":"SUM(G21:G24)","v":0},{"$f":"SUM(H21:H24)","v":0},{"$f":"SUM(I21:I24)","v":0},{"$f":"SUM(J21:J24)","v":0},{"$f":"SUM(K21:K24)","v":0},{"$f":"SUM(L21:L24)","v":0},{"$f":"SUM(M21:M24)","v":0},{"$f":"SUM(N21:N24)","v":0},0,{"$f":"SUM(P21:P24)","v":0}]
[]
[{"$f":"IF('1-PME'!L11=\"\",\"Bâtiment 4\",'1-PME'!L11)","v":"Bâtiment 4"},"RDC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C27:M27)","v":0},null,{"$f":"N27+O27","v":0}]
[null,"Etage 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C28:M28)","v":0},null,{"$f":"N28+O28","v":0}]
[null,"Etage 2",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Etage 3",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Total",{"$f":"SUM(C27:C30)","v":0},{"$f":"SUM(D27:D30)","v":0},{"$f":"SUM(E27:E30)","v":0},{"$f":"SUM(F27:F30)","v":0},{"$f":"SUM(G27:G30)","v":0},{"$f":"SUM(H27:H30)","v":0},{"$f":"SUM(I27:I30)","v":0},{"$f":"SUM(J27:J30)","v":0},{"$f":"SUM(K27:K30)","v":0},{"$f":"SUM(L27:L30)","v":0},{"$f":"SUM(M27:M30)","v":0},{"$f":"SUM(N27:N30)","v":0},0,{"$f":"SUM(P27:P30)","v":0}]
[]
[{"$f":"IF('1-PME'!L12=\"\",\"Bâtiment 5\",'1-PME'!L12)","v":"Bâtiment 5"},"RDC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C33:M33)","v":0},null,{"$f":"N33+O33","v":0}]
[null,"Etage 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C34:M34)","v":0},null,{"$f":"N34+O34","v":0}]
[null,"Etage 2",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Etage 3",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Total",{"$f":"SUM(C33:C36)","v":0},{"$f":"SUM(D33:D36)","v":0},{"$f":"SUM(E33:E36)","v":0},{"$f":"SUM(F33:F36)","v":0},{"$f":"SUM(G33:G36)","v":0},{"$f":"SUM(H33:H36)","v":0},{"$f":"SUM(I33:I36)","v":0},{"$f":"SUM(J33:J36)","v":0},{"$f":"SUM(K33:K36)","v":0},{"$f":"SUM(L33:L36)","v":0},{"$f":"SUM(M33:M36)","v":0},{"$f":"SUM(N33:N36)","v":0},0,{"$f":"SUM(P33:P36)","v":0}]
[]
[{"$f":"IF('1-PME'!L13=\"\",\"Bâtiment 6\",'1-PME'!L13)","v":"Bâtiment 6"},"RDC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C39:M39)","v":0},null,{"$f":"N39+O39","v":0}]
[null,"Etage 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C40:M40)","v":0},null,{"$f":"N40+O40","v":0}]
[null,"Etage 2",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Etage 3",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Total",{"$f":"SUM(C39:C42)","v":0},{"$f":"SUM(D39:D42)","v":0},{"$f":"SUM(E39:E42)","v":0},{"$f":"SUM(F39:F42)","v":0},{"$f":"SUM(G39:G42)","v":0},{"$f":"SUM(H39:H42)","v":0},{"$f":"SUM(I39:I42)","v":0},{"$f":"SUM(J39:J42)","v":0},{"$f":"SUM(K39:K42)","v":0},{"$f":"SUM(L39:L42)","v":0},{"$f":"SUM(M39:M42)","v":0},{"$f":"SUM(N39:N42)","v":0},0,{"$f":"SUM(P39:P42)","v":0}]
[]
[{"$f":"IF('1-PME'!L14=\"\",\"Bâtiment 7\",'1-PME'!L14)","v":"Bâtiment 7"},"RDC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C45:M45)","v":0},null,{"$f":"N45+O45","v":0}]
[null,"Etage 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C46:M46)","v":0},null,{"$f":"N46+O46","v":0}]
[null,"Etage 2",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Etage 3",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Total",{"$f":"SUM(C45:C48)","v":0},{"$f":"SUM(D45:D48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF('1-PME'!L15=\"\",\"Bâtiment 8\",'1-PME'!L15)","v":"Bâtiment 8"},"RDC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C51:M51)","v":0},null,{"$f":"N51+O51","v":0}]
[null,"Etage 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C52:M52)","v":0},null,{"$f":"N52+O52","v":0}]
[null,"Etage 2",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Etage 3",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Total",{"$f":"SUM(C51:C54)","v":0},{"$f":"SUM(D51:D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF('1-PME'!L16=\"\",\"Bâtiment 9\",'1-PME'!L16)","v":"Bâtiment 9"},"RDC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C57:M57)","v":0},null,{"$f":"N57+O57","v":0}]
[null,"Etage 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C58:M58)","v":0},null,{"$f":"N58+O58","v":0}]
[null,"Etage 2",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Etage 3",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Total",{"$f":"SUM(C57:C60)","v":0},{"$f":"SUM(D57:D60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF('1-PME'!L17=\"\",\"Bâtiment 10\",'1-PME'!L17)","v":"Bâtiment 10"},"RDC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C63:M63)","v":0},null,{"$f":"N63+O63","v":0}]
[null,"Etage 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C64:M64)","v":0},null,{"$f":"N64+O64","v":0}]
[null,"Etage 2",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Etage 3",null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,"Total",{"$f":"SUM(C63:C66)","v":0},{"$f":"SUM(D63:D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",{"$f":"C13+C19+C25+C31+C37+C43+C49+C55+C61+C67","v":0},{"$f":"D13+D19+D25+D31+D37+D43+D49+D55+D61+D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Parking visiteurs","Parking visiteurs","Parking Administratif","Parking Administratif","Voierie","Mur/cloture","Espace vert","Voierie","Voierie"]
[{"$f":"IF('1-PME'!L18=\"\",\"Extérieur 1\",'1-PME'!L18)","v":"Extérieur 1"},null,null,null,null,null,null,null,null,null,null,null,"Surface",{"$f":"N69","v":0}]
[{"$f":"IF('1-PME'!L19=\"\",\"Extérieur 2\",'1-PME'!L19)","v":"Extérieur 2"},null,null,null,null,null,null,null,null,null,null,null,"Effectif",{"$f":"Accueil!E21","v":0}]
[{"$f":"IF('1-PME'!L20=\"\",\"Extérieur 3\",'1-PME'!L20)","v":"Extérieur 3"},null,null,null,null,null,null,null,null,null,null,null,"Surf./Eff.",{"$f":"N72/N73","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF('1-PME'!L21=\"\",\"Extérieur 4\",'1-PME'!L21)","v":"Extérieur 4"}]

{"sheet":"3-E Lieux","index":7,"n_rows":357,"n_cols":7,"rows_kept":357,"cut":false,"hidden":false,"merged":[[335,0,335,6],[337,3,337,6],[338,3,338,6],[356,0,356,3],[218,3,218,6],[219,3,219,6],[238,0,238,3],[241,0,241,1],[241,2,241,6],[310,0,310,3],[312,0,312,6],[314,3,314,6],[315,3,315,6],[333,0,333,3],[269,3,269,6],[287,0,287,3],[214,0,214,6],[215,0,215,1],[215,2,215,6],[216,3,216,6],[217,3,217,6],[190,3,190,6],[191,3,191,6],[192,3,192,6],[193,3,193,6],[212,0,212,3],[166,3,166,6],[167,3,167,6],[186,0,186,3],[188,0,188,6],[189,0,189,1],[189,2,189,6],[162,0,162,6],[163,0,163,1],[163,2,163,6],[164,3,164,6],[165,3,165,6],[289,0,289,6],[291,3,291,6],[292,3,292,6],[240,0,240,6],[266,0,266,6],[268,3,268,6],[242,3,242,6],[243,3,243,6],[244,3,244,6],[245,3,245,6],[264,0,264,3],[141,3,141,6],[160,0,160,3],[137,0,137,1],[137,2,137,6],[138,3,138,6],[139,3,139,6],[140,3,140,6],[113,3,113,6],[114,3,114,6],[115,3,115,6],[134,0,134,3],[136,0,136,6],[108,0,108,3],[110,0,110,6],[111,0,111,1],[111,2,111,6],[112,3,112,6],[34,3,34,6],[32,0,32,6],[33,0,33,1],[33,2,33,6],[86,3,86,6],[62,3,62,6],[63,3,63,6],[82,0,82,3],[84,0,84,6],[85,0,85,1],[85,2,85,6],[87,3,87,6],[88,3,88,6],[89,3,89,6],[35,3,35,6],[36,3,36,6],[37,3,37,6],[56,0,56,3],[58,0,58,6],[59,0,59,1],[59,2,59,6],[60,3,60,6],[61,3,61,6],[10,3,10,6],[11,3,11,6],[30,0,30,3],[6,0,6,6],[7,0,7,1],[7,2,7,6],[8,3,8,6],[9,3,9,6]]}
["Ogec"]
[{"$f":"Accueil!E11","v":"Ogec z"}]
["Ville"]
[{"$f":"Accueil!E13","v":"Ville w"}]
[]
[]
[{"$f":"IF('1-PME'!L8=\"\",\"Etat des lieux - Bâtiment 1 - \"&$A$2&\" - \"&$A$4,\"Etat des lieux - \"&'1-PME'!L8&\" - \"&$A$2&\" - \"&$A$4)","v":"Etat des lieux - Bâtiment 1 - Ogec z - Ville w"}]
["BATIMENT 1",null,"Description du bâtiment - de sa structure - et de son affectation (collège, lycée …)"]
["Année de construction",null,"Description"]
["Année de la dernière grande rénovation",null,"Structure"]
["Surface en m² ",{"$f":"IF('2-Surfaces'!N13=\"\",0,'2-Surfaces'!N13)","v":0},"Affectation"]
["Nombre de salles"]
[]
["Corps d'état","Caractéristiques techniques","Date de la dernière rénovations","description des besoins de travaux identifiés","échéance probable","Montant TTC évalués","Enjeux"]
[]
["Gros œuvre - démolitions"]
["Toiture"]
["Ravalements"]
["Menuiseries extérieures"]
["Cloisons, doublage"]
["Menuiseries intérieures"]
["Plomberie, sanitaires"]
["Chauffage"]
["Electricité, alarmes, réseaux …"]
["Faux plafonds"]
["Revêtements de sols"]
["Revêtements muraux, peinture…"]
["Equipements connectés"]
["Voirie, Réseaux Divers (VRD)"]
["Autres ….."]
["Total des investissements nécessaires (à 15 ans)",null,null,null,null,{"$f":"SUM(F16:F30)","v":0}]
[]
[{"$f":"IF('1-PME'!L9=\"\",\"Etat des lieux - Bâtiment 2 - \"&$A$2&\" - \"&$A$4,\"Etat des lieux - \"&'1-PME'!L9&\" - \"&$A$2&\" - \"&$A$4)","v":"Etat des lieux - Bâtiment 2 - Ogec z - Ville w"}]
["BATIMENT 2",null,"Description du bâtiment - de sa structure - et de son affectation (collège, lycée …)"]
["Année de construction",null,"Description"]
["Année de la dernière grande rénovation",null,"Structure"]
["Surface en m² ",{"$f":"IF('2-Surfaces'!N19=\"\",0,'2-Surfaces'!N19)","v":0},"Affectation"]
["Nombre de salles"]
[]
["Corps d'état","Caractéristiques techniques","Date de la dernière rénovations","description des besoins de travaux identifiés","échéance probable","Montants TTC évalués","Enjeux"]
[]
["Gros œuvre - démolitions"]
["Toiture"]
["Ravalements"]
["Menuiseries extérieures"]
["Cloisons, doublage"]
["Menuiseries intérieures"]
["Plomberie, sanitaires"]
["Chauffage"]
["Electricité, alarmes, réseaux …"]
["Faux plafonds"]
["Revêtements de sols"]
["Revêtements muraux, peinture…"]
["Equipements connectés"]
["V.R.D."]
["Autres ….."]
["Total des investissements nécessaires (à 15 ans)",null,null,null,null,{"$f":"SUM(F42:F56)","v":0}]
[]
[{"$f":"IF('1-PME'!L10=\"\",\"Etat des lieux - Bâtiment 3 - \"&$A$2&\" - \"&$A$4,\"Etat des lieux - \"&'1-PME'!L10&\" - \"&$A$2&\" - \"&$A$4)","v":"Etat des lieux - Bâtiment 3 - Ogec z - Ville w"}]
["BATIMENT 3",null,"Description du bâtiment - de sa structure - et de son affectation (collège, lycée …)"]
["Année de construction",null,"Description"]
["Année de la dernière grande rénovation",null,"Structure"]
["Surface  en m² ",{"$f":"IF('2-Surfaces'!N25=\"\",0,'2-Surfaces'!N25)","v":0},"Affectation"]
["Nombre de salles"]
[]
["Corps d'état","Caractéristiques techniques","Date de la dernière rénovations","description des besoins de travaux identifiés","échéance probable","Montant TTC évalués","Enjeux"]
[]
["Gros œuvre - démolitions"]
["Toiture"]
["Ravalements"]
["Menuiseries extérieures"]
["Cloisons, doublage"]
["Menuiseries intérieures"]
["Plomberie, sanitaires"]
["Chauffage"]
["Electricité, alarmes, réseaux …"]
["Faux plafonds"]
["Revêtements de sols"]
["Revêtements muraux, peinture…"]
["Equipements connectés"]
["V.R.D."]
["Autres ….."]
["Total des investissements nécessaires (à 15 ans)",null,null,null,null,{"$f":"SUM(F68:F82)","v":0}]
[]
[{"$f":"IF('1-PME'!L11=\"\",\"Etat des lieux - Bâtiment 4 - \"&$A$2&\" - \"&$A$4,\"Etat des lieux - \"&'1-PME'!L11&\" - \"&$A$2&\" - \"&$A$4)","v":"Etat des lieux - Bâtiment 4 - Ogec z - Ville w"}]
["BATIMENT 4",null,"Description du bâtiment - de sa structure - et de son affectation (collège, lycée …)"]
["Année de construction",null,"Description"]
["Année de la dernière grande rénovation",null,"Structure"]
["Surface en m² ",{"$f":"IF('2-Surfaces'!N31=\"\",0,'2-Surfaces'!N31)","v":0},"Affectation"]
["Nombre de salles"]
[]
["Corps d'état","Caractéristiques techniques","Date de la dernière rénovations","description des besoins de travaux identifiés","échéance probable","Montant TTC évalués","Enjeux"]
[]
["Gros œuvre - démolitions"]
["Toiture"]
["Ravalements"]
["Menuiseries extérieures"]
["Cloisons, doublage"]
["Menuiseries intérieures"]
["Plomberie, sanitaires"]
["Chauffage"]
["Electricité, alarmes, réseaux …"]
["Faux plafonds"]
["Revêtements de sols"]
["Revêtements muraux, peinture…"]
["Equipements connectés"]
["V.R.D."]
["Autres ….."]
["Total des investissements nécessaires (à 15 ans)",null,null,null,null,{"$f":"SUM(F94:F108)","v":0}]
[]
[{"$f":"IF('1-PME'!L12=\"\",\"Etat des lieux - Bâtiment 5 - \"&$A$2&\" - \"&$A$4,\"Etat des lieux - \"&'1-PME'!L12&\" - \"&$A$2&\" - \"&$A$4)","v":"Etat des lieux - Bâtiment 5 - Ogec z - Ville w"}]
["BATIMENT 5",null,"Description du bâtiment - de sa structure - et de son affectation (collège, lycée …)"]
["Année de construction",null,"Description"]
["Année de la dernière grande rénovation",null,"Structure"]
["Surface en m² ",{"$f":"IF('2-Surfaces'!N37=\"\",0,'2-Surfaces'!N37)","v":0},"Affectation"]
["Nombre de salles"]
[]
["Corps d'état","Caractéristiques techniques","Date de la dernière rénovations","description des besoins de travaux identifiés","échéance probable","Montant TTC évalués","Enjeux"]
[]
["Gros œuvre - démolitions"]
["Toiture"]
["Ravalements"]
["Menuiseries extérieures"]
["Cloisons, doublage"]
["Menuiseries intérieures"]
["Plomberie, sanitaires"]
["Chauffage"]
["Electricité, alarmes, réseaux …"]
["Faux plafonds"]
["Revêtements de sols"]
["Revêtements muraux, peinture…"]
["Equipements connectés"]
["V.R.D."]
["Autres ….."]
["Total des investissements nécessaires (à 15 ans)",null,null,null,null,{"$f":"SUM(F120:F134)","v":0}]
[]
[{"$f":"IF('1-PME'!L13=\"\",\"Etat des lieux - Bâtiment 6 - \"&$A$2&\" - \"&$A$4,\"Etat des lieux - \"&'1-PME'!L13&\" - \"&$A$2&\" - \"&$A$4)","v":"Etat des lieux - Bâtiment 6 - Ogec z - Ville w"}]
["BATIMENT 6",null,"Description du bâtiment - de sa structure - et de son affectation (collège, lycée …)"]
["Année de construction",null,"Description"]
["Année de la dernière grande rénovation",null,"Structure"]
["Surface en m² ",{"$f":"IF('2-Surfaces'!N43=\"\",0,'2-Surfaces'!N43)","v":0},"Affectation"]
["Nombre de salles"]
[]
["Corps d'état","Caractéristiques techniques","Date de la dernière rénovations","description des besoins de travaux identifiés","échéance probable","Montant TTC évalués","Enjeux"]
[]
["Gros œuvre - démolitions"]
["Toiture"]
["Ravalements"]
["Menuiseries extérieures"]
["Cloisons, doublage"]
["Menuiseries intérieures"]
["Plomberie, sanitaires"]
["Chauffage"]
["Electricité, alarmes, réseaux …"]
["Faux plafonds"]
["Revêtements de sols"]
["Revêtements muraux, peinture…"]
["Equipements connectés"]
["V.R.D."]
["Autres ….."]
["Total des investissements nécessaires (à 15 ans)",null,null,null,null,{"$f":"SUM(F146:F160)","v":0}]
[]
[{"$f":"IF('1-PME'!L14=\"\",\"Etat des lieux - Bâtiment 7 - \"&$A$2&\" - \"&$A$4,\"Etat des lieux - \"&'1-PME'!L14&\" - \"&$A$2&\" - \"&$A$4)","v":"Etat des lieux - Bâtiment 7 - Ogec z - Ville w"}]
["BATIMENT 7",null,"Description du bâtiment - de sa structure - et de son affectation (collège, lycée …)"]
["Année de construction",null,"Description"]
["Année de la dernière grande rénovation",null,"Structure"]
["Surface en m² ",{"$f":"IF('2-Surfaces'!N49=\"\",0,'2-Surfaces'!N49)","v":0},"Affectation"]
["Nombre de salles"]
[]
["Corps d'état","Caractéristiques techniques","Date de la dernière rénovations","description des besoins de travaux identifiés","échéance probable","Montant TTC évalués","Enjeux"]
[]
["Gros œuvre - démolitions"]
["Toiture"]
["Ravalements"]
["Menuiseries extérieures"]
["Cloisons, doublage"]
["Menuiseries intérieures"]
["Plomberie, sanitaires"]
["Chauffage"]
["Electricité, alarmes, réseaux …"]
["Faux plafonds"]
["Revêtements de sols"]
["Revêtements muraux, peinture…"]
["Equipements connectés"]
["V.R.D."]
["Autres ….."]
["Total des investissements nécessaires (à 15 ans)",null,null,null,null,{"$f":"SUM(F172:F186)","v":0}]
[]
[{"$f":"IF('1-PME'!L15=\"\",\"Etat des lieux - Bâtiment 8 - \"&$A$2&\" - \"&$A$4,\"Etat des lieux - \"&'1-PME'!L15&\" - \"&$A$2&\" - \"&$A$4)","v":"Etat des lieux - Bâtiment 8 - Ogec z - Ville w"}]
["BATIMENT 8",null,"Description du bâtiment - de sa structure - et de son affectation (collège, lycée …)"]
["Année de construction",null,"Description"]
["Année de la dernière grande rénovation",null,"Structure"]
["Surface en m² ",{"$f":"IF('2-Surfaces'!N55=\"\",0,'2-Surfaces'!N55)","v":0},"Affectation"]
["Nombre de salles"]
[]
["Corps d'état","Caractéristiques techniques","Date de la dernière rénovations","description des besoins de travaux identifiés","échéance probable","Montant TTC évalués","Enjeux"]
[]
["Gros œuvre - démolitions"]
["Toiture"]
["Ravalements"]
["Menuiseries extérieures"]
["Cloisons, doublage"]
["Menuiseries intérieures"]
["Plomberie, sanitaires"]
["Chauffage"]
["Electricité, alarmes, réseaux …"]
["Faux plafonds"]
["Revêtements de sols"]
["Revêtements muraux, peinture…"]
["Equipements connectés"]
["V.R.D."]
["Autres ….."]
["Total des investissements nécessaires (à 15 ans)",null,null,null,null,{"$f":"SUM(F198:F212)","v":0}]
[]
[{"$f":"IF('1-PME'!L16=\"\",\"Etat des lieux - Bâtiment 9 - \"&$A$2&\" - \"&$A$4,\"Etat des lieux - \"&'1-PME'!L16&\" - \"&$A$2&\" - \"&$A$4)","v":"Etat des lieux - Bâtiment 9 - Ogec z - Ville w"}]
["BATIMENT 9",null,"Description du bâtiment - de sa structure - et de son affectation (collège, lycée …)"]
["Année de construction",null,"Description"]
["Année de la dernière grande rénovation",null,"Structure"]
["Surface  en m² ",{"$f":"IF('2-Surfaces'!N61=\"\",0,'2-Surfaces'!N61)","v":0},"Affectation"]
["Nombre de salles"]
[]
["Corps d'état","Caractéristiques techniques","Date de la dernière rénovations","description des besoins de travaux identifiés","échéance probable","Montant TTC évalués","Enjeux"]
[]
["Gros œuvre - démolitions"]
["Toiture"]
["Ravalements"]
["Menuiseries extérieures"]
["Cloisons, doublage"]
["Menuiseries intérieures"]
["Plomberie, sanitaires"]
["Chauffage"]
["Electricité, alarmes, réseaux …"]
["Faux plafonds"]
["Revêtements de sols"]
["Revêtements muraux, peinture…"]
["Equipements connectés"]
["V.R.D."]
["Autres ….."]
["Total des investissements nécessaires (à 15 ans)",null,null,null,null,{"$f":"SUM(F224:F238)","v":0}]
[]
[{"$f":"IF('1-PME'!L17=\"\",\"Etat des lieux - Bâtiment 10 - \"&$A$2&\" - \"&$A$4,\"Etat des lieux - \"&'1-PME'!L17&\" - \"&$A$2&\" - \"&$A$4)","v":"Etat des lieux - Bâtiment 10 - Ogec z - Ville w"}]
["BATIMENT 10",null,"Description du bâtiment - de sa structure - et de son affectation (collège, lycée …)"]
["Année de construction",null,"Description"]
["Année de la dernière grande rénovation",null,"Structure"]
["Surface  en m² ",{"$f":"IF('2-Surfaces'!N67=\"\",0,'2-Surfaces'!N67)","v":0},"Affectation"]
["Nombre de salles"]
[]
["Corps d'état","Caractéristiques techniques","Date de la dernière rénovations","description des besoins de travaux identifiés","échéance probable","Montant TTC évalués","Enjeux"]
[]
["Gros œuvre - démolitions"]
["Toiture"]
["Ravalements"]
["Menuiseries extérieures"]
["Cloisons, doublage"]
["Menuiseries intérieures"]
["Plomberie, sanitaires"]
["Chauffage"]
["Electricité, alarmes, réseaux …"]
["Faux plafonds"]
["Revêtements de sols"]
["Revêtements muraux, peinture…"]
["Equipements connectés"]
["V.R.D."]
["Autres ….."]
["Total des investissements nécessaires (à 15 ans)",null,null,null,null,{"$f":"SUM(F250:F264)","v":0}]
[]
[{"$f":"IF('1-PME'!L18=\"\",\"Etat des lieux - Extérieur 1 - \"&$A$2&\" - \"&$A$4,\"Etat des lieux - \"&'1-PME'!L18&\" - \"&$A$2&\" - \"&$A$4)","v":"Etat des lieux - Extérieur 1 - Ogec z - Ville w"}]
[" EXTERIEURS 1 -  Affectation (collège, lycée …)"]
[]
[]
[]
["Corps d'état","Caractéristiques techniques","Date de la dernière rénovations","description des besoins de travaux identifiés","échéance probable","Montant TTC évalués","Enjeux"]
[]
["Enrobés"]
["Pose de bordure"]
["Voirie"]
["Eclairage"]
["Assainissement"]
["Pose gaines élec. - tél."]
["Drainage"]
["Elagage - Bucheronnage"]
["Paysage"]
["Clôture - Mur d'enceinte"]
["Portique d'entrée - barrière"]
["Enseigne"]
["Inst. spécifique (parc à vélo, jeux)"]
["Autres ….."]
["Total des investissements nécessaires (à 15 ans)",null,null,null,null,{"$f":"SUM(F274:F287)","v":0}]
[]
[{"$f":"IF('1-PME'!L19=\"\",\"Etat des lieux - Extérieur 2 - \"&$A$2&\" - \"&$A$4,\"Etat des lieux - \"&'1-PME'!L19&\" - \"&$A$2&\" - \"&$A$4)","v":"Etat des lieux - Extérieur 2 - Ogec z - Ville w"}]
[" EXTERIEURS 2 -  Affectation (collège, lycée …)"]
[]
[]
[]
["Corps d'état","Caractéristiques techniques","Date de la dernière rénovations","description des besoins de travaux identifiés","échéance probable","Montant TTC évalués","Enjeux"]
[]
["Enrobés"]
["Pose de bordure"]
["Voierie"]
["Eclairage"]
["Assainissement"]
["Pose gaines élec. - tél."]
["Drainage"]
["Elagage - Bucheronnage"]
["Paysage"]
["Clôture - Mur d'enceinte"]
["Portique d'entrée - barrière"]
["Enseigne"]
["Inst. spécifique (parc à vélo, jeux)"]
["Autres ….."]
["Total des investissements nécessaires (à 15 ans)",null,null,null,null,{"$f":"SUM(F297:F310)","v":0}]
[]
[{"$f":"IF('1-PME'!L20=\"\",\"Etat des lieux - Extérieur 3- \"&$A$2&\" - \"&$A$4,\"Etat des lieux - \"&'1-PME'!L20&\" - \"&$A$2&\" - \"&$A$4)","v":"Etat des lieux - Extérieur 3- Ogec z - Ville w"}]
[" EXTERIEURS 3 -Affectation (collège, lycée …)"]
[]
[]
[]
["Corps d'état","Caractéristiques techniques","Date de la dernière rénovations","description des besoins de travaux identifiés","échéance probable","Montant TTC évalués","Enjeux"]
[]
["Enrobés"]
["Pose de bordure"]
["Voierie"]
["Eclairage"]
["Assainissement"]
["Pose gaines élec. - tél."]
["Drainage"]
["Elagage - Bucheronnage"]
["Paysage"]
["Clôture - Mur d'enceinte"]
["Portique d'entrée - barrière"]
["Enseigne"]
["Inst. spécifique (parc à vélo, jeux)"]
["Autres…13"]
["Total des investissements nécessaires (à 15 ans)",null,null,null,null,{"$f":"SUM(F320:F333)","v":0}]
[]
[{"$f":"IF('1-PME'!L21=\"\",\"Etat des lieux - Extérieur 4 - \"&$A$2&\" - \"&$A$4,\"Etat des lieux - \"&'1-PME'!L21&\" - \"&$A$2&\" - \"&$A$4)","v":"Etat des lieux - Extérieur 4 - Ogec z - Ville w"}]
[" EXTERIEURS 4 -Affectation (collège, lycée …)"]
[]
[]
[]
["Corps d'état","Caractéristiques techniques","Date de la dernière rénovations","description des besoins de travaux identifiés","échéance probable","Montant TTC évalués","Enjeux"]
[]
["Enrobés"]
["Pose de bordure"]
["Voierie"]
["Eclairage"]
["Assainissement"]
["Pose gaines élec. - tél."]
["Drainage"]
["Elagage - Bucheronnage"]
["Paysage"]
["Clôture - Mur d'enceinte"]
["Portique d'entrée - barrière"]
["Enseigne"]
["Inst. spécifique (parc à vélo, jeux)"]
["Autres…14"]
["Total des investissements nécessaires (à 15 ans)",null,null,null,null,{"$f":"SUM(F343:F356)","v":0}]

{"sheet":"1-PME à terme","index":8,"n_rows":11,"n_cols":13,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Ogec"]
[{"$f":"Accueil!E11","v":"Ogec z"}]
["Ville"]
[{"$f":"Accueil!E13","v":"Ville w"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Constructions","Nommer les projets"]
[null,null,null,null,null,null,null,null,null,null,null,"Construction 1"]
[null,null,null,null,null,null,null,null,null,null,null,"Construction 2"]
[null,null,null,null,null,null,null,null,null,null,null,"Construction 3"]

{"sheet":"2-Description","index":9,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":false,"merged":[[21,1,21,8],[18,1,18,8],[20,1,20,8],[16,1,16,8],[15,1,15,8],[9,1,9,8],[10,1,10,8],[11,1,11,8],[12,1,12,8],[14,1,14,8],[13,1,13,8],[6,0,6,7],[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1]]}
["Ogec"]
[{"$f":"Accueil!E11","v":"Ogec z"}]
["Ville"]
[{"$f":"Accueil!E13","v":"Ville w"}]
[]
["Objectifs :"]
["Description des orientations stratégiques, rappel des principaux objectifs ou éléments de contraintes qui conditionnent ces orientations."]
[]
[null,"à titre d'exemple : "]
[]
[null,"L'optimisation des surfaces sera une préoccupation constante."]
[]
[]
[null,"-Les collégiens et les lycéens ne disposent que de peu d'espaces dédiés. L'évolution de l'organisation du site devra permettre à terme de dédier des lieux et espaces pour chacun des cycles scolaires : "]
[null,"- Locaux spécialisés (arts, sciences, techno etc)"]
[null,"- Locaux banalisés et lieux de vie collège"]
[null,"- Locaux banalisés et lieux de vie lycée"]
[]
[null,"-L'implantation des espaces de restauration, de permanence, de vie scolaire, CDI, administration devra s'envisager au centre du site en prenant en compte une exigence de proximité entre locaux d'accueil et Voie publique."]
[]
[null,"-Une réimplantation  des places de stationnement parents/professionnels devra permettre d'éviter tout croisement piétons / véhicules."]
[null,"…. Compte tenu de sa proximité à la cour \"collège\", le bâtiment 1 accueillera les classes de sixième à l'étage. Le foyer collège et la salle de permanence occuperont  le rez de chaussée, à proximité immédiate du bureau de vie scolaire.\nL'état de vétusté du bâtiment impose sa restructuration en profondeur. Les planchers bois seront remplacés par des structures béton ce qui impliquera une reprise de l'ensemble des composants structurels et techniques. A noter, charpente - toiture et chaufferie ont été rénovées en 2010. L'impact de ces composants sur la performance énergétique globale du bâtiment exige toutefois quelques ajustements en termes d'isolation et de régulation.\nL'etroitesse des classes de l'étage amène à proposer d'agrandir les locaux par supression du couloir intérieur du bâtiment. Le dégagement sera désormais assuré par une passerrelle en encorbellement qui sera installée sur la façade sud du bâtiment. L'accessibilité des PMR sera assurée du fait du prolongement de cette passerrelle jusqu'au bâtiment 2 voisin, bâtiment qui devrait être doté d'un ascenseur dès 2017."]

{"sheet":"3-Photos","index":10,"n_rows":4,"n_cols":1,"rows_kept":4,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1]]}
["Ogec"]
[{"$f":"Accueil!E11","v":"Ogec z"}]
["Ville"]
[{"$f":"Accueil!E13","v":"Ville w"}]

{"sheet":"1-Réhabilitation","index":11,"n_rows":636,"n_cols":18,"rows_kept":636,"cut":false,"hidden":false,"merged":[[633,12,633,13],[633,14,633,15],[633,16,633,17],[635,1,635,2],[635,4,635,5],[635,6,635,7],[635,8,635,9],[635,10,635,11],[635,12,635,13],[635,14,635,15],[635,16,635,17],[633,1,633,2],[633,4,633,5],[633,6,633,7],[633,8,633,9],[633,10,633,11],[381,1,381,2],[381,4,381,5],[381,6,381,7],[381,8,381,9],[381,10,381,11],[381,12,381,13],[381,14,381,15],[381,16,381,17],[428,1,428,2],[428,4,428,5],[428,6,428,7],[428,8,428,9],[428,10,428,11],[428,12,428,13],[428,14,428,15],[428,16,428,17],[631,2,631,3],[631,4,631,5],[631,16,631,17],[632,2,632,3],[632,4,632,5],[632,16,632,17],[629,2,629,3],[629,4,629,5],[629,16,629,17],[630,2,630,3],[630,4,630,5],[630,16,630,17],[629,6,629,7],[630,6,630,7],[631,6,631,7],[632,6,632,7],[629,8,629,9],[630,8,630,9],[631,8,631,9],[632,8,632,9],[629,10,629,11],[630,10,630,11],[631,10,631,11],[632,10,632,11],[629,12,629,13],[630,12,630,13],[631,12,631,13],[632,12,632,13],[629,14,629,15],[630,14,630,15],[631,14,631,15],[632,14,632,15],[628,2,628,3],[628,4,628,5],[628,16,628,17],[623,1,623,2],[625,1,625,17],[626,2,626,3],[626,4,626,5],[626,6,626,7],[626,8,626,9],[626,10,626,11],[626,12,626,13],[626,14,626,15],[626,16,626,17],[627,6,627,7],[628,6,628,7],[627,8,627,9],[628,8,628,9],[627,10,627,11],[628,10,628,11],[627,12,627,13],[628,12,628,13],[628,14,628,15],[603,1,603,15],[604,1,604,15],[606,1,606,17],[607,1,608,1],[607,2,608,2],[607,3,608,3],[607,4,608,4],[607,5,608,5],[607,6,607,7],[607,8,607,9],[607,10,607,11],[607,12,607,13],[607,14,607,15],[607,16,607,17],[627,2,627,3],[627,4,627,5],[627,16,627,17],[627,14,627,15],[597,1,597,17],[599,1,599,15],[600,1,600,15],[601,1,601,15],[602,1,602,15],[593,12,593,13],[593,14,593,15],[593,16,593,17],[595,1,595,2],[595,4,595,5],[595,6,595,7],[595,8,595,9],[595,10,595,11],[595,12,595,13],[595,14,595,15],[595,16,595,17],[593,1,593,2],[593,4,593,5],[593,6,593,7],[593,8,593,9],[593,10,593,11],[591,2,591,3],[591,4,591,5],[591,16,591,17],[592,2,592,3],[592,4,592,5],[592,16,592,17],[589,2,589,3],[589,4,589,5],[589,16,589,17],[590,2,590,3],[590,4,590,5],[590,16,590,17],[589,6,589,7],[590,6,590,7],[591,6,591,7],[592,6,592,7],[589,8,589,9],[590,8,590,9],[591,8,591,9],[592,8,592,9],[589,10,589,11],[590,10,590,11],[591,10,591,11],[592,10,592,11],[589,12,589,13],[590,12,590,13],[591,12,591,13],[592,12,592,13],[589,14,589,15],[590,14,590,15],[591,14,591,15],[592,14,592,15],[588,2,588,3],[588,4,588,5],[588,16,588,17],[583,1,583,2],[585,1,585,17],[586,2,586,3],[586,4,586,5],[586,6,586,7],[586,8,586,9],[586,10,586,11],[586,12,586,13],[586,14,586,15],[586,16,586,17],[587,6,587,7],[588,6,588,7],[587,8,587,9],[588,8,588,9],[587,10,587,11],[588,10,588,11],[587,12,587,13],[588,12,588,13],[588,14,588,15],[563,1,563,15],[564,1,564,15],[566,1,566,17],[567,1,568,1],[567,2,568,2],[567,3,568,3],[567,4,568,4],[567,5,568,5],[567,6,567,7],[567,8,567,9],[567,10,567,11],[567,12,567,13],[567,14,567,15],[567,16,567,17],[587,2,587,3],[587,4,587,5],[587,16,587,17],[587,14,587,15],[557,1,557,17],[559,1,559,15],[560,1,560,15],[561,1,561,15],[562,1,562,15],[553,12,553,13],[553,14,553,15],[553,16,553,17],[555,1,555,2],[555,4,555,5],[555,6,555,7],[555,8,555,9],[555,10,555,11],[555,12,555,13],[555,14,555,15],[555,16,555,17],[553,1,553,2],[553,4,553,5],[553,6,553,7],[553,8,553,9],[553,10,553,11],[551,2,551,3],[551,4,551,5],[551,16,551,17],[552,2,552,3],[552,4,552,5],[552,16,552,17],[549,2,549,3],[549,4,549,5],[549,16,549,17],[550,2,550,3],[550,4,550,5],[550,16,550,17],[549,6,549,7],[550,6,550,7],[551,6,551,7],[552,6,552,7],[549,8,549,9],[550,8,550,9],[551,8,551,9],[552,8,552,9],[549,10,549,11],[550,10,550,11],[551,10,551,11],[552,10,552,11],[552,12,552,13],[549,14,549,15],[550,14,550,15],[551,14,551,15],[552,14,552,15],[549,12,549,13],[550,12,550,13],[551,12,551,13],[547,2,547,3],[547,4,547,5],[547,16,547,17],[548,2,548,3],[548,4,548,5],[548,16,548,17],[543,1,543,2],[545,1,545,17],[546,2,546,3],[546,4,546,5],[546,6,546,7],[546,8,546,9],[546,10,546,11],[546,12,546,13],[546,14,546,15],[546,16,546,17],[547,6,547,7],[548,6,548,7],[547,8,547,9],[548,8,548,9],[547,10,547,11],[548,10,548,11],[547,12,547,13],[548,12,548,13],[547,14,547,15],[548,14,548,15],[515,16,515,17],[513,1,513,2],[513,4,513,5],[513,6,513,7],[513,8,513,9],[513,10,513,11],[523,1,523,15],[524,1,524,15],[526,1,526,17],[527,1,528,1],[527,2,528,2],[527,3,528,3],[527,4,528,4],[527,5,528,5],[527,6,527,7],[527,8,527,9],[527,10,527,11],[527,12,527,13],[527,14,527,15],[527,16,527,17],[509,2,509,3],[509,4,509,5],[509,16,509,17],[510,2,510,3],[510,4,510,5],[510,16,510,17],[509,6,509,7],[510,6,510,7],[511,6,511,7],[512,6,512,7],[509,8,509,9],[510,8,510,9],[511,8,511,9],[512,8,512,9],[509,10,509,11],[510,10,510,11],[511,10,511,11],[512,10,512,11],[509,12,509,13],[510,12,510,13],[511,12,511,13],[512,12,512,13],[484,1,484,15],[486,1,486,17],[487,1,488,1],[487,2,488,2],[487,3,488,3],[487,4,488,4],[487,5,488,5],[487,6,487,7],[487,8,487,9],[487,10,487,11],[487,12,487,13],[487,14,487,15],[487,16,487,17],[507,2,507,3],[507,4,507,5],[507,16,507,17],[508,2,508,3],[508,4,508,5],[508,16,508,17],[503,1,503,2],[505,1,505,17],[506,2,506,3],[506,4,506,5],[506,6,506,7],[506,8,506,9],[506,10,506,11],[506,12,506,13],[506,14,506,15],[506,16,506,17],[507,6,507,7],[508,6,508,7],[507,8,507,9],[479,1,479,15],[480,1,480,15],[481,1,481,15],[482,1,482,15],[483,1,483,15],[477,1,477,17],[285,12,285,13],[285,14,285,15],[285,16,285,17],[287,1,287,2],[287,4,287,5],[287,6,287,7],[287,8,287,9],[287,10,287,11],[287,12,287,13],[287,14,287,15],[287,16,287,17],[285,1,285,2],[285,4,285,5],[285,6,285,7],[285,8,285,9],[285,10,285,11],[289,1,289,17],[291,1,291,5],[291,6,291,15],[292,7,292,15],[293,4,293,5],[293,7,293,15],[294,4,294,5],[294,7,294,15],[295,4,295,5],[295,7,295,15],[280,8,280,9],[279,10,279,11],[280,10,280,11],[279,12,279,13],[280,12,280,13],[283,2,283,3],[283,4,283,5],[283,16,283,17],[284,2,284,3],[284,4,284,5],[284,16,284,17],[281,2,281,3],[281,4,281,5],[281,16,281,17],[282,2,282,3],[282,4,282,5],[282,16,282,17],[281,6,281,7],[282,6,282,7],[283,6,283,7],[284,6,284,7],[281,8,281,9],[282,8,282,9],[283,8,283,9],[284,8,284,9],[281,10,281,11],[282,10,282,11],[283,10,283,11],[284,10,284,11],[281,12,281,13],[282,12,282,13],[283,12,283,13],[255,1,255,15],[257,1,257,17],[258,1,259,1],[258,2,259,2],[258,3,259,3],[258,4,259,4],[258,5,259,5],[258,6,258,7],[258,8,258,9],[258,10,258,11],[258,12,258,13],[258,14,258,15],[258,16,258,17],[279,2,279,3],[279,4,279,5],[279,16,279,17],[280,2,280,3],[280,4,280,5],[280,16,280,17],[275,1,275,2],[277,1,277,17],[278,2,278,3],[278,4,278,5],[278,6,278,7],[278,8,278,9],[278,10,278,11],[278,12,278,13],[278,14,278,15],[278,16,278,17],[279,6,279,7],[280,6,280,7],[279,8,279,9],[240,10,240,11],[240,12,240,13],[240,14,240,15],[240,16,240,17],[238,1,238,2],[238,4,238,5],[238,6,238,7],[238,8,238,9],[238,10,238,11],[250,1,250,15],[251,1,251,15],[252,1,252,15],[253,1,253,15],[254,1,254,15],[246,4,246,5],[246,7,246,15],[247,4,247,5],[247,7,247,15],[248,4,248,5],[248,7,248,15],[236,2,236,3],[236,4,236,5],[236,16,236,17],[237,2,237,3],[237,4,237,5],[237,16,237,17],[234,2,234,3],[234,4,234,5],[234,16,234,17],[235,2,235,3],[235,4,235,5],[235,16,235,17],[234,6,234,7],[235,6,235,7],[236,6,236,7],[237,6,237,7],[234,8,234,9],[235,8,235,9],[236,8,236,9],[237,8,237,9],[234,10,234,11],[235,10,235,11],[236,10,236,11],[237,10,237,11],[233,2,233,3],[233,4,233,5],[233,16,233,17],[228,1,228,2],[230,1,230,17],[231,2,231,3],[231,4,231,5],[231,6,231,7],[231,8,231,9],[231,10,231,11],[231,12,231,13],[231,14,231,15],[231,16,231,17],[232,6,232,7],[233,6,233,7],[232,8,232,9],[233,8,233,9],[232,10,232,11],[233,10,233,11],[232,12,232,13],[233,12,233,13],[203,1,203,15],[204,1,204,15],[205,1,205,15],[206,1,206,15],[207,1,207,15],[199,4,199,5],[199,7,199,15],[200,4,200,5],[200,7,200,15],[201,4,201,5],[201,7,201,15],[208,1,208,15],[210,1,210,17],[211,1,212,1],[211,2,212,2],[211,3,212,3],[211,4,212,4],[211,5,212,5],[211,6,211,7],[211,8,211,9],[211,10,211,11],[211,12,211,13],[211,14,211,15],[211,16,211,17],[195,1,195,17],[197,1,197,5],[197,6,197,15],[198,4,198,5],[198,7,198,15],[191,12,191,13],[191,14,191,15],[191,16,191,17],[193,1,193,2],[193,4,193,5],[193,6,193,7],[193,8,193,9],[193,10,193,11],[193,12,193,13],[193,14,193,15],[193,16,193,17],[191,1,191,2],[191,4,191,5],[191,6,191,7],[191,8,191,9],[191,10,191,11],[186,8,186,9],[185,10,185,11],[186,10,186,11],[185,12,185,13],[186,12,186,13],[189,2,189,3],[189,4,189,5],[189,16,189,17],[190,2,190,3],[190,4,190,5],[190,16,190,17],[187,2,187,3],[187,4,187,5],[187,16,187,17],[188,2,188,3],[188,4,188,5],[188,16,188,17],[187,6,187,7],[188,6,188,7],[189,6,189,7],[190,6,190,7],[187,8,187,9],[188,8,188,9],[189,8,189,9],[190,8,190,9],[187,10,187,11],[188,10,188,11],[189,10,189,11],[190,10,190,11],[187,12,187,13],[188,12,188,13],[189,12,189,13],[161,1,161,15],[163,1,163,17],[164,1,165,1],[164,2,165,2],[164,3,165,3],[164,4,165,4],[164,5,165,5],[164,6,164,7],[164,8,164,9],[164,10,164,11],[164,12,164,13],[164,14,164,15],[164,16,164,17],[185,2,185,3],[185,4,185,5],[185,16,185,17],[186,2,186,3],[186,4,186,5],[186,16,186,17],[181,1,181,2],[183,1,183,17],[184,2,184,3],[184,4,184,5],[184,6,184,7],[184,8,184,9],[184,10,184,11],[184,12,184,13],[184,14,184,15],[184,16,184,17],[185,6,185,7],[186,6,186,7],[185,8,185,9],[146,10,146,11],[146,12,146,13],[146,14,146,15],[146,16,146,17],[144,1,144,2],[144,4,144,5],[144,6,144,7],[144,8,144,9],[144,10,144,11],[156,1,156,15],[157,1,157,15],[158,1,158,15],[159,1,159,15],[160,1,160,15],[152,4,152,5],[152,7,152,15],[153,4,153,5],[153,7,153,15],[154,4,154,5],[154,7,154,15],[142,2,142,3],[142,4,142,5],[142,16,142,17],[143,2,143,3],[143,4,143,5],[143,16,143,17],[140,2,140,3],[140,4,140,5],[140,16,140,17],[141,2,141,3],[141,4,141,5],[141,16,141,17],[141,12,141,13],[142,12,142,13],[143,12,143,13],[140,14,140,15],[141,14,141,15],[142,14,142,15],[143,14,143,15],[140,6,140,7],[141,6,141,7],[142,6,142,7],[143,6,143,7],[140,8,140,9],[140,12,140,13],[139,4,139,5],[139,16,139,17],[134,1,134,2],[136,1,136,17],[137,2,137,3],[137,4,137,5],[137,6,137,7],[137,8,137,9],[137,10,137,11],[137,12,137,13],[137,14,137,15],[137,16,137,17],[138,14,138,15],[139,14,139,15],[138,6,138,7],[139,6,139,7],[138,8,138,9],[139,8,139,9],[138,12,138,13],[139,12,139,13],[109,1,109,15],[110,1,110,15],[111,1,111,15],[112,1,112,15],[113,1,113,15],[105,4,105,5],[105,7,105,15],[106,4,106,5],[106,7,106,15],[107,4,107,5],[107,7,107,15],[114,1,114,15],[116,1,116,17],[117,1,118,1],[117,2,118,2],[117,3,118,3],[117,4,118,4],[117,5,118,5],[117,6,117,7],[117,8,117,9],[117,10,117,11],[117,12,117,13],[117,14,117,15],[117,16,117,17],[101,1,101,17],[103,1,103,5],[103,6,103,15],[104,4,104,5],[104,7,104,15],[97,12,97,13],[97,14,97,15],[97,16,97,17],[99,1,99,2],[99,4,99,5],[99,6,99,7],[99,8,99,9],[99,10,99,11],[99,12,99,13],[99,14,99,15],[99,16,99,17],[97,1,97,2],[97,4,97,5],[97,6,97,7],[97,8,97,9],[97,10,97,11],[95,2,95,3],[95,4,95,5],[95,16,95,17],[96,2,96,3],[96,4,96,5],[96,16,96,17],[93,2,93,3],[93,4,93,5],[93,16,93,17],[94,2,94,3],[94,4,94,5],[94,16,94,17],[94,6,94,7],[95,6,95,7],[96,6,96,7],[94,8,94,9],[95,8,95,9],[96,8,96,9],[94,10,94,11],[95,10,95,11],[96,10,96,11],[94,12,94,13],[95,12,95,13],[96,12,96,13],[93,14,93,15],[94,14,94,15],[95,14,95,15],[96,14,96,15],[93,6,93,7],[93,8,93,9],[93,10,93,11],[93,12,93,13],[92,2,92,3],[92,4,92,5],[92,16,92,17],[87,1,87,2],[89,1,89,17],[90,2,90,3],[90,4,90,5],[90,6,90,7],[90,8,90,9],[90,10,90,11],[90,12,90,13],[90,14,90,15],[90,16,90,17],[91,6,91,7],[92,6,92,7],[91,14,91,15],[92,14,92,15],[92,8,92,9],[92,10,92,11],[92,12,92,13],[66,1,66,15],[67,1,67,15],[69,1,69,17],[70,1,71,1],[70,2,71,2],[70,3,71,3],[70,4,71,4],[70,5,71,5],[70,6,70,7],[70,8,70,9],[70,10,70,11],[70,12,70,13],[70,14,70,15],[70,16,70,17],[91,2,91,3],[91,4,91,5],[91,16,91,17],[91,8,91,9],[91,10,91,11],[91,12,91,13],[50,14,50,15],[50,16,50,17],[48,2,48,3],[47,6,47,7],[48,6,48,7],[60,4,60,5],[60,7,60,15],[62,1,62,15],[63,1,63,15],[64,1,64,15],[57,4,57,5],[57,7,57,15],[58,4,58,5],[58,7,58,15],[59,4,59,5],[59,7,59,15],[65,1,65,15],[54,1,54,17],[56,1,56,5],[56,6,56,15],[52,14,52,15],[52,16,52,17],[50,6,50,7],[50,8,50,9],[50,10,50,11],[50,12,50,13],[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[9,1,9,5],[12,7,12,15],[13,7,13,15],[52,1,52,2],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[46,4,46,5],[44,4,44,5],[43,14,43,15],[40,1,40,2],[43,4,43,5],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[50,1,50,2],[52,6,52,7],[52,4,52,5],[45,4,45,5],[47,4,47,5],[49,4,49,5],[48,4,48,5],[50,4,50,5],[52,8,52,9],[52,10,52,11],[52,12,52,13],[7,1,7,17],[44,2,44,3],[45,2,45,3],[46,2,46,3],[43,16,43,17],[44,16,44,17],[45,16,45,17],[46,16,46,17],[23,12,23,13],[23,14,23,15],[23,16,23,17],[15,1,15,15],[9,6,9,15],[10,7,10,15],[11,7,11,15],[44,6,44,7],[16,1,16,15],[23,5,24,5],[44,8,44,9],[44,10,44,11],[44,12,44,13],[44,14,44,15],[45,6,45,7],[46,6,46,7],[45,12,45,13],[46,12,46,13],[42,1,42,17],[43,2,43,3],[43,6,43,7],[43,8,43,9],[43,10,43,11],[43,12,43,13],[17,1,17,15],[18,1,18,15],[19,1,19,15],[22,1,22,17],[20,1,20,15],[49,12,49,13],[45,14,45,15],[46,14,46,15],[47,14,47,15],[48,14,48,15],[49,14,49,15],[48,8,48,9],[49,8,49,9],[45,10,45,11],[46,10,46,11],[47,10,47,11],[48,10,48,11],[49,10,49,11],[47,12,47,13],[48,12,48,13],[47,16,47,17],[48,16,48,17],[23,6,23,7],[23,8,23,9],[23,10,23,11],[47,2,47,3],[47,8,47,9],[49,16,49,17],[49,2,49,3],[49,6,49,7],[45,8,45,9],[46,8,46,9],[190,12,190,13],[185,14,185,15],[186,14,186,15],[187,14,187,15],[188,14,188,15],[189,14,189,15],[190,14,190,15],[141,8,141,9],[142,8,142,9],[143,8,143,9],[138,10,138,11],[139,10,139,11],[140,10,140,11],[141,10,141,11],[142,10,142,11],[143,10,143,11],[148,1,148,17],[150,1,150,5],[150,6,150,15],[151,4,151,5],[151,7,151,15],[144,12,144,13],[144,14,144,15],[144,16,144,17],[146,1,146,2],[146,4,146,5],[146,6,146,7],[146,8,146,9],[138,2,138,3],[138,4,138,5],[138,16,138,17],[139,2,139,3],[284,12,284,13],[279,14,279,15],[280,14,280,15],[281,14,281,15],[282,14,282,15],[283,14,283,15],[284,14,284,15],[234,12,234,13],[235,12,235,13],[236,12,236,13],[237,12,237,13],[232,14,232,15],[233,14,233,15],[234,14,234,15],[235,14,235,15],[236,14,236,15],[237,14,237,15],[242,1,242,17],[244,1,244,5],[244,6,244,15],[245,4,245,5],[245,7,245,15],[238,12,238,13],[238,14,238,15],[238,16,238,17],[240,1,240,2],[240,4,240,5],[240,6,240,7],[240,8,240,9],[232,2,232,3],[232,4,232,5],[232,16,232,17],[507,14,507,15],[508,14,508,15],[509,14,509,15],[510,14,510,15],[511,14,511,15],[512,14,512,15],[517,1,517,17],[519,1,519,15],[520,1,520,15],[521,1,521,15],[522,1,522,15],[513,12,513,13]],"merged_total":1406,"flags":["merged_cut"]}
["Ogec"]
[{"$f":"Accueil!E11","v":"Ogec z"}]
["Ville"]
[{"$f":"Accueil!E13","v":"Ville w"}]
[]
[]
[]
[null,{"$f":"IF('1-PME'!L8=\"\",\"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 1 - \"&$A$2&\" - \"&$A$4,\"EVALUATION DES TRAVAUX DE RENOVATION  - \"&'1-PME'!L8&\" - \"&$A$2&\" - \"&$A$4)","v":"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 1 - Ogec z - Ville w"}]
[]
[null,"Etat des lieux",null,null,null,null,"Description du bâtiment"]
[null,"Année de construction",null,null,{"$f":"IF('3-E Lieux'!B9=\"\",\"\",'3-E Lieux'!B9)","v":""},null,{"$f":"'3-E Lieux'!C9","v":"Description"},{"$f":"IF('3-E Lieux'!D9=\"\",\"\",'3-E Lieux'!D9)","v":""}]
[null,"Année de la dernière grande rénovation",null,null,{"$f":"IF('3-E Lieux'!B10=\"\",\"\",'3-E Lieux'!B10)","v":""},null,{"$f":"'3-E Lieux'!C10","v":"Structure"},{"$f":"IF('3-E Lieux'!D10=\"\",\"\",'3-E Lieux'!D10)","v":""}]
[null,"Surface en m² ",null,null,{"$f":"IF('3-E Lieux'!B11=\"\",\"\",'3-E Lieux'!B11)","v":0},null,{"$f":"'3-E Lieux'!C11","v":"Affectation"},{"$f":"IF('3-E Lieux'!D11=\"\",\"\",'3-E Lieux'!D11)","v":""}]
[null,"Nombre de salles",null,null,{"$f":"IF('3-E Lieux'!B12=\"\",\"\",'3-E Lieux'!B12)","v":""},null,null,{"$f":"IF('3-E Lieux'!D12=\"\",\"\",'3-E Lieux'!D12)","v":""}]
[]
[null,"Description des projets et travaux"]
[]
[]
[]
[]
[]
[]
[null,"Plan Pluriannuel d'Investissements"]
[null,"Corps d'état","description des travaux","échéance probable","Montant TFC évalués","dont part lycée",2015,null,{"$f":"G24+1","v":2016},null,{"$f":"I24+1","v":2017},null,{"$f":"K24+1","v":2018},null,{"$f":"M24+1","v":2019},null,{"$f":"O24+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,{"$f":"'3-E Lieux'!A16","v":"Gros œuvre - démolitions"},{"$f":"IF('3-E Lieux'!D16=\"\",\"\",'3-E Lieux'!D16)","v":""},{"$f":"IF('3-E Lieux'!E16=\"\",\"\",'3-E Lieux'!E16)","v":""},{"$f":"IF('3-E Lieux'!F16=\"\",\"\",'3-E Lieux'!F16)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E26=\"\",E26=0),0,E26-G26-I26-K26-M26-O26)","v":0},{"$f":"IF(OR(F26=\"\",F26=0),0,F26-H26-J26-L26-N26-P26)","v":0}]
[null,{"$f":"'3-E Lieux'!A17","v":"Toiture"},{"$f":"IF('3-E Lieux'!D17=\"\",\"\",'3-E Lieux'!D17)","v":""},{"$f":"IF('3-E Lieux'!E17=\"\",\"\",'3-E Lieux'!E17)","v":""},{"$f":"IF('3-E Lieux'!F17=\"\",\"\",'3-E Lieux'!F17)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A18","v":"Ravalements"},{"$f":"IF('3-E Lieux'!D18=\"\",\"\",'3-E Lieux'!D18)","v":""},{"$f":"IF('3-E Lieux'!E18=\"\",\"\",'3-E Lieux'!E18)","v":""},{"$f":"IF('3-E Lieux'!F18=\"\",\"\",'3-E Lieux'!F18)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A19","v":"Menuiseries extérieures"},{"$f":"IF('3-E Lieux'!D19=\"\",\"\",'3-E Lieux'!D19)","v":""},{"$f":"IF('3-E Lieux'!E19=\"\",\"\",'3-E Lieux'!E19)","v":""},{"$f":"IF('3-E Lieux'!F19=\"\",\"\",'3-E Lieux'!F19)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A20","v":"Cloisons, doublage"}]
[null,{"$f":"'3-E Lieux'!A21","v":"Menuiseries intérieures"},{"$f":"IF('3-E Lieux'!D21=\"\",\"\",'3-E Lieux'!D21)","v":""},{"$f":"IF('3-E Lieux'!E21=\"\",\"\",'3-E Lieux'!E21)","v":""},{"$f":"IF('3-E Lieux'!F21=\"\",\"\",'3-E Lieux'!F21)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A22","v":"Plomberie, sanitaires"},{"$f":"IF('3-E Lieux'!D22=\"\",\"\",'3-E Lieux'!D22)","v":""},{"$f":"IF('3-E Lieux'!E22=\"\",\"\",'3-E Lieux'!E22)","v":""},{"$f":"IF('3-E Lieux'!F22=\"\",\"\",'3-E Lieux'!F22)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A23","v":"Chauffage"}]
[null,{"$f":"'3-E Lieux'!A24","v":"Electricité, alarmes, réseaux …"},{"$f":"IF('3-E Lieux'!D24=\"\",\"\",'3-E Lieux'!D24)","v":""},{"$f":"IF('3-E Lieux'!E24=\"\",\"\",'3-E Lieux'!E24)","v":""},{"$f":"IF('3-E Lieux'!F24=\"\",\"\",'3-E Lieux'!F24)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A25","v":"Faux plafonds"},{"$f":"IF('3-E Lieux'!D25=\"\",\"\",'3-E Lieux'!D25)","v":""},{"$f":"IF('3-E Lieux'!E25=\"\",\"\",'3-E Lieux'!E25)","v":""},{"$f":"IF('3-E Lieux'!F25=\"\",\"\",'3-E Lieux'!F25)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A26","v":"Revêtements de sols"},{"$f":"IF('3-E Lieux'!D26=\"\",\"\",'3-E Lieux'!D26)","v":""},{"$f":"IF('3-E Lieux'!E26=\"\",\"\",'3-E Lieux'!E26)","v":""},{"$f":"IF('3-E Lieux'!F26=\"\",\"\",'3-E Lieux'!F26)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A27","v":"Revêtements muraux, peinture…"},{"$f":"IF('3-E Lieux'!D27=\"\",\"\",'3-E Lieux'!D27)","v":""},{"$f":"IF('3-E Lieux'!E27=\"\",\"\",'3-E Lieux'!E27)","v":""},{"$f":"IF('3-E Lieux'!F27=\"\",\"\",'3-E Lieux'!F27)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A28","v":"Equipements connectés"},{"$f":"IF('3-E Lieux'!D28=\"\",\"\",'3-E Lieux'!D28)","v":""},{"$f":"IF('3-E Lieux'!E28=\"\",\"\",'3-E Lieux'!E28)","v":""},{"$f":"IF('3-E Lieux'!F28=\"\",\"\",'3-E Lieux'!F28)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A29","v":"Voirie, Réseaux Divers (VRD)"},{"$f":"IF('3-E Lieux'!D29=\"\",\"\",'3-E Lieux'!D29)","v":""},{"$f":"IF('3-E Lieux'!E29=\"\",\"\",'3-E Lieux'!E29)","v":""},{"$f":"IF('3-E Lieux'!F29=\"\",\"\",'3-E Lieux'!F29)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A30","v":"Autres ….."},{"$f":"IF('3-E Lieux'!D30=\"\",\"\",'3-E Lieux'!D30)","v":""},{"$f":"IF('3-E Lieux'!E30=\"\",\"\",'3-E Lieux'!E30)","v":""},{"$f":"IF('3-E Lieux'!F30=\"\",\"\",'3-E Lieux'!F30)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total des investissements prévisionnels    ",null,"A",{"$f":"SUM(E26:E40)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q26:Q40)","v":0},{"$f":"SUM(R26:R40)","v":0}]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,{"$f":"+G24","v":2015},null,{"$f":"+I24","v":2016},null,{"$f":"+K24","v":2017},null,{"$f":"+M24","v":2018},null,{"$f":"+O24","v":2019},null,{"$f":"+Q24","v":"2020 et +"}]
[null,"Subvention région",null,null,null,null,1000000,null,null,null,null,null,null,null,null,null,{"$f":"E45-G45-I45-K45-M45-O45","v":-1000000}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,500000,null,null,null,null,null,null,null,null,null,-500000]
[null,"Total des ressources prévisionnelles",null,"B",{"$f":"SUM(E45:F50)","v":0},null,{"$f":"SUM(G45:H50)","v":1500000},null,{"$f":"SUM(I45:J50)","v":0},null,{"$f":"SUM(K45:L50)","v":0},null,{"$f":"SUM(M45:N50)","v":0},null,{"$f":"SUM(O45:P50)","v":0},null,{"$f":"SUM(Q45:R50)","v":-1500000}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E41-E51","v":0},null,{"$f":"+G41-G51","v":-1500000},null,{"$f":"+I41-I51","v":0},null,{"$f":"+K41-K51","v":0},null,{"$f":"+M41-M51","v":0},null,{"$f":"+O41-O51","v":0},null,{"$f":"+Q41-Q51","v":1500000}]
[]
[null,{"$f":"IF('1-PME'!L9=\"\",\"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 2 - \"&$A$2&\" - \"&$A$4,\"EVALUATION DES TRAVAUX DE RENOVATION  - \"&'1-PME'!L9&\" - \"&$A$2&\" - \"&$A$4)","v":"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 2 - Ogec z - Ville w"}]
[]
[null,"Etat des lieux",null,null,null,null,"Description du bâtiment"]
[null,"Année de construction",null,null,{"$f":"IF('3-E Lieux'!B35=\"\",\"\",'3-E Lieux'!B35)","v":""},null,{"$f":"G11","v":"Description"},{"$f":"IF('3-E Lieux'!D35=\"\",\"\",'3-E Lieux'!D35)","v":""}]
[null,"Année de la dernière grande rénovation",null,null,{"$f":"IF('3-E Lieux'!B36=\"\",\"\",'3-E Lieux'!B36)","v":""},null,{"$f":"G12","v":"Structure"},{"$f":"IF('3-E Lieux'!D36=\"\",\"\",'3-E Lieux'!D36)","v":""}]
[null,"Surface en m² ",null,null,{"$f":"IF('3-E Lieux'!B37=\"\",\"\",'3-E Lieux'!B37)","v":0},null,{"$f":"G13","v":"Affectation"},{"$f":"IF('3-E Lieux'!D37=\"\",\"\",'3-E Lieux'!D37)","v":""}]
[null,"Nombre de salles",null,null,{"$f":"IF('3-E Lieux'!B38=\"\",\"\",'3-E Lieux'!B38)","v":""},null,null,{"$f":"IF('3-E Lieux'!D38=\"\",\"\",'3-E Lieux'!D38)","v":""}]
[]
[null,"Description des projets et travaux"]
[]
[]
[]
[]
[]
[]
[null,"Plan Pluriannuel d'Investissements"]
[null,"Corps d'état","description des travaux","échéance probable","Montant TFC évalués","dont part lycée",{"$f":"+G24","v":2015},null,{"$f":"G71+1","v":2016},null,{"$f":"I71+1","v":2017},null,{"$f":"K71+1","v":2018},null,{"$f":"M71+1","v":2019},null,{"$f":"O71+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,{"$f":"+'3-E Lieux'!A42","v":"Gros œuvre - démolitions"},{"$f":"IF('3-E Lieux'!D42=\"\",\"\",'3-E Lieux'!D42)","v":""},{"$f":"IF('3-E Lieux'!E42=\"\",\"\",'3-E Lieux'!E42)","v":""},{"$f":"IF('3-E Lieux'!F42=\"\",\"\",'3-E Lieux'!F42)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E73=\"\",E73=0),0,E73-G73-I73-K73-M73-O73)","v":0},{"$f":"IF(OR(F73=\"\",F73=0),0,F73-H73-J73-L73-N73-P73)","v":0}]
[null,{"$f":"+'3-E Lieux'!A43","v":"Toiture"},{"$f":"IF('3-E Lieux'!D43=\"\",\"\",'3-E Lieux'!D43)","v":""},{"$f":"IF('3-E Lieux'!E43=\"\",\"\",'3-E Lieux'!E43)","v":""},{"$f":"IF('3-E Lieux'!F43=\"\",\"\",'3-E Lieux'!F43)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+'3-E Lieux'!A44","v":"Ravalements"},{"$f":"IF('3-E Lieux'!D44=\"\",\"\",'3-E Lieux'!D44)","v":""},{"$f":"IF('3-E Lieux'!E44=\"\",\"\",'3-E Lieux'!E44)","v":""},{"$f":"IF('3-E Lieux'!F44=\"\",\"\",'3-E Lieux'!F44)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A45","v":"Menuiseries extérieures"},{"$f":"IF('3-E Lieux'!D45=\"\",\"\",'3-E Lieux'!D45)","v":""},{"$f":"IF('3-E Lieux'!E45=\"\",\"\",'3-E Lieux'!E45)","v":""},{"$f":"IF('3-E Lieux'!F45=\"\",\"\",'3-E Lieux'!F45)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A46","v":"Cloisons, doublage"}]
[null,{"$f":"+'3-E Lieux'!A47","v":"Menuiseries intérieures"},{"$f":"IF('3-E Lieux'!D47=\"\",\"\",'3-E Lieux'!D47)","v":""},{"$f":"IF('3-E Lieux'!E47=\"\",\"\",'3-E Lieux'!E47)","v":""},{"$f":"IF('3-E Lieux'!F47=\"\",\"\",'3-E Lieux'!F47)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+'3-E Lieux'!A48","v":"Plomberie, sanitaires"},{"$f":"IF('3-E Lieux'!D48=\"\",\"\",'3-E Lieux'!D48)","v":""},{"$f":"IF('3-E Lieux'!E48=\"\",\"\",'3-E Lieux'!E48)","v":""},{"$f":"IF('3-E Lieux'!F48=\"\",\"\",'3-E Lieux'!F48)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+'3-E Lieux'!A49","v":"Chauffage"}]
[null,{"$f":"+'3-E Lieux'!A50","v":"Electricité, alarmes, réseaux …"},{"$f":"IF('3-E Lieux'!D50=\"\",\"\",'3-E Lieux'!D50)","v":""},{"$f":"IF('3-E Lieux'!E50=\"\",\"\",'3-E Lieux'!E50)","v":""},{"$f":"IF('3-E Lieux'!F50=\"\",\"\",'3-E Lieux'!F50)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+'3-E Lieux'!A51","v":"Faux plafonds"},{"$f":"IF('3-E Lieux'!D51=\"\",\"\",'3-E Lieux'!D51)","v":""},{"$f":"IF('3-E Lieux'!E51=\"\",\"\",'3-E Lieux'!E51)","v":""},{"$f":"IF('3-E Lieux'!F51=\"\",\"\",'3-E Lieux'!F51)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+'3-E Lieux'!A52","v":"Revêtements de sols"},{"$f":"IF('3-E Lieux'!D52=\"\",\"\",'3-E Lieux'!D52)","v":""},{"$f":"IF('3-E Lieux'!E52=\"\",\"\",'3-E Lieux'!E52)","v":""},{"$f":"IF('3-E Lieux'!F52=\"\",\"\",'3-E Lieux'!F52)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+'3-E Lieux'!A53","v":"Revêtements muraux, peinture…"},{"$f":"IF('3-E Lieux'!D53=\"\",\"\",'3-E Lieux'!D53)","v":""},{"$f":"IF('3-E Lieux'!E53=\"\",\"\",'3-E Lieux'!E53)","v":""},{"$f":"IF('3-E Lieux'!F53=\"\",\"\",'3-E Lieux'!F53)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+'3-E Lieux'!A54","v":"Equipements connectés"},{"$f":"IF('3-E Lieux'!D54=\"\",\"\",'3-E Lieux'!D54)","v":""},{"$f":"IF('3-E Lieux'!E54=\"\",\"\",'3-E Lieux'!E54)","v":""},{"$f":"IF('3-E Lieux'!F54=\"\",\"\",'3-E Lieux'!F54)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+'3-E Lieux'!A55","v":"V.R.D."},{"$f":"IF('3-E Lieux'!D55=\"\",\"\",'3-E Lieux'!D55)","v":""},{"$f":"IF('3-E Lieux'!E55=\"\",\"\",'3-E Lieux'!E55)","v":""},{"$f":"IF('3-E Lieux'!F55=\"\",\"\",'3-E Lieux'!F55)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"+'3-E Lieux'!A56","v":"Autres ….."},{"$f":"IF('3-E Lieux'!D56=\"\",\"\",'3-E Lieux'!D56)","v":""},{"$f":"IF('3-E Lieux'!E56=\"\",\"\",'3-E Lieux'!E56)","v":""},{"$f":"IF('3-E Lieux'!F56=\"\",\"\",'3-E Lieux'!F56)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total des investissements prévisionnels    ",null,"A",{"$f":"SUM(E73:E87)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q73:Q87)","v":0},{"$f":"SUM(R73:R87)","v":0}]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,{"$f":"+G24","v":2015},null,{"$f":"+I71","v":2016},null,{"$f":"+K71","v":2017},null,{"$f":"+M71","v":2018},null,{"$f":"+O71","v":2019},null,{"$f":"+Q71","v":"2020 et +"}]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E92-G92-I92-K92-M92-O92","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,"B",{"$f":"SUM(E92:F97)","v":0},null,{"$f":"SUM(G92:H97)","v":0},null,{"$f":"SUM(I92:J97)","v":0},null,{"$f":"SUM(K92:L97)","v":0},null,{"$f":"SUM(M92:N97)","v":0},null,{"$f":"SUM(O92:P97)","v":0},null,{"$f":"SUM(Q92:R97)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E88-E98","v":0},null,{"$f":"+G88-G98","v":0},null,{"$f":"+I88-I98","v":0},null,{"$f":"+K88-K98","v":0},null,{"$f":"+M88-M98","v":0},null,{"$f":"+O88-O98","v":0},null,{"$f":"+Q88-Q98","v":0}]
[]
[null,{"$f":"IF('1-PME'!L10=\"\",\"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 3  - \"&$A$2&\" - \"&$A$4,\"EVALUATION DES TRAVAUX DE RENOVATION  - \"&'1-PME'!L10&\" - \"&$A$2&\" - \"&$A$4)","v":"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 3  - Ogec z - Ville w"}]
[]
[null,"Etat des lieux",null,null,null,null,"Description du bâtiment"]
[null,"Année de construction",null,null,{"$f":"IF('3-E Lieux'!B61=\"\",\"\",'3-E Lieux'!B61)","v":""},null,{"$f":"G58","v":"Description"},{"$f":"IF('3-E Lieux'!D61=\"\",\"\",'3-E Lieux'!D61)","v":""}]
[null,"Année de la dernière grande rénovation",null,null,{"$f":"IF('3-E Lieux'!B62=\"\",\"\",'3-E Lieux'!B62)","v":""},null,{"$f":"G59","v":"Structure"},{"$f":"IF('3-E Lieux'!D62=\"\",\"\",'3-E Lieux'!D62)","v":""}]
[null,"Surface en m² ",null,null,{"$f":"IF('3-E Lieux'!B63=\"\",\"\",'3-E Lieux'!B63)","v":0},null,{"$f":"G60","v":"Affectation"},{"$f":"IF('3-E Lieux'!D63=\"\",\"\",'3-E Lieux'!D63)","v":""}]
[null,"Nombre de salles",null,null,{"$f":"IF('3-E Lieux'!B64=\"\",\"\",'3-E Lieux'!B64)","v":""},null,null,{"$f":"IF('3-E Lieux'!D64=\"\",\"\",'3-E Lieux'!D64)","v":""}]
[]
[null,"Description des projets et travaux"]
[null,"ssd"]
[]
[]
[]
[]
[]
[null,"Plan Pluriannuel d'Investissements"]
[null,"Corps d'état","description des travaux","échéance probable","Montant TFC évalués","dont part lycée",{"$f":"+G71","v":2015},null,{"$f":"G118+1","v":2016},null,{"$f":"I118+1","v":2017},null,{"$f":"K118+1","v":2018},null,{"$f":"M118+1","v":2019},null,{"$f":"O118+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,{"$f":"'3-E Lieux'!A68","v":"Gros œuvre - démolitions"},{"$f":"IF('3-E Lieux'!D68=\"\",\"\",'3-E Lieux'!D68)","v":""},{"$f":"IF('3-E Lieux'!E68=\"\",\"\",'3-E Lieux'!E68)","v":""},{"$f":"IF('3-E Lieux'!F68=\"\",\"\",'3-E Lieux'!F68)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E120=\"\",E120=0),0,E120-G120-I120-K120-M120-O120)","v":0},{"$f":"IF(OR(F120=\"\",F120=0),0,F120-H120-J120-L120-N120-P120)","v":0}]
[null,{"$f":"'3-E Lieux'!A69","v":"Toiture"},{"$f":"IF('3-E Lieux'!D69=\"\",\"\",'3-E Lieux'!D69)","v":""},{"$f":"IF('3-E Lieux'!E69=\"\",\"\",'3-E Lieux'!E69)","v":""},{"$f":"IF('3-E Lieux'!F69=\"\",\"\",'3-E Lieux'!F69)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A70","v":"Ravalements"},{"$f":"IF('3-E Lieux'!D70=\"\",\"\",'3-E Lieux'!D70)","v":""},{"$f":"IF('3-E Lieux'!E70=\"\",\"\",'3-E Lieux'!E70)","v":""},{"$f":"IF('3-E Lieux'!F70=\"\",\"\",'3-E Lieux'!F70)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A71","v":"Menuiseries extérieures"},{"$f":"IF('3-E Lieux'!D71=\"\",\"\",'3-E Lieux'!D71)","v":""},{"$f":"IF('3-E Lieux'!E71=\"\",\"\",'3-E Lieux'!E71)","v":""},{"$f":"IF('3-E Lieux'!F71=\"\",\"\",'3-E Lieux'!F71)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A72","v":"Cloisons, doublage"}]
[null,{"$f":"'3-E Lieux'!A73","v":"Menuiseries intérieures"},{"$f":"IF('3-E Lieux'!D73=\"\",\"\",'3-E Lieux'!D73)","v":""},{"$f":"IF('3-E Lieux'!E73=\"\",\"\",'3-E Lieux'!E73)","v":""},{"$f":"IF('3-E Lieux'!F73=\"\",\"\",'3-E Lieux'!F73)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A74","v":"Plomberie, sanitaires"},{"$f":"IF('3-E Lieux'!D74=\"\",\"\",'3-E Lieux'!D74)","v":""},{"$f":"IF('3-E Lieux'!E74=\"\",\"\",'3-E Lieux'!E74)","v":""},{"$f":"IF('3-E Lieux'!F74=\"\",\"\",'3-E Lieux'!F74)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A75","v":"Chauffage"}]
[null,{"$f":"'3-E Lieux'!A76","v":"Electricité, alarmes, réseaux …"},{"$f":"IF('3-E Lieux'!D76=\"\",\"\",'3-E Lieux'!D76)","v":""},{"$f":"IF('3-E Lieux'!E76=\"\",\"\",'3-E Lieux'!E76)","v":""},{"$f":"IF('3-E Lieux'!F76=\"\",\"\",'3-E Lieux'!F76)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A77","v":"Faux plafonds"},{"$f":"IF('3-E Lieux'!D77=\"\",\"\",'3-E Lieux'!D77)","v":""},{"$f":"IF('3-E Lieux'!E77=\"\",\"\",'3-E Lieux'!E77)","v":""},{"$f":"IF('3-E Lieux'!F77=\"\",\"\",'3-E Lieux'!F77)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A78","v":"Revêtements de sols"},{"$f":"IF('3-E Lieux'!D78=\"\",\"\",'3-E Lieux'!D78)","v":""},{"$f":"IF('3-E Lieux'!E78=\"\",\"\",'3-E Lieux'!E78)","v":""},{"$f":"IF('3-E Lieux'!F78=\"\",\"\",'3-E Lieux'!F78)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A79","v":"Revêtements muraux, peinture…"},{"$f":"IF('3-E Lieux'!D79=\"\",\"\",'3-E Lieux'!D79)","v":""},{"$f":"IF('3-E Lieux'!E79=\"\",\"\",'3-E Lieux'!E79)","v":""},{"$f":"IF('3-E Lieux'!F79=\"\",\"\",'3-E Lieux'!F79)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A80","v":"Equipements connectés"},{"$f":"IF('3-E Lieux'!D80=\"\",\"\",'3-E Lieux'!D80)","v":""},{"$f":"IF('3-E Lieux'!E80=\"\",\"\",'3-E Lieux'!E80)","v":""},{"$f":"IF('3-E Lieux'!F80=\"\",\"\",'3-E Lieux'!F80)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A81","v":"V.R.D."},{"$f":"IF('3-E Lieux'!D81=\"\",\"\",'3-E Lieux'!D81)","v":""},{"$f":"IF('3-E Lieux'!E81=\"\",\"\",'3-E Lieux'!E81)","v":""},{"$f":"IF('3-E Lieux'!F81=\"\",\"\",'3-E Lieux'!F81)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A82","v":"Autres ….."},{"$f":"IF('3-E Lieux'!D82=\"\",\"\",'3-E Lieux'!D82)","v":""},{"$f":"IF('3-E Lieux'!E82=\"\",\"\",'3-E Lieux'!E82)","v":""},{"$f":"IF('3-E Lieux'!F82=\"\",\"\",'3-E Lieux'!F82)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total des investissements prévisionnels    ",null,"A",{"$f":"SUM(E120:E134)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q120:Q134)","v":0},{"$f":"SUM(R120:R134)","v":0}]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,2010,null,2011,null,2012,null,2013,null,2014,null,"> 2015      "]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E139-G139-I139-K139-M139-O139","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,"B",{"$f":"SUM(E139:F144)","v":0},null,{"$f":"SUM(G139:H144)","v":0},null,{"$f":"SUM(I139:J144)","v":0},null,{"$f":"SUM(K139:L144)","v":0},null,{"$f":"SUM(M139:N144)","v":0},null,{"$f":"SUM(O139:P144)","v":0},null,{"$f":"SUM(Q139:R144)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E135-E145","v":0},null,{"$f":"+G135-G145","v":0},null,{"$f":"+I135-I145","v":0},null,{"$f":"+K135-K145","v":0},null,{"$f":"+M135-M145","v":0},null,{"$f":"+O135-O145","v":0},null,{"$f":"+Q135-Q145","v":0}]
[]
[null,{"$f":"IF('1-PME'!L11=\"\",\"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 4  - \"&$A$2&\" - \"&$A$4,\"EVALUATION DES TRAVAUX DE RENOVATION  - \"&'1-PME'!L11&\" - \"&$A$2&\" - \"&$A$4)","v":"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 4  - Ogec z - Ville w"}]
[]
[null,"Etat des lieux",null,null,null,null,"Description du bâtiment"]
[null,"Année de construction",null,null,{"$f":"IF('3-E Lieux'!B87=\"\",\"\",'3-E Lieux'!B87)","v":""},null,{"$f":"G105","v":"Description"},{"$f":"IF('3-E Lieux'!D87=\"\",\"\",'3-E Lieux'!D87)","v":""}]
[null,"Année de la dernière grande rénovation",null,null,{"$f":"IF('3-E Lieux'!B88=\"\",\"\",'3-E Lieux'!B88)","v":""},null,{"$f":"G106","v":"Structure"},{"$f":"IF('3-E Lieux'!D88=\"\",\"\",'3-E Lieux'!D88)","v":""}]
[null,"Surface en m² ",null,null,{"$f":"IF('3-E Lieux'!B89=\"\",\"\",'3-E Lieux'!B89)","v":0},null,{"$f":"G107","v":"Affectation"},{"$f":"IF('3-E Lieux'!D89=\"\",\"\",'3-E Lieux'!D89)","v":""}]
[null,"Nombre de salles",null,null,{"$f":"IF('3-E Lieux'!B90=\"\",\"\",'3-E Lieux'!B90)","v":""},null,null,{"$f":"IF('3-E Lieux'!D90=\"\",\"\",'3-E Lieux'!D90)","v":""}]
[]
[null,"Description des projets et travaux"]
[]
[]
[]
[]
[]
[]
[null,"Plan Pluriannuel d'Investissements"]
[null,"Corps d'état","description des travaux","échéance probable","Montant TFC évalués","dont part lycée",{"$f":"+G118","v":2015},null,{"$f":"G165+1","v":2016},null,{"$f":"I165+1","v":2017},null,{"$f":"K165+1","v":2018},null,{"$f":"M165+1","v":2019},null,{"$f":"O165+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,{"$f":"'3-E Lieux'!A94","v":"Gros œuvre - démolitions"},{"$f":"IF('3-E Lieux'!D94=\"\",\"\",'3-E Lieux'!D94)","v":""},{"$f":"IF('3-E Lieux'!E94=\"\",\"\",'3-E Lieux'!E94)","v":""},{"$f":"IF('3-E Lieux'!F94=\"\",\"\",'3-E Lieux'!F94)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E167=\"\",E167=0),0,E167-G167-I167-K167-M167-O167)","v":0},{"$f":"IF(OR(F167=\"\",F167=0),0,F167-H167-J167-L167-N167-P167)","v":0}]
[null,{"$f":"'3-E Lieux'!A95","v":"Toiture"},{"$f":"IF('3-E Lieux'!D95=\"\",\"\",'3-E Lieux'!D95)","v":""},{"$f":"IF('3-E Lieux'!E95=\"\",\"\",'3-E Lieux'!E95)","v":""},{"$f":"IF('3-E Lieux'!F95=\"\",\"\",'3-E Lieux'!F95)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A96","v":"Ravalements"},{"$f":"IF('3-E Lieux'!D96=\"\",\"\",'3-E Lieux'!D96)","v":""},{"$f":"IF('3-E Lieux'!E96=\"\",\"\",'3-E Lieux'!E96)","v":""},{"$f":"IF('3-E Lieux'!F96=\"\",\"\",'3-E Lieux'!F96)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A97","v":"Menuiseries extérieures"},{"$f":"IF('3-E Lieux'!D97=\"\",\"\",'3-E Lieux'!D97)","v":""},{"$f":"IF('3-E Lieux'!E97=\"\",\"\",'3-E Lieux'!E97)","v":""},{"$f":"IF('3-E Lieux'!F97=\"\",\"\",'3-E Lieux'!F97)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A98","v":"Cloisons, doublage"}]
[null,{"$f":"'3-E Lieux'!A99","v":"Menuiseries intérieures"},{"$f":"IF('3-E Lieux'!D99=\"\",\"\",'3-E Lieux'!D99)","v":""},{"$f":"IF('3-E Lieux'!E99=\"\",\"\",'3-E Lieux'!E99)","v":""},{"$f":"IF('3-E Lieux'!F99=\"\",\"\",'3-E Lieux'!F99)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A100","v":"Plomberie, sanitaires"},{"$f":"IF('3-E Lieux'!D100=\"\",\"\",'3-E Lieux'!D100)","v":""},{"$f":"IF('3-E Lieux'!E100=\"\",\"\",'3-E Lieux'!E100)","v":""},{"$f":"IF('3-E Lieux'!F100=\"\",\"\",'3-E Lieux'!F100)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A101","v":"Chauffage"}]
[null,{"$f":"'3-E Lieux'!A102","v":"Electricité, alarmes, réseaux …"},{"$f":"IF('3-E Lieux'!D102=\"\",\"\",'3-E Lieux'!D102)","v":""},{"$f":"IF('3-E Lieux'!E102=\"\",\"\",'3-E Lieux'!E102)","v":""},{"$f":"IF('3-E Lieux'!F102=\"\",\"\",'3-E Lieux'!F102)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A103","v":"Faux plafonds"},{"$f":"IF('3-E Lieux'!D103=\"\",\"\",'3-E Lieux'!D103)","v":""},{"$f":"IF('3-E Lieux'!E103=\"\",\"\",'3-E Lieux'!E103)","v":""},{"$f":"IF('3-E Lieux'!F103=\"\",\"\",'3-E Lieux'!F103)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A104","v":"Revêtements de sols"},{"$f":"IF('3-E Lieux'!D104=\"\",\"\",'3-E Lieux'!D104)","v":""},{"$f":"IF('3-E Lieux'!E104=\"\",\"\",'3-E Lieux'!E104)","v":""},{"$f":"IF('3-E Lieux'!F104=\"\",\"\",'3-E Lieux'!F104)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A105","v":"Revêtements muraux, peinture…"},{"$f":"IF('3-E Lieux'!D105=\"\",\"\",'3-E Lieux'!D105)","v":""},{"$f":"IF('3-E Lieux'!E105=\"\",\"\",'3-E Lieux'!E105)","v":""},{"$f":"IF('3-E Lieux'!F105=\"\",\"\",'3-E Lieux'!F105)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A106","v":"Equipements connectés"},{"$f":"IF('3-E Lieux'!D106=\"\",\"\",'3-E Lieux'!D106)","v":""},{"$f":"IF('3-E Lieux'!E106=\"\",\"\",'3-E Lieux'!E106)","v":""},{"$f":"IF('3-E Lieux'!F106=\"\",\"\",'3-E Lieux'!F106)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A107","v":"V.R.D."},{"$f":"IF('3-E Lieux'!D107=\"\",\"\",'3-E Lieux'!D107)","v":""},{"$f":"IF('3-E Lieux'!E107=\"\",\"\",'3-E Lieux'!E107)","v":""},{"$f":"IF('3-E Lieux'!F107=\"\",\"\",'3-E Lieux'!F107)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A108","v":"Autres ….."},{"$f":"IF('3-E Lieux'!D108=\"\",\"\",'3-E Lieux'!D108)","v":""},{"$f":"IF('3-E Lieux'!E108=\"\",\"\",'3-E Lieux'!E108)","v":""},{"$f":"IF('3-E Lieux'!F108=\"\",\"\",'3-E Lieux'!F108)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total des investissements prévisionnels    ",null,"A",{"$f":"SUM(E167:E181)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q167:Q181)","v":0},{"$f":"SUM(R167:R181)","v":0}]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,2010,null,2011,null,2012,null,2013,null,2014,null,"> 2015      "]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E186-G186-I186-K186-M186-O186","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,"B",{"$f":"SUM(E186:F191)","v":0},null,{"$f":"SUM(G186:H191)","v":0},null,{"$f":"SUM(I186:J191)","v":0},null,{"$f":"SUM(K186:L191)","v":0},null,{"$f":"SUM(M186:N191)","v":0},null,{"$f":"SUM(O186:P191)","v":0},null,{"$f":"SUM(Q186:R191)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E182-E192","v":0},null,{"$f":"+G182-G192","v":0},null,{"$f":"+I182-I192","v":0},null,{"$f":"+K182-K192","v":0},null,{"$f":"+M182-M192","v":0},null,{"$f":"+O182-O192","v":0},null,{"$f":"+Q182-Q192","v":0}]
[]
[null,{"$f":"IF('1-PME'!L12=\"\",\"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 5 - \"&$A$2&\" - \"&$A$4,\"EVALUATION DES TRAVAUX DE RENOVATION  - \"&'1-PME'!L12&\" - \"&$A$2&\" - \"&$A$4)","v":"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 5 - Ogec z - Ville w"}]
[]
[null,"Etat des lieux",null,null,null,null,"Description du bâtiment"]
[null,"Année de construction",null,null,{"$f":"IF('3-E Lieux'!B113=\"\",\"\",'3-E Lieux'!B113)","v":""},null,{"$f":"G152","v":"Description"},{"$f":"IF('3-E Lieux'!D113=\"\",\"\",'3-E Lieux'!D113)","v":""}]
[null,"Année de la dernière grande rénovation",null,null,{"$f":"IF('3-E Lieux'!B114=\"\",\"\",'3-E Lieux'!B114)","v":""},null,{"$f":"G153","v":"Structure"},{"$f":"IF('3-E Lieux'!D114=\"\",\"\",'3-E Lieux'!D114)","v":""}]
[null,"Surface en m² ",null,null,{"$f":"IF('3-E Lieux'!B115=\"\",\"\",'3-E Lieux'!B115)","v":0},null,{"$f":"G154","v":"Affectation"},{"$f":"IF('3-E Lieux'!D115=\"\",\"\",'3-E Lieux'!D115)","v":""}]
[null,"Nombre de salles",null,null,{"$f":"IF('3-E Lieux'!B116=\"\",\"\",'3-E Lieux'!B116)","v":""},null,null,{"$f":"IF('3-E Lieux'!D116=\"\",\"\",'3-E Lieux'!D116)","v":""}]
[]
[null,"Description des projets et travaux"]
[]
[]
[]
[]
[]
[]
[null,"Plan Pluriannuel d'Investissements"]
[null,"Corps d'état","description des travaux","échéance probable","Montant TFC évalués","dont part lycée",{"$f":"+G165","v":2015},null,{"$f":"G212+1","v":2016},null,{"$f":"I212+1","v":2017},null,{"$f":"K212+1","v":2018},null,{"$f":"M212+1","v":2019},null,{"$f":"O212+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,{"$f":"'3-E Lieux'!A120","v":"Gros œuvre - démolitions"},{"$f":"IF('3-E Lieux'!D120=\"\",\"\",'3-E Lieux'!D120)","v":""},{"$f":"IF('3-E Lieux'!E120=\"\",\"\",'3-E Lieux'!E120)","v":""},{"$f":"IF('3-E Lieux'!F120=\"\",\"\",'3-E Lieux'!F120)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E214=\"\",E214=0),0,E214-G214-I214-K214-M214-O214)","v":0},{"$f":"IF(OR(F214=\"\",F214=0),0,F214-H214-J214-L214-N214-P214)","v":0}]
[null,{"$f":"'3-E Lieux'!A121","v":"Toiture"},{"$f":"IF('3-E Lieux'!D121=\"\",\"\",'3-E Lieux'!D121)","v":""},{"$f":"IF('3-E Lieux'!E121=\"\",\"\",'3-E Lieux'!E121)","v":""},{"$f":"IF('3-E Lieux'!F121=\"\",\"\",'3-E Lieux'!F121)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A122","v":"Ravalements"},{"$f":"IF('3-E Lieux'!D122=\"\",\"\",'3-E Lieux'!D122)","v":""},{"$f":"IF('3-E Lieux'!E122=\"\",\"\",'3-E Lieux'!E122)","v":""},{"$f":"IF('3-E Lieux'!F122=\"\",\"\",'3-E Lieux'!F122)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A123","v":"Menuiseries extérieures"},{"$f":"IF('3-E Lieux'!D123=\"\",\"\",'3-E Lieux'!D123)","v":""},{"$f":"IF('3-E Lieux'!E123=\"\",\"\",'3-E Lieux'!E123)","v":""},{"$f":"IF('3-E Lieux'!F123=\"\",\"\",'3-E Lieux'!F123)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A124","v":"Cloisons, doublage"}]
[null,{"$f":"'3-E Lieux'!A125","v":"Menuiseries intérieures"},{"$f":"IF('3-E Lieux'!D125=\"\",\"\",'3-E Lieux'!D125)","v":""},{"$f":"IF('3-E Lieux'!E125=\"\",\"\",'3-E Lieux'!E125)","v":""},{"$f":"IF('3-E Lieux'!F125=\"\",\"\",'3-E Lieux'!F125)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A126","v":"Plomberie, sanitaires"},{"$f":"IF('3-E Lieux'!D126=\"\",\"\",'3-E Lieux'!D126)","v":""},{"$f":"IF('3-E Lieux'!E126=\"\",\"\",'3-E Lieux'!E126)","v":""},{"$f":"IF('3-E Lieux'!F126=\"\",\"\",'3-E Lieux'!F126)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A127","v":"Chauffage"}]
[null,{"$f":"'3-E Lieux'!A128","v":"Electricité, alarmes, réseaux …"},{"$f":"IF('3-E Lieux'!D128=\"\",\"\",'3-E Lieux'!D128)","v":""},{"$f":"IF('3-E Lieux'!E128=\"\",\"\",'3-E Lieux'!E128)","v":""},{"$f":"IF('3-E Lieux'!F128=\"\",\"\",'3-E Lieux'!F128)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A129","v":"Faux plafonds"},{"$f":"IF('3-E Lieux'!D129=\"\",\"\",'3-E Lieux'!D129)","v":""},{"$f":"IF('3-E Lieux'!E129=\"\",\"\",'3-E Lieux'!E129)","v":""},{"$f":"IF('3-E Lieux'!F129=\"\",\"\",'3-E Lieux'!F129)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A130","v":"Revêtements de sols"},{"$f":"IF('3-E Lieux'!D130=\"\",\"\",'3-E Lieux'!D130)","v":""},{"$f":"IF('3-E Lieux'!E130=\"\",\"\",'3-E Lieux'!E130)","v":""},{"$f":"IF('3-E Lieux'!F130=\"\",\"\",'3-E Lieux'!F130)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A131","v":"Revêtements muraux, peinture…"},{"$f":"IF('3-E Lieux'!D131=\"\",\"\",'3-E Lieux'!D131)","v":""},{"$f":"IF('3-E Lieux'!E131=\"\",\"\",'3-E Lieux'!E131)","v":""},{"$f":"IF('3-E Lieux'!F131=\"\",\"\",'3-E Lieux'!F131)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A132","v":"Equipements connectés"},{"$f":"IF('3-E Lieux'!D132=\"\",\"\",'3-E Lieux'!D132)","v":""},{"$f":"IF('3-E Lieux'!E132=\"\",\"\",'3-E Lieux'!E132)","v":""},{"$f":"IF('3-E Lieux'!F132=\"\",\"\",'3-E Lieux'!F132)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A133","v":"V.R.D."},{"$f":"IF('3-E Lieux'!D133=\"\",\"\",'3-E Lieux'!D133)","v":""},{"$f":"IF('3-E Lieux'!E133=\"\",\"\",'3-E Lieux'!E133)","v":""},{"$f":"IF('3-E Lieux'!F133=\"\",\"\",'3-E Lieux'!F133)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A134","v":"Autres ….."},{"$f":"IF('3-E Lieux'!D134=\"\",\"\",'3-E Lieux'!D134)","v":""},{"$f":"IF('3-E Lieux'!E134=\"\",\"\",'3-E Lieux'!E134)","v":""},{"$f":"IF('3-E Lieux'!F134=\"\",\"\",'3-E Lieux'!F134)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total des investissements prévisionnels    ",null,"A",{"$f":"SUM(E214:E228)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q214:Q228)","v":0},{"$f":"SUM(R214:R228)","v":0}]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,2010,null,2011,null,2012,null,2013,null,2014,null,"> 2015      "]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E233-G233-I233-K233-M233-O233","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,"B",{"$f":"SUM(E233:F238)","v":0},null,{"$f":"SUM(G233:H238)","v":0},null,{"$f":"SUM(I233:J238)","v":0},null,{"$f":"SUM(K233:L238)","v":0},null,{"$f":"SUM(M233:N238)","v":0},null,{"$f":"SUM(O233:P238)","v":0},null,{"$f":"SUM(Q233:R238)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E229-E239","v":0},null,{"$f":"+G229-G239","v":0},null,{"$f":"+I229-I239","v":0},null,{"$f":"+K229-K239","v":0},null,{"$f":"+M229-M239","v":0},null,{"$f":"+O229-O239","v":0},null,{"$f":"+Q229-Q239","v":0}]
[]
[null,{"$f":"IF('1-PME'!L13=\"\",\"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 6  - \"&$A$2&\" - \"&$A$4,\"EVALUATION DES TRAVAUX DE RENOVATION  - \"&'1-PME'!L13&\" - \"&$A$2&\" - \"&$A$4)","v":"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 6  - Ogec z - Ville w"}]
[]
[null,"Etat des lieux",null,null,null,null,"Description du bâtiment"]
[null,"Année de construction",null,null,{"$f":"IF('3-E Lieux'!B139=\"\",\"\",'3-E Lieux'!B139)","v":""},null,{"$f":"G199","v":"Description"},{"$f":"IF('3-E Lieux'!D139=\"\",\"\",'3-E Lieux'!D139)","v":""}]
[null,"Année de la dernière grande rénovation",null,null,{"$f":"IF('3-E Lieux'!B140=\"\",\"\",'3-E Lieux'!B140)","v":""},null,{"$f":"G200","v":"Structure"},{"$f":"IF('3-E Lieux'!D140=\"\",\"\",'3-E Lieux'!D140)","v":""}]
[null,"Surfaceen m² ",null,null,{"$f":"IF('3-E Lieux'!B141=\"\",\"\",'3-E Lieux'!B141)","v":0},null,{"$f":"G201","v":"Affectation"},{"$f":"IF('3-E Lieux'!D141=\"\",\"\",'3-E Lieux'!D141)","v":""}]
[null,"Nombre de salles",null,null,{"$f":"IF('3-E Lieux'!B142=\"\",\"\",'3-E Lieux'!B142)","v":""},null,null,{"$f":"IF('3-E Lieux'!D142=\"\",\"\",'3-E Lieux'!D142)","v":""}]
[]
[null,"Description des projets et travaux"]
[]
[]
[]
[]
[]
[]
[null,"Plan Pluriannuel d'Investissements"]
[null,"Corps d'état","description des travaux","échéance probable","Montant TFC évalués","dont part lycée",{"$f":"+G212","v":2015},null,{"$f":"G259+1","v":2016},null,{"$f":"I259+1","v":2017},null,{"$f":"K259+1","v":2018},null,{"$f":"M259+1","v":2019},null,{"$f":"O259+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,{"$f":"'3-E Lieux'!A146","v":"Gros œuvre - démolitions"},{"$f":"IF('3-E Lieux'!D146=\"\",\"\",'3-E Lieux'!D146)","v":""},{"$f":"IF('3-E Lieux'!E146=\"\",\"\",'3-E Lieux'!E146)","v":""},{"$f":"IF('3-E Lieux'!F146=\"\",\"\",'3-E Lieux'!F146)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E261=\"\",E261=0),0,E261-G261-I261-K261-M261-O261)","v":0},{"$f":"IF(OR(F261=\"\",F261=0),0,F261-H261-J261-L261-N261-P261)","v":0}]
[null,{"$f":"'3-E Lieux'!A147","v":"Toiture"},{"$f":"IF('3-E Lieux'!D147=\"\",\"\",'3-E Lieux'!D147)","v":""},{"$f":"IF('3-E Lieux'!E147=\"\",\"\",'3-E Lieux'!E147)","v":""},{"$f":"IF('3-E Lieux'!F147=\"\",\"\",'3-E Lieux'!F147)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A148","v":"Ravalements"},{"$f":"IF('3-E Lieux'!D148=\"\",\"\",'3-E Lieux'!D148)","v":""},{"$f":"IF('3-E Lieux'!E148=\"\",\"\",'3-E Lieux'!E148)","v":""},{"$f":"IF('3-E Lieux'!F148=\"\",\"\",'3-E Lieux'!F148)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A149","v":"Menuiseries extérieures"},{"$f":"IF('3-E Lieux'!D149=\"\",\"\",'3-E Lieux'!D149)","v":""},{"$f":"IF('3-E Lieux'!E149=\"\",\"\",'3-E Lieux'!E149)","v":""},{"$f":"IF('3-E Lieux'!F149=\"\",\"\",'3-E Lieux'!F149)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A150","v":"Cloisons, doublage"}]
[null,{"$f":"'3-E Lieux'!A151","v":"Menuiseries intérieures"},{"$f":"IF('3-E Lieux'!D151=\"\",\"\",'3-E Lieux'!D151)","v":""},{"$f":"IF('3-E Lieux'!E151=\"\",\"\",'3-E Lieux'!E151)","v":""},{"$f":"IF('3-E Lieux'!F151=\"\",\"\",'3-E Lieux'!F151)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A152","v":"Plomberie, sanitaires"},{"$f":"IF('3-E Lieux'!D152=\"\",\"\",'3-E Lieux'!D152)","v":""},{"$f":"IF('3-E Lieux'!E152=\"\",\"\",'3-E Lieux'!E152)","v":""},{"$f":"IF('3-E Lieux'!F152=\"\",\"\",'3-E Lieux'!F152)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A153","v":"Chauffage"}]
[null,{"$f":"'3-E Lieux'!A154","v":"Electricité, alarmes, réseaux …"},{"$f":"IF('3-E Lieux'!D154=\"\",\"\",'3-E Lieux'!D154)","v":""},{"$f":"IF('3-E Lieux'!E154=\"\",\"\",'3-E Lieux'!E154)","v":""},{"$f":"IF('3-E Lieux'!F154=\"\",\"\",'3-E Lieux'!F154)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A155","v":"Faux plafonds"},{"$f":"IF('3-E Lieux'!D155=\"\",\"\",'3-E Lieux'!D155)","v":""},{"$f":"IF('3-E Lieux'!E155=\"\",\"\",'3-E Lieux'!E155)","v":""},{"$f":"IF('3-E Lieux'!F155=\"\",\"\",'3-E Lieux'!F155)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A156","v":"Revêtements de sols"},{"$f":"IF('3-E Lieux'!D156=\"\",\"\",'3-E Lieux'!D156)","v":""},{"$f":"IF('3-E Lieux'!E156=\"\",\"\",'3-E Lieux'!E156)","v":""},{"$f":"IF('3-E Lieux'!F156=\"\",\"\",'3-E Lieux'!F156)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A157","v":"Revêtements muraux, peinture…"},{"$f":"IF('3-E Lieux'!D157=\"\",\"\",'3-E Lieux'!D157)","v":""},{"$f":"IF('3-E Lieux'!E157=\"\",\"\",'3-E Lieux'!E157)","v":""},{"$f":"IF('3-E Lieux'!F157=\"\",\"\",'3-E Lieux'!F157)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A158","v":"Equipements connectés"},{"$f":"IF('3-E Lieux'!D158=\"\",\"\",'3-E Lieux'!D158)","v":""},{"$f":"IF('3-E Lieux'!E158=\"\",\"\",'3-E Lieux'!E158)","v":""},{"$f":"IF('3-E Lieux'!F158=\"\",\"\",'3-E Lieux'!F158)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A159","v":"V.R.D."},{"$f":"IF('3-E Lieux'!D159=\"\",\"\",'3-E Lieux'!D159)","v":""},{"$f":"IF('3-E Lieux'!E159=\"\",\"\",'3-E Lieux'!E159)","v":""},{"$f":"IF('3-E Lieux'!F159=\"\",\"\",'3-E Lieux'!F159)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A160","v":"Autres ….."},{"$f":"IF('3-E Lieux'!D160=\"\",\"\",'3-E Lieux'!D160)","v":""},{"$f":"IF('3-E Lieux'!E160=\"\",\"\",'3-E Lieux'!E160)","v":""},{"$f":"IF('3-E Lieux'!F160=\"\",\"\",'3-E Lieux'!F160)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total des investissements prévisionnels    ",null,"A",{"$f":"SUM(E261:E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q261:Q275)","v":0},{"$f":"SUM(R261:R275)","v":0}]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,{"$f":"+G259","v":2015},null,{"$f":"+I259","v":2016},null,{"$f":"+K259","v":2017},null,{"$f":"+M259","v":2018},null,{"$f":"+O259","v":2019},null,{"$f":"+Q259","v":"2020 et +"}]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E280-G280-I280-K280-M280-O280","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,"B",{"$f":"SUM(E280:F285)","v":0},null,{"$f":"SUM(G280:H285)","v":0},null,{"$f":"SUM(I280:J285)","v":0},null,{"$f":"SUM(K280:L285)","v":0},null,{"$f":"SUM(M280:N285)","v":0},null,{"$f":"SUM(O280:P285)","v":0},null,{"$f":"SUM(Q280:R285)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E276-E286","v":0},null,{"$f":"+G276-G286","v":0},null,{"$f":"+I276-I286","v":0},null,{"$f":"+K276-K286","v":0},null,{"$f":"+M276-M286","v":0},null,{"$f":"+O276-O286","v":0},null,{"$f":"+Q276-Q286","v":0}]
[]
[null,{"$f":"IF('1-PME'!L14=\"\",\"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 7  - \"&$A$2&\" - \"&$A$4,\"EVALUATION DES TRAVAUX DE RENOVATION  - \"&'1-PME'!L14&\" - \"&$A$2&\" - \"&$A$4)","v":"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 7  - Ogec z - Ville w"}]
[]
[null,"Etat des lieux",null,null,null,null,"Description du bâtiment"]
[null,"Année de construction",null,null,{"$f":"IF('3-E Lieux'!B165=\"\",\"\",'3-E Lieux'!B165)","v":""},null,{"$f":"G246","v":"Description"},{"$f":"IF('3-E Lieux'!E165=\"\",\"\",'3-E Lieux'!E165)","v":""}]
[null,"Année de la dernière grande rénovation",null,null,{"$f":"IF('3-E Lieux'!B166=\"\",\"\",'3-E Lieux'!B166)","v":""},null,{"$f":"G247","v":"Structure"},{"$f":"IF('3-E Lieux'!E166=\"\",\"\",'3-E Lieux'!E166)","v":""}]
[null,"Surface  en m² ",null,null,{"$f":"IF('3-E Lieux'!B167=\"\",\"\",'3-E Lieux'!B167)","v":0},null,{"$f":"G248","v":"Affectation"},{"$f":"IF('3-E Lieux'!E167=\"\",\"\",'3-E Lieux'!E167)","v":""}]
[null,"Nombre de salles",null,null,{"$f":"IF('3-E Lieux'!B168=\"\",\"\",'3-E Lieux'!B168)","v":""},null,null,{"$f":"IF('3-E Lieux'!E168=\"\",\"\",'3-E Lieux'!E168)","v":""}]
[]
[null,"Description des projets et travaux"]
[]
[]
[]
[]
[]
[]
[null,"Plan Pluriannuel d'Investissements"]
[null,"Corps d'état","description des travaux","échéance probable","Montant TFC évalués","dont part lycée",{"$f":"+G259","v":2015},null,{"$f":"G306+1","v":2016},null,{"$f":"I306+1","v":2017},null,{"$f":"K306+1","v":2018},null,{"$f":"M306+1","v":2019},null,{"$f":"O306+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,{"$f":"IF('3-E Lieux'!A172=\"\",\"\",'3-E Lieux'!A172)","v":"Gros œuvre - démolitions"},{"$f":"IF('3-E Lieux'!D172=\"\",\"\",'3-E Lieux'!D172)","v":""},{"$f":"IF('3-E Lieux'!E172=\"\",\"\",'3-E Lieux'!E172)","v":""},{"$f":"IF('3-E Lieux'!F172=\"\",\"\",'3-E Lieux'!F172)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E308=\"\",E308=0),0,E308-G308-I308-K308-M308-O308)","v":0},{"$f":"IF(OR(F308=\"\",F308=0),0,F308-H308-J308-L308-N308-P308)","v":0}]
[null,{"$f":"IF('3-E Lieux'!A173=\"\",\"\",'3-E Lieux'!A173)","v":"Toiture"},{"$f":"IF('3-E Lieux'!D173=\"\",\"\",'3-E Lieux'!D173)","v":""},{"$f":"IF('3-E Lieux'!E173=\"\",\"\",'3-E Lieux'!E173)","v":""},{"$f":"IF('3-E Lieux'!F173=\"\",\"\",'3-E Lieux'!F173)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"IF('3-E Lieux'!A174=\"\",\"\",'3-E Lieux'!A174)","v":"Ravalements"},{"$f":"IF('3-E Lieux'!D174=\"\",\"\",'3-E Lieux'!D174)","v":""},{"$f":"IF('3-E Lieux'!E174=\"\",\"\",'3-E Lieux'!E174)","v":""},{"$f":"IF('3-E Lieux'!F174=\"\",\"\",'3-E Lieux'!F174)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"IF('3-E Lieux'!A175=\"\",\"\",'3-E Lieux'!A175)","v":"Menuiseries extérieures"},{"$f":"IF('3-E Lieux'!D175=\"\",\"\",'3-E Lieux'!D175)","v":""},{"$f":"IF('3-E Lieux'!E175=\"\",\"\",'3-E Lieux'!E175)","v":""},{"$f":"IF('3-E Lieux'!F175=\"\",\"\",'3-E Lieux'!F175)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"IF('3-E Lieux'!A176=\"\",\"\",'3-E Lieux'!A176)","v":"Cloisons, doublage"}]
[null,{"$f":"IF('3-E Lieux'!A177=\"\",\"\",'3-E Lieux'!A177)","v":"Menuiseries intérieures"},{"$f":"IF('3-E Lieux'!D177=\"\",\"\",'3-E Lieux'!D177)","v":""},{"$f":"IF('3-E Lieux'!E177=\"\",\"\",'3-E Lieux'!E177)","v":""},{"$f":"IF('3-E Lieux'!F177=\"\",\"\",'3-E Lieux'!F177)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"IF('3-E Lieux'!A178=\"\",\"\",'3-E Lieux'!A178)","v":"Plomberie, sanitaires"},{"$f":"IF('3-E Lieux'!D178=\"\",\"\",'3-E Lieux'!D178)","v":""},{"$f":"IF('3-E Lieux'!E178=\"\",\"\",'3-E Lieux'!E178)","v":""},{"$f":"IF('3-E Lieux'!F178=\"\",\"\",'3-E Lieux'!F178)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"IF('3-E Lieux'!A179=\"\",\"\",'3-E Lieux'!A179)","v":"Chauffage"}]
[null,{"$f":"IF('3-E Lieux'!A180=\"\",\"\",'3-E Lieux'!A180)","v":"Electricité, alarmes, réseaux …"},{"$f":"IF('3-E Lieux'!D180=\"\",\"\",'3-E Lieux'!D180)","v":""},{"$f":"IF('3-E Lieux'!E180=\"\",\"\",'3-E Lieux'!E180)","v":""},{"$f":"IF('3-E Lieux'!F180=\"\",\"\",'3-E Lieux'!F180)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"IF('3-E Lieux'!A181=\"\",\"\",'3-E Lieux'!A181)","v":"Faux plafonds"},{"$f":"IF('3-E Lieux'!D181=\"\",\"\",'3-E Lieux'!D181)","v":""},{"$f":"IF('3-E Lieux'!E181=\"\",\"\",'3-E Lieux'!E181)","v":""},{"$f":"IF('3-E Lieux'!F181=\"\",\"\",'3-E Lieux'!F181)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"IF('3-E Lieux'!A182=\"\",\"\",'3-E Lieux'!A182)","v":"Revêtements de sols"},{"$f":"IF('3-E Lieux'!D182=\"\",\"\",'3-E Lieux'!D182)","v":""},{"$f":"IF('3-E Lieux'!E182=\"\",\"\",'3-E Lieux'!E182)","v":""},{"$f":"IF('3-E Lieux'!F182=\"\",\"\",'3-E Lieux'!F182)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"IF('3-E Lieux'!A183=\"\",\"\",'3-E Lieux'!A183)","v":"Revêtements muraux, peinture…"},{"$f":"IF('3-E Lieux'!D183=\"\",\"\",'3-E Lieux'!D183)","v":""},{"$f":"IF('3-E Lieux'!E183=\"\",\"\",'3-E Lieux'!E183)","v":""},{"$f":"IF('3-E Lieux'!F183=\"\",\"\",'3-E Lieux'!F183)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"IF('3-E Lieux'!A184=\"\",\"\",'3-E Lieux'!A184)","v":"Equipements connectés"},{"$f":"IF('3-E Lieux'!D184=\"\",\"\",'3-E Lieux'!D184)","v":""},{"$f":"IF('3-E Lieux'!E184=\"\",\"\",'3-E Lieux'!E184)","v":""},{"$f":"IF('3-E Lieux'!F184=\"\",\"\",'3-E Lieux'!F184)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"IF('3-E Lieux'!A185=\"\",\"\",'3-E Lieux'!A185)","v":"V.R.D."},{"$f":"IF('3-E Lieux'!D185=\"\",\"\",'3-E Lieux'!D185)","v":""},{"$f":"IF('3-E Lieux'!E185=\"\",\"\",'3-E Lieux'!E185)","v":""},{"$f":"IF('3-E Lieux'!F185=\"\",\"\",'3-E Lieux'!F185)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"IF('3-E Lieux'!A186=\"\",\"\",'3-E Lieux'!A186)","v":"Autres ….."},{"$f":"IF('3-E Lieux'!D186=\"\",\"\",'3-E Lieux'!D186)","v":""},{"$f":"IF('3-E Lieux'!E186=\"\",\"\",'3-E Lieux'!E186)","v":""},{"$f":"IF('3-E Lieux'!F186=\"\",\"\",'3-E Lieux'!F186)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total des investissements prévisionnels    ",null,"A",{"$f":"SUM(E308:E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q308:Q322)","v":0},{"$f":"SUM(R308:R322)","v":0}]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,{"$f":"+G306","v":2015},null,{"$f":"+I306","v":2016},null,{"$f":"+K306","v":2017},null,{"$f":"+M306","v":2018},null,{"$f":"+O306","v":2019},null,{"$f":"+Q306","v":"2020 et +"}]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E327-G327-I327-K327-M327-O327","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,"B",{"$f":"SUM(E327:F332)","v":0},null,{"$f":"SUM(G327:H332)","v":0},null,{"$f":"SUM(I327:J332)","v":0},null,{"$f":"SUM(K327:L332)","v":0},null,{"$f":"SUM(M327:N332)","v":0},null,{"$f":"SUM(O327:P332)","v":0},null,{"$f":"SUM(Q327:R332)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E323-E333","v":0},null,{"$f":"+G323-G333","v":0},null,{"$f":"+I323-I333","v":0},null,{"$f":"+K323-K333","v":0},null,{"$f":"+M323-M333","v":0},null,{"$f":"+O323-O333","v":0},null,{"$f":"+Q323-Q333","v":0}]
[]
[null,{"$f":"IF('1-PME'!L15=\"\",\"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 8  - \"&$A$2&\" - \"&$A$4,\"EVALUATION DES TRAVAUX DE RENOVATION  - \"&'1-PME'!L15&\" - \"&$A$2&\" - \"&$A$4)","v":"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 8  - Ogec z - Ville w"}]
[]
[null,"Etat des lieux",null,null,null,null,"Description du bâtiment"]
[null,"Année de construction",null,null,{"$f":"IF('3-E Lieux'!B191=\"\",\"\",'3-E Lieux'!B191)","v":""},null,{"$f":"G293","v":"Description"},{"$f":"IF('3-E Lieux'!D191=\"\",\"\",'3-E Lieux'!D191)","v":""}]
[null,"Année de la dernière grande rénovation",null,null,{"$f":"IF('3-E Lieux'!B192=\"\",\"\",'3-E Lieux'!B192)","v":""},null,{"$f":"G294","v":"Structure"},{"$f":"IF('3-E Lieux'!D192=\"\",\"\",'3-E Lieux'!D192)","v":""}]
[null,"Surface en m² ",null,null,{"$f":"IF('3-E Lieux'!B193=\"\",\"\",'3-E Lieux'!B193)","v":0},null,{"$f":"G295","v":"Affectation"},{"$f":"IF('3-E Lieux'!D193=\"\",\"\",'3-E Lieux'!D193)","v":""}]
[null,"Nombre de salles",null,null,{"$f":"IF('3-E Lieux'!B194=\"\",\"\",'3-E Lieux'!B194)","v":""},null,null,{"$f":"IF('3-E Lieux'!D194=\"\",\"\",'3-E Lieux'!D194)","v":""}]
[]
[null,"Description des projets et travaux"]
[]
[]
[]
[]
[]
[]
[null,"Plan Pluriannuel d'Investissements"]
[null,"Corps d'état","description des travaux","échéance probable","Montant TFC évalués","dont part lycée",{"$f":"+G306","v":2015},null,{"$f":"G353+1","v":2016},null,{"$f":"I353+1","v":2017},null,{"$f":"K353+1","v":2018},null,{"$f":"M353+1","v":2019},null,{"$f":"O353+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,{"$f":"'3-E Lieux'!A198","v":"Gros œuvre - démolitions"},{"$f":"IF('3-E Lieux'!D198=\"\",\"\",'3-E Lieux'!D198)","v":""},{"$f":"IF('3-E Lieux'!E198=\"\",\"\",'3-E Lieux'!E198)","v":""},{"$f":"IF('3-E Lieux'!F198=\"\",\"\",'3-E Lieux'!F198)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E355=\"\",E355=0),0,E355-G355-I355-K355-M355-O355)","v":0},{"$f":"IF(OR(F355=\"\",F355=0),0,F355-H355-J355-L355-N355-P355)","v":0}]
[null,{"$f":"'3-E Lieux'!A199","v":"Toiture"},{"$f":"IF('3-E Lieux'!D199=\"\",\"\",'3-E Lieux'!D199)","v":""},{"$f":"IF('3-E Lieux'!E199=\"\",\"\",'3-E Lieux'!E199)","v":""},{"$f":"IF('3-E Lieux'!F199=\"\",\"\",'3-E Lieux'!F199)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A200","v":"Ravalements"},{"$f":"IF('3-E Lieux'!D200=\"\",\"\",'3-E Lieux'!D200)","v":""},{"$f":"IF('3-E Lieux'!E200=\"\",\"\",'3-E Lieux'!E200)","v":""},{"$f":"IF('3-E Lieux'!F200=\"\",\"\",'3-E Lieux'!F200)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A201","v":"Menuiseries extérieures"},{"$f":"IF('3-E Lieux'!D201=\"\",\"\",'3-E Lieux'!D201)","v":""},{"$f":"IF('3-E Lieux'!E201=\"\",\"\",'3-E Lieux'!E201)","v":""},{"$f":"IF('3-E Lieux'!F201=\"\",\"\",'3-E Lieux'!F201)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A202","v":"Cloisons, doublage"}]
[null,{"$f":"'3-E Lieux'!A203","v":"Menuiseries intérieures"},{"$f":"IF('3-E Lieux'!D203=\"\",\"\",'3-E Lieux'!D203)","v":""},{"$f":"IF('3-E Lieux'!E203=\"\",\"\",'3-E Lieux'!E203)","v":""},{"$f":"IF('3-E Lieux'!F203=\"\",\"\",'3-E Lieux'!F203)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A204","v":"Plomberie, sanitaires"},{"$f":"IF('3-E Lieux'!D204=\"\",\"\",'3-E Lieux'!D204)","v":""},{"$f":"IF('3-E Lieux'!E204=\"\",\"\",'3-E Lieux'!E204)","v":""},{"$f":"IF('3-E Lieux'!F204=\"\",\"\",'3-E Lieux'!F204)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A205","v":"Chauffage"}]
[null,{"$f":"'3-E Lieux'!A206","v":"Electricité, alarmes, réseaux …"},{"$f":"IF('3-E Lieux'!D206=\"\",\"\",'3-E Lieux'!D206)","v":""},{"$f":"IF('3-E Lieux'!E206=\"\",\"\",'3-E Lieux'!E206)","v":""},{"$f":"IF('3-E Lieux'!F206=\"\",\"\",'3-E Lieux'!F206)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A207","v":"Faux plafonds"},{"$f":"IF('3-E Lieux'!D207=\"\",\"\",'3-E Lieux'!D207)","v":""},{"$f":"IF('3-E Lieux'!E207=\"\",\"\",'3-E Lieux'!E207)","v":""},{"$f":"IF('3-E Lieux'!F207=\"\",\"\",'3-E Lieux'!F207)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A208","v":"Revêtements de sols"},{"$f":"IF('3-E Lieux'!D208=\"\",\"\",'3-E Lieux'!D208)","v":""},{"$f":"IF('3-E Lieux'!E208=\"\",\"\",'3-E Lieux'!E208)","v":""},{"$f":"IF('3-E Lieux'!F208=\"\",\"\",'3-E Lieux'!F208)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A209","v":"Revêtements muraux, peinture…"},{"$f":"IF('3-E Lieux'!D209=\"\",\"\",'3-E Lieux'!D209)","v":""},{"$f":"IF('3-E Lieux'!E209=\"\",\"\",'3-E Lieux'!E209)","v":""},{"$f":"IF('3-E Lieux'!F209=\"\",\"\",'3-E Lieux'!F209)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A210","v":"Equipements connectés"},{"$f":"IF('3-E Lieux'!D210=\"\",\"\",'3-E Lieux'!D210)","v":""},{"$f":"IF('3-E Lieux'!E210=\"\",\"\",'3-E Lieux'!E210)","v":""},{"$f":"IF('3-E Lieux'!F210=\"\",\"\",'3-E Lieux'!F210)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A211","v":"V.R.D."},{"$f":"IF('3-E Lieux'!D211=\"\",\"\",'3-E Lieux'!D211)","v":""},{"$f":"IF('3-E Lieux'!E211=\"\",\"\",'3-E Lieux'!E211)","v":""},{"$f":"IF('3-E Lieux'!F211=\"\",\"\",'3-E Lieux'!F211)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A212","v":"Autres ….."},{"$f":"IF('3-E Lieux'!D212=\"\",\"\",'3-E Lieux'!D212)","v":""},{"$f":"IF('3-E Lieux'!E212=\"\",\"\",'3-E Lieux'!E212)","v":""},{"$f":"IF('3-E Lieux'!F212=\"\",\"\",'3-E Lieux'!F212)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total des investissements prévisionnels    ",null,"A",{"$f":"SUM(E355:E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q355:Q369)","v":0},{"$f":"SUM(R355:R369)","v":0}]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,{"$f":"+G353","v":2015},null,{"$f":"+I353","v":2016},null,{"$f":"+K353","v":2017},null,{"$f":"+M353","v":2018},null,{"$f":"+O353","v":2019},null,{"$f":"+Q353","v":"2020 et +"}]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E374-G374-I374-K374-M374-O374","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,"B",{"$f":"SUM(E374:F379)","v":0},null,{"$f":"SUM(G374:H379)","v":0},null,{"$f":"SUM(I374:J379)","v":0},null,{"$f":"SUM(K374:L379)","v":0},null,{"$f":"SUM(M374:N379)","v":0},null,{"$f":"SUM(O374:P379)","v":0},null,{"$f":"SUM(Q374:R379)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E370-E380","v":0},null,{"$f":"+G370-G380","v":0},null,{"$f":"+I370-I380","v":0},null,{"$f":"+K370-K380","v":0},null,{"$f":"+M370-M380","v":0},null,{"$f":"+O370-O380","v":0},null,{"$f":"+Q370-Q380","v":0}]
[]
[null,{"$f":"IF('1-PME'!L16=\"\",\"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 9  - \"&$A$2&\" - \"&$A$4,\"EVALUATION DES TRAVAUX DE RENOVATION  - \"&'1-PME'!L16&\" - \"&$A$2&\" - \"&$A$4)","v":"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 9  - Ogec z - Ville w"}]
[]
[null,"Etat des lieux",null,null,null,null,"Description du bâtiment"]
[null,"Année de construction",null,null,{"$f":"IF('3-E Lieux'!B217=\"\",\"\",'3-E Lieux'!B217)","v":""},null,{"$f":"'3-E Lieux'!C217","v":"Description"},{"$f":"IF('3-E Lieux'!D217=\"\",\"\",'3-E Lieux'!D217)","v":""}]
[null,"Année de la dernière grande rénovation",null,null,{"$f":"IF('3-E Lieux'!B218=\"\",\"\",'3-E Lieux'!B218)","v":""},null,{"$f":"'3-E Lieux'!C218","v":"Structure"},{"$f":"IF('3-E Lieux'!D218=\"\",\"\",'3-E Lieux'!D218)","v":""}]
[null,"Surface  en m² ",null,null,{"$f":"IF('3-E Lieux'!B219=\"\",\"\",'3-E Lieux'!B219)","v":0},null,{"$f":"'3-E Lieux'!C219","v":"Affectation"},{"$f":"IF('3-E Lieux'!D219=\"\",\"\",'3-E Lieux'!D219)","v":""}]
[null,"Nombre de salles",null,null,{"$f":"IF('3-E Lieux'!B220=\"\",\"\",'3-E Lieux'!B220)","v":""},null,null,{"$f":"IF('3-E Lieux'!D220=\"\",\"\",'3-E Lieux'!D220)","v":""}]
[]
[null,"Description des projets et travaux"]
[]
[]
[]
[]
[]
[]
[null,"Plan Pluriannuel d'Investissements"]
[null,"Corps d'état","description des travaux","échéance probable","Montant TFC évalués","dont part lycée",{"$f":"G353","v":2015},null,{"$f":"G400+1","v":2016},null,{"$f":"I400+1","v":2017},null,{"$f":"K400+1","v":2018},null,{"$f":"M400+1","v":2019},null,{"$f":"O400+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,{"$f":"'3-E Lieux'!A224","v":"Gros œuvre - démolitions"},{"$f":"IF('3-E Lieux'!D224=\"\",\"\",'3-E Lieux'!D224)","v":""},{"$f":"IF('3-E Lieux'!E224=\"\",\"\",'3-E Lieux'!E224)","v":""},{"$f":"IF('3-E Lieux'!F224=\"\",\"\",'3-E Lieux'!F224)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E402=\"\",E402=0),0,E402-G402-I402-K402-M402-O402)","v":0},{"$f":"IF(OR(F402=\"\",F402=0),0,F402-H402-J402-L402-N402-P402)","v":0}]
[null,{"$f":"'3-E Lieux'!A225","v":"Toiture"},{"$f":"IF('3-E Lieux'!D225=\"\",\"\",'3-E Lieux'!D225)","v":""},{"$f":"IF('3-E Lieux'!E225=\"\",\"\",'3-E Lieux'!E225)","v":""},{"$f":"IF('3-E Lieux'!F225=\"\",\"\",'3-E Lieux'!F225)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A226","v":"Ravalements"},{"$f":"IF('3-E Lieux'!D226=\"\",\"\",'3-E Lieux'!D226)","v":""},{"$f":"IF('3-E Lieux'!E226=\"\",\"\",'3-E Lieux'!E226)","v":""},{"$f":"IF('3-E Lieux'!F226=\"\",\"\",'3-E Lieux'!F226)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A227","v":"Menuiseries extérieures"},{"$f":"IF('3-E Lieux'!D227=\"\",\"\",'3-E Lieux'!D227)","v":""},{"$f":"IF('3-E Lieux'!E227=\"\",\"\",'3-E Lieux'!E227)","v":""},{"$f":"IF('3-E Lieux'!F227=\"\",\"\",'3-E Lieux'!F227)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A228","v":"Cloisons, doublage"}]
[null,{"$f":"'3-E Lieux'!A229","v":"Menuiseries intérieures"},{"$f":"IF('3-E Lieux'!D229=\"\",\"\",'3-E Lieux'!D229)","v":""},{"$f":"IF('3-E Lieux'!E229=\"\",\"\",'3-E Lieux'!E229)","v":""},{"$f":"IF('3-E Lieux'!F229=\"\",\"\",'3-E Lieux'!F229)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A230","v":"Plomberie, sanitaires"},{"$f":"IF('3-E Lieux'!D230=\"\",\"\",'3-E Lieux'!D230)","v":""},{"$f":"IF('3-E Lieux'!E230=\"\",\"\",'3-E Lieux'!E230)","v":""},{"$f":"IF('3-E Lieux'!F230=\"\",\"\",'3-E Lieux'!F230)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A231","v":"Chauffage"}]
[null,{"$f":"'3-E Lieux'!A232","v":"Electricité, alarmes, réseaux …"},{"$f":"IF('3-E Lieux'!D232=\"\",\"\",'3-E Lieux'!D232)","v":""},{"$f":"IF('3-E Lieux'!E232=\"\",\"\",'3-E Lieux'!E232)","v":""},{"$f":"IF('3-E Lieux'!F232=\"\",\"\",'3-E Lieux'!F232)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A233","v":"Faux plafonds"},{"$f":"IF('3-E Lieux'!D233=\"\",\"\",'3-E Lieux'!D233)","v":""},{"$f":"IF('3-E Lieux'!E233=\"\",\"\",'3-E Lieux'!E233)","v":""},{"$f":"IF('3-E Lieux'!F233=\"\",\"\",'3-E Lieux'!F233)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A234","v":"Revêtements de sols"},{"$f":"IF('3-E Lieux'!D234=\"\",\"\",'3-E Lieux'!D234)","v":""},{"$f":"IF('3-E Lieux'!E234=\"\",\"\",'3-E Lieux'!E234)","v":""},{"$f":"IF('3-E Lieux'!F234=\"\",\"\",'3-E Lieux'!F234)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A235","v":"Revêtements muraux, peinture…"},{"$f":"IF('3-E Lieux'!D235=\"\",\"\",'3-E Lieux'!D235)","v":""},{"$f":"IF('3-E Lieux'!E235=\"\",\"\",'3-E Lieux'!E235)","v":""},{"$f":"IF('3-E Lieux'!F235=\"\",\"\",'3-E Lieux'!F235)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A236","v":"Equipements connectés"},{"$f":"IF('3-E Lieux'!D236=\"\",\"\",'3-E Lieux'!D236)","v":""},{"$f":"IF('3-E Lieux'!E236=\"\",\"\",'3-E Lieux'!E236)","v":""},{"$f":"IF('3-E Lieux'!F236=\"\",\"\",'3-E Lieux'!F236)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A237","v":"V.R.D."},{"$f":"IF('3-E Lieux'!D237=\"\",\"\",'3-E Lieux'!D237)","v":""},{"$f":"IF('3-E Lieux'!E237=\"\",\"\",'3-E Lieux'!E237)","v":""},{"$f":"IF('3-E Lieux'!F237=\"\",\"\",'3-E Lieux'!F237)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A238","v":"Autres ….."},{"$f":"IF('3-E Lieux'!D238=\"\",\"\",'3-E Lieux'!D238)","v":""},{"$f":"IF('3-E Lieux'!E238=\"\",\"\",'3-E Lieux'!E238)","v":""},{"$f":"IF('3-E Lieux'!F238=\"\",\"\",'3-E Lieux'!F238)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total des investissements prévisionnels    ",null,"A",{"$f":"SUM(E402:E416)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q402:Q416)","v":0},{"$f":"SUM(R402:R416)","v":0}]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,{"$f":"+G400","v":2015},null,{"$f":"+I400","v":2016},null,{"$f":"+K400","v":2017},null,{"$f":"+M400","v":2018},null,{"$f":"+O400","v":2019},null,{"$f":"+Q400","v":"2020 et +"}]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E421-G421-I421-K421-M421-O421","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,"B",{"$f":"SUM(E421:F426)","v":0},null,{"$f":"SUM(G421:H426)","v":0},null,{"$f":"SUM(I421:J426)","v":0},null,{"$f":"SUM(K421:L426)","v":0},null,{"$f":"SUM(M421:N426)","v":0},null,{"$f":"SUM(O421:P426)","v":0},null,{"$f":"SUM(Q421:R426)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E417-E427","v":0},null,{"$f":"+G417-G427","v":0},null,{"$f":"+I417-I427","v":0},null,{"$f":"+K417-K427","v":0},null,{"$f":"+M417-M427","v":0},null,{"$f":"+O417-O427","v":0},null,{"$f":"+Q417-Q427","v":0}]
[]
[null,{"$f":"IF('1-PME'!L17=\"\",\"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 10  - \"&$A$2&\" - \"&$A$4,\"EVALUATION DES TRAVAUX DE RENOVATION  - \"&'1-PME'!L17&\" - \"&$A$2&\" - \"&$A$4)","v":"EVALUATION DES TRAVAUX DE RENOVATION  - Bâtiment 10  - Ogec z - Ville w"}]
[]
[null,"Etat des lieux",null,null,null,null,"Description du bâtiment"]
[null,"Année de construction",null,null,{"$f":"IF('3-E Lieux'!B243=\"\",\"\",'3-E Lieux'!B243)","v":""},null,{"$f":"'3-E Lieux'!C243","v":"Description"},{"$f":"IF('3-E Lieux'!D243=\"\",\"\",'3-E Lieux'!D243)","v":""}]
[null,"Année de la dernière grande rénovation",null,null,{"$f":"IF('3-E Lieux'!B244=\"\",\"\",'3-E Lieux'!B244)","v":""},null,{"$f":"'3-E Lieux'!C244","v":"Structure"},{"$f":"IF('3-E Lieux'!D244=\"\",\"\",'3-E Lieux'!D244)","v":""}]
[null,"Surface en m² ",null,null,{"$f":"IF('3-E Lieux'!B245=\"\",\"\",'3-E Lieux'!B245)","v":0},null,{"$f":"'3-E Lieux'!C245","v":"Affectation"},{"$f":"IF('3-E Lieux'!D245=\"\",\"\",'3-E Lieux'!D245)","v":""}]
[null,"Nombre de salles",null,null,{"$f":"IF('3-E Lieux'!B246=\"\",\"\",'3-E Lieux'!B246)","v":""},null,null,{"$f":"IF('3-E Lieux'!D246=\"\",\"\",'3-E Lieux'!D246)","v":""}]
[]
[null,"Description des projets et travaux"]
[]
[]
[]
[]
[]
[]
[null,"Plan Pluriannuel d'Investissements"]
[null,"Corps d'état","description des travaux","échéance probable","Montant TFC évalués","dont part lycée",{"$f":"G400","v":2015},null,{"$f":"G447+1","v":2016},null,{"$f":"I447+1","v":2017},null,{"$f":"K447+1","v":2018},null,{"$f":"M447+1","v":2019},null,{"$f":"O447+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,{"$f":"'3-E Lieux'!A250","v":"Gros œuvre - démolitions"},{"$f":"IF('3-E Lieux'!D250=\"\",\"\",'3-E Lieux'!D250)","v":""},{"$f":"IF('3-E Lieux'!E250=\"\",\"\",'3-E Lieux'!E250)","v":""},{"$f":"IF('3-E Lieux'!F250=\"\",\"\",'3-E Lieux'!F250)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E449=\"\",E449=0),0,E449-G449-I449-K449-M449-O449)","v":0},{"$f":"IF(OR(F449=\"\",F449=0),0,F449-H449-J449-L449-N449-P449)","v":0}]
[null,{"$f":"'3-E Lieux'!A251","v":"Toiture"},{"$f":"IF('3-E Lieux'!D251=\"\",\"\",'3-E Lieux'!D251)","v":""},{"$f":"IF('3-E Lieux'!E251=\"\",\"\",'3-E Lieux'!E251)","v":""},{"$f":"IF('3-E Lieux'!F251=\"\",\"\",'3-E Lieux'!F251)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A252","v":"Ravalements"},{"$f":"IF('3-E Lieux'!D252=\"\",\"\",'3-E Lieux'!D252)","v":""},{"$f":"IF('3-E Lieux'!E252=\"\",\"\",'3-E Lieux'!E252)","v":""},{"$f":"IF('3-E Lieux'!F252=\"\",\"\",'3-E Lieux'!F252)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A253","v":"Menuiseries extérieures"},{"$f":"IF('3-E Lieux'!D253=\"\",\"\",'3-E Lieux'!D253)","v":""},{"$f":"IF('3-E Lieux'!E253=\"\",\"\",'3-E Lieux'!E253)","v":""},{"$f":"IF('3-E Lieux'!F253=\"\",\"\",'3-E Lieux'!F253)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A254","v":"Cloisons, doublage"}]
[null,{"$f":"'3-E Lieux'!A255","v":"Menuiseries intérieures"},{"$f":"IF('3-E Lieux'!D255=\"\",\"\",'3-E Lieux'!D255)","v":""},{"$f":"IF('3-E Lieux'!E255=\"\",\"\",'3-E Lieux'!E255)","v":""},{"$f":"IF('3-E Lieux'!F255=\"\",\"\",'3-E Lieux'!F255)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A256","v":"Plomberie, sanitaires"},{"$f":"IF('3-E Lieux'!D256=\"\",\"\",'3-E Lieux'!D256)","v":""},{"$f":"IF('3-E Lieux'!E256=\"\",\"\",'3-E Lieux'!E256)","v":""},{"$f":"IF('3-E Lieux'!F256=\"\",\"\",'3-E Lieux'!F256)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A257","v":"Chauffage"}]
[null,{"$f":"'3-E Lieux'!A258","v":"Electricité, alarmes, réseaux …"},{"$f":"IF('3-E Lieux'!D258=\"\",\"\",'3-E Lieux'!D258)","v":""},{"$f":"IF('3-E Lieux'!E258=\"\",\"\",'3-E Lieux'!E258)","v":""},{"$f":"IF('3-E Lieux'!F258=\"\",\"\",'3-E Lieux'!F258)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A259","v":"Faux plafonds"},{"$f":"IF('3-E Lieux'!D259=\"\",\"\",'3-E Lieux'!D259)","v":""},{"$f":"IF('3-E Lieux'!E259=\"\",\"\",'3-E Lieux'!E259)","v":""},{"$f":"IF('3-E Lieux'!F259=\"\",\"\",'3-E Lieux'!F259)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A260","v":"Revêtements de sols"},{"$f":"IF('3-E Lieux'!D260=\"\",\"\",'3-E Lieux'!D260)","v":""},{"$f":"IF('3-E Lieux'!E260=\"\",\"\",'3-E Lieux'!E260)","v":""},{"$f":"IF('3-E Lieux'!F260=\"\",\"\",'3-E Lieux'!F260)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A261","v":"Revêtements muraux, peinture…"},{"$f":"IF('3-E Lieux'!D261=\"\",\"\",'3-E Lieux'!D261)","v":""},{"$f":"IF('3-E Lieux'!E261=\"\",\"\",'3-E Lieux'!E261)","v":""},{"$f":"IF('3-E Lieux'!F261=\"\",\"\",'3-E Lieux'!F261)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A262","v":"Equipements connectés"},{"$f":"IF('3-E Lieux'!D262=\"\",\"\",'3-E Lieux'!D262)","v":""},{"$f":"IF('3-E Lieux'!E262=\"\",\"\",'3-E Lieux'!E262)","v":""},{"$f":"IF('3-E Lieux'!F262=\"\",\"\",'3-E Lieux'!F262)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A263","v":"V.R.D."},{"$f":"IF('3-E Lieux'!D263=\"\",\"\",'3-E Lieux'!D263)","v":""},{"$f":"IF('3-E Lieux'!E263=\"\",\"\",'3-E Lieux'!E263)","v":""},{"$f":"IF('3-E Lieux'!F263=\"\",\"\",'3-E Lieux'!F263)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A264","v":"Autres ….."},{"$f":"IF('3-E Lieux'!D264=\"\",\"\",'3-E Lieux'!D264)","v":""},{"$f":"IF('3-E Lieux'!E264=\"\",\"\",'3-E Lieux'!E264)","v":""},{"$f":"IF('3-E Lieux'!F264=\"\",\"\",'3-E Lieux'!F264)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total des investissements prévisionnels    ",null,"A",{"$f":"SUM(E449:E463)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q449:Q463)","v":0},{"$f":"SUM(R449:R463)","v":0}]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,{"$f":"+G447","v":2015},null,{"$f":"+I447","v":2016},null,{"$f":"+K447","v":2017},null,{"$f":"+M447","v":2018},null,{"$f":"+O447","v":2019},null,{"$f":"+Q447","v":"2020 et +"}]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E468-G468-I468-K468-M468-O468","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,"B",{"$f":"SUM(E468:F473)","v":0},null,{"$f":"SUM(G468:H473)","v":0},null,{"$f":"SUM(I468:J473)","v":0},null,{"$f":"SUM(K468:L473)","v":0},null,{"$f":"SUM(M468:N473)","v":0},null,{"$f":"SUM(O468:P473)","v":0},null,{"$f":"SUM(Q468:R473)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E464-E474","v":0},null,{"$f":"+G464-G474","v":0},null,{"$f":"+I464-I474","v":0},null,{"$f":"+K464-K474","v":0},null,{"$f":"+M464-M474","v":0},null,{"$f":"+O464-O474","v":0},null,{"$f":"+Q464-Q474","v":0}]
[]
[null,{"$f":"IF('1-PME'!L18=\"\",\"EVALUATION DES TRAVAUX DE RENOVATION  - Extérieur 1 - \"&$A$2&\" - \"&$A$4,\"EVALUATION DES TRAVAUX DE RENOVATION  - \"&'1-PME'!L18&\" - \"&$A$2&\" - \"&$A$4)","v":"EVALUATION DES TRAVAUX DE RENOVATION  - Extérieur 1 - Ogec z - Ville w"}]
[]
[null,"Description des projets et travaux"]
[]
[]
[]
[]
[]
[]
[null,"Plan Pluriannuel d'Investissements"]
[null,"Corps d'état","description des travaux","échéance probable","Montant TFC évalués","dont part lycée",{"$f":"+G24","v":2015},null,{"$f":"G488+1","v":2016},null,{"$f":"I488+1","v":2017},null,{"$f":"K488+1","v":2018},null,{"$f":"M488+1","v":2019},null,{"$f":"O488+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,{"$f":"'3-E Lieux'!A274","v":"Enrobés"},{"$f":"IF('3-E Lieux'!D274=\"\",\"\",'3-E Lieux'!D274)","v":""},{"$f":"IF('3-E Lieux'!E274=\"\",\"\",'3-E Lieux'!E274)","v":""},{"$f":"IF('3-E Lieux'!F274=\"\",\"\",'3-E Lieux'!F274)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E490=\"\",E490=0),0,E490-G490-I490-K490-M490-O490)","v":0},0]
[null,{"$f":"'3-E Lieux'!A275","v":"Pose de bordure"},{"$f":"IF('3-E Lieux'!D275=\"\",\"\",'3-E Lieux'!D275)","v":""},{"$f":"IF('3-E Lieux'!E275=\"\",\"\",'3-E Lieux'!E275)","v":""},{"$f":"IF('3-E Lieux'!F275=\"\",\"\",'3-E Lieux'!F275)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A276","v":"Voirie"},{"$f":"IF('3-E Lieux'!D276=\"\",\"\",'3-E Lieux'!D276)","v":""},{"$f":"IF('3-E Lieux'!E276=\"\",\"\",'3-E Lieux'!E276)","v":""},{"$f":"IF('3-E Lieux'!F276=\"\",\"\",'3-E Lieux'!F276)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A277","v":"Eclairage"},{"$f":"IF('3-E Lieux'!D277=\"\",\"\",'3-E Lieux'!D277)","v":""},{"$f":"IF('3-E Lieux'!E277=\"\",\"\",'3-E Lieux'!E277)","v":""},{"$f":"IF('3-E Lieux'!F277=\"\",\"\",'3-E Lieux'!F277)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A278","v":"Assainissement"},{"$f":"IF('3-E Lieux'!D278=\"\",\"\",'3-E Lieux'!D278)","v":""},{"$f":"IF('3-E Lieux'!E278=\"\",\"\",'3-E Lieux'!E278)","v":""},{"$f":"IF('3-E Lieux'!F278=\"\",\"\",'3-E Lieux'!F278)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A279","v":"Pose gaines élec. - tél."},{"$f":"IF('3-E Lieux'!D279=\"\",\"\",'3-E Lieux'!D279)","v":""},{"$f":"IF('3-E Lieux'!E279=\"\",\"\",'3-E Lieux'!E279)","v":""},{"$f":"IF('3-E Lieux'!F279=\"\",\"\",'3-E Lieux'!F279)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E495=\"\",E495=0),0,E495-G495-I495-K495-M495-O495)","v":0},{"$f":"IF(OR(F495=\"\",F495=0),0,F495-H495-J495-L495-N495-P495)","v":0}]
[null,{"$f":"'3-E Lieux'!A280","v":"Drainage"},{"$f":"IF('3-E Lieux'!D280=\"\",\"\",'3-E Lieux'!D280)","v":""},{"$f":"IF('3-E Lieux'!E280=\"\",\"\",'3-E Lieux'!E280)","v":""},{"$f":"IF('3-E Lieux'!F280=\"\",\"\",'3-E Lieux'!F280)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A281","v":"Elagage - Bucheronnage"},{"$f":"IF('3-E Lieux'!D281=\"\",\"\",'3-E Lieux'!D281)","v":""},{"$f":"IF('3-E Lieux'!E281=\"\",\"\",'3-E Lieux'!E281)","v":""},{"$f":"IF('3-E Lieux'!F281=\"\",\"\",'3-E Lieux'!F281)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A282","v":"Paysage"},{"$f":"IF('3-E Lieux'!D282=\"\",\"\",'3-E Lieux'!D282)","v":""},{"$f":"IF('3-E Lieux'!E282=\"\",\"\",'3-E Lieux'!E282)","v":""},{"$f":"IF('3-E Lieux'!F282=\"\",\"\",'3-E Lieux'!F282)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A283","v":"Clôture - Mur d'enceinte"},{"$f":"IF('3-E Lieux'!D283=\"\",\"\",'3-E Lieux'!D283)","v":""},{"$f":"IF('3-E Lieux'!E283=\"\",\"\",'3-E Lieux'!E283)","v":""},{"$f":"IF('3-E Lieux'!F283=\"\",\"\",'3-E Lieux'!F283)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A284","v":"Portique d'entrée - barrière"},{"$f":"IF('3-E Lieux'!D284=\"\",\"\",'3-E Lieux'!D284)","v":""},{"$f":"IF('3-E Lieux'!E284=\"\",\"\",'3-E Lieux'!E284)","v":""},{"$f":"IF('3-E Lieux'!F284=\"\",\"\",'3-E Lieux'!F284)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E500=\"\",E500=0),0,E500-G500-I500-K500-M500-O500)","v":0},0]
[null,{"$f":"'3-E Lieux'!A285","v":"Enseigne"},{"$f":"IF('3-E Lieux'!D285=\"\",\"\",'3-E Lieux'!D285)","v":""},{"$f":"IF('3-E Lieux'!E285=\"\",\"\",'3-E Lieux'!E285)","v":""},{"$f":"IF('3-E Lieux'!F285=\"\",\"\",'3-E Lieux'!F285)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A286","v":"Inst. spécifique (parc à vélo, jeux)"},{"$f":"IF('3-E Lieux'!D286=\"\",\"\",'3-E Lieux'!D286)","v":""},{"$f":"IF('3-E Lieux'!E286=\"\",\"\",'3-E Lieux'!E286)","v":""},{"$f":"IF('3-E Lieux'!F286=\"\",\"\",'3-E Lieux'!F286)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A287","v":"Autres ….."},{"$f":"IF('3-E Lieux'!D287=\"\",\"\",'3-E Lieux'!D287)","v":""},{"$f":"IF('3-E Lieux'!E287=\"\",\"\",'3-E Lieux'!E287)","v":""},{"$f":"IF('3-E Lieux'!F287=\"\",\"\",'3-E Lieux'!F287)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total des investissements prévisionnels    ",null,"A",{"$f":"SUM(E490:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,{"$f":"+G24","v":2015},null,{"$f":"+G507+1","v":2016},null,{"$f":"+I507+1","v":2017},null,{"$f":"+K507+1","v":2018},null,{"$f":"+M507+1","v":2019},null,{"$f":"O507+1&\" et +\"","v":"2020 et +"}]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E508-G508-I508-K508-M508-O508","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,"B",{"$f":"SUM(E508:F513)","v":0},null,{"$f":"SUM(G508:H513)","v":0},null,{"$f":"SUM(I508:J513)","v":0},null,{"$f":"SUM(K508:L513)","v":0},null,{"$f":"SUM(M508:N513)","v":0},null,{"$f":"SUM(O508:P513)","v":0},null,{"$f":"SUM(Q508:R513)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E504-E514","v":0},null,{"$f":"+G504-G514","v":0},null,{"$f":"+I504-I514","v":0},null,{"$f":"+K504-K514","v":0},null,{"$f":"+M504-M514","v":0},null,{"$f":"+O504-O514","v":0},null,{"$f":"+Q504-Q514","v":0}]
[]
[null,{"$f":"IF('1-PME'!L19=\"\",\"EVALUATION DES TRAVAUX DE RENOVATION  - Extérieur 2 - \"&$A$2&\" - \"&$A$4,\"EVALUATION DES TRAVAUX DE RENOVATION  - \"&'1-PME'!L19&\" - \"&$A$2&\" - \"&$A$4)","v":"EVALUATION DES TRAVAUX DE RENOVATION  - Extérieur 2 - Ogec z - Ville w"}]
[]
[null,"Description des projets et travaux"]
[]
[]
[]
[]
[]
[]
[null,"Plan Pluriannuel d'Investissements"]
[null,"Corps d'état","description des travaux","échéance probable","Montant TFC évalués","dont part lycée",{"$f":"+G24","v":2015},null,{"$f":"G528+1","v":2016},null,{"$f":"I528+1","v":2017},null,{"$f":"K528+1","v":2018},null,{"$f":"M528+1","v":2019},null,{"$f":"O528+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,{"$f":"'3-E Lieux'!A297","v":"Enrobés"},{"$f":"IF('3-E Lieux'!D297=\"\",\"\",'3-E Lieux'!D297)","v":""},{"$f":"IF('3-E Lieux'!E297=\"\",\"\",'3-E Lieux'!E297)","v":""},{"$f":"IF('3-E Lieux'!F297=\"\",\"\",'3-E Lieux'!F297)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E530=\"\",E530=0),0,E530-G530-I530-K530-M530-O530)","v":0},0]
[null,{"$f":"'3-E Lieux'!A298","v":"Pose de bordure"},{"$f":"IF('3-E Lieux'!D298=\"\",\"\",'3-E Lieux'!D298)","v":""},{"$f":"IF('3-E Lieux'!E298=\"\",\"\",'3-E Lieux'!E298)","v":""},{"$f":"IF('3-E Lieux'!F298=\"\",\"\",'3-E Lieux'!F298)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A299","v":"Voierie"},{"$f":"IF('3-E Lieux'!D299=\"\",\"\",'3-E Lieux'!D299)","v":""},{"$f":"IF('3-E Lieux'!E299=\"\",\"\",'3-E Lieux'!E299)","v":""},{"$f":"IF('3-E Lieux'!F299=\"\",\"\",'3-E Lieux'!F299)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A300","v":"Eclairage"},{"$f":"IF('3-E Lieux'!D300=\"\",\"\",'3-E Lieux'!D300)","v":""},{"$f":"IF('3-E Lieux'!E300=\"\",\"\",'3-E Lieux'!E300)","v":""},{"$f":"IF('3-E Lieux'!F300=\"\",\"\",'3-E Lieux'!F300)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A301","v":"Assainissement"},{"$f":"IF('3-E Lieux'!D301=\"\",\"\",'3-E Lieux'!D301)","v":""},{"$f":"IF('3-E Lieux'!E301=\"\",\"\",'3-E Lieux'!E301)","v":""},{"$f":"IF('3-E Lieux'!F301=\"\",\"\",'3-E Lieux'!F301)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A302","v":"Pose gaines élec. - tél."},{"$f":"IF('3-E Lieux'!D302=\"\",\"\",'3-E Lieux'!D302)","v":""},{"$f":"IF('3-E Lieux'!E302=\"\",\"\",'3-E Lieux'!E302)","v":""},{"$f":"IF('3-E Lieux'!F302=\"\",\"\",'3-E Lieux'!F302)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E535=\"\",E535=0),0,E535-G535-I535-K535-M535-O535)","v":0},{"$f":"IF(OR(F535=\"\",F535=0),0,F535-H535-J535-L535-N535-P535)","v":0}]
[null,{"$f":"'3-E Lieux'!A303","v":"Drainage"},{"$f":"IF('3-E Lieux'!D303=\"\",\"\",'3-E Lieux'!D303)","v":""},{"$f":"IF('3-E Lieux'!E303=\"\",\"\",'3-E Lieux'!E303)","v":""},{"$f":"IF('3-E Lieux'!F303=\"\",\"\",'3-E Lieux'!F303)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A304","v":"Elagage - Bucheronnage"},{"$f":"IF('3-E Lieux'!D304=\"\",\"\",'3-E Lieux'!D304)","v":""},{"$f":"IF('3-E Lieux'!E304=\"\",\"\",'3-E Lieux'!E304)","v":""},{"$f":"IF('3-E Lieux'!F304=\"\",\"\",'3-E Lieux'!F304)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A305","v":"Paysage"},{"$f":"IF('3-E Lieux'!D305=\"\",\"\",'3-E Lieux'!D305)","v":""},{"$f":"IF('3-E Lieux'!E305=\"\",\"\",'3-E Lieux'!E305)","v":""},{"$f":"IF('3-E Lieux'!F305=\"\",\"\",'3-E Lieux'!F305)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A306","v":"Clôture - Mur d'enceinte"},{"$f":"IF('3-E Lieux'!D306=\"\",\"\",'3-E Lieux'!D306)","v":""},{"$f":"IF('3-E Lieux'!E306=\"\",\"\",'3-E Lieux'!E306)","v":""},{"$f":"IF('3-E Lieux'!F306=\"\",\"\",'3-E Lieux'!F306)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A307","v":"Portique d'entrée - barrière"},{"$f":"IF('3-E Lieux'!D307=\"\",\"\",'3-E Lieux'!D307)","v":""},{"$f":"IF('3-E Lieux'!E307=\"\",\"\",'3-E Lieux'!E307)","v":""},{"$f":"IF('3-E Lieux'!F307=\"\",\"\",'3-E Lieux'!F307)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A308","v":"Enseigne"},{"$f":"IF('3-E Lieux'!D308=\"\",\"\",'3-E Lieux'!D308)","v":""},{"$f":"IF('3-E Lieux'!E308=\"\",\"\",'3-E Lieux'!E308)","v":""},{"$f":"IF('3-E Lieux'!F308=\"\",\"\",'3-E Lieux'!F308)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E541=\"\",E541=0),0,E541-G541-I541-K541-M541-O541)","v":0},0]
[null,{"$f":"'3-E Lieux'!A309","v":"Inst. spécifique (parc à vélo, jeux)"},{"$f":"IF('3-E Lieux'!D309=\"\",\"\",'3-E Lieux'!D309)","v":""},{"$f":"IF('3-E Lieux'!E309=\"\",\"\",'3-E Lieux'!E309)","v":""},{"$f":"IF('3-E Lieux'!F309=\"\",\"\",'3-E Lieux'!F309)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A310","v":"Autres ….."},{"$f":"IF('3-E Lieux'!D310=\"\",\"\",'3-E Lieux'!D310)","v":""},{"$f":"IF('3-E Lieux'!E310=\"\",\"\",'3-E Lieux'!E310)","v":""},{"$f":"IF('3-E Lieux'!F310=\"\",\"\",'3-E Lieux'!F310)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total des investissements prévisionnels    ",null,"A",{"$f":"SUM(E530:E543)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,{"$f":"+G24","v":2015},null,{"$f":"+G547+1","v":2016},null,{"$f":"+I547+1","v":2017},null,{"$f":"+K547+1","v":2018},null,{"$f":"+M547+1","v":2019},null,{"$f":"O547+1&\" et +\"","v":"2020 et +"}]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E548-G548-I548-K548-M548-O548","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,"B",{"$f":"SUM(E548:F553)","v":0},null,{"$f":"SUM(G548:H553)","v":0},null,{"$f":"SUM(I548:J553)","v":0},null,{"$f":"SUM(K548:L553)","v":0},null,{"$f":"SUM(M548:N553)","v":0},null,{"$f":"SUM(O548:P553)","v":0},null,{"$f":"SUM(Q548:R553)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E544-E554","v":0},null,{"$f":"+G544-G554","v":0},null,{"$f":"+I544-I554","v":0},null,{"$f":"+K544-K554","v":0},null,{"$f":"+M544-M554","v":0},null,{"$f":"+O544-O554","v":0},null,{"$f":"+Q544-Q554","v":0}]
[]
[null,{"$f":"IF('1-PME'!L20=\"\",\"EVALUATION DES TRAVAUX DE RENOVATION  - Extérieur 3 - \"&$A$2&\" - \"&$A$4,\"EVALUATION DES TRAVAUX DE RENOVATION  - \"&'1-PME'!L20&\" - \"&$A$2&\" - \"&$A$4)","v":"EVALUATION DES TRAVAUX DE RENOVATION  - Extérieur 3 - Ogec z - Ville w"}]
[]
[null,"Description des projets et travaux"]
[]
[]
[]
[]
[]
[]
[null,"Plan Pluriannuel d'Investissements"]
[null,"Corps d'état","description des travaux","échéance probable","Montant TFC évalués","dont part lycée",{"$f":"+G24","v":2015},null,{"$f":"G568+1","v":2016},null,{"$f":"I568+1","v":2017},null,{"$f":"K568+1","v":2018},null,{"$f":"M568+1","v":2019},null,{"$f":"O568+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,{"$f":"'3-E Lieux'!A320","v":"Enrobés"},{"$f":"IF('3-E Lieux'!D320=\"\",\"\",'3-E Lieux'!D320)","v":""},{"$f":"IF('3-E Lieux'!E320=\"\",\"\",'3-E Lieux'!E320)","v":""},{"$f":"IF('3-E Lieux'!F320=\"\",\"\",'3-E Lieux'!F320)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E570=\"\",E570=0),0,E570-G570-I570-K570-M570-O570)","v":0},0]
[null,{"$f":"'3-E Lieux'!A321","v":"Pose de bordure"},{"$f":"IF('3-E Lieux'!D321=\"\",\"\",'3-E Lieux'!D321)","v":""},{"$f":"IF('3-E Lieux'!E321=\"\",\"\",'3-E Lieux'!E321)","v":""},{"$f":"IF('3-E Lieux'!F321=\"\",\"\",'3-E Lieux'!F321)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A322","v":"Voierie"},{"$f":"IF('3-E Lieux'!D322=\"\",\"\",'3-E Lieux'!D322)","v":""},{"$f":"IF('3-E Lieux'!E322=\"\",\"\",'3-E Lieux'!E322)","v":""},{"$f":"IF('3-E Lieux'!F322=\"\",\"\",'3-E Lieux'!F322)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A323","v":"Eclairage"},{"$f":"IF('3-E Lieux'!D323=\"\",\"\",'3-E Lieux'!D323)","v":""},{"$f":"IF('3-E Lieux'!E323=\"\",\"\",'3-E Lieux'!E323)","v":""},{"$f":"IF('3-E Lieux'!F323=\"\",\"\",'3-E Lieux'!F323)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A324","v":"Assainissement"},{"$f":"IF('3-E Lieux'!D324=\"\",\"\",'3-E Lieux'!D324)","v":""},{"$f":"IF('3-E Lieux'!E324=\"\",\"\",'3-E Lieux'!E324)","v":""},{"$f":"IF('3-E Lieux'!F324=\"\",\"\",'3-E Lieux'!F324)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A325","v":"Pose gaines élec. - tél."},{"$f":"IF('3-E Lieux'!D325=\"\",\"\",'3-E Lieux'!D325)","v":""},{"$f":"IF('3-E Lieux'!E325=\"\",\"\",'3-E Lieux'!E325)","v":""},{"$f":"IF('3-E Lieux'!F325=\"\",\"\",'3-E Lieux'!F325)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E575=\"\",E575=0),0,E575-G575-I575-K575-M575-O575)","v":0},{"$f":"IF(OR(F575=\"\",F575=0),0,F575-H575-J575-L575-N575-P575)","v":0}]
[null,{"$f":"'3-E Lieux'!A326","v":"Drainage"},{"$f":"IF('3-E Lieux'!D326=\"\",\"\",'3-E Lieux'!D326)","v":""},{"$f":"IF('3-E Lieux'!E326=\"\",\"\",'3-E Lieux'!E326)","v":""},{"$f":"IF('3-E Lieux'!F326=\"\",\"\",'3-E Lieux'!F326)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A327","v":"Elagage - Bucheronnage"},{"$f":"IF('3-E Lieux'!D327=\"\",\"\",'3-E Lieux'!D327)","v":""},{"$f":"IF('3-E Lieux'!E327=\"\",\"\",'3-E Lieux'!E327)","v":""},{"$f":"IF('3-E Lieux'!F327=\"\",\"\",'3-E Lieux'!F327)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A328","v":"Paysage"},{"$f":"IF('3-E Lieux'!D328=\"\",\"\",'3-E Lieux'!D328)","v":""},{"$f":"IF('3-E Lieux'!E328=\"\",\"\",'3-E Lieux'!E328)","v":""},{"$f":"IF('3-E Lieux'!F328=\"\",\"\",'3-E Lieux'!F328)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A329","v":"Clôture - Mur d'enceinte"},{"$f":"IF('3-E Lieux'!D329=\"\",\"\",'3-E Lieux'!D329)","v":""},{"$f":"IF('3-E Lieux'!E329=\"\",\"\",'3-E Lieux'!E329)","v":""},{"$f":"IF('3-E Lieux'!F329=\"\",\"\",'3-E Lieux'!F329)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A330","v":"Portique d'entrée - barrière"},{"$f":"IF('3-E Lieux'!D330=\"\",\"\",'3-E Lieux'!D330)","v":""},{"$f":"IF('3-E Lieux'!E330=\"\",\"\",'3-E Lieux'!E330)","v":""},{"$f":"IF('3-E Lieux'!F330=\"\",\"\",'3-E Lieux'!F330)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E580=\"\",E580=0),0,E580-G580-I580-K580-M580-O580)","v":0},0]
[null,{"$f":"'3-E Lieux'!A331","v":"Enseigne"},{"$f":"IF('3-E Lieux'!D331=\"\",\"\",'3-E Lieux'!D331)","v":""},{"$f":"IF('3-E Lieux'!E331=\"\",\"\",'3-E Lieux'!E331)","v":""},{"$f":"IF('3-E Lieux'!F331=\"\",\"\",'3-E Lieux'!F331)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A332","v":"Inst. spécifique (parc à vélo, jeux)"},{"$f":"IF('3-E Lieux'!D332=\"\",\"\",'3-E Lieux'!D332)","v":""},{"$f":"IF('3-E Lieux'!E332=\"\",\"\",'3-E Lieux'!E332)","v":""},{"$f":"IF('3-E Lieux'!F332=\"\",\"\",'3-E Lieux'!F332)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A333","v":"Autres…13"},{"$f":"IF('3-E Lieux'!D333=\"\",\"\",'3-E Lieux'!D333)","v":""},{"$f":"IF('3-E Lieux'!E333=\"\",\"\",'3-E Lieux'!E333)","v":""},{"$f":"IF('3-E Lieux'!F333=\"\",\"\",'3-E Lieux'!F333)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total des investissements prévisionnels    ",null,"A",{"$f":"SUM(E570:E583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,{"$f":"+G24","v":2015},null,{"$f":"+G587+1","v":2016},null,{"$f":"+I587+1","v":2017},null,{"$f":"+K587+1","v":2018},null,{"$f":"+M587+1","v":2019},null,{"$f":"O587+1&\" et +\"","v":"2020 et +"}]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E588-G588-I588-K588-M588-O588","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,"B",{"$f":"SUM(E588:F593)","v":0},null,{"$f":"SUM(G588:H593)","v":0},null,{"$f":"SUM(I588:J593)","v":0},null,{"$f":"SUM(K588:L593)","v":0},null,{"$f":"SUM(M588:N593)","v":0},null,{"$f":"SUM(O588:P593)","v":0},null,{"$f":"SUM(Q588:R593)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E584-E594","v":0},null,{"$f":"+G584-G594","v":0},null,{"$f":"+I584-I594","v":0},null,{"$f":"+K584-K594","v":0},null,{"$f":"+M584-M594","v":0},null,{"$f":"+O584-O594","v":0},null,{"$f":"+Q584-Q594","v":0}]
[]
[null,{"$f":"IF('1-PME'!L21=\"\",\"EVALUATION DES TRAVAUX DE RENOVATION  - Extérieur 4 - \"&$A$2&\" - \"&$A$4,\"EVALUATION DES TRAVAUX DE RENOVATION  - \"&'1-PME'!L21&\" - \"&$A$2&\" - \"&$A$4)","v":"EVALUATION DES TRAVAUX DE RENOVATION  - Extérieur 4 - Ogec z - Ville w"}]
[]
[null,"Description des projets et travaux"]
[]
[]
[]
[]
[]
[]
[null,"Plan Pluriannuel d'Investissements"]
[null,"Corps d'état","description des travaux","échéance probable","Montant TFC évalués","dont part lycée",{"$f":"+G24","v":2015},null,{"$f":"G608+1","v":2016},null,{"$f":"I608+1","v":2017},null,{"$f":"K608+1","v":2018},null,{"$f":"M608+1","v":2019},null,{"$f":"O608+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,{"$f":"'3-E Lieux'!A343","v":"Enrobés"},{"$f":"IF('3-E Lieux'!D343=\"\",\"\",'3-E Lieux'!D343)","v":""},{"$f":"IF('3-E Lieux'!E343=\"\",\"\",'3-E Lieux'!E343)","v":""},{"$f":"IF('3-E Lieux'!F343=\"\",\"\",'3-E Lieux'!F343)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E610=\"\",E610=0),0,E610-G610-I610-K610-M610-O610)","v":0},0]
[null,{"$f":"'3-E Lieux'!A344","v":"Pose de bordure"},{"$f":"IF('3-E Lieux'!D344=\"\",\"\",'3-E Lieux'!D344)","v":""},{"$f":"IF('3-E Lieux'!E344=\"\",\"\",'3-E Lieux'!E344)","v":""},{"$f":"IF('3-E Lieux'!F344=\"\",\"\",'3-E Lieux'!F344)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A345","v":"Voierie"},{"$f":"IF('3-E Lieux'!D345=\"\",\"\",'3-E Lieux'!D345)","v":""},{"$f":"IF('3-E Lieux'!E345=\"\",\"\",'3-E Lieux'!E345)","v":""},{"$f":"IF('3-E Lieux'!F345=\"\",\"\",'3-E Lieux'!F345)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A346","v":"Eclairage"},{"$f":"IF('3-E Lieux'!D346=\"\",\"\",'3-E Lieux'!D346)","v":""},{"$f":"IF('3-E Lieux'!E346=\"\",\"\",'3-E Lieux'!E346)","v":""},{"$f":"IF('3-E Lieux'!F346=\"\",\"\",'3-E Lieux'!F346)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A347","v":"Assainissement"},{"$f":"IF('3-E Lieux'!D347=\"\",\"\",'3-E Lieux'!D347)","v":""},{"$f":"IF('3-E Lieux'!E347=\"\",\"\",'3-E Lieux'!E347)","v":""},{"$f":"IF('3-E Lieux'!F347=\"\",\"\",'3-E Lieux'!F347)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A348","v":"Pose gaines élec. - tél."},{"$f":"IF('3-E Lieux'!D348=\"\",\"\",'3-E Lieux'!D348)","v":""},{"$f":"IF('3-E Lieux'!E348=\"\",\"\",'3-E Lieux'!E348)","v":""},{"$f":"IF('3-E Lieux'!F348=\"\",\"\",'3-E Lieux'!F348)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E615=\"\",E615=0),0,E615-G615-I615-K615-M615-O615)","v":0},{"$f":"IF(OR(F615=\"\",F615=0),0,F615-H615-J615-L615-N615-P615)","v":0}]
[null,{"$f":"'3-E Lieux'!A349","v":"Drainage"},{"$f":"IF('3-E Lieux'!D349=\"\",\"\",'3-E Lieux'!D349)","v":""},{"$f":"IF('3-E Lieux'!E349=\"\",\"\",'3-E Lieux'!E349)","v":""},{"$f":"IF('3-E Lieux'!F349=\"\",\"\",'3-E Lieux'!F349)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A350","v":"Elagage - Bucheronnage"},{"$f":"IF('3-E Lieux'!D350=\"\",\"\",'3-E Lieux'!D350)","v":""},{"$f":"IF('3-E Lieux'!E350=\"\",\"\",'3-E Lieux'!E350)","v":""},{"$f":"IF('3-E Lieux'!F350=\"\",\"\",'3-E Lieux'!F350)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A351","v":"Paysage"},{"$f":"IF('3-E Lieux'!D351=\"\",\"\",'3-E Lieux'!D351)","v":""},{"$f":"IF('3-E Lieux'!E351=\"\",\"\",'3-E Lieux'!E351)","v":""},{"$f":"IF('3-E Lieux'!F351=\"\",\"\",'3-E Lieux'!F351)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A352","v":"Clôture - Mur d'enceinte"},{"$f":"IF('3-E Lieux'!D352=\"\",\"\",'3-E Lieux'!D352)","v":""},{"$f":"IF('3-E Lieux'!E352=\"\",\"\",'3-E Lieux'!E352)","v":""},{"$f":"IF('3-E Lieux'!F352=\"\",\"\",'3-E Lieux'!F352)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A353","v":"Portique d'entrée - barrière"},{"$f":"IF('3-E Lieux'!D353=\"\",\"\",'3-E Lieux'!D353)","v":""},{"$f":"IF('3-E Lieux'!E353=\"\",\"\",'3-E Lieux'!E353)","v":""},{"$f":"IF('3-E Lieux'!F353=\"\",\"\",'3-E Lieux'!F353)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E620=\"\",E620=0),0,E620-G620-I620-K620-M620-O620)","v":0},0]
[null,{"$f":"'3-E Lieux'!A354","v":"Enseigne"},{"$f":"IF('3-E Lieux'!D354=\"\",\"\",'3-E Lieux'!D354)","v":""},{"$f":"IF('3-E Lieux'!E354=\"\",\"\",'3-E Lieux'!E354)","v":""},{"$f":"IF('3-E Lieux'!F354=\"\",\"\",'3-E Lieux'!F354)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A355","v":"Inst. spécifique (parc à vélo, jeux)"},{"$f":"IF('3-E Lieux'!D355=\"\",\"\",'3-E Lieux'!D355)","v":""},{"$f":"IF('3-E Lieux'!E355=\"\",\"\",'3-E Lieux'!E355)","v":""},{"$f":"IF('3-E Lieux'!F355=\"\",\"\",'3-E Lieux'!F355)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"'3-E Lieux'!A356","v":"Autres…14"},{"$f":"IF('3-E Lieux'!D356=\"\",\"\",'3-E Lieux'!D356)","v":""},{"$f":"IF('3-E Lieux'!E356=\"\",\"\",'3-E Lieux'!E356)","v":""},{"$f":"IF('3-E Lieux'!F356=\"\",\"\",'3-E Lieux'!F356)","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total des investissements prévisionnels    ",null,"A",{"$f":"SUM(E610:E623)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,{"$f":"+G24","v":2015},null,{"$f":"+G627+1","v":2016},null,{"$f":"+I627+1","v":2017},null,{"$f":"+K627+1","v":2018},null,{"$f":"+M627+1","v":2019},null,{"$f":"O627+1&\" et +\"","v":"2020 et +"}]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E628-G628-I628-K628-M628-O628","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,"B",{"$f":"SUM(E628:F633)","v":0},null,{"$f":"SUM(G628:H633)","v":0},null,{"$f":"SUM(I628:J633)","v":0},null,{"$f":"SUM(K628:L633)","v":0},null,{"$f":"SUM(M628:N633)","v":0},null,{"$f":"SUM(O628:P633)","v":0},null,{"$f":"SUM(Q628:R633)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E624-E634","v":0},null,{"$f":"+G624-G634","v":0},null,{"$f":"+I624-I634","v":0},null,{"$f":"+K624-K634","v":0},null,{"$f":"+M624-M634","v":0},null,{"$f":"+O624-O634","v":0},null,{"$f":"+Q624-Q634","v":0}]

{"sheet":"2-Construction","index":12,"n_rows":174,"n_cols":18,"rows_kept":174,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[7,1,7,17],[15,1,15,15],[16,1,16,15],[19,1,20,1],[19,2,20,2],[19,4,20,4],[19,5,20,5],[13,1,13,15],[18,1,18,4],[9,1,9,17],[18,6,18,16],[47,10,47,11],[47,12,47,13],[47,14,47,15],[47,16,47,17],[47,1,49,3],[47,4,48,4],[19,3,20,3],[47,5,48,5],[47,6,47,7],[47,8,47,9],[51,1,51,17],[52,2,52,3],[52,4,52,5],[52,6,52,7],[52,8,52,9],[52,10,52,11],[52,12,52,13],[52,14,52,15],[52,16,52,17],[58,4,58,5],[57,4,57,5],[56,4,56,5],[55,4,55,5],[58,16,58,17],[61,1,61,2],[61,4,61,5],[61,6,61,7],[61,8,61,9],[61,10,61,11],[61,12,61,13],[57,16,57,17],[56,16,56,17],[55,16,55,17],[58,14,58,15],[57,14,57,15],[56,14,56,15],[55,14,55,15],[61,14,61,15],[61,16,61,17],[58,8,58,9],[57,8,57,9],[56,8,56,9],[55,8,55,9],[54,4,54,5],[54,6,54,7],[54,8,54,9],[54,10,54,11],[54,12,54,13],[54,14,54,15],[54,16,54,17],[53,4,53,5],[53,6,53,7],[53,8,53,9],[53,10,53,11],[53,12,53,13],[53,14,53,15],[53,16,53,17],[58,6,58,7],[57,6,57,7],[56,6,56,7],[55,6,55,7],[58,12,58,13],[57,12,57,13],[56,12,56,13],[55,12,55,13],[58,10,58,11],[57,10,57,11],[56,10,56,11],[55,10,55,11],[63,1,63,17],[69,1,69,15],[71,1,71,15],[72,1,72,15],[74,1,74,4],[74,6,74,16],[65,1,65,17],[59,16,59,17],[59,14,59,15],[59,12,59,13],[59,10,59,11],[59,8,59,9],[59,6,59,7],[59,4,59,5],[103,6,103,7],[103,8,103,9],[103,10,103,11],[103,12,103,13],[103,14,103,15],[103,16,103,17],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[103,1,105,3],[103,4,104,4],[103,5,104,5],[107,1,107,17],[108,2,108,3],[108,4,108,5],[108,6,108,7],[108,8,108,9],[108,10,108,11],[108,12,108,13],[108,14,108,15],[108,16,108,17],[109,16,109,17],[110,4,110,5],[110,6,110,7],[110,8,110,9],[110,10,110,11],[110,12,110,13],[110,14,110,15],[110,16,110,17],[109,4,109,5],[109,6,109,7],[109,8,109,9],[109,10,109,11],[109,12,109,13],[109,14,109,15],[111,16,111,17],[112,4,112,5],[112,6,112,7],[112,8,112,9],[112,10,112,11],[112,12,112,13],[112,14,112,15],[112,16,112,17],[111,4,111,5],[111,6,111,7],[111,8,111,9],[111,10,111,11],[111,12,111,13],[111,14,111,15],[113,16,113,17],[114,4,114,5],[114,6,114,7],[114,8,114,9],[114,10,114,11],[114,12,114,13],[114,14,114,15],[114,16,114,17],[113,4,113,5],[113,6,113,7],[113,8,113,9],[113,10,113,11],[113,12,113,13],[113,14,113,15],[119,1,119,17],[125,1,125,15],[127,1,127,15],[128,1,128,15],[130,1,130,4],[130,6,130,16],[121,1,121,17],[115,16,115,17],[117,1,117,2],[117,4,117,5],[117,6,117,7],[117,8,117,9],[117,10,117,11],[117,12,117,13],[117,14,117,15],[117,16,117,17],[115,4,115,5],[115,6,115,7],[115,8,115,9],[115,10,115,11],[115,12,115,13],[115,14,115,15],[159,6,159,7],[159,8,159,9],[159,10,159,11],[159,12,159,13],[159,14,159,15],[159,16,159,17],[131,1,132,1],[131,2,132,2],[131,3,132,3],[131,4,132,4],[131,5,132,5],[159,1,161,3],[159,4,160,4],[159,5,160,5],[163,1,163,17],[164,2,164,3],[164,4,164,5],[164,6,164,7],[164,8,164,9],[164,10,164,11],[164,12,164,13],[164,14,164,15],[164,16,164,17],[165,16,165,17],[166,4,166,5],[166,6,166,7],[166,8,166,9],[166,10,166,11],[166,12,166,13],[166,14,166,15],[166,16,166,17],[165,4,165,5],[165,6,165,7],[165,8,165,9],[165,10,165,11],[165,12,165,13],[165,14,165,15],[167,16,167,17],[168,4,168,5],[168,6,168,7],[168,8,168,9],[168,10,168,11],[168,12,168,13],[168,14,168,15],[168,16,168,17],[167,4,167,5],[167,6,167,7],[167,8,167,9],[167,10,167,11],[167,12,167,13],[167,14,167,15],[169,16,169,17],[170,4,170,5],[170,6,170,7],[170,8,170,9],[170,10,170,11],[170,12,170,13],[170,14,170,15],[170,16,170,17],[169,4,169,5],[169,6,169,7],[169,8,169,9],[169,10,169,11],[169,12,169,13],[169,14,169,15],[171,16,171,17],[173,1,173,2],[173,4,173,5],[173,6,173,7],[173,8,173,9],[173,10,173,11],[173,12,173,13],[173,14,173,15],[173,16,173,17],[171,4,171,5],[171,6,171,7],[171,8,171,9],[171,10,171,11],[171,12,171,13],[171,14,171,15]]}
["Ogec"]
[{"$f":"Accueil!E11","v":"Ogec z"}]
["Ville"]
[{"$f":"Accueil!E13","v":"Ville w"}]
[]
[]
[]
[null,{"$f":"IF('1-PME à terme'!M9=\"\",\"PROJET DE CONSTRUCTION  - Construction 1 - \"&$A$2&\" - \"&$A$4,\"PROJET DE CONSTRUCTION  - \"&'1-PME à terme'!M9&\" - \"&$A$2&\" - \"&$A$4)","v":"PROJET DE CONSTRUCTION  - Construction 1 - Ogec z - Ville w"}]
[]
[null,"Description du projet"]
[null,"Fonction des locaux"]
[]
[null,"Implantation du bâtiment"]
[]
[null,"Échéance probable"]
[]
[]
[]
[null,"Coût du projet",null,null,null,null,"Plans - Photos"]
[null,"Description des locaux","Surface","coût par m² \nT.F.C.","Montant TTC évalués"]
[]
[null,"RDC",null,null,{"$f":"IF(D22=\"\",0,C22*D22)","v":0}]
[null,"-Classes",null,null,{"$f":"IF(D23=\"\",0,C23*D23)","v":0}]
[null,"-Dégagement (couloir escalier)",null,null,0]
[null,"-Sanitaire",null,null,0]
[null,"1er étage",null,null,0]
[null,"-Classes",null,null,0]
[null,"-Dégagement (couloir escalier)",null,null,0]
[null,"-Sanitaire",null,null,0]
[null,"2ème étage",null,null,0]
[null,"-Classes",null,null,0]
[null,"-Dégagement (couloir escalier)",null,null,0]
[null,"-Sanitaire",null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Extension",null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Démolition",null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Total     ",{"$f":"SUM(C22:C45)","v":0},{"$f":"IF(C46=0,0,E46/C46)","v":0},{"$f":"SUM(E22:E45)","v":0}]
[]
[null,"Plan Pluriannuel d'Investissements",null,null,"Montant total","dont part lycée",{"$f":"'1-Réhabilitation'!G24:H24","v":2015},null,{"$f":"G48+1","v":2016},null,{"$f":"I48+1","v":2017},null,{"$f":"K48+1","v":2018},null,{"$f":"M48+1","v":2019},null,{"$f":"O48+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,null,null,null,{"$f":"SUM(E22:E45)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E50=\"\",E50=0),0,E50-G50-I50-K50-M50-O50)","v":0},{"$f":"IF(OR(F50=\"\",F50=0),0,F50-H50-J50-L50-N50-P50)","v":0}]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,{"$f":"G48","v":2015},null,{"$f":"G53+1","v":2016},null,{"$f":"I53+1","v":2017},null,{"$f":"K53+1","v":2018},null,{"$f":"M53+1","v":2019},null,{"$f":"O53+1","v":2020}]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E54-G54-I54-K54-M54-O54","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E55-G55-I55-K55-M55-O55","v":0}]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,null,{"$f":"SUM(E54:F59)","v":0},null,{"$f":"SUM(G54:H59)","v":0},null,{"$f":"SUM(I54:J59)","v":0},null,{"$f":"SUM(K54:L59)","v":0},null,{"$f":"SUM(M54:N59)","v":0},null,{"$f":"SUM(O54:P59)","v":0},null,{"$f":"SUM(Q54:R59)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E50-E60","v":0},null,{"$f":"+G50-G60","v":0},null,{"$f":"+I50-I60","v":0},null,{"$f":"+K50-K60","v":0},null,{"$f":"+M50-M60","v":0},null,{"$f":"+O50-O60","v":0},null,{"$f":"+Q50-Q60","v":0}]
[]
[null,{"$f":"IF('1-PME à terme'!M10=\"\",\"PROJET DE CONSTRUCTION  - Construction 2 - \"&$A$2&\" - \"&$A$4,\"PROJET DE CONSTRUCTION  - \"&'1-PME à terme'!M10&\" - \"&$A$2&\" - \"&$A$4)","v":"PROJET DE CONSTRUCTION  - Construction 2 - Ogec z - Ville w"}]
[]
[null,"Description du projet"]
[null,"Fonction des locaux"]
[]
[null,"Implantation du bâtiment"]
[]
[null,"Échéance probable"]
[]
[]
[]
[null,"Coût du projet",null,null,null,null,"Plans - Photos"]
[null,"Description des locaux","Surface","coût par m² \nT.F.C.","Montant TTC évalués"]
[]
[null,"RDC",null,null,{"$f":"IF(D78=\"\",0,C78*D78)","v":0}]
[null,"-Classes",null,null,{"$f":"IF(D79=\"\",0,C79*D79)","v":0}]
[null,"-Dégagement (couloir escalier)",null,null,0]
[null,"-Sanitaire",null,null,0]
[null,"1er étage",null,null,0]
[null,"-Classes",null,null,0]
[null,"-Dégagement (couloir escalier)",null,null,0]
[null,"-Sanitaire",null,null,0]
[null,"2ème étage",null,null,0]
[null,"-Classes",null,null,0]
[null,"-Dégagement (couloir escalier)",null,null,0]
[null,"-Sanitaire",null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Extension",null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Démolition",null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Total     ",{"$f":"SUM(C78:C101)","v":0},{"$f":"IF(C102=0,0,E102/C102)","v":0},{"$f":"SUM(E78:E101)","v":0}]
[]
[null,"Plan Pluriannuel d'Investissements",null,null,"Montant total","dont part lycée",{"$f":"G48","v":2015},null,{"$f":"G104+1","v":2016},null,{"$f":"I104+1","v":2017},null,{"$f":"K104+1","v":2018},null,{"$f":"M104+1","v":2019},null,{"$f":"O104+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,null,null,null,{"$f":"SUM(E78:E101)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E106=\"\",E106=0),0,E106-G106-I106-K106-M106-O106)","v":0},{"$f":"IF(OR(F106=\"\",F106=0),0,F106-H106-J106-L106-N106-P106)","v":0}]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,{"$f":"G104","v":2015},null,{"$f":"G109+1","v":2016},null,{"$f":"I109+1","v":2017},null,{"$f":"K109+1","v":2018},null,{"$f":"M109+1","v":2019},null,{"$f":"O109+1","v":2020}]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E110-G110-I110-K110-M110-O110","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E111-G111-I111-K111-M111-O111","v":0}]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,null,{"$f":"SUM(E110:F115)","v":0},null,{"$f":"SUM(G110:H115)","v":0},null,{"$f":"SUM(I110:J115)","v":0},null,{"$f":"SUM(K110:L115)","v":0},null,{"$f":"SUM(M110:N115)","v":0},null,{"$f":"SUM(O110:P115)","v":0},null,{"$f":"SUM(Q110:R115)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E106-E116","v":0},null,{"$f":"+G106-G116","v":0},null,{"$f":"+I106-I116","v":0},null,{"$f":"+K106-K116","v":0},null,{"$f":"+M106-M116","v":0},null,{"$f":"+O106-O116","v":0},null,{"$f":"+Q106-Q116","v":0}]
[]
[null,{"$f":"IF('1-PME à terme'!M11=\"\",\"PROJET DE CONSTRUCTION  - Construction 3 - \"&$A$2&\" - \"&$A$4,\"PROJET DE CONSTRUCTION  - \"&'1-PME à terme'!M11&\" - \"&$A$2&\" - \"&$A$4)","v":"PROJET DE CONSTRUCTION  - Construction 3 - Ogec z - Ville w"}]
[]
[null,"Description du projet"]
[null,"Fonction des locaux"]
[]
[null,"Implantation du bâtiment"]
[]
[null,"Échéance probable"]
[]
[]
[]
[null,"Coût du projet",null,null,null,null,"Plans - Photos"]
[null,"Description des locaux","Surface","coût par m² \nT.F.C.","Montant TTC évalués"]
[]
[null,"RDC",null,null,{"$f":"IF(D134=\"\",0,C134*D134)","v":0}]
[null,"-Classes",null,null,{"$f":"IF(D135=\"\",0,C135*D135)","v":0}]
[null,"-Dégagement (couloir escalier)",null,null,0]
[null,"-Sanitaire",null,null,0]
[null,"1er étage",null,null,0]
[null,"-Classes",null,null,0]
[null,"-Dégagement (couloir escalier)",null,null,0]
[null,"-Sanitaire",null,null,0]
[null,"2ème étage",null,null,0]
[null,"-Classes",null,null,0]
[null,"-Dégagement (couloir escalier)",null,null,0]
[null,"-Sanitaire",null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Extension",null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Démolition",null,null,0]
[null,null,null,null,0]
[null,"test",null,null,0]
[null,"Total     ",{"$f":"SUM(C134:C157)","v":0},{"$f":"IF(C158=0,0,E158/C158)","v":0},{"$f":"SUM(E134:E157)","v":0}]
[]
[null,"Plan Pluriannuel d'Investissements",null,null,"Montant total","dont part lycée",{"$f":"G48","v":2015},null,{"$f":"G160+1","v":2016},null,{"$f":"I160+1","v":2017},null,{"$f":"K160+1","v":2018},null,{"$f":"M160+1","v":2019},null,{"$f":"O160+1&\" et +\"","v":"2020 et +"}]
[null,null,null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[null,null,null,null,{"$f":"SUM(E134:E157)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E162=\"\",E162=0),0,E162-G162-I162-K162-M162-O162)","v":0},{"$f":"IF(OR(F162=\"\",F162=0),0,F162-H162-J162-L162-N162-P162)","v":0}]
[]
[null,"Plan de financement"]
[null,"Ressources","Détail si nécessaire",null,"Total",null,{"$f":"G48","v":2015},null,{"$f":"G165+1","v":2016},null,{"$f":"I165+1","v":2017},null,{"$f":"K165+1","v":2018},null,{"$f":"M165+1","v":2019},null,{"$f":"O165+1","v":2020}]
[null,"Subvention région",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E166-G166-I166-K166-M166-O166","v":0}]
[null,"Subvention département",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E167-G167-I167-K167-M167-O167","v":0}]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Autres subventions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cession - Apport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Emprunts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total des ressources prévisionnelles",null,null,{"$f":"SUM(E166:F171)","v":0},null,{"$f":"SUM(G166:H171)","v":0},null,{"$f":"SUM(I166:J171)","v":0},null,{"$f":"SUM(K166:L171)","v":0},null,{"$f":"SUM(M166:N171)","v":0},null,{"$f":"SUM(O166:P171)","v":0},null,{"$f":"SUM(Q166:R171)","v":0}]
[]
[null,"Part d'autofinancement nécessaire",null,"C=A-B",{"$f":"+E162-E172","v":0},null,{"$f":"+G162-G172","v":0},null,{"$f":"+I162-I172","v":0},null,{"$f":"+K162-K172","v":0},null,{"$f":"+M162-M172","v":0},null,{"$f":"+O162-O172","v":0},null,0]

{"sheet":"3-Synthèse-PPI","index":13,"n_rows":82,"n_cols":16,"rows_kept":82,"cut":false,"hidden":false,"merged":[[55,10,55,11],[55,12,55,13],[55,14,55,15],[80,2,80,3],[80,4,80,5],[80,6,80,7],[80,8,80,9],[80,10,80,11],[80,12,80,13],[80,14,80,15],[70,2,70,3],[70,4,70,5],[70,6,70,7],[70,8,70,9],[70,10,70,11],[70,12,70,13],[70,14,70,15],[67,14,67,15],[68,2,68,3],[68,4,68,5],[68,6,68,7],[68,8,68,9],[68,10,68,11],[68,12,68,13],[42,2,42,3],[45,14,45,15],[44,14,44,15],[43,14,43,15],[42,14,42,15],[45,12,45,13],[44,12,44,13],[43,12,43,13],[42,12,42,13],[45,10,45,11],[44,10,44,11],[43,10,43,11],[42,10,42,11],[45,8,45,9],[44,8,44,9],[43,8,43,9],[42,8,42,9],[68,14,68,15],[69,2,69,3],[69,4,69,5],[69,6,69,7],[69,8,69,9],[69,10,69,11],[69,12,69,13],[69,14,69,15],[34,0,35,0],[34,1,35,1],[36,4,36,5],[37,4,37,5],[41,4,41,5],[40,4,40,5],[39,4,39,5],[38,4,38,5],[50,10,50,11],[36,6,36,7],[50,6,50,7],[49,6,49,7],[48,6,48,7],[47,6,47,7],[41,6,41,7],[39,10,39,11],[31,0,31,1],[67,2,67,3],[67,4,67,5],[67,6,67,7],[67,8,67,9],[67,10,67,11],[67,12,67,13],[45,6,45,7],[44,6,44,7],[43,6,43,7],[42,6,42,7],[45,4,45,5],[44,4,44,5],[43,4,43,5],[42,4,42,5],[45,2,45,3],[44,2,44,3],[43,2,43,3],[55,2,55,3],[55,4,55,5],[55,6,55,7],[55,8,55,9],[56,0,56,1],[36,2,36,3],[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[5,0,5,1],[9,0,10,0],[9,1,10,1],[4,0,4,1],[40,10,40,11],[40,8,40,9],[39,8,39,9],[38,8,38,9],[37,8,37,9],[36,8,36,9],[34,2,35,3],[9,2,10,2],[9,3,10,3],[7,0,7,15],[9,14,9,15],[9,4,9,5],[9,6,9,7],[9,8,9,9],[9,10,9,11],[9,12,9,13],[36,14,36,15],[50,12,50,13],[49,12,49,13],[48,12,48,13],[47,12,47,13],[41,12,41,13],[40,12,40,13],[39,12,39,13],[38,12,38,13],[37,12,37,13],[36,12,36,13],[46,14,46,15],[41,14,41,15],[40,14,40,15],[39,14,39,15],[38,14,38,15],[48,10,48,11],[38,10,38,11],[37,10,37,11],[36,10,36,11],[50,8,50,9],[49,8,49,9],[48,8,48,9],[47,8,47,9],[41,8,41,9],[56,2,56,3],[51,2,51,3],[46,2,46,3],[50,2,50,3],[49,2,49,3],[48,2,48,3],[47,2,47,3],[52,2,52,3],[37,14,37,15],[50,14,50,15],[49,14,49,15],[48,14,48,15],[47,14,47,15],[50,4,50,5],[49,4,49,5],[48,4,48,5],[47,4,47,5],[40,6,40,7],[39,6,39,7],[38,6,38,7],[37,6,37,7],[47,10,47,11],[41,10,41,11],[49,10,49,11],[51,14,51,15],[8,0,8,15],[33,0,33,15],[58,0,58,15],[51,8,51,9],[46,8,46,9],[51,10,51,11],[46,10,46,11],[51,12,51,13],[46,12,46,13],[56,4,56,5],[51,4,51,5],[46,4,46,5],[51,6,51,7],[46,6,46,7],[56,14,56,15],[56,12,56,13],[56,10,56,11],[56,8,56,9],[41,2,41,3],[40,2,40,3],[39,2,39,3],[38,2,38,3],[37,2,37,3],[61,2,61,3],[61,4,61,5],[61,6,61,7],[61,8,61,9],[61,10,61,11],[59,8,60,9],[59,6,60,7],[59,4,60,5],[59,0,60,0],[59,1,60,1],[56,6,56,7],[63,12,63,13],[63,14,63,15],[64,2,64,3],[64,4,64,5],[64,6,64,7],[64,8,64,9],[64,10,64,11],[64,12,64,13],[64,14,64,15],[63,2,63,3],[63,4,63,5],[63,6,63,7],[63,8,63,9],[63,10,63,11],[61,12,61,13],[61,14,61,15],[62,2,62,3],[62,4,62,5],[62,6,62,7],[62,8,62,9],[62,10,62,11],[62,12,62,13],[62,14,62,15],[73,12,73,13],[73,14,73,15],[74,2,74,3],[74,4,74,5],[65,12,65,13],[65,14,65,15],[66,2,66,3],[66,4,66,5],[66,6,66,7],[66,8,66,9],[66,10,66,11],[66,12,66,13],[66,14,66,15],[65,2,65,3],[65,4,65,5],[65,6,65,7],[65,8,65,9],[65,10,65,11],[72,6,72,7],[72,8,72,9],[72,10,72,11],[72,12,72,13],[72,14,72,15],[71,2,71,3],[75,8,75,9],[75,10,75,11],[71,4,71,5],[71,6,71,7],[71,8,71,9],[71,10,71,11],[81,0,81,1],[81,2,81,3],[81,4,81,5],[81,6,81,7],[81,8,81,9],[81,10,81,11],[72,2,72,3],[72,4,72,5],[79,2,79,3],[79,4,79,5],[79,6,79,7],[79,8,79,9],[79,10,79,11],[81,12,81,13],[81,14,81,15],[74,6,74,7],[74,8,74,9],[74,10,74,11],[74,12,74,13],[59,2,60,3],[34,14,35,15],[34,12,35,13],[34,10,35,11],[34,8,35,9],[34,6,35,7],[34,4,35,5],[59,14,60,15],[59,12,60,13],[59,10,60,11],[74,14,74,15],[73,2,73,3],[73,4,73,5],[73,6,73,7],[73,8,73,9],[73,10,73,11],[71,12,71,13],[71,14,71,15],[52,4,52,5],[52,6,52,7],[52,8,52,9],[52,10,52,11],[52,12,52,13],[52,14,52,15],[77,2,77,3],[77,4,77,5],[77,6,77,7],[77,8,77,9],[77,10,77,11],[77,12,77,13],[77,14,77,15],[53,2,53,3],[53,4,53,5],[53,6,53,7],[53,8,53,9],[53,10,53,11],[53,12,53,13],[53,14,53,15],[54,2,54,3],[54,4,54,5],[54,6,54,7],[54,8,54,9],[79,12,79,13],[79,14,79,15],[54,10,54,11],[54,12,54,13],[54,14,54,15],[78,2,78,3],[78,4,78,5],[78,6,78,7],[78,8,78,9],[78,10,78,11],[78,12,78,13],[78,14,78,15],[75,12,75,13],[75,14,75,15],[76,2,76,3],[76,4,76,5],[76,6,76,7],[76,8,76,9],[76,10,76,11],[76,12,76,13],[76,14,76,15],[75,2,75,3],[75,4,75,5],[75,6,75,7]]}
["Ogec"]
[{"$f":"Accueil!E11","v":"Ogec z"}]
["Ville"]
[{"$f":"Accueil!E13","v":"Ville w"}]
["Chef(s) d'établissement"]
[{"$f":"Accueil!E15","v":"Mr XXXX et Mme YYYYYY"}]
[]
[{"$f":"\"Plan de financement prévisionnel - Synthèse\"&\" - \"&$A$2&\" - \"&$A$4","v":"Plan de financement prévisionnel - Synthèse - Ogec z - Ville w"}]
["Investissements Prévisionnels"]
["lieux","Description sommaire du projet","Total","Part lycée",{"$f":"'1-Réhabilitation'!G568","v":2015},null,{"$f":"'1-Réhabilitation'!I568","v":2016},null,{"$f":"'1-Réhabilitation'!K568","v":2017},null,{"$f":"'1-Réhabilitation'!M568","v":2018},null,{"$f":"'1-Réhabilitation'!O568","v":2019},null,{"$f":"'1-Réhabilitation'!Q568","v":"2020 et +"}]
[null,null,null,null,"Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée","Total","Part lycée"]
[{"$f":"IF('1-PME'!L8=\"\",\"Bâtiment 1\",'1-PME'!L8)","v":"Bâtiment 1"},null,{"$f":"IF('1-Réhabilitation'!E41=0,,'1-Réhabilitation'!E41)","v":0},{"$f":"IF('1-Réhabilitation'!F41=0,,'1-Réhabilitation'!F41)","v":0},{"$f":"IF('1-Réhabilitation'!G41=0,,'1-Réhabilitation'!G41)","v":0},{"$f":"IF('1-Réhabilitation'!H41=0,,'1-Réhabilitation'!H41)","v":0},{"$f":"IF('1-Réhabilitation'!I41=0,,'1-Réhabilitation'!I41)","v":0},{"$f":"IF('1-Réhabilitation'!J41=0,,'1-Réhabilitation'!J41)","v":0},{"$f":"IF('1-Réhabilitation'!K41=0,,'1-Réhabilitation'!K41)","v":0},{"$f":"IF('1-Réhabilitation'!L41=0,,'1-Réhabilitation'!L41)","v":0},{"$f":"IF('1-Réhabilitation'!M41=0,,'1-Réhabilitation'!M41)","v":0},{"$f":"IF('1-Réhabilitation'!N41=0,,'1-Réhabilitation'!N41)","v":0},{"$f":"IF('1-Réhabilitation'!O41=0,,'1-Réhabilitation'!O41)","v":0},{"$f":"IF('1-Réhabilitation'!P41=0,,'1-Réhabilitation'!P41)","v":0},{"$f":"IF('1-Réhabilitation'!Q41=0,,'1-Réhabilitation'!Q41)","v":0},{"$f":"IF('1-Réhabilitation'!R41=0,,'1-Réhabilitation'!R41)","v":0}]
[{"$f":"IF('1-PME'!L9=\"\",\"Bâtiment 2\",'1-PME'!L9)","v":"Bâtiment 2"},null,{"$f":"IF('1-Réhabilitation'!E88=0,,'1-Réhabilitation'!E88)","v":0},{"$f":"IF('1-Réhabilitation'!F88=0,,'1-Réhabilitation'!F88)","v":0},{"$f":"IF('1-Réhabilitation'!G88=0,,'1-Réhabilitation'!G88)","v":0},{"$f":"IF('1-Réhabilitation'!H88=0,,'1-Réhabilitation'!H88)","v":0},{"$f":"IF('1-Réhabilitation'!I88=0,,'1-Réhabilitation'!I88)","v":0},{"$f":"IF('1-Réhabilitation'!J88=0,,'1-Réhabilitation'!J88)","v":0},{"$f":"IF('1-Réhabilitation'!K88=0,,'1-Réhabilitation'!K88)","v":0},{"$f":"IF('1-Réhabilitation'!L88=0,,'1-Réhabilitation'!L88)","v":0},{"$f":"IF('1-Réhabilitation'!M88=0,,'1-Réhabilitation'!M88)","v":0},{"$f":"IF('1-Réhabilitation'!N88=0,,'1-Réhabilitation'!N88)","v":0},{"$f":"IF('1-Réhabilitation'!O88=0,,'1-Réhabilitation'!O88)","v":0},{"$f":"IF('1-Réhabilitation'!P88=0,,'1-Réhabilitation'!P88)","v":0},{"$f":"IF('1-Réhabilitation'!Q88=0,,'1-Réhabilitation'!Q88)","v":0},{"$f":"IF('1-Réhabilitation'!R88=0,,'1-Réhabilitation'!R88)","v":0}]
[{"$f":"IF('1-PME'!L10=\"\",\"Bâtiment 3\",'1-PME'!L10)","v":"Bâtiment 3"},null,{"$f":"IF('1-Réhabilitation'!E135=0,,'1-Réhabilitation'!E135)","v":0},{"$f":"IF('1-Réhabilitation'!F135=0,,'1-Réhabilitation'!F135)","v":0},{"$f":"IF('1-Réhabilitation'!G135=0,,'1-Réhabilitation'!G135)","v":0},{"$f":"IF('1-Réhabilitation'!H135=0,,'1-Réhabilitation'!H135)","v":0},{"$f":"IF('1-Réhabilitation'!I135=0,,'1-Réhabilitation'!I135)","v":0},{"$f":"IF('1-Réhabilitation'!J135=0,,'1-Réhabilitation'!J135)","v":0},{"$f":"IF('1-Réhabilitation'!K135=0,,'1-Réhabilitation'!K135)","v":0},{"$f":"IF('1-Réhabilitation'!L135=0,,'1-Réhabilitation'!L135)","v":0},{"$f":"IF('1-Réhabilitation'!M135=0,,'1-Réhabilitation'!M135)","v":0},{"$f":"IF('1-Réhabilitation'!N135=0,,'1-Réhabilitation'!N135)","v":0},{"$f":"IF('1-Réhabilitation'!O135=0,,'1-Réhabilitation'!O135)","v":0},{"$f":"IF('1-Réhabilitation'!P135=0,,'1-Réhabilitation'!P135)","v":0},{"$f":"IF('1-Réhabilitation'!Q135=0,,'1-Réhabilitation'!Q135)","v":0},{"$f":"IF('1-Réhabilitation'!R135=0,,'1-Réhabilitation'!R135)","v":0}]
[{"$f":"IF('1-PME'!L11=\"\",\"Bâtiment 4\",'1-PME'!L11)","v":"Bâtiment 4"},null,{"$f":"IF('1-Réhabilitation'!E182=0,,'1-Réhabilitation'!E182)","v":0},{"$f":"IF('1-Réhabilitation'!F182=0,,'1-Réhabilitation'!F182)","v":0},{"$f":"IF('1-Réhabilitation'!G182=0,,'1-Réhabilitation'!G182)","v":0},{"$f":"IF('1-Réhabilitation'!H182=0,,'1-Réhabilitation'!H182)","v":0},{"$f":"IF('1-Réhabilitation'!I182=0,,'1-Réhabilitation'!I182)","v":0},{"$f":"IF('1-Réhabilitation'!J182=0,,'1-Réhabilitation'!J182)","v":0},{"$f":"IF('1-Réhabilitation'!K182=0,,'1-Réhabilitation'!K182)","v":0},{"$f":"IF('1-Réhabilitation'!L182=0,,'1-Réhabilitation'!L182)","v":0},{"$f":"IF('1-Réhabilitation'!M182=0,,'1-Réhabilitation'!M182)","v":0},{"$f":"IF('1-Réhabilitation'!N182=0,,'1-Réhabilitation'!N182)","v":0},{"$f":"IF('1-Réhabilitation'!O182=0,,'1-Réhabilitation'!O182)","v":0},{"$f":"IF('1-Réhabilitation'!P182=0,,'1-Réhabilitation'!P182)","v":0},{"$f":"IF('1-Réhabilitation'!Q182=0,,'1-Réhabilitation'!Q182)","v":0},{"$f":"IF('1-Réhabilitation'!R182=0,,'1-Réhabilitation'!R182)","v":0}]
[{"$f":"IF('1-PME'!L12=\"\",\"Bâtiment 5\",'1-PME'!L12)","v":"Bâtiment 5"},null,{"$f":"IF('1-Réhabilitation'!E229=0,,'1-Réhabilitation'!E229)","v":0},{"$f":"IF('1-Réhabilitation'!F229=0,,'1-Réhabilitation'!F229)","v":0},{"$f":"IF('1-Réhabilitation'!G229=0,,'1-Réhabilitation'!G229)","v":0},{"$f":"IF('1-Réhabilitation'!H229=0,,'1-Réhabilitation'!H229)","v":0},{"$f":"IF('1-Réhabilitation'!I229=0,,'1-Réhabilitation'!I229)","v":0},{"$f":"IF('1-Réhabilitation'!J229=0,,'1-Réhabilitation'!J229)","v":0},{"$f":"IF('1-Réhabilitation'!K229=0,,'1-Réhabilitation'!K229)","v":0},{"$f":"IF('1-Réhabilitation'!L229=0,,'1-Réhabilitation'!L229)","v":0},{"$f":"IF('1-Réhabilitation'!M229=0,,'1-Réhabilitation'!M229)","v":0},{"$f":"IF('1-Réhabilitation'!N229=0,,'1-Réhabilitation'!N229)","v":0},{"$f":"IF('1-Réhabilitation'!O229=0,,'1-Réhabilitation'!O229)","v":0},{"$f":"IF('1-Réhabilitation'!P229=0,,'1-Réhabilitation'!P229)","v":0},{"$f":"IF('1-Réhabilitation'!Q229=0,,'1-Réhabilitation'!Q229)","v":0},{"$f":"IF('1-Réhabilitation'!R229=0,,'1-Réhabilitation'!R229)","v":0}]
[{"$f":"IF('1-PME'!L13=\"\",\"Bâtiment 6\",'1-PME'!L13)","v":"Bâtiment 6"},null,{"$f":"IF('1-Réhabilitation'!E276=0,,'1-Réhabilitation'!E276)","v":0},{"$f":"IF('1-Réhabilitation'!F276=0,,'1-Réhabilitation'!F276)","v":0},{"$f":"IF('1-Réhabilitation'!G276=0,,'1-Réhabilitation'!G276)","v":0},{"$f":"IF('1-Réhabilitation'!H276=0,,'1-Réhabilitation'!H276)","v":0},{"$f":"IF('1-Réhabilitation'!I276=0,,'1-Réhabilitation'!I276)","v":0},{"$f":"IF('1-Réhabilitation'!J276=0,,'1-Réhabilitation'!J276)","v":0},{"$f":"IF('1-Réhabilitation'!K276=0,,'1-Réhabilitation'!K276)","v":0},{"$f":"IF('1-Réhabilitation'!L276=0,,'1-Réhabilitation'!L276)","v":0},{"$f":"IF('1-Réhabilitation'!M276=0,,'1-Réhabilitation'!M276)","v":0},{"$f":"IF('1-Réhabilitation'!N276=0,,'1-Réhabilitation'!N276)","v":0},{"$f":"IF('1-Réhabilitation'!O276=0,,'1-Réhabilitation'!O276)","v":0},{"$f":"IF('1-Réhabilitation'!P276=0,,'1-Réhabilitation'!P276)","v":0},{"$f":"IF('1-Réhabilitation'!Q276=0,,'1-Réhabilitation'!Q276)","v":0},{"$f":"IF('1-Réhabilitation'!R276=0,,'1-Réhabilitation'!R276)","v":0}]
[{"$f":"IF('1-PME'!L14=\"\",\"Bâtiment 7\",'1-PME'!L14)","v":"Bâtiment 7"},null,{"$f":"IF('1-Réhabilitation'!E323=0,,'1-Réhabilitation'!E323)","v":0},{"$f":"IF('1-Réhabilitation'!F323=0,,'1-Réhabilitation'!F323)","v":0},{"$f":"IF('1-Réhabilitation'!G323=0,,'1-Réhabilitation'!G323)","v":0},{"$f":"IF('1-Réhabilitation'!H323=0,,'1-Réhabilitation'!H323)","v":0},{"$f":"IF('1-Réhabilitation'!I323=0,,'1-Réhabilitation'!I323)","v":0},{"$f":"IF('1-Réhabilitation'!J323=0,,'1-Réhabilitation'!J323)","v":0},{"$f":"IF('1-Réhabilitation'!K323=0,,'1-Réhabilitation'!K323)","v":0},{"$f":"IF('1-Réhabilitation'!L323=0,,'1-Réhabilitation'!L323)","v":0},{"$f":"IF('1-Réhabilitation'!M323=0,,'1-Réhabilitation'!M323)","v":0},{"$f":"IF('1-Réhabilitation'!N323=0,,'1-Réhabilitation'!N323)","v":0},{"$f":"IF('1-Réhabilitation'!O323=0,,'1-Réhabilitation'!O323)","v":0},{"$f":"IF('1-Réhabilitation'!P323=0,,'1-Réhabilitation'!P323)","v":0},{"$f":"IF('1-Réhabilitation'!Q323=0,,'1-Réhabilitation'!Q323)","v":0},{"$f":"IF('1-Réhabilitation'!R323=0,,'1-Réhabilitation'!R323)","v":0}]
[{"$f":"IF('1-PME'!L15=\"\",\"Bâtiment 8\",'1-PME'!L15)","v":"Bâtiment 8"},null,{"$f":"IF('1-Réhabilitation'!E370=0,,'1-Réhabilitation'!E370)","v":0},{"$f":"IF('1-Réhabilitation'!F370=0,,'1-Réhabilitation'!F370)","v":0},{"$f":"IF('1-Réhabilitation'!G370=0,,'1-Réhabilitation'!G370)","v":0},{"$f":"IF('1-Réhabilitation'!H370=0,,'1-Réhabilitation'!H370)","v":0},{"$f":"IF('1-Réhabilitation'!I370=0,,'1-Réhabilitation'!I370)","v":0},{"$f":"IF('1-Réhabilitation'!J370=0,,'1-Réhabilitation'!J370)","v":0},{"$f":"IF('1-Réhabilitation'!K370=0,,'1-Réhabilitation'!K370)","v":0},{"$f":"IF('1-Réhabilitation'!L370=0,,'1-Réhabilitation'!L370)","v":0},{"$f":"IF('1-Réhabilitation'!M370=0,,'1-Réhabilitation'!M370)","v":0},{"$f":"IF('1-Réhabilitation'!N370=0,,'1-Réhabilitation'!N370)","v":0},{"$f":"IF('1-Réhabilitation'!O370=0,,'1-Réhabilitation'!O370)","v":0},{"$f":"IF('1-Réhabilitation'!P370=0,,'1-Réhabilitation'!P370)","v":0},{"$f":"IF('1-Réhabilitation'!Q370=0,,'1-Réhabilitation'!Q370)","v":0},{"$f":"IF('1-Réhabilitation'!R370=0,,'1-Réhabilitation'!R370)","v":0}]
[{"$f":"IF('1-PME'!L16=\"\",\"Bâtiment 9\",'1-PME'!L16)","v":"Bâtiment 9"},null,{"$f":"IF('1-Réhabilitation'!E417=0,,'1-Réhabilitation'!E417)","v":0},{"$f":"IF('1-Réhabilitation'!F417=0,,'1-Réhabilitation'!F417)","v":0},{"$f":"IF('1-Réhabilitation'!G417=0,,'1-Réhabilitation'!G417)","v":0},{"$f":"IF('1-Réhabilitation'!H417=0,,'1-Réhabilitation'!H417)","v":0},{"$f":"IF('1-Réhabilitation'!I417=0,,'1-Réhabilitation'!I417)","v":0},{"$f":"IF('1-Réhabilitation'!J417=0,,'1-Réhabilitation'!J417)","v":0},{"$f":"IF('1-Réhabilitation'!K417=0,,'1-Réhabilitation'!K417)","v":0},{"$f":"IF('1-Réhabilitation'!L417=0,,'1-Réhabilitation'!L417)","v":0},{"$f":"IF('1-Réhabilitation'!M417=0,,'1-Réhabilitation'!M417)","v":0},{"$f":"IF('1-Réhabilitation'!N417=0,,'1-Réhabilitation'!N417)","v":0},{"$f":"IF('1-Réhabilitation'!O417=0,,'1-Réhabilitation'!O417)","v":0},{"$f":"IF('1-Réhabilitation'!P417=0,,'1-Réhabilitation'!P417)","v":0},{"$f":"IF('1-Réhabilitation'!Q417=0,,'1-Réhabilitation'!Q417)","v":0},{"$f":"IF('1-Réhabilitation'!R417=0,,'1-Réhabilitation'!R417)","v":0}]
[{"$f":"IF('1-PME'!L17=\"\",\"Bâtiment 10\",'1-PME'!L17)","v":"Bâtiment 10"},null,{"$f":"IF('1-Réhabilitation'!E464=0,,'1-Réhabilitation'!E464)","v":0},{"$f":"IF('1-Réhabilitation'!F464=0,,'1-Réhabilitation'!F464)","v":0},{"$f":"IF('1-Réhabilitation'!G464=0,,'1-Réhabilitation'!G464)","v":0},{"$f":"IF('1-Réhabilitation'!H464=0,,'1-Réhabilitation'!H464)","v":0},{"$f":"IF('1-Réhabilitation'!I464=0,,'1-Réhabilitation'!I464)","v":0},{"$f":"IF('1-Réhabilitation'!J464=0,,'1-Réhabilitation'!J464)","v":0},{"$f":"IF('1-Réhabilitation'!K464=0,,'1-Réhabilitation'!K464)","v":0},{"$f":"IF('1-Réhabilitation'!L464=0,,'1-Réhabilitation'!L464)","v":0},{"$f":"IF('1-Réhabilitation'!M464=0,,'1-Réhabilitation'!M464)","v":0},{"$f":"IF('1-Réhabilitation'!N464=0,,'1-Réhabilitation'!N464)","v":0},{"$f":"IF('1-Réhabilitation'!O464=0,,'1-Réhabilitation'!O464)","v":0},{"$f":"IF('1-Réhabilitation'!P464=0,,'1-Réhabilitation'!P464)","v":0},{"$f":"IF('1-Réhabilitation'!Q464=0,,'1-Réhabilitation'!Q464)","v":0},{"$f":"IF('1-Réhabilitation'!R464=0,,'1-Réhabilitation'!R464)","v":0}]
["Total batiments",null,{"$f":"SUM(C12:C21)","v":0},{"$f":"SUM(D12:D21)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P12:P21)","v":0}]
[{"$f":"IF('1-PME'!L18=\"\",\"Extérieur 1\",'1-PME'!L18)","v":"Extérieur 1"},null,{"$f":"IF('1-Réhabilitation'!E504=0,,'1-Réhabilitation'!E504)","v":0},{"$f":"IF('1-Réhabilitation'!F504=0,,'1-Réhabilitation'!F504)","v":0},{"$f":"IF('1-Réhabilitation'!G504=0,,'1-Réhabilitation'!G504)","v":0},{"$f":"IF('1-Réhabilitation'!H504=0,,'1-Réhabilitation'!H504)","v":0},{"$f":"IF('1-Réhabilitation'!I504=0,,'1-Réhabilitation'!I504)","v":0},{"$f":"IF('1-Réhabilitation'!J504=0,,'1-Réhabilitation'!J504)","v":0},{"$f":"IF('1-Réhabilitation'!K504=0,,'1-Réhabilitation'!K504)","v":0},{"$f":"IF('1-Réhabilitation'!L504=0,,'1-Réhabilitation'!L504)","v":0},{"$f":"IF('1-Réhabilitation'!M504=0,,'1-Réhabilitation'!M504)","v":0},{"$f":"IF('1-Réhabilitation'!N504=0,,'1-Réhabilitation'!N504)","v":0},{"$f":"IF('1-Réhabilitation'!O504=0,,'1-Réhabilitation'!O504)","v":0},{"$f":"IF('1-Réhabilitation'!P504=0,,'1-Réhabilitation'!P504)","v":0},{"$f":"IF('1-Réhabilitation'!Q504=0,,'1-Réhabilitation'!Q504)","v":0},{"$f":"IF('1-Réhabilitation'!R504=0,,'1-Réhabilitation'!R504)","v":0}]
[{"$f":"IF('1-PME'!L19=\"\",\"Extérieur 2\",'1-PME'!L19)","v":"Extérieur 2"},null,{"$f":"IF('1-Réhabilitation'!E544=0,,'1-Réhabilitation'!E544)","v":0},{"$f":"IF('1-Réhabilitation'!F544=0,,'1-Réhabilitation'!F544)","v":0},{"$f":"IF('1-Réhabilitation'!G544=0,,'1-Réhabilitation'!G544)","v":0},{"$f":"IF('1-Réhabilitation'!H544=0,,'1-Réhabilitation'!H544)","v":0},{"$f":"IF('1-Réhabilitation'!I544=0,,'1-Réhabilitation'!I544)","v":0},{"$f":"IF('1-Réhabilitation'!J544=0,,'1-Réhabilitation'!J544)","v":0},{"$f":"IF('1-Réhabilitation'!K544=0,,'1-Réhabilitation'!K544)","v":0},{"$f":"IF('1-Réhabilitation'!L544=0,,'1-Réhabilitation'!L544)","v":0},{"$f":"IF('1-Réhabilitation'!M544=0,,'1-Réhabilitation'!M544)","v":0},{"$f":"IF('1-Réhabilitation'!N544=0,,'1-Réhabilitation'!N544)","v":0},{"$f":"IF('1-Réhabilitation'!O544=0,,'1-Réhabilitation'!O544)","v":0},{"$f":"IF('1-Réhabilitation'!P544=0,,'1-Réhabilitation'!P544)","v":0},{"$f":"IF('1-Réhabilitation'!Q544=0,,'1-Réhabilitation'!Q544)","v":0},{"$f":"IF('1-Réhabilitation'!R544=0,,'1-Réhabilitation'!R544)","v":0}]
[{"$f":"IF('1-PME'!L20=\"\",\"Extérieur 3\",'1-PME'!L20)","v":"Extérieur 3"},null,{"$f":"IF('1-Réhabilitation'!E584=0,,'1-Réhabilitation'!E584)","v":0},{"$f":"IF('1-Réhabilitation'!F584=0,,'1-Réhabilitation'!F584)","v":0},{"$f":"IF('1-Réhabilitation'!G584=0,,'1-Réhabilitation'!G584)","v":0},{"$f":"IF('1-Réhabilitation'!H584=0,,'1-Réhabilitation'!H584)","v":0},{"$f":"IF('1-Réhabilitation'!I584=0,,'1-Réhabilitation'!I584)","v":0},{"$f":"IF('1-Réhabilitation'!J584=0,,'1-Réhabilitation'!J584)","v":0},{"$f":"IF('1-Réhabilitation'!K584=0,,'1-Réhabilitation'!K584)","v":0},{"$f":"IF('1-Réhabilitation'!L584=0,,'1-Réhabilitation'!L584)","v":0},{"$f":"IF('1-Réhabilitation'!M584=0,,'1-Réhabilitation'!M584)","v":0},{"$f":"IF('1-Réhabilitation'!N584=0,,'1-Réhabilitation'!N584)","v":0},{"$f":"IF('1-Réhabilitation'!O584=0,,'1-Réhabilitation'!O584)","v":0},{"$f":"IF('1-Réhabilitation'!P584=0,,'1-Réhabilitation'!P584)","v":0},{"$f":"IF('1-Réhabilitation'!Q584=0,,'1-Réhabilitation'!Q584)","v":0},{"$f":"IF('1-Réhabilitation'!R584=0,,'1-Réhabilitation'!R584)","v":0}]
[{"$f":"IF('1-PME'!L21=\"\",\"Extérieur 4\",'1-PME'!L21)","v":"Extérieur 4"},null,{"$f":"IF('1-Réhabilitation'!E624=0,,'1-Réhabilitation'!E624)","v":0},{"$f":"IF('1-Réhabilitation'!F624=0,,'1-Réhabilitation'!F624)","v":0},{"$f":"IF('1-Réhabilitation'!G624=0,,'1-Réhabilitation'!G624)","v":0},{"$f":"IF('1-Réhabilitation'!H624=0,,'1-Réhabilitation'!H624)","v":0},{"$f":"IF('1-Réhabilitation'!I624=0,,'1-Réhabilitation'!I624)","v":0},{"$f":"IF('1-Réhabilitation'!J624=0,,'1-Réhabilitation'!J624)","v":0},{"$f":"IF('1-Réhabilitation'!K624=0,,'1-Réhabilitation'!K624)","v":0},{"$f":"IF('1-Réhabilitation'!L624=0,,'1-Réhabilitation'!L624)","v":0},{"$f":"IF('1-Réhabilitation'!M624=0,,'1-Réhabilitation'!M624)","v":0},{"$f":"IF('1-Réhabilitation'!N624=0,,'1-Réhabilitation'!N624)","v":0},{"$f":"IF('1-Réhabilitation'!O624=0,,'1-Réhabilitation'!O624)","v":0},{"$f":"IF('1-Réhabilitation'!P624=0,,'1-Réhabilitation'!P624)","v":0},{"$f":"IF('1-Réhabilitation'!Q624=0,,'1-Réhabilitation'!Q624)","v":0},{"$f":"IF('1-Réhabilitation'!R624=0,,'1-Réhabilitation'!R624)","v":0}]
["Total extérieurs",null,{"$f":"SUM(C23:C26)","v":0},{"$f":"SUM(D23:D26)","v":0},{"$f":"SUM(E23:E26)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('1-PME à terme'!M9=\"\",\"Construction 1\",'1-PME à terme'!M9)","v":"Construction 1"},null,{"$f":"IF('2-Construction'!E50=0,,'2-Construction'!E50)","v":0},{"$f":"IF('2-Construction'!F50=0,,'2-Construction'!F50)","v":0},{"$f":"IF('2-Construction'!G50=0,,'2-Construction'!G50)","v":0},{"$f":"IF('2-Construction'!H50=0,,'2-Construction'!H50)","v":0},{"$f":"IF('2-Construction'!I50=0,,'2-Construction'!I50)","v":0},{"$f":"IF('2-Construction'!J50=0,,'2-Construction'!J50)","v":0},{"$f":"IF('2-Construction'!K50=0,,'2-Construction'!K50)","v":0},{"$f":"IF('2-Construction'!L50=0,,'2-Construction'!L50)","v":0},{"$f":"IF('2-Construction'!M50=0,,'2-Construction'!M50)","v":0},{"$f":"IF('2-Construction'!N50=0,,'2-Construction'!N50)","v":0},{"$f":"IF('2-Construction'!O50=0,,'2-Construction'!O50)","v":0},{"$f":"IF('2-Construction'!P50=0,,'2-Construction'!P50)","v":0},{"$f":"IF('2-Construction'!Q50=0,,'2-Construction'!Q50)","v":0},{"$f":"IF('2-Construction'!R50=0,,'2-Construction'!R50)","v":0}]
[{"$f":"IF('1-PME à terme'!M10=\"\",\"Construction 2\",'1-PME à terme'!M10)","v":"Construction 2"},null,{"$f":"IF('2-Construction'!E106=0,,'2-Construction'!E106)","v":0},{"$f":"IF('2-Construction'!F106=0,,'2-Construction'!F106)","v":0},{"$f":"IF('2-Construction'!G106=0,,'2-Construction'!G106)","v":0},{"$f":"IF('2-Construction'!H106=0,,'2-Construction'!H106)","v":0},{"$f":"IF('2-Construction'!I106=0,,'2-Construction'!I106)","v":0},{"$f":"IF('2-Construction'!J106=0,,'2-Construction'!J106)","v":0},{"$f":"IF('2-Construction'!K106=0,,'2-Construction'!K106)","v":0},{"$f":"IF('2-Construction'!L106=0,,'2-Construction'!L106)","v":0},{"$f":"IF('2-Construction'!M106=0,,'2-Construction'!M106)","v":0},{"$f":"IF('2-Construction'!N106=0,,'2-Construction'!N106)","v":0},{"$f":"IF('2-Construction'!O106=0,,'2-Construction'!O106)","v":0},{"$f":"IF('2-Construction'!P106=0,,'2-Construction'!P106)","v":0},{"$f":"IF('2-Construction'!Q106=0,,'2-Construction'!Q106)","v":0},{"$f":"IF('2-Construction'!R106=0,,'2-Construction'!R106)","v":0}]
[{"$f":"IF('1-PME à terme'!M11=\"\",\"Construction 3\",'1-PME à terme'!M11)","v":"Construction 3"},null,{"$f":"IF('2-Construction'!E162=0,,'2-Construction'!E162)","v":0},{"$f":"IF('2-Construction'!F162=0,,'2-Construction'!F162)","v":0},{"$f":"IF('2-Construction'!G162=0,,'2-Construction'!G162)","v":0},{"$f":"IF('2-Construction'!H162=0,,'2-Construction'!H162)","v":0},{"$f":"IF('2-Construction'!I162=0,,'2-Construction'!I162)","v":0},{"$f":"IF('2-Construction'!J162=0,,'2-Construction'!J162)","v":0},{"$f":"IF('2-Construction'!K162=0,,'2-Construction'!K162)","v":0},{"$f":"IF('2-Construction'!L162=0,,'2-Construction'!L162)","v":0},{"$f":"IF('2-Construction'!M162=0,,'2-Construction'!M162)","v":0},{"$f":"IF('2-Construction'!N162=0,,'2-Construction'!N162)","v":0},{"$f":"IF('2-Construction'!O162=0,,'2-Construction'!O162)","v":0},{"$f":"IF('2-Construction'!P162=0,,'2-Construction'!P162)","v":0},{"$f":"IF('2-Construction'!Q162=0,,'2-Construction'!Q162)","v":0},{"$f":"IF('2-Construction'!R162=0,,'2-Construction'!R162)","v":0}]
["Total constructions",null,{"$f":"SUM(C28:C30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,{"$f":"C22+C27+C31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ressources  Prévisionnelles (Subventions, apports, emprunts)"]
["lieux","Description sommaire du projet","Total",null,{"$f":"E10","v":2015},null,{"$f":"G10","v":2016},null,{"$f":"I10","v":2017},null,{"$f":"K10","v":2018},null,{"$f":"M10","v":2019},null,{"$f":"O10","v":"2020 et +"}]
[]
[{"$f":"A12","v":"Bâtiment 1"},{"$f":"IF(B12=0,\"\",B12)","v":""},{"$f":"IF('1-Réhabilitation'!E51=0,,'1-Réhabilitation'!E51)","v":0},null,{"$f":"IF('1-Réhabilitation'!G51=0,,'1-Réhabilitation'!G51)","v":1500000},null,{"$f":"IF('1-Réhabilitation'!I51=0,,'1-Réhabilitation'!I51)","v":0},null,{"$f":"IF('1-Réhabilitation'!K51=0,,'1-Réhabilitation'!K51)","v":0},null,{"$f":"IF('1-Réhabilitation'!M51=0,,'1-Réhabilitation'!M51)","v":0},null,{"$f":"IF('1-Réhabilitation'!O51=0,,'1-Réhabilitation'!O51)","v":0},null,{"$f":"IF('1-Réhabilitation'!Q51=0,,'1-Réhabilitation'!Q51)","v":-1500000}]
["Bâtiment 2",{"$f":"IF(B13=0,\"\",B13)","v":""},{"$f":"IF('1-Réhabilitation'!E98=0,,'1-Réhabilitation'!E98)","v":0},null,{"$f":"IF('1-Réhabilitation'!G98=0,,'1-Réhabilitation'!G98)","v":0},null,{"$f":"IF('1-Réhabilitation'!I98=0,,'1-Réhabilitation'!I98)","v":0},null,{"$f":"IF('1-Réhabilitation'!K98=0,,'1-Réhabilitation'!K98)","v":0},null,{"$f":"IF('1-Réhabilitation'!M98=0,,'1-Réhabilitation'!M98)","v":0},null,{"$f":"IF('1-Réhabilitation'!O98=0,,'1-Réhabilitation'!O98)","v":0},null,{"$f":"IF('1-Réhabilitation'!Q98=0,,'1-Réhabilitation'!Q98)","v":0}]
["Bâtiment 3","",{"$f":"IF('1-Réhabilitation'!E145=0,,'1-Réhabilitation'!E145)","v":0},null,{"$f":"IF('1-Réhabilitation'!G145=0,,'1-Réhabilitation'!G145)","v":0},null,{"$f":"IF('1-Réhabilitation'!I145=0,,'1-Réhabilitation'!I145)","v":0},null,{"$f":"IF('1-Réhabilitation'!K145=0,,'1-Réhabilitation'!K145)","v":0},null,{"$f":"IF('1-Réhabilitation'!M145=0,,'1-Réhabilitation'!M145)","v":0},null,{"$f":"IF('1-Réhabilitation'!O145=0,,'1-Réhabilitation'!O145)","v":0},null,{"$f":"IF('1-Réhabilitation'!Q145=0,,'1-Réhabilitation'!Q145)","v":0}]
["Bâtiment 4","",{"$f":"IF('1-Réhabilitation'!E192=0,,'1-Réhabilitation'!E192)","v":0},null,{"$f":"IF('1-Réhabilitation'!G192=0,,'1-Réhabilitation'!G192)","v":0},null,{"$f":"IF('1-Réhabilitation'!I192=0,,'1-Réhabilitation'!I192)","v":0},null,{"$f":"IF('1-Réhabilitation'!K192=0,,'1-Réhabilitation'!K192)","v":0},null,{"$f":"IF('1-Réhabilitation'!M192=0,,'1-Réhabilitation'!M192)","v":0},null,{"$f":"IF('1-Réhabilitation'!O192=0,,'1-Réhabilitation'!O192)","v":0},null,{"$f":"IF('1-Réhabilitation'!Q192=0,,'1-Réhabilitation'!Q192)","v":0}]
["Bâtiment 5","",{"$f":"IF('1-Réhabilitation'!E239=0,,'1-Réhabilitation'!E239)","v":0},null,{"$f":"IF('1-Réhabilitation'!G239=0,,'1-Réhabilitation'!G239)","v":0},null,{"$f":"IF('1-Réhabilitation'!I239=0,,'1-Réhabilitation'!I239)","v":0},null,{"$f":"IF('1-Réhabilitation'!K239=0,,'1-Réhabilitation'!K239)","v":0},null,{"$f":"IF('1-Réhabilitation'!M239=0,,'1-Réhabilitation'!M239)","v":0},null,{"$f":"IF('1-Réhabilitation'!O239=0,,'1-Réhabilitation'!O239)","v":0},null,{"$f":"IF('1-Réhabilitation'!Q239=0,,'1-Réhabilitation'!Q239)","v":0}]
["Bâtiment 6","",{"$f":"IF('1-Réhabilitation'!E286=0,,'1-Réhabilitation'!E286)","v":0},null,{"$f":"IF('1-Réhabilitation'!G286=0,,'1-Réhabilitation'!G286)","v":0},null,{"$f":"IF('1-Réhabilitation'!I286=0,,'1-Réhabilitation'!I286)","v":0},null,{"$f":"IF('1-Réhabilitation'!K286=0,,'1-Réhabilitation'!K286)","v":0},null,{"$f":"IF('1-Réhabilitation'!M286=0,,'1-Réhabilitation'!M286)","v":0},null,{"$f":"IF('1-Réhabilitation'!O286=0,,'1-Réhabilitation'!O286)","v":0},null,{"$f":"IF('1-Réhabilitation'!Q286=0,,'1-Réhabilitation'!Q286)","v":0}]
["Bâtiment 7","",{"$f":"IF('1-Réhabilitation'!E333=0,,'1-Réhabilitation'!E333)","v":0},null,{"$f":"IF('1-Réhabilitation'!G333=0,,'1-Réhabilitation'!G333)","v":0},null,{"$f":"IF('1-Réhabilitation'!I333=0,,'1-Réhabilitation'!I333)","v":0},null,{"$f":"IF('1-Réhabilitation'!K333=0,,'1-Réhabilitation'!K333)","v":0},null,{"$f":"IF('1-Réhabilitation'!M333=0,,'1-Réhabilitation'!M333)","v":0},null,{"$f":"IF('1-Réhabilitation'!O333=0,,'1-Réhabilitation'!O333)","v":0},null,{"$f":"IF('1-Réhabilitation'!Q333=0,,'1-Réhabilitation'!Q333)","v":0}]
["Bâtiment 8","",{"$f":"IF('1-Réhabilitation'!E380=0,,'1-Réhabilitation'!E380)","v":0},null,{"$f":"IF('1-Réhabilitation'!G380=0,,'1-Réhabilitation'!G380)","v":0},null,{"$f":"IF('1-Réhabilitation'!I380=0,,'1-Réhabilitation'!I380)","v":0},null,{"$f":"IF('1-Réhabilitation'!K380=0,,'1-Réhabilitation'!K380)","v":0},null,{"$f":"IF('1-Réhabilitation'!M380=0,,'1-Réhabilitation'!M380)","v":0},null,{"$f":"IF('1-Réhabilitation'!O380=0,,'1-Réhabilitation'!O380)","v":0},null,{"$f":"IF('1-Réhabilitation'!Q380=0,,'1-Réhabilitation'!Q380)","v":0}]
["Bâtiment 9","",{"$f":"IF('1-Réhabilitation'!E427=0,,'1-Réhabilitation'!E427)","v":0},null,{"$f":"IF('1-Réhabilitation'!G427=0,,'1-Réhabilitation'!G427)","v":0},null,{"$f":"IF('1-Réhabilitation'!I427=0,,'1-Réhabilitation'!I427)","v":0},null,{"$f":"IF('1-Réhabilitation'!K427=0,,'1-Réhabilitation'!K427)","v":0},null,{"$f":"IF('1-Réhabilitation'!M427=0,,'1-Réhabilitation'!M427)","v":0},null,{"$f":"IF('1-Réhabilitation'!O427=0,,'1-Réhabilitation'!O427)","v":0},null,{"$f":"IF('1-Réhabilitation'!Q427=0,,'1-Réhabilitation'!Q427)","v":0}]
["Bâtiment 10","",{"$f":"IF('1-Réhabilitation'!E474=0,,'1-Réhabilitation'!E474)","v":0},null,{"$f":"IF('1-Réhabilitation'!G474=0,,'1-Réhabilitation'!G474)","v":0},null,{"$f":"IF('1-Réhabilitation'!I474=0,,'1-Réhabilitation'!I474)","v":0},null,{"$f":"IF('1-Réhabilitation'!K474=0,,'1-Réhabilitation'!K474)","v":0},null,{"$f":"IF('1-Réhabilitation'!M474=0,,'1-Réhabilitation'!M474)","v":0},null,{"$f":"IF('1-Réhabilitation'!O474=0,,'1-Réhabilitation'!O474)","v":0},null,{"$f":"IF('1-Réhabilitation'!Q474=0,,'1-Réhabilitation'!Q474)","v":0}]
["Total batiments",null,{"$f":"SUM(C37:D46)","v":0},null,{"$f":"SUM(E37:F46)","v":1500000},null,{"$f":"SUM(G37:H46)","v":0},null,{"$f":"SUM(I37:J46)","v":0},null,{"$f":"SUM(K37:L46)","v":0},null,{"$f":"SUM(M37:N46)","v":0},null,{"$f":"SUM(O37:P46)","v":-1500000}]
[{"$f":"A23","v":"Extérieur 1"},{"$f":"IF(B23=0,\"\",B23)","v":""},{"$f":"IF('1-Réhabilitation'!E514=0,,'1-Réhabilitation'!E514)","v":0},null,{"$f":"IF('1-Réhabilitation'!G514=0,,'1-Réhabilitation'!G514)","v":0},null,{"$f":"IF('1-Réhabilitation'!I514=0,,'1-Réhabilitation'!I514)","v":0},null,{"$f":"IF('1-Réhabilitation'!K514=0,,'1-Réhabilitation'!K514)","v":0},null,{"$f":"IF('1-Réhabilitation'!M514=0,,'1-Réhabilitation'!M514)","v":0},null,{"$f":"IF('1-Réhabilitation'!O514=0,,'1-Réhabilitation'!O514)","v":0},null,{"$f":"IF('1-Réhabilitation'!Q514=0,,'1-Réhabilitation'!Q514)","v":0}]
[{"$f":"A24","v":"Extérieur 2"},"",{"$f":"IF('1-Réhabilitation'!E554=0,,'1-Réhabilitation'!E554)","v":0},null,{"$f":"IF('1-Réhabilitation'!G554=0,,'1-Réhabilitation'!G554)","v":0},null,{"$f":"IF('1-Réhabilitation'!I554=0,,'1-Réhabilitation'!I554)","v":0},null,{"$f":"IF('1-Réhabilitation'!K554=0,,'1-Réhabilitation'!K554)","v":0},null,{"$f":"IF('1-Réhabilitation'!M554=0,,'1-Réhabilitation'!M554)","v":0},null,{"$f":"IF('1-Réhabilitation'!O554=0,,'1-Réhabilitation'!O554)","v":0},null,{"$f":"IF('1-Réhabilitation'!Q554=0,,'1-Réhabilitation'!Q554)","v":0}]
[{"$f":"A25","v":"Extérieur 3"},"",{"$f":"IF('1-Réhabilitation'!E594=0,,'1-Réhabilitation'!E594)","v":0},null,{"$f":"IF('1-Réhabilitation'!G594=0,,'1-Réhabilitation'!G594)","v":0},null,{"$f":"IF('1-Réhabilitation'!I594=0,,'1-Réhabilitation'!I594)","v":0},null,{"$f":"IF('1-Réhabilitation'!K594=0,,'1-Réhabilitation'!K594)","v":0},null,{"$f":"IF('1-Réhabilitation'!M594=0,,'1-Réhabilitation'!M594)","v":0},null,{"$f":"IF('1-Réhabilitation'!O594=0,,'1-Réhabilitation'!O594)","v":0},null,{"$f":"IF('1-Réhabilitation'!Q594=0,,'1-Réhabilitation'!Q594)","v":0}]
[{"$f":"A26","v":"Extérieur 4"},"",{"$f":"IF('1-Réhabilitation'!E634=0,,'1-Réhabilitation'!E634)","v":0},null,{"$f":"IF('1-Réhabilitation'!G634=0,,'1-Réhabilitation'!G634)","v":0},null,{"$f":"IF('1-Réhabilitation'!I634=0,,'1-Réhabilitation'!I634)","v":0},null,{"$f":"IF('1-Réhabilitation'!K634=0,,'1-Réhabilitation'!K634)","v":0},null,{"$f":"IF('1-Réhabilitation'!M634=0,,'1-Réhabilitation'!M634)","v":0},null,{"$f":"IF('1-Réhabilitation'!O634=0,,'1-Réhabilitation'!O634)","v":0},null,{"$f":"IF('1-Réhabilitation'!Q634=0,,'1-Réhabilitation'!Q634)","v":0}]
["Total extérieurs",null,{"$f":"SUM(C48:D51)","v":0},null,{"$f":"SUM(E48:F51)","v":0},null,{"$f":"SUM(G48:H51)","v":0},null,{"$f":"SUM(I48:J51)","v":0},null,{"$f":"SUM(K48:L51)","v":0},null,{"$f":"SUM(M48:N51)","v":0},null,{"$f":"SUM(O48:P51)","v":0}]
[{"$f":"IF('1-PME à terme'!M9=\"\",\"Construction 1\",'1-PME à terme'!M9)","v":"Construction 1"},{"$f":"IF(B28=0,\"\",B28)","v":""},{"$f":"IF('2-Construction'!E60=0,,'2-Construction'!E60)","v":0},null,{"$f":"IF('2-Construction'!G60=0,,'2-Construction'!G60)","v":0},null,{"$f":"IF('2-Construction'!I60=0,,'2-Construction'!I60)","v":0},null,{"$f":"IF('2-Construction'!K60=0,,'2-Construction'!K60)","v":0},null,{"$f":"IF('2-Construction'!M60=0,,'2-Construction'!M60)","v":0},null,{"$f":"IF('2-Construction'!O60=0,,'2-Construction'!O60)","v":0},null,{"$f":"IF('2-Construction'!Q60=0,,'2-Construction'!Q60)","v":0}]
[{"$f":"IF('1-PME à terme'!M10=\"\",\"Construction 2\",'1-PME à terme'!M10)","v":"Construction 2"},"",{"$f":"IF('2-Construction'!E116=0,,'2-Construction'!E116)","v":0},null,{"$f":"IF('2-Construction'!G116=0,,'2-Construction'!G116)","v":0},null,{"$f":"IF('2-Construction'!I116=0,,'2-Construction'!I116)","v":0},null,{"$f":"IF('2-Construction'!K116=0,,'2-Construction'!K116)","v":0},null,{"$f":"IF('2-Construction'!M116=0,,'2-Construction'!M116)","v":0},null,{"$f":"IF('2-Construction'!O116=0,,'2-Construction'!O116)","v":0},null,{"$f":"IF('2-Construction'!Q116=0,,'2-Construction'!Q116)","v":0}]
[{"$f":"IF('1-PME à terme'!M11=\"\",\"Construction 3\",'1-PME à terme'!M11)","v":"Construction 3"},"",{"$f":"IF('2-Construction'!E172=0,,'2-Construction'!E172)","v":0},null,{"$f":"IF('2-Construction'!G172=0,,'2-Construction'!G172)","v":0},null,{"$f":"IF('2-Construction'!I172=0,,'2-Construction'!I172)","v":0},null,{"$f":"IF('2-Construction'!K172=0,,'2-Construction'!K172)","v":0},null,{"$f":"IF('2-Construction'!M172=0,,'2-Construction'!M172)","v":0},null,{"$f":"IF('2-Construction'!O172=0,,'2-Construction'!O172)","v":0},null,{"$f":"IF('2-Construction'!Q172=0,,'2-Construction'!Q172)","v":0}]
["Total constructions",null,{"$f":"SUM(C53:C55)","v":0},null,{"$f":"SUM(E53:E55)","v":0},null,{"$f":"SUM(G53:G55)","v":0},null,{"$f":"SUM(I53:I55)","v":0},null,{"$f":"SUM(K53:K55)","v":0},null,{"$f":"SUM(M53:M55)","v":0},null,{"$f":"SUM(O53:O55)","v":0}]
["Total",null,{"$f":"C47+C52+C56","v":0},null,{"$f":"E47+E52+E56","v":1500000},null,{"$f":"G47+G52+G56","v":0},null,{"$f":"I47+I52+I56","v":0},null,{"$f":"K47+K52+K56","v":0},null,{"$f":"M47+M52+M56","v":0},null,{"$f":"O47+O52+O56","v":-1500000}]
[]
["Part d'Autofinancement  Prévisionnelle"]
["lieux","Description sommaire du projet","Total",null,{"$f":"E35","v":2015},null,{"$f":"G35","v":2016},null,{"$f":"I35","v":2017},null,{"$f":"K35","v":2018},null,{"$f":"M35","v":2019},null,{"$f":"O35","v":"2020 et +"}]
[]
[{"$f":"A12","v":"Bâtiment 1"},{"$f":"IF(B37=0,\"\",B37)","v":""},{"$f":"C12-C37","v":0},null,{"$f":"E12-E37","v":-1500000},null,{"$f":"G12-G37","v":0},null,{"$f":"I12-I37","v":0},null,{"$f":"K12-K37","v":0},null,{"$f":"M12-M37","v":0},null,{"$f":"O12-O37","v":1500000}]
["Bâtiment 2","",0,null,0,null,0,null,0,null,0,null,0,null,0]
["Bâtiment 3","",0,null,0,null,0,null,0,null,0,null,0,null,0]
["Bâtiment 4","",0,null,0,null,0,null,0,null,0,null,0,null,0]
["Bâtiment 5","",0,null,0,null,0,null,0,null,0,null,0,null,0]
["Bâtiment 6","",0,null,0,null,0,null,0,null,0,null,0,null,0]
["Bâtiment 7","",0,null,0,null,0,null,0,null,0,null,0,null,0]
["Bâtiment 8","",0,null,0,null,0,null,0,null,0,null,0,null,0]
["Bâtiment 9","",0,null,0,null,0,null,0,null,0,null,0,null,0]
["Bâtiment 10","",0,null,0,null,0,null,0,null,0,null,0,null,0]
["Total batiments",null,{"$f":"SUM(C62:D71)","v":0},null,{"$f":"SUM(E62:F71)","v":-1500000},null,{"$f":"SUM(G62:H71)","v":0},null,{"$f":"SUM(I62:J71)","v":0},null,{"$f":"SUM(K62:L71)","v":0},null,{"$f":"SUM(M62:N71)","v":0},null,{"$f":"SUM(O62:P71)","v":1500000}]
[{"$f":"A23","v":"Extérieur 1"},{"$f":"IF(B48=0,\"\",B48)","v":""},{"$f":"C23-C48","v":0},null,{"$f":"E23-E48","v":0},null,{"$f":"G23-G48","v":0},null,{"$f":"I23-I48","v":0},null,{"$f":"K23-K48","v":0},null,{"$f":"M23-M48","v":0},null,{"$f":"O23-O48","v":0}]
[{"$f":"A24","v":"Extérieur 2"},"",{"$f":"C24-C49","v":0},null,{"$f":"E24-E49","v":0},null,{"$f":"G24-G49","v":0},null,{"$f":"I24-I49","v":0},null,{"$f":"K24-K49","v":0},null,{"$f":"M24-M49","v":0},null,{"$f":"O24-O49","v":0}]
[{"$f":"A25","v":"Extérieur 3"},"",{"$f":"C25-C50","v":0},null,{"$f":"E25-E50","v":0},null,{"$f":"G25-G50","v":0},null,{"$f":"I25-I50","v":0},null,{"$f":"K25-K50","v":0},null,{"$f":"M25-M50","v":0},null,{"$f":"O25-O50","v":0}]
[{"$f":"A26","v":"Extérieur 4"},"",{"$f":"C26-C51","v":0},null,{"$f":"E26-E51","v":0},null,{"$f":"G26-G51","v":0},null,{"$f":"I26-I51","v":0},null,{"$f":"K26-K51","v":0},null,{"$f":"M26-M51","v":0},null,{"$f":"O26-O51","v":0}]
["Total extérieurs",null,{"$f":"SUM(C73:D76)","v":0},null,{"$f":"SUM(E73:F76)","v":0},null,{"$f":"SUM(G73:H76)","v":0},null,{"$f":"SUM(I73:J76)","v":0},null,{"$f":"SUM(K73:L76)","v":0},null,{"$f":"SUM(M73:N76)","v":0},null,{"$f":"SUM(O73:P76)","v":0}]
[{"$f":"IF('1-PME à terme'!M9=\"\",\"Construction 1\",'1-PME à terme'!M9)","v":"Construction 1"},{"$f":"IF(B53=0,\"\",B53)","v":""},{"$f":"IF('2-Construction'!E62=0,,'2-Construction'!E62)","v":0},null,{"$f":"IF('2-Construction'!G62=0,,'2-Construction'!G62)","v":0},null,{"$f":"IF('2-Construction'!I62=0,,'2-Construction'!I62)","v":0},null,{"$f":"IF('2-Construction'!K62=0,,'2-Construction'!K62)","v":0},null,{"$f":"IF('2-Construction'!M62=0,,'2-Construction'!M62)","v":0},null,{"$f":"IF('2-Construction'!O62=0,,'2-Construction'!O62)","v":0},null,{"$f":"IF('2-Construction'!Q62=0,,'2-Construction'!Q62)","v":0}]
[{"$f":"IF('1-PME à terme'!M10=\"\",\"Construction 2\",'1-PME à terme'!M10)","v":"Construction 2"},"",{"$f":"IF('2-Construction'!E118=0,,'2-Construction'!E118)","v":0},null,{"$f":"IF('2-Construction'!G118=0,,'2-Construction'!G118)","v":0},null,{"$f":"IF('2-Construction'!I118=0,,'2-Construction'!I118)","v":0},null,{"$f":"IF('2-Construction'!K118=0,,'2-Construction'!K118)","v":0},null,{"$f":"IF('2-Construction'!M118=0,,'2-Construction'!M118)","v":0},null,{"$f":"IF('2-Construction'!O118=0,,'2-Construction'!O118)","v":0},null,{"$f":"IF('2-Construction'!Q118=0,,'2-Construction'!Q118)","v":0}]
[{"$f":"IF('1-PME à terme'!M11=\"\",\"Construction 3\",'1-PME à terme'!M11)","v":"Construction 3"},"",{"$f":"IF('2-Construction'!E174=0,,'2-Construction'!E174)","v":0},null,{"$f":"IF('2-Construction'!G174=0,,'2-Construction'!G174)","v":0},null,{"$f":"IF('2-Construction'!I174=0,,'2-Construction'!I174)","v":0},null,{"$f":"IF('2-Construction'!K174=0,,'2-Construction'!K174)","v":0},null,{"$f":"IF('2-Construction'!M174=0,,'2-Construction'!M174)","v":0},null,{"$f":"IF('2-Construction'!O174=0,,'2-Construction'!O174)","v":0},null,{"$f":"IF('2-Construction'!Q174=0,,'2-Construction'!Q174)","v":0}]
["Total constructions",null,{"$f":"SUM(C78:C80)","v":0},null,{"$f":"SUM(E78:E80)","v":0},null,{"$f":"SUM(G78:G80)","v":0},null,{"$f":"SUM(I78:I80)","v":0},null,{"$f":"SUM(K78:K80)","v":0},null,{"$f":"SUM(M78:M80)","v":0},null,{"$f":"SUM(O78:O80)","v":0}]
["Total",null,{"$f":"C72+C77+C81","v":0},null,{"$f":"E72+E77+E81","v":-1500000},null,{"$f":"G72+G77+G81","v":0},null,{"$f":"I72+I77+I81","v":0},null,{"$f":"K72+K77+K81","v":0},null,{"$f":"M72+M77+M81","v":0},null,{"$f":"O72+O77+O81","v":1500000}]

{"sheet":"4-Graph.","index":14,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,0,5,1],[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1]]}
["Ogec"]
[{"$f":"Accueil!E11","v":"Ogec z"}]
["Ville"]
[{"$f":"Accueil!E13","v":"Ville w"}]
["Chef(s) d'établissement"]
[{"$f":"Accueil!E15","v":"Mr XXXX et Mme YYYYYY"}]
[]
[null,"Investissement","Ressources","Besoin d'autofinancement"]
[null,{"$f":"'3-Synthèse-PPI'!C32","v":0},{"$f":"'3-Synthèse-PPI'!C57","v":0},{"$f":"'3-Synthèse-PPI'!C82","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3-Synthèse-PPI'!E10","v":2015},{"$f":"C29+1","v":2016},{"$f":"D29+1","v":2017},2018,2019,{"$f":"G29+1 &\" et +\"","v":"2020 et +"}]
[null,"Investissements",{"$f":"'3-Synthèse-PPI'!E32","v":0},{"$f":"'3-Synthèse-PPI'!G32","v":0},{"$f":"'3-Synthèse-PPI'!I32","v":0},{"$f":"'3-Synthèse-PPI'!K32","v":0},{"$f":"'3-Synthèse-PPI'!M32","v":0},{"$f":"'3-Synthèse-PPI'!P32","v":0}]
[null,"Ressources",{"$f":"'3-Synthèse-PPI'!E57","v":1500000},{"$f":"'3-Synthèse-PPI'!G57","v":0},{"$f":"'3-Synthèse-PPI'!I57","v":0},{"$f":"'3-Synthèse-PPI'!K57","v":0},{"$f":"'3-Synthèse-PPI'!M57","v":0},{"$f":"'3-Synthèse-PPI'!O57","v":-1500000}]
[null,"Besoin autofinancement",{"$f":"'3-Synthèse-PPI'!E82","v":-1500000},{"$f":"'3-Synthèse-PPI'!G82","v":0},{"$f":"'3-Synthèse-PPI'!I82","v":0},{"$f":"'3-Synthèse-PPI'!K82","v":0},{"$f":"'3-Synthèse-PPI'!M82","v":0},{"$f":"'3-Synthèse-PPI'!O82","v":1500000}]