{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Feuil1","Feuil2","Feuil3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":8,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Feuil1","index":0,"n_rows":57,"n_cols":58,"rows_kept":57,"cut":false,"hidden":false,"merged":[[0,3,0,11],[0,12,0,21],[0,22,0,31],[0,32,0,41]],"flags":["formulas_cached_only"]}
[null,null,null,"S1",{"$nulls":8},"S2",{"$nulls":9},"S3",{"$nulls":9},"S4",{"$nulls":10},"Affectation du RAF",{"$nulls":7},"Affectation du RAF avec maximisation de la marge"]
["Activité","Tache","Charge \ninitiale","Kevin","Patrice","Fred","John","Paul","RAF","Cons.","Char.\nFin.","Der","Kevin","Patrice","Fred","John","Paul","RAF","Cons.","Char.\nFin.","Der","Der 2","Kevin","Patrice","Fred","John","Paul","RAF","Cons.","Char.\nFin.","Der","Der 2","Kevin","Patrice","Fred","John","Paul","RAF","Cons.","Char.\nFin.","Der","Der 2",null,"Kevin","Patrice","Fred","John","Paul",null,null,null,"Kevin","Patrice","Fred","John","Paul"]
["Analyse","Spec. FO",10,1,1,null,null,null,8,2,10,0,2,1,null,null,null,4,5,9,-1,-1,2,1,null,null,null,2,8,10,0,1,1,1,null,null,null,0,10,10,0,0]
["Analyse","Spec. BO",5,2,1,null,null,null,6,3,9,4,null,1,null,null,null,5,4,9,4,0,1,1,null,null,null,2,6,8,3,-1,2,{"$nulls":4},0,8,8,3,0]
["Analyse","Plan Test",3,{"$nulls":5},3,0,3,0,1,2,null,null,null,0,3,3,0,0,{"$nulls":5},0,3,3,0,0,{"$nulls":5},0,3,3,0,0]
["Documentation","MU",3,{"$nulls":5},3,0,3,0,{"$nulls":5},3,0,3,0,0,null,1,null,null,null,2,1,3,0,0,null,null,null,1,1,0,3,3,0,0]
["Dev","FO-M1",9,null,null,1,null,null,8,1,9,0,null,null,1,null,null,7,2,9,0,0,null,null,5,null,null,1,7,8,-1,-1,null,null,1,null,null,0,8,8,-1,0]
["Dev","FO-M2",5,null,null,1,null,null,5,1,6,1,null,null,4,null,null,7,5,12,7,6,{"$nulls":5},7,5,12,7,0,null,null,4,null,null,3,9,12,7,0,null,null,null,3,{"$nulls":8},3]
["Dev","FO-M3",8,null,null,null,1,null,8,1,9,1,null,null,null,3,null,5,4,9,1,0,null,null,null,1,null,3,5,8,0,-1,null,null,null,2,null,2,7,9,1,1,{"$nulls":4},2,{"$nulls":7},2]
["Dev","FO-M4",7,{"$nulls":5},7,0,7,0,{"$nulls":5},7,0,7,0,0,{"$nulls":5},7,0,7,0,0,{"$nulls":4},2,4,2,6,-1,-1,{"$nulls":5},4,{"$nulls":6},4]
["Dev","BO-M1",4,{"$nulls":5},4,0,4,0,{"$nulls":4},2,2,2,4,0,0,{"$nulls":4},1,1,3,4,0,0,{"$nulls":5},1,3,4,0,0,{"$nulls":5},1,{"$nulls":6},1]
["Dev","BO-M2",8,null,null,null,2,null,6,2,8,0,null,null,null,2,null,6,4,10,2,2,null,null,null,4,null,2,8,10,2,0,null,null,null,2,null,0,10,10,2,0]
["Dev","BO-M3",6,{"$nulls":5},6,0,6,0,{"$nulls":4},3,3,3,6,0,0,{"$nulls":4},4,0,7,7,1,1,{"$nulls":5},0,7,7,1,0]
["Dev","BO-M4",7,{"$nulls":5},7,0,7,0,{"$nulls":5},7,0,7,0,0,{"$nulls":5},7,0,7,0,0,{"$nulls":4},1,6,1,7,0,0,{"$nulls":5},6,{"$nulls":6},6]
["Test","Fonctionnels",10,{"$nulls":5},10,0,10,0,{"$nulls":5},10,0,10,0,0,{"$nulls":5},10,0,10,0,0,{"$nulls":4},1,8,1,9,-1,-1,{"$nulls":5},8,{"$nulls":6},8]
["Test","Int.",2,{"$nulls":5},2,0,2,0,{"$nulls":5},2,0,2,0,0,{"$nulls":5},2,0,2,0,0,{"$nulls":5},2,0,2,0,0,{"$nulls":4},1,1,{"$nulls":6},2]
["Test","Recette Int.",4,{"$nulls":5},4,0,4,0,{"$nulls":5},4,0,4,0,0,{"$nulls":5},4,0,4,0,0,{"$nulls":5},4,0,4,0,0,null,2,null,2,{"$nulls":5},2,null,null,2]
["GP","GP",20,2,{"$nulls":4},18,2,20,0,2,{"$nulls":4},16,4,20,0,0,2,{"$nulls":4},14,6,20,0,0,2,{"$nulls":4},12,8,20,0,0,null,12,{"$nulls":7},12]
[]
[]
["Somme",null,111,5,2,2,3,0,105,12,117,6,5,4,5,5,5,88,36,124,13,7,5,3,5,5,5,64,59,123,12,-1,5,1,5,5,5,42,80,122,11,-1,null,14,0,5,3,20,null,null,null,14,0,0,28,0]
["Avancement",{"$nulls":8},0.10256410256410256,{"$nulls":8},0.2903225806451613,{"$nulls":9},0.4796747967479675,{"$nulls":9},0.6557377049180327]
[]
[]
[{"$nulls":8},"Cumul","%",{"$nulls":7},"Cumul","%",{"$nulls":8},"Cumul","%",{"$nulls":8},"Cumul","%",{"$nulls":9},"Cumul","Marge",{"$nulls":6},"Cumul","Marge"]
["Buget consommé",null,null,2000,600,660,840,0,4100,0.08335027444602562,null,null,2000,1200,1650,1400,1500,11850,0.24090262248424477,null,null,null,2000,900,1650,1400,1500,19300,0.3923561699532425,null,null,null,2000,300,1650,1400,1500,26150,0.5316121162837976,{"$nulls":4},5600,0,1650,840,6000,40240,0.1819475503151047,null,5600,0,0,7840,0,39590,0.19516161821508438]
[]
["Activité","Tache","Charge \ninitiale","Kevin","Patrice","Fred","John","Paul ",null,"Total"]
["Analyse","Spec. FO",10,5,5,{"$nulls":4},10]
["Analyse","Spec. BO",5,4,1,{"$nulls":4},5]
["Analyse","Plan Test",3,1,null,null,2,null,null,3]
["Documentation","MU",3,1,2,{"$nulls":4},3]
["Dev","FO-M1",9,null,null,9,null,null,null,9]
["Dev","FO-M2",5,null,null,null,5,null,null,5]
["Dev","FO-M3",8,{"$nulls":4},8,null,8]
["Dev","FO-M4",7,null,null,7,null,null,null,7]
["Dev","BO-M1",4,null,null,null,4,null,null,4]
["Dev","BO-M2",8,{"$nulls":4},8,null,8]
["Dev","BO-M3",6,null,null,6,null,null,null,6]
["Dev","BO-M4",7,null,null,null,7,null,null,7]
["Test","Fonctionnels",10,null,null,null,5,5,null,10]
["Test","Int.",2,null,null,null,1,1,null,2]
["Test","Recette Int.",4,2,null,2,null,null,null,4]
["GP","GP",20,20,{"$nulls":5},20]
[]
["Total j*h",null,111,33,8,24,24,22,null,111]
[]
["Cout journalier",null,null,400,300,330,280,300]
[]
["Cout total",null,null,13200,2400,7920,6720,6600,null,36840]
[]
["TJM vente",null,null,550,380,400,400,400]
[]
["Montant vendu",null,null,18150,3040,9600,9600,8800,null,49190]
[]
[]
["Marge initiale",{"$nulls":8},0.25106729009961376]

{"sheet":"Feuil2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Feuil3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}