{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Aide et instructions.","Optimisation des engrais"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":107,"comments":1,"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":"Aide et instructions.","index":0,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Pour que ce classeur Excel fonctionne, il faut activer les macros et le complément Solveur."]
[]
[null,"Étapes a suivre pour activer les macros:"]
[null,"1) Localisez l'avertissement de sécurité pour la feuille de calcul qui apparait sous la barre d'outils d'Excel."]
[null,"2) Cliquez sur le bouton Options près de l'avertissement de sécurité."]
[null,"3) Après avoir cliqué sur Options, l'alerte de sécurité - Macro apparaît, cliquez ensuite sur Activer ce contenu et sélectionnez OK."]
[]
[null,"Étapes a suivre pour activer le complément Solver :"]
[null,"1) Cliquez sur l'icône ronde Office 2007 (ou sur fichier dans Office 2010) et sélectionnez Options Excel."]
[null,"2) Sélectionnez l'onglet Compléments et sélectionnez OK."]
[null,"3) Lorsque la fenêtre de compléments s'affiche, cochez le Complément Solveur et cliquez sur OK. "]

{"sheet":"Optimisation des engrais","index":1,"n_rows":88,"n_cols":30,"rows_kept":88,"cut":false,"hidden":false,"merged":[[70,1,70,8],[29,27,29,29],[29,14,29,18],[29,19,29,26],[15,13,15,23],[29,11,29,13],[41,2,41,6],[40,1,40,6],[60,1,60,3],[51,1,51,3],[68,1,68,8],[61,2,61,3],[74,1,74,8],[57,18,57,21],[57,22,57,23],[57,24,57,25],[9,2,9,3],[11,2,11,3],[10,2,10,3],[23,1,23,5],[15,24,15,26],[49,22,49,23],[43,13,43,20],[57,11,57,17],[72,1,72,8],[13,1,13,3],[32,1,32,2],[34,1,34,2]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Engrais",null,"Abbréviation","Azote","Phosphore","Potassium","Prix/kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B26","v":"Urée"},null,"Urée",{"$f":"IF(OR(C26=0,C26=\"%\"),0,C26)","v":0.46},{"$f":"IF(OR(D26=0,D26=\"%\"),0,D26*0.437)","v":0},{"$f":"IF(OR(E26=0,E26=\"%\"),0,E26*0.83)","v":0},{"$f":"IF(F26<=0,0,(F26/50))","v":270}]
[null,"Nom du producteur:","xxx",null,null,null,null,null,null,null,null,null,null,{"$f":"B27","v":"Super phosphate triple, TSP"},null,"TSP",{"$f":"IF(OR(C27=0,C27=\"%\"),0,C27)","v":0},{"$f":"IF(OR(D27=0,D27=\"%\"),0,D27*0.437)","v":0.20102},{"$f":"IF(OR(E27=0,E27=\"%\"),0,E27*0.83)","v":0},{"$f":"IF(F27<=0,0,(F27/50))","v":360}]
[null,"Préparé par:","xxx",null,null,null,null,null,null,null,null,null,null,{"$f":"B28","v":"Phosphate diammonique, DAP"},null,"DAP",0.18,{"$f":"IF(OR(D28=0,D28=\"%\"),0,D28*0.437)","v":0.20102},{"$f":"IF(OR(E28=0,E28=\"%\"),0,E28*0.83)","v":0},{"$f":"IF(F28<=0,0,(F28/50))","v":400}]
[null,"Date de préparation:",{"$f":"TODAY()","v":"2016-02-24"},null,null,null,null,null,null,null,null,null,null,{"$f":"B29","v":"Murate de potasse, KCl"},null,"KCl",0,{"$f":"IF(OR(D29=0,D29=\"%\"),0,D29*0.437)","v":0},{"$f":"IF(OR(E29=0,E29=\"%\"),0,E29*0.83)","v":0.49799999999999994},{"$f":"IF(F29<=0,0,(F29/50))","v":300}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B30","v":"xxx"},null,{"$f":"LEFT(N13,4)","v":"xxx"},0,{"$f":"IF(OR(D30=0,D30=\"%\"),0,D30*0.437)","v":0},{"$f":"IF(OR(E30=0,E30=\"%\"),0,E30*0.83)","v":0},{"$f":"IF(F30<=0,0,(F30/50))","v":0}]
[null,"Choix de la culture et prix"]
[null,"Culture","Superficie ensemencée\n(Ha)*","Valeur des grains prévue/kg †"]
[null,"Maïs",1,150,null,null,null,null,null,null,null,null,null,"Contraintes Engrais ",null,null,null,null,null,null,null,null,null,null,"Max totaux engrais"]
[null,"Sorgho",1,140,null,null,null,null,null,null,null,null,null,"Culture","Urée Min","TSP Min","DAP Min","KCl Min",{"$f":"P13&\" Min\"","v":"xxx Min"},"Urée Max","TSP Max","DAP Max","KCl Max",{"$f":"P13&\" Max\"","v":"xxx Max"},"Somme N ","Somme P","Somme K"]
[null,"Riz de plateau, paddy",1,180,null,null,null,null,null,null,null,null,null,{"$f":"B16","v":"Maïs"},0,0,0,0,0,{"$f":"IF($F$26<=0,0,100)","v":100},{"$f":"IF($F$27<=0,0,50)","v":50},{"$f":"IF($F$28<=0,0,50)","v":50},0,{"$f":"IF($F$30<=0,0,200)","v":0},46,10,15]
[null,"Haricot",1,200,null,null,null,null,null,null,null,null,null,"Sorgho",0,0,0,0,0,{"$f":"IF($F$26<=0,0,100)","v":100},{"$f":"IF($F$27<=0,0,50)","v":50},{"$f":"IF($F$28<=0,0,50)","v":50},0,0,46,10,15]
[null,"Soja",1,250,null,null,null,null,null,null,null,null,null,"Riz de plateau, paddy",0,0,0,0,0,{"$f":"IF($F$26<=0,0,200)","v":200},{"$f":"IF($F$27<=0,0,150)","v":150},{"$f":"IF($F$28<=0,0,150)","v":150},0,0,92,30,15]
[null,"Arachide, coques",1,175,null,null,null,null,null,null,null,null,null,"Haricot",0,0,0,0,0,100,{"$f":"IF($F$27<=0,0,120)","v":120},{"$f":"IF($F$28<=0,0,120)","v":120},0,0,46,25,15]
[null,"Total en hectares",{"$f":"SUM(C16:C21)","v":6},null,null,null,null,null,null,null,null,null,null,"Soja",0,0,0,0,0,0,{"$f":"IF($F$27<=0,0,150)","v":150},0,{"$f":"IF($F$29<=0,0,100)","v":100},0,15,30,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Arachide, coques",0,0,0,0,0,0,{"$f":"IF($F$27<=0,0,175)","v":175},0,{"$f":"IF($F$29<=0,0,100)","v":100},0,15,35,50]
[null,"Choix de l'engrais et prix"]
[null,"Engrais ","N","P2O5","K2O","Prix/sac de 50 kg ¶*"]
[null,"Urée",0.46,0,0,13500]
[null,"Super phosphate triple, TSP",0,0.46,0,18000]
[null,"Phosphate diammonique, DAP",0.18,0.46,0,20000]
[null,"Murate de potasse, KCl",0,0,0.6,15000]
[null,"xxx",0,0,0,0,null,null,null,null,null,"Superficie ensemencée et Prix",null,null,"Qantité d'engrais",null,null,null,null,"Unités d'engrais appliquées/Ha",null,null,null,null,null,null,null,"Totaux Engrais"]
[null,null,null,null,null,null,null,null,null,null,null,"Culture","Ha ensemencés","Valeur/kg","Urée en kg ","TSP en kg ","DAP en kg ","KCl en kg ",{"$f":"P13&\" kg\"","v":"xxx kg"},"Urée en kg (N)","TSP en kg (P)","DAP en kg (N)","DAP en kg (P)","KCl en kg (K)",{"$f":"P13& \" kg (N)\"","v":"xxx kg (N)"},{"$f":"P13&\" kg (P)\"","v":"xxx kg (P)"},{"$f":"P13&\" kg (K)\"","v":"xxx kg (K)"},"N Som","P Som","K Som"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Maïs"},{"$f":"C16","v":1},{"$f":"IF(D16<=0,0,D16)","v":150},80.691938022388712,0,49.342824871774795,0,0,{"$f":"IF(M32<=0,0,O32*$Q$9)","v":37.118291490298809},{"$f":"IF(M32<=0,0,P32*$R$10)","v":0},{"$f":"IF(M32<=0,0,Q32*$Q$11)","v":8.8817084769194619},{"$f":"IF(M32<=0,0,Q32*$R$11)","v":9.91889465572417},{"$f":"IF(M32<=0,0,R32*$S$12)","v":0},{"$f":"IF(OR(M32<=0,$C$30=0,$C$30=\"%\"),0,S32*$Q$13)","v":0},{"$f":"IF(OR(M32<=0,$D$30=0,$D$30=\"%\"),0,S32*$R$13)","v":0},{"$f":"IF(OR(M32<=0,$E$30=0,$E$30=\"%\"),0,S32*$S$13)","v":0},{"$f":"T32+V32+Y32","v":45.999999967218272},{"$f":"U32+W32+Z32","v":9.91889465572417},{"$f":"X32+AA32","v":0}]
[null,"Contrainte budgétaire",null,null,null,null,null,null,null,null,null,"Sorgho",1,140,80.534058879492633,0,49.746293901104373,0,0,{"$f":"IF(M33<=0,0,O33*$Q$9)","v":37.04566708456661},{"$f":"IF(M33<=0,0,P33*$R$10)","v":0},{"$f":"IF(M33<=0,0,Q33*$Q$11)","v":8.9543329021987876},{"$f":"IF(M33<=0,0,Q33*$R$11)","v":10.000000000000002},{"$f":"IF(M33<=0,0,R33*$S$12)","v":0},{"$f":"IF(OR(M33<=0,$C$30=0,$C$30=\"%\"),0,S33*$Q$13)","v":0},{"$f":"IF(OR(M33<=0,$D$30=0,$D$30=\"%\"),0,S33*$R$13)","v":0},{"$f":"IF(OR(M33<=0,$E$30=0,$E$30=\"%\"),0,S33*$S$13)","v":0},45.999999986765395,10.000000000000002,{"$f":"X33+AA33","v":0}]
[null,"Montant disponible pour investissement dans l'engrais",1000000,null,null,null,null,null,null,null,null,"Riz de plateau, paddy",1,180,127.87978953827096,0,119.99972504553627,0,0,58.824703187604641,0,21.599950508196528,24.122344728653701,0,0,0,0,80.424653695801169,24.122344728653701,0]
[null,null,null,null,null,null,null,null,null,null,null,"Haricot",1,200,41.596417481876557,0,71.137715358313727,0,0,19.134352041663217,0,12.80478876449647,14.300103541328225,0,0,0,0,31.939140806159685,14.300103541328225,0]
[null,null,null,null,null,null,null,null,null,null,null,"Soja",1,250,0,120.65224741414966,0,86.643717847760755,0,0,24.253514775192365,0,0,43.148571488184849,0,0,0,0,24.253514775192365,43.148571488184849]
[null,null,null,null,null,null,null,null,null,null,null,"Arachide, coques",1,175,0,102.77920371824624,0,45.165816372484386,0,0,20.660675531441861,0,0,22.492576553497223,0,0,0,0,20.660675531441861,22.492576553497223]
[null,null,null,null,null,null,null,null,null,null,null,"Somme",{"$f":"SUM(M32:M37)","v":6},null,{"$f":"SUM(O32:O37)","v":330.70220392202884},{"$f":"SUM(P32:P37)","v":223.43145113239589},{"$f":"SUM(Q32:Q37)","v":290.22655917672921},131.80953422024515,{"$f":"SUM(S32:S37)","v":0},{"$f":"SUM(T32:T37)","v":152.12301380413328},{"$f":"SUM(U32:U37)","v":44.914190306634225},52.240780651811249,58.341342925706101,65.641148041682072,{"$f":"SUM(Y32:Y37)","v":0},{"$f":"SUM(Z32:Z37)","v":0},{"$f":"SUM(AA32:AA37)","v":0},{"$f":"SUM(AB32:AB37)","v":204.36379445594451},{"$f":"SUM(AC32:AC37)","v":103.25553323234033},{"$f":"SUM(AD32:AD37)","v":65.641148041682072}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B50","v":"Qnté totale d'engrais nécessaire"},{"$f":"$M$32*O32+$M$33*O33+$M$34*O34+$M$35*O35+$M$36*O36+$M$37*O37","v":330.70220392202884},{"$f":"$M$32*P32+$M$33*P33+$M$34*P34+$M$35*P35+$M$36*P36+$M$37*P37","v":223.43145113239589},290.22655917672921,131.80953422024515,0]
[]
[null,"Optimisation des engrais"]
[null,null,"Dose d'application - kg/ha"]
[null,"Culture","Urée","TSP","DAP","KCl",{"$f":"LEFT(B30,4)","v":"xxx"}]
[null,{"$f":"B16","v":"Maïs"},{"$f":"O32","v":80.691938022388712},{"$f":"P32","v":0},{"$f":"Q32","v":49.342824871774795},{"$f":"R32","v":0},{"$f":"S32","v":0},null,null,null,null,null,null,"Coût de l'engrais "]
[null,"Sorgho",{"$f":"O33","v":80.534058879492633},0,49.746293901104373,0,{"$f":"S33","v":0},null,null,null,null,null,null,"Culture","Urée ","TSP ","DAP ","KCl ",{"$f":"P13","v":"xxx"},"Coût de l'engrais/Culture","Contrainte Budget"]
[null,"Riz de plateau, paddy",127.87978953827096,0,119.99972504553627,0,0,null,null,null,null,null,null,{"$f":"B44","v":"Maïs"},{"$f":"O32*$T$9","v":21786.823266044954},{"$f":"P32*$T$10","v":0},{"$f":"Q32*$T$11","v":19737.129948709917},{"$f":"R32*$T$12","v":0},{"$f":"S32*$T$13","v":0},{"$f":"SUM(O46:S46)*M32","v":41523.953214754874}]
[null,"Haricot",41.596417481876557,0,71.137715358313727,0,0,null,null,null,null,null,null,"Sorgho",{"$f":"O33*$T$9","v":21744.195897463011},0,19898.517560441749,0,0,{"$f":"SUM(O47:S47)*M33","v":41642.713457904756}]
[null,"Soja",0,120.65224741414966,0,86.643717847760755,0,null,null,null,null,null,null,"Riz de plateau, paddy",34527.543175333158,0,47999.890018214508,0,0,82527.433193547666]
[null,"Arachide, coques",{"$f":"O37","v":0},102.77920371824624,0,45.165816372484386,{"$f":"S37","v":0},null,null,null,null,null,null,"Haricot",11231.03272010667,0,28455.08614332549,0,0,39686.118863432159]
[null,"Qnté totale d'engrais nécessaire",{"$f":"O39","v":330.70220392202884},{"$f":"P39","v":223.43145113239589},{"$f":"Q39","v":290.22655917672921},{"$f":"R39","v":131.80953422024515},{"$f":"S39","v":0},null,null,null,null,null,null,"Soja",0,43434.809069093877,0,25993.115354328227,0,69427.924423422111,null,null,"Doses d'engrais"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Arachide, coques",0,37000.513338568642,0,13549.744911745316,0,50550.258250313957,null,null,"N Qnté Req P","P Qnté Req K"]
[null,"Effets moyens prévus par ha",null,null,null,null,null,null,null,null,null,null,null,"Somme",{"$f":"SUM(O46:O51)","v":89289.595058947787},{"$f":"SUM(P46:P51)","v":80435.322407662519},116090.62367069165,39542.860266073541,0,{"$f":"SUM(T46:T51)","v":325358.40140337544},{"$f":"C34","v":1000000},null,20,10]
[null,"Culture","Augmentation de rendement","Rendements nets"]
[null,"Maïs",{"$f":"Y60","v":2289.7967272090923},{"$f":"Z60","v":301945.55586660904}]
[null,"Sorgho",{"$f":"Y62","v":1817.5214436034439},{"$f":"Z62","v":212810.28864657742}]
[null,"Riz de plateau, paddy",{"$f":"Y64","v":2726.5206469110603},{"$f":"Z64","v":408246.28325044323}]
[null,"Haricot",{"$f":"Y66","v":1154.0447995308225},{"$f":"Z66","v":191122.8410427323}]
[null,"Soja",{"$f":"Y68","v":1228.7951058856574},{"$f":"Z68","v":237770.85204799226},null,null,null,null,null,null,null,"Culture et Rendements",null,null,null,null,null,null,"Revenus et dépenses",null,null,null,"Engrais nécessaire",null,"Variable Produit - kg/Ha"]
[null,"Arachide, non décortiquée",{"$f":"Y70","v":1009.9322944365547},{"$f":"Z70","v":126187.89327608314},null,null,null,null,null,null,null,"Fonctions","Constante","Coefficient 1","Coefficient 2"," Production de base","Changements prévus ","Rendement prévu en Kg","Valeur nette individuelle","Valeur nette par engrais","Coûts engrais","Revenu net","N Qnté Req P","P Qnté Req K","Augmentation rendement","Revenus nets"]
[null,null,null,null,null,null,null,null,null,null,null,"Maïs N",3.9287000000000001,2.1387,0.9476,{"$f":"M60-N60","v":1.79},{"$f":"M60-N60*POWER(O60,AB32)-(P60)","v":1.9588533864844178},{"$f":"Q60*1000","v":1958.8533864844178},{"$f":"R60*N32*M32","v":293828.00797266269},{"$f":"S60+S61","v":343469.50908136391},{"$f":"T46","v":41523.953214754874},{"$f":"T60-U60","v":301945.55586660904},null,null,{"$f":"R60+R61","v":2289.7967272090923},{"$f":"IF(OR(M32=0,M32=1),$V$60,IF(M32<1,$V$60/M32,IF(M32>1,$V$60/M32,0)))","v":301945.55586660904}]
[null,"Total du revenu net escompté pour l'engrais",null,null,null,null,null,null,null,null,null,"Maïs P",3.98,0.377,0.80900000000000005,3.6029999999999998,{"$f":"(M61-N61*POWER(O61,AC32)-(P61))*W61","v":0.33094334072467468},330.94334072467467,{"$f":"R61*N32*M32","v":49641.501108701203},null,null,null,{"$f":"IF(AB32<$W$52,0,1)","v":1}]
[null,"Total des bénéfices nets sur les investissements dans les engrais",{"$f":"V76","v":1478083.7141304372},null,null,null,null,null,null,null,null,"Sorgho N ",2.27,1.58,0.93200000000000005,0.69,{"$f":"M62-N62*POWER(O62,AB33)-(P62)","v":1.5180859725132558},1518.0859725132559,{"$f":"R62*N33*M33","v":212532.03615185583},{"$f":"S62+S63","v":254453.00210448218},{"$f":"T47","v":41642.713457904756},{"$f":"T62-U62","v":212810.28864657742},null,null,{"$f":"R62+R63","v":1817.5214436034439},{"$f":"IF(OR(M33=0,M33=1),$V$62,IF(M33<1,$V$62/M33,IF(M33>1,$V$62/M33,0)))","v":212810.28864657742}]
[null,null,null,null,null,null,null,null,null,null,null,"Sorgho P",2.3050000000000002,0.36199999999999999,0.83899999999999997,1.9430000000000001,{"$f":"(M63-N63*POWER(O63,AC33)-(P63))*W63","v":0.29943547109018809},299.43547109018812,{"$f":"R63*N33*M33","v":41920.965952626335},null,null,null,{"$f":"IF(AB33<$W$52,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,"Riz Plateau N",3.6749999999999998,2.3959999999999999,0.95799999999999996,1.2789999999999999,{"$f":"M64-N64*POWER(O64,AB34)-(P64)","v":2.3199998701033602},2319.9998701033601,{"$f":"R64*N34*M34","v":417599.97661860479},{"$f":"S64+S65","v":490773.71644399088},{"$f":"T48","v":82527.433193547666},{"$f":"T64-U64","v":408246.28325044323},null,null,{"$f":"R64+R65","v":2726.5206469110603},{"$f":"IF(OR(M34=0,M34=1),$V$64,IF(M34<1,$V$64/M34,IF(M34>1,$V$64/M34,0)))","v":408246.28325044323}]
[null,null,null,null,null,null,null,null,null,null,null,"Riz Plateau P",3.79,0.55600000000000005,0.94699999999999995,3.234,{"$f":"(M65-N65*POWER(O65,AC34)-(P65))*W65","v":0.40652077680770038},406.52077680770037,{"$f":"R65*N34*M34","v":73173.739825386074},null,null,null,{"$f":"IF(AB34<$W$52,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,"Haricot N ",1.79,0.98899999999999999,0.89200000000000002,0.80100000000000005,{"$f":"M66-N66*POWER(O66,AB35)-(P66)","v":0.96330241054262167},963.30241054262171,{"$f":"R66*N35*M35","v":192660.48210852433},{"$f":"S66+S67","v":230808.95990616447},{"$f":"T49","v":39686.118863432159},{"$f":"T66-U66","v":191122.8410427323},null,null,{"$f":"R66+R67","v":1154.0447995308225},{"$f":"IF(OR(M35=0,M35=1),$V$66,IF(M35<1,$V$66/M35,IF(M35>1,$V$66/M35,0)))","v":191122.8410427323}]
[null,null,null,null,null,null,null,null,null,null,null,"Haricot P",1.81,0.28599999999999998,0.92600000000000005,1.524,{"$f":"(M67-N67*POWER(O67,AC35)-(P67))*W67","v":0.19074238898820073},190.74238898820073,{"$f":"R67*N35*M35","v":38148.477797640146},null,null,null,{"$f":"IF(AB35<$W$52,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,"Soja P ",1.9219999999999999,1.095,0.88700000000000001,0.82699999999999996,{"$f":"M68-N68*POWER(O68,AC36)-(P68)","v":1.0352443653455758},{"$f":"Q68*1000","v":1035.2443653455759},{"$f":"R68*N36*M36","v":258811.09133639399},{"$f":"S68+S69","v":307198.77647141437},{"$f":"T50","v":69427.924423422111},{"$f":"T68-U68","v":237770.85204799226},null,null,{"$f":"R68+R69","v":1228.7951058856574},{"$f":"IF(OR(M36=0,M36=1),$V$68,IF(M36<1,$V$68/M36,IF(M36>1,$V$68/M36,0)))","v":237770.85204799226}]
[null,"Crédits: Kaizzi Kayuki C. et al. des Laboratoires nationaux de recherche agricole-Kawanda, Organisation nationale de recherche agricole et l'Université Makerere; et Charles Wortmann, Jim Jansen, et Matthew Stockton, Université du Nebraska-Lincoln",null,null,null,null,null,null,null,null,null,"Soja K",1.972,0.28499999999999998,0.97399999999999998,1.6870000000000001,{"$f":"(M69-N69*POWER(O69,AD36)-(P69))*X69","v":0.19355074054008159},193.55074054008159,{"$f":"R69*N36*M36","v":48387.685135020394},null,null,null,null,{"$f":"IF(AC36<$X$52,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,"Arachide coques P",1.792,0.93700000000000006,0.89300000000000002,0.85499999999999998,{"$f":"M70-N70*POWER(O70,AC37)-(P70)","v":0.84657312343354785},{"$f":"Q70*1000","v":846.57312343354783},{"$f":"R70*N37*M37","v":148150.29660087088},{"$f":"S70+S71","v":176738.15152639709},{"$f":"T51","v":50550.258250313957},{"$f":"T70-U70","v":126187.89327608314},null,null,{"$f":"R70+R71","v":1009.9322944365547},{"$f":"IF(OR(M37=0,M37=1),$V$70,IF(M37<1,$V$70/M37,IF(M37>1,$V$70/M37,0)))","v":126187.89327608314}]
[null,"Pour de plus amples informations, contactez: Dr. Kayuki C. Kaizzi, NARL-NARO, kckaizzi@gmail.com or karidir@infocom.co.ug or landuse@infocom.co.ug",null,null,null,null,null,null,null,null,null,"Arachide coques K",1.72,0.221,0.94199999999999995,1.4989999999999999,{"$f":"(M71-N71*POWER(O71,AD37)-(P71))*X71","v":0.1633591710030069},163.35917100300691,{"$f":"R71*N37*M37","v":28587.854925526208},null,null,null,null,{"$f":"IF(AC37<$X$52,0,1)","v":1}]
[]
[null,"Remerciements: Soutien du personnel du Ministère Ougandais de l'Agriculture, de l'Elevage et de la Pêche; et soutien financier de la part de l'Alliance pour une révolution verte en Afrique (AGRA)-Programme de Santé des Sols, d'INTSORMIL-USAID, et  de l'Université du Nebraska-Lincoln,USA."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sommes cumulées"]
[null,"© 2013, Le Conseil d'administration de l'Université du Nebraska. Tous droits réservés.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Valeur nette","Coût engrais"," Revenus nets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T60:T71)","v":1803442.1155338129},{"$f":"SUM(U60:U71)","v":325358.40140337544},{"$f":"SUM(V60:V71)","v":1478083.7141304372}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null," "]