{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Budget INSAE"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Budget INSAE","index":0,"n_rows":273,"n_cols":22,"rows_kept":273,"cut":false,"hidden":false,"merged":[[3,11,3,16],[4,4,7,5],[3,4,3,5],[3,8,4,8],[1,1,1,9],[3,6,4,6],[5,6,6,6],[5,7,6,7],[3,3,4,3],[9,1,9,2],[29,1,29,2],[31,1,31,2],[79,1,79,2],[81,1,81,2],[118,1,118,2],[270,1,270,2],[120,1,120,2],[159,1,159,2],[161,1,161,2],[218,1,218,2],[220,1,220,2],[267,1,267,2]],"flags":["formulas_cached_only"]}
[]
[null,"EDSB 2017 - BUDGET INSAE",{"$nulls":9},-189.2727272727061]
[{"$nulls":6},"1 US$ =",550,"FCFA",null,null,730189.2727272727,273272.7272727273,272509.09090909094,99636.36363636363]
[null,null,"DESCRIPTION","QUANTITE","UNITE",null,"COUT UNITAIRE","COUT","COUT UNITAIRE","COUT",null,"CONTRIBUTION en US$"]
[null,null,"   ",null,"m=mois; j=jours; pj=personne/jour; gr=grappe;  p=page; v=vehicule; u=unité; f=forfait",null,null,"TOTAL",null,"TOTAL"]
[{"$nulls":6},"FCFA x \n1 000","FCFA x \n1 000","US$","US$"]
[{"$nulls":9},"1 US$=550FCFA",null,"USAID","UNICEF","sp/can BM","UNFPA","D","Gouvernment",null,"GAP"]
[{"$nulls":11},730000,200000,272727.2727272727,100000,{"$nulls":5},"CHECK","DBA"]
[]
[null,"1. COUTS GENERAUX"]
[]
[null,null,"A.COMMUNICATION - TRANSPORT EQUIPEMENT - FRAIS INSTITUTIONNELS"]
[null,null,"Abonnement internet pour personnel d'encadrement",20,20,"m",15,6000,27.272727272727273,10909.09090909091,null,0,2727.2727272727275,2727.2727272727275,2727.2727272727275,2727.2727272727266,0,null,0,null,0]
[null,null,"Transitaire, Stockage et transport des équipements et documents*",{"$nulls":4},25000,null,45454.545454545456,null,45454.545454545456,0,0,0,0,0,null,0]
[null,null,"Frais d'envoi de 4 draft de rapports de Cotonou aux Etat-Unis (Maryland) après relecture",4,1,"u",86.5,346,157.27272727272728,629.0909090909091,null,629.0909090909091,0,0,0,0,0,null,0]
[null,null,"Frais Institutionnels ",{"$nulls":4},40000,null,72727.27272727272,null,30000,20000,20000,2727.2727272727207,0,0,null,0,null,0]
[]
[null,null,"S/Total  A",{"$nulls":4},71346,null,129720,null,76083.63636363637,22727.272727272728,22727.272727272728,5454.545454545449,2727.2727272727266,0,null,0,null,0]
[]
[null,null,"B. SOUMISSION DU DOSSIER AU COMITE D'ETHIQUE"]
[null,null,"Impression des documents pour la soumission au comité d'éthique et  CNS",1,60,"u",5,300,9.090909090909092,545.4545454545455,null,545.4545454545455,0,0,0,0,0,null,0,null,0]
[null,null,"Revue du dossier par le comité d'éthique",1,1,"f",500,500,909.0909090909091,909.0909090909091,null,909.0909090909091,0,0,0,0,0,null,0,null,0]
[null,null,"Revue du dossier par le Conseil National de la Statistique",1,1,"f",1000,1000,1818.1818181818182,1818.1818181818182,null,1818.1818181818182,0,0,0,0,0,null,0,null,0]
[null,null,"Frais de mission des cadres de l'INSAE pour la présentation du dossier au comité d'étique ",2,2,"j",45,180,81.81818181818181,327.27272727272725,null,327.27272727272725,0,0,0,0,0,null,0,null,0]
[null,null,"Frais de mission du conducteur de l'INSAE pour la présentation du dossier au comité d'étique ",1,2,"j",30,60,54.54545454545455,109.0909090909091,null,109.0909090909091,0,0,0,0,0,null,0,null,0,109.0909090909091]
[null,null,"Carburant pour la mission de présentation du dossier au comité d'étique (15l/100km por A/R de 300km) ",1,45,"litre",0.5,22.5,0.9090909090909091,40.90909090909091,null,40.90909090909091,0,0,0,0,0,null,0,null,0]
[]
[null,null,"S/Total  B",{"$nulls":4},2062.5,null,3750,null,3750,0,0,0,0,0,null,0,null,0]
[]
[null,"TOTAL 1 - COUTS GENERAUX",{"$nulls":5},73408.5,null,133470,null,79833.63636363637,22727.272727272728,22727.272727272728,5454.545454545449,2727.2727272727266,0,null,0,null,0]
[]
[null,"2. MISE A JOUR DE LA BASE DE SONDAGE"]
[null,null,"A. PREPATION"]
[null,null,"Adaptation et mise à jour des outils et de l'application",5,5,"j",20,500,36.36363636363637,909.0909090909091,null,909.0909090909091,0,0,0,0,0,null,0,null,0,909.0909090909091]
[null,null,"Formation des formateurs et coordonnateurs",10,5,"j",20,1000,36.36363636363637,1818.1818181818182,null,1818.1818181818182,0,0,0,0,0,null,0,null,0,1818.1818181818182]
[null,null,"Manuel de formation pour le dénombrement",60,15,"p",0.15,135,0.2727272727272727,245.45454545454547,null,245.45454545454547,0,0,0,0,0,null,0,null,0]
[null,null,"Impression cachiers de dénombrement pour formation",60,3,"p",0.15,27,0.2727272727272727,49.09090909090909,null,49.09090909090909,0,0,0,0,0,null,0,null,0]
[null,null,"Impression cahiers de dénombrement pour le terrain ",50,15,"p",0.15,112.5,0.2727272727272727,204.54545454545453,null,204.54545454545453,0,0,0,0,0,null,0,null,0]
[null,null,"Fiche de croquis",600,3,"p",0.15,270,0.2727272727272727,490.90909090909093,null,490.90909090909093,0,0,0,0,0,null,0,null,0]
[]
[null,null,"S/Total  A",{"$nulls":4},2044.5,null,3717.2727272727275,null,3717.2727272727275,0,0,0,0,0,null,0,null,0]
[]
[null,null,"B. FORMATION DES AGENTS"]
[null,null,"Kit de formation (Chemises à sangle, Cahiers ou blocs note, Bics, crayons, taille crayon et gommes)",60,1,"u",2.5,150,4.545454545454546,272.72727272727275,null,0,272.72727272727275,0,0,0,0,null,0,null,0]
[null,null,"Frais de subsistance pour la formation des agents (44) et réservistes (8)",52,5,"j",10,2600,18.181818181818183,4727.272727272727,null,4727.272727272727,0,0,0,0,0,null,0,null,0,4727.272727272727]
[null,null,"Frais de subsistance des formateurs",6,5,"j",20,600,36.36363636363637,1090.909090909091,null,1090.909090909091,0,0,0,0,0,null,0,null,0,1090.909090909091]
[null,null,"Location de salle de formation",1,5,"j",100,500,181.8181818181818,909.0909090909091,null,909.0909090909091,0,0,0,0,0,null,0,null,0]
[null,null,"Carburant d'un véhicule pour la formation (10 l/j)",1,5,"j",5,25,9.090909090909092,45.45454545454545,null,0,45.45454545454545,0,0,0,0,null,0,null,0]
[]
[null,null,"S/Total  B",{"$nulls":4},3875,null,7045.454545454545,null,6727.272727272727,318.1818181818182,0,0,0,0,null,0,null,0]
[]
[null,null,"C. TRAVAIL DE TERRAIN"]
[null,null,"C.1 Sensibilisation",{"$nulls":17},0]
[null,null,"Crieurs publics + guides ",2,551,"g",5,5510,9.090909090909092,10018.181818181818,null,10018.181818181818,0,0,0,0,0,null,0,null,0,10018.181818181818]
[null,null,"C.2 Rénumération",{"$nulls":17},0]
[null,null,"Salaire des agents de terrain",44,2.5,"m",250,27500,454.54545454545456,50000,null,25000,25000,0,0,0,0,null,0,null,0,25000]
[null,null,"Prime d'incitation des agents",44,2.5,"m",20,2200,36.36363636363637,4000,null,2000,2000,0,0,0,0,null,0,null,0,2000]
[null,null,"Per Diem des superviseurs techniques ",6,40,"j",45,10800,81.81818181818181,19636.363636363636,null,19636.363636363636,0,0,0,0,0,null,0,null,0,19636.363636363636]
[null,null,"Per Diem des superviseurs techniques régionaux (Chef service statistique Directions Départementales du Plan) pour le suivi des agents",6,8,"j",35,1680,63.63636363636363,3054.5454545454545,null,3054.5454545454545,0,0,0,0,0,null,0,null,0,3054.5454545454545]
[null,null,"Per Diem des comptables (missions de paie, une mission de 5 jours/ mois pour 2 comptables)",2,10,"j",35,700,63.63636363636363,1272.7272727272727,null,0,0,0,0,1272.7272727272727,0,null,0,null,0,0]
[null,null,"Per Diem équipe de coordination",3,10,"j",45,1350,81.81818181818181,2454.5454545454545,null,0,0,0,2454.5454545454545,0,0,null,0,null,0,0]
[null,null,"Perdiem des chauffeurs de la coordination",3,10,"j",20,600,36.36363636363637,1090.909090909091,null,0,0,0,1090.909090909091,0,0,null,0,null,0,0]
[null,null,"C.3  Transport"]
[null,null,"Déplacement des agents du centre de formation vers leur zone de travail (44 agents + 2 remplacements)",46,1,"f",20,920,36.36363636363637,1672.7272727272727,null,0,1672.7272727272727,0,0,0,0,null,0,null,0]
[null,null,"Frais de déplacement des agents (44 + 2 remplacements)",46,2.5,"m",40,4600,72.72727272727273,8363.636363636364,null,0,0,0,8363.636363636364,0,0,null,0,null,0]
[null,null,"Frais de location de barques (par grappe)",100,1,"f",25,2500,45.45454545454545,4545.454545454545,null,4545.454545454545,0,0,0,0,0,null,0,null,0]
[null,null,"Location de véhicules pour la supervision technique",6,40,"j",65,15600,118.18181818181819,28363.636363636364,null,14181.818181818182,0,14181.818181818182,0,0,0,null,0,null,0]
[null,null,"Carburant  pour la supervision technique",6,40,"j",25,6000,45.45454545454545,10909.09090909091,null,5454.545454545455,0,5454.545454545455,0,0,0,null,0,null,0]
[null,null,"Location de véhicules pour la mission comptable",2,10,"j",65,1300,118.18181818181819,2363.6363636363635,null,0,0,0,0,2363.6363636363635,0,null,0,null,0]
[null,null,"Carburant pour la mission comptable",2,10,"j",20,400,36.36363636363637,727.2727272727273,null,0,0,0,0,727.2727272727273,0,null,0,null,0]
[null,null,"Carburant  pour l'équipe de coordination",3,10,"j",20,600,36.36363636363637,1090.909090909091,null,0,0,0,1090.909090909091,0,0,null,0,null,0]
[null,null,"C.4  Equipement",{"$nulls":4},0]
[null,null,"Kit de pharmacie et moustiquaire",50,1,"kit",7,350,12.727272727272727,636.3636363636364,null,636.3636363636364,0,0,0,0,0,null,0,null,0]
[null,null,"Kit de terrain : imperméable, botte, sac en rafia, bidon seau, natte, lanterne, etc",50,1,"kit",7,350,12.727272727272727,636.3636363636364,null,636.3636363636364,0,0,0,0,0,null,0,null,0]
[null,null,"Craie pour l'énumération",551,1,"u",1.1,606.1,2,1102,null,1102,0,0,0,0,0,null,0,null,0]
[null,null,"Mise en corporate agents-Insae impliqués + agents de terrain (communication)",80,2.5,"m",5,1000,9.090909090909092,1818.1818181818182,null,1818.1818181818182,0,0,0,0,0,null,0,null,0]
[]
[null,null,"S/Total  C",{"$nulls":4},84566.1,null,153756.5454545455,null,88083.81818181818,28672.727272727272,19636.363636363636,13000,4363.636363636363,0,null,0,null,0]
[]
[null,"TOTAL 2 - MISE A JOUR DE LA BASE DE SONDAGE",{"$nulls":5},90485.6,null,164519.27272727276,null,98528.36363636363,28990.909090909092,19636.363636363636,13000,4363.636363636363,0,null,0,null,0]
[]
[null,"3. PRE-TEST",{"$nulls":18},0]
[null,null,"A. PREPATION"]
[null,null,"A.1  Impression"]
[null,null,"Questionnaire ménage",100,18,"p",0.15,270,0.2727272727272727,490.90909090909093,null,490.90909090909093,0,0,0,0,0,null,0,null,0]
[null,null,"Questionnaire individuel femme",100,70,"p",0.15,1050,0.2727272727272727,1909.090909090909,null,1909.090909090909,0,0,0,0,0,null,0,null,0]
[null,null,"Questionnaire individuel homme",100,25,"p",0.15,375,0.2727272727272727,681.8181818181819,null,681.8181818181819,0,0,0,0,0,null,0,null,0]
[null,null,"Questionnaire biomarker",180,15,"p",0.15,405,0.2727272727272727,736.3636363636364,null,736.3636363636364,0,0,0,0,0,null,0,null,0]
[null,null,"Manuel d'instruction des Enquêtrices/Enquêteurs",50,110,"p",0.15,825,0.2727272727272727,1500,null,1500,0,0,0,0,0,null,0,null,0]
[null,null,"Manuel d'instruction des chefs d'équipe",30,40,"p",0.15,180,0.2727272727272727,327.27272727272725,null,327.27272727272725,0,0,0,0,0,null,0,null,0]
[null,null,"Manuel sur tests biologiques (Anémie, VIH, Palu)",50,60,"p",0.15,450,0.2727272727272727,818.1818181818181,null,818.1818181818181,0,0,0,0,0,null,0,null,0]
[null,null,"A.2  Equipement et salle"]
[null,null,"Fournitures travaux au bureau (rames, encres, etc.)",null,1,"f",50,50,90.9090909090909,90.9090909090909,null,90.9090909090909,0,0,0,0,0,null,0,null,0]
[null,null,"Kit de formation",55,1,"Kit",2.5,137.5,4.545454545454546,250,null,250,0,0,0,0,0,null,0,null,0]
[null,null,"Location de salle agents",1,22,"j",75,1650,136.36363636363637,3000,null,3000,0,0,0,0,0,null,0,null,0]
[null,null,"Location de salle biomarqueurs",1,15,"j",75,1125,136.36363636363637,2045.4545454545455,null,2045.4545454545455,0,0,0,0,0,null,0,null,0]
[]
[null,null,"S/Total  A",{"$nulls":4},6517.5,null,11850,null,11850,0,0,0,0,0,null,0,null,0]
[]
[null,null,"B. FORMATION DES AGENTS ET TERRAIN"]
[null,null,"B.1  Personnel"]
[null,null,"Enquêteurs",20,22,"j",10,4400,18.181818181818183,8000,null,8000,0,0,0,0,0,null,0,null,0,8000]
[null,null,"Agents de santé",8,15,"j",10,1200,18.181818181818183,2181.818181818182,null,2181.818181818182,0,0,0,0,0,null,0,null,0,2181.818181818182]
[null,null,"Editeurs",1,22,"j",15,330,27.272727272727273,600,null,600,0,0,0,0,0,null,0,null,0,600]
[null,null,"Formateurs (Préparation, formation, terrain et rapport)",15,22,"j",20,6600,36.36363636363637,12000,null,4000,4000,0,4000,0,0,null,0,null,0,4000]
[null,null,"Spécialiste en biomarqueur ",2,14,"j",20,560,36.36363636363637,1018.1818181818181,null,1018.1818181818181,0,0,0,0,0,null,0,null,0,1018.1818181818181]
[null,null,"Medecins spécialistes (VIH, Vaccination, Nutrition, SR, Cardiologie)",5,5,"j",20,500,36.36363636363637,909.0909090909091,null,909.0909090909091,0,0,0,0,0,null,0,null,0,909.0909090909091]
[null,null,"Chauffeurs (formation et supervision pré-test)",3,5,"j",10,150,18.181818181818183,272.72727272727275,null,272.72727272727275,0,0,0,0,0,null,0,null,0,272.72727272727275]
[null,null,"B.2  Sensibilisation",{"$nulls":18},0]
[null,null,"Guides (4 grappes)",4,1,"j",5,20,9.090909090909092,36.36363636363637,null,36.36363636363637,0,0,0,0,0,null,0,null,0]
[null,null,"Crieurs (4 grappes)",4,1,"j",5,20,9.090909090909092,36.36363636363637,null,36.36363636363637,0,0,0,0,0,null,0,null,0]
[null,null,"B.3  Transport"]
[null,null,"Carburant pour formation et terrain (15 l/j pour 22 j)",22,15,"litre",0.5,165,0.9090909090909091,300,null,300,0,0,0,0,0,null,0,null,0]
[null,null,"Location de véhicules pour la pilote (Cotonou)",4,4,"j",55,880,100,1600,null,1600,0,0,0,0,0,null,0,null,0]
[null,null,"Carburant pour la pilote (25 l/j pour 4 jours)",4,100,"litre",0.5,200,0.9090909090909091,363.6363636363636,null,363.6363636363636,0,0,0,0,0,null,0,null,0]
[]
[null,null,"S/Total  B",{"$nulls":4},15025,null,27318.18181818182,null,19318.181818181816,4000,0,4000,0,0,null,0,null,0]
[]
[null,"TOTAL 3 - PRE-TEST",{"$nulls":5},21542.5,null,39168.18181818182,null,31168.181818181816,4000,0,4000,0,0,null,0,null,0]
[]
[null,"4. FORMATION PRINCIPALE",{"$nulls":18},0]
[null,null,"A. PREPATION"]
[null,null,"A.1  Formation des formateurs"]
[null,null,"Formation des formateurs (Cadres de l'INSAE)",16,12,"j",20,3840,36.36363636363637,6981.818181818182,null,0,3490.909090909091,0,3490.909090909091,0,0,null,0,null,0,0]
[null,null,"A.2  Impression",{"$nulls":18},0]
[null,null,"Questionnaire ménage ",300,18,"p",0.15,810,0.2727272727272727,1472.7272727272727,null,1472.7272727272727,0,0,0,0,0,null,0,null,0]
[null,null,"Questionnaire individuel femme",300,70,"p",0.15,3150,0.2727272727272727,5727.272727272727,null,5727.272727272727,0,0,0,0,0,null,0,null,0]
[null,null,"Questionnaire individuel homme",250,25,"p",0.15,937.5,0.2727272727272727,1704.5454545454545,null,1704.5454545454545,0,0,0,0,0,null,0,null,0]
[null,null,"Questionnaire biomarqueur ",16000,15,"p",0.09,21600,0.16363636363636364,39272.72727272727,null,39272.72727272727,0,0,0,0,0,null,0,null,0]
[null,null,"Manuel d'instruction des Enquêtrices/Enquêteurs",220,110,"p",0.15,3630,0.2727272727272727,6600,null,6600,0,0,0,0,0,null,0,null,0]
[null,null,"Manuel d'instruction des chefs d'équipe",60,40,"p",0.15,360,0.2727272727272727,654.5454545454545,null,654.5454545454545,0,0,0,0,0,null,0,null,0]
[null,null,"Fiche récap cartonnée",700,1,"p",0.5,350,0.9090909090909091,636.3636363636364,null,636.3636363636364,0,0,0,0,0,null,0,null,0]
[null,null,"Manuel biomarqueurs (certaines pages en couleur)",60,60,"p",0.3,1080,0.5454545454545454,1963.6363636363637,null,1963.6363636363637,0,0,0,0,0,null,0,null,0]
[null,null,"A.3  Equipement et salle"]
[null,null,"Fournitures (cahier, bic, crayon, gomme, chemise à sangle)",200,1,null,2.5,500,4.545454545454546,909.0909090909091,null,909.0909090909091,0,0,0,0,0,null,0,null,0]
[null,null,"Multiprise pour recharger les tablettes",40,1,"u",12,480,21.818181818181817,872.7272727272727,null,872.7272727272727,0,0,0,0,0,null,0,null,0]
[null,null,"Rallonges circulaire pour recharger les tablettes",5,1,"u",25,125,45.45454545454545,227.27272727272728,null,227.27272727272728,0,0,0,0,0,null,0,null,0]
[null,null,"Rame de papier",10,1,"u",3.5,35,6.363636363636363,63.63636363636363,null,63.63636363636363,0,0,0,0,0,null,0,null,0]
[null,null,"Cartouche d'encre",4,1,"u",100,400,181.8181818181818,727.2727272727273,null,727.2727272727273,0,0,0,0,0,null,0,null,0]
[null,null,"Location de salle Enquêteurs",1,27,"j",200,5400,363.6363636363636,9818.181818181818,null,0,9818.181818181818,0,0,0,0,null,0,null,0]
[null,null,"Location de salle Biomarqueurs",1,14,"j",100,1400,181.8181818181818,2545.4545454545455,null,0,0,0,2545.4545454545455,0,0,null,0,null,0]
[]
[null,null,"S/Total  A",{"$nulls":4},44097.5,null,80177.27272727272,null,60831.818181818184,13309.090909090908,0,6036.363636363636,0,0,null,0,null,0]
[]
[null,null,"B. FORMATION DES AGENTS ET TERRAIN"]
[null,null,"B.1  Personnel"]
[null,null,"Enquêteurs  chefs d'équipe + réservistes  (22 CE + 88 Agents + 7 éditeurs + 27 réservistes)",144,27,"j",10,38880,18.181818181818183,70690.90909090909,null,0,35345.454545454544,0,17672.727272727272,17672.727272727272,0,null,0,null,0,0]
[null,null,"Agents de santé (22) + réservistes (5)",27,14,"j",10,3780,18.181818181818183,6872.727272727273,null,0,0,6872.727272727273,0,0,0,null,0,null,0,0]
[null,null,"Formateurs",12,27,"j",20,6480,36.36363636363637,11781.818181818182,null,11781.818181818182,0,0,0,0,0,null,0,null,0,11781.818181818182]
[null,null,"Spécialiste en biomarqueur ",2,14,"j",20,560,36.36363636363637,1018.1818181818181,null,1018.1818181818181,0,0,0,0,0,null,0,null,0,1018.1818181818181]
[null,null,"Medecins spécialistes (VIH, Vaccination, Nutrition, SR, Cardiologie)",5,5,"j",20,500,36.36363636363637,909.0909090909091,null,909.0909090909091,0,0,0,0,0,null,0,null,0,909.0909090909091]
[null,null,"Informaticiens",3,27,"j",20,1620,36.36363636363637,2945.4545454545455,null,2945.4545454545455,0,0,0,0,0,null,0,null,0,2945.4545454545455]
[null,null,"Appui administratif",6,27,"j",10,1620,18.181818181818183,2945.4545454545455,null,0,0,0,0,2945.4545454545455,0,null,0,null,0,0]
[null,null,"Chauffeurs",2,27,"j",10,540,18.181818181818183,981.8181818181819,null,981.8181818181819,0,0,0,0,0,null,0,null,0,981.8181818181819]
[null,null,"B.3  Transport"]
[null,null,"Carburant pour formation (2 x 20 l/j)",40,27,"j",0.5,540,"f",981.8181818181819,null,981.8181818181819,0,0,0,0,0,null,0,null,0]
[]
[null,null,"S/Total  B",{"$nulls":4},54520,null,99127.27272727272,null,18618.181818181816,35345.454545454544,6872.727272727273,17672.727272727272,20618.181818181816,0,null,0,null,0]
[]
[null,"TOTAL 4 - FORMATION PRINCIPALE",{"$nulls":5},98617.5,null,179304.54545454544,null,79450,48654.545454545456,6872.727272727273,23709.090909090908,20618.181818181816,0,null,0,null,0]
[]
[null,"5. COLLECTE",{"$nulls":18},0]
[null,null,"A. PREPATION"]
[null,null,"A.1  Equipement et fournitures"]
[null,null,"Kit de terrain : imperméable, botte, bidon seau, natte, lanterne, etc (agents + superviseurs)",150,1,"kit",7,1050,12.727272727272727,1909.090909090909,null,1909.090909090909,0,0,0,0,0,null,0,null,0]
[null,null,"Fourniture terrain (bic, bloc note…) (agents + superviseurs)",150,1,"kit",1,150,1.8181818181818181,272.72727272727275,null,272.72727272727275,0,0,0,0,0,null,0,null,0]
[null,null,"Groupe électrogènes et régulateur",10,1,"kit",200,2000,363.6363636363636,3636.3636363636365,null,3636.3636363636365,0,0,0,0,0,null,0,null,0]
[null,null,"Kit de pharmacie et moustiquaire ((agents + superviseurs + editerus + chauffeurs)",185,4,"m",7,5180,12.727272727272727,9418.181818181818,null,0,0,0,4709.090909090909,4709.090909090909,0,null,0,null,0]
[null,null,"A.2  Communication"]
[null,null,"Kit de connexion internet pour les équipes et les éditeurs de terrain et les superviserus",49,1,"kit",45,2205,81.81818181818181,4009.090909090909,null,4009.090909090909,0,0,0,0,0,null,0,null,0]
[null,null," 4 mois d'abonnement internet pour les équipes et les éditeurs de terrain",29,4,"m",15,1740,27.272727272727273,3163.6363636363635,null,3163.6363636363635,0,0,0,0,0,null,0,null,0]
[null,null,"Mise en réseau des agents et cadres ",180,4,"m",5,3600,9.090909090909092,6545.454545454545,null,0,6545.454545454545,0,0,0,0,null,0,null,0]
[null,null,"Carte de communication chef d'équipe et Superviseurs",22,4,"m",5,440,9.090909090909092,800,null,0,0,0,0,800,0,null,0,null,0]
[null,null,"Confection des Tee-shirt et casquettes",180,1,"u",7,1260,12.727272727272727,2290.909090909091,null,0,0,0,2290.909090909091,0,0,null,0,null,0]
[null,null,"A.3  Sensibilisation"]
[null,null,"Crieurs publics",1,551,"g",5,2755,9.090909090909092,5009.090909090909,null,0,5009.090909090909,0,0,0,0,null,0,null,0,0]
[null,null,"Guides",1,551,"g",5,2755,9.090909090909092,5009.090909090909,null,0,5009.090909090909,0,0,0,0,null,0,null,0,0]
[null,null,"Communiqué Radios Communautaires (24 radios) y compris tournée équipe sensibilisation",24,1,"f",50,1200,90.9090909090909,2181.818181818182,null,2181.818181818182,0,0,0,0,0,null,0,null,0]
[null,null,"Communiqué TV et presse écrite",1,1,"f",1500,1500,2727.2727272727275,2727.2727272727275,null,2727.2727272727275,0,0,0,0,0,null,0,null,0]
[null,null,"A.4  Cérémonie de lancement de la collecte"]
[null,null,"Location de salle",1,1,"u",700,700,1272.7272727272727,1272.7272727272727,null,0,1272.7272727272727,0,0,0,0,null,0,null,0]
[null,null,"Presse TV",2,1,null,475,950,863.6363636363636,1727.2727272727273,null,0,1727.2727272727273,0,0,0,0,null,0,null,0]
[null,null,"Presse Ecrite et radio",5,1,null,60,300,109.0909090909091,545.4545454545455,null,0,545.4545454545455,0,0,0,0,null,0,null,0]
[null,null,"Bandérole",2,1,null,30,60,54.54545454545455,109.0909090909091,null,0,109.0909090909091,0,0,0,0,null,0,null,0]
[null,null,"Animation culturelle",1,1,null,250,250,454.54545454545456,454.54545454545456,null,0,454.54545454545456,0,0,0,0,null,0,null,0]
[null,null,"Coktail",210,1,null,4,840,7.2727272727272725,1527.2727272727273,null,0,1527.2727272727273,0,0,0,0,null,0,null,0]
[]
[null,null,"S/Total  A",{"$nulls":4},28935,null,52609.09090909092,null,17900,22200,0,7000,5509.090909090909,0,null,0,null,0]
[]
[null,null,"C. TRAVAIL DE TERRAIN"]
[null,null,"C.1 Rénumération"]
[null,null,"Salaire des agents enquêteurs et de santé",110,4,"m",270,118800,490.90909090909093,216000,null,108000,0,54000,0,54000,0,null,0,null,0,108000]
[null,null,"Primes d'incitation des agents enquêteurs et de santé",110,4,"m",50,22000,90.9090909090909,40000,null,20000,0,10000,0,10000,0,null,0,null,0,20000]
[null,null,"Salaire des chefs d'équipe",22,4,"m",300,26400,545.4545454545455,48000,null,0,0,0,24000,24000,0,null,0,null,0,0]
[null,null,"Primes d'incitation des  chefs d'équipe",22,4,"m",50,4400,90.9090909090909,8000,null,0,0,0,4000,4000,0,null,0,null,0,0]
[null,null,"Salaire des Editeurs de terrain",7,4,"m",330,9240,600,16800,null,0,16800,0,0,0,0,null,0,null,0,0]
[null,null,"Primes d'incitation des Editeurs de terrain",7,4,"m",50,1400,90.9090909090909,2545.4545454545455,null,0,2545.4545454545455,0,0,0,0,null,0,null,0,0]
[null,null,"Per Diem Supervision Technique",6,64,"j",45,17280,81.81818181818181,31418.18181818182,null,31418.18181818182,0,0,0,0,0,null,0,null,0,31418.18181818182]
[null,null,"Per Diem Supervision santé",2,32,"j",45,2880,81.81818181818181,5236.363636363636,null,5236.363636363636,0,0,0,0,0,null,0,null,0,5236.363636363636]
[null,null,"Per Diem Coordination",3,20,"j",45,2700,81.81818181818181,4909.090909090909,null,0,0,0,0,4909.090909090909,0,null,0,null,0,0]
[null,null,"Per Diem Chauffeurs Coordination (Véhicules INSAE)",3,20,"j",20,1200,36.36363636363637,2181.818181818182,null,0,0,0,0,2181.818181818182,0,null,0,null,0,0]
[null,null,"Per Diem des comptables (missions de paie, une mission de 5 jours/ mois)",5,20,"j",35,3500,63.63636363636363,6363.636363636364,null,0,0,0,0,6363.636363636364,0,null,0,null,0,0]
[null,null,"Per Diem Supervision régionaux (C/SSID)",6,15,"j",45,4050,81.81818181818181,7363.636363636364,null,7363.636363636364,0,0,0,0,0,null,0,null,0,7363.636363636364]
[null,null,"C.2  Transport"]
[null,null,"Location de véhicules pour les équipes +éditeurs",29,120,"j",65,226200,118.18181818181819,411272.7272727273,null,170181.81818181818,0,141818.18181818182,0,99272.7272727273,0,null,0,null,0]
[null,null,"Location véhicules pour mission de supervision technique",6,64,"j",65,24960,118.18181818181819,45381.818181818184,null,22690.909090909092,0,0,7563.636363636364,15127.272727272728,0,null,0,null,0]
[null,null,"Location véhicules pour mission comptable",5,20,"j",65,6500,118.18181818181819,11818.181818181818,null,0,0,0,0,11818.181818181818,0,null,0,null,0]
[null,null,"Carburant des équipes+éditeurs",29,120,"j",8,27840,14.545454545454545,50618.181818181816,null,20945.454545454544,0,17454.545454545456,0,12218.181818181816,0,null,0,null,0]
[null,null,"Carburant  Coordination ",3,20,"j",20,1200,36.36363636363637,2181.818181818182,null,0,0,0,0,2181.818181818182,0,null,0,null,0]
[null,null,"Carburant mission comptable",5,20,"j",20,2000,36.36363636363637,3636.3636363636365,null,0,0,0,0,3636.3636363636365,0,null,0,null,0]
[null,null,"Carburant supervision technique ",6,64,"j",25,9600,45.45454545454545,17454.545454545456,null,8727.272727272728,0,0,0,8727.272727272728,0,null,0,null,0]
[null,null,"Carburant et huile à moteur du groupe électrogène",15,4,"m",15,900,27.272727272727273,1636.3636363636363,null,1636.3636363636363,0,0,0,0,0,null,0,null,0]
[null,null,"Dotation pour frais de déplacement compléméntaires ",22,4,"m",25,2200,45.45454545454545,4000,null,4000,0,0,0,0,0,null,0,null,0]
[null,null,"Frais de location de barques (par grappe)",100,1,"f",25,2500,45.45454545454545,4545.454545454545,null,4545.454545454545,0,0,0,0,0,null,0,null,0]
[null,null,"Caisse menues dépenses pour les équipes + éditeurs ",29,4,"m",10,1160,18.181818181818183,2109.090909090909,null,2109.090909090909,0,0,0,0,0,null,0,null,0]
[]
[null,null,"S/Total  B",{"$nulls":4},518910,null,943472.7272727273,null,406854.5454545454,19345.454545454544,223272.7272727273,35563.63636363637,258436.3636363637,0,null,0,null,0]
[]
[null,"TOTAL 5 - COLLECTE",{"$nulls":5},547845,null,996081.8181818182,null,424754.5454545454,41545.454545454544,223272.7272727273,42563.63636363637,263945.4545454546,0,null,0,null,0]
[]
[null,"6. ANALYSE ET DIFFUSION DES RESULTATS",{"$nulls":18},0]
[null,null,"A.  EDITION DES DONNÉES"]
[null,null,"Agents d'édition secondaire",3,6,"m",300,5400,545.4545454545455,9818.181818181818,null,9818.181818181818,0,0,0,0,0,null,0,null,0,9818.181818181818]
[null,null,"Atelier d'édition finale/apurement des données"]
[null,null,"Per Diem des participants",15,7,"j",45,4725,81.81818181818181,8590.90909090909,null,0,8590.90909090909,0,0,0,0,null,0,null,0,0]
[null,null,"Location de salle",1,7,"j",100,700,181.8181818181818,1272.7272727272727,null,0,1272.7272727272727,0,0,0,0,null,0,null,0]
[null,null,"Pause-café (2 par jour)",15,14,"u",2,420,3.6363636363636362,763.6363636363636,null,0,763.6363636363636,0,0,0,0,null,0,null,0]
[null,null,"Bouteille d'eau 0,5L (2 par jour)",15,14,"u",0.5,105,0.9090909090909091,190.9090909090909,null,0,190.9090909090909,0,0,0,0,null,0,null,0]
[null,null,"Location de bus pour le transport aller-retour des participants",1,2,"u",250,500,454.54545454545456,909.0909090909091,null,0,909.0909090909091,0,0,0,0,null,0,null,0]
[null,null,"Carburant pour le bus",1,2,"f",40,80,72.72727272727273,145.45454545454547,null,0,145.45454545454547,0,0,0,0,null,0,null,0]
[]
[null,null,"S/Total  A",{"$nulls":4},11930,null,21690.90909090909,null,9818.181818181818,11872.727272727272,0,0,0,0,null,0,null,0]
[]
[null,null,"B.  ANALYSE"]
[null,null,"Fourniture pour le traitement et l'analyse"]
[null,null,"Rame de papier",10,1,"u",3.5,35,6.363636363636363,63.63636363636363,null,0,63.63636363636363,0,0,0,0,null,0,null,0]
[null,null,"Cartouche d'encre ",2,1,"u",100,200,181.8181818181818,363.6363636363636,null,0,363.6363636363636,0,0,0,0,null,0,null,0]
[null,null,"Analyse des thèmes (20 personnes)",20,1,null,500,10000,909.0909090909091,18181.81818181818,null,0,18181.81818181818,0,0,0,0,null,0,null,0,0]
[null,null,"Atelier de finalisation de l'analyse"]
[null,null,"Per Diem des participants",20,15,"j",45,13500,81.81818181818181,24545.454545454544,null,0,24545.454545454544,0,0,0,0,null,0,null,0,0]
[null,null,"Location de salle",1,15,"j",100,1500,181.8181818181818,2727.2727272727275,null,0,2727.2727272727275,0,0,0,0,null,0,null,0]
[null,null,"Pause-café (2 par jour)",20,30,"u",2,1200,3.6363636363636362,2181.818181818182,null,0,2181.818181818182,0,0,0,0,null,0,null,0]
[null,null,"Bouteille d'eau 0,5L (2 par jour)",20,30,"u",0.5,300,0.9090909090909091,545.4545454545455,null,0,545.4545454545455,0,0,0,0,null,0,null,0]
[null,null,"Location de bus pour le transport aller-retour des participants",1,2,"u",250,500,454.54545454545456,909.0909090909091,null,0,909.0909090909091,0,0,0,0,null,0,null,0]
[null,null,"Carburant pour le bus",1,2,"f",40,80,72.72727272727273,145.45454545454547,null,0,145.45454545454547,0,0,0,0,null,0,null,0]
[null,null,"Visite aux USA - Finalisation des rapports"]
[null,null,"Achat des billets (Cotonou-Washington-Cotonou)",4,1,null,2500,10000,4545.454545454545,18181.81818181818,null,0,18181.81818181818,0,0,0,0,null,0,null,0]
[null,null,"Per Diem",4,24,"j",125,12000,227.27272727272728,21818.18181818182,null,0,21818.18181818182,0,0,0,0,null,0,null,0,0]
[null,null,"Comité de validation du rapport (lecture)",10,10,"j",20,2000,36.36363636363637,3636.3636363636365,null,0,3636.3636363636365,0,0,0,0,null,0,null,0,0]
[null,null,"Etudes approfondies",3,1,"u",2000,6000,3636.3636363636365,10909.09090909091,null,0,10909.09090909091,0,0,0,0,null,0,null,0,0]
[]
[null,null,"S/Total  B",{"$nulls":4},57315,null,104209.09090909091,null,0,104209.09090909091,0,0,0,0,null,0,null,0]
[]
[null,null,"C.  DIFFUSION DES RESULTATS"]
[]
[null,null,"Atelier restitution des résultats préliminaires (buffet)",50,1,"u",4,200,7.2727272727272725,363.6363636363636,null,0,363.6363636363636,0,0,0,0,null,0,null,0]
[null,null,"Atelier de dissémination national"]
[null,null,"Elaboration kakemono",10,1,"u",120,1200,218.1818181818182,2181.818181818182,null,2181.818181818182,0,0,0,0,0,null,0,null,0]
[null,null,"Banderole",2,1,"u",30,60,54.54545454545455,109.0909090909091,null,109.0909090909091,0,0,0,0,0,null,0,null,0]
[null,null,"Buffet",100,1,"u",4,400,7.2727272727272725,727.2727272727273,null,727.2727272727273,0,0,0,0,0,null,0,null,0]
[null,null,"Location de salle",1,1,"u",1000,1000,1818.1818181818182,1818.1818181818182,null,1818.1818181818182,0,0,0,0,0,null,0,null,0]
[null,null,"Presse TV",2,1,"u",375,750,681.8181818181819,1363.6363636363637,null,1363.6363636363637,0,0,0,0,0,null,0,null,0]
[null,null,"Presse écrite",4,1,"u",60,240,109.0909090909091,436.3636363636364,null,436.3636363636364,0,0,0,0,0,null,0,null,0]
[null,null,"Atelier régional de dissémination ",12,1,"f",1000,12000,1818.1818181818182,21818.18181818182,null,0,10909.09090909091,0,10909.09090909091,0,0,null,0,null,0,0]
[]
[null,null,"S/Total  C",{"$nulls":4},15850,null,28818.18181818182,null,6636.363636363636,11272.727272727274,0,10909.09090909091,0,0,null,0,null,0]
[]
[null,"TOTAL 6 - ANALYSE",{"$nulls":5},85095,null,154718.18181818182,null,16454.545454545456,127354.54545454547,0,10909.09090909091,0,0,null,0,null,0]
[]
[]
[null,"GRAND TOTAL ",{"$nulls":5},916994.1,null,1667262.0000000002,null,730189.2727272727,273272.7272727273,272509.09090909094,99636.36363636363,291654.54545454547,0,null,0,null,0,284818.1818181818]
[{"$nulls":21},0.02]
[null,null,"* = Estimation en attendant d'avoir une facture proforma d'une structure de transit",{"$nulls":5},"FCFA X 1000",null,null,401604.1,150300,149880.00000000003,54800,160410,0,null,0,null,0,5696.363636363637]