{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["BENIN CFSVA BUDGET A EXECUTER"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":6,"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":"BENIN CFSVA BUDGET A EXECUTER","index":0,"n_rows":84,"n_cols":14,"rows_kept":84,"cut":false,"hidden":false,"merged":[[17,9,17,15],[1,0,1,6],[3,0,3,6],[17,0,17,4],[36,0,36,4],[46,0,46,4],[19,9,21,9],[50,9,50,11],[55,0,55,4],[57,0,57,4],[59,9,59,11],[19,10,19,12],[65,0,65,4],[81,9,81,11],[69,0,69,4],[70,1,70,2],[71,1,71,2],[72,1,72,2],[79,0,79,4]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"Parité dollar DEC 12/ JANV 13",494.592]
["AGVSA-BENIN 2013"]
["Item","Unités","Unités","Quantite","Unités","Coût unitaire (F. CFA)","Coût total (F.CFA)","Coût total (USD)","Montant à Verser à INSAE (FCFA)"]
["1/- Formation des enquêteurs & Pré-Test (8 jours + 2) - Restauration & Transport pré-test"]
["1.1/- Agents de terrain",84,"pers.",10,"jours",5000,4200000,8491.847826086956,null,null,"7 jours de formation, 2 jours de PDA/Tablettes & 1 jour de pré-test ",null,5000]
["1.2/- Contrôleurs/Chefs d'équipe",24,"pers.",10,"jours",5000,1200000,2426.2422360248447]
["1.3/- Formateur/Superviseurs PAM",9,"pers.",10,"jours",5000,450000,909.8408385093168,null,null,"9 staff du PAM: 1 Rome, 2 Dakar (VAM & PDA) et 6 Cotonou"]
["1.4/- Formateurs INSAE (Forfait)",4,"pers.",10,"jours",20000,800000,1617.4948240165631,600000,35.7142857142857,200000,"A VERSER ",600000]
["1.5/- Formateurs/Participants MAEP",4,"pers.",10,"jours",5000,200000,404.3737060041408]
["1.6/- Enquêteurs, contrôleurs/chefs d'équipe, superviseurs - Réserve",10,"pers.",10,"jours",5000,500000,1010.934265010352]
["1.7/- Location de la salle ",1,"Rent",10,"jours",100000,1000000,2021.868530020704]
["Eau minérale",135,"pers.",10,"jours",600,810000,1637.7135093167703]
["Déplacement des agents",108,"rent",10,"jours",1000,1080000,2183.61801242236,1080000]
["1.8/- Pause café ",135,"pers.",10,"jours",2000,2700000,5459.045031055901,null,null,1500]
["1.9/- Transport de 100 personnes sur le lieu du pré-test (2 véhicules de 50 places)",2,"cars",1,"jours",60000,120000,242.62422360248448]
["1/- sous total Formation des Enquêteurs",{"$nulls":5},13060000,26405.6030020704,null,null,"OK"]
[]
["2/- Collecte de données primaires - -Coût Echantillonnage & Prise en charge Enquêteurs "]
["2.1/- Coût de l'échantillonnage INSAE",750,"grappes",1,"Taux fixe",4000,3000000,6065.605590062112,3000000]
["Denombrement/Enumération",750,"grappes",1,"Taux fixe",13000000,13000000,26284.290890269152,13000000]
["CNS",null,null,1,null,500000,500000,1010.934265010352,500000]
["2.2/- Enquêteurs Sécurité Alim",84]
["2,2-1  Alibori",4,"pers.",27,"jours",10000,1080000,2183.61801242236,720000,15120000]
["2,2-2  Borgou",6,"pers.",27,"jours",10000,1620000,3275.4270186335407,1080000,4800000]
["2,2-3 Atacora",6,"pers.",27,"jours",10000,1620000,3275.4270186335407,1080000]
["2,2-4 Donga",4,"pers.",27,"jours",10000,1080000,2183.61801242236,720000]
["2,2-5 Collines",8,"pers.",27,"jours",10000,2160000,4367.23602484472,1440000]
["2,2-5 Zou",9,"pers.",27,"jours",10000,2430000,4913.140527950311,1620000]
["2,2-6 Couffo",6,"pers.",27,"jours",10000,1620000,3275.4270186335407,1080000]
["2,2-7  Mono",6,"pers.",27,"jours",10000,1620000,3275.4270186335407,1080000]
["2,2-8 Plateau",8,"pers.",27,"jours",10000,2160000,4367.23602484472,1440000]
["2,2-9 Ouémé",8,"pers.",27,"jours",10000,2160000,4367.23602484472,1440000]
["2,2-10 Atlantique",11,"pers.",27,"jours",10000,2970000,6004.949534161491,1980000]
["2,2-12 Littoral",8,"pers.",27,"jours",10000,2160000,4367.23602484472,1440000,null,null,19285.714285714286]
["2.2- 13/- Contrôleurs/Chefs d'équipe",24,"pers.",27,"jours",12500,8100000,16377.135093167703,4800000,null,null,1620000]
["2/- Sous-total Coût Echantillonnage & prise en charge Enquêteurs",{"$nulls":5},47280000,95593.94409937889]
["3- Collecte de données primaires - - Prise en charge Superviseurs "]
["3.1/- Superviseurs INSAE",4,"pers.",20,"jours",30000,2400000,4852.484472049689,2400000]
["3.2/- Superviseurs PAM",6,"pers.",30,"jours",50000,9000000,18196.816770186335]
["3.3/- Chauffeurs de supervision PAM",6,"pers.",30,"jours",50000,9000000,18196.816770186335,null,900000,"OP"]
["3.4/- Superviseurs MAEP",4,"pers.",20,"jours",30000,2400000,4852.484472049689,2400000,900000,"ZC"]
["3.5/- Coordination (INSAE)",1,"pers.",6,"jours",30000,180000,363.93633540372673,180000,1200000,"MC"]
["3.6/- Chauffeur de coordination (INSAE)",1,"pers.",6,"jours",30000,180000,363.93633540372673,180000,900000,"AL"]
["3.7/- Coordination (MAEP)",1,"pers.",6,"jours",30000,180000,363.93633540372673,180000,1590000,"AD"]
["3.8/- Chauffeur de coordination (IMAEP)",1,"pers.",6,"jours",30000,180000,363.93633540372673,180000,1560000,"BA"]
[" 2/- Sous-total Prise en charge Superviseurs",{"$nulls":5},23520000,47554.34782608696]
["4- Kit enquêteur & Frais de Communication"]
["4.1/- Kit de formation et de collecte ",108,"pers.",1,null,7000,756000,1528.5326086956522,null,null,"4000 pour fourniture; rallonge; gilet, moustiquaire, Location de barque"]
["4.2/- Communication entre équipes - Corporate",125,"pers.",1,"mois",5000,625000,1263.66783126294]
["4.3/- Communication extra - Cartes téléphoniques",82,"pers.",1,"mois",5000,410000,828.9660973084887]
["4.4/- Mobilisation communitaire- Focus Group",750,"cluster",1,"Taux fixe",5000,3750000,7582.00698757764,3750000]
["4.5/- Mobilisation communautaire - 2 guides",750,"cluster",2,"Taux fixe",4000,6000000,12131.211180124224,6000000,null,"CV + Guide"]
["4-6/- Matériel de collecte (PDA/Tablette/Mobile)",50,null,1,null,296755.2,14837760,30000]
["4.7/- Photocopies (docs de formation & Questionnaires réserve)",21000,"copies",1,null,25,525000,1061.4809782608695]
["4.8/- Forfait  Matériel  de travail : Craie, Ecritoire, agraffeuse, corde, piles, etc",1,"forfait",1,null,200000,200000,404.3737060041408]
["Sous-total Kit Enquêteurs & Frais de Communication",{"$nulls":5},27103760,54800.23938923395]
[]
["5/- Transport"]
["5.1/- Location de véhicules des équipes ",24,"Cars",25.875,"jours",60000,37260000,75334.82142857143]
["5.2/- Carburant pour les véhicules des équipes ",24,"Cars",550,"litres",650,8580000,17347.63198757764]
["5.3/- Carburant pour les véhicules fournies par PAM  (supervision) ",3,"Cars",550,"litres",650,1072500,2168.453998447205]
["5.4/- Location de véhicules (supervision) ",3,"Cars",30,"jours",60000,5400000,10918.090062111802]
["5.5/- Carburant pour les véhicules loués  (supervision) ",3,"Cars",550,"litres",652,1075800,2175.126164596273]
["Sous-total  Transport",{"$nulls":5},53388300,107944.12364130435]
[]
["6/- Saisie/Traitement/Apurement des données "]
["6.1- Nettoyage/Apurement & Consolidation ",2,"Clerks",6,"jours",20000,240000,485.24844720496895,240000]
["Sous-total Nettoyage/Apurement données",{"$nulls":5},240000,485.24844720496895]
[]
["7/- Analyses données, Rédaction du rapport & autres coûts"]
["7.1/- Appui ODD","DSA",null,1,null,7627469.249999999,7627469.249999999,15421.74004027562]
["7.2/- Appui Formation PDA/Tablette","DSA",null,1,null,3211566,3211566,6493.364227484472]
["7.3/- Analyse de données et rédaction du rapport","Salaire consultant ou Rémunération TDYers",null,1,null,23123275.2,23123275.2,47339.2224378882]
["7.4/- Participation INSAE/MAEP Analyse de données et rédaction du rapport","Forfait ",null,1,1,2000000,2000000,4043.737060041408,2000000,null,null,"AVEC L'implication du DPP/MAEP"]
["7.5/- Rapport (publication/ édition)",null,null,150,"Copies",15000,2250000,4549.204192546584]
["7.6/- Résumé sommaire & dépliants (publication) ",null,null,250,"Copies",2000,500000,1010.934265010352]
["6.7/- Session de validation résultats préliminaies et options de réponses",25,null,1,null,10000,250000,505.467132505176,250000]
["6.8/- Session d'étude des options de réponses",50,null,1,null,null,1560000,3154.1149068322984]
["7.8/- Atelier national de présentation/dissémination du rapport",1,null,1,null,2000000,2000000,4043.737060041408,2000000]
["Sous-total Analyses données, Rédaction du rapport & autres Coûts",{"$nulls":5},42522310.45,86561.52132262554]
[{"$nulls":8},57860000]
["TOTAL (sans 10% INSAE)",{"$nulls":4},"F.CFA",207114370.45,419345.0277279051,{"$nulls":5},0]
["8-/ Frais administratifs INSAE (12%)",{"$nulls":5},6943200,null,6943200]
["TOTAL AGVSA",{"$nulls":4},"F.CFA",214057570.45,419345.0277279051,64803200]