{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Mode d'emploi","Fonctionnement","Calcul du prêt","Droit de mutation MTL","Valeur","1. Liste de documents","2. Informations de base","3. CSII - Immeubles et loyers","3. FISQ - Immeubles et loyers","4. Sources de financement","6. OPEX","5. CAPEX","7. OPEX- projections 15 ans","8. Objectifs sociaux","Détail des baux - réno","Amélioration énergétique","Calculateur Chauffez vert","Augmentation série 2 - réno","Réserve de rempl. - réno","PARAMÈTRES","RÉSUMÉ","ÉVOLUTION DES BAUX","Analyse de sensibilité","Amélioration_Énergétique"],"not_rendered":{"charts":0,"images":23,"macros":1,"external_links":0,"defined_names":18,"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":"Mode d'emploi","index":0,"n_rows":7,"n_cols":5,"rows_kept":7,"cut":false,"hidden":false,"merged":[[4,1,4,13],[6,1,6,13],[2,4,2,21]]}
[]
[]
[null,null,null,null,"FORMULAIRE D'ÉVALUATION DE PROJET (FEP) : MODE D'EMPLOI"]
[]
[null,"Mode d'emploi :"]
[null,"1 - *Télécharger le fichier excel sur votre ordinateur. Ne pas modifier l'excel directement dans le Sharepoint."]
[null,"2 - Activer les macros de votre fichier en suivant les instructions : https://support.microsoft.com/fr-fr/topic/une-macro-potentiellement-dangereuse-a-%C3%A9t%C3%A9-bloqu%C3%A9e-0952faa0-37e7-4316-b61d-5b5ed6024216"]

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

{"sheet":"Calcul du prêt","index":2,"n_rows":48,"n_cols":13,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["Demande de financement au FISQ ET FAS -SOUS TOUTE RÉSERVE-"]
["Demandeur/Acquéreur :"]
["Propriétaire/Vendeur:"]
["Date",null,"2023-03-28",null,null,"**coût estimé (s'il y lieu)"]
["Valeur marchande (terrain et immeuble)",null,null,null,null,100000,"**"]
["Dépenses d'achat",null,null,null,"Coûts révisés"]
["Coût d'acquisition ",null,null,"TX",90000,"**"]
["Droit de mutation",null,null,"NTX",{"$f":"'Droit de mutation MTL'!F14","v":633.995},"**"]
["Certificat de localisation",null,null,"TX",0,"**","Déjà obtenu"]
["Notaire ",null,null,"TX",0,"**","Acte de vente"]
["Assurances",null,null,"NTX",0,"**","12 mois"]
["Taxes municipales & scolaires",null,null,"NTX",0,"**"]
["Frais d'exploitation",null,null,"TX",0,"**","800$ hydro + 600$ Énergir*12mois"]
["Frais expertise développement",null,null,null,0,null,"Honoraires des professionnels pour développ."]
["Étude environnementale ",null,null,"TX",0,"**"]
["Frais FAS (Initiative)",null,null,"TX",0,"**"]
[]
["Sous total nécessaire pour l'Achat",null,null,null,{"$f":"SUM(E7:E16)","v":90633.994999999995}]
[]
["TPS",0.05,0,null,{"$f":"SUMIF($D$7:$D$16,\"TX\",$E$7:$E$16)*(B20*C20)","v":0},"**"]
["TVQ",9.9750000000000005E-2,0,null,{"$f":"SUMIF($D$7:$D$16,\"TX\",$E$7:$E$16)*(B21*C21)","v":0},"**"]
["Total des frais d'achat (estimé)",null,null,null,{"$f":"SUM(E18:E21)","v":90633.994999999995},null,null,null,"Coût acquisition",{"$f":"E22-E23-E24","v":90633.994999999995}]
["Dépôt/Prêt démarrage/Autres",null,null,null,{"$f":"'4. Sources de financement'!F7","v":0},"**","400k$ subvention VDM+35k$ don",null,"Déboursé du prêt",{"$f":"SUM(J24:J25)","v":90634}]
["Balance de vente",null,null,"NTX",{"$f":"'4. Sources de financement'!F8","v":0},null,null,null,"Prêt FAQ",{"$f":"E38*K24","v":90634},1]
[null,null,null,null,null,null,null,null,"Prêt FAS",{"$f":"E22*K25","v":0},0]
["Total emprunt demandé",null,null,null,{"$f":"E22-E23-E24","v":90633.994999999995},null,null,null,"Total",{"$f":"J22-J23","v":-5.0000000046566129E-3}]
["Prêt FAQ (AGRTQ)",null,null,null,{"$f":"$E$26*K24","v":90633.994999999995}]
["Prêt FAS - IICGM (RISQ)",null,null,null,{"$f":"$E$26*K25","v":0}]
[]
["Prêt acquisition maximal",null,null,null,{"$f":"E37-(E37*$D40)/12*$C40-E37*C41","v":93000},null,null,null,"% de la JVM visée",0.9]
[null,null,null,null,null,null,null,null,{"$f":"J30&\" de la JVM\"","v":"0,9 de la JVM"},{"$f":"J30*F5","v":90000}]
["Balance d'achat à financer ",null,null,null,{"$f":"IF(E30-E26>=0,0,E26-E30)","v":0},"(3)* ",null,null,null,{"$f":"E30-J31","v":3000}]
[]
["Ratio prêt-valeur",null,null,null,{"$f":"IFERROR(E38/F5,0)","v":0.90634000000000003}]
[]
["Calcul des Prêts",null,null,null,null,null,null,null,"Calcul du Prêt FAS"]
["Montant maximum admissible/valeur marchande",null,null,null,{"$f":"IF(F5>D46,D46,F5)","v":100000},null,null,null,"Montant maximum admissible/valeur marchande",null,null,null,{"$f":"IF(N6>L47,L47,N6)","v":0}]
["Prêt acquisition",null,null,null,{"$f":"ROUND(IF(E26<E30,E26,E30),0.1)","v":90634},null,{"$f":"E27","v":90633.994999999995},null,"Prêt acquisition",null,null,null,{"$f":"ROUND(IF(M27<M31,M27,M31),0.1)","v":0}]
["Frais",null,"nb mois","taux (2)*",null,"Total intérêts + frais",{"$f":"(G38*D40)/12*12","v":5438.0396999999994},null,"Frais du prêt",null,"nb mois","taux (2)*"]
["Intérêts financement                   **",null,12,{"$f":"I47+2%","v":0.06},{"$f":"(E38*$D40)/12*$C40","v":5438.04},{"$f":"E40+E41+M42","v":6797.5499499999996},{"$f":"G39+E41","v":6344.3796499999989},null,"Intérêts financement                   **",null,{"$f":"C40","v":12},{"$f":"D40","v":0.06},{"$f":"(M38*$D41)/12*$C41","v":0}]
["Frais de gestion FISQ et Initiative",null,0.01,null,{"$f":"E27*$C41","v":906.33994999999993},null,null,null,"Frais de gestion FAS",null,1.4999999999999999E-2,null,{"$f":"K41*E38","v":1359.51}]
[null,null,null,null,null,null,null,null,"Frais de suivi annuel",null,5.0000000000000001E-3,null,{"$f":"E38*(K42*C40/12)","v":453.17}]
["Total à rembourser aux fonds",null,null,{"$f":"E43/F5","v":0.96978379949999993},{"$f":"E38+E40+E41","v":96978.379949999988},"(1)*",null,null,"Total à rembourser aux fonds",null,null,null,{"$f":"M38+M40+M41","v":1359.51}]
["Note:"]
["(1)* ","le montant doit être inférieur à l'évaluation marchande ou foncière (le plus haut des deux montants) "]
[null,"pour un maximun à rembourser de ",null,{"$f":"20000000*25%","v":5000000},"incluant les frais"]
["(2)* ","Taux en date du:","Suite à discussion","http://www.banqueducanada.ca/taux/taux-dinteret/obligations-canadiennes/",null,null,null,null,0.04]
["(3)* ","Balance autres financement  (voir calcul du prêt maximum admissible)"]

{"sheet":"Droit de mutation MTL","index":3,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":false,"merged":[[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[13,3,13,4]]}
[]
[null,"Montréal"]
[]
[null,"Tranche de la base d’imposition (2022)",null,"Taux","Montant de la tranche","Frais de mutation"]
[null,"De","À"]
[null,0,{"$f":"B7-1","v":53199},5.0000000000000001E-3,{"$f":"C6-B6","v":53199},{"$f":"IF((MIN(E6,($C$14-$B6))*D6)<=0,0,(MIN(E6,($C$14-$B6))*D6))","v":265.995}]
[null,53200,{"$f":"B8-1","v":266199},0.01,212999,368]
[null,266200,{"$f":"B9-1","v":532299},1.4999999999999999E-2,266099,0]
[null,532300,{"$f":"B10-1","v":1064599},0.02,532299,0]
[null,1064600,{"$f":"2059000-1","v":2058999},2.5000000000000001E-2,994399,0]
[null,2059000,{"$f":"3000000-1","v":2999999},3.5000000000000003E-2,940999,0]
[null,3000000,{"$f":"IF(C14>B12,C14,\"+ 3 000 000,00 $\")","v":"+ 3 000 000,00 $"},0.04,{"$f":"IFERROR(C12-B12,0)","v":0},{"$f":"IFERROR(IF((MIN(E12,($C$14-$B12))*D12)<=0,0,(MIN(E12,($C$14-$B12))*D12)),0)","v":0}]
[]
[null,"Prix de vente",{"$f":"'Calcul du prêt'!E7","v":90000},"TOTAL FRAIS",null,{"$f":"SUM(F6:F12)","v":633.995}]

{"sheet":"Valeur","index":4,"n_rows":35,"n_cols":9,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["FONDS D'ACQUISITION QUÉBCOIS SEC"]
["NOM DU PROJET"]
["Ajustement de la juste valeur marchande"]
[]
[null,null,null,null,"Description",null,"Montant",null,"Source et commentaires"]
[]
[null,null,null,null,"Valeur marchande:",null,100000]
[]
[null,null,null,null,"Ajustement - Démolition et enlèvement de l'asphalte:",null,15000]
[]
[null,null,null,null,"Ajustement - Démolition - Matières dangeureuses:",null,0]
[]
[null,null,null,null,"Ajustement - Réhabilitation des sols:",null,10000]
[]
[null,null,null,null,"Ajustement - Contributions aux fins de parcs:",null,0]
[]
[null,null,null,null,"Ajustement - Autres:",null,0]
[]
[null,null,null,null,"Total:",null,{"$f":"G7-SUM(G9:G17)","v":75000}]
[]
[]
[]
[]
["Hypothèse de redéveloppement:"]
[]
[null,"Superficie du terrain: ",0,"pi.ca."]
[null,"Superificie par lot:",{"$f":"C26","v":0},"pi.ca."]
[null,"Max d'implantation:",0]
[null,"Superifice au sol:",null,"pi.ca."]
[null,"Superficie totale du bâtiment:",{"$f":"C29*10","v":0},"pi.ca."]
[null,"Superficie aires communes:",{"$f":"C30*0.2","v":0}]
[null,"Superficie logements:"]
[null,"Nombre de logements:"]
[null,"Superficie par logement:",null,"pi.ca."]
[null,"Densité (ISP):"]

{"sheet":"1. Liste de documents","index":5,"n_rows":48,"n_cols":8,"rows_kept":48,"cut":false,"hidden":false,"merged":[[2,1,2,5],[44,4,46,4],[44,3,46,3],[44,2,46,2],[44,1,46,1],[21,3,22,3],[30,4,31,4],[39,1,41,1],[39,3,41,3],[39,4,41,4],[30,1,31,1],[27,1,28,1],[24,1,25,1],[21,1,23,1],[21,4,23,4],[24,4,25,4],[39,2,41,2],[12,1,15,1],[5,5,8,5],[12,5,15,5],[18,5,20,5],[5,1,8,1],[18,1,20,1],[18,4,20,4],[12,4,15,4],[5,4,8,4]]}
[]
[null,{"$f":"IF('2. Informations de base'!C7=0,\"NOM DU PROJET\",'2. Informations de base'!C7)","v":"NOM DU PROJET"}]
[null,{"$f":"+\"Liste des documents pour \"&'2. Informations de base'!$B$3&\"\"","v":"Liste des documents pour Fonds Immosocial Québec"}]
[]
[null,"Liste de documents à fournir",null,"Statut","Priorité","Notes",null,"Liens clés"]
[null,1,"Présentation:",null,"Élevé",null,null,"Fonds Immosocial"]
[null,null," - Description de l'organisme",null,null,null,null,"Fonds Immosocial - Guide du demandeur"]
[null,null," - Description du projet",null,null,null,null,"Fonds Immosocial - Modèles"]
[null,null," - Justification de la demande",null,null,null,null,"Fonds CSII"]
[null,2,"Échéanciers",null,"Élevé",null,null,"Fonds CSII - Guide du demandeur"]
[null,3,"Promesse d'achat / acte de vente",null,"Élevé",null,null,"Fonds CSII - Modèles"]
[null,4,"Évaluation de la valeur marchande",null,"Élevé"]
[null,5,"Évaluation environnementale, phase I",null,"Élevé"]
[null,null,"Évaluation environnementale, phase II (au besoin)"]
[null,null,"Rénovation: évaluation des matières dangereuses dans le(s) bâtiment(s)"]
[null,null,"Estimation du coût de décontamination (au besoin)"]
[null,6,"Budget d'acquisition (outil calcul du prêt, voir le modèle en ligne)",null,"Élevé"]
[null,7,"Montage financier long terme (outil en ligne)",null,"Élevé"]
[null,8,"Lettres:",null,"Élevé",null,null,{"$f":"'2. Informations de base'!B3","v":"Fonds Immosocial Québec"}]
[null,null," - Lettre d'intérêt ou d'engagement pour le financement"]
[null,null," - Lettres d'appui pour le projet (s'il y a lieu)"]
[null,9,"Soumission de l'entrepreneur choisi (si possible); OU",null,"Moyenne","Numéro d’enregistrement:"]
[null,null,"Estimation du coût de construction (classe C minimum); ET"]
[null,null,"Numéro RBQ de l'entrepreneur général et les sous-traitants"]
[null,10,"Baux signés (si possible)",null,"Moyenne"]
[null,null,"Avis de renouvellement (s'il y a lieu et si possible)"]
[null,11,"Rôle d'évaluation foncière",null,"Moyenne"]
[null,12,"Comptes de taxes foncières (si possible)",null,"Moyenne"]
[null,null,"Compte de taxes scolaires (si possible)",null,"Moyenne"]
[null,13,"Plans d'architecture",null,"Moyenne"]
[null,14,"Construction neuve/agrandissement: Étude géotechnique",null,"Moyenne"]
[null,null,"Rénovation/agrandissement: Bilan de santé de l'immeuble"]
[null,15,"Lettres patentes de l'organisme et amendés",null,"Faible"]
[null,16,"États financiers certifiés (2 dernières années si possible)",null,"Faible"]
[null,17,"Résolution de l'organisme (modèle en ligne)",null,"Faible"]
[null,18,"Consentement pour l'enquête de crédit (modèle en ligne)",null,"Faible"]
[null,19,"Consentement pour la vérification des antécédents criminels (fomulaire en ligne)",null,"Faible"]
[null,20,"Déclaration pour conflits d'intérêts",null,"Faible"]
[null,21,"Confirmation de vérification de projet (formulaire en ligne)",null,"Faible"]
[null,22,"Bilan social",null,"Faible","Organisme porteur: chaque membre du C.A. et leur date de naissance"]
[null,null,null,null,null,"Entrepreneurs et sous-traitants: noms des entreprises\n(voir 9. Numéro RBQ de l'entrepreneur et les sous-traitants)"]
[null,null,null,null,null,"Vendeur(s) de l'immeuble: nom du vendeur"]
[null,23,"Certificat de localisation",null,"Faible"]
[null,24,"Rapport sur les titres",null,"Faible"]
[null,25,"Désignation des gestionnaires immobiliers\n(indiquer dans la colonne « Notes » à droite)",null,"Faible","Option 1:"]
[null,null,null,null,null,"Option 2: "]
[null,null,null,null,null,"Option 3: "]
[null,26,"CSII seulement: Rapport de modélisation de la consommation d’énergie ",null,"Faible"]

{"sheet":"2. Informations de base","index":6,"n_rows":39,"n_cols":3,"rows_kept":39,"cut":false,"hidden":false,"merged":[[31,1,31,2],[5,1,5,2],[26,1,26,2],[17,1,17,2],[2,1,2,2]]}
[]
[null,"Version 1, mai 2023"]
[null,"Fonds Immosocial Québec"]
[null,"Informations de base"]
[null,"Cet outil réservé exclusivement aux membres de l'AGRTQ"]
[null,"Détails du projet"]
[null,"Nom du projet"]
[null,"Adresse(s) civique"]
[null,"Municipalité"]
[null,"Quartier ou arrondissement (s'il y a lieu)"]
[null,"Numéro(s) de lot(s)"]
[null,"Clientèle visée"]
[null,"Type de projet"]
[null,"Nombre d'unités",{"$f":"IF(B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!G42,(IF(B3=\"Fonds Immosocial Québec\",'3. FISQ - Immeubles et loyers'!H41,(IF(B3=\"Sélectionner le nom du fonds\",\"\")))))","v":0}]
[null,"Amélioration de la performance énergétique du bâtiment\n(consommation d'énergie et emissions de GES)"]
[null,"Politique de sélection des locataires priorisant les familles"]
[]
[null,"Porteur du projet"]
[null,"Nom de l'organisme bénéficiaire"]
[null,"Représentant du groupe"]
[null,"Courriel du représentant"]
[null,"Statut légal de l'organisme"]
[null,"Adresse du siège social "]
[null,"Président(e) du groupe"]
[null,"Nombre de membres (C.A. et A.G.)"]
[]
[null,"Groupe de ressources techniques "]
[null,"Nom du GRT ou de l'organisme accompagnateur"]
[null,"Nom de la personne ressource "]
[null,"Courriel de la personne ressource"]
[]
[null,"Dates importantes"]
[null,"Acquisition (AAAA-MM-JJ)"]
[null,"Date de début du prêt (AAAA-MM-JJ)"]
[null,"Début des travaux prévu (AAAA-MM-JJ)"]
[null,"Fin des travaux prévue (AAAA-MM-JJ)"]
[null,"Durée de travaux",{"$f":"IFERROR(IF(DATEDIF(C35,C36,\"m\")=0,\"\",DATEDIF(C35,C36,\"m\")),\"\")","v":""}]
[null,"Date d'emménagement des locataires (AAAA-MM-JJ)"]
[null,"Présente analyse (AAAA-MM-JJ)"]

{"sheet":"3. CSII - Immeubles et loyers","index":7,"n_rows":95,"n_cols":16,"rows_kept":95,"cut":false,"hidden":true,"merged":[[5,10,5,11],[6,10,6,11],[7,10,7,11],[10,5,10,6],[11,5,11,6],[13,7,13,8],[10,7,10,8],[11,7,11,8],[12,7,12,8],[12,5,12,6],[13,5,13,6],[86,2,86,3],[86,0,86,1],[21,1,21,3],[44,0,44,1],[44,2,44,3],[56,0,56,1],[56,2,56,3],[30,0,31,1],[66,0,66,1],[66,2,66,3],[76,0,76,1],[76,2,76,3],[22,9,22,10],[25,9,25,10],[26,9,26,10],[86,11,86,15],[44,5,44,9],[86,5,86,9],[76,5,76,9],[66,5,66,9],[56,5,56,9],[76,11,76,15],[66,11,66,15],[54,5,54,8],[44,11,44,15],[56,11,56,15],[29,5,30,5],[39,14,39,15],[15,5,16,5],[15,6,15,14],[20,9,20,10],[21,9,21,10],[16,9,16,10],[17,9,17,10],[18,9,18,10],[19,9,19,10],[32,14,32,15],[35,14,35,15],[36,14,36,15],[37,14,37,15],[23,9,23,10],[27,9,27,10],[24,9,24,10],[30,9,30,10],[33,14,33,15],[34,14,34,15],[40,14,40,15],[38,14,38,15],[41,14,41,15],[29,6,29,15],[39,9,39,10],[40,9,40,10],[41,9,41,10],[36,9,36,10],[31,9,31,10],[37,9,37,10],[38,9,38,10],[32,9,32,10],[33,9,33,10],[34,9,34,10],[30,14,30,15],[35,9,35,10]]}
[]
[null,null,null,null,null,{"$f":"IF('2. Informations de base'!C7=0,\"NOM DU PROJET\",'2. Informations de base'!C7)","v":"NOM DU PROJET"}]
[null,null,null,null,null,"Capital social d'investissement immobilier, Immeubles et loyers"]
[]
[null,null,null,null,null,"INFORMATIONS - LOGEMENTS"]
[null,null,null,null,null,"Référence d'abordabilité","chambre",null,"Référence d'abordabilité",4.5]
[null,null,null,null,null,"Référence d'abordabilité","studio",null,"Référence d'abordabilité",5.5]
[null,null,null,null,null,"Référence d'abordabilité",3.5,null,"Référence d'abordabilité",6.5]
[]
["Typologie","# unités","Loyer prévu (services INCLUS)","Services",null,"INFORMATIONS - DIVERS"]
["Chambre",{"$f":"SUMIF($F$47:$F$51,$A11,$G$47:$G$51)+SUMIF($L$47:$L$51,$A11,$M$47:$M$51)+SUMIF($F$59:$F$63,$A11,$G$59:$G$63)+SUMIF($L$59:$L$63,$A11,$M$59:$M$63)+SUMIF($F$69:$F$73,$A11,$G$69:$G$73)+SUMIF($L$69:$L$73,$A11,$M$69:$M$73)+SUMIF($F$79:$F$83,$A11,$G$79:$G$83)+SUMIF($L$79:$L$83,$A11,$M$79:$M$83)+SUMIF($F$89:$F$93,$A11,$G$89:$G$93)+SUMIF($L$89:$L$93,$A11,$M$89:$M$93)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$47:$F$51=$A11,$H$47:$H$51*$G$47:$G$51))+SUMPRODUCT(IF($L$47:$L$51=$A11,$N$47:$N$51*$M$47:$M$51))+SUMPRODUCT(IF($F$59:$F$63=$A11,$H$59:$H$63*$G$59:$G$63))+SUMPRODUCT(IF($L$59:$L$63=$A11,$N$59:$N$63*M$59:$M$63))+SUMPRODUCT(IF($F$69:$F$73=$A11,$H$69:$H$73*$G$69:$G$73))+SUMPRODUCT(IF($L$69:$L$73=$A11,$N$69:$N$73*$M$69:$M$73))+SUMPRODUCT(IF($F$79:$F$83=$A11,$H$79:$H$83*$G$79:$G$83))+SUMPRODUCT(IF($L$79:$L$83=$A11,$N$79:$N$83*$M$79:$M$83)+SUMPRODUCT(IF($F$89:$F$93=$A11,$H$89:$H$93*$G$89:$G$93))+SUMPRODUCT(IF($L$89:$L$93=$A11,$N$89:$N$93*$M$89:$M$93))))/$B11,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$47:$F$51=$A11,$I$47:$I$51*$G$47:$G$51))+SUMPRODUCT(IF($L$47:$L$51=$A11,$O$47:$O$51*$M$47:$M$51))+SUMPRODUCT(IF($F$59:$F$63=$A11,$I$59:$I$63*$G$59:$G$63))+SUMPRODUCT(IF($L$59:$L$63=$A11,$O$59:$O$63*$M$59:N$63))+SUMPRODUCT(IF($F$69:$F$73=$A11,$I$69:$I$73*$G$69:$G$73))+SUMPRODUCT(IF($L$69:$L$73=$A11,$O$69:$O$73*$M$69:$M$73))+SUMPRODUCT(IF($F$79:$F$83=$A11,$I$79:$I$83*$G$79:$G$83))+SUMPRODUCT(IF($L$79:$L$83=$A11,$O$79:$O$83*$M$79:$M$83)+SUMPRODUCT(IF($F$89:$F$93=$A11,$I$89:$I$93*$G$89:$G$93))+SUMPRODUCT(IF($L$89:$L$93=$A11,$O$89:$O$93*$M$89:$M$93))))/$B11,0)","v":0},null,"% max. du loyer payé par PSL (à titre indicatif) "]
["Studio",0,{"$f":"IFERROR((SUMPRODUCT(IF($F$47:$F$51=$A12,$H$47:$H$51*$G$47:$G$51))+SUMPRODUCT(IF($L$47:$L$51=$A12,$N$47:$N$51*$M$47:$M$51))+SUMPRODUCT(IF($F$59:$F$63=$A12,$H$59:$H$63*$G$59:$G$63))+SUMPRODUCT(IF($L$59:$L$63=$A12,$N$59:$N$63*M$59:$M$63))+SUMPRODUCT(IF($F$69:$F$73=$A12,$H$69:$H$73*$G$69:$G$73))+SUMPRODUCT(IF($L$69:$L$73=$A12,$N$69:$N$73*$M$69:$M$73))+SUMPRODUCT(IF($F$79:$F$83=$A12,$H$79:$H$83*$G$79:$G$83))+SUMPRODUCT(IF($L$79:$L$83=$A12,$N$79:$N$83*$M$79:$M$83)+SUMPRODUCT(IF($F$89:$F$93=$A12,$H$89:$H$93*$G$89:$G$93))+SUMPRODUCT(IF($L$89:$L$93=$A12,$N$89:$N$93*$M$89:$M$93))))/B12,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$47:$F$51=$A12,$I$47:$I$51*$G$47:$G$51))+SUMPRODUCT(IF($L$47:$L$51=$A12,$O$47:$O$51*$M$47:$M$51))+SUMPRODUCT(IF($F$59:$F$63=$A12,$I$59:$I$63*$G$59:$G$63))+SUMPRODUCT(IF($L$59:$L$63=$A12,$O$59:$O$63*$M$59:N$63))+SUMPRODUCT(IF($F$69:$F$73=$A12,$I$69:$I$73*$G$69:$G$73))+SUMPRODUCT(IF($L$69:$L$73=$A12,$O$69:$O$73*$M$69:$M$73))+SUMPRODUCT(IF($F$79:$F$83=$A12,$I$79:$I$83*$G$79:$G$83))+SUMPRODUCT(IF($L$79:$L$83=$A12,$O$79:$O$83*$M$79:$M$83)+SUMPRODUCT(IF($F$89:$F$93=$A12,$I$89:$I$93*$G$89:$G$93))+SUMPRODUCT(IF($L$89:$L$93=$A12,$O$89:$O$93*$M$89:$M$93))))/$B12,0)","v":0},null,"Locataires existants?"]
[3.5,0,{"$f":"IFERROR((SUMPRODUCT(IF($F$47:$F$51=$A13,$H$47:$H$51*$G$47:$G$51))+SUMPRODUCT(IF($L$47:$L$51=$A13,$N$47:$N$51*$M$47:$M$51))+SUMPRODUCT(IF($F$59:$F$63=$A13,$H$59:$H$63*$G$59:$G$63))+SUMPRODUCT(IF($L$59:$L$63=$A13,$N$59:$N$63*M$59:$M$63))+SUMPRODUCT(IF($F$69:$F$73=$A13,$H$69:$H$73*$G$69:$G$73))+SUMPRODUCT(IF($L$69:$L$73=$A13,$N$69:$N$73*$M$69:$M$73))+SUMPRODUCT(IF($F$79:$F$83=$A13,$H$79:$H$83*$G$79:$G$83))+SUMPRODUCT(IF($L$79:$L$83=$A13,$N$79:$N$83*$M$79:$M$83)+SUMPRODUCT(IF($F$89:$F$93=$A13,$H$89:$H$93*$G$89:$G$93))+SUMPRODUCT(IF($L$89:$L$93=$A13,$N$89:$N$93*$M$89:$M$93))))/B13,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$47:$F$51=$A13,$I$47:$I$51*$G$47:$G$51))+SUMPRODUCT(IF($L$47:$L$51=$A13,$O$47:$O$51*$M$47:$M$51))+SUMPRODUCT(IF($F$59:$F$63=$A13,$I$59:$I$63*$G$59:$G$63))+SUMPRODUCT(IF($L$59:$L$63=$A13,$O$59:$O$63*$M$59:N$63))+SUMPRODUCT(IF($F$69:$F$73=$A13,$I$69:$I$73*$G$69:$G$73))+SUMPRODUCT(IF($L$69:$L$73=$A13,$O$69:$O$73*$M$69:$M$73))+SUMPRODUCT(IF($F$79:$F$83=$A13,$I$79:$I$83*$G$79:$G$83))+SUMPRODUCT(IF($L$79:$L$83=$A13,$O$79:$O$83*$M$79:$M$83)+SUMPRODUCT(IF($F$89:$F$93=$A13,$I$89:$I$93*$G$89:$G$93))+SUMPRODUCT(IF($L$89:$L$93=$A13,$O$89:$O$93*$M$89:$M$93))))/$B13,0)","v":0},null,"Taux d'innocupation à l'achat"]
[4.5,0,{"$f":"IFERROR((SUMPRODUCT(IF($F$47:$F$51=$A14,$H$47:$H$51*$G$47:$G$51))+SUMPRODUCT(IF($L$47:$L$51=$A14,$N$47:$N$51*$M$47:$M$51))+SUMPRODUCT(IF($F$59:$F$63=$A14,$H$59:$H$63*$G$59:$G$63))+SUMPRODUCT(IF($L$59:$L$63=$A14,$N$59:$N$63*M$59:$M$63))+SUMPRODUCT(IF($F$69:$F$73=$A14,$H$69:$H$73*$G$69:$G$73))+SUMPRODUCT(IF($L$69:$L$73=$A14,$N$69:$N$73*$M$69:$M$73))+SUMPRODUCT(IF($F$79:$F$83=$A14,$H$79:$H$83*$G$79:$G$83))+SUMPRODUCT(IF($L$79:$L$83=$A14,$N$79:$N$83*$M$79:$M$83)+SUMPRODUCT(IF($F$89:$F$93=$A14,$H$89:$H$93*$G$89:$G$93))+SUMPRODUCT(IF($L$89:$L$93=$A14,$N$89:$N$93*$M$89:$M$93))))/B14,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$47:$F$51=$A14,$I$47:$I$51*$G$47:$G$51))+SUMPRODUCT(IF($L$47:$L$51=$A14,$O$47:$O$51*$M$47:$M$51))+SUMPRODUCT(IF($F$59:$F$63=$A14,$I$59:$I$63*$G$59:$G$63))+SUMPRODUCT(IF($L$59:$L$63=$A14,$O$59:$O$63*$M$59:N$63))+SUMPRODUCT(IF($F$69:$F$73=$A14,$I$69:$I$73*$G$69:$G$73))+SUMPRODUCT(IF($L$69:$L$73=$A14,$O$69:$O$73*$M$69:$M$73))+SUMPRODUCT(IF($F$79:$F$83=$A14,$I$79:$I$83*$G$79:$G$83))+SUMPRODUCT(IF($L$79:$L$83=$A14,$O$79:$O$83*$M$79:$M$83)+SUMPRODUCT(IF($F$89:$F$93=$A14,$I$89:$I$93*$G$89:$G$93))+SUMPRODUCT(IF($L$89:$L$93=$A14,$O$89:$O$93*$M$89:$M$93))))/$B14,0)","v":0},null,"Référence d'abordabilité"]
[5.5,0,{"$f":"IFERROR((SUMPRODUCT(IF($F$47:$F$51=$A15,$H$47:$H$51*$G$47:$G$51))+SUMPRODUCT(IF($L$47:$L$51=$A15,$N$47:$N$51*$M$47:$M$51))+SUMPRODUCT(IF($F$59:$F$63=$A15,$H$59:$H$63*$G$59:$G$63))+SUMPRODUCT(IF($L$59:$L$63=$A15,$N$59:$N$63*M$59:$M$63))+SUMPRODUCT(IF($F$69:$F$73=$A15,$H$69:$H$73*$G$69:$G$73))+SUMPRODUCT(IF($L$69:$L$73=$A15,$N$69:$N$73*$M$69:$M$73))+SUMPRODUCT(IF($F$79:$F$83=$A15,$H$79:$H$83*$G$79:$G$83))+SUMPRODUCT(IF($L$79:$L$83=$A15,$N$79:$N$83*$M$79:$M$83)+SUMPRODUCT(IF($F$89:$F$93=$A15,$H$89:$H$93*$G$89:$G$93))+SUMPRODUCT(IF($L$89:$L$93=$A15,$N$89:$N$93*$M$89:$M$93))))/B15,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$47:$F$51=$A15,$I$47:$I$51*$G$47:$G$51))+SUMPRODUCT(IF($L$47:$L$51=$A15,$O$47:$O$51*$M$47:$M$51))+SUMPRODUCT(IF($F$59:$F$63=$A15,$I$59:$I$63*$G$59:$G$63))+SUMPRODUCT(IF($L$59:$L$63=$A15,$O$59:$O$63*$M$59:N$63))+SUMPRODUCT(IF($F$69:$F$73=$A15,$I$69:$I$73*$G$69:$G$73))+SUMPRODUCT(IF($L$69:$L$73=$A15,$O$69:$O$73*$M$69:$M$73))+SUMPRODUCT(IF($F$79:$F$83=$A15,$I$79:$I$83*$G$79:$G$83))+SUMPRODUCT(IF($L$79:$L$83=$A15,$O$79:$O$83*$M$79:$M$83)+SUMPRODUCT(IF($F$89:$F$93=$A15,$I$89:$I$93*$G$89:$G$93))+SUMPRODUCT(IF($L$89:$L$93=$A15,$O$89:$O$93*$M$89:$M$93))))/$B15,0)","v":0}]
[6.5,0,{"$f":"IFERROR((SUMPRODUCT(IF($F$47:$F$51=$A16,$H$47:$H$51*$G$47:$G$51))+SUMPRODUCT(IF($L$47:$L$51=$A16,$N$47:$N$51*$M$47:$M$51))+SUMPRODUCT(IF($F$59:$F$63=$A16,$H$59:$H$63*$G$59:$G$63))+SUMPRODUCT(IF($L$59:$L$63=$A16,$N$59:$N$63*M$59:$M$63))+SUMPRODUCT(IF($F$69:$F$73=$A16,$H$69:$H$73*$G$69:$G$73))+SUMPRODUCT(IF($L$69:$L$73=$A16,$N$69:$N$73*$M$69:$M$73))+SUMPRODUCT(IF($F$79:$F$83=$A16,$H$79:$H$83*$G$79:$G$83))+SUMPRODUCT(IF($L$79:$L$83=$A16,$N$79:$N$83*$M$79:$M$83)+SUMPRODUCT(IF($F$89:$F$93=$A16,$H$89:$H$93*$G$89:$G$93))+SUMPRODUCT(IF($L$89:$L$93=$A16,$N$89:$N$93*$M$89:$M$93))))/B16,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$47:$F$51=$A16,$I$47:$I$51*$G$47:$G$51))+SUMPRODUCT(IF($L$47:$L$51=$A16,$O$47:$O$51*$M$47:$M$51))+SUMPRODUCT(IF($F$59:$F$63=$A16,$I$59:$I$63*$G$59:$G$63))+SUMPRODUCT(IF($L$59:$L$63=$A16,$O$59:$O$63*$M$59:N$63))+SUMPRODUCT(IF($F$69:$F$73=$A16,$I$69:$I$73*$G$69:$G$73))+SUMPRODUCT(IF($L$69:$L$73=$A16,$O$69:$O$73*$M$69:$M$73))+SUMPRODUCT(IF($F$79:$F$83=$A16,$I$79:$I$83*$G$79:$G$83))+SUMPRODUCT(IF($L$79:$L$83=$A16,$O$79:$O$83*$M$79:$M$83)+SUMPRODUCT(IF($F$89:$F$93=$A16,$I$89:$I$93*$G$89:$G$93))+SUMPRODUCT(IF($L$89:$L$93=$A16,$O$89:$O$93*$M$89:$M$93))))/$B16,0)","v":0},null,"Adresses des immeubles ","IMMEUBLES"]
["Espace commercial",0,{"$f":"IFERROR((SUMPRODUCT(IF($F$47:$F$51=$A17,$H$47:$H$51*$G$47:$G$51))+SUMPRODUCT(IF($L$47:$L$51=$A17,$N$47:$N$51*$M$47:$M$51))+SUMPRODUCT(IF($F$59:$F$63=$A17,$H$59:$H$63*$G$59:$G$63))+SUMPRODUCT(IF($L$59:$L$63=$A17,$N$59:$N$63*M$59:$M$63))+SUMPRODUCT(IF($F$69:$F$73=$A17,$H$69:$H$73*$G$69:$G$73))+SUMPRODUCT(IF($L$69:$L$73=$A17,$N$69:$N$73*$M$69:$M$73))+SUMPRODUCT(IF($F$79:$F$83=$A17,$H$79:$H$83*$G$79:$G$83))+SUMPRODUCT(IF($L$79:$L$83=$A17,$N$79:$N$83*$M$79:$M$83)+SUMPRODUCT(IF($F$89:$F$93=$A17,$H$89:$H$93*$G$89:$G$93))+SUMPRODUCT(IF($L$89:$L$93=$A17,$N$89:$N$93*$M$89:$M$93))))/B17,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$47:$F$51=$A17,$I$47:$I$51*$G$47:$G$51))+SUMPRODUCT(IF($L$47:$L$51=$A17,$O$47:$O$51*$M$47:$M$51))+SUMPRODUCT(IF($F$59:$F$63=$A17,$I$59:$I$63*$G$59:$G$63))+SUMPRODUCT(IF($L$59:$L$63=$A17,$O$59:$O$63*$M$59:N$63))+SUMPRODUCT(IF($F$69:$F$73=$A17,$I$69:$I$73*$G$69:$G$73))+SUMPRODUCT(IF($L$69:$L$73=$A17,$O$69:$O$73*$M$69:$M$73))+SUMPRODUCT(IF($F$79:$F$83=$A17,$I$79:$I$83*$G$79:$G$83))+SUMPRODUCT(IF($L$79:$L$83=$A17,$O$79:$O$83*$M$79:$M$83)+SUMPRODUCT(IF($F$89:$F$93=$A17,$I$89:$I$93*$G$89:$G$93))+SUMPRODUCT(IF($L$89:$L$93=$A17,$O$89:$O$93*$M$89:$M$93))))/$B17,0)","v":0},null,null,"Superficie du terrain (pi²)","Superficie du bâtiment (pi²)","Superficie résidentielle (pi²)","Superficie commerciale (pi²)",null,"Évaluation foncière $","Valeur marchande $","Prix d'acquisition $","Transport en commun"]
[null,null,null,null,null,"[Adresse immeuble 1]"]
[null,null,null,null,null,"[Adresse immeuble 2]"]
[null,null,null,null,null,"[Adresse immeuble 3]"]
[null,null,null,null,null,"[Adresse immeuble 4]"]
[null,"Critère proportion résidentielle",null,null,null,"[Adresse immeuble 5]"]
[null,"Commercial","Max. pi2",0.2,null,"[Adresse immeuble 6]"]
[null,null,"Superf. prévu",{"$f":"IFERROR(J28/(J28+I28),0)","v":0},null,"[Adresse immeuble 7]"]
[null,null,null,0.2,null,"[Adresse immeuble 8]"]
[null,"Résidentiel","Min. pi2",0.8,null,"[Adresse immeuble 9]"]
[null,null,"Superf. prévu",{"$f":"IFERROR(I28/(I28+J28),0)","v":0},null,"[Adresse immeuble 10]"]
[null,null,null,null,null,"Total",{"$f":"SUM(G18:G27)","v":0},0,0,{"$f":"SUM(J18:J27)","v":0},null,{"$f":"SUM(L18:L27)","v":0},{"$f":"SUM(M18:M27)","v":0},{"$f":"SUM(N18:N27)","v":0}]
[]
[null,null,null,null,null,"Adresses des immeubles ","UNITÉS RÉSIDENTIELLES"]
["Revenus des loyers potentiels selon la référence d'abordabilité",null,null,null,null,null,"Nbre unités totales","Nbre unités abordables","% unités abordables","Nbre unités accessibles",null,"% unités accessibles","Nbre unités PSL","% unités PSL","Description des services inclus"]
[null,null,null,null,null,{"$f":"$F$18","v":"[Adresse immeuble 1]"},{"$f":"G52","v":0},{"$f":"$B52","v":0},{"$f":"IFERROR(ROUNDDOWN((H32/G32),-1),\"0,00%\")","v":"0,00%"},null,null,{"$f":"IFERROR(J32/G32,0)","v":0},null,{"$f":"IFERROR(M32/G32,0)","v":0}]
[{"$f":"A45","v":"[Adresse immeuble 1]"},{"$f":"SUMPRODUCT(G47:G51,J47:J51)","v":0},null,null,null,{"$f":"$F$19","v":"[Adresse immeuble 2]"},{"$f":"M52","v":0},{"$f":"$D52","v":0},{"$f":"IFERROR(H33/G33,\"0,00%\")","v":"0,00%"},null,null,{"$f":"IFERROR(J33/G33,0)","v":0},null,0]
[{"$f":"C45","v":"[Adresse immeuble 2]"},{"$f":"SUMPRODUCT(M47:M51,P47:P51)","v":0},null,null,null,{"$f":"$F$20","v":"[Adresse immeuble 3]"},{"$f":"G64","v":0},{"$f":"$B64","v":0},"0,00%",null,null,{"$f":"IFERROR(J34/G34,0)","v":0},null,0]
[{"$f":"A57","v":"[Adresse immeuble 3]"},{"$f":"SUMPRODUCT(G59:G63,J59:J63)","v":0},null,null,null,{"$f":"$F$21","v":"[Adresse immeuble 4]"},{"$f":"N64","v":0},{"$f":"$D64","v":0},"0,00%",null,null,0,null,0]
[{"$f":"C57","v":"[Adresse immeuble 4]"},{"$f":"SUMPRODUCT(M59:M63,P59:P63)","v":0},null,null,null,{"$f":"$F$22","v":"[Adresse immeuble 5]"},{"$f":"G74","v":0},{"$f":"$B74","v":0},"0,00%",null,null,0,null,0]
[{"$f":"A67","v":"[Adresse immeuble 5]"},{"$f":"SUMPRODUCT(G69:G73,J69:J73)","v":0},null,null,null,{"$f":"$F$23","v":"[Adresse immeuble 6]"},{"$f":"N74","v":0},{"$f":"$D74","v":0},"0,00%",null,null,0,null,0]
[{"$f":"C67","v":"[Adresse immeuble 6]"},{"$f":"SUMPRODUCT(M69:M73,P69:P73)","v":0},null,null,null,{"$f":"$F$24","v":"[Adresse immeuble 7]"},{"$f":"G84","v":0},{"$f":"$B84","v":0},"0,00%",null,null,0,null,0]
[{"$f":"A77","v":"[Adresse immeuble 7]"},{"$f":"SUMPRODUCT(G79:G83,J79:J83)","v":0},null,null,null,{"$f":"$F$25","v":"[Adresse immeuble 8]"},{"$f":"N84","v":0},{"$f":"$D84","v":0},"0,00%",null,null,0,null,0]
[{"$f":"C77","v":"[Adresse immeuble 8]"},{"$f":"SUMPRODUCT(M79:M83,P79:P83)","v":0},null,null,null,{"$f":"$F$26","v":"[Adresse immeuble 9]"},{"$f":"G94","v":0},{"$f":"$B94","v":0},"0,00%",null,null,0,null,0]
[{"$f":"A87","v":"[Adresse immeuble 9]"},{"$f":"SUMPRODUCT(G89:G93,J89:J93)","v":0},null,null,null,{"$f":"$F$27","v":"[Adresse immeuble 10]"},{"$f":"N94","v":0},{"$f":"$D94","v":0},"0,00%",null,null,0,null,{"$f":"IFERROR(M41/G41,0)","v":0}]
[{"$f":"C87","v":"[Adresse immeuble 10]"},{"$f":"SUMPRODUCT(M89:M93,P89:P93)","v":0},null,null,null,"Total",{"$f":"SUM(G32:G41)","v":0},{"$f":"SUM(H32:H41)","v":0},{"$f":"IFERROR(H42/Nombre_logement,0)","v":0},{"$f":"SUM(J32:J41)","v":0},null,0,{"$f":"SUM(M32:M41)","v":0},{"$f":"IFERROR(#REF!/G42,0)","v":0}]
["TOTAL",{"$f":"SUM(B33:B42)","v":0}]
[]
[{"$f":"F45","v":"[Adresse immeuble 1]"},null,{"$f":"L45","v":"[Adresse immeuble 2]"},null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$18","v":"[Adresse immeuble 1]"},null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$19","v":"[Adresse immeuble 2]"}]
["Loyer mensuel prévu (services EXCLUS)","# unités abordables","Loyer mensuel prévu (services EXCLUS)","# abordables",null,"Typologie résidentielle","Nombre d'unités","Loyer mensuel prévu \n(services inclus)","Valeur mensuelle \ndes services","Référence loyer mensuel abordable",null,"Typologie résidentielle","Nombre d'unités","Loyer mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable"]
[{"$f":"H47-I47","v":0},{"$f":"SUMIF(A47,\"<=\"&J47,G47)","v":0},{"$f":"N47-O47","v":0},{"$f":"SUMIF(C47,\"<=\"&P47,M47)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F47,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L47,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[{"$f":"H48-I48","v":0},{"$f":"SUMIF(A48,\"<=\"&J48,G48)","v":0},{"$f":"N48-O48","v":0},{"$f":"SUMIF(C48,\"<=\"&P48,M48)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F48,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L48,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[{"$f":"H49-I49","v":0},{"$f":"SUMIF(A49,\"<=\"&J49,G49)","v":0},{"$f":"N49-O49","v":0},{"$f":"SUMIF(C49,\"<=\"&P49,M49)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F49,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L49,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[{"$f":"H50-I50","v":0},{"$f":"SUMIF(A50,\"<=\"&J50,G50)","v":0},{"$f":"N50-O50","v":0},{"$f":"SUMIF(C50,\"<=\"&P50,M50)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F50,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L50,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[{"$f":"H51-I51","v":0},{"$f":"SUMIF(A51,\"<=\"&J51,G51)","v":0},{"$f":"N51-O51","v":0},{"$f":"SUMIF(C51,\"<=\"&P51,M51)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F51,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L51,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
["TOTAL",{"$f":"SUM(B47:B51)","v":0},"TOTAL",{"$f":"SUM(D47:D51)","v":0},null,"Total résidentiel",{"$f":"SUM(G47:G51)","v":0},{"$f":"SUM(G47:G51*H47:H51)","v":0},{"$f":"SUM($G$47:$G$51*I47:I51)","v":0},null,null,"Total résidentiel",{"$f":"SUM(M47:M51)","v":0},{"$f":"SUM($M$47:$M$51*N47:N51)","v":0},{"$f":"SUM($M$47:$M$51*O47:O51)","v":0}]
[null,null,null,null,null,"Total commercial",null,0,null,null,null,"Total commercial",null,0]
[]
[null,null,null,null,null,"*Si plus de 2 immeubles avec une superficie résidentielle, cliquer sur le + à la gauche"]
[]
[{"$f":"F57","v":"[Adresse immeuble 3]"},null,{"$f":"L57","v":"[Adresse immeuble 4]"},null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$20","v":"[Adresse immeuble 3]"},null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$21","v":"[Adresse immeuble 4]"}]
["Loyer mensuel prévu (services EXCLUS)","# abordables","Loyer mensuel prévu (services EXCLUS)","# abordables",null,"Typologie résidentielle","Nombre d'unités","Loyer mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable",null,"Typologie résidentielle","Nombre d'unités","Loyer mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable"]
[{"$f":"H59-I59","v":0},{"$f":"SUMIF(A59,\"<=\"&J59,G59)","v":0},{"$f":"N59-O59","v":0},{"$f":"SUMIF(C59,\"<=\"&P59,M59)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F59,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L59,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[{"$f":"H60-I60","v":0},{"$f":"SUMIF(I60,\"<=\"&L60,G60)","v":0},{"$f":"N60-O60","v":0},{"$f":"SUMIF(N60,\"<=\"&P60,M60)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F60,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L60,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[{"$f":"H61-I61","v":0},{"$f":"SUMIF(I61,\"<=\"&L61,G61)","v":0},0,{"$f":"SUMIF(N61,\"<=\"&P61,M61)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F61,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L61,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[{"$f":"H62-I62","v":0},{"$f":"SUMIF(I62,\"<=\"&L62,G62)","v":0},0,{"$f":"SUMIF(N62,\"<=\"&P62,M62)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F62,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L62,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[{"$f":"H63-I63","v":0},{"$f":"SUMIF(I63,\"<=\"&L63,G63)","v":0},0,{"$f":"SUMIF(N63,\"<=\"&P63,M63)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F63,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L63,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
["TOTAL",{"$f":"SUM(B59:B63)","v":0},"TOTAL",{"$f":"SUM(D59:D63)","v":0},null,"Total résidentiel",{"$f":"SUM(G59:G63)","v":0},{"$f":"SUM($G$59:$G$63*H59:H63)","v":0},{"$f":"SUM($G$59:$G$63*I59:I63)","v":0},null,null,"Total résidentiel",{"$f":"SUM(M59:M63)","v":0},{"$f":"SUM($M$59:$M$63*N59:N63)","v":0},{"$f":"SUM($M$59:$M$63*O59:O63)","v":0}]
[null,null,null,null,null,"Total commercial",null,0,null,null,null,"Total commercial",null,0]
[]
[{"$f":"F67","v":"[Adresse immeuble 5]"},null,{"$f":"L67","v":"[Adresse immeuble 6]"},null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$22","v":"[Adresse immeuble 5]"},null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$23","v":"[Adresse immeuble 6]"}]
["Loyer mensuel prévu (services EXCLUS)","# abordables","Loyer mensuel prévu (services EXCLUS)","# abordables",null,"Typologie résidentielle","Nombre d'unités","Loyer mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable",null,"Typologie résidentielle","Nombre d'unités","Loyer mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable"]
[{"$f":"H69-I69","v":0},{"$f":"SUMIF(A69,\"<=\"&J69,G69)","v":0},{"$f":"N69-O69","v":0},{"$f":"SUMIF(C69,\"<=\"&P69,M69)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F69,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L69,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[{"$f":"H70-I70","v":0},{"$f":"SUMIF(I70,\"<=\"&L70,G70)","v":0},{"$f":"N70-O70","v":0},{"$f":"SUMIF(N70,\"<=\"&P70,M70)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F70,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L70,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[0,{"$f":"SUMIF(I71,\"<=\"&L71,G71)","v":0},0,{"$f":"SUMIF(N71,\"<=\"&P71,M71)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F71,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L71,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[0,{"$f":"SUMIF(I72,\"<=\"&L72,G72)","v":0},0,{"$f":"SUMIF(N72,\"<=\"&P72,M72)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F72,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L72,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[0,{"$f":"SUMIF(I73,\"<=\"&L73,G73)","v":0},0,{"$f":"SUMIF(N73,\"<=\"&P73,M73)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F73,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L73,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
["TOTAL",{"$f":"SUM(B69:B73)","v":0},"TOTAL",{"$f":"SUM(D69:D73)","v":0},null,"Total résidentiel",{"$f":"SUM(G69:G73)","v":0},{"$f":"SUM($G$69:$G$73*H69:H73)","v":0},{"$f":"SUM($G$69:$G$73*I69:I73)","v":0},null,null,"Total résidentiel",{"$f":"SUM(M69:M73)","v":0},{"$f":"SUM($M$69:$M$73*N69:N73)","v":0},{"$f":"SUM($M$69:$M$73*O69:O73)","v":0}]
[null,null,null,null,null,"Total commercial",null,0,null,null,null,"Total commercial",null,0]
[]
[{"$f":"F77","v":"[Adresse immeuble 7]"},null,{"$f":"L77","v":"[Adresse immeuble 8]"},null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$24","v":"[Adresse immeuble 7]"},null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$25","v":"[Adresse immeuble 8]"}]
["Loyer mensuel prévu (services EXCLUS)","# abordables","Loyer mensuel prévu (services EXCLUS)","# abordables",null,"Typologie résidentielle","Nombre d'unités","Loyer mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable",null,"Typologie résidentielle","Nombre d'unités","Loyer mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable"]
[{"$f":"H79-I79","v":0},{"$f":"SUMIF(A79,\"<=\"&J79,G79)","v":0},{"$f":"N79-O79","v":0},{"$f":"SUMIF(C79,\"<=\"&P79,M79)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F79,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L79,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[{"$f":"H80-I80","v":0},{"$f":"SUMIF(I80,\"<=\"&L80,G80)","v":0},{"$f":"N80-O80","v":0},{"$f":"SUMIF(N80,\"<=\"&P80,M80)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F80,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L80,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[0,{"$f":"SUMIF(I81,\"<=\"&L81,G81)","v":0},0,{"$f":"SUMIF(N81,\"<=\"&P81,M81)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F81,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L81,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[0,{"$f":"SUMIF(I82,\"<=\"&L82,G82)","v":0},0,{"$f":"SUMIF(N82,\"<=\"&P82,M82)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F82,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L82,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[0,{"$f":"SUMIF(I83,\"<=\"&L83,G83)","v":0},0,{"$f":"SUMIF(N83,\"<=\"&P83,M83)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F83,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L83,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
["TOTAL",{"$f":"SUM(B79:B83)","v":0},"TOTAL",{"$f":"SUM(D79:D83)","v":0},null,"Total résidentiel",{"$f":"SUM(G79:G83)","v":0},{"$f":"SUM($G$79:$G$83*H79:H83)","v":0},{"$f":"SUM($G$79:$G$83*I79:I83)","v":0},null,null,"Total résidentiel",{"$f":"SUM(M79:M83)","v":0},{"$f":"SUM($M$79:$M$83*N79:N83)","v":0},{"$f":"SUM($M$79:$M$83*O79:O83)","v":0}]
[null,null,null,null,null,"Total commercial",null,0,null,null,null,"Total commercial",null,0]
[]
[{"$f":"F87","v":"[Adresse immeuble 9]"},null,{"$f":"L87","v":"[Adresse immeuble 10]"},null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$26","v":"[Adresse immeuble 9]"},null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$27","v":"[Adresse immeuble 10]"}]
["Loyer mensuel prévu (services EXCLUS)","# abordables","Loyer mensuel prévu (services EXCLUS)","# abordables",null,"Typologie résidentielle","Nombre d'unités","Loyer mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable",null,"Typologie résidentielle","Nombre d'unités","Loyer mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable"]
[{"$f":"H89-I89","v":0},{"$f":"SUMIF(A89,\"<=\"&J89,G89)","v":0},{"$f":"N89-O89","v":0},{"$f":"SUMIF(C89,\"<=\"&P89,M89)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F89,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L89,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[{"$f":"H90-I90","v":0},{"$f":"SUMIF(I90,\"<=\"&L90,G90)","v":0},{"$f":"N90-O90","v":0},{"$f":"SUMIF(N90,\"<=\"&P90,M90)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F90,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L90,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[{"$f":"H91-I91","v":0},{"$f":"SUMIF(I91,\"<=\"&L91,G91)","v":0},0,{"$f":"SUMIF(N91,\"<=\"&P91,M91)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F91,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L91,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[{"$f":"H92-I92","v":0},{"$f":"SUMIF(I92,\"<=\"&L92,G92)","v":0},0,{"$f":"SUMIF(N92,\"<=\"&P92,M92)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F92,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L92,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
[{"$f":"H93-I93","v":0},{"$f":"SUMIF(I93,\"<=\"&L93,G93)","v":0},0,{"$f":"SUMIF(N93,\"<=\"&P93,M93)","v":0},null,null,null,null,0,{"$f":"IFERROR(_xlfn.SWITCH(F93,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0},null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(L93,$G$6,$H$6,$G$7,$H$7,$G$8,$H$8,$J$6,$K$6,$J$7,$K$7,$J$8,$K$8),0)","v":0}]
["TOTAL",{"$f":"SUM(B89:B93)","v":0},"TOTAL",{"$f":"SUM(D89:D93)","v":0},null,"Total résidentiel",{"$f":"SUM(G89:G93)","v":0},{"$f":"SUM($G$89:$G$93*H89:H93)","v":0},{"$f":"SUM($G$89:$G$93*I89:I93)","v":0},null,null,"Total résidentiel",{"$f":"SUM(M89:M93)","v":0},{"$f":"SUM($M$89:$M$93*N89:N93)","v":0},{"$f":"SUM($M$89:$M$93*O89:O93)","v":0}]
[null,null,null,null,null,"Total commercial",null,0,null,null,null,"Total commercial",null,0]

{"sheet":"3. FISQ - Immeubles et loyers","index":8,"n_rows":295,"n_cols":24,"rows_kept":295,"cut":false,"hidden":false,"merged":[[3,20,3,22],[5,13,5,14],[6,13,6,14],[10,10,10,12],[6,10,6,12],[12,10,12,12],[11,10,11,12],[6,6,6,7],[8,6,8,7],[9,6,9,7],[10,6,10,7],[11,6,11,7],[7,6,7,7],[7,8,7,9],[5,5,5,7],[5,8,5,9],[10,13,10,14],[5,10,5,12],[85,20,85,21],[89,22,89,23],[52,5,52,8],[114,5,114,8],[47,22,47,23],[59,22,59,23],[64,20,64,21],[65,20,65,21],[69,22,69,23],[74,20,74,21],[75,20,75,21],[79,22,79,23],[84,20,84,21],[96,12,96,13],[97,6,97,7],[97,12,97,13],[98,6,98,7],[98,12,98,13],[99,6,99,7],[112,6,112,7],[65,13,65,18],[67,5,67,6],[102,6,102,7],[102,12,102,13],[16,5,16,6],[16,11,16,12],[17,5,17,6],[17,11,17,12],[157,0,157,2],[177,0,177,2],[197,0,197,2],[217,0,217,2],[237,0,237,2],[38,1,38,2],[32,0,32,2],[59,2,59,3],[47,2,47,3],[64,0,64,1],[65,0,65,1],[69,2,69,3],[74,0,74,1],[75,0,75,1],[79,2,79,3],[84,0,84,1],[85,0,85,1],[89,2,89,3],[42,0,42,1],[43,0,43,1],[257,0,257,2],[277,0,277,2],[94,0,94,2],[116,0,116,2],[136,0,136,2],[156,0,156,2],[176,0,176,2],[196,0,196,2],[216,0,216,2],[236,0,236,2],[256,0,256,2],[276,0,276,2],[95,0,95,2],[117,0,117,2],[137,0,137,2],[14,5,15,6],[14,7,14,14],[9,10,9,12],[9,13,9,14],[12,13,12,14],[11,13,11,14],[12,5,12,7],[6,8,6,9],[8,8,8,9],[9,8,9,9],[10,8,10,9],[11,8,11,9],[12,8,12,9],[7,10,7,14],[19,5,19,6],[18,5,18,6],[20,5,20,6],[21,5,21,6],[22,5,22,6],[23,5,23,6],[24,5,24,6],[25,5,25,6],[96,6,96,7],[49,5,49,6],[50,5,50,6],[94,5,94,14],[42,13,42,18],[54,5,54,11],[55,5,55,11],[57,5,57,6],[58,5,58,6],[59,5,59,6],[60,5,60,6],[61,5,61,6],[62,5,62,6],[64,5,64,11],[64,13,64,18],[65,5,65,11],[28,13,28,15],[26,5,26,6],[26,11,26,12],[28,5,29,5],[28,7,28,11],[110,12,110,13],[111,6,111,7],[111,12,111,13],[105,6,105,7],[105,12,105,13],[106,6,106,7],[106,12,106,13],[99,12,99,13],[100,6,100,7],[100,12,100,13],[101,6,101,7],[101,12,101,13],[95,5,95,14],[42,5,42,11],[43,5,43,11],[45,5,45,6],[46,5,46,6],[47,5,47,6],[48,5,48,6],[103,6,103,7],[103,12,103,13],[119,6,119,7],[119,12,119,13],[120,6,120,7],[120,12,120,13],[121,6,121,7],[121,12,121,13],[116,5,116,14],[117,5,117,14],[118,6,118,7],[118,12,118,13],[104,6,104,7],[104,12,104,13],[112,12,112,13],[107,6,107,7],[107,12,107,13],[108,6,108,7],[108,12,108,13],[109,6,109,7],[109,12,109,13],[110,6,110,7],[125,12,125,13],[126,6,126,7],[126,12,126,13],[127,6,127,7],[127,12,127,13],[122,6,122,7],[122,12,122,13],[123,6,123,7],[123,12,123,13],[124,6,124,7],[124,12,124,13],[138,6,138,7],[138,12,138,13],[136,5,136,14],[134,6,134,7],[134,12,134,13],[131,6,131,7],[131,12,131,13],[132,6,132,7],[132,12,132,13],[133,6,133,7],[133,12,133,13],[158,6,158,7],[158,12,158,13],[152,6,152,7],[152,12,152,13],[153,6,153,7],[153,12,153,13],[154,6,154,7],[154,12,154,13],[147,6,147,7],[147,12,147,13],[148,6,148,7],[148,12,148,13],[149,6,149,7],[149,12,149,13],[150,6,150,7],[150,12,150,13],[151,6,151,7],[151,12,151,13],[165,12,165,13],[166,6,166,7],[166,12,166,13],[167,6,167,7],[167,12,167,13],[168,6,168,7],[168,12,168,13],[159,6,159,7],[159,12,159,13],[160,6,160,7],[160,12,160,13],[161,6,161,7],[161,12,161,13],[162,6,162,7],[162,12,162,13],[163,6,163,7],[163,12,163,13],[146,12,146,13],[54,20,54,21],[55,20,55,21],[43,13,43,18],[54,13,54,18],[55,13,55,18],[42,20,42,21],[43,20,43,21],[55,0,55,1],[54,0,54,1],[139,6,139,7],[139,12,139,13],[140,6,140,7],[140,12,140,13],[141,6,141,7],[141,12,141,13],[128,6,128,7],[128,12,128,13],[129,6,129,7],[129,12,129,13],[130,6,130,7],[130,12,130,13],[125,6,125,7],[137,5,137,14],[68,5,68,6],[69,5,69,6],[70,5,70,6],[71,5,71,6],[72,5,72,6],[74,5,74,11],[74,13,74,18],[75,5,75,11],[75,13,75,18],[77,5,77,6],[78,5,78,6],[79,5,79,6],[80,5,80,6],[81,5,81,6],[82,5,82,6],[84,5,84,11],[84,13,84,18],[85,5,85,11],[85,13,85,18],[87,5,87,6],[88,5,88,6],[89,5,89,6],[90,5,90,6],[91,5,91,6],[92,5,92,6],[176,5,176,14],[177,5,177,14],[178,6,178,7],[178,12,178,13],[164,6,164,7],[164,12,164,13],[165,6,165,7],[156,5,156,14],[157,5,157,14],[142,6,142,7],[142,12,142,13],[143,6,143,7],[143,12,143,13],[144,6,144,7],[144,12,144,13],[145,6,145,7],[145,12,145,13],[146,6,146,7],[179,6,179,7],[179,12,179,13],[174,6,174,7],[174,12,174,13],[169,6,169,7],[169,12,169,13],[170,6,170,7],[170,12,170,13],[171,6,171,7],[171,12,171,13],[172,6,172,7],[172,12,172,13],[173,6,173,7],[173,12,173,13],[180,6,180,7],[180,12,180,13],[181,6,181,7],[181,12,181,13],[182,6,182,7],[182,12,182,13],[183,6,183,7],[183,12,183,13],[184,6,184,7],[184,12,184,13],[185,6,185,7],[185,12,185,13],[186,6,186,7],[186,12,186,13],[187,6,187,7],[187,12,187,13],[188,6,188,7],[188,12,188,13],[189,6,189,7],[189,12,189,13],[190,6,190,7],[190,12,190,13],[191,6,191,7],[191,12,191,13],[192,6,192,7],[192,12,192,13],[193,6,193,7],[193,12,193,13],[194,6,194,7],[194,12,194,13],[196,5,196,14],[197,5,197,14],[198,6,198,7],[198,12,198,13],[199,6,199,7],[199,12,199,13],[200,6,200,7],[200,12,200,13],[201,6,201,7],[201,12,201,13],[202,6,202,7],[202,12,202,13],[203,6,203,7],[203,12,203,13],[204,6,204,7],[204,12,204,13],[205,6,205,7],[205,12,205,13],[206,6,206,7],[206,12,206,13],[207,6,207,7],[207,12,207,13],[208,6,208,7],[208,12,208,13],[209,6,209,7],[209,12,209,13],[210,6,210,7],[210,12,210,13],[211,6,211,7],[211,12,211,13],[212,6,212,7],[212,12,212,13],[213,6,213,7],[213,12,213,13],[214,6,214,7],[214,12,214,13],[216,5,216,14],[217,5,217,14],[218,6,218,7],[218,12,218,13],[219,6,219,7],[219,12,219,13],[220,6,220,7],[220,12,220,13],[221,6,221,7],[221,12,221,13],[222,6,222,7],[222,12,222,13],[223,6,223,7],[223,12,223,13],[224,6,224,7],[224,12,224,13],[225,6,225,7],[225,12,225,13],[226,6,226,7],[226,12,226,13],[227,6,227,7],[227,12,227,13],[228,6,228,7],[228,12,228,13],[229,6,229,7],[229,12,229,13],[230,6,230,7],[230,12,230,13],[231,6,231,7],[231,12,231,13],[232,6,232,7],[232,12,232,13],[233,6,233,7],[233,12,233,13],[234,6,234,7],[234,12,234,13],[236,5,236,14],[237,5,237,14],[238,6,238,7],[238,12,238,13],[239,6,239,7],[239,12,239,13],[240,6,240,7],[240,12,240,13],[241,6,241,7],[241,12,241,13],[242,6,242,7],[242,12,242,13],[243,6,243,7],[243,12,243,13],[244,6,244,7],[244,12,244,13],[245,6,245,7],[245,12,245,13],[246,6,246,7],[246,12,246,13],[247,6,247,7],[247,12,247,13],[248,6,248,7],[248,12,248,13],[249,6,249,7],[249,12,249,13],[250,6,250,7],[250,12,250,13],[251,6,251,7],[251,12,251,13],[252,6,252,7],[252,12,252,13],[253,6,253,7],[253,12,253,13],[254,6,254,7],[254,12,254,13],[256,5,256,14],[257,5,257,14],[258,6,258,7],[258,12,258,13],[259,6,259,7],[259,12,259,13],[260,6,260,7],[260,12,260,13],[261,6,261,7],[261,12,261,13],[262,6,262,7],[262,12,262,13],[263,6,263,7],[263,12,263,13],[264,6,264,7],[264,12,264,13],[265,6,265,7],[265,12,265,13],[266,6,266,7],[266,12,266,13],[267,6,267,7],[267,12,267,13],[268,6,268,7],[268,12,268,13],[269,6,269,7],[269,12,269,13],[270,6,270,7],[270,12,270,13],[271,6,271,7],[271,12,271,13],[272,6,272,7],[272,12,272,13],[273,6,273,7],[273,12,273,13],[274,6,274,7],[274,12,274,13],[276,5,276,14],[277,5,277,14],[278,6,278,7],[278,12,278,13],[279,6,279,7],[279,12,279,13],[280,6,280,7],[280,12,280,13],[281,6,281,7],[281,12,281,13],[282,6,282,7],[282,12,282,13],[283,6,283,7],[283,12,283,13],[284,6,284,7],[284,12,284,13],[285,6,285,7],[285,12,285,13],[286,6,286,7],[286,12,286,13],[287,6,287,7],[287,12,287,13],[288,6,288,7],[288,12,288,13],[294,6,294,7],[294,12,294,13],[289,6,289,7],[289,12,289,13],[290,6,290,7],[290,12,290,13],[291,6,291,7],[291,12,291,13],[292,6,292,7],[292,12,292,13],[293,6,293,7],[293,12,293,13]]}
[]
[null,null,null,null,null,{"$f":"IF('2. Informations de base'!C7=0,\"NOM DU PROJET\",'2. Informations de base'!C7)","v":"NOM DU PROJET"}]
[null,null,null,null,null,"Fonds Immosocial, Immeubles et loyers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenus des loyers potentiels selon la référence d'abordabilité"]
[null,null,null,null,null,"INFORMATIONS - LOGEMENTS",null,null,null,null,"INFORMATIONS - ESPACES COMMERCIAUX",null,null,null,null,null,null,null,null,null,"Immeuble","Résidentiel","Commercial"]
[null,null,null,null,null,"Référence d'abordabilité pour loyer mensuel",null,null,null,null,"Référence d'abordabilité pour loyer mensuel",null,null,null,null,null,null,null,null,null,{"$f":"F17","v":"[Immeuble 1]"},{"$f":"SUMPRODUCT(H46:H50,K46:K50)","v":0},{"$f":"SUM(K17*$N$6)","v":0}]
[null,null,null,null,null,"Référence d'abordabilité","chambre",null,null,null,"Loyer commercial prévu",null,null,null,null,null,null,null,null,null,{"$f":"F18","v":"[Immeuble 2]"},{"$f":"SUMPRODUCT(O46:O50,R46:R50)","v":0},0]
[null,null,null,null,null,"Référence d'abordabilité","studio",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F19","v":"[Immeuble 3]"},{"$f":"SUMPRODUCT(H58:H62,K58:K62)","v":0},0]
[null,null,null,null,null,"Référence d'abordabilité",3.5,null,null,null,"INFORMATIONS - DIVERS",null,null,null,null,null,null,null,null,null,{"$f":"F20","v":"[Immeuble 4]"},{"$f":"SUMPRODUCT(O58:O62,R58:R62)","v":0},0]
[null,null,null,null,null,"Référence d'abordabilité",4.5,null,null,null,"% maximal des loyers dédié au PSL (à titre indicatif) ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H68:H72,K68:K72)","v":0},0]
[null,null,null,null,null,"Référence d'abordabilité",5.5,null,null,null,"Locataires existants?",null,null,"Non",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(O68:O72,R68:R72)","v":0},0]
[null,null,null,null,null,"Référence d'abordabilité",6.5,null,null,null,"Taux d'innocupation à l'achat",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H78:H82,K78:K82)","v":0},0]
[null,null,null,null,null,"Loyer résidentiel prévu",null,null,"À saisir ci-bas",null,"Volet Immosocial",null,null,{"$f":"IF(C35>=C38,A38,(IF(C36>=C37,A37,A39)))","v":"Mixte"},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(O78:O82,R78:R82)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H88:H92,K88:K92)","v":0},0]
[null,null,null,null,null,"Adresses des immeubles ",null,"IMMEUBLES",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F26","v":"[Immeuble 10]"},{"$f":"SUMPRODUCT(O88:O92,R88:R92)","v":0},0]
[null,null,null,null,null,null,null,"Superficie du terrain (pi²)","Superficie du bâtiment (pi²)","Superficie résidentielle (pi²)","Superficie commerciale (pi²)","Évaluation foncière $",null,"Valeur marchande $","Prix d'acquisition $"]
["Typologie","# unités/espaces","Loyer prévu","Services",null,"[Immeuble 1]",null,null,null,null,{"$f":"G113","v":0}]
["Chambre",{"$f":"SUMIF($F$46:$G$50,$A18,$H$46:$H$50)+SUMIF($N$46:$N$50,$A18,$O$46:$O$50)+SUMIF($F$58:$G$62,$A18,$H$58:$H$62)+SUMIF($N$58:$N$62,$A18,$O$58:$O$62)+SUMIF($F$68:$G$72,$A18,$H$68:$H$72)+SUMIF($N$68:$N$72,$A18,$O$68:$O$72)+SUMIF($F$78:$G$82,$A18,$H$78:$H$82)+SUMIF($N$78:$N$82,$A18,$O$78:$O$82)+SUMIF($F$88:$G$92,$A18,$H$88:$H$92)+SUMIF($N$88:$N$92,$A18,$O$88:$O$92)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$46:$G$50=$A18,$H$46:$H$50*$I$46:$I$50))+SUMPRODUCT(IF($N$46:$N$50=$A18,$O$46:$O$50*$P$46:$P$50))+SUMPRODUCT(IF($F$58:$G$62=$A18,$H$58:$H$62*$I$58:$I$62))+SUMPRODUCT(IF($N$58:$N$62=$A18,$O$58:$O$62*$P$58:$P$62))+SUMPRODUCT(IF($F$68:$G$72=$A18,$H$68:$H$72*$I$68:$I$72))+SUMPRODUCT(IF($N$68:$N$72=$A18,$O$68:$O$72))+SUMPRODUCT(IF($F$78:$G$82=$A18,$H$78:$H$82:$I$78:$I$82))+SUMPRODUCT(IF($N$78:$N$82=$A18,$O$78:$O$82*$P$78:$P$82))+SUMPRODUCT(IF($F$88:$G$92=$A18,$H$88:$H$92*$I$88:$I$92))+SUMPRODUCT(IF($N$88:$N$92=$A18,$O$88:$O$92*$P$88:$P$92)))/$B18,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$46:$G$50=$A18,$H$46:$H$50*$J$46:$J$50))+SUMPRODUCT(IF($N$46:$N$50=$A18,$O$46:$O$50*$Q$46:$Q$50))+SUMPRODUCT(IF($F$58:$G$62=$A18,$H$58:$H$62*$J$58:$J$62))+SUMPRODUCT(IF($N$58:$N$62=$A18,$O$58:$O$62*$Q$58:$Q$62))+SUMPRODUCT(IF($F$68:$G$72=$A18,$H$68:$H$72*$J$68:$J$72))+SUMPRODUCT(IF($N$68:$N$72=$A18,$O$68:$O$72*$Q$68:$Q$72))+SUMPRODUCT(IF($F$78:$G$82=$A18,$H$78:$H$82*$J$78:$J$82))+SUMPRODUCT(IF($N$78:$N$82=$A18,$O$78:$O$82*$Q$78:$Q$82))+SUMPRODUCT(IF($F$88:$G$92=$A18,$H$88:$H$92*$J$88:$J$92))+SUMPRODUCT(IF($N$88:$N$92=$A18,$O$88:$O$92*$Q$88:$Q$92)))/$B18,0)","v":0},null,"[Immeuble 2]",null,null,null,null,{"$f":"G135","v":0}]
["Studio",{"$f":"SUMIF($F$46:$G$50,A19,$H$46:$H$50)+SUMIF($N$46:$N$50,A19,$O$46:$O$50)+SUMIF($F$58:$G$62,A19,$H$58:$H$62)+SUMIF($N$58:$N$62,A19,$O$58:$O$62)+SUMIF($F$68:$G$72,A19,$H$68:$H$72)+SUMIF($N$68:$N$72,A19,$O$68:$O$72)+SUMIF($F$78:$G$82,A19,$H$78:$H$82)+SUMIF($N$78:$N$82,A19,$O$78:$O$82)+SUMIF($F$88:$G$92,A19,$H$88:$H$92)+SUMIF($N$88:$N$92,A19,$O$88:$O$92)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$46:$G$50=$A19,$H$46:$H$50*$I$46:$I$50))+SUMPRODUCT(IF($N$46:$N$50=$A19,$O$46:$O$50*$P$46:$P$50))+SUMPRODUCT(IF($F$58:$G$62=$A19,$H$58:$H$62*$I$58:$I$62))+SUMPRODUCT(IF($N$58:$N$62=$A19,$O$58:$O$62*$P$58:$P$62))+SUMPRODUCT(IF($F$68:$G$72=$A19,$H$68:$H$72*$I$68:$I$72))+SUMPRODUCT(IF($N$68:$N$72=$A19,$O$68:$O$72*$P$68:$P$72))+SUMPRODUCT(IF($F$78:$G$82=$A19,$H$78:$H$82*$I$78:$I$82))+SUMPRODUCT(IF($N$78:$N$82=$A19,$O$78:$O$82*$P$78:$P$82))+SUMPRODUCT(IF($F$88:$G$92=$A19,$H$88:$H$92*$I$88:$I$92))+SUMPRODUCT(IF($N$88:$N$92=$A19,$O$88:$O$92*$P$88:$P$92)))/B19,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$46:$G$50=$A19,$H$46:$H$50*$I$46:$I$50))+SUMPRODUCT(IF($N$46:$N$50=$A19,$O$46:$O$50*$P$46:$P$50))+SUMPRODUCT(IF($F$58:$G$62=$A19,$H$58:$H$62*$I$58:$I$62))+SUMPRODUCT(IF($N$58:$N$62=$A19,$O$58:$O$62*$P$58:$P$62))+SUMPRODUCT(IF($F$68:$G$72=$A19,$H$68:$H$72*$I$68:$I$72))+SUMPRODUCT(IF($N$68:$N$72=$A19,$O$68:$O$72))+SUMPRODUCT(IF($F$78:$G$82=$A19,$H$78:$H$82:$I$78:$I$82))+SUMPRODUCT(IF($N$78:$N$82=$A19,$O$78:$O$82*$P$78:$P$82))+SUMPRODUCT(IF($F$88:$G$92=$A19,$H$88:$H$92*$I$88:$I$92))+SUMPRODUCT(IF($N$88:$N$92=$A19,$O$88:$O$92*$P$88:$P$92)))/C19,0)","v":0},null,"[Immeuble 3]",null,null,null,null,{"$f":"G155","v":0}]
[3.5,{"$f":"SUMIF($F$46:$G$50,A20,$H$46:$H$50)+SUMIF($N$46:$N$50,A20,$O$46:$O$50)+SUMIF($F$58:$G$62,A20,$H$58:$H$62)+SUMIF($N$58:$N$62,A20,$O$58:$O$62)+SUMIF($F$68:$G$72,A20,$H$68:$H$72)+SUMIF($N$68:$N$72,A20,$O$68:$O$72)+SUMIF($F$78:$G$82,A20,$H$78:$H$82)+SUMIF($N$78:$N$82,A20,$O$78:$O$82)+SUMIF($F$88:$G$92,A20,$H$88:$H$92)+SUMIF($N$88:$N$92,A20,$O$88:$O$92)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$46:$G$50=$A20,$H$46:$H$50*$I$46:$I$50))+SUMPRODUCT(IF($N$46:$N$50=$A20,$O$46:$O$50*$P$46:$P$50))+SUMPRODUCT(IF($F$58:$G$62=$A20,$H$58:$H$62*$I$58:$I$62))+SUMPRODUCT(IF($N$58:$N$62=$A20,$O$58:$O$62*$P$58:$P$62))+SUMPRODUCT(IF($F$68:$G$72=$A20,$H$68:$H$72*$I$68:$I$72))+SUMPRODUCT(IF($N$68:$N$72=$A20,$O$68:$O$72))+SUMPRODUCT(IF($F$78:$G$82=$A20,$H$78:$H$82:$I$78:$I$82))+SUMPRODUCT(IF($N$78:$N$82=$A20,$O$78:$O$82*$P$78:$P$82))+SUMPRODUCT(IF($F$88:$G$92=$A20,$H$88:$H$92*$I$88:$I$92))+SUMPRODUCT(IF($N$88:$N$92=$A20,$O$88:$O$92*$P$88:$P$92)))/B20,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$46:$G$50=$A20,$H$46:$H$50*$I$46:$I$50))+SUMPRODUCT(IF($N$46:$N$50=$A20,$O$46:$O$50*$P$46:$P$50))+SUMPRODUCT(IF($F$58:$G$62=$A20,$H$58:$H$62*$I$58:$I$62))+SUMPRODUCT(IF($N$58:$N$62=$A20,$O$58:$O$62*$P$58:$P$62))+SUMPRODUCT(IF($F$68:$G$72=$A20,$H$68:$H$72*$I$68:$I$72))+SUMPRODUCT(IF($N$68:$N$72=$A20,$O$68:$O$72))+SUMPRODUCT(IF($F$78:$G$82=$A20,$H$78:$H$82:$I$78:$I$82))+SUMPRODUCT(IF($N$78:$N$82=$A20,$O$78:$O$82*$P$78:$P$82))+SUMPRODUCT(IF($F$88:$G$92=$A20,$H$88:$H$92*$I$88:$I$92))+SUMPRODUCT(IF($N$88:$N$92=$A20,$O$88:$O$92*$P$88:$P$92)))/C20,0)","v":0},null,"[Immeuble 4]",null,null,null,null,{"$f":"G175","v":0}]
[4.5,{"$f":"SUMIF($F$46:$G$50,A21,$H$46:$H$50)+SUMIF($N$46:$N$50,A21,$O$46:$O$50)+SUMIF($F$58:$G$62,A21,$H$58:$H$62)+SUMIF($N$58:$N$62,A21,$O$58:$O$62)+SUMIF($F$68:$G$72,A21,$H$68:$H$72)+SUMIF($N$68:$N$72,A21,$O$68:$O$72)+SUMIF($F$78:$G$82,A21,$H$78:$H$82)+SUMIF($N$78:$N$82,A21,$O$78:$O$82)+SUMIF($F$88:$G$92,A21,$H$88:$H$92)+SUMIF($N$88:$N$92,A21,$O$88:$O$92)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$46:$G$50=$A21,$H$46:$H$50*$I$46:$I$50))+SUMPRODUCT(IF($N$46:$N$50=$A21,$O$46:$O$50*$P$46:$P$50))+SUMPRODUCT(IF($F$58:$G$62=$A21,$H$58:$H$62*$I$58:$I$62))+SUMPRODUCT(IF($N$58:$N$62=$A21,$O$58:$O$62*$P$58:$P$62))+SUMPRODUCT(IF($F$68:$G$72=$A21,$H$68:$H$72*$I$68:$I$72))+SUMPRODUCT(IF($N$68:$N$72=$A21,$O$68:$O$72))+SUMPRODUCT(IF($F$78:$G$82=$A21,$H$78:$H$82:$I$78:$I$82))+SUMPRODUCT(IF($N$78:$N$82=$A21,$O$78:$O$82*$P$78:$P$82))+SUMPRODUCT(IF($F$88:$G$92=$A21,$H$88:$H$92*$I$88:$I$92))+SUMPRODUCT(IF($N$88:$N$92=$A21,$O$88:$O$92*$P$88:$P$92)))/B21,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$46:$G$50=$A21,$H$46:$H$50*$I$46:$I$50))+SUMPRODUCT(IF($N$46:$N$50=$A21,$O$46:$O$50*$P$46:$P$50))+SUMPRODUCT(IF($F$58:$G$62=$A21,$H$58:$H$62*$I$58:$I$62))+SUMPRODUCT(IF($N$58:$N$62=$A21,$O$58:$O$62*$P$58:$P$62))+SUMPRODUCT(IF($F$68:$G$72=$A21,$H$68:$H$72*$I$68:$I$72))+SUMPRODUCT(IF($N$68:$N$72=$A21,$O$68:$O$72))+SUMPRODUCT(IF($F$78:$G$82=$A21,$H$78:$H$82:$I$78:$I$82))+SUMPRODUCT(IF($N$78:$N$82=$A21,$O$78:$O$82*$P$78:$P$82))+SUMPRODUCT(IF($F$88:$G$92=$A21,$H$88:$H$92*$I$88:$I$92))+SUMPRODUCT(IF($N$88:$N$92=$A21,$O$88:$O$92*$P$88:$P$92)))/C21,0)","v":0},null,"[Immeuble 5]",null,null,null,null,{"$f":"G195","v":0}]
[5.5,{"$f":"SUMIF($F$46:$G$50,A22,$H$46:$H$50)+SUMIF($N$46:$N$50,A22,$O$46:$O$50)+SUMIF($F$58:$G$62,A22,$H$58:$H$62)+SUMIF($N$58:$N$62,A22,$O$58:$O$62)+SUMIF($F$68:$G$72,A22,$H$68:$H$72)+SUMIF($N$68:$N$72,A22,$O$68:$O$72)+SUMIF($F$78:$G$82,A22,$H$78:$H$82)+SUMIF($N$78:$N$82,A22,$O$78:$O$82)+SUMIF($F$88:$G$92,A22,$H$88:$H$92)+SUMIF($N$88:$N$92,A22,$O$88:$O$92)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$46:$G$50=$A22,$H$46:$H$50*$I$46:$I$50))+SUMPRODUCT(IF($N$46:$N$50=$A22,$O$46:$O$50*$P$46:$P$50))+SUMPRODUCT(IF($F$58:$G$62=$A22,$H$58:$H$62*$I$58:$I$62))+SUMPRODUCT(IF($N$58:$N$62=$A22,$O$58:$O$62*$P$58:$P$62))+SUMPRODUCT(IF($F$68:$G$72=$A22,$H$68:$H$72*$I$68:$I$72))+SUMPRODUCT(IF($N$68:$N$72=$A22,$O$68:$O$72))+SUMPRODUCT(IF($F$78:$G$82=$A22,$H$78:$H$82:$I$78:$I$82))+SUMPRODUCT(IF($N$78:$N$82=$A22,$O$78:$O$82*$P$78:$P$82))+SUMPRODUCT(IF($F$88:$G$92=$A22,$H$88:$H$92*$I$88:$I$92))+SUMPRODUCT(IF($N$88:$N$92=$A22,$O$88:$O$92*$P$88:$P$92)))/B22,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$46:$G$50=$A22,$H$46:$H$50*$I$46:$I$50))+SUMPRODUCT(IF($N$46:$N$50=$A22,$O$46:$O$50*$P$46:$P$50))+SUMPRODUCT(IF($F$58:$G$62=$A22,$H$58:$H$62*$I$58:$I$62))+SUMPRODUCT(IF($N$58:$N$62=$A22,$O$58:$O$62*$P$58:$P$62))+SUMPRODUCT(IF($F$68:$G$72=$A22,$H$68:$H$72*$I$68:$I$72))+SUMPRODUCT(IF($N$68:$N$72=$A22,$O$68:$O$72))+SUMPRODUCT(IF($F$78:$G$82=$A22,$H$78:$H$82:$I$78:$I$82))+SUMPRODUCT(IF($N$78:$N$82=$A22,$O$78:$O$82*$P$78:$P$82))+SUMPRODUCT(IF($F$88:$G$92=$A22,$H$88:$H$92*$I$88:$I$92))+SUMPRODUCT(IF($N$88:$N$92=$A22,$O$88:$O$92*$P$88:$P$92)))/C22,0)","v":0},null,"[Immeuble 6]",null,null,null,null,{"$f":"G215","v":0}]
[6.5,{"$f":"SUMIF($F$46:$G$50,A23,$H$46:$H$50)+SUMIF($N$46:$N$50,A23,$O$46:$O$50)+SUMIF($F$58:$G$62,A23,$H$58:$H$62)+SUMIF($N$58:$N$62,A23,$O$58:$O$62)+SUMIF($F$68:$G$72,A23,$H$68:$H$72)+SUMIF($N$68:$N$72,A23,$O$68:$O$72)+SUMIF($F$78:$G$82,A23,$H$78:$H$82)+SUMIF($N$78:$N$82,A23,$O$78:$O$82)+SUMIF($F$88:$G$92,A23,$H$88:$H$92)+SUMIF($N$88:$N$92,A23,$O$88:$O$92)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$46:$G$50=$A23,$H$46:$H$50*$I$46:$I$50))+SUMPRODUCT(IF($N$46:$N$50=$A23,$O$46:$O$50*$P$46:$P$50))+SUMPRODUCT(IF($F$58:$G$62=$A23,$H$58:$H$62*$I$58:$I$62))+SUMPRODUCT(IF($N$58:$N$62=$A23,$O$58:$O$62*$P$58:$P$62))+SUMPRODUCT(IF($F$68:$G$72=$A23,$H$68:$H$72*$I$68:$I$72))+SUMPRODUCT(IF($N$68:$N$72=$A23,$O$68:$O$72))+SUMPRODUCT(IF($F$78:$G$82=$A23,$H$78:$H$82:$I$78:$I$82))+SUMPRODUCT(IF($N$78:$N$82=$A23,$O$78:$O$82*$P$78:$P$82))+SUMPRODUCT(IF($F$88:$G$92=$A23,$H$88:$H$92*$I$88:$I$92))+SUMPRODUCT(IF($N$88:$N$92=$A23,$O$88:$O$92*$P$88:$P$92)))/B23,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(IF($F$46:$G$50=$A23,$H$46:$H$50*$I$46:$I$50))+SUMPRODUCT(IF($N$46:$N$50=$A23,$O$46:$O$50*$P$46:$P$50))+SUMPRODUCT(IF($F$58:$G$62=$A23,$H$58:$H$62*$I$58:$I$62))+SUMPRODUCT(IF($N$58:$N$62=$A23,$O$58:$O$62*$P$58:$P$62))+SUMPRODUCT(IF($F$68:$G$72=$A23,$H$68:$H$72*$I$68:$I$72))+SUMPRODUCT(IF($N$68:$N$72=$A23,$O$68:$O$72))+SUMPRODUCT(IF($F$78:$G$82=$A23,$H$78:$H$82:$I$78:$I$82))+SUMPRODUCT(IF($N$78:$N$82=$A23,$O$78:$O$82*$P$78:$P$82))+SUMPRODUCT(IF($F$88:$G$92=$A23,$H$88:$H$92*$I$88:$I$92))+SUMPRODUCT(IF($N$88:$N$92=$A23,$O$88:$O$92*$P$88:$P$92)))/C23,0)","v":0},null,"[Immeuble 7]",null,null,null,null,{"$f":"G235","v":0}]
["Espace commercial",{"$f":"SUM(C113,C135,C155,C175,C195,C215,C235,C255,C275,C295)","v":0},{"$f":"N7","v":0},{"$f":"IFERROR(SUM(J98:J112,J120:J134,J140:J154,J160:J174,J180:J194,J200:J214,J220:J234,J240:J254,J260:J274,J280:J294)/K27,0)","v":0},null,"[Immeuble 8]",null,null,null,null,{"$f":"G255","v":0}]
[null,null,null,null,null,"[Immeuble 9]",null,null,null,null,{"$f":"G275","v":0}]
[null,null,null,null,null,"[Immeuble 10]",null,null,null,null,{"$f":"G295","v":0}]
[null,null,null,null,null,"Total",null,{"$f":"SUM(H17:H26)","v":0},{"$f":"SUM(I17:I26)","v":0},{"$f":"SUM(J17:J26)","v":0},{"$f":"SUM(K17:K26)","v":0},{"$f":"SUM(L17:L26)","v":0},null,{"$f":"SUM(N17:N26)","v":0},{"$f":"SUM(O17:O26)","v":0}]
[]
[null,null,null,null,null,"Adresses des immeubles ",null,"UNITÉS RÉSIDENTIELLES",null,null,null,null,null,"ESPACES COMMERCIAUX"]
[null,null,null,null,null,null,null,"Nbre unités totales","Nbre unités abordables","% unités abordables","Nbre unités PSL","% unités PSL",null,"Nbre espaces totales","Nbre espaces abordables","% espaces abordables"]
[null,null,null,null,null,{"$f":"$F$17","v":"[Immeuble 1]"},null,{"$f":"H51","v":0},{"$f":"B54","v":0},{"$f":"IFERROR(I31/H31,\"0,00%\")","v":"0,00%"},null,{"$f":"IFERROR(K31/H31,0)","v":0},null,{"$f":"COUNTIF(F98:F112,\"<>\")","v":0},{"$f":"IFERROR(B113/N31,0)","v":0},{"$f":"IFERROR(O31/N31,\"\")","v":""}]
[null,null,null,null,null,{"$f":"$F$18","v":"[Immeuble 2]"},null,{"$f":"O51","v":0},{"$f":"V54","v":0},{"$f":"IFERROR(I32/H32,\"0,00%\")","v":"0,00%"},null,{"$f":"IFERROR(K32/H32,0)","v":0},null,{"$f":"COUNTIF(F120:F134,\"<>\")","v":0},{"$f":"IFERROR(B135/N32,0)","v":0},{"$f":"IFERROR(O32/N32,\"\")","v":""}]
["Proportion résidentielle / commerciale",null,null,null,null,{"$f":"$F$19","v":"[Immeuble 3]"},null,{"$f":"H63","v":0},{"$f":"B64","v":0},"0,00%",null,0,null,{"$f":"COUNTIF(F140:F154,\"<>\")","v":0},{"$f":"IFERROR(B155/N33,0)","v":0},""]
[null,"Superf. louable totale (référence en pi2):",{"$f":"SUM(J27:K27)","v":0},null,null,{"$f":"$F$20","v":"[Immeuble 4]"},null,{"$f":"O63","v":0},{"$f":"V64","v":0},"0,00%",null,0,null,{"$f":"COUNTIF(F160:F174,\"<>\")","v":0},{"$f":"IFERROR(B175/N34,0)","v":0},""]
[null,"Superficie commerciale du projet:",{"$f":"IFERROR(K27/C34,0)","v":0},null,null,{"$f":"$F$21","v":"[Immeuble 5]"},null,{"$f":"H73","v":0},{"$f":"B74","v":0},"0,00%",null,0,null,{"$f":"COUNTIF(F180:F194,\"<>\")","v":0},{"$f":"IFERROR(B195/N35,0)","v":0},""]
[null,"Superficie résidentielle du projet:",{"$f":"IFERROR(J27/C34,0)","v":0},null,null,{"$f":"$F$22","v":"[Immeuble 6]"},null,{"$f":"O73","v":0},{"$f":"V74","v":0},"0,00%",null,0,null,{"$f":"COUNTIF(F200:F214,\"<>\")","v":0},{"$f":"IFERROR(B215/N36,0)","v":0},""]
["Habitation","Superficie résid. min:",0.8,null,null,{"$f":"$F$23","v":"[Immeuble 7]"},null,{"$f":"H83","v":0},{"$f":"B84","v":0},"0,00%",null,0,null,{"$f":"COUNTIF(F220:F234,\"<>\")","v":0},{"$f":"IFERROR(B235/N37,0)","v":0},""]
["Collectif","Superficiec comm. min:",0.7,null,null,{"$f":"$F$24","v":"[Immeuble 8]"},null,{"$f":"O83","v":0},{"$f":"V84","v":0},"0,00%",null,0,null,{"$f":"COUNTIF(F240:F254,\"<>\")","v":0},{"$f":"IFERROR(B255/N38,0)","v":0},""]
["Mixte","Min 20% résid. et min. 20% comm.",null,null,null,{"$f":"$F$25","v":"[Immeuble 9]"},null,{"$f":"H93","v":0},{"$f":"B94","v":0},"0,00%",null,0,null,{"$f":"COUNTIF(F260:F274,\"<>\")","v":0},{"$f":"IFERROR(B275/N39,0)","v":0},""]
[null,null,null,null,null,{"$f":"$F$26","v":"[Immeuble 10]"},null,{"$f":"O93","v":0},{"$f":"V94","v":0},"0,00%",null,0,null,{"$f":"COUNTIF(F280:F294,\"<>\")","v":0},{"$f":"IFERROR(B295/N40,0)","v":0},""]
[null,null,null,null,null,"Total",null,{"$f":"SUM(H31:H40)","v":0},{"$f":"SUM(I31:I40)","v":0},{"$f":"IFERROR(I41/H41,0)","v":0},{"$f":"SUM(K31:K40)","v":0},{"$f":"IFERROR(K41/H41,0)","v":0},null,{"$f":"SUM(N31:N33)","v":0},{"$f":"SUM(O31:O34)","v":0},{"$f":"SUM(P31:P34)","v":0}]
[]
[{"$f":"F43","v":"[Immeuble 1]"},null,null,null,null,{"$f":"$F$17","v":"[Immeuble 1]"},null,null,null,null,null,null,null,{"$f":"$F$18","v":"[Immeuble 2]"},null,null,null,null,null,null,{"$f":"N43","v":"[Immeuble 2]"}]
["RÉSIDENTIEL",null,null,null,null,"RÉSIDENTIEL",null,null,null,null,null,null,null,"RÉSIDENTIEL",null,null,null,null,null,null,"RÉSIDENTIEL"]
["Loyer total mensuel prévu (services EXCLUS)","Nbre unités abordables",null,null,null,"Typologie résidentielle",null,"Nombre d'unités","Loyer total mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable","Description des services",null,"Typologie résidentielle","Nombre d'unités","Loyer total mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable","Description des services",null,"Loyer total mensuel prévu (services exclus)","Nbre unités abordables"]
[{"$f":"I46-J46","v":0},{"$f":"SUMIF(A46,\"<=\"&K46,H46)","v":0},null,null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F46,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N46,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,{"$f":"P46-Q46","v":0},{"$f":"SUMIF(U46,\"<=\"&R46,O46)","v":0}]
[0,{"$f":"SUMIF(A47,\"<=\"&K47,H47)","v":0},null,null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F47,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N47,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0]
[0,0,"Ratio loyer prévu - loyer référence",null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F48,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N48,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Ratio loyer prévu - loyer référence"]
[0,0,"Moyenne loyer prévu",{"$f":"IFERROR(SUMPRODUCT($I46:$I50,$H46:$H50)/SUM($H46:$H50),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F49,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N49,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Moyenne loyer prévu",{"$f":"IFERROR(SUMPRODUCT($O46:$O50,$P46:$P50)/SUM($O46:$O50),0)","v":0}]
[0,0,"Moyenne loyer de référence",{"$f":"IFERROR(SUMPRODUCT($K46:$K50,$H46:$H50)/SUM($H46:$H50),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F50,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N50,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Moyenne loyer de référence",{"$f":"IFERROR(SUMPRODUCT($R46:$R50,$O46:$O50)/SUM($O46:$O50),0)","v":0}]
[0,0,"Ratio",{"$f":"IFERROR(D49/D50,0)","v":0},null,"Total résidentiel",null,{"$f":"SUM(H46:H50)","v":0},{"$f":"SUMPRODUCT($H$46:$H$50,I46:I50)","v":0},{"$f":"SUM($H$46:$H$50*J46:J50)","v":0},null,null,null,"Total résidentiel",{"$f":"SUM(O46:O50)","v":0},{"$f":"SUMPRODUCT($O$46:$O$50,P46:P50)","v":0},{"$f":"SUMPRODUCT($O$46:$O$50,Q46:Q50)","v":0},null,null,null,0,0,"Ratio",{"$f":"IFERROR(X49/X50,0)","v":0}]
[]
[null,null,null,null,null,"*Si plus de 2 immeubles avec une superficie résidentielle, cliquer sur le + à la gauche"]
["TOTAL",{"$f":"SUM(B46:B51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(V46:V51)","v":0}]
[{"$f":"F55","v":"[Immeuble 3]"},null,null,null,null,{"$f":"$F$19","v":"[Immeuble 3]"},null,null,null,null,null,null,null,{"$f":"$F$20","v":"[Immeuble 4]"},null,null,null,null,null,null,{"$f":"N55","v":"[Immeuble 4]"}]
["RÉSIDENTIEL",null,null,null,null,"RÉSIDENTIEL",null,null,null,null,null,null,null,"RÉSIDENTIEL",null,null,null,null,null,null,"RÉSIDENTIEL"]
["Loyer total mensuel prévu (services EXCLUS)","Nbre unités abordables",null,null,null,"Typologie résidentielle",null,"Nombre d'unités","Loyer total mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable","Description des services",null,"Typologie résidentielle","Nombre d'unités","Loyer total mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable","Description des services",null,"Loyer total mensuel prévu (services exclus)","Nbre unités abordables"]
[{"$f":"I58-J58","v":0},{"$f":"SUMIF(A58,\"<=\"&K58,H58)","v":0},null,null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F58,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N58,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,{"$f":"P58-Q58","v":0},{"$f":"SUMIF(U58,\"<=\"&R58,O58)","v":0}]
[0,{"$f":"SUMIF(A59,\"<=\"&K59,H59)","v":0},null,null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F59,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N59,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,{"$f":"P59-Q59","v":0},{"$f":"SUMIF(U59,\"<=\"&R59,O59)","v":0}]
[0,0,"Ratio loyer prévu - loyer référence",null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F60,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N60,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Ratio loyer prévu - loyer référence"]
[0,0,"Moyenne loyer prévu",{"$f":"IFERROR(SUMPRODUCT($I58:$I62,$H58:$H62)/SUM($H58:$H62),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F61,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N61,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Moyenne loyer prévu",{"$f":"IFERROR(SUMPRODUCT($O58:$O62,$P58:$P62)/SUM($O58:$O62),0)","v":0}]
[0,0,"Moyenne loyer de référence",{"$f":"IFERROR(SUMPRODUCT($K58:$K62,$H58:$H62)/SUM($H58:$H62),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F62,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N62,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Moyenne loyer de référence",{"$f":"IFERROR(SUMPRODUCT($R58:$R62,$O58:$O62)/SUM($O58:$O62),0)","v":0}]
[{"$f":"I63-J63","v":0},0,"Ratio",{"$f":"IFERROR(D61/D62,0)","v":0},null,"Total résidentiel",null,{"$f":"SUM(H58:H62)","v":0},{"$f":"SUMPRODUCT($H$58:$H$62,I58:I62)","v":0},{"$f":"SUMPRODUCT($H$58:$H$62,J58:J62)","v":0},null,null,null,"Total résidentiel",{"$f":"SUM(O58:O62)","v":0},{"$f":"SUMPRODUCT($O$58:$O$62,P58:P62)","v":0},{"$f":"SUMPRODUCT($O$58:$O$62,Q58:Q62)","v":0},null,null,null,0,0,"Ratio",{"$f":"IFERROR(X61/X62,0)","v":0}]
["TOTAL",{"$f":"SUM(B58:B63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(V58:V63)","v":0}]
[{"$f":"F65","v":"[Immeuble 5]"},null,null,null,null,{"$f":"$F$21","v":"[Immeuble 5]"},null,null,null,null,null,null,null,{"$f":"$F$22","v":"[Immeuble 6]"},null,null,null,null,null,null,{"$f":"N65","v":"[Immeuble 6]"}]
["RÉSIDENTIEL",null,null,null,null,"RÉSIDENTIEL",null,null,null,null,null,null,null,"RÉSIDENTIEL",null,null,null,null,null,null,"RÉSIDENTIEL"]
["Loyer total mensuel prévu (services EXCLUS)","Nbre unités abordables",null,null,null,"Typologie résidentielle",null,"Nombre d'unités","Loyer total mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable","Description des services",null,"Typologie résidentielle","Nombre d'unités","Loyer total mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable","Description des services",null,"Loyer total mensuel prévu (services exclus)","Nbre unités abordables"]
[{"$f":"I68-J68","v":0},{"$f":"SUMIF(A68,\"<=\"&K68,H68)","v":0},null,null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F68,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N68,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,{"$f":"P68-Q68","v":0},{"$f":"SUMIF(U68,\"<=\"&R68,O68)","v":0}]
[0,{"$f":"SUMIF(A69,\"<=\"&K69,H69)","v":0},null,null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F69,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N69,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,{"$f":"P69-Q69","v":0},{"$f":"SUMIF(U69,\"<=\"&R69,O69)","v":0}]
[0,0,"Ratio loyer prévu - loyer référence",null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F70,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N70,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Ratio loyer prévu - loyer référence"]
[0,0,"Moyenne loyer prévu",{"$f":"IFERROR(SUMPRODUCT($I68:$I72,$H68:$H72)/SUM($H68:$H72),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F71,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N71,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Moyenne loyer prévu",{"$f":"IFERROR(SUMPRODUCT($O68:$O72,$P68:$P72)/SUM($O68:$O72),0)","v":0}]
[0,0,"Moyenne loyer de référence",{"$f":"IFERROR(SUMPRODUCT($K68:$K72,$H68:$H72)/SUM($H68:$H72),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F72,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N72,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Moyenne loyer de référence",{"$f":"IFERROR(SUMPRODUCT($R68:$R72,$O68:$O72)/SUM($O68:$O72),0)","v":0}]
[0,0,"Ratio",{"$f":"IFERROR(D71/D72,0)","v":0},null,"Total résidentiel",null,{"$f":"SUM(H68:H72)","v":0},{"$f":"SUMPRODUCT($H$68:$H$72,I68:I72)","v":0},{"$f":"SUMPRODUCT($H$68:$H$72,J68:$J$72)","v":0},null,null,null,"Total résidentiel",{"$f":"SUM(O68:O72)","v":0},{"$f":"SUMPRODUCT($O$68:$O$72,P68:P72)","v":0},{"$f":"SUMPRODUCT($O$68:$O$72,Q68:Q72)","v":0},null,null,null,0,0,"Ratio",{"$f":"IFERROR(X71/X72,0)","v":0}]
["TOTAL",{"$f":"SUM(B68:B73)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(V68:V73)","v":0}]
[{"$f":"F75","v":"[Immeuble 7]"},null,null,null,null,{"$f":"$F$23","v":"[Immeuble 7]"},null,null,null,null,null,null,null,{"$f":"$F$24","v":"[Immeuble 8]"},null,null,null,null,null,null,{"$f":"N75","v":"[Immeuble 8]"}]
["RÉSIDENTIEL",null,null,null,null,"RÉSIDENTIEL",null,null,null,null,null,null,null,"RÉSIDENTIEL",null,null,null,null,null,null,"RÉSIDENTIEL"]
["Loyer total mensuel prévu (services EXCLUS)","Nbre unités abordables",null,null,null,"Typologie résidentielle",null,"Nombre d'unités","Loyer total mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable","Description des services",null,"Typologie résidentielle","Nombre d'unités","Loyer total mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable","Description des services",null,"Loyer total mensuel prévu (services exclus)","Nbre unités abordables"]
[{"$f":"I78-J78","v":0},{"$f":"SUMIF(A78,\"<=\"&K78,H78)","v":0},null,null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F78,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N78,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,{"$f":"P78-Q78","v":0},{"$f":"SUMIF(U78,\"<=\"&R78,O78)","v":0}]
[0,{"$f":"SUMIF(A79,\"<=\"&K79,H79)","v":0},null,null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F79,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N79,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,{"$f":"P79-Q79","v":0},{"$f":"SUMIF(U79,\"<=\"&R79,O79)","v":0}]
[0,0,"Ratio loyer prévu - loyer référence",null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F80,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N80,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Ratio loyer prévu - loyer référence"]
[0,0,"Moyenne loyer prévu",{"$f":"IFERROR(SUMPRODUCT($I78:$I82,$H78:$H82)/SUM($H78:$H82),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F81,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N81,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Moyenne loyer prévu",{"$f":"IFERROR(SUMPRODUCT($O78:$O82,$P78:$P82)/SUM($O78:$O82),0)","v":0}]
[0,0,"Moyenne loyer de référence",{"$f":"IFERROR(SUMPRODUCT($K78:$K82,$H78:$H82)/SUM($H78:$H82),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F82,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N82,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Moyenne loyer de référence",{"$f":"IFERROR(SUMPRODUCT($R78:$R82,$O78:$O82)/SUM($O78:$O82),0)","v":0}]
[0,0,"Ratio",{"$f":"IFERROR(D81/D82,0)","v":0},null,"Total résidentiel",null,{"$f":"SUM(H78:H82)","v":0},{"$f":"SUMPRODUCT(H78:H82,I78:I82)","v":0},{"$f":"SUM($H$46:$H$50*J78:J82)","v":0},null,null,null,"Total résidentiel",{"$f":"SUM(O78:O82)","v":0},{"$f":"SUMPRODUCT($O$78:$O$82,P78:P82)","v":0},{"$f":"SUMPRODUCT($O$78:$O$82,Q78:Q82)","v":0},null,null,null,0,0,"Ratio",{"$f":"IFERROR(X81/X82,0)","v":0}]
["TOTAL",{"$f":"SUM(B78:B83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(V78:V83)","v":0}]
[{"$f":"F85","v":"[Immeuble 9]"},null,null,null,null,{"$f":"$F$25","v":"[Immeuble 9]"},null,null,null,null,null,null,null,{"$f":"$F$26","v":"[Immeuble 10]"},null,null,null,null,null,null,{"$f":"N85","v":"[Immeuble 10]"}]
["RÉSIDENTIEL",null,null,null,null,"RÉSIDENTIEL",null,null,null,null,null,null,null,"RÉSIDENTIEL",null,null,null,null,null,null,"RÉSIDENTIEL"]
["Loyer total mensuel prévu (services EXCLUS)","Nbre unités abordables",null,null,null,"Typologie résidentielle",null,"Nombre d'unités","Loyer total mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable","Description des services",null,"Typologie résidentielle","Nombre d'unités","Loyer total mensuel prévu\n(services inclus)","Valeur mensuelle\ndes services","Référence loyer mensuel abordable","Description des services",null,"Loyer total mensuel prévu (services exclus)","Nbre unités abordables"]
[{"$f":"I88-J88","v":0},{"$f":"SUMIF(A88,\"<=\"&K88,H88)","v":0},null,null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F88,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N88,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,{"$f":"P88-Q88","v":0},{"$f":"SUMIF(U88,\"<=\"&R88,O88)","v":0}]
[0,{"$f":"SUMIF(A89,\"<=\"&K89,H89)","v":0},null,null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F89,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N89,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,{"$f":"P89-Q89","v":0},{"$f":"SUMIF(U89,\"<=\"&R89,O89)","v":0}]
[0,0,"Ratio loyer prévu - loyer référence",null,null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F90,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N90,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Ratio loyer prévu - loyer référence"]
[0,0,"Moyenne loyer prévu",{"$f":"IFERROR(SUMPRODUCT($I88:$I92,$H88:$H92)/SUM($H88:$H92),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F91,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N91,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Moyenne loyer prévu",{"$f":"IFERROR(SUMPRODUCT($O88:$O92,$P88:$P92)/SUM($O88:$O92),0)","v":0}]
[0,0,"Moyenne loyer de référence",{"$f":"IFERROR(SUMPRODUCT($K88:$K92,$H88:$H92)/SUM($H88:$H92),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(F92,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,null,null,0,0,{"$f":"IFERROR(_xlfn.SWITCH(N92,$G$7,$I$7,$G$8,$I$8,$G$9,$I$9,$G$10,$I$10,$G$11,$I$11,$G$12,$I$12),0)","v":0},null,null,0,0,"Moyenne loyer de référence",{"$f":"IFERROR(SUMPRODUCT($R88:$R92,$O88:$O92)/SUM($O88:$O92),0)","v":0}]
[0,0,"Ratio",{"$f":"IFERROR(D91/D92,0)","v":0},null,"Total résidentiel",null,{"$f":"SUM(H88:H92)","v":0},{"$f":"SUMPRODUCT($H$88:$H$92,I88:I92)","v":0},{"$f":"SUMPRODUCT($H$88:$H$92,J88:J92)","v":0},null,null,null,"Total résidentiel",{"$f":"SUM(O88:O92)","v":0},{"$f":"SUMPRODUCT($O$88:$O$92,P88:P92)","v":0},{"$f":"SUMPRODUCT($O$88:$O$92,Q88:Q92)","v":0},null,null,null,0,0,"Ratio",{"$f":"IFERROR(X91/X92,0)","v":0}]
["TOTAL",{"$f":"SUM(B88:B93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(V88:V93)","v":0}]
[{"$f":"F95","v":"[Immeuble 1]"},null,null,null,null,{"$f":"$F$17","v":"[Immeuble 1]"}]
["COMMERCIAL",null,null,null,null,"COMMERCIAL"]
["Loyer total mensuel prévu (services exclus)","# espaces abodables","# locataires",null,null,"Locataire","Superfice de l'espace (pi.ca.)",null,"Loyer total mensuel prévu","Valeur mensuelle des services","Valeur mensuelle des équipement","Référence loyer mensuel abordable","Description des services",null,"Description des équipements"]
[{"$f":"I98-J98-K98","v":0},{"$f":"SUMIF(A98,\"<=\"&L98,C98)","v":0},{"$f":"COUNTA(F98)","v":0},null,null,null,null,null,{"$f":"G98*$N$7/12","v":0},null,null,{"$f":"G98*$N$6/12","v":0}]
[{"$f":"I99-J99-K99","v":0},0,{"$f":"COUNTA(F99)","v":0},null,null,null,null,null,{"$f":"G99*$N$7/12","v":0},null,null,{"$f":"G99*$N$6/12","v":0}]
[0,0,{"$f":"COUNTA(F100)","v":0},null,null,null,null,null,0,null,null,0]
[0,0,{"$f":"COUNTA(F101)","v":0},null,null,null,null,null,0,null,null,0]
[0,0,{"$f":"COUNTA(F102)","v":0},null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
["TOTAL",{"$f":"SUM(B98:B112)","v":0},{"$f":"SUM(C98:C112)","v":0},null,null,"Total commercial",{"$f":"SUM(G98:H112)","v":0},null,{"$f":"SUM(I98:I112)","v":0},{"$f":"SUM(J98:J112)","v":0},0]
[]
[null,null,null,null,null,"*Si plus de 1 immeubles avec une superficie commerciale, cliquer sur le + à la gauche"]
[]
[{"$f":"F117","v":"[Immeuble 2]"},null,null,null,null,{"$f":"$F$18","v":"[Immeuble 2]"}]
["COMMERCIAL",null,null,null,null,"COMMERCIAL"]
["Loyer total mensuel prévu (services exclus)","# espaces abodables","# locataires",null,null,"Locataire","Superfice de l'espace (pi.ca.)",null,"Loyer total mensuel prévu","Valeur mensuelle des services","Valeur mensuelle des équipement","Référence loyer mensuel abordable","Description des services",null,"Description des équipements"]
[{"$f":"I120-J120-K120","v":0},{"$f":"SUMIF(A120,\"<=\"&L120,C120)","v":0},{"$f":"COUNTA(F120)","v":0},null,null,null,null,null,{"$f":"G120*$N$7","v":0},null,null,{"$f":"G120*$N$6","v":0}]
[{"$f":"I121-J121-K121","v":0},0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
["TOTAL",{"$f":"SUM(B120:B134)","v":0},{"$f":"SUM(C120:C134)","v":0},null,null,"Total commercial",{"$f":"SUM(G120:G124)","v":0},null,{"$f":"SUM(I120:I134)","v":0},{"$f":"SUM(J120:J134)","v":0},0]
[]
[{"$f":"F137","v":"[Immeuble 3]"},null,null,null,null,{"$f":"$F$19","v":"[Immeuble 3]"}]
["COMMERCIAL",null,null,null,null,"COMMERCIAL"]
["Loyer total mensuel prévu (services exclus)","# espaces abodables","# locataires",null,null,"Locataire","Superfice de l'espace (pi.ca.)",null,"Loyer total mensuel prévu","Valeur mensuelle des services","Valeur mensuelle des équipement","Référence loyer mensuel abordable","Description des services",null,"Description des équipements"]
[{"$f":"I140-J140-K140","v":0},{"$f":"SUMIF(A140,\"<=\"&L140,C140)","v":0},{"$f":"COUNTA(F140)","v":0},null,null,null,null,null,{"$f":"G140*$N$7","v":0},null,null,{"$f":"G140*$N$6","v":0}]
[{"$f":"I141-J141-K141","v":0},0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
["TOTAL",{"$f":"SUM(B140:B154)","v":0},{"$f":"SUM(C140:C154)","v":0},null,null,"Total commercial",{"$f":"SUM(G140:G144)","v":0},null,{"$f":"SUM(I140:I154)","v":0},{"$f":"SUM(J140:J154)","v":0},0]
[]
[{"$f":"F157","v":"[Immeuble 4]"},null,null,null,null,{"$f":"$F$20","v":"[Immeuble 4]"}]
["COMMERCIAL",null,null,null,null,"COMMERCIAL"]
["Loyer total mensuel prévu (services exclus)","# espaces abodables","# locataires",null,null,"Locataire","Superfice de l'espace (pi.ca.)",null,"Loyer total mensuel prévu","Valeur mensuelle des services","Valeur mensuelle des équipement","Référence loyer mensuel abordable","Description des services",null,"Description des équipements"]
[{"$f":"I160-J160-K160","v":0},{"$f":"SUMIF(A160,\"<=\"&L160,C160)","v":0},{"$f":"COUNTA(F160)","v":0},null,null,null,null,null,{"$f":"G160*$N$7","v":0},null,null,{"$f":"G160*$N$6","v":0}]
[{"$f":"I161-J161-K161","v":0},0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
["TOTAL",{"$f":"SUM(B160:B174)","v":0},{"$f":"SUM(C160:C174)","v":0},null,null,"Total commercial",{"$f":"SUM(G160:G164)","v":0},null,{"$f":"SUM(I160:I174)","v":0},{"$f":"SUM(J160:J174)","v":0},0]
[]
[{"$f":"F177","v":"[Immeuble 5]"},null,null,null,null,{"$f":"$F$21","v":"[Immeuble 5]"}]
["COMMERCIAL",null,null,null,null,"COMMERCIAL"]
["Loyer total mensuel prévu (services exclus)","# espaces abodables","# locataires",null,null,"Locataire","Superfice de l'espace (pi.ca.)",null,"Loyer total mensuel prévu","Valeur mensuelle des services","Valeur mensuelle des équipement","Référence loyer mensuel abordable","Description des services",null,"Description des équipements"]
[{"$f":"I180-J180-K180","v":0},{"$f":"SUMIF(A180,\"<=\"&L180,C180)","v":0},{"$f":"COUNTA(F180)","v":0},null,null,null,null,null,{"$f":"G180*$N$7","v":0},null,null,{"$f":"G180*$N$6","v":0}]
[{"$f":"I181-J181-K181","v":0},0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
["TOTAL",{"$f":"SUM(B180:B194)","v":0},{"$f":"SUM(C180:C194)","v":0},null,null,"Total commercial",{"$f":"SUM(G180:G184)","v":0},null,{"$f":"SUM(I180:I194)","v":0},{"$f":"SUM(J180:J194)","v":0},0]
[]
[{"$f":"F197","v":"[Immeuble 6]"},null,null,null,null,{"$f":"$F$22","v":"[Immeuble 6]"}]
["COMMERCIAL",null,null,null,null,"COMMERCIAL"]
["Loyer total mensuel prévu (services exclus)","# espaces abodables","# locataires",null,null,"Locataire","Superfice de l'espace (pi.ca.)",null,"Loyer total mensuel prévu","Valeur mensuelle des services","Valeur mensuelle des équipement","Référence loyer mensuel abordable","Description des services",null,"Description des équipements"]
[{"$f":"I200-J200-K200","v":0},{"$f":"SUMIF(A200,\"<=\"&L200,C200)","v":0},{"$f":"COUNTA(F200)","v":0},null,null,null,null,null,{"$f":"G200*$N$7","v":0},null,null,{"$f":"G200*$N$6","v":0}]
[{"$f":"I201-J201-K201","v":0},0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
["TOTAL",{"$f":"SUM(B200:B214)","v":0},{"$f":"SUM(C200:C214)","v":0},null,null,"Total commercial",{"$f":"SUM(G200:G204)","v":0},null,{"$f":"SUM(I200:I214)","v":0},{"$f":"SUM(J200:J214)","v":0},0]
[]
[{"$f":"F217","v":"[Immeuble 7]"},null,null,null,null,{"$f":"$F$23","v":"[Immeuble 7]"}]
["COMMERCIAL",null,null,null,null,"COMMERCIAL"]
["Loyer total mensuel prévu (services exclus)","# espaces abodables","# locataires",null,null,"Locataire","Superfice de l'espace (pi.ca.)",null,"Loyer total mensuel prévu","Valeur mensuelle des services","Valeur mensuelle des équipement","Référence loyer mensuel abordable","Description des services",null,"Description des équipements"]
[{"$f":"I220-J220-K220","v":0},{"$f":"SUMIF(A220,\"<=\"&L220,C220)","v":0},{"$f":"COUNTA(F220)","v":0},null,null,null,null,null,{"$f":"G220*$N$7","v":0},null,null,{"$f":"G220*$N$6","v":0}]
[{"$f":"I221-J221-K221","v":0},0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
["TOTAL",{"$f":"SUM(B220:B234)","v":0},{"$f":"SUM(C220:C234)","v":0},null,null,"Total commercial",{"$f":"SUM(G220:G224)","v":0},null,{"$f":"SUM(I220:I234)","v":0},{"$f":"SUM(J220:J234)","v":0},0]
[]
[{"$f":"F237","v":"[Immeuble 8]"},null,null,null,null,{"$f":"$F$24","v":"[Immeuble 8]"}]
["COMMERCIAL",null,null,null,null,"COMMERCIAL"]
["Loyer total mensuel prévu (services exclus)","# espaces abodables","# locataires",null,null,"Locataire","Superfice de l'espace (pi.ca.)",null,"Loyer total mensuel prévu","Valeur mensuelle des services","Valeur mensuelle des équipement","Référence loyer mensuel abordable","Description des services",null,"Description des équipements"]
[{"$f":"I240-J240-K240","v":0},{"$f":"SUMIF(A240,\"<=\"&L240,C240)","v":0},{"$f":"COUNTA(F240)","v":0},null,null,null,null,null,{"$f":"G240*$N$7","v":0},null,null,{"$f":"G240*$N$6","v":0}]
[{"$f":"I241-J241-K241","v":0},0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
["TOTAL",{"$f":"SUM(B240:B254)","v":0},{"$f":"SUM(C240:C254)","v":0},null,null,"Total commercial",{"$f":"SUM(G240:G244)","v":0},null,{"$f":"SUM(I240:I254)","v":0},{"$f":"SUM(J240:J254)","v":0},0]
[]
[{"$f":"F257","v":"[Immeuble 9]"},null,null,null,null,{"$f":"$F$25","v":"[Immeuble 9]"}]
["COMMERCIAL",null,null,null,null,"COMMERCIAL"]
["Loyer total mensuel prévu (services exclus)","# espaces abodables","# locataires",null,null,"Locataire","Superfice de l'espace (pi.ca.)",null,"Loyer total mensuel prévu","Valeur mensuelle des services","Valeur mensuelle des équipement","Référence loyer mensuel abordable","Description des services",null,"Description des équipements"]
[{"$f":"I260-J260-K260","v":0},{"$f":"SUMIF(A260,\"<=\"&L260,C260)","v":0},{"$f":"COUNTA(F260)","v":0},null,null,null,null,null,{"$f":"G260*$N$7","v":0},null,null,{"$f":"G260*$N$6","v":0}]
[{"$f":"I261-J261-K261","v":0},0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
["TOTAL",{"$f":"SUM(B260:B274)","v":0},{"$f":"SUM(C260:C274)","v":0},null,null,"Total commercial",{"$f":"SUM(G260:G264)","v":0},null,{"$f":"SUM(I260:I274)","v":0},{"$f":"SUM(J260:J274)","v":0},0]
[]
[{"$f":"F277","v":"[Immeuble 10]"},null,null,null,null,{"$f":"$F$26","v":"[Immeuble 10]"}]
["COMMERCIAL",null,null,null,null,"COMMERCIAL"]
["Loyer total mensuel prévu (services exclus)","# espaces abodables","# locataires",null,null,"Locataire","Superfice de l'espace (pi.ca.)",null,"Loyer total mensuel prévu","Valeur mensuelle des services","Valeur mensuelle des équipement","Référence loyer mensuel abordable","Description des services",null,"Description des équipements"]
[{"$f":"I280-J280-K280","v":0},{"$f":"SUMIF(A280,\"<=\"&L280,C280)","v":0},{"$f":"COUNTA(F280)","v":0},null,null,null,null,null,{"$f":"G280*$N$7","v":0},null,null,{"$f":"G280*$N$6","v":0}]
[{"$f":"I281-J281-K281","v":0},0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
[0,0,0,null,null,null,null,null,0,null,null,0]
["TOTAL",{"$f":"SUM(B280:B294)","v":0},{"$f":"SUM(C280:C294)","v":0},null,null,"Total commercial",{"$f":"SUM(G280:G284)","v":0},null,{"$f":"SUM(I280:I294)","v":0},{"$f":"SUM(J280:J294)","v":0},0]

{"sheet":"4. Sources de financement","index":9,"n_rows":59,"n_cols":21,"rows_kept":59,"cut":false,"hidden":false,"merged":[[14,13,14,14],[47,1,47,10],[24,7,24,9],[25,7,25,9],[26,7,26,9],[27,7,27,9],[36,1,36,10],[33,7,33,9],[34,7,34,9],[44,13,44,14],[34,13,34,14],[4,16,4,17],[2,12,2,14],[4,1,4,10],[24,13,24,14],[4,13,4,14],[5,7,5,9],[6,7,6,9],[15,7,15,9],[16,7,16,9],[17,7,17,9],[13,1,13,10],[9,7,9,9],[10,7,10,9],[11,7,11,9],[14,7,14,9],[18,7,18,9],[7,7,7,9],[8,7,8,9],[55,3,55,4],[28,7,28,9],[29,7,29,9],[30,7,30,9],[31,7,31,9],[32,7,32,9],[37,7,37,9],[19,7,19,9],[20,7,20,9],[21,7,21,9],[22,7,22,9],[23,7,23,9],[41,7,41,9],[42,7,42,9],[56,3,56,4],[58,3,58,4],[57,3,57,4],[55,5,55,6],[56,5,56,6],[58,5,58,6],[57,5,57,6],[34,19,34,20],[48,7,48,8],[43,7,43,9],[44,7,44,9],[45,7,45,9],[38,7,38,9],[39,7,39,9],[40,7,40,9]]}
[]
[null,{"$f":"IF('2. Informations de base'!C7=0,\"NOM DU PROJET\",'2. Informations de base'!C7)","v":"NOM DU PROJET"}]
[null,{"$f":"IF('2. Informations de base'!$B$3=\"Sélectionner le nom du fonds\",\"NOM DU FONDS\",'2. Informations de base'!$B$3)&\", Sources de financement\"","v":"Fonds Immosocial Québec, Sources de financement"},null,null,null,null,null,null,null,null,null,null,"Détail des prêts "]
[]
[null,"ACQUISITION",null,null,null,null,null,null,null,null,null,null,"Prêt pont acquisition","[Nom du prêteur]",null,null,"Analystes"]
[null,"Gestionnaire du fonds","Programme de financement","Type de financement","Statut","Montant","Date confirmé","Notes",null,null,"Conditions importantes",null,"Capital emprunté","$"]
[null,"Ville de Montréal","Subvention","Contribution","Non confirmé",0,null,null,null,null,null,null,"Taux d'intérêt","% annuel",null,null,"Date d'achat:","Début des travaux:"]
[null,"Vendeur","Balance de vente","Prêt","Non confirmé",0,null,null,null,null,null,null,"Durée estimé du prêt","Nbr mois",null,null,{"$f":"IF('2. Informations de base'!C33=0,\"\",'2. Informations de base'!C33)","v":""},{"$f":"IF('2. Informations de base'!C35=0,\"\",'2. Informations de base'!C35)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Intérêts estimé","$",{"$f":"O6*O7*(O8/12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Frais initiaux (ponctuels) indiquer le %",0.01,{"$f":"O6*N10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$11","v":"Frais de suivi (annuels)"},"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,"[Autres frais]","$"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total capital, frais et intérêts","$",{"$f":"IFERROR(O9+O10+O6+O12,\"\")","v":0}]
[null,"RÉALISATION"]
[null,"Gestionnaire du fonds","Programme de financement","Type de financement","Statut","Montant","Date confirmé","Notes",null,null,"Conditions importantes",null,"Prêt intérimaire construction","[Nom du prêteur]"]
[null,"AGRTQ",{"$f":"IF('2. Informations de base'!B3=\"Fonds Immosocial Québec\",\"Fonds Immosocial (FISQ) - capital patient\",(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",\"Fonds CSII - capital patient\",\"À venir\")))","v":"Fonds Immosocial (FISQ) - capital patient"},"Prêt","Non confirmé",{"$f":"O26","v":0},"À venir",null,null,null,null,null,{"$f":"$M$6","v":"Capital emprunté"},{"$f":"$N$6","v":"$"}]
[null,{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",\"AGRTQ\",(IF(COUNTIF(N15,\"*nom*\"),\"\",N15)))","v":""},{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",\"Fonds CSII - hypothèque classique\",\"\")","v":""},"Prêt","Non confirmé",{"$f":"O36","v":0},"À venir",null,null,null,null,null,{"$f":"$M$7","v":"Taux d'intérêt"},{"$f":"$N$7","v":"% annuel"},null,null,"Durée des travaux:",{"$f":"'2. Informations de base'!C37","v":""}]
[null,{"$f":"IF(COUNTIF(N15,\"*nom*\"),\"\",N15)","v":""},{"$f":"M15","v":"Prêt intérimaire construction"},"Prêt",null,{"$f":"O16","v":0},null,null,null,null,null,null,{"$f":"$M$8","v":"Durée estimé du prêt"},{"$f":"$N$8","v":"Nbr mois"},{"$f":"'2. Informations de base'!C37","v":""}]
[null,{"$f":"IF(COUNTIF(N45,\"*nom*\"),\"\",N45)","v":""},null,"Prêt",null,{"$f":"O46","v":0},null,null,null,null,null,null,{"$f":"$M$9","v":"Intérêts estimé"},{"$f":"$N$9","v":"$"},{"$f":"IFERROR(O16*O17*(O18/12),\"\")","v":""}]
[null,null,null,"Contribution",null,null,null,null,null,null,null,null,{"$f":"$M$10","v":"Frais initiaux (ponctuels) indiquer le %"},0.01,{"$f":"O16*N20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$11","v":"Frais de suivi (annuels)"},{"$f":"$N$11","v":"$"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"[Autres frais]",{"$f":"$N$12","v":"$"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total capital, frais et intérêts",{"$f":"$N$13","v":"$"},{"$f":"IFERROR(O19+O20+O16+O21,\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Prêt long terme Capital patient",{"$f":"IF('2. Informations de base'!B3=\"Fonds Immosocial Québec\",\"Immosocial - capital patient\",(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",\"CSII - capital patient\",\"Capital patient à venir\")))","v":"Immosocial - capital patient"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$6","v":"Capital emprunté"},"$",{"$f":"'5. CAPEX'!E111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$7","v":"Taux d'intérêt"},"% annuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$8","v":"Durée estimé du prêt"},"Nbr années"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$10","v":"Frais initiaux (ponctuels) indiquer le %"},0,{"$f":"SUM(O26*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",PARAMÈTRES!$E$41,(IF('2. Informations de base'!B3=\"Fonds Immosocial Québec\",PARAMÈTRES!$E$63,0)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$11","v":"Frais de suivi (annuels)"},"$",{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",PARAMÈTRES!E42,(IF('2. Informations de base'!B3=\"Fonds Immosocial Québec\",PARAMÈTRES!E64,\"À venir\")))","v":1.4999999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,"[Autres frais]","$"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CCD minimal","#",1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total capital, frais et intérêts","$",{"$f":"IFERROR(#REF!+O29+O26+O31,\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Prêt long terme",{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",\"CSII - hypothèque classique\",\"[Nom du prêteur] - hypothèque\")","v":"[Nom du prêteur] - hypothèque"},null,null,null,null,null,"Ajustement au financement calculé"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$6","v":"Capital emprunté"},"$",{"$f":"IF(O46>0,0,MIN('5. CAPEX'!E125,'7. OPEX- projections 15 ans'!D15))","v":0},null,null,null,null,"FINANCEMENT DISPONIBLE SELON JVM ET RATIO",{"$f":"'7. OPEX- projections 15 ans'!D15","v":0}]
[null,"EXPLOITATION",null,null,null,null,null,null,null,null,null,null,{"$f":"$M$7","v":"Taux d'intérêt"},"% annuel",null,null,null,null,null,"COÛT NET DE RÉALISATION",{"$f":"'5. CAPEX'!E125","v":0}]
[null,"Gestionnaire du fonds","Programme de financement","Type de financement","Statut","Montant","Date confirmé","Notes",null,null,"Conditions importantes",null,{"$f":"$M$8","v":"Durée estimé du prêt"},"Nbr années",null,null,null,null,null,"FINANCEMENT MAXIMUM",{"$f":"MIN(U36,U37)","v":0}]
[null,null,null,"Contribution",null,{"$f":"SUM('7. OPEX- projections 15 ans'!F52:T52)","v":0},"À venir",null,null,null,null,null,{"$f":"$M$10","v":"Frais initiaux (ponctuels) indiquer le %"},"$",{"$f":"SUM(O36*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",PARAMÈTRES!E41,0)))","v":0},null,null,null,null,"FINANCEMENT PROPOSÉ "]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$11","v":"Frais de suivi (annuels)"},0,{"$f":"O36*N40","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"[Autres frais]","$"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CCD minimal","#",{"$f":"PARAMÈTRES!E22","v":1.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total capital, frais et intérêts","$",{"$f":"IFERROR(#REF!+O39+O36+O41,\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Prêt autre:","[Nom du prêteur]"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$6","v":"Capital emprunté"},"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$7","v":"Taux d'intérêt"},"% annuel"]
[null,"EXPLOITATION - CONTRIBUTIONS NON RÉCURRENTES",null,null,null,null,null,null,null,null,null,null,{"$f":"$M$8","v":"Durée estimé du prêt"},"Nbr années"]
[null,"Gestionnaire du fonds","Programme de financement","Type de financement","Statut","Montant","Date confirmé","ANNÉE À ANNÉE",null,"%","Durée",null,{"$f":"$M$10","v":"Frais initiaux (ponctuels) indiquer le %"},0,{"$f":"O46*N49","v":0}]
[null,null,null,"Contribution non récurrente",null,null,"À venir",null,null,null,{"$f":"I50-H50+1&\" années de contributions\"","v":"1 années de contributions"},null,{"$f":"$M$11","v":"Frais de suivi (annuels)"},"%"]
[null,null,null,"Contribution non récurrente",null,null,null,null,null,null,{"$f":"I51-H51+1&\" années de contributions\"","v":"1 années de contributions"},null,"[Autres frais]","$"]
[null,null,null,"Contribution non récurrente",null,null,null,null,null,null,"1 années de contributions",null,"CCD minimal","#"]
[null,null,null,"Contribution non récurrente",null,null,null,null,null,null,"1 années de contributions",null,"Total capital, frais et intérêts","$",{"$f":"IFERROR(#REF!+O49+O46+O51,\"\")","v":""}]
[null,null,null,"Contribution non récurrente",null,null,null,null,null,null,"1 années de contributions"]
[]
[null,null,"Financement confirmé","Financement non confirmé",null,"Financement total"]
[null,"Acquisition",{"$f":"SUMIF(E7:E12,\"Confirmé\",F7:F12)","v":0},{"$f":"SUMIF(E7:F12,\"non confirmé\",F7:F12)","v":0},null,{"$f":"SUM(C57:D57)","v":0}]
[null,"Budget de réalisation",{"$f":"SUMIF(E16:E35,\"Confirmé\",F16:F35)","v":0},{"$f":"SUMIF(E16:E35,\"non confirmé\",F16:F35)","v":0},null,{"$f":"SUM(C58:D58)","v":0}]
[null,"Budget d'exploitation",{"$f":"SUMIF(E39:E53,\"Confirmé\",F39:F53)","v":0},{"$f":"SUMIF(E39:E54,\"non confirmé\",F39:F54)","v":0},null,{"$f":"SUM(C59:D59)","v":0}]

{"sheet":"6. OPEX","index":10,"n_rows":52,"n_cols":42,"rows_kept":52,"cut":false,"hidden":false,"merged":[[22,21,22,22],[48,6,48,8],[4,6,5,6],[5,7,5,8],[6,7,6,8],[7,7,7,8],[30,6,30,8],[29,6,29,8],[16,7,16,8],[4,7,4,10],[8,7,8,8],[9,7,9,8],[10,7,10,8],[11,7,11,8],[12,7,12,8],[35,1,35,2],[36,1,36,2],[37,1,37,2],[27,1,27,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[51,6,51,8],[49,6,49,8],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[46,1,46,2],[41,1,41,2],[18,1,18,3],[22,4,22,5],[32,4,32,5],[4,24,5,24],[2,24,2,26],[20,2,20,3],[22,1,22,2],[19,2,19,3],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[1,10,2,10],[13,7,13,8],[14,7,14,8],[15,7,15,8]]}
[]
[null,{"$f":"IF('2. Informations de base'!C7=0,\"NOM DU PROJET\",'2. Informations de base'!C7)","v":"NOM DU PROJET"},null,null,null,null,null,null,null,null,"*Si plus de 1 immeuble, cliquer sur le + en haut",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Données réelles AGRTQ"]
[null,{"$f":"IF('2. Informations de base'!$B$3=\"Sélectionner le nom du fonds\",\"NOM DU FONDS\",'2. Informations de base'!$B$3)&\", Budget d'exploitation (OPEX)\"","v":"Fonds Immosocial Québec, Budget d'exploitation (OPEX)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Données réelles"]
[]
[null,null,null,null,null,null,"Adresses des immeubles ","SOMMAIRE DES REVENUS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adresses des immeubles "]
[null,null,null,null,null,null,null,"Revenu résidentiel annuel",null,"Revenu commercial annuel","Revenus totaux annuels"]
[null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$18","v":"[Adresse immeuble 1]"},{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H52,'3. FISQ - Immeubles et loyers'!I51))","v":0},null,{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H53,'3. FISQ - Immeubles et loyers'!I113))","v":0},{"$f":"H7+J7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$18","v":"[Adresse immeuble 1]"}]
[null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$19","v":"[Adresse immeuble 2]"},{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!N52,'3. FISQ - Immeubles et loyers'!P51))","v":0},null,{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!N53,'3. FISQ - Immeubles et loyers'!I135))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$19","v":"[Adresse immeuble 2]"}]
[null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$20","v":"[Adresse immeuble 3]"},{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H64,'3. FISQ - Immeubles et loyers'!I63))","v":0},null,{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H65,'3. FISQ - Immeubles et loyers'!I155))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$20","v":"[Adresse immeuble 3]"}]
[null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$21","v":"[Adresse immeuble 4]"},{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!N64,'3. FISQ - Immeubles et loyers'!P63))","v":0},null,{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!N65,'3. FISQ - Immeubles et loyers'!I175))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$21","v":"[Adresse immeuble 4]"}]
[null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$22","v":"[Adresse immeuble 5]"},{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H74,'3. FISQ - Immeubles et loyers'!I73))","v":0},null,{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H75,'3. FISQ - Immeubles et loyers'!I195))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$22","v":"[Adresse immeuble 5]"}]
[null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$23","v":"[Adresse immeuble 6]"},{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!N74,'3. FISQ - Immeubles et loyers'!P73))","v":0},null,{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!N75,'3. FISQ - Immeubles et loyers'!I215))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$23","v":"[Adresse immeuble 6]"}]
[null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$24","v":"[Adresse immeuble 7]"},{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H84,'3. FISQ - Immeubles et loyers'!I83))","v":0},null,{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H85,'3. FISQ - Immeubles et loyers'!I235))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$24","v":"[Adresse immeuble 7]"}]
[null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$25","v":"[Adresse immeuble 8]"},{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!N84,'3. FISQ - Immeubles et loyers'!P83))","v":0},null,{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!N85,'3. FISQ - Immeubles et loyers'!I255))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$25","v":"[Adresse immeuble 8]"}]
[null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$26","v":"[Adresse immeuble 9]"},{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H94,'3. FISQ - Immeubles et loyers'!I93))","v":0},null,{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H95,'3. FISQ - Immeubles et loyers'!I275))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$26","v":"[Adresse immeuble 9]"}]
[null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$27","v":"[Adresse immeuble 10]"},{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!N94,'3. FISQ - Immeubles et loyers'!P93))","v":0},null,{"$f":"12*(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!N95,'3. FISQ - Immeubles et loyers'!I295))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!$F$27","v":"[Adresse immeuble 10]"}]
[null,null,null,null,null,null,"TOTAL",{"$f":"SUM(H7:H16)","v":0},null,{"$f":"SUM(J7:J16)","v":0},{"$f":"H17+J17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[]
[null,"INFORMATIONS"]
[null,"Taxes de vente (TPS/TVQ)",0.14974999999999999]
[null,"Portion remboursable à l'organisme - exploitation",null,null,null,null,{"$f":"IF(C21=\"\",\"SVP indiquer la portion de TPS/TVQ remboursable en %, Indiqué même si 0%\",\"\")","v":"SVP indiquer la portion de TPS/TVQ remboursable en %, Indiqué même si 0%"}]
[]
[null,"Notes",null,null,"Revenus totaux (avex TPS/TVQ)",null,"REVENUS D'EXPLOITATION ANNUELS","%","TX ou NTX","Total des immeubles Année 1",{"$f":"'3. CSII - Immeubles et loyers'!F18","v":"[Adresse immeuble 1]"},{"$f":"'3. CSII - Immeubles et loyers'!F19","v":"[Adresse immeuble 2]"},{"$f":"'3. CSII - Immeubles et loyers'!F20","v":"[Adresse immeuble 3]"},{"$f":"'3. CSII - Immeubles et loyers'!F21","v":"[Adresse immeuble 4]"},{"$f":"'3. CSII - Immeubles et loyers'!F22","v":"[Adresse immeuble 5]"},{"$f":"'3. CSII - Immeubles et loyers'!F23","v":"[Adresse immeuble 6]"},{"$f":"'3. CSII - Immeubles et loyers'!F24","v":"[Adresse immeuble 7]"},{"$f":"'3. CSII - Immeubles et loyers'!F25","v":"[Adresse immeuble 8]"},{"$f":"'3. CSII - Immeubles et loyers'!F26","v":"[Adresse immeuble 9]"},{"$f":"'3. CSII - Immeubles et loyers'!F27","v":"[Adresse immeuble 10]"},"$/logement","AGRTQ ANNÉE 1",null,null,{"$f":"G23","v":"REVENUS D'EXPLOITATION ANNUELS"},"TX ou NTX","Année 1","Année 2","Année 3","Année 4","Année 5","Année 6","Année 7","Année 8","Année 9","Année 10","Année 11","Année 12","Année 13","Année 14","Année 15"]
[null,null,null,null,{"$f":"IF($I24=\"TX\",$J24*(1+($C$20*(1-$C$21))),0)","v":0},{"$f":"IF($I24=\"NTX\",$J24,0)","v":0},"Loyers résidentiels prévus",{"$f":"'7. OPEX- projections 15 ans'!$F$45","v":0.02},"NTX",{"$f":"IF('ÉVOLUTION DES BAUX'!F280>1,'ÉVOLUTION DES BAUX'!F281,SUM(K24:T24)*(1+$H$24))","v":0},{"$f":"'6. OPEX'!$H$7","v":0},{"$f":"'6. OPEX'!H8","v":0},{"$f":"'6. OPEX'!H9","v":0},{"$f":"'6. OPEX'!H10","v":0},{"$f":"'6. OPEX'!H11","v":0},{"$f":"'6. OPEX'!H12","v":0},{"$f":"'6. OPEX'!H13","v":0},{"$f":"'6. OPEX'!H14","v":0},{"$f":"'6. OPEX'!H15","v":0},{"$f":"'6. OPEX'!H16","v":0},{"$f":"IFERROR(J24/'2. Informations de base'!$C$14,0)","v":0},{"$f":"'ÉVOLUTION DES BAUX'!F281","v":0},{"$f":"IFERROR(V24/('Détail des baux - réno'!#REF!),0)","v":0},null,"Loyers résidentiels prévus",{"$f":"I24","v":"NTX"}]
[null,null,null,null,{"$f":"IF($I25=\"TX\",$J25*(1+($C$20*(1-$C$21))),0)","v":0},{"$f":"IF($I25=\"NTX\",$J25,0)","v":0},"Vacances et mauvaises créances résidentielles",null,"NTX",{"$f":"SUM(K25:T25)","v":0},{"$f":"(K24*$H$25)*-1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(J25/'2. Informations de base'!$C$14,0)","v":0},{"$f":"V24*H25","v":0},null,null,"Vacances et mauvaises créances résidentielles",{"$f":"I25","v":"NTX"}]
[null,null,null,null,0,0,"Loyers commerciaux",{"$f":"'7. OPEX- projections 15 ans'!$F$45","v":0.02},"NTX",{"$f":"SUM(K26:T26)","v":0},{"$f":"'6. OPEX'!$J$7","v":0},{"$f":"'6. OPEX'!$J$8","v":0},{"$f":"'6. OPEX'!$J$9","v":0},{"$f":"'6. OPEX'!$J$10","v":0},{"$f":"'6. OPEX'!$J$11","v":0},{"$f":"'6. OPEX'!$J$12","v":0},{"$f":"'6. OPEX'!$J$13","v":0},{"$f":"'6. OPEX'!$J$14","v":0},{"$f":"'6. OPEX'!$J$15","v":0},{"$f":"'6. OPEX'!$J$16","v":0},{"$f":"IFERROR(J26/'2. Informations de base'!$C$14,0)","v":0},{"$f":"'ÉVOLUTION DES BAUX'!F282","v":0},null,null,"Loyers commerciaux","NTX"]
[null,null,null,null,0,0,"Vacances et mauvaises créances commerciales",null,"NTX",{"$f":"SUM(K27:T27)","v":0},{"$f":"(K26*$H$27)*-1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(J27/'2. Informations de base'!$C$14,0)","v":0},{"$f":"V26*H27","v":0},null,null,"Vacances et mauvaises créances commerciales","NTX"]
[null,null,null,null,0,0,"Autres revenus récurrents",null,"NTX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J28/'2. Informations de base'!$C$14,0)","v":0},{"$f":"J28","v":0},{"$f":"IFERROR(V28/('Détail des baux - réno'!#REF!),0)","v":0},null,"Autres revenus récurrents","NTX"]
[null,null,null,null,0,0,"Autre contributions récurrentes",null,"NTX",{"$f":"SUM('4. Sources de financement'!F50:F54)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J29/'2. Informations de base'!$C$14,0)","v":0},null,null,null,"Autre contributions récurrentes","NTX"]
[null,null,null,null,"TOTAL TX","TOTAL NTX","TOTAL REVENUS OPÉRATIONS",null,null,{"$f":"SUM(J24:J29)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U24:U29)","v":0},{"$f":"SUM(V24:V28)","v":0},{"$f":"IFERROR(V30/('Détail des baux - réno'!#REF!),0)","v":0},null,"TOTAL REVENUS OPÉRATIONS",null,{"$f":"SUM(AA24:AA29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E24:E29)","v":0},{"$f":"SUM(F24:F29)","v":0},{"$f":"G30&\" AVEC TPS/TVQ\"","v":"TOTAL REVENUS OPÉRATIONS AVEC TPS/TVQ"},null,null,{"$f":"SUM(E31:F31)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J31/'2. Informations de base'!$C$14,0)","v":0},null,null,null,"TOTAL REVENUS OPÉRATIONS AVEC TPS/TVQ",null,{"$f":"SUM(AA30+((SUMIF($Z$24:$Z$29,\"TX\",AA24:AA29)*($C$20*(1-$C$21)))))","v":0},{"$f":"SUM(AB30+((SUMIF($Z$24:$Z$29,\"TX\",AB24:AB29)*D20)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$23","v":"Notes"},null,null,"Dépenses totales (avex TPS/TVQ)",null,"DÉPENSES D'EXPLOITATION ANNUELLES","%","TX ou NTX","Total",{"$f":"K23","v":"[Adresse immeuble 1]"},"[Adresse immeuble 2]","[Adresse immeuble 3]","[Adresse immeuble 4]","[Adresse immeuble 5]","[Adresse immeuble 6]","[Adresse immeuble 7]","[Adresse immeuble 8]","[Adresse immeuble 9]","[Adresse immeuble 10]","$/logement","Total",{"$f":"'Détail des baux - réno'!F14-'Détail des baux - réno'!F13","v":0},null,{"$f":"G33","v":"DÉPENSES D'EXPLOITATION ANNUELLES"},null,{"$f":"AA23","v":"Année 1"},"Année 2","Année 3","Année 4","Année 5","Année 6","Année 7","Année 8","Année 9","Année 10","Année 11","Année 12","Année 13","Année 14","Année 15"]
[null,null,null,null,{"$f":"IF($I34=\"TX\",$J34*(1+($C$20*(1-$C$21))),0)","v":0},{"$f":"IF($I34=\"NTX\",$J34,0)","v":0},"Entretien et conciergerie",null,"TX",{"$f":"SUM(K34:T34)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J34/'2. Informations de base'!$C$14,0)","v":0},{"$f":"J34","v":0},{"$f":"IFERROR(V34/('Détail des baux - réno'!F14),0)","v":0},null,"Entretien et conciergerie",{"$f":"I34","v":"TX"}]
[null,null,null,null,0,{"$f":"IF($I35=\"NTX\",$J35,0)","v":0},"Déneigement",null,"TX",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J35/'2. Informations de base'!$C$14,0)","v":0},{"$f":"J35","v":0},{"$f":"IFERROR(V35/$W$33,0)","v":0},null,"Déneigement","TX"]
[null,null,null,null,0,0,"Ascenseur",null,"TX",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J36/'2. Informations de base'!$C$14,0)","v":0},0,{"$f":"IFERROR(V36/$W$33,0)","v":0},null,"Ascenseur","TX"]
[null,null,null,null,0,0,"Énergie",null,"TX",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J37/'2. Informations de base'!$C$14,0)","v":0},0,0,null,"Énergie","TX"]
[null,null,null,null,0,0,"Frais administratifs",0,"TX",{"$f":"H38*J30","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J38/'2. Informations de base'!$C$14,0)","v":0},{"$f":"J38","v":0},0,null,"Frais administratifs","TX"]
[null,null,null,null,0,0,"Formation et cotisation",null,"TX",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J39/'2. Informations de base'!$C$14,0)","v":0},0,0,null,"Formation et cotisation","TX"]
[null,null,null,null,0,0,"Frais de gestion immobilière",0,"TX",{"$f":"J30*H40","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J40/'2. Informations de base'!$C$14,0)","v":0},{"$f":"J40","v":0},0,null,"Frais de gestion immobilière","TX"]
[null,null,null,null,0,0,"Frais de vérification",null,"TX",{"$f":"SUM(K41:T41)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J41/'2. Informations de base'!$C$14,0)","v":0},0,0,null,"Frais de vérification","TX"]
[null,null,null,null,0,0,"Assurances (incluant taxes de vente 9 %)",null,"NTX",{"$f":"SUM(K42:T42)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J42/'2. Informations de base'!$C$14,0)","v":0},0,0,null,"Assurances (incluant taxes de vente 9 %)","NTX"]
[null,null,null,null,0,0,"Taxes foncières (mun. et scol.)",null,"NTX",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J43/'2. Informations de base'!$C$14,0)","v":0},0,0,null,"Taxes foncières (mun. et scol.)","NTX"]
[null,null,null,null,0,0,"Autres dépenses réccurentes",null,"TX",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J44/'2. Informations de base'!$C$14,0)","v":0},0,0,null,"Autres dépenses réccurentes","TX"]
[null,null,null,null,0,0,"Autres dépenses non récurrentes","Saisie ici","NTX",{"$f":"'7. OPEX- projections 15 ans'!F61","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J45/'2. Informations de base'!$C$14,0)","v":0},0,0,null,"Autres dépenses non récurrentes","NTX"]
[null,null,null,null,0,0,"Réserve de remplacement - % annuel",null,"NTX",{"$f":"H46*(J30)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J46/'2. Informations de base'!$C$14,0)","v":0},0,0,null,"Réserve de remplacement - % annuel","NTX"]
[null,null,null,null,0,{"$f":"IF($I47=\"NTX\",$J47,0)","v":0},{"$f":"'7. OPEX- projections 15 ans'!C58","v":"Frais de suivi annuels Immosocial"},{"$f":"IF('2. Informations de base'!B3=\"Fonds Immosocial Québec\",PARAMÈTRES!E64,(IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",PARAMÈTRES!E42,\"À venir\")))","v":1.4999999999999999E-2},"NTX",{"$f":"'7. OPEX- projections 15 ans'!F58","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J47/'2. Informations de base'!$C$14,0)","v":0},{"$f":"J47","v":0},0,null,"Frais de suivi annuels Immosocial","NTX"]
[null,null,null,null,0,{"$f":"IF($I48=\"NTX\",$J48,0)","v":0},{"$f":"'7. OPEX- projections 15 ans'!C59","v":"Frais de suivi annuels - hypothèque de 1er rang"},{"$f":"'4. Sources de financement'!O40","v":0},"NTX",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J48/'2. Informations de base'!$C$14,0)","v":0},null,null,null,"Frais de suivi annuels - hypothèque de 1er rang","NTX",{"$f":"'7. OPEX- projections 15 ans'!F59","v":0},{"$f":"'7. OPEX- projections 15 ans'!G59","v":0},{"$f":"'7. OPEX- projections 15 ans'!H59","v":0},{"$f":"'7. OPEX- projections 15 ans'!I59","v":0},{"$f":"'7. OPEX- projections 15 ans'!J59","v":0},{"$f":"'7. OPEX- projections 15 ans'!K59","v":0},{"$f":"'7. OPEX- projections 15 ans'!L59","v":0},{"$f":"'7. OPEX- projections 15 ans'!M59","v":0},{"$f":"'7. OPEX- projections 15 ans'!N59","v":0},{"$f":"'7. OPEX- projections 15 ans'!O59","v":0},{"$f":"'7. OPEX- projections 15 ans'!P59","v":0},{"$f":"'7. OPEX- projections 15 ans'!Q59","v":0},{"$f":"'7. OPEX- projections 15 ans'!R59","v":0},{"$f":"'7. OPEX- projections 15 ans'!S59","v":0},{"$f":"'7. OPEX- projections 15 ans'!T59","v":0}]
[null,null,null,null,"TOTAL TX","TOTAL NTX","TOTAL DÉPENSES OPÉRATIONS",null,null,{"$f":"SUM(J34:J48)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U34:U47)","v":0},{"$f":"SUM(V34:V46)","v":0},{"$f":"IFERROR(V49/'Détail des baux - réno'!#REF!,0)","v":0},null,"TOTAL DÉPENSES OPÉRATIONS",null,{"$f":"SUM(AA34:AA47)","v":0},{"$f":"SUM(AB34:AB47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E34:E48)","v":0},{"$f":"SUM(F34:F48)","v":0},{"$f":"G49&\" AVEC TPS/TVQ\"","v":"TOTAL DÉPENSES OPÉRATIONS AVEC TPS/TVQ"},null,null,{"$f":"SUM(E50:F50)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J50/'2. Informations de base'!$C$14,0)","v":0},null,null,null,"TOTAL DÉPENSES OPÉRATIONS AVEC TPS/TVQ",null,{"$f":"SUM(AA49+((SUMIF($Z$34:$Z$47,\"TX\",AA34:AA47)*($C$20*(1-$C$21)))))","v":0},{"$f":"SUM(AB49+((SUMIF($Z$34:$Z$47,\"TX\",AB34:AB47)*($C$20*(1-$C$21)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"REVENU NET D'EXPLOITATION",null,null,{"$f":"J31-J50","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"U31-U50","v":0},{"$f":"V30-V49","v":0},{"$f":"IFERROR(V52/'Détail des baux - réno'!#REF!,0)","v":0},null,{"$f":"G52","v":"REVENU NET D'EXPLOITATION"},null,{"$f":"AA31-AA50","v":0},{"$f":"AB31-AB50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"5. CAPEX","index":11,"n_rows":126,"n_cols":15,"rows_kept":126,"cut":false,"hidden":false,"merged":[[8,11,8,14],[125,1,125,3],[14,1,14,3],[114,1,114,3],[32,1,32,3],[16,11,16,14],[124,1,124,3],[21,1,21,3],[83,1,83,3],[62,1,62,3],[46,1,46,3],[95,1,95,3],[107,1,107,3]]}
[]
[null,{"$f":"IF('2. Informations de base'!C7=0,\"NOM DU PROJET\",'2. Informations de base'!C7)","v":"NOM DU PROJET"}]
[null,{"$f":"IF('2. Informations de base'!$B$3=\"Sélectionner le nom du fonds\",\"NOM DU FONDS\",'2. Informations de base'!$B$3)&\", Budget de réalisation (CAPEX)\"","v":"Fonds Immosocial Québec, Budget de réalisation (CAPEX)"}]
[]
[null,"INFORMATIONS"]
[null,"Taxes de vente (TPS/TVQ)",0.14974999999999999,null,null,null,"Nbre d'unités",{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!$G$42,'3. FISQ - Immeubles et loyers'!$H$41)","v":0}]
[null,"Portion remboursable à l'organisme - réalisation",null,{"$f":"IF(C7=\"\",\"SVP indiquer la portion de TPS/TVQ remboursable en %, Indiqué même si 0%\",\"\")","v":"SVP indiquer la portion de TPS/TVQ remboursable en %, Indiqué même si 0%"}]
[]
[null,"REVENUS DE RÉALISATION","%",{"$f":"$D$35","v":"TX ou NTX"},{"$f":"$E$35","v":"Total"},{"$f":"$F$35","v":"Par unité"},null,null,null,{"$f":"$J$17","v":"Notes"},null,"Analystes"]
[null,"Contributions",null,"NTX",{"$f":"SUMIF('4. Sources de financement'!$D$7:$D$35,\"Contribution\",'4. Sources de financement'!$F$7:$F$35)","v":0},{"$f":"IFERROR(E10/$H$6,0)","v":0},{"$f":"IF($D10=\"TX\",$E10*(1+($C$6*(1-$C$7))),0)","v":0},{"$f":"IF($D10=\"NTX\",$E10,0)","v":0}]
[null,"Apport de l'organisme",null,"NTX",{"$f":"SUMIF('4. Sources de financement'!$D$7:$D$35,\"Apport de l'organisme\",'4. Sources de financement'!$F$7:$F$35)","v":0},{"$f":"IFERROR(E11/$H$6,0)","v":0},{"$f":"IF($D11=\"TX\",$E11*(1+($C$6*(1-$C$7))),0)","v":0},{"$f":"IF($D11=\"NTX\",$E11,0)","v":0}]
[null,"Dons et autres (préciser dans les notes)",null,"NTX",{"$f":"SUMIF('4. Sources de financement'!$D$7:$D$35,\"*Autre*\",'4. Sources de financement'!$F$7:$F$35)","v":0},0,0,0]
[null,"Revenu net avant DAI",null,"NTX",null,0,0,0]
[null,"Autres revenus de réalisation (préciser dans les notes)",null,"NTX",null,0,0,0]
[null,"TOTAL REVENUS DE RÉALISATION",null,null,{"$f":"SUM(E10:E14)","v":0},{"$f":"IFERROR(E15/'3. CSII - Immeubles et loyers'!#REF!,0)","v":0},"TOTAL TX","TOTAL NTX"]
[null,null,null,null,null,null,{"$f":"SUM(G10:G14)","v":0},{"$f":"SUM(H10:H14)","v":0}]
[null,"DÉPENSES ACQUISITION","%",{"$f":"$D$35","v":"TX ou NTX"},"Total","Par unité",null,null,null,"Notes",null,"Analystes"]
[null,"Acquisition actif immobilier",null,"TX",{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!N28,'3. FISQ - Immeubles et loyers'!O27)","v":0},{"$f":"IFERROR(E18/$H$6,0)","v":0},{"$f":"IF($D18=\"TX\",$E18*(1+($C$6*(1-$C$7))),0)","v":0},{"$f":"IF($D18=\"NTX\",$E18,0)","v":0},null,null,null,"Valider avec l'acte de vente"]
[null,"Droit de mutation",null,"NTX",null,{"$f":"IFERROR(E19/$H$6,0)","v":0},0,{"$f":"IF($D19=\"NTX\",$E19,0)","v":0},null,null,null,"Outil AGRTQ","Outil Web"]
[null,"Frais notaire acquisition",null,"TX",null,0,0,0,null,null,null,"Normalement min. 2 000$"]
[null,"Autres frais d'acquisition",null,"TX",null,0,0,0,null,null,null,"Capital du prêt d'aquisition",{"$f":"'4. Sources de financement'!O6","v":0},"Est-ce que cette somme = les dépenses d'acquisition?"]
[null,"TOTAL ACQUISITION",null,null,{"$f":"SUM(E18:E21)","v":0},{"$f":"SUM(F18:F21)","v":0},"TOTAL TX","TOTAL NTX"]
[null,null,null,null,null,null,{"$f":"SUM(G18:G21)","v":0},{"$f":"SUM(H18:H21)","v":0}]
[null,"FRAIS INDIRECTS - CONSULTANTS","%",{"$f":"$D$35","v":"TX ou NTX"},{"$f":"$E$35","v":"Total"},{"$f":"$F$35","v":"Par unité"},null,null,null,{"$f":"$J$17","v":"Notes"}]
[null,"Certificat de localisation",null,"TX",null,{"$f":"IFERROR(E25/$H$6,0)","v":0},{"$f":"IF($D25=\"TX\",$E25*(1+($C$6*(1-$C$7))),0)","v":0},{"$f":"IF($D25=\"NTX\",$E25,0)","v":0}]
[null,"Étude valeur marchande",null,"NTX",null,{"$f":"IFERROR(E26/$H$6,0)","v":0},0,{"$f":"IF($D26=\"NTX\",$E26,0)","v":0}]
[null,"Étude environnementale",null,"TX",null,0,0,0]
[null,"Étude géotechnique",null,"TX",null,0,0,0]
[null,"Bilan de santé de l'immeuble",null,"TX",null,0,0,0]
[null,"Consultant en coûts",null,"TX",null,0,0,0]
[null,"Autre (préciser dans les notes)",null,"TX",null,0,0,0]
[null,"Contingences",0.1,"TX",{"$f":"C32*SUM(E25:E31)","v":0},{"$f":"IFERROR(E32/$H$6,0)","v":0},0,0]
[null,"TOTAL FRAIS DÉVELOPPEMENT",null,null,{"$f":"SUM(E25:E32)","v":0},{"$f":"SUM(F25:F32)","v":0},"TOTAL TX","TOTAL NTX"]
[null,null,null,null,null,null,{"$f":"SUM(G25:G32)","v":0},{"$f":"SUM(H25:H32)","v":0}]
[null,"FRAIS INDIRECTS - PROFESSIONNELS","%",{"$f":"$D$35","v":"TX ou NTX"},{"$f":"$E$35","v":"Total"},{"$f":"$F$35","v":"Par unité"},null,null,null,{"$f":"$J$17","v":"Notes"}]
[null,"Architectes",null,"TX",null,{"$f":"IFERROR(E36/$H$6,0)","v":0},{"$f":"IF($D36=\"TX\",$E36*(1+($C$6*(1-$C$7))),0)","v":0},{"$f":"IF($D36=\"NTX\",$E36,0)","v":0}]
[null,"Ingénieurs civils",null,"TX",null,{"$f":"IFERROR(E37/$H$6,0)","v":0},0,{"$f":"IF($D37=\"NTX\",$E37,0)","v":0}]
[null,"Ingénieurs structures",null,"TX",null,0,0,0]
[null,"Ingénieurs mécaniques",null,"TX",null,0,0,0]
[null,"Ingénieurs électriques",null,"TX",null,0,0,0]
[null,"Paysagiste",null,"TX",null,0,0,0]
[null,"Spécialiste en modélisation énergétique",null,"TX",null,0,0,0]
[null,"Consultants spécialisés (préciser dans les notes)",null,"TX",null,0,0,0]
[null,"Taxes vertes et spéciales",null,"NTX",null,0,0,0]
[null,"Autre (préciser dans les notes)",null,"TX",null,0,0,0]
[null,"Contingences",0.1,"TX",{"$f":"SUM(E36:E45)*C46","v":0},0,0,0]
[null,"TOTAL FRAIS DÉVELOPPEMENT",null,null,{"$f":"SUM(E36:E46)","v":0},{"$f":"SUM(F36:F46)","v":0},"TOTAL TX","TOTAL NTX"]
[null,null,null,null,null,null,{"$f":"SUM(G36:G46)","v":0},{"$f":"SUM(H36:H46)","v":0}]
[null,"FRAIS INDIRECTS - DIVERS","%",{"$f":"$D$35","v":"TX ou NTX"},{"$f":"$E$35","v":"Total"},{"$f":"$F$35","v":"Par unité"},null,null,null,{"$f":"$J$17","v":"Notes"}]
[null,"Frais de l'organisme",null,"TX",null,{"$f":"IFERROR(E50/$H$6,0)","v":0},{"$f":"IF($D50=\"TX\",$E50*(1+($C$6*(1-$C$7))),0)","v":0},{"$f":"IF($D50=\"NTX\",$E50,0)","v":0}]
[null,"Honoraires GRT",{"$f":"IFERROR(E51/(E117-E51),0)","v":0},"TX",null,{"$f":"IFERROR(E51/$H$6,0)","v":0},0,{"$f":"IF($D51=\"NTX\",$E51,0)","v":0},null,null,null,"%"]
[null,"Frais de formation",null,"TX",null,0,0,0]
[null,"Frais de relocalisation",null,"TX",null,0,0,0]
[null,"Demandes municipales (préciser dans les notes)",null,"TX",null,0,0,0]
[null,"Permis de construction",null,"NTX",null,0,0,0]
[null,"Frais juridiques",null,"TX",null,0,0,0]
[null,"Frais de vérification",null,"TX",null,0,0,0]
[null,"Énergie (avant DAI)",null,"NTX",null,0,0,0]
[null,"Assurances (avant DAI)",null,"TX",null,0,0,0,null,null,null,"Assurances - $ annuel:",null,"Assurances - total avant travaux:",{"$f":"M59/12*M61","v":{"$error":"#REF!"}}]
[null,"Taxes municipales et scolaires (avant DAI)",null,"NTX",null,0,0,0,null,null,null,"Taxes muni. et scol. - $ annuel:",null,"Taxes muni. et scol. - total avant travaux:",{"$f":"M60/12*M61","v":{"$error":"#REF!"}}]
[null,"Autre (préciser dans les notes)",null,"TX",null,0,0,0,null,null,null,"#  mois du prêt acquisition:",{"$f":"'4. Sources de financement'!#REF!","v":{"$error":"#REF!"}}]
[null,"Contingences",0.1,"TX",{"$f":"(SUM(E50:E61)-(E51))*C62","v":0},0,0,0,null,null,null,"# mois des travaux",{"$f":"'2. Informations de base'!C37","v":""}]
[null,"TOTAL FRAIS INDIRECTS",null,null,{"$f":"SUM(E50:E62)","v":0},{"$f":"SUM(F50:F62)","v":0},"TOTAL TX","TOTAL NTX"]
[null,null,null,null,null,null,{"$f":"SUM(G50:G62)","v":0},{"$f":"SUM(H50:H62)","v":0}]
[null,"TRAVAUX","%",{"$f":"$D$35","v":"TX ou NTX"},{"$f":"$E$35","v":"Total"},{"$f":"$F$35","v":"Par unité"},null,null,null,{"$f":"$J$17","v":"Notes"}]
[null,"Démolition",null,"TX",null,{"$f":"IFERROR(E66/$H$6,0)","v":0},{"$f":"IF($D66=\"TX\",$E66*(1+($C$6*(1-$C$7))),0)","v":0},{"$f":"IF($D66=\"NTX\",$E66,0)","v":0}]
[null,"Décontamination",null,"TX",null,{"$f":"IFERROR(E67/$H$6,0)","v":0},0,{"$f":"IF($D67=\"NTX\",$E67,0)","v":0}]
[null,"Maître d'œuvre",null,"TX",null,0,0,0]
[null,"Coût des travaux (contrat à forfait)",null,"TX",null,0,0,0]
[null,"Structure",null,"TX",null,0,0,0]
[null,"Enveloppe",null,"TX",null,0,0,0]
[null,"Mécanique et électricité",null,"TX",null,0,0,0]
[null,"Espaces communs",null,"TX",null,0,0,0]
[null,"Logements",null,"TX",null,0,0,0]
[null,"Aménagements extérieurs",null,"TX",null,0,0,0]
[null,"Travaux / mise aux normes",null,"TX",null,0,0,0]
[null,"Raccordement aux services publics",null,"TX",null,0,0,0]
[null,"Gérance de construction",null,"TX",null,0,0,0]
[null,"Activités de sécurité",null,"TX",null,0,0,0]
[null,"Assurances chantier",null,"TX",null,0,0,0]
[null,"Assurance erreurs et omissions",null,"TX",null,0,0,0]
[null,"Autre (préciser dans les notes)",null,"TX",null,0,0,0]
[null,"Contingences",0.1,"TX",{"$f":"SUM(E66:E82)*C83","v":0},0,0,0]
[null,"TOTAL CONSTRUCTION / RÉNOVATION",null,null,{"$f":"SUM(E66:E83)","v":0},{"$f":"SUM(F66:F83)","v":0},"TOTAL TX","TOTAL NTX"]
[null,null,null,null,null,null,{"$f":"SUM(G66:G83)","v":0},{"$f":"SUM(H66:H83)","v":0}]
[null,"FRAIS DE DÉMARRAGE","%",{"$f":"$D$35","v":"TX ou NTX"},{"$f":"$E$35","v":"Total"},{"$f":"$F$35","v":"Par unité"},null,null,null,{"$f":"$J$17","v":"Notes"}]
[null,"Réfrigérateurs / cuisinières",null,"TX",null,{"$f":"IFERROR(E87/$H$6,0)","v":0},{"$f":"IF($D87=\"TX\",$E87*(1+($C$6*(1-$C$7))),0)","v":0},{"$f":"IF($D87=\"NTX\",$E87,0)","v":0}]
[null,"Laveuses / sécheuses",null,"TX",null,{"$f":"IFERROR(E88/$H$6,0)","v":0},0,{"$f":"IF($D88=\"NTX\",$E88,0)","v":0}]
[null,"Mobilier bureau",null,"TX",null,0,0,0]
[null,"Mobilier pour unités",null,"TX",null,0,0,0]
[null,"Équipement conciergerie",null,"TX",null,0,0,0]
[null,"Mise en service",null,"TX",null,0,0,0]
[null,"Marketing des unités",null,"TX",null,0,0,0]
[null,"Autre (préciser dans les notes)",null,"TX",null,0,0,0]
[null,"Contingences",null,"TX",{"$f":"SUM(E87:E94)*C95","v":0},0,0,0]
[null,"TOTAL ÉQUIPEMENTS ET IMMOBILISATIONS",null,null,{"$f":"SUM(E87:E95)","v":0},{"$f":"SUM(F87:F95)","v":0},"TOTAL TX","TOTAL NTX"]
[null,null,null,null,null,null,{"$f":"SUM(G87:G95)","v":0},{"$f":"SUM(H87:H95)","v":0}]
[null,"FRAIS FINANCIERS","%",{"$f":"$D$35","v":"TX ou NTX"},{"$f":"$E$35","v":"Total"},{"$f":"$F$35","v":"Par unité"},null,null,null,{"$f":"$J$17","v":"Notes"}]
[null,"Aide à l'exploitation capitalisée",null,"NTX",{"$f":"IFERROR(SUM('7. OPEX- projections 15 ans'!F100:U100),0)","v":0},{"$f":"IFERROR(E99/$H$6,0)","v":0},{"$f":"IF($D99=\"TX\",$E99*(1+($C$6*(1-$C$7))),0)","v":0},{"$f":"IF($D99=\"NTX\",$E99,0)","v":0}]
[null,"Cotisation additionnelle à la réserve de remplacement capitalisée",null,"NTX",null,{"$f":"IFERROR(E100/$H$6,0)","v":0},0,{"$f":"IF($D100=\"NTX\",$E100,0)","v":0}]
[null,"Prêt pont acquistion: frais et intérêts",null,"NTX",{"$f":"IFERROR('4. Sources de financement'!O13-'4. Sources de financement'!O6,0)","v":0},0,0,0]
[null,"Prêt intérimaire construction: frais et intérêts",null,"NTX",{"$f":"IFERROR('4. Sources de financement'!O19+'4. Sources de financement'!O20,0)","v":0},0,0,0,null,"Inclure une contingence au besoin"]
[null,"Assurance prêt hypothécaire",null,"NTX",null,0,0,0,null,null,null,"Pour Immosocial, assurance SCHL possible, représente un % du prêt hypothécaire de 1er rang; 1,75 à 2,75% + frais de souscription (175$/logement)"]
[null,"Frais initiaux (ponctuels) - capital patient",null,"NTX",{"$f":"'4. Sources de financement'!O29","v":0},0,0,0,null,"Note: les intérêts et frais récurrents associés au prêt se trouvent dans les projections 15 ans"]
[null,"Frais initiaux (ponctuels) - prêt hypothécaire de 1er rang",null,"NTX",{"$f":"IFERROR('4. Sources de financement'!O39,0)","v":0},0,0,0]
[null,"Frais initiaux (ponctuels) - prêt autre",null,"NTX",{"$f":"'4. Sources de financement'!O49","v":0},0,0,0]
[null,"Autre (préciser dans les notes)",null,"NTX",null,0,0,0]
[null,"TOTAL FRAIS FINANCIERS",null,null,{"$f":"SUM(E99:E106)","v":0},{"$f":"SUM(F99:F106)","v":0},"TOTAL TX","TOTAL NTX"]
[null,null,null,null,null,null,{"$f":"SUM(G99:G107)","v":0},{"$f":"SUM(H99:H107)","v":0}]
[null,"FINANCEMENT","%",{"$f":"$D$35","v":"TX ou NTX"},{"$f":"$E$35","v":"Total"},{"$f":"$F$35","v":"Par unité"},"Grand total TX","Grand total NTX",null,{"$f":"$J$17","v":"Notes"}]
[null,{"$f":"IF('2. Informations de base'!B3=\"Fonds Immosocial Québec\",\"Prêt long terme Immosocial: capital\",(IF('2. Informations de base'!B3=\"Fonds capital social d'investissement immobilier\",\"Prêt capital patient CSII: capital\",\"Prêt long terme du fonds: capital\")))","v":"Prêt long terme Immosocial: capital"},null,"NTX",{"$f":"IFERROR(E125-E112-E113,0)","v":0},{"$f":"IFERROR(E111/$H$6,0)","v":0},{"$f":"G23+G34+G48+G64+G85+G97+G109","v":0},{"$f":"H23+H34+H48+H64+H85+H97+H109","v":0}]
[null,{"$f":"IF('2. Informations de base'!B3=\"Fonds Immosocial Québec\",\"Prêt hypothécaire de 1er rang: capital\",(IF('2. Informations de base'!B3=\"Fonds capital social d'investissement immobilier\",\"Prêt hypothécaire CSII: capital\",\"Prêt hypothécaire de 1er rang - capital\")))","v":"Prêt hypothécaire de 1er rang: capital"},null,"NTX",{"$f":"IFERROR('4. Sources de financement'!O36,0)","v":0},0]
[null,{"$f":"IF('4. Sources de financement'!N45=\"[Nom du prêteur]\",\"Prêt long terme (autre): capital\",\"Prêt long terme (autre) - \"&'4. Sources de financement'!N45)","v":"Prêt long terme (autre): capital"},null,"NTX",{"$f":"'4. Sources de financement'!O46","v":0},{"$f":"IFERROR(E113/$H$6,0)","v":0}]
[null,"Prêt autre: frais initiaux (ponctuels)",null,"NTX",{"$f":"'4. Sources de financement'!O49","v":0},{"$f":"IFERROR(E114/$H$6,0)","v":0},null,null,null,{"$f":"IF(ISBLANK('4. Sources de financement'!O46),\"\",'4. Sources de financement'!N45)","v":""}]
[null,"TOTAL FINANCEMENT",null,null,{"$f":"SUM(E111:E114)","v":0},{"$f":"SUM(F111:F114)","v":0}]
[]
[null,null,null,"COÛT TOTAL DE RÉALISATION",{"$f":"IFERROR(SUM(E108,E96,E84,E63,E47,E33,E22),0)","v":0},null,null,"Validation"]
[null,null,null,{"$f":"D117&\" AVEC TPS/TVQ\"","v":"COÛT TOTAL DE RÉALISATION AVEC TPS/TVQ"},{"$f":"SUM(G23:H23,G34:H34,G48:H48,G64:H64,G85:H85,G97:H97,G109:H109)","v":0},null,null,{"$f":"G111+H111","v":0},null,null,null,{"$f":"IFERROR(SUMIF(B3:D115,\"*TOTAL*\",E3:E115),\"à venir\")","v":0}]
[null,null,null,"PAR UNITÉ",{"$f":"IFERROR($E$118/IF('2. Informations de base'!B8=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!$G$42,'3. FISQ - Immeubles et loyers'!$H$41),0)","v":0}]
[null,null,null,"PAR PIED CARRÉ",{"$f":"IFERROR(E118/IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!I28,'3. FISQ - Immeubles et loyers'!I27),0)","v":0}]
[]
[null,null,null,"REVENU TOTAL DE RÉALISATION",{"$f":"E15","v":0}]
[null,null,null,{"$f":"D122&\" AVEC TPS/TVQ\"","v":"REVENU TOTAL DE RÉALISATION AVEC TPS/TVQ"},{"$f":"SUM(G16:H16)","v":0}]
[]
[null,"COÛT NET DE RÉALISATION",null,0,{"$f":"E118-E123","v":0}]
[null,"PAR UNITÉ",null,0,{"$f":"IFERROR(E125/IF('2. Informations de base'!B8=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!$G$42,'3. FISQ - Immeubles et loyers'!$H$41),0)","v":0}]

{"sheet":"7. OPEX- projections 15 ans","index":12,"n_rows":107,"n_cols":23,"rows_kept":107,"cut":false,"hidden":false,"merged":[[42,2,42,3],[63,2,63,3],[5,3,5,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[6,3,6,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[12,3,12,4],[15,3,15,4],[14,3,14,4],[13,3,13,4]]}
[]
[null,null,{"$f":"IF('2. Informations de base'!C7=0,\"NOM DU PROJET\",'2. Informations de base'!C7)","v":"NOM DU PROJET"}]
[null,null,{"$f":"IF('2. Informations de base'!$B$3=\"Sélectionner le nom du fonds\",\"NOM DU FONDS\",'2. Informations de base'!$B$3)&\", Budget d'exploitation - Projections 15 ans\"","v":"Fonds Immosocial Québec, Budget d'exploitation - Projections 15 ans"},null,null,null,null,{"$f":"'ÉVOLUTION DES BAUX'!C13","v":"Fin période OPEX sur durée du prêt"},null,15,{"$f":"'ÉVOLUTION DES BAUX'!D13","v":""}]
[null,null,null,null,null,null,null,{"$f":"'ÉVOLUTION DES BAUX'!C14","v":"Durée période OPEX"},null,15,{"$f":"'ÉVOLUTION DES BAUX'!D14","v":""}]
[null,null,"INFORMATIONS GÉNÉRALES",null,null,null,null,{"$f":"\"CAPITAL PATIENT\"&\" - \"&'2. Informations de base'!B3","v":"CAPITAL PATIENT - Fonds Immosocial Québec"}]
[null,null,"Taux de capitalisation utilisé",{"$f":"Taux_de_capitalisation_utilisé","v":5.5E-2},null,null,null,"Capital à financer",null,null,{"$f":"'5. CAPEX'!E112","v":0}]
[null,null,"Durée du prêt du fonds",{"$f":"PARAMÈTRES!$E$19","v":15},null,null,null,"Taux de rendement interne du projet",null,null,{"$f":"IFERROR(IRR(D97:T98),0)","v":0}]
[null,null,"Nombre d'années d'amortissement de l'emprunt",{"$f":"IF('4. Sources de financement'!O46=\"\",PARAMÈTRES!E21,'4. Sources de financement'!O48)","v":30},null,null,null,"Taux de rendement interne ciblé",null,null,{"$f":"PARAMÈTRES!E55","v":5.2500000000000005E-2}]
[null,null,"Augmentation (%) annuelle régulière des loyers du projet",{"$f":"PARAMÈTRES!E24","v":0.02},null,null,null,"Taux de rendement interne maximum",null,null,{"$f":"PARAMÈTRES!E56","v":6.4553571428571405E-2}]
[null,null,"Augmentation (%) annuelle des loyers sur le marché",{"$f":"PARAMÈTRES!E25","v":0.02},null,null,null,"Taux des obligations 10 années, tranche 1",null,null,{"$f":"PARAMÈTRES!E52","v":3.2500000000000001E-2}]
[null,null,"Inflation annuelle (%) - dépenses d'exploitation et autres revenus",{"$f":"PARAMÈTRES!E26","v":0.02},null,null,null,"Taux des obligations 10 années, tranche 2",null,null,{"$f":"PARAMÈTRES!E53","v":3.7499999999999999E-2}]
[null,null,null,null,null,null,null,"Taux des obligations 10 années, tranche 3",null,null,{"$f":"PARAMÈTRES!E54","v":4.2499999999999996E-2}]
[null,null,"HYPOTHÈQUE","Début du prêt",null,"Fin du prêt",null,"Intérêts annuels - % des revenus nets d'exploitation",null,null,{"$f":"PARAMÈTRES!E27","v":0.75}]
[null,null,"Juste valeur marchande estimée",{"$f":"F64/D6","v":0},null,{"$f":"IFERROR((_xlfn.XLOOKUP(K4,F24:U24,F32:U32)),0)","v":0}]
[null,null,"Financement disponible",{"$f":"IFERROR(D14*D16,0)","v":0},null,{"$f":"IFERROR(MIN(PV((1+$F$17/2)^(2/12)-1,D8*12,-$U$64/F18/12),$F$14*$F$16),0)","v":0},null,"CAPITAL PATIENT - REMBOURSEMENT"]
[null,null,"Ratio prêt valeur",{"$f":"PARAMÈTRES!E20","v":0.6},null,{"$f":"PARAMÈTRES!E31","v":0.75},null,"Taux de rendement interne final",null,null,{"$f":"K7","v":0}]
[null,null,"Taux d'intérêt",{"$f":"'4. Sources de financement'!O37","v":0},null,{"$f":"T86","v":0.01},null,"Montants versés durant la période",null,null,{"$f":"SUM(F97:T97)","v":0}]
[null,null,"Coefficient de couverture de la dette minimal",{"$f":"PARAMÈTRES!E22","v":1.2},null,{"$f":"PARAMÈTRES!E33","v":1.1000000000000001},null,"Solde en capital patient à rembourser",null,null,{"$f":"K6-K17","v":0}]
[null,null,"Coefficient de couverture de la dette du projet",{"$f":"F91","v":0},null,{"$f":"U91","v":0}]
[]
[null,"PARTIE 1: RESPECT DES CRITÈRES DU FONDS"]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,null,"CRITÈRES ET REFINANCEMENT","%",null,1,{"$f":"IF(G22<=$K$4,F24+1,\"\")","v":2},{"$f":"IF(H22<=$K$4,G24+1,\"\")","v":3},4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"IF(U22<=$K$4,T24+1,T24)","v":16},null,{"$f":"IFERROR(\"Dernière année: \"&(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F24:U24)),\"Dernière année\")","v":"Dernière année: 15"}]
[null,null,{"$f":"C97","v":"Versement annuel en capital patient (intérêts)"},{"$f":"-RÉSUMÉ!C90","v":0},null,{"$f":"F97","v":0},{"$f":"G97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U97","v":0},null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F25:U25),0)","v":0}]
[null,null,"Remboursement additionnel de capital patient (optionnel)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F26:U26),0)","v":0}]
[null,null,"Rendement annuel",null,null,{"$f":"IFERROR(F25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(G25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(H25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(I25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(J25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(K25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(L25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(M25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(N25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(O25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(P25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(Q25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(R25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(S25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(T25/RÉSUMÉ!$C$90,0)","v":0},{"$f":"IFERROR(U25/RÉSUMÉ!$C$90,0)","v":0},null,0]
[null,null,"Rendement comptable annuel",null,null,{"$f":"IFERROR(IF($K$7=0,0,F25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,G25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,H25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,I25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,J25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,K25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,L25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,M25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,N25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,O25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,P25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,Q25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,R25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,S25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,T25/RÉSUMÉ!$C$90),0)","v":0},{"$f":"IFERROR(IF($K$7=0,0,U25/RÉSUMÉ!$C$90),0)","v":0},null,0]
[null,null,"Abordabilité: Ratio loyers du projet / loyers de référence",null,null,{"$f":"IFERROR(F30/#REF!,0)","v":0},{"$f":"IFERROR(G30/#REF!,0)","v":0},{"$f":"IFERROR(H30/#REF!,0)","v":0},{"$f":"IFERROR(I30/#REF!,0)","v":0},{"$f":"IFERROR(J30/#REF!,0)","v":0},{"$f":"IFERROR(K30/#REF!,0)","v":0},{"$f":"IFERROR(L30/#REF!,0)","v":0},{"$f":"IFERROR(M30/#REF!,0)","v":0},{"$f":"IFERROR(N30/#REF!,0)","v":0},{"$f":"IFERROR(O30/#REF!,0)","v":0},{"$f":"IFERROR(P30/#REF!,0)","v":0},{"$f":"IFERROR(Q30/#REF!,0)","v":0},{"$f":"IFERROR(R30/#REF!,0)","v":0},{"$f":"IFERROR(S30/#REF!,0)","v":0},{"$f":"IFERROR(T30/#REF!,0)","v":0},{"$f":"IFERROR(U30/#REF!,0)","v":0},null,0]
[null,null,"Revenus des loyers du projet",{"$f":"$D$9","v":0.02},null,{"$f":"F46","v":0},{"$f":"G46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46","v":0},null,0]
[null,null,"Revenus potentiels selon les loyers de référence (seuils d'abord.)",{"$f":"$D$11","v":0.02},null,{"$f":"'Détail des baux - réno'!K267*12*D31","v":0},{"$f":"F31*$D$31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Juste valeur marchande estimée",{"$f":"$D$6","v":5.5E-2},null,{"$f":"F33/$D$32","v":0},{"$f":"G33/$D$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T33/$D$32","v":0},{"$f":"U33/$D$32","v":0},null,0]
[null,null,"Revenus nets d'exploitation futurs",null,null,{"$f":"G64","v":0},{"$f":"H64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U64","v":0},{"$f":"V64","v":0},null,0]
[null,null,"Augmentation de la juste valeur marchande",null,null,{"$f":"IFERROR((D14-F32)/D14,0)","v":0},{"$f":"IFERROR((G33-F33)/F33,0)","v":0},{"$f":"IFERROR((H33-G33)/G33,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"PARTIE 2: REVENUS D'EXPLOITATION NETS"]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,{"$f":"\"Contributions non récurrente - \"&'4. Sources de financement'!C50","v":"Contributions non récurrente - "},{"$f":"'4. Sources de financement'!J50","v":0},null,{"$f":"(IF(OR(AND(F$37>='4. Sources de financement'!$H50,F$37<='4. Sources de financement'!$I50),F$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(E$37-'4. Sources de financement'!$H50+1)","v":0},{"$f":"(IF(OR(AND(G$37>='4. Sources de financement'!$H50,G$37<='4. Sources de financement'!$I50),G$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(F$37-'4. Sources de financement'!$H50+1)","v":0},{"$f":"(IF(OR(AND(H$37>='4. Sources de financement'!$H50,H$37<='4. Sources de financement'!$I50),H$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(G$37-'4. Sources de financement'!$H50+1)","v":0},{"$f":"(IF(OR(AND(I$37>='4. Sources de financement'!$H50,I$37<='4. Sources de financement'!$I50),I$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(H$37-'4. Sources de financement'!$H50+1)","v":0},{"$f":"(IF(OR(AND(J$37>='4. Sources de financement'!$H50,J$37<='4. Sources de financement'!$I50),J$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(I$37-'4. Sources de financement'!$H50+1)","v":0},{"$f":"(IF(OR(AND(K$37>='4. Sources de financement'!$H50,K$37<='4. Sources de financement'!$I50),K$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(J$37-'4. Sources de financement'!$H50+1)","v":0},{"$f":"(IF(OR(AND(L$37>='4. Sources de financement'!$H50,L$37<='4. Sources de financement'!$I50),L$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(K$37-'4. Sources de financement'!$H50+1)","v":0},{"$f":"(IF(OR(AND(M$37>='4. Sources de financement'!$H50,M$37<='4. Sources de financement'!$I50),M$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(L$37-'4. Sources de financement'!$H50+1)","v":0},{"$f":"(IF(OR(AND(N$37>='4. Sources de financement'!$H50,N$37<='4. Sources de financement'!$I50),N$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(M$37-'4. Sources de financement'!$H50+1)","v":0},{"$f":"(IF(OR(AND(O$37>='4. Sources de financement'!$H50,O$37<='4. Sources de financement'!$I50),O$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(N$37-'4. Sources de financement'!$H50+1)","v":0},{"$f":"(IF(OR(AND(P$37>='4. Sources de financement'!$H50,P$37<='4. Sources de financement'!$I50),P$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(O$37-'4. Sources de financement'!$H50+1)","v":0},{"$f":"(IF(OR(AND(Q$37>='4. Sources de financement'!$H50,Q$37<='4. Sources de financement'!$I50),Q$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(P$37-'4. Sources de financement'!$H50+1)","v":0},{"$f":"(IF(OR(AND(R$37>='4. Sources de financement'!$H50,R$37<='4. Sources de financement'!$I50),R$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(Q$37-'4. Sources de financement'!$H50+1)","v":0},{"$f":"(IF(OR(AND(S$37>='4. Sources de financement'!$H50,S$37<='4. Sources de financement'!$I50),S$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(R$37-'4. Sources de financement'!$H50+1)","v":0},{"$f":"(IF(OR(AND(T$37>='4. Sources de financement'!$H50,T$37<='4. Sources de financement'!$I50),T$37='4. Sources de financement'!$I50),'4. Sources de financement'!$F50,0))*(1+'4. Sources de financement'!$J50)^(S$37-'4. Sources de financement'!$H50+1)","v":0}]
[null,null,{"$f":"\"Contributions non récurrente - \"&'4. Sources de financement'!C51","v":"Contributions non récurrente - "},{"$f":"'4. Sources de financement'!J51","v":0},null,{"$f":"(IF(OR(AND(F$37>='4. Sources de financement'!$H51,F$37<='4. Sources de financement'!$I51),F$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(E$37-'4. Sources de financement'!$H51+1)","v":0},{"$f":"(IF(OR(AND(G$37>='4. Sources de financement'!$H51,G$37<='4. Sources de financement'!$I51),G$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(F$37-'4. Sources de financement'!$H51+1)","v":0},{"$f":"(IF(OR(AND(H$37>='4. Sources de financement'!$H51,H$37<='4. Sources de financement'!$I51),H$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(G$37-'4. Sources de financement'!$H51+1)","v":0},{"$f":"(IF(OR(AND(I$37>='4. Sources de financement'!$H51,I$37<='4. Sources de financement'!$I51),I$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(H$37-'4. Sources de financement'!$H51+1)","v":0},{"$f":"(IF(OR(AND(J$37>='4. Sources de financement'!$H51,J$37<='4. Sources de financement'!$I51),J$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(I$37-'4. Sources de financement'!$H51+1)","v":0},{"$f":"(IF(OR(AND(K$37>='4. Sources de financement'!$H51,K$37<='4. Sources de financement'!$I51),K$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(J$37-'4. Sources de financement'!$H51+1)","v":0},{"$f":"(IF(OR(AND(L$37>='4. Sources de financement'!$H51,L$37<='4. Sources de financement'!$I51),L$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(K$37-'4. Sources de financement'!$H51+1)","v":0},{"$f":"(IF(OR(AND(M$37>='4. Sources de financement'!$H51,M$37<='4. Sources de financement'!$I51),M$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(L$37-'4. Sources de financement'!$H51+1)","v":0},{"$f":"(IF(OR(AND(N$37>='4. Sources de financement'!$H51,N$37<='4. Sources de financement'!$I51),N$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(M$37-'4. Sources de financement'!$H51+1)","v":0},{"$f":"(IF(OR(AND(O$37>='4. Sources de financement'!$H51,O$37<='4. Sources de financement'!$I51),O$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(N$37-'4. Sources de financement'!$H51+1)","v":0},{"$f":"(IF(OR(AND(P$37>='4. Sources de financement'!$H51,P$37<='4. Sources de financement'!$I51),P$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(O$37-'4. Sources de financement'!$H51+1)","v":0},{"$f":"(IF(OR(AND(Q$37>='4. Sources de financement'!$H51,Q$37<='4. Sources de financement'!$I51),Q$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(P$37-'4. Sources de financement'!$H51+1)","v":0},{"$f":"(IF(OR(AND(R$37>='4. Sources de financement'!$H51,R$37<='4. Sources de financement'!$I51),R$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(Q$37-'4. Sources de financement'!$H51+1)","v":0},{"$f":"(IF(OR(AND(S$37>='4. Sources de financement'!$H51,S$37<='4. Sources de financement'!$I51),S$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(R$37-'4. Sources de financement'!$H51+1)","v":0},{"$f":"(IF(OR(AND(T$37>='4. Sources de financement'!$H51,T$37<='4. Sources de financement'!$I51),T$37='4. Sources de financement'!$I51),'4. Sources de financement'!$F51,0))*(1+'4. Sources de financement'!$J51)^(S$37-'4. Sources de financement'!$H51+1)","v":0}]
[null,null,{"$f":"\"Contributions non récurrente - \"&'4. Sources de financement'!C52","v":"Contributions non récurrente - "},{"$f":"'4. Sources de financement'!J52","v":0},null,{"$f":"(IF(OR(AND(F$37>='4. Sources de financement'!$H52,F$37<='4. Sources de financement'!$I52),F$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(E$37-'4. Sources de financement'!$H52+1)","v":0},{"$f":"(IF(OR(AND(G$37>='4. Sources de financement'!$H52,G$37<='4. Sources de financement'!$I52),G$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(F$37-'4. Sources de financement'!$H52+1)","v":0},{"$f":"(IF(OR(AND(H$37>='4. Sources de financement'!$H52,H$37<='4. Sources de financement'!$I52),H$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(G$37-'4. Sources de financement'!$H52+1)","v":0},{"$f":"(IF(OR(AND(I$37>='4. Sources de financement'!$H52,I$37<='4. Sources de financement'!$I52),I$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(H$37-'4. Sources de financement'!$H52+1)","v":0},{"$f":"(IF(OR(AND(J$37>='4. Sources de financement'!$H52,J$37<='4. Sources de financement'!$I52),J$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(I$37-'4. Sources de financement'!$H52+1)","v":0},{"$f":"(IF(OR(AND(K$37>='4. Sources de financement'!$H52,K$37<='4. Sources de financement'!$I52),K$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(J$37-'4. Sources de financement'!$H52+1)","v":0},{"$f":"(IF(OR(AND(L$37>='4. Sources de financement'!$H52,L$37<='4. Sources de financement'!$I52),L$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(K$37-'4. Sources de financement'!$H52+1)","v":0},{"$f":"(IF(OR(AND(M$37>='4. Sources de financement'!$H52,M$37<='4. Sources de financement'!$I52),M$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(L$37-'4. Sources de financement'!$H52+1)","v":0},{"$f":"(IF(OR(AND(N$37>='4. Sources de financement'!$H52,N$37<='4. Sources de financement'!$I52),N$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(M$37-'4. Sources de financement'!$H52+1)","v":0},{"$f":"(IF(OR(AND(O$37>='4. Sources de financement'!$H52,O$37<='4. Sources de financement'!$I52),O$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(N$37-'4. Sources de financement'!$H52+1)","v":0},{"$f":"(IF(OR(AND(P$37>='4. Sources de financement'!$H52,P$37<='4. Sources de financement'!$I52),P$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(O$37-'4. Sources de financement'!$H52+1)","v":0},{"$f":"(IF(OR(AND(Q$37>='4. Sources de financement'!$H52,Q$37<='4. Sources de financement'!$I52),Q$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(P$37-'4. Sources de financement'!$H52+1)","v":0},{"$f":"(IF(OR(AND(R$37>='4. Sources de financement'!$H52,R$37<='4. Sources de financement'!$I52),R$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(Q$37-'4. Sources de financement'!$H52+1)","v":0},{"$f":"(IF(OR(AND(S$37>='4. Sources de financement'!$H52,S$37<='4. Sources de financement'!$I52),S$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(R$37-'4. Sources de financement'!$H52+1)","v":0},{"$f":"(IF(OR(AND(T$37>='4. Sources de financement'!$H52,T$37<='4. Sources de financement'!$I52),T$37='4. Sources de financement'!$I52),'4. Sources de financement'!$F52,0))*(1+'4. Sources de financement'!$J52)^(S$37-'4. Sources de financement'!$H52+1)","v":0}]
[null,null,{"$f":"\"Contributions non récurrente - \"&'4. Sources de financement'!C53","v":"Contributions non récurrente - "},{"$f":"'4. Sources de financement'!J53","v":0},null,{"$f":"(IF(OR(AND(F$37>='4. Sources de financement'!$H53,F$37<='4. Sources de financement'!$I53),F$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(E$37-'4. Sources de financement'!$H53+1)","v":0},{"$f":"(IF(OR(AND(G$37>='4. Sources de financement'!$H53,G$37<='4. Sources de financement'!$I53),G$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(F$37-'4. Sources de financement'!$H53+1)","v":0},{"$f":"(IF(OR(AND(H$37>='4. Sources de financement'!$H53,H$37<='4. Sources de financement'!$I53),H$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(G$37-'4. Sources de financement'!$H53+1)","v":0},{"$f":"(IF(OR(AND(I$37>='4. Sources de financement'!$H53,I$37<='4. Sources de financement'!$I53),I$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(H$37-'4. Sources de financement'!$H53+1)","v":0},{"$f":"(IF(OR(AND(J$37>='4. Sources de financement'!$H53,J$37<='4. Sources de financement'!$I53),J$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(I$37-'4. Sources de financement'!$H53+1)","v":0},{"$f":"(IF(OR(AND(K$37>='4. Sources de financement'!$H53,K$37<='4. Sources de financement'!$I53),K$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(J$37-'4. Sources de financement'!$H53+1)","v":0},{"$f":"(IF(OR(AND(L$37>='4. Sources de financement'!$H53,L$37<='4. Sources de financement'!$I53),L$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(K$37-'4. Sources de financement'!$H53+1)","v":0},{"$f":"(IF(OR(AND(M$37>='4. Sources de financement'!$H53,M$37<='4. Sources de financement'!$I53),M$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(L$37-'4. Sources de financement'!$H53+1)","v":0},{"$f":"(IF(OR(AND(N$37>='4. Sources de financement'!$H53,N$37<='4. Sources de financement'!$I53),N$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(M$37-'4. Sources de financement'!$H53+1)","v":0},{"$f":"(IF(OR(AND(O$37>='4. Sources de financement'!$H53,O$37<='4. Sources de financement'!$I53),O$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(N$37-'4. Sources de financement'!$H53+1)","v":0},{"$f":"(IF(OR(AND(P$37>='4. Sources de financement'!$H53,P$37<='4. Sources de financement'!$I53),P$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(O$37-'4. Sources de financement'!$H53+1)","v":0},{"$f":"(IF(OR(AND(Q$37>='4. Sources de financement'!$H53,Q$37<='4. Sources de financement'!$I53),Q$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(P$37-'4. Sources de financement'!$H53+1)","v":0},{"$f":"(IF(OR(AND(R$37>='4. Sources de financement'!$H53,R$37<='4. Sources de financement'!$I53),R$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(Q$37-'4. Sources de financement'!$H53+1)","v":0},{"$f":"(IF(OR(AND(S$37>='4. Sources de financement'!$H53,S$37<='4. Sources de financement'!$I53),S$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(R$37-'4. Sources de financement'!$H53+1)","v":0},{"$f":"(IF(OR(AND(T$37>='4. Sources de financement'!$H53,T$37<='4. Sources de financement'!$I53),T$37='4. Sources de financement'!$I53),'4. Sources de financement'!$F53,0))*(1+'4. Sources de financement'!$J53)^(S$37-'4. Sources de financement'!$H53+1)","v":0}]
[null,null,{"$f":"\"Contributions non récurrente - \"&'4. Sources de financement'!C54","v":"Contributions non récurrente - "},{"$f":"'4. Sources de financement'!J54","v":0},null,{"$f":"(IF(OR(AND(F$37>='4. Sources de financement'!$H54,F$37<='4. Sources de financement'!$I54),F$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(E$37-'4. Sources de financement'!$H54+1)","v":0},{"$f":"(IF(OR(AND(G$37>='4. Sources de financement'!$H54,G$37<='4. Sources de financement'!$I54),G$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(F$37-'4. Sources de financement'!$H54+1)","v":0},{"$f":"(IF(OR(AND(H$37>='4. Sources de financement'!$H54,H$37<='4. Sources de financement'!$I54),H$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(G$37-'4. Sources de financement'!$H54+1)","v":0},{"$f":"(IF(OR(AND(I$37>='4. Sources de financement'!$H54,I$37<='4. Sources de financement'!$I54),I$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(H$37-'4. Sources de financement'!$H54+1)","v":0},{"$f":"(IF(OR(AND(J$37>='4. Sources de financement'!$H54,J$37<='4. Sources de financement'!$I54),J$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(I$37-'4. Sources de financement'!$H54+1)","v":0},{"$f":"(IF(OR(AND(K$37>='4. Sources de financement'!$H54,K$37<='4. Sources de financement'!$I54),K$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(J$37-'4. Sources de financement'!$H54+1)","v":0},{"$f":"(IF(OR(AND(L$37>='4. Sources de financement'!$H54,L$37<='4. Sources de financement'!$I54),L$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(K$37-'4. Sources de financement'!$H54+1)","v":0},{"$f":"(IF(OR(AND(M$37>='4. Sources de financement'!$H54,M$37<='4. Sources de financement'!$I54),M$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(L$37-'4. Sources de financement'!$H54+1)","v":0},{"$f":"(IF(OR(AND(N$37>='4. Sources de financement'!$H54,N$37<='4. Sources de financement'!$I54),N$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(M$37-'4. Sources de financement'!$H54+1)","v":0},{"$f":"(IF(OR(AND(O$37>='4. Sources de financement'!$H54,O$37<='4. Sources de financement'!$I54),O$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(N$37-'4. Sources de financement'!$H54+1)","v":0},{"$f":"(IF(OR(AND(P$37>='4. Sources de financement'!$H54,P$37<='4. Sources de financement'!$I54),P$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(O$37-'4. Sources de financement'!$H54+1)","v":0},{"$f":"(IF(OR(AND(Q$37>='4. Sources de financement'!$H54,Q$37<='4. Sources de financement'!$I54),Q$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(P$37-'4. Sources de financement'!$H54+1)","v":0},{"$f":"(IF(OR(AND(R$37>='4. Sources de financement'!$H54,R$37<='4. Sources de financement'!$I54),R$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(Q$37-'4. Sources de financement'!$H54+1)","v":0},{"$f":"(IF(OR(AND(S$37>='4. Sources de financement'!$H54,S$37<='4. Sources de financement'!$I54),S$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(R$37-'4. Sources de financement'!$H54+1)","v":0},{"$f":"(IF(OR(AND(T$37>='4. Sources de financement'!$H54,T$37<='4. Sources de financement'!$I54),T$37='4. Sources de financement'!$I54),'4. Sources de financement'!$F54,0))*(1+'4. Sources de financement'!$J54)^(S$37-'4. Sources de financement'!$H54+1)","v":0}]
[null,null,null,null,null,"Prévisionnels","Prévisionnels","Prévisionnels","Prévisionnels","Prévisionnels","Prévisionnels","Prévisionnels","Prévisionnels","Prévisionnels","Prévisionnels","Prévisionnels","Prévisionnels","Prévisionnels","Prévisionnels","Prévisionnels","Prévisionnels"]
[null,null,"REVENUS","%",null,{"$f":"F24","v":1},{"$f":"G24","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"U24","v":16},null,{"$f":"$W$24","v":"Dernière année: 15"}]
[null,null,{"$f":"\"Augmentation annuelle des loyers - série \"&'ÉVOLUTION DES BAUX'!E23","v":"Augmentation annuelle des loyers - série 1"},null,null,0.02,{"$f":"IF('ÉVOLUTION DES BAUX'!G23=\"\",0,'ÉVOLUTION DES BAUX'!G23)","v":0.02},{"$f":"IF('ÉVOLUTION DES BAUX'!H23=\"\",0,'ÉVOLUTION DES BAUX'!H23)","v":0.02},{"$f":"IF('ÉVOLUTION DES BAUX'!I23=\"\",0,'ÉVOLUTION DES BAUX'!I23)","v":0.02},{"$f":"IF('ÉVOLUTION DES BAUX'!J23=\"\",0,'ÉVOLUTION DES BAUX'!J23)","v":0.02},{"$f":"IF('ÉVOLUTION DES BAUX'!K23=\"\",0,'ÉVOLUTION DES BAUX'!K23)","v":0.02},{"$f":"IF('ÉVOLUTION DES BAUX'!L23=\"\",0,'ÉVOLUTION DES BAUX'!L23)","v":0.02},{"$f":"IF('ÉVOLUTION DES BAUX'!M23=\"\",0,'ÉVOLUTION DES BAUX'!M23)","v":0.02},{"$f":"IF('ÉVOLUTION DES BAUX'!N23=\"\",0,'ÉVOLUTION DES BAUX'!N23)","v":0.02},{"$f":"IF('ÉVOLUTION DES BAUX'!O23=\"\",0,'ÉVOLUTION DES BAUX'!O23)","v":0.02},{"$f":"IF('ÉVOLUTION DES BAUX'!P23=\"\",0,'ÉVOLUTION DES BAUX'!P23)","v":0.02},{"$f":"IF('ÉVOLUTION DES BAUX'!Q23=\"\",0,'ÉVOLUTION DES BAUX'!Q23)","v":0.02},{"$f":"IF('ÉVOLUTION DES BAUX'!R23=\"\",0,'ÉVOLUTION DES BAUX'!R23)","v":0.02},{"$f":"IF('ÉVOLUTION DES BAUX'!S23=\"\",0,'ÉVOLUTION DES BAUX'!S23)","v":0.02},{"$f":"IF('ÉVOLUTION DES BAUX'!T23=\"\",0,'ÉVOLUTION DES BAUX'!T23)","v":0.02},{"$f":"IF('ÉVOLUTION DES BAUX'!U23=\"\",0,'ÉVOLUTION DES BAUX'!U23)","v":0.02},null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F45:U45),0)","v":0.02}]
[null,null,"Loyers résidentiels",{"$f":"IF('ÉVOLUTION DES BAUX'!D16=\"oui\",\"Peut varier\",$D$9)","v":0.02},null,{"$f":"IF($F$43=\"Prévisionnels\",'6. OPEX'!J24,'6. OPEX'!AA24)","v":0},{"$f":"IF(G$43=\"Prévisionnels\",F46*(1+G45),'6. OPEX'!AB24)","v":0},{"$f":"IF(H$43=\"Prévisionnels\",G46*(1+H45),'6. OPEX'!AC24)","v":0},{"$f":"IF(I$43=\"Prévisionnels\",H46*(1+I45),'6. OPEX'!AD24)","v":0},{"$f":"IF(J$43=\"Prévisionnels\",I46*(1+J45),'6. OPEX'!AE24)","v":0},{"$f":"IF(K$43=\"Prévisionnels\",J46*(1+K45),'6. OPEX'!AF24)","v":0},{"$f":"IF(L$43=\"Prévisionnels\",K46*(1+L45),'6. OPEX'!AG24)","v":0},{"$f":"IF(M$43=\"Prévisionnels\",L46*(1+M45),'6. OPEX'!AH24)","v":0},{"$f":"IF(N$43=\"Prévisionnels\",M46*(1+N45),'6. OPEX'!AI24)","v":0},{"$f":"IF(O$43=\"Prévisionnels\",N46*(1+O45),'6. OPEX'!AJ24)","v":0},{"$f":"IF(P$43=\"Prévisionnels\",O46*(1+P45),'6. OPEX'!AK24)","v":0},{"$f":"IF(Q$43=\"Prévisionnels\",P46*(1+Q45),'6. OPEX'!AL24)","v":0},{"$f":"IF(R$43=\"Prévisionnels\",Q46*(1+R45),'6. OPEX'!AM24)","v":0},{"$f":"IF(S$43=\"Prévisionnels\",R46*(1+S45),'6. OPEX'!AN24)","v":0},{"$f":"IF(T$43=\"Prévisionnels\",S46*(1+T45),'6. OPEX'!AO24)","v":0},{"$f":"IF(U$43=\"Prévisionnels\",T46*(1+U45),'6. OPEX'!AP24)","v":0},null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F46:U46),0)","v":0}]
[null,null,{"$f":"'6. OPEX'!G25&\" - \"&'6. OPEX'!H25*100&\",00 %\"","v":"Vacances et mauvaises créances résidentielles - 0,00 %"},{"$f":"$D$11","v":0.02},null,{"$f":"IF($F$43=\"Prévisionnels\",'6. OPEX'!J25,'6. OPEX'!AA25)","v":0},{"$f":"IF(G$43=\"Prévisionnels\",F47+(F47*$D$47),'6. OPEX'!AB25)","v":0},{"$f":"IF(H$43=\"Prévisionnels\",G47+(G47*$D$47),'6. OPEX'!AC25)","v":0},{"$f":"IF(I$43=\"Prévisionnels\",H47+(H47*$D$47),'6. OPEX'!AD25)","v":0},{"$f":"IF(J$43=\"Prévisionnels\",I47+(I47*$D$47),'6. OPEX'!AE25)","v":0},{"$f":"IF(K$43=\"Prévisionnels\",J47+(J47*$D$47),'6. OPEX'!AF25)","v":0},{"$f":"IF(L$43=\"Prévisionnels\",K47+(K47*$D$47),'6. OPEX'!AG25)","v":0},{"$f":"IF(M$43=\"Prévisionnels\",L47+(L47*$D$47),'6. OPEX'!AH25)","v":0},{"$f":"IF(N$43=\"Prévisionnels\",M47+(M47*$D$47),'6. OPEX'!AI25)","v":0},{"$f":"IF(O$43=\"Prévisionnels\",N47+(N47*$D$47),'6. OPEX'!AJ25)","v":0},{"$f":"IF(P$43=\"Prévisionnels\",O47+(O47*$D$47),'6. OPEX'!AK25)","v":0},{"$f":"IF(Q$43=\"Prévisionnels\",P47+(P47*$D$47),'6. OPEX'!AL25)","v":0},{"$f":"IF(R$43=\"Prévisionnels\",Q47+(Q47*$D$47),'6. OPEX'!AM25)","v":0},{"$f":"IF(S$43=\"Prévisionnels\",R47+(R47*$D$47),'6. OPEX'!AN25)","v":0},{"$f":"IF(T$43=\"Prévisionnels\",S47+(S47*$D$47),'6. OPEX'!AO25)","v":0},{"$f":"IF(U$43=\"Prévisionnels\",T47+(T47*$D$47),'6. OPEX'!AP25)","v":0},null,0]
[null,null,"Loyers commerciaux",{"$f":"IF('ÉVOLUTION DES BAUX'!D16=\"oui\",\"Peut varier\",$D$9)","v":0.02},null,{"$f":"IF($F$43=\"Prévisionnels\",'6. OPEX'!J26*(1+F45),'6. OPEX'!AA26)","v":0},{"$f":"IF(G$43=\"Prévisionnels\",F48*(1+G45),'6. OPEX'!AB26)","v":0},{"$f":"IF(H$43=\"Prévisionnels\",G48*(1+H45),'6. OPEX'!AC26)","v":0},{"$f":"IF(I$43=\"Prévisionnels\",H48*(1+I45),'6. OPEX'!AD26)","v":0},{"$f":"IF(J$43=\"Prévisionnels\",I48*(1+J45),'6. OPEX'!AE26)","v":0},{"$f":"IF(K$43=\"Prévisionnels\",J48*(1+K45),'6. OPEX'!AF26)","v":0},{"$f":"IF(L$43=\"Prévisionnels\",K48*(1+L45),'6. OPEX'!AG26)","v":0},{"$f":"IF(M$43=\"Prévisionnels\",L48*(1+M45),'6. OPEX'!AH26)","v":0},{"$f":"IF(N$43=\"Prévisionnels\",M48*(1+N45),'6. OPEX'!AI26)","v":0},{"$f":"IF(O$43=\"Prévisionnels\",N48*(1+O45),'6. OPEX'!AJ26)","v":0},{"$f":"IF(P$43=\"Prévisionnels\",O48*(1+P45),'6. OPEX'!AK26)","v":0},{"$f":"IF(Q$43=\"Prévisionnels\",P48*(1+Q45),'6. OPEX'!AL26)","v":0},{"$f":"IF(R$43=\"Prévisionnels\",Q48*(1+R45),'6. OPEX'!AM26)","v":0},{"$f":"IF(S$43=\"Prévisionnels\",R48*(1+S45),'6. OPEX'!AN26)","v":0},{"$f":"IF(T$43=\"Prévisionnels\",S48*(1+T45),'6. OPEX'!AO26)","v":0},{"$f":"IF(U$43=\"Prévisionnels\",T48*(1+U45),'6. OPEX'!AP26)","v":0},null,0]
[null,null,{"$f":"'6. OPEX'!G27&\" - \"&'6. OPEX'!H27*100&\",00 %\"","v":"Vacances et mauvaises créances commerciales - 0,00 %"},{"$f":"$D$11","v":0.02},null,{"$f":"IF($F$43=\"Prévisionnels\",'6. OPEX'!J27,'6. OPEX'!AA27)","v":0},{"$f":"IF(G$43=\"Prévisionnels\",F49+(F49*G45),'6. OPEX'!AB27)","v":0},{"$f":"IF(H$43=\"Prévisionnels\",G49+(G49*H45),'6. OPEX'!AC27)","v":0},{"$f":"IF(I$43=\"Prévisionnels\",H49+(H49*I45),'6. OPEX'!AD27)","v":0},{"$f":"IF(J$43=\"Prévisionnels\",I49+(I49*J45),'6. OPEX'!AE27)","v":0},{"$f":"IF(K$43=\"Prévisionnels\",J49+(J49*K45),'6. OPEX'!AF27)","v":0},{"$f":"IF(L$43=\"Prévisionnels\",K49+(K49*L45),'6. OPEX'!AG27)","v":0},{"$f":"IF(M$43=\"Prévisionnels\",L49+(L49*M45),'6. OPEX'!AH27)","v":0},{"$f":"IF(N$43=\"Prévisionnels\",M49+(M49*N45),'6. OPEX'!AI27)","v":0},{"$f":"IF(O$43=\"Prévisionnels\",N49+(N49*O45),'6. OPEX'!AJ27)","v":0},{"$f":"IF(P$43=\"Prévisionnels\",O49+(O49*P45),'6. OPEX'!AK27)","v":0},{"$f":"IF(Q$43=\"Prévisionnels\",P49+(P49*Q45),'6. OPEX'!AL27)","v":0},{"$f":"IF(R$43=\"Prévisionnels\",Q49+(Q49*R45),'6. OPEX'!AM27)","v":0},{"$f":"IF(S$43=\"Prévisionnels\",R49+(R49*S45),'6. OPEX'!AN27)","v":0},{"$f":"IF(T$43=\"Prévisionnels\",S49+(S49*T45),'6. OPEX'!AO27)","v":0},{"$f":"IF(U$43=\"Prévisionnels\",T49+(T49*U45),'6. OPEX'!AP27)","v":0},null,0]
[null,null,"Autres revenus récurrents",{"$f":"$D$11","v":0.02},null,{"$f":"IF($F$43=\"Prévisionnels\",'6. OPEX'!J28,'6. OPEX'!AA28)","v":0},{"$f":"IF(G$43=\"Prévisionnels\",F50+(F50*$D$50),'6. OPEX'!AB28)","v":0},{"$f":"IF(H$43=\"Prévisionnels\",G50+(G50*$D$50),'6. OPEX'!AC28)","v":0},{"$f":"IF(I$43=\"Prévisionnels\",H50+(H50*$D$50),'6. OPEX'!AD28)","v":0},{"$f":"IF(J$43=\"Prévisionnels\",I50+(I50*$D$50),'6. OPEX'!AE28)","v":0},{"$f":"IF(K$43=\"Prévisionnels\",J50+(J50*$D$50),'6. OPEX'!AF28)","v":0},{"$f":"IF(L$43=\"Prévisionnels\",K50+(K50*$D$50),'6. OPEX'!AG28)","v":0},{"$f":"IF(M$43=\"Prévisionnels\",L50+(L50*$D$50),'6. OPEX'!AH28)","v":0},{"$f":"IF(N$43=\"Prévisionnels\",M50+(M50*$D$50),'6. OPEX'!AI28)","v":0},{"$f":"IF(O$43=\"Prévisionnels\",N50+(N50*$D$50),'6. OPEX'!AJ28)","v":0},{"$f":"IF(P$43=\"Prévisionnels\",O50+(O50*$D$50),'6. OPEX'!AK28)","v":0},{"$f":"IF(Q$43=\"Prévisionnels\",P50+(P50*$D$50),'6. OPEX'!AL28)","v":0},{"$f":"IF(R$43=\"Prévisionnels\",Q50+(Q50*$D$50),'6. OPEX'!AM28)","v":0},{"$f":"IF(S$43=\"Prévisionnels\",R50+(R50*$D$50),'6. OPEX'!AN28)","v":0},{"$f":"IF(T$43=\"Prévisionnels\",S50+(S50*$D$50),'6. OPEX'!AO28)","v":0},{"$f":"IF(U$43=\"Prévisionnels\",T50+(T50*$D$50),'6. OPEX'!AP28)","v":0},null,0]
[null,null,"Autres contributions récurrentes",{"$f":"$D$11","v":0.02},null,{"$f":"IF($F$43=\"Prévisionnels\",'6. OPEX'!J29,'6. OPEX'!AA29)","v":0},{"$f":"IF(G43=\"Prévisionnels\",F51*(1+$D$51),'6. OPEX'!AB29)","v":0},{"$f":"IF(H43=\"Prévisionnels\",G51*(1+$D$51),'6. OPEX'!AC29)","v":0},{"$f":"IF(I43=\"Prévisionnels\",H51*(1+$D$51),'6. OPEX'!AD29)","v":0},{"$f":"IF(J43=\"Prévisionnels\",I51*(1+$D$51),'6. OPEX'!AE29)","v":0},{"$f":"IF(K43=\"Prévisionnels\",J51*(1+$D$51),'6. OPEX'!AF29)","v":0},{"$f":"IF(L43=\"Prévisionnels\",K51*(1+$D$51),'6. OPEX'!AG29)","v":0},{"$f":"IF(M43=\"Prévisionnels\",L51*(1+$D$51),'6. OPEX'!AH29)","v":0},{"$f":"IF(N43=\"Prévisionnels\",M51*(1+$D$51),'6. OPEX'!AI29)","v":0},{"$f":"IF(O43=\"Prévisionnels\",N51*(1+$D$51),'6. OPEX'!AJ29)","v":0},{"$f":"IF(P43=\"Prévisionnels\",O51*(1+$D$51),'6. OPEX'!AK29)","v":0},{"$f":"IF(Q43=\"Prévisionnels\",P51*(1+$D$51),'6. OPEX'!AL29)","v":0},{"$f":"IF(R43=\"Prévisionnels\",Q51*(1+$D$51),'6. OPEX'!AM29)","v":0},{"$f":"IF(S43=\"Prévisionnels\",R51*(1+$D$51),'6. OPEX'!AN29)","v":0},{"$f":"IF(T43=\"Prévisionnels\",S51*(1+$D$51),'6. OPEX'!AO29)","v":0},{"$f":"IF(U43=\"Prévisionnels\",T51*(1+$D$51),'6. OPEX'!AP29)","v":0},null,0]
[null,null,"Autres contributions non récurrentes",null,null,{"$f":"SUM(F38:F42)","v":0},{"$f":"SUM(G38:G42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,"TOTAL REVENUS BRUTS",null,{"$f":"SUM(F46:F52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U46:U52)","v":0},null,0]
[]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,"DÉPENSES","%",null,{"$f":"F44","v":1},{"$f":"G44","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"U44","v":16},null,{"$f":"$W$24","v":"Dernière année: 15"}]
[null,null,"Dépenses d'exploitation",{"$f":"$D$11","v":0.02},null,{"$f":"IF($F$43=\"Prévisionnels\",SUM('6. OPEX'!E50:F50),IF($F$43=\"Réels\",SUM('6. OPEX'!AA50)))","v":0},{"$f":"IF(G$43=\"Prévisionnels\",F57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AB34:AB46))","v":0},{"$f":"IF(H$43=\"Prévisionnels\",G57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AC34:AC46))","v":0},{"$f":"IF(I$43=\"Prévisionnels\",H57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AD34:AD46))","v":0},{"$f":"IF(J$43=\"Prévisionnels\",I57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AE34:AE46))","v":0},{"$f":"IF(K$43=\"Prévisionnels\",J57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AF34:AF46))","v":0},{"$f":"IF(L$43=\"Prévisionnels\",K57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AG34:AG46))","v":0},{"$f":"IF(M$43=\"Prévisionnels\",L57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AH34:AH46))","v":0},{"$f":"IF(N$43=\"Prévisionnels\",M57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AI34:AI46))","v":0},{"$f":"IF(O$43=\"Prévisionnels\",N57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AJ34:AJ46))","v":0},{"$f":"IF(P$43=\"Prévisionnels\",O57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AK34:AK46))","v":0},{"$f":"IF(Q$43=\"Prévisionnels\",P57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AL34:AL46))","v":0},{"$f":"IF(R$43=\"Prévisionnels\",Q57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AM34:AM46))","v":0},{"$f":"IF(S$43=\"Prévisionnels\",R57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AN34:AN46))","v":0},{"$f":"IF(T$43=\"Prévisionnels\",S57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AO34:AO46))","v":0},{"$f":"IF(U$43=\"Prévisionnels\",T57*(1+$D$57),SUMIF('6. OPEX'!$I$34:$AO$46,\"tx\",'6. OPEX'!AP34:AP46))","v":0},null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F57:U57),0)","v":0}]
[null,null,{"$f":"\"Frais de suivi annuels\"&IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",\" CSII\",(IF('2. Informations de base'!$B$3=\"Fonds Immosocial Québec\",\" Immosocial\",\"\")))","v":"Frais de suivi annuels Immosocial"},{"$f":"'6. OPEX'!H47","v":1.4999999999999999E-2},null,{"$f":"IFERROR(IF(F$43=\"Prévisionnels\",SUM(F46:F49)*$D$58,'6. OPEX'!AA47),0)","v":0},{"$f":"IFERROR(IF(G$43=\"Prévisionnels\",SUM(G46:G49)*$D$58,'6. OPEX'!AB47),0)","v":0},{"$f":"IFERROR(IF(H$43=\"Prévisionnels\",SUM(H46:H49)*$D$58,'6. OPEX'!AC47),0)","v":0},{"$f":"IFERROR(IF(I$43=\"Prévisionnels\",SUM(I46:I49)*$D$58,'6. OPEX'!AD47),0)","v":0},{"$f":"IFERROR(IF(J$43=\"Prévisionnels\",SUM(J46:J49)*$D$58,'6. OPEX'!AE47),0)","v":0},{"$f":"IFERROR(IF(K$43=\"Prévisionnels\",SUM(K46:K49)*$D$58,'6. OPEX'!AF47),0)","v":0},{"$f":"IFERROR(IF(L$43=\"Prévisionnels\",SUM(L46:L49)*$D$58,'6. OPEX'!AG47),0)","v":0},{"$f":"IFERROR(IF(M$43=\"Prévisionnels\",SUM(M46:M49)*$D$58,'6. OPEX'!AH47),0)","v":0},{"$f":"IFERROR(IF(N$43=\"Prévisionnels\",SUM(N46:N49)*$D$58,'6. OPEX'!AI47),0)","v":0},{"$f":"IFERROR(IF(O$43=\"Prévisionnels\",SUM(O46:O49)*$D$58,'6. OPEX'!AJ47),0)","v":0},{"$f":"IFERROR(IF(P$43=\"Prévisionnels\",SUM(P46:P49)*$D$58,'6. OPEX'!AK47),0)","v":0},{"$f":"IFERROR(IF(Q$43=\"Prévisionnels\",SUM(Q46:Q49)*$D$58,'6. OPEX'!AL47),0)","v":0},{"$f":"IFERROR(IF(R$43=\"Prévisionnels\",SUM(R46:R49)*$D$58,'6. OPEX'!AM47),0)","v":0},{"$f":"IFERROR(IF(S$43=\"Prévisionnels\",SUM(S46:S49)*$D$58,'6. OPEX'!AN47),0)","v":0},{"$f":"IFERROR(IF(T$43=\"Prévisionnels\",SUM(T46:T49)*$D$58,'6. OPEX'!AO47),0)","v":0},{"$f":"IFERROR(IF(U$43=\"Prévisionnels\",SUM(U46:U49)*$D$58,'6. OPEX'!AP47),0)","v":0},null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F58:U58),0)","v":0}]
[null,null,{"$f":"IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",\"Frais de suivi annuels autre (au besoin)\",\"Frais de suivi annuels - hypothèque de 1er rang\")","v":"Frais de suivi annuels - hypothèque de 1er rang"},{"$f":"'6. OPEX'!H48","v":0},null,{"$f":"'6. OPEX'!J48","v":0},{"$f":"$F$59","v":0},{"$f":"$F$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F59:U59),0)","v":0}]
[null,null,"Réserve de remplacement - cotisation totale (régulière et spéciale)",null,null,{"$f":"SUM(F71:F72)","v":0},{"$f":"SUM(G71:G72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U71:U72)","v":0},null,0]
[null,null,"Autres dépenses non récurrentes (non couvertes par la réserve)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"TOTAL DES DÉPENSES",null,{"$f":"SUM(F57,F61)","v":0},{"$f":"SUM(G57,G61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U57,U61)","v":0},null,0]
[]
[null,null,"REVENUS NETS D'EXPLOITATION",null,null,{"$f":"F53-F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U53-U62","v":0},null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F59:U59),0)","v":0}]
[]
[null,"PARTIE 3: RÉSERVE DE REMPLACEMENT"]
[]
[null,null,"RÉSERVE DE REMPLACEMENT","%",null,{"$f":"F56","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,null,{"$f":"$W$24","v":"Dernière année: 15"}]
[null,null,"Solde cumulé (total versé dans la réserve moins l'utilisation)",null,null,{"$f":"SUM(F70:F72)-F73","v":0},{"$f":"F75+SUM(G70:G72)-G73","v":0},{"$f":"G75+SUM(H70:H72)-H73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F69:U69),0)","v":0}]
[null,null,"Cotisation additionnelle capitalisée",null,null,{"$f":"'5. CAPEX'!E100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F70:U70),0)","v":0}]
[null,null,"Cotisation régulière à la réserve de remplacement",{"$f":"'6. OPEX'!H46","v":0},null,{"$f":"'6. OPEX'!J46","v":0},{"$f":"F71*(1+$D$11)","v":0},{"$f":"G71*(1+$D$11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisation spéciale à la réserve de remplacement",null,null,{"$f":"'Réserve de rempl. - réno'!C19","v":0},{"$f":"'Réserve de rempl. - réno'!D19","v":0},{"$f":"'Réserve de rempl. - réno'!E19","v":0},{"$f":"'Réserve de rempl. - réno'!F19","v":0},{"$f":"'Réserve de rempl. - réno'!G19","v":0},{"$f":"'Réserve de rempl. - réno'!H19","v":0},{"$f":"'Réserve de rempl. - réno'!I19","v":0},{"$f":"'Réserve de rempl. - réno'!J19","v":0},{"$f":"'Réserve de rempl. - réno'!K19","v":0},{"$f":"'Réserve de rempl. - réno'!L19","v":0},{"$f":"'Réserve de rempl. - réno'!M19","v":0},{"$f":"'Réserve de rempl. - réno'!N19","v":0},{"$f":"'Réserve de rempl. - réno'!O19","v":0},{"$f":"'Réserve de rempl. - réno'!P19","v":0},{"$f":"'Réserve de rempl. - réno'!Q19","v":0},{"$f":"'Réserve de rempl. - réno'!R19","v":0},null,0]
[null,null,"Montant dépensé dans la réserve de remplacement",null,null,{"$f":"'Réserve de rempl. - réno'!C56","v":0},{"$f":"'Réserve de rempl. - réno'!D56","v":0},{"$f":"'Réserve de rempl. - réno'!E56","v":0},{"$f":"'Réserve de rempl. - réno'!F56","v":0},{"$f":"'Réserve de rempl. - réno'!G56","v":0},{"$f":"'Réserve de rempl. - réno'!H56","v":0},{"$f":"'Réserve de rempl. - réno'!I56","v":0},{"$f":"'Réserve de rempl. - réno'!J56","v":0},{"$f":"'Réserve de rempl. - réno'!K56","v":0},{"$f":"'Réserve de rempl. - réno'!L56","v":0},{"$f":"'Réserve de rempl. - réno'!M56","v":0},{"$f":"'Réserve de rempl. - réno'!N56","v":0},{"$f":"'Réserve de rempl. - réno'!O56","v":0},{"$f":"'Réserve de rempl. - réno'!P56","v":0},{"$f":"'Réserve de rempl. - réno'!Q56","v":0},{"$f":"'Réserve de rempl. - réno'!R56","v":0},null,0]
[null,null,"Revenu d'intérêts sur solde de la réserve",{"$f":"PARAMÈTRES!E37","v":0},null,0,{"$f":"F69*$D$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,"TOTAL RÉSERVE DE REMPLACEMENT",null,{"$f":"F69+F74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U69+U74","v":0},null,0]
[null,null,null,null,null,{"$f":"IF(F75<0,\"Réserve insuffisante\",\"\")","v":""},{"$f":"IF(AND(F69>=0,G69<0),\"Réserve insuffisante\",\"\")","v":""},{"$f":"IF(AND(G69>=0,H69<0),\"Réserve insuffisante\",\"\")","v":""},"","","","","","","","","","","","",""]
[null,"PARTIE 4: REMBOURSEMENT DES PRÊTS"]
[]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,"SORTIES D'ARGENT - PRÊT HYPOTHÉCAIRE",null,null,{"$f":"F68","v":1},{"$f":"G68","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,null,{"$f":"$W$24","v":"Dernière année: 15"}]
[null,null,{"$f":"\"Remboursement capital et intérêts\"&\" - \"&'4. Sources de financement'!N35","v":"Remboursement capital et intérêts - [Nom du prêteur] - hypothèque"},{"$f":"D8","v":30},null,{"$f":"F83+F84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U83+U84","v":0},null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F81:U81),0)","v":0}]
[null,null,"% annuité / revenus",null,null,{"$f":"IFERROR(F81/F53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(U81/U53,0)","v":0},null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F82:U82),0)","v":0}]
[null,null,"Remboursement de capital",{"$f":"IF('4. Sources de financement'!O46=\"\",'4. Sources de financement'!O36,'4. Sources de financement'!O46)","v":0},null,{"$f":"IF($D$83=0,0,-PPMT(F86,F79,$D$81+1-F79,$D$83,0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(G86,1,$D$81+1-G79,$D$83-F83+F85,0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(H86,1,$D$81+1-H79,$D$83-SUM($F$83:G83)+SUM($F$85:G85),0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(I86,1,$D$81+1-I79,$D$83-SUM($F$83:H83)+SUM($F$85:H85),0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(J86,1,$D$81+1-J79,$D$83-SUM($F$83:I83)+SUM($F$85:I85),0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(K86,1,$D$81+1-K79,$D$83-SUM($F$83:J83)+SUM($F$85:J85),0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(L86,1,$D$81+1-L79,$D$83-SUM($F$83:K83)+SUM($F$85:K85),0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(M86,1,$D$81+1-M79,$D$83-SUM($F$83:L83)+SUM($F$85:L85),0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(N86,1,$D$81+1-N79,$D$83-SUM($F$83:M83)+SUM($F$85:M85),0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(O86,1,$D$81+1-O79,$D$83-SUM($F$83:N83)+SUM($F$85:N85),0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(P86,1,$D$81+1-P79,$D$83-SUM($F$83:O83)+SUM($F$85:O85),0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(Q86,1,$D$81+1-Q79,$D$83-SUM($F$83:P83)+SUM($F$85:P85),0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(R86,1,$D$81+1-R79,$D$83-SUM($F$83:Q83)+SUM($F$85:Q85),0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(S86,1,$D$81+1-S79,$D$83-SUM($F$83:R83)+SUM($F$85:R85),0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(T86,1,$D$81+1-T79,$D$83-SUM($F$83:S83)+SUM($F$85:S85),0))","v":0},{"$f":"IF($D$83=0,0,-PPMT(U86,1,$D$81+1-U79,$D$83-SUM($F$83:T83)+SUM($F$85:T85),0))","v":0},null,0]
[null,null,"Remboursement intérêts",null,null,{"$f":"-IPMT(F86,1,$D$81+1-F79,$D$83,0)","v":0},{"$f":"-IPMT(G86,1,$D$81+1-G79,$D$83-SUM($F$83:F83)+SUM($F$85:F85),0)","v":0},{"$f":"-IPMT(H86,1,$D$81+1-H79,$D$83-SUM($F$83:G83)+SUM($F$85:G85),0)","v":0},{"$f":"-IPMT(I86,1,$D$81+1-I79,$D$83-SUM($F$83:H83)+SUM($F$85:H85),0)","v":0},{"$f":"-IPMT(J86,1,$D$81+1-J79,$D$83-SUM($F$83:I83)+SUM($F$85:I85),0)","v":0},{"$f":"-IPMT(K86,1,$D$81+1-K79,$D$83-SUM($F$83:J83)+SUM($F$85:J85),0)","v":0},{"$f":"-IPMT(L86,1,$D$81+1-L79,$D$83-SUM($F$83:K83)+SUM($F$85:K85),0)","v":0},{"$f":"-IPMT(M86,1,$D$81+1-M79,$D$83-SUM($F$83:L83)+SUM($F$85:L85),0)","v":0},{"$f":"-IPMT(N86,1,$D$81+1-N79,$D$83-SUM($F$83:M83)+SUM($F$85:M85),0)","v":0},{"$f":"-IPMT(O86,1,$D$81+1-O79,$D$83-SUM($F$83:N83)+SUM($F$85:N85),0)","v":0},{"$f":"-IPMT(P86,1,$D$81+1-P79,$D$83-SUM($F$83:O83)+SUM($F$85:O85),0)","v":0},{"$f":"-IPMT(Q86,1,$D$81+1-Q79,$D$83-SUM($F$83:P83)+SUM($F$85:P85),0)","v":0},{"$f":"-IPMT(R86,1,$D$81+1-R79,$D$83-SUM($F$83:Q83)+SUM($F$85:Q85),0)","v":0},{"$f":"-IPMT(S86,1,$D$81+1-S79,$D$83-SUM($F$83:R83)+SUM($F$85:R85),0)","v":0},{"$f":"-IPMT(T86,1,$D$81+1-T79,$D$83-SUM($F$83:S83)+SUM($F$85:S85),0)","v":0},{"$f":"-IPMT(U86,1,$D$81+1-U79,$D$83-SUM($F$83:T83)+SUM($F$85:T85),0)","v":0},null,0]
[null,null,"Remboursement de financement additionnel (optionnel)",null,null,{"$f":"F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U26","v":0},null,0]
[null,null,"Taux d'intérêt annuel",{"$f":"IF('4. Sources de financement'!O46=\"\",'4. Sources de financement'!$O$37,'4. Sources de financement'!O47)","v":0},null,{"$f":"D86","v":0},{"$f":"F86","v":0},{"$f":"G86","v":0},0,0,{"$f":"J86+0.5%","v":5.0000000000000001E-3},{"$f":"K86","v":5.0000000000000001E-3},{"$f":"L86","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"O86+0.5%","v":0.01},0.01,0.01,0.01,0.01,{"$f":"T86+0.25%","v":1.2500000000000001E-2},null,0.01]
[null,null,"Revenus nets d'exploitation",null,null,{"$f":"F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,"REVENUS NETS D'EXPLOITATION APRÈS PAIEMENT HYPOTHÉCAIRE",null,{"$f":"F87-F81","v":0},{"$f":"G87-G81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,null,"COEFFICIENT DE COUVERTURE DE LA DETTE (CCD) - PRÊT HYPOTHÉCAIRE",null,null,{"$f":"F80","v":1},{"$f":"G80","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,null,{"$f":"$W$24","v":"Dernière année: 15"}]
[null,null,"Coefficient de couverture de la dette (CCD)",{"$f":"D18","v":1.2},null,{"$f":"IF(F81=0,0,F64/F81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F91:U91),0)","v":0}]
[null,null,"Excédent ou déficit monétaire annuel atteindre CCD",null,null,{"$f":"F94-F93","v":0},{"$f":"G64-(G81*$D$91)","v":0},{"$f":"H64-(H81*$D$91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F92:U92),0)","v":0}]
[null,null,"Flux monétaires minimal pour atteindre CCD",null,null,{"$f":"F81*$D$91","v":0},{"$f":"G81*$D$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U81*$D$91","v":0},null,0]
[null,null,"Flux monétaires prévus (revenus nets)",null,null,{"$f":"F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U64","v":0},null,0]
[]
[null,null,"SORTIES D'ARGENT - PRÊT CAPITAL PATIENT",null,null,{"$f":"F90","v":1},{"$f":"G90","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,null,{"$f":"$W$24","v":"Dernière année: 15"}]
[null,null,"Versement annuel en capital patient (intérêts)",{"$f":"-RÉSUMÉ!C90","v":0},null,{"$f":"IFERROR(IF(F$88<0,0,F$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(G$88<0,0,G$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(H$88<0,0,H$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(I$88<0,0,I$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(J$88<0,0,J$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(K$88<0,0,K$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(L$88<0,0,L$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(M$88<0,0,M$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(N$88<0,0,N$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(O$88<0,0,O$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(P$88<0,0,P$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(Q$88<0,0,Q$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(R$88<0,0,R$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(S$88<0,0,S$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(T$88<0,0,T$88*PARAMÈTRES!$E$27),0)","v":0},{"$f":"IFERROR(IF(U$88<0,0,U$88*PARAMÈTRES!$E$27),0)","v":0},null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F97:U97),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F15-(D83-(SUM(F83:T83)))","v":0}]
[null,null,"% des revenus nets après paiement hypothécaire",null,null,{"$f":"IFERROR(F97/F88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(U97/U88,0)","v":0},null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F99:U99),0)","v":0}]
[null,null,"Aide à l'exploitation capitalisée",null,null,{"$f":"IF(F92<0,0-F92,0)","v":0},{"$f":"IF(G92<0,0-G92,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PARTIE 5: SOLDE FINAL"]
[]
[null,null,"SOLDE FINAL",null,null,{"$f":"F90","v":1},{"$f":"G90","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,null,{"$f":"$W$24","v":"Dernière année: 15"}]
[null,null,"Solde de l'exercice",null,null,{"$f":"F$88-F$97+F$100","v":0},{"$f":"G$88-G$97+G$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U$88-U$97+U$100","v":0},null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F105:U105),0)","v":0}]
[null,null,"Solde cumulé de la réserve de remplacement",null,null,{"$f":"F75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U75","v":0},null,{"$f":"IFERROR(_xlfn.XLOOKUP($J$3,$F$24:$U$24,F106:U106),0)","v":0}]
[null,null,null,"FLUX MONÉTAIRES DISPONIBLES CUMULÉS",null,{"$f":"SUM(F$105:F$106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]

{"sheet":"8. Objectifs sociaux","index":13,"n_rows":17,"n_cols":2,"rows_kept":17,"cut":false,"hidden":false,"merged":[[8,1,8,2],[5,1,5,2]]}
[]
[null,{"$f":"IF('2. Informations de base'!C7=0,\"NOM DU PROJET\",'2. Informations de base'!C7)","v":"NOM DU PROJET"}]
[null,{"$f":"IF('2. Informations de base'!$B$3=\"Sélectionner le nom du fonds\",\"NOM DU FONDS\",'2. Informations de base'!$B$3)&\", Objectifs sociaux\"","v":"Fonds Immosocial Québec, Objectifs sociaux"}]
[]
["1 -","Expliquer en quelques lignes de quelle manière le projet revitalisera le milieux dans lequel il est développé:"]
[]
[]
["2 -","Expliquer en quelques lignes de quelle manière le projet s'intègre aux mobilisations citoyennes et communautaires de son mileu:"]
[]
[]
["3 -","L'organimse emprunteur prévoit-il intégrer une politique de sélection des locataires qui priorisera les familles:"]
[]
["4 -","Le projet intègre-t-il le programme de supplément au loyer - marché privé (SL1)? "]
[]
["5 a) -","Est-ce que certains locataires pourront bénéficier de soutien communautaire?"]
[]
["5 b) -","Si vous avez répondu «OUI» à la question précédente, veuillez décrire brièvement qui offrira le service de soutien communautaire, son financement, la clientèle qui en bénéficiera ainsi que la proportion de cette clientèle dans l'ensemble du projet:"]

{"sheet":"Détail des baux - réno","index":14,"n_rows":269,"n_cols":19,"rows_kept":269,"cut":false,"hidden":false,"merged":[[4,0,4,1],[4,2,4,5],[3,17,3,18],[4,6,4,7]]}
[]
[null,{"$f":"IF('2. Informations de base'!C7=0,\"NOM DU PROJET\",'2. Informations de base'!C7)","v":"NOM DU PROJET"}]
[null,{"$f":"IF('2. Informations de base'!$B$3=\"Sélectionner le nom du fonds\",\"NOM DU FONDS\",'2. Informations de base'!$B$3)&\", Détail des baux\"","v":"Fonds Immosocial Québec, Détail des baux"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INFORMATIONS - DIVERS"]
["RechercheV",null,"LOGEMENTS ET ESPACES COMMERCIAUX",null,null,null,"BAUX MENSUELS",null,null,null,null,null,null,null,null,null,null,"Début du prêt",{"$f":"IF(ISBLANK('2. Informations de base'!$C$34),\"\",'2. Informations de base'!$C$34)","v":""}]
[null,null,"Typologie","Unitées loués ","Unités vacantes","Total","Loyer prévu avec services","Loyer de référence",null,null,null,null,null,null,null,null,null,"Fin des travaux (moyenne)",{"$f":"IFERROR(AVERAGE(M17:M266),\"\")","v":""}]
[null,{"$f":"IF(F7=0,\"\",IF(SUM($B$7:B7)=0,1,SUM($F6:F$6)+1))","v":""},"Chambre",{"$f":"COUNTIFS($F$17:$F$266,\"Loué\",$E$17:$E$266,#REF!)","v":0},{"$f":"COUNTIFS(F17:F266,\"Vacant\",E17:E266,#REF!)","v":0},{"$f":"RÉSUMÉ!C40","v":0},{"$f":"RÉSUMÉ!D40","v":0},{"$f":"RÉSUMÉ!F40","v":0},null,null,null,null,null,null,null,null,null,"Début OPEX",{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""}]
[null,{"$f":"IF(F8=0,\"\",IF(SUM($B$7:B8)=0,1,SUM($F$6:F7)+1))","v":""},"Studio",{"$f":"COUNTIFS($F$17:$F$266,\"Loué\",$E$17:$E$266,#REF!)","v":0},{"$f":"COUNTIFS(F18:F267,\"Vacant\",E18:E267,#REF!)","v":0},{"$f":"RÉSUMÉ!C41","v":0},{"$f":"RÉSUMÉ!D41","v":0},{"$f":"RÉSUMÉ!F41","v":0},null,null,null,null,null,null,null,null,null,"Emménagement (moyenne)",{"$f":"IFERROR(AVERAGE(N17:N266),\"\")","v":""}]
[null,{"$f":"IF(F9=0,\"\",IF(SUM($B$7:B9)=0,1,SUM($F$6:F8)+1))","v":""},3.5,{"$f":"COUNTIFS($F$17:$F$266,\"Loué\",$E$17:$E$266,#REF!)","v":0},{"$f":"COUNTIFS(F19:F268,\"Vacant\",E19:E268,#REF!)","v":0},{"$f":"RÉSUMÉ!C42","v":0},{"$f":"RÉSUMÉ!D42","v":0},{"$f":"RÉSUMÉ!F42","v":0},null,null,null,null,null,null,null,null,null,"Augmentation (moyenne)",{"$f":"IFERROR(AVERAGE(O17:O266),\"\")","v":""}]
[null,{"$f":"IF(F10=0,\"\",IF(SUM($B$7:B10)=0,1,SUM($F$6:F9)+1))","v":""},4.5,{"$f":"COUNTIFS($F$17:$F$266,\"Loué\",$E$17:$E$266,#REF!)","v":0},{"$f":"COUNTIFS(F20:F269,\"Vacant\",E20:E269,#REF!)","v":0},{"$f":"RÉSUMÉ!C43","v":0},{"$f":"RÉSUMÉ!D43","v":0},{"$f":"RÉSUMÉ!F43","v":0},null,null,null,null,null,null,null,null,null,"Mois entre OPEX  et aug.",{"$f":"IFERROR(AVERAGE(P17:P266),\"\")","v":""}]
[null,{"$f":"IF(F11=0,\"\",IF(SUM($B$7:B11)=0,1,SUM($F$6:F10)+1))","v":""},5.5,{"$f":"COUNTIFS($F$17:$F$266,\"Loué\",$E$17:$E$266,#REF!)","v":0},{"$f":"COUNTIFS(F21:F270,\"Vacant\",E21:E270,#REF!)","v":0},{"$f":"RÉSUMÉ!C44","v":0},{"$f":"RÉSUMÉ!D44","v":0},{"$f":"RÉSUMÉ!F44","v":0},null,null,null,null,null,null,null,null,null,"Aug. peu après OPEX?",{"$f":"IF(S10=\"\",\"\",(IF(S10<12,\"oui\",\"non\")))","v":""}]
[null,{"$f":"IF(F12=0,\"\",IF(SUM($B$7:B12)=0,1,SUM($F$6:F11)+1))","v":""},6.5,{"$f":"COUNTIFS($F$17:$F$266,\"Loué\",$E$17:$E$266,#REF!)","v":0},{"$f":"COUNTIFS(F22:F271,\"Vacant\",E22:E271,#REF!)","v":0},{"$f":"RÉSUMÉ!C45","v":0},{"$f":"RÉSUMÉ!D45","v":0},{"$f":"RÉSUMÉ!F45","v":0},null,null,null,null,null,null,null,null,null,"Locataires existants?","Oui"]
[null,{"$f":"IF(F13=0,\"\",IF(SUM($B$7:B13)=0,1,SUM($F$6:F12)+1))","v":""},"Espace commercial",{"$f":"COUNTIFS($F$17:$F$266,\"Loué\",$E$17:$E$266,#REF!)","v":0},{"$f":"COUNTIFS(F23:F272,\"Vacant\",E23:E272,#REF!)","v":0},{"$f":"RÉSUMÉ!C46","v":0},{"$f":"RÉSUMÉ!D46","v":0},{"$f":"IF(RÉSUMÉ!F46=\"\",0,RÉSUMÉ!F46)","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D7:D13)","v":0},{"$f":"SUM(E7:E13)","v":0},{"$f":"SUM(F7:F13)","v":0},{"$f":"RÉSUMÉ!D47","v":0}]
[]
[null,"#","Adresse","# unité","Typologie","Loué/vacant","Logement avec PSL (actuel ou à venir)","Loyer mensuel avec inclusions\n(actuel ou à venir)","Valeur des inclusions","Loyer mensuel sans inclusions","Loyer mensuel pour référence d'abordabilité","Commentaires et/ou précisions","Date de fins de travaux prévus","Date d'emménagement / prochain renouvellement","Date pour augmentation pour rénovation","Nbre mois entre date d'emménagement et d'augmentation pour rénovation","Nbre mois entre début du prêt et d'emménagement"]
[null,{"$f":"IF('2. Informations de base'!$C$14>0,1,\"\")","v":""},null,null,{"$f":"IFERROR(IF(B17=\"\",\"\",VLOOKUP($B17,$B$7:$C$13,2)),\"\")","v":""},{"$f":"IF(B17=\"\",\"\",(IF($S$12=\"Oui\",\"Loué\",\"Vacant\")))","v":""},null,null,null,{"$f":"IF(ISBLANK($H17),\"\",$H17-$I17)","v":""},{"$f":"IFERROR((J17/VLOOKUP($E$17,C7:$H$13,5))*VLOOKUP(E17,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},{"$f":"IFERROR(IF(N17>=EDATE(M17,3),N17,EDATE(N17,12)),\"\")","v":""},{"$f":"IFERROR(DATEDIF(N17,O17,\"m\"),\"\")","v":""},{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B17<'2. Informations de base'!$C$14),(B17+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J18/VLOOKUP($E$17,C8:$H$13,5))*VLOOKUP(E18,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},{"$f":"IFERROR(IF(N18>=EDATE(M18,3),N18,EDATE(N18,12)),\"\")","v":""},"",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B18<'2. Informations de base'!$C$14),(B18+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J19/VLOOKUP($E$17,C9:$H$13,5))*VLOOKUP(E19,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B19<'2. Informations de base'!$C$14),(B19+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J20/VLOOKUP($E$17,C10:$H$13,5))*VLOOKUP(E20,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B20<'2. Informations de base'!$C$14),(B20+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J21/VLOOKUP($E$17,C11:$H$13,5))*VLOOKUP(E21,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B21<'2. Informations de base'!$C$14),(B21+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J22/VLOOKUP($E$17,C12:$H$13,5))*VLOOKUP(E22,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B22<'2. Informations de base'!$C$14),(B22+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J23/VLOOKUP($E$17,C13:$H$13,5))*VLOOKUP(E23,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B23<'2. Informations de base'!$C$14),(B23+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J24/VLOOKUP($E$17,C$13:$H14,5))*VLOOKUP(E24,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B24<'2. Informations de base'!$C$14),(B24+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J25/VLOOKUP($E$17,C$13:$H15,5))*VLOOKUP(E25,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B25<'2. Informations de base'!$C$14),(B25+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J26/VLOOKUP($E$17,C$13:$H16,5))*VLOOKUP(E26,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B26<'2. Informations de base'!$C$14),(B26+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J27/VLOOKUP($E$17,C$13:$H17,5))*VLOOKUP(E27,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B27<'2. Informations de base'!$C$14),(B27+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J28/VLOOKUP($E$17,C$13:$H18,5))*VLOOKUP(E28,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B28<'2. Informations de base'!$C$14),(B28+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J29/VLOOKUP($E$17,C$13:$H19,5))*VLOOKUP(E29,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B29<'2. Informations de base'!$C$14),(B29+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J30/VLOOKUP($E$17,C$13:$H20,5))*VLOOKUP(E30,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B30<'2. Informations de base'!$C$14),(B30+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J31/VLOOKUP($E$17,C$13:$H21,5))*VLOOKUP(E31,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B31<'2. Informations de base'!$C$14),(B31+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J32/VLOOKUP($E$17,C$13:$H22,5))*VLOOKUP(E32,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B32<'2. Informations de base'!$C$14),(B32+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J33/VLOOKUP($E$17,C$13:$H23,5))*VLOOKUP(E33,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B33<'2. Informations de base'!$C$14),(B33+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J34/VLOOKUP($E$17,C$13:$H24,5))*VLOOKUP(E34,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B34<'2. Informations de base'!$C$14),(B34+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J35/VLOOKUP($E$17,C$13:$H25,5))*VLOOKUP(E35,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B35<'2. Informations de base'!$C$14),(B35+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J36/VLOOKUP($E$17,C$13:$H26,5))*VLOOKUP(E36,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B36<'2. Informations de base'!$C$14),(B36+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J37/VLOOKUP($E$17,C$13:$H27,5))*VLOOKUP(E37,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B37<'2. Informations de base'!$C$14),(B37+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J38/VLOOKUP($E$17,C$13:$H28,5))*VLOOKUP(E38,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B38<'2. Informations de base'!$C$14),(B38+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J39/VLOOKUP($E$17,C$13:$H29,5))*VLOOKUP(E39,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B39<'2. Informations de base'!$C$14),(B39+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J40/VLOOKUP($E$17,C$13:$H30,5))*VLOOKUP(E40,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B40<'2. Informations de base'!$C$14),(B40+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J41/VLOOKUP($E$17,C$13:$H31,5))*VLOOKUP(E41,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B41<'2. Informations de base'!$C$14),(B41+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J42/VLOOKUP($E$17,C$13:$H32,5))*VLOOKUP(E42,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B42<'2. Informations de base'!$C$14),(B42+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J43/VLOOKUP($E$17,C$13:$H33,5))*VLOOKUP(E43,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B43<'2. Informations de base'!$C$14),(B43+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J44/VLOOKUP($E$17,C$13:$H34,5))*VLOOKUP(E44,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B44<'2. Informations de base'!$C$14),(B44+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J45/VLOOKUP($E$17,C$13:$H35,5))*VLOOKUP(E45,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B45<'2. Informations de base'!$C$14),(B45+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J46/VLOOKUP($E$17,C$13:$H36,5))*VLOOKUP(E46,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B46<'2. Informations de base'!$C$14),(B46+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J47/VLOOKUP($E$17,C$13:$H37,5))*VLOOKUP(E47,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B47<'2. Informations de base'!$C$14),(B47+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J48/VLOOKUP($E$17,C$13:$H38,5))*VLOOKUP(E48,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B48<'2. Informations de base'!$C$14),(B48+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J49/VLOOKUP($E$17,C$13:$H39,5))*VLOOKUP(E49,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B49<'2. Informations de base'!$C$14),(B49+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J50/VLOOKUP($E$17,C$13:$H40,5))*VLOOKUP(E50,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B50<'2. Informations de base'!$C$14),(B50+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J51/VLOOKUP($E$17,C$13:$H41,5))*VLOOKUP(E51,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B51<'2. Informations de base'!$C$14),(B51+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J52/VLOOKUP($E$17,C$13:$H42,5))*VLOOKUP(E52,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B52<'2. Informations de base'!$C$14),(B52+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J53/VLOOKUP($E$17,C$13:$H43,5))*VLOOKUP(E53,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B53<'2. Informations de base'!$C$14),(B53+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J54/VLOOKUP($E$17,C$13:$H44,5))*VLOOKUP(E54,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B54<'2. Informations de base'!$C$14),(B54+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J55/VLOOKUP($E$17,C$13:$H45,5))*VLOOKUP(E55,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B55<'2. Informations de base'!$C$14),(B55+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J56/VLOOKUP($E$17,C$13:$H46,5))*VLOOKUP(E56,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B56<'2. Informations de base'!$C$14),(B56+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J57/VLOOKUP($E$17,C$13:$H47,5))*VLOOKUP(E57,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B57<'2. Informations de base'!$C$14),(B57+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J58/VLOOKUP($E$17,C$13:$H48,5))*VLOOKUP(E58,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B58<'2. Informations de base'!$C$14),(B58+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J59/VLOOKUP($E$17,C$13:$H49,5))*VLOOKUP(E59,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B59<'2. Informations de base'!$C$14),(B59+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J60/VLOOKUP($E$17,C$13:$H50,5))*VLOOKUP(E60,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B60<'2. Informations de base'!$C$14),(B60+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J61/VLOOKUP($E$17,C$13:$H51,5))*VLOOKUP(E61,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B61<'2. Informations de base'!$C$14),(B61+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J62/VLOOKUP($E$17,C$13:$H52,5))*VLOOKUP(E62,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B62<'2. Informations de base'!$C$14),(B62+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J63/VLOOKUP($E$17,C$13:$H53,5))*VLOOKUP(E63,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B63<'2. Informations de base'!$C$14),(B63+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J64/VLOOKUP($E$17,C$13:$H54,5))*VLOOKUP(E64,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B64<'2. Informations de base'!$C$14),(B64+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J65/VLOOKUP($E$17,C$13:$H55,5))*VLOOKUP(E65,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B65<'2. Informations de base'!$C$14),(B65+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J66/VLOOKUP($E$17,C$13:$H56,5))*VLOOKUP(E66,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B66<'2. Informations de base'!$C$14),(B66+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J67/VLOOKUP($E$17,C$13:$H57,5))*VLOOKUP(E67,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B67<'2. Informations de base'!$C$14),(B67+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J68/VLOOKUP($E$17,C$13:$H58,5))*VLOOKUP(E68,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B68<'2. Informations de base'!$C$14),(B68+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J69/VLOOKUP($E$17,C$13:$H59,5))*VLOOKUP(E69,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B69<'2. Informations de base'!$C$14),(B69+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J70/VLOOKUP($E$17,C$13:$H60,5))*VLOOKUP(E70,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B70<'2. Informations de base'!$C$14),(B70+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J71/VLOOKUP($E$17,C$13:$H61,5))*VLOOKUP(E71,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B71<'2. Informations de base'!$C$14),(B71+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J72/VLOOKUP($E$17,C$13:$H62,5))*VLOOKUP(E72,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B72<'2. Informations de base'!$C$14),(B72+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J73/VLOOKUP($E$17,C$13:$H63,5))*VLOOKUP(E73,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B73<'2. Informations de base'!$C$14),(B73+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J74/VLOOKUP($E$17,C$13:$H64,5))*VLOOKUP(E74,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B74<'2. Informations de base'!$C$14),(B74+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J75/VLOOKUP($E$17,C$13:$H65,5))*VLOOKUP(E75,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B75<'2. Informations de base'!$C$14),(B75+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J76/VLOOKUP($E$17,C$13:$H66,5))*VLOOKUP(E76,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B76<'2. Informations de base'!$C$14),(B76+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J77/VLOOKUP($E$17,C$13:$H67,5))*VLOOKUP(E77,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B77<'2. Informations de base'!$C$14),(B77+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J78/VLOOKUP($E$17,C$13:$H68,5))*VLOOKUP(E78,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B78<'2. Informations de base'!$C$14),(B78+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J79/VLOOKUP($E$17,C$13:$H69,5))*VLOOKUP(E79,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B79<'2. Informations de base'!$C$14),(B79+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J80/VLOOKUP($E$17,C$13:$H70,5))*VLOOKUP(E80,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B80<'2. Informations de base'!$C$14),(B80+1),\"\")","v":""},null,null,{"$f":"IFERROR(IF(B81=\"\",\"\",VLOOKUP($B81,$B$7:$C$13,2)),\"\")","v":""},{"$f":"IF(B81=\"\",\"\",(IF($S$12=\"Oui\",\"Loué\",\"Vacant\")))","v":""},null,null,null,{"$f":"IF(ISBLANK($H81),\"\",$H81-$I81)","v":""},{"$f":"IFERROR((J81/VLOOKUP($E$17,C$13:$H71,5))*VLOOKUP(E81,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"",{"$f":"IFERROR(DATEDIF(N81,O81,\"m\"),\"\")","v":""},{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B81<'2. Informations de base'!$C$14),(B81+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J82/VLOOKUP($E$17,C$13:$H72,5))*VLOOKUP(E82,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},{"$f":"IFERROR(IF(N82>=EDATE(M82,3),N82,EDATE(N82,12)),\"\")","v":""},"",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B82<'2. Informations de base'!$C$14),(B82+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J83/VLOOKUP($E$17,C$13:$H73,5))*VLOOKUP(E83,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B83<'2. Informations de base'!$C$14),(B83+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J84/VLOOKUP($E$17,C$13:$H74,5))*VLOOKUP(E84,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B84<'2. Informations de base'!$C$14),(B84+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J85/VLOOKUP($E$17,C$13:$H75,5))*VLOOKUP(E85,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B85<'2. Informations de base'!$C$14),(B85+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J86/VLOOKUP($E$17,C$13:$H76,5))*VLOOKUP(E86,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B86<'2. Informations de base'!$C$14),(B86+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J87/VLOOKUP($E$17,C$13:$H77,5))*VLOOKUP(E87,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B87<'2. Informations de base'!$C$14),(B87+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J88/VLOOKUP($E$17,C$13:$H78,5))*VLOOKUP(E88,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B88<'2. Informations de base'!$C$14),(B88+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J89/VLOOKUP($E$17,C$13:$H79,5))*VLOOKUP(E89,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B89<'2. Informations de base'!$C$14),(B89+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J90/VLOOKUP($E$17,C$13:$H80,5))*VLOOKUP(E90,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B90<'2. Informations de base'!$C$14),(B90+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J91/VLOOKUP($E$17,C$13:$H81,5))*VLOOKUP(E91,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B91<'2. Informations de base'!$C$14),(B91+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J92/VLOOKUP($E$17,C$13:$H82,5))*VLOOKUP(E92,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B92<'2. Informations de base'!$C$14),(B92+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J93/VLOOKUP($E$17,C$13:$H83,5))*VLOOKUP(E93,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B93<'2. Informations de base'!$C$14),(B93+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J94/VLOOKUP($E$17,C$13:$H84,5))*VLOOKUP(E94,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B94<'2. Informations de base'!$C$14),(B94+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J95/VLOOKUP($E$17,C$13:$H85,5))*VLOOKUP(E95,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B95<'2. Informations de base'!$C$14),(B95+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J96/VLOOKUP($E$17,C$13:$H86,5))*VLOOKUP(E96,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B96<'2. Informations de base'!$C$14),(B96+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J97/VLOOKUP($E$17,C$13:$H87,5))*VLOOKUP(E97,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B97<'2. Informations de base'!$C$14),(B97+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J98/VLOOKUP($E$17,C$13:$H88,5))*VLOOKUP(E98,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B98<'2. Informations de base'!$C$14),(B98+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J99/VLOOKUP($E$17,C$13:$H89,5))*VLOOKUP(E99,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B99<'2. Informations de base'!$C$14),(B99+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J100/VLOOKUP($E$17,C$13:$H90,5))*VLOOKUP(E100,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B100<'2. Informations de base'!$C$14),(B100+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J101/VLOOKUP($E$17,C$13:$H91,5))*VLOOKUP(E101,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B101<'2. Informations de base'!$C$14),(B101+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J102/VLOOKUP($E$17,C$13:$H92,5))*VLOOKUP(E102,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B102<'2. Informations de base'!$C$14),(B102+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J103/VLOOKUP($E$17,C$13:$H93,5))*VLOOKUP(E103,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B103<'2. Informations de base'!$C$14),(B103+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J104/VLOOKUP($E$17,C$13:$H94,5))*VLOOKUP(E104,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B104<'2. Informations de base'!$C$14),(B104+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J105/VLOOKUP($E$17,C$13:$H95,5))*VLOOKUP(E105,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B105<'2. Informations de base'!$C$14),(B105+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J106/VLOOKUP($E$17,C$13:$H96,5))*VLOOKUP(E106,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B106<'2. Informations de base'!$C$14),(B106+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J107/VLOOKUP($E$17,C$13:$H97,5))*VLOOKUP(E107,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B107<'2. Informations de base'!$C$14),(B107+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J108/VLOOKUP($E$17,C$13:$H98,5))*VLOOKUP(E108,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B108<'2. Informations de base'!$C$14),(B108+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J109/VLOOKUP($E$17,C$13:$H99,5))*VLOOKUP(E109,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B109<'2. Informations de base'!$C$14),(B109+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J110/VLOOKUP($E$17,C$13:$H100,5))*VLOOKUP(E110,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B110<'2. Informations de base'!$C$14),(B110+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J111/VLOOKUP($E$17,C$13:$H101,5))*VLOOKUP(E111,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B111<'2. Informations de base'!$C$14),(B111+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J112/VLOOKUP($E$17,C$13:$H102,5))*VLOOKUP(E112,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B112<'2. Informations de base'!$C$14),(B112+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J113/VLOOKUP($E$17,C$13:$H103,5))*VLOOKUP(E113,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B113<'2. Informations de base'!$C$14),(B113+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J114/VLOOKUP($E$17,C$13:$H104,5))*VLOOKUP(E114,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B114<'2. Informations de base'!$C$14),(B114+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J115/VLOOKUP($E$17,C$13:$H105,5))*VLOOKUP(E115,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B115<'2. Informations de base'!$C$14),(B115+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J116/VLOOKUP($E$17,C$13:$H106,5))*VLOOKUP(E116,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B116<'2. Informations de base'!$C$14),(B116+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J117/VLOOKUP($E$17,C$13:$H107,5))*VLOOKUP(E117,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B117<'2. Informations de base'!$C$14),(B117+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J118/VLOOKUP($E$17,C$13:$H108,5))*VLOOKUP(E118,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B118<'2. Informations de base'!$C$14),(B118+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J119/VLOOKUP($E$17,C$13:$H109,5))*VLOOKUP(E119,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B119<'2. Informations de base'!$C$14),(B119+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J120/VLOOKUP($E$17,C$13:$H110,5))*VLOOKUP(E120,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B120<'2. Informations de base'!$C$14),(B120+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J121/VLOOKUP($E$17,C$13:$H111,5))*VLOOKUP(E121,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B121<'2. Informations de base'!$C$14),(B121+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J122/VLOOKUP($E$17,C$13:$H112,5))*VLOOKUP(E122,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B122<'2. Informations de base'!$C$14),(B122+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J123/VLOOKUP($E$17,C$13:$H113,5))*VLOOKUP(E123,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B123<'2. Informations de base'!$C$14),(B123+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J124/VLOOKUP($E$17,C$13:$H114,5))*VLOOKUP(E124,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B124<'2. Informations de base'!$C$14),(B124+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J125/VLOOKUP($E$17,C$13:$H115,5))*VLOOKUP(E125,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B125<'2. Informations de base'!$C$14),(B125+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J126/VLOOKUP($E$17,C$13:$H116,5))*VLOOKUP(E126,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B126<'2. Informations de base'!$C$14),(B126+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J127/VLOOKUP($E$17,C$13:$H117,5))*VLOOKUP(E127,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B127<'2. Informations de base'!$C$14),(B127+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J128/VLOOKUP($E$17,C$13:$H118,5))*VLOOKUP(E128,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B128<'2. Informations de base'!$C$14),(B128+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J129/VLOOKUP($E$17,C$13:$H119,5))*VLOOKUP(E129,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B129<'2. Informations de base'!$C$14),(B129+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J130/VLOOKUP($E$17,C$13:$H120,5))*VLOOKUP(E130,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B130<'2. Informations de base'!$C$14),(B130+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J131/VLOOKUP($E$17,C$13:$H121,5))*VLOOKUP(E131,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B131<'2. Informations de base'!$C$14),(B131+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J132/VLOOKUP($E$17,C$13:$H122,5))*VLOOKUP(E132,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B132<'2. Informations de base'!$C$14),(B132+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J133/VLOOKUP($E$17,C$13:$H123,5))*VLOOKUP(E133,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B133<'2. Informations de base'!$C$14),(B133+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J134/VLOOKUP($E$17,C$13:$H124,5))*VLOOKUP(E134,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B134<'2. Informations de base'!$C$14),(B134+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J135/VLOOKUP($E$17,C$13:$H125,5))*VLOOKUP(E135,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B135<'2. Informations de base'!$C$14),(B135+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J136/VLOOKUP($E$17,C$13:$H126,5))*VLOOKUP(E136,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B136<'2. Informations de base'!$C$14),(B136+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J137/VLOOKUP($E$17,C$13:$H127,5))*VLOOKUP(E137,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B137<'2. Informations de base'!$C$14),(B137+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J138/VLOOKUP($E$17,C$13:$H128,5))*VLOOKUP(E138,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B138<'2. Informations de base'!$C$14),(B138+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J139/VLOOKUP($E$17,C$13:$H129,5))*VLOOKUP(E139,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B139<'2. Informations de base'!$C$14),(B139+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J140/VLOOKUP($E$17,C$13:$H130,5))*VLOOKUP(E140,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B140<'2. Informations de base'!$C$14),(B140+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J141/VLOOKUP($E$17,C$13:$H131,5))*VLOOKUP(E141,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B141<'2. Informations de base'!$C$14),(B141+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J142/VLOOKUP($E$17,C$13:$H132,5))*VLOOKUP(E142,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B142<'2. Informations de base'!$C$14),(B142+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J143/VLOOKUP($E$17,C$13:$H133,5))*VLOOKUP(E143,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B143<'2. Informations de base'!$C$14),(B143+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J144/VLOOKUP($E$17,C$13:$H134,5))*VLOOKUP(E144,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B144<'2. Informations de base'!$C$14),(B144+1),\"\")","v":""},null,null,{"$f":"IFERROR(IF(B145=\"\",\"\",VLOOKUP($B145,$B$7:$C$13,2)),\"\")","v":""},{"$f":"IF(B145=\"\",\"\",(IF($S$12=\"Oui\",\"Loué\",\"Vacant\")))","v":""},null,null,null,{"$f":"IF(ISBLANK($H145),\"\",$H145-$I145)","v":""},{"$f":"IFERROR((J145/VLOOKUP($E$17,C$13:$H135,5))*VLOOKUP(E145,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"",{"$f":"IFERROR(DATEDIF(N145,O145,\"m\"),\"\")","v":""},{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B145<'2. Informations de base'!$C$14),(B145+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J146/VLOOKUP($E$17,C$13:$H136,5))*VLOOKUP(E146,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},{"$f":"IFERROR(IF(N146>=EDATE(M146,3),N146,EDATE(N146,12)),\"\")","v":""},"",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B146<'2. Informations de base'!$C$14),(B146+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J147/VLOOKUP($E$17,C$13:$H137,5))*VLOOKUP(E147,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B147<'2. Informations de base'!$C$14),(B147+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J148/VLOOKUP($E$17,C$13:$H138,5))*VLOOKUP(E148,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B148<'2. Informations de base'!$C$14),(B148+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J149/VLOOKUP($E$17,C$13:$H139,5))*VLOOKUP(E149,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B149<'2. Informations de base'!$C$14),(B149+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J150/VLOOKUP($E$17,C$13:$H140,5))*VLOOKUP(E150,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B150<'2. Informations de base'!$C$14),(B150+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J151/VLOOKUP($E$17,C$13:$H141,5))*VLOOKUP(E151,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B151<'2. Informations de base'!$C$14),(B151+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J152/VLOOKUP($E$17,C$13:$H142,5))*VLOOKUP(E152,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B152<'2. Informations de base'!$C$14),(B152+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J153/VLOOKUP($E$17,C$13:$H143,5))*VLOOKUP(E153,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B153<'2. Informations de base'!$C$14),(B153+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J154/VLOOKUP($E$17,C$13:$H144,5))*VLOOKUP(E154,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B154<'2. Informations de base'!$C$14),(B154+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J155/VLOOKUP($E$17,C$13:$H145,5))*VLOOKUP(E155,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B155<'2. Informations de base'!$C$14),(B155+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J156/VLOOKUP($E$17,C$13:$H146,5))*VLOOKUP(E156,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B156<'2. Informations de base'!$C$14),(B156+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J157/VLOOKUP($E$17,C$13:$H147,5))*VLOOKUP(E157,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B157<'2. Informations de base'!$C$14),(B157+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J158/VLOOKUP($E$17,C$13:$H148,5))*VLOOKUP(E158,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B158<'2. Informations de base'!$C$14),(B158+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J159/VLOOKUP($E$17,C$13:$H149,5))*VLOOKUP(E159,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B159<'2. Informations de base'!$C$14),(B159+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J160/VLOOKUP($E$17,C$13:$H150,5))*VLOOKUP(E160,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B160<'2. Informations de base'!$C$14),(B160+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J161/VLOOKUP($E$17,C$13:$H151,5))*VLOOKUP(E161,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B161<'2. Informations de base'!$C$14),(B161+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J162/VLOOKUP($E$17,C$13:$H152,5))*VLOOKUP(E162,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B162<'2. Informations de base'!$C$14),(B162+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J163/VLOOKUP($E$17,C$13:$H153,5))*VLOOKUP(E163,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B163<'2. Informations de base'!$C$14),(B163+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J164/VLOOKUP($E$17,C$13:$H154,5))*VLOOKUP(E164,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B164<'2. Informations de base'!$C$14),(B164+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J165/VLOOKUP($E$17,C$13:$H155,5))*VLOOKUP(E165,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B165<'2. Informations de base'!$C$14),(B165+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J166/VLOOKUP($E$17,C$13:$H156,5))*VLOOKUP(E166,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B166<'2. Informations de base'!$C$14),(B166+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J167/VLOOKUP($E$17,C$13:$H157,5))*VLOOKUP(E167,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B167<'2. Informations de base'!$C$14),(B167+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J168/VLOOKUP($E$17,C$13:$H158,5))*VLOOKUP(E168,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B168<'2. Informations de base'!$C$14),(B168+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J169/VLOOKUP($E$17,C$13:$H159,5))*VLOOKUP(E169,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B169<'2. Informations de base'!$C$14),(B169+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J170/VLOOKUP($E$17,C$13:$H160,5))*VLOOKUP(E170,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B170<'2. Informations de base'!$C$14),(B170+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J171/VLOOKUP($E$17,C$13:$H161,5))*VLOOKUP(E171,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B171<'2. Informations de base'!$C$14),(B171+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J172/VLOOKUP($E$17,C$13:$H162,5))*VLOOKUP(E172,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B172<'2. Informations de base'!$C$14),(B172+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J173/VLOOKUP($E$17,C$13:$H163,5))*VLOOKUP(E173,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B173<'2. Informations de base'!$C$14),(B173+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J174/VLOOKUP($E$17,C$13:$H164,5))*VLOOKUP(E174,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B174<'2. Informations de base'!$C$14),(B174+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J175/VLOOKUP($E$17,C$13:$H165,5))*VLOOKUP(E175,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B175<'2. Informations de base'!$C$14),(B175+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J176/VLOOKUP($E$17,C$13:$H166,5))*VLOOKUP(E176,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B176<'2. Informations de base'!$C$14),(B176+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J177/VLOOKUP($E$17,C$13:$H167,5))*VLOOKUP(E177,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B177<'2. Informations de base'!$C$14),(B177+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J178/VLOOKUP($E$17,C$13:$H168,5))*VLOOKUP(E178,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B178<'2. Informations de base'!$C$14),(B178+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J179/VLOOKUP($E$17,C$13:$H169,5))*VLOOKUP(E179,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B179<'2. Informations de base'!$C$14),(B179+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J180/VLOOKUP($E$17,C$13:$H170,5))*VLOOKUP(E180,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B180<'2. Informations de base'!$C$14),(B180+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J181/VLOOKUP($E$17,C$13:$H171,5))*VLOOKUP(E181,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B181<'2. Informations de base'!$C$14),(B181+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J182/VLOOKUP($E$17,C$13:$H172,5))*VLOOKUP(E182,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B182<'2. Informations de base'!$C$14),(B182+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J183/VLOOKUP($E$17,C$13:$H173,5))*VLOOKUP(E183,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B183<'2. Informations de base'!$C$14),(B183+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J184/VLOOKUP($E$17,C$13:$H174,5))*VLOOKUP(E184,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B184<'2. Informations de base'!$C$14),(B184+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J185/VLOOKUP($E$17,C$13:$H175,5))*VLOOKUP(E185,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B185<'2. Informations de base'!$C$14),(B185+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J186/VLOOKUP($E$17,C$13:$H176,5))*VLOOKUP(E186,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B186<'2. Informations de base'!$C$14),(B186+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J187/VLOOKUP($E$17,C$13:$H177,5))*VLOOKUP(E187,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B187<'2. Informations de base'!$C$14),(B187+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J188/VLOOKUP($E$17,C$13:$H178,5))*VLOOKUP(E188,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B188<'2. Informations de base'!$C$14),(B188+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J189/VLOOKUP($E$17,C$13:$H179,5))*VLOOKUP(E189,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B189<'2. Informations de base'!$C$14),(B189+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J190/VLOOKUP($E$17,C$13:$H180,5))*VLOOKUP(E190,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B190<'2. Informations de base'!$C$14),(B190+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J191/VLOOKUP($E$17,C$13:$H181,5))*VLOOKUP(E191,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B191<'2. Informations de base'!$C$14),(B191+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J192/VLOOKUP($E$17,C$13:$H182,5))*VLOOKUP(E192,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B192<'2. Informations de base'!$C$14),(B192+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J193/VLOOKUP($E$17,C$13:$H183,5))*VLOOKUP(E193,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B193<'2. Informations de base'!$C$14),(B193+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J194/VLOOKUP($E$17,C$13:$H184,5))*VLOOKUP(E194,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B194<'2. Informations de base'!$C$14),(B194+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J195/VLOOKUP($E$17,C$13:$H185,5))*VLOOKUP(E195,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B195<'2. Informations de base'!$C$14),(B195+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J196/VLOOKUP($E$17,C$13:$H186,5))*VLOOKUP(E196,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B196<'2. Informations de base'!$C$14),(B196+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J197/VLOOKUP($E$17,C$13:$H187,5))*VLOOKUP(E197,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B197<'2. Informations de base'!$C$14),(B197+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J198/VLOOKUP($E$17,C$13:$H188,5))*VLOOKUP(E198,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B198<'2. Informations de base'!$C$14),(B198+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J199/VLOOKUP($E$17,C$13:$H189,5))*VLOOKUP(E199,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B199<'2. Informations de base'!$C$14),(B199+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J200/VLOOKUP($E$17,C$13:$H190,5))*VLOOKUP(E200,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B200<'2. Informations de base'!$C$14),(B200+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J201/VLOOKUP($E$17,C$13:$H191,5))*VLOOKUP(E201,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B201<'2. Informations de base'!$C$14),(B201+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J202/VLOOKUP($E$17,C$13:$H192,5))*VLOOKUP(E202,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B202<'2. Informations de base'!$C$14),(B202+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J203/VLOOKUP($E$17,C$13:$H193,5))*VLOOKUP(E203,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B203<'2. Informations de base'!$C$14),(B203+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J204/VLOOKUP($E$17,C$13:$H194,5))*VLOOKUP(E204,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B204<'2. Informations de base'!$C$14),(B204+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J205/VLOOKUP($E$17,C$13:$H195,5))*VLOOKUP(E205,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B205<'2. Informations de base'!$C$14),(B205+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J206/VLOOKUP($E$17,C$13:$H196,5))*VLOOKUP(E206,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B206<'2. Informations de base'!$C$14),(B206+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J207/VLOOKUP($E$17,C$13:$H197,5))*VLOOKUP(E207,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B207<'2. Informations de base'!$C$14),(B207+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J208/VLOOKUP($E$17,C$13:$H198,5))*VLOOKUP(E208,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B208<'2. Informations de base'!$C$14),(B208+1),\"\")","v":""},null,null,{"$f":"IFERROR(IF(B209=\"\",\"\",VLOOKUP($B209,$B$7:$C$13,2)),\"\")","v":""},{"$f":"IF(B209=\"\",\"\",(IF($S$12=\"Oui\",\"Loué\",\"Vacant\")))","v":""},null,null,null,{"$f":"IF(ISBLANK($H209),\"\",$H209-$I209)","v":""},{"$f":"IFERROR((J209/VLOOKUP($E$17,C$13:$H199,5))*VLOOKUP(E209,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"",{"$f":"IFERROR(DATEDIF(N209,O209,\"m\"),\"\")","v":""},{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B209<'2. Informations de base'!$C$14),(B209+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J210/VLOOKUP($E$17,C$13:$H200,5))*VLOOKUP(E210,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},{"$f":"IFERROR(IF(N210>=EDATE(M210,3),N210,EDATE(N210,12)),\"\")","v":""},"",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B210<'2. Informations de base'!$C$14),(B210+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J211/VLOOKUP($E$17,C$13:$H201,5))*VLOOKUP(E211,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B211<'2. Informations de base'!$C$14),(B211+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J212/VLOOKUP($E$17,C$13:$H202,5))*VLOOKUP(E212,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B212<'2. Informations de base'!$C$14),(B212+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J213/VLOOKUP($E$17,C$13:$H203,5))*VLOOKUP(E213,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B213<'2. Informations de base'!$C$14),(B213+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J214/VLOOKUP($E$17,C$13:$H204,5))*VLOOKUP(E214,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B214<'2. Informations de base'!$C$14),(B214+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J215/VLOOKUP($E$17,C$13:$H205,5))*VLOOKUP(E215,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B215<'2. Informations de base'!$C$14),(B215+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J216/VLOOKUP($E$17,C$13:$H206,5))*VLOOKUP(E216,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B216<'2. Informations de base'!$C$14),(B216+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J217/VLOOKUP($E$17,C$13:$H207,5))*VLOOKUP(E217,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B217<'2. Informations de base'!$C$14),(B217+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J218/VLOOKUP($E$17,C$13:$H208,5))*VLOOKUP(E218,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B218<'2. Informations de base'!$C$14),(B218+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J219/VLOOKUP($E$17,C$13:$H209,5))*VLOOKUP(E219,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B219<'2. Informations de base'!$C$14),(B219+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J220/VLOOKUP($E$17,C$13:$H210,5))*VLOOKUP(E220,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B220<'2. Informations de base'!$C$14),(B220+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J221/VLOOKUP($E$17,C$13:$H211,5))*VLOOKUP(E221,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B221<'2. Informations de base'!$C$14),(B221+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J222/VLOOKUP($E$17,C$13:$H212,5))*VLOOKUP(E222,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B222<'2. Informations de base'!$C$14),(B222+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J223/VLOOKUP($E$17,C$13:$H213,5))*VLOOKUP(E223,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B223<'2. Informations de base'!$C$14),(B223+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J224/VLOOKUP($E$17,C$13:$H214,5))*VLOOKUP(E224,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B224<'2. Informations de base'!$C$14),(B224+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J225/VLOOKUP($E$17,C$13:$H215,5))*VLOOKUP(E225,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B225<'2. Informations de base'!$C$14),(B225+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J226/VLOOKUP($E$17,C$13:$H216,5))*VLOOKUP(E226,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B226<'2. Informations de base'!$C$14),(B226+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J227/VLOOKUP($E$17,C$13:$H217,5))*VLOOKUP(E227,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B227<'2. Informations de base'!$C$14),(B227+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J228/VLOOKUP($E$17,C$13:$H218,5))*VLOOKUP(E228,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B228<'2. Informations de base'!$C$14),(B228+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J229/VLOOKUP($E$17,C$13:$H219,5))*VLOOKUP(E229,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B229<'2. Informations de base'!$C$14),(B229+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J230/VLOOKUP($E$17,C$13:$H220,5))*VLOOKUP(E230,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B230<'2. Informations de base'!$C$14),(B230+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J231/VLOOKUP($E$17,C$13:$H221,5))*VLOOKUP(E231,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B231<'2. Informations de base'!$C$14),(B231+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J232/VLOOKUP($E$17,C$13:$H222,5))*VLOOKUP(E232,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B232<'2. Informations de base'!$C$14),(B232+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J233/VLOOKUP($E$17,C$13:$H223,5))*VLOOKUP(E233,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B233<'2. Informations de base'!$C$14),(B233+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J234/VLOOKUP($E$17,C$13:$H224,5))*VLOOKUP(E234,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B234<'2. Informations de base'!$C$14),(B234+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J235/VLOOKUP($E$17,C$13:$H225,5))*VLOOKUP(E235,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B235<'2. Informations de base'!$C$14),(B235+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J236/VLOOKUP($E$17,C$13:$H226,5))*VLOOKUP(E236,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B236<'2. Informations de base'!$C$14),(B236+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J237/VLOOKUP($E$17,C$13:$H227,5))*VLOOKUP(E237,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B237<'2. Informations de base'!$C$14),(B237+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J238/VLOOKUP($E$17,C$13:$H228,5))*VLOOKUP(E238,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B238<'2. Informations de base'!$C$14),(B238+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J239/VLOOKUP($E$17,C$13:$H229,5))*VLOOKUP(E239,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B239<'2. Informations de base'!$C$14),(B239+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J240/VLOOKUP($E$17,C$13:$H230,5))*VLOOKUP(E240,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B240<'2. Informations de base'!$C$14),(B240+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J241/VLOOKUP($E$17,C$13:$H231,5))*VLOOKUP(E241,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B241<'2. Informations de base'!$C$14),(B241+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J242/VLOOKUP($E$17,C$13:$H232,5))*VLOOKUP(E242,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B242<'2. Informations de base'!$C$14),(B242+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J243/VLOOKUP($E$17,C$13:$H233,5))*VLOOKUP(E243,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B243<'2. Informations de base'!$C$14),(B243+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J244/VLOOKUP($E$17,C$13:$H234,5))*VLOOKUP(E244,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B244<'2. Informations de base'!$C$14),(B244+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J245/VLOOKUP($E$17,C$13:$H235,5))*VLOOKUP(E245,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B245<'2. Informations de base'!$C$14),(B245+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J246/VLOOKUP($E$17,C$13:$H236,5))*VLOOKUP(E246,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B246<'2. Informations de base'!$C$14),(B246+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J247/VLOOKUP($E$17,C$13:$H237,5))*VLOOKUP(E247,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B247<'2. Informations de base'!$C$14),(B247+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J248/VLOOKUP($E$17,C$13:$H238,5))*VLOOKUP(E248,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B248<'2. Informations de base'!$C$14),(B248+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J249/VLOOKUP($E$17,C$13:$H239,5))*VLOOKUP(E249,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B249<'2. Informations de base'!$C$14),(B249+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J250/VLOOKUP($E$17,C$13:$H240,5))*VLOOKUP(E250,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B250<'2. Informations de base'!$C$14),(B250+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J251/VLOOKUP($E$17,C$13:$H241,5))*VLOOKUP(E251,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B251<'2. Informations de base'!$C$14),(B251+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J252/VLOOKUP($E$17,C$13:$H242,5))*VLOOKUP(E252,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B252<'2. Informations de base'!$C$14),(B252+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J253/VLOOKUP($E$17,C$13:$H243,5))*VLOOKUP(E253,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B253<'2. Informations de base'!$C$14),(B253+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J254/VLOOKUP($E$17,C$13:$H244,5))*VLOOKUP(E254,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B254<'2. Informations de base'!$C$14),(B254+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J255/VLOOKUP($E$17,C$13:$H245,5))*VLOOKUP(E255,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B255<'2. Informations de base'!$C$14),(B255+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J256/VLOOKUP($E$17,C$13:$H246,5))*VLOOKUP(E256,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B256<'2. Informations de base'!$C$14),(B256+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J257/VLOOKUP($E$17,C$13:$H247,5))*VLOOKUP(E257,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B257<'2. Informations de base'!$C$14),(B257+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J258/VLOOKUP($E$17,C$13:$H248,5))*VLOOKUP(E258,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B258<'2. Informations de base'!$C$14),(B258+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J259/VLOOKUP($E$17,C$13:$H249,5))*VLOOKUP(E259,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B259<'2. Informations de base'!$C$14),(B259+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J260/VLOOKUP($E$17,C$13:$H250,5))*VLOOKUP(E260,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B260<'2. Informations de base'!$C$14),(B260+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J261/VLOOKUP($E$17,C$13:$H251,5))*VLOOKUP(E261,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B261<'2. Informations de base'!$C$14),(B261+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J262/VLOOKUP($E$17,C$13:$H252,5))*VLOOKUP(E262,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B262<'2. Informations de base'!$C$14),(B262+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J263/VLOOKUP($E$17,C$13:$H253,5))*VLOOKUP(E263,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B263<'2. Informations de base'!$C$14),(B263+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J264/VLOOKUP($E$17,C$13:$H254,5))*VLOOKUP(E264,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B264<'2. Informations de base'!$C$14),(B264+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J265/VLOOKUP($E$17,C$13:$H255,5))*VLOOKUP(E265,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,{"$f":"IF(AND('2. Informations de base'!$C$14>0,B265<'2. Informations de base'!$C$14),(B265+1),\"\")","v":""},null,null,"","",null,null,null,"",{"$f":"IFERROR((J266/VLOOKUP($E$17,C$13:$H256,5))*VLOOKUP(E266,$C$7:$H$13,6),\"\")","v":""},null,{"$f":"IF(ISBLANK('2. Informations de base'!$C$36),\"\",'2. Informations de base'!$C$36)","v":""},{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""},"","",{"$f":"DATEDIF('2. Informations de base'!$C$33,'2. Informations de base'!$C$38,\"m\")","v":0}]
[null,null,{"$f":"COUNTA(C17:C266)","v":0},{"$f":"COUNTA(D17:D266)","v":0},{"$f":"COUNTIF(E17:E266,\">0\")","v":0},{"$f":"COUNTIF(F17:F266,\">0\")","v":0},{"$f":"COUNTIF(G17:G250,\"Oui\")","v":0},{"$f":"IFERROR(AVERAGE(H17:H266),0)","v":0},null,{"$f":"IFERROR(AVERAGE(J17:J266),0)","v":0},{"$f":"SUM(K17:K266)","v":0}]
[]
[null,null,"Contrôles",null,null,null,{"$f":"IF('2. Informations de base'!B3=\"Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!M42,'3. FISQ - Immeubles et loyers'!K41)","v":0},null,"Copie du bail normalement requis"]

{"sheet":"Amélioration énergétique","index":15,"n_rows":77,"n_cols":38,"rows_kept":77,"cut":false,"hidden":true,"merged":[[73,11,73,12],[73,13,73,14],[74,9,74,10],[63,9,63,15],[64,11,65,11],[64,12,65,12],[64,13,65,13],[64,14,65,14],[64,15,65,15],[65,9,65,10],[66,15,76,15],[70,11,70,12],[70,13,70,14],[71,9,71,10],[71,11,71,12],[71,13,71,14],[72,9,72,10],[72,11,72,12],[72,13,72,14],[73,9,73,10],[51,15,61,15],[55,11,55,12],[55,13,55,14],[56,9,56,10],[56,11,56,12],[56,13,56,14],[57,9,57,10],[57,11,57,12],[57,13,57,14],[58,9,58,10],[58,11,58,12],[58,13,58,14],[59,9,59,10],[43,11,43,12],[43,13,43,14],[44,9,44,10],[48,9,48,15],[49,11,50,11],[49,12,50,12],[49,13,50,13],[49,14,50,14],[49,15,50,15],[50,9,50,10],[36,15,46,15],[40,11,40,12],[40,13,40,14],[41,9,41,10],[41,11,41,12],[41,13,41,14],[42,9,42,10],[42,11,42,12],[42,13,42,14],[43,9,43,10],[28,11,28,12],[28,13,28,14],[29,9,29,10],[33,9,33,15],[34,11,35,11],[34,12,35,12],[34,13,35,13],[34,14,35,14],[34,15,35,15],[35,9,35,10],[21,15,31,15],[25,11,25,12],[25,13,25,14],[26,9,26,10],[26,11,26,12],[26,13,26,14],[27,9,27,10],[27,11,27,12],[27,13,27,14],[28,9,28,10],[13,11,13,12],[13,13,13,14],[14,9,14,10],[18,9,18,15],[19,11,20,11],[19,12,20,12],[19,13,20,13],[19,14,20,14],[19,15,20,15],[20,9,20,10],[6,15,16,15],[10,11,10,12],[10,13,10,14],[11,9,11,10],[11,11,11,12],[11,13,11,14],[12,9,12,10],[12,11,12,12],[12,13,12,14],[13,9,13,10],[73,3,73,4],[73,5,73,6],[74,1,74,2],[3,9,3,15],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[5,9,5,10],[66,7,76,7],[70,3,70,4],[70,5,70,6],[71,1,71,2],[71,3,71,4],[71,5,71,6],[72,1,72,2],[72,3,72,4],[72,5,72,6],[73,1,73,2],[58,3,58,4],[58,5,58,6],[59,1,59,2],[63,1,63,7],[64,3,65,3],[64,4,65,4],[64,5,65,5],[64,6,65,6],[64,7,65,7],[65,1,65,2],[51,7,61,7],[55,3,55,4],[55,5,55,6],[56,1,56,2],[56,3,56,4],[56,5,56,6],[57,1,57,2],[57,3,57,4],[57,5,57,6],[58,1,58,2],[43,3,43,4],[43,5,43,6],[44,1,44,2],[48,1,48,7],[49,3,50,3],[49,4,50,4],[49,5,50,5],[49,6,50,6],[49,7,50,7],[50,1,50,2],[36,7,46,7],[40,3,40,4],[40,5,40,6],[41,1,41,2],[41,3,41,4],[41,5,41,6],[42,1,42,2],[42,3,42,4],[42,5,42,6],[43,1,43,2],[12,1,12,2],[12,3,12,4],[12,5,12,6],[28,3,28,4],[28,5,28,6],[29,1,29,2],[33,1,33,7],[34,3,35,3],[34,4,35,4],[34,5,35,5],[34,6,35,6],[34,7,35,7],[35,1,35,2],[21,7,31,7],[25,3,25,4],[25,5,25,6],[26,1,26,2],[26,3,26,4],[26,5,26,6],[27,1,27,2],[27,3,27,4],[27,5,27,6],[28,1,28,2],[3,1,3,7],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[5,1,5,2],[18,1,18,7],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[19,7,20,7],[13,1,13,2],[13,3,13,4],[13,5,13,6],[14,1,14,2],[20,1,20,2],[6,7,16,7],[10,3,10,4],[10,5,10,6],[11,1,11,2],[11,3,11,4],[11,5,11,6]]}
[]
[]
[]
[null,{"$f":"'3. CSII - Immeubles et loyers'!F18","v":"[Adresse immeuble 1]"},null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!F23","v":"[Adresse immeuble 6]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Isolation entretoit","Isolation mur extérieur","Isolation fondation","Portes et fenêtres"]
[null,"Année de construction",1930,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux",null,"Année de construction",1930,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux",null,null,1910,1920,1930,1940,1950,1960,1970,1980,1990,2000,2010,2020,2030,null,null,"R2",0.8,null,null,1]
[null,"Année de modification ",null,null,null,null,null,null,null,"Année de modification ",null,null,null,null,null,null,null,"Isolation entretoit","R10","R10","R10","R10","R10","R10","R20","R20","R20","R30","R30","R40","R40",null,null,"R3",0.8,null,null,1]
[null,"Isolation entretoit",1985,{"$f":"INDEX($S$6:$AE$9,MATCH($B7,$R$6:$R$9,0),MATCH(C7,$S$5:$AE$5,1))","v":"R20"},"Oui","R30",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH(F7,$AH$5:$AH$13,1),MATCH(B7,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH(D7,$AH$5:$AH$13,0),MATCH(B7,$AI$4:$AL$4,0))","v":2.0000000000000018E-2},{"$f":"G7+G8+G9+G10+F12+F13+F14+G16+G17","v":7.0000000000000062E-2},null,"Isolation entretoit",1985,{"$f":"INDEX($S$6:$AE$9,MATCH($J7,$R$6:$R$9,0),MATCH(K7,$S$5:$AE$5,1))","v":"R20"},"Oui","R20",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH(N7,$AH$5:$AH$13,1),MATCH(J7,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH(L7,$AH$5:$AH$13,0),MATCH(J7,$AI$4:$AL$4,0))","v":0},{"$f":"O7+O8+O9+O10+N12+N13+N14+O16+O17","v":0.11000000000000004},null,"Isolation mur extérieur","R10","R10","R10","R10","R10","R10","R12","R12","R12","R20","R20","R20","R20",null,null,"R5",0.8,null,1,1.02]
[null,"Isolation mur extérieur",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($B8,$R$6:$R$9,0),MATCH(C8,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F8,$AH$5:$AH$13,1),MATCH($B8,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D8,$AH$5:$AH$13,0),MATCH($B8,$AI$4:$AL$4,0))","v":0},null,null,"Isolation mur extérieur",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($J8,$R$6:$R$9,0),MATCH(K8,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N8,$AH$5:$AH$13,1),MATCH($J8,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L8,$AH$5:$AH$13,0),MATCH($J8,$AI$4:$AL$4,0))","v":0},null,null,"Isolation fondation","R5","R5","R5","R5","R5","R5","R10","R10","R10","R10","R10","R20","R20",null,null,"R10",1,1,1.02,1.02]
[null,"Isolation fondation",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($B9,$R$6:$R$9,0),MATCH(C9,$S$5:$AE$5,1))","v":"R10"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F9,$AH$5:$AH$13,1),MATCH($B9,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D9,$AH$5:$AH$13,0),MATCH($B9,$AI$4:$AL$4,0))","v":3.0000000000000027E-2},null,null,"Isolation fondation",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($J9,$R$6:$R$9,0),MATCH(K9,$S$5:$AE$5,1))","v":"R10"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N9,$AH$5:$AH$13,1),MATCH($J9,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L9,$AH$5:$AH$13,0),MATCH($J9,$AI$4:$AL$4,0))","v":3.0000000000000027E-2},null,null,"Portes et fenêtres","R2","R2","R2","R2","R2","R2","R5","R5","R5","R5","R5","R5","R5",null,null,"R12",1.02,1.05,1.05,1.02]
[null,"Portes et fenêtres",1930,{"$f":"INDEX($S$6:$AE$9,MATCH($B10,$R$6:$R$9,0),MATCH(C10,$S$5:$AE$5,1))","v":"R2"},null,"R5",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F10,$AH$5:$AH$13,1),MATCH($B10,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D10,$AH$5:$AH$13,0),MATCH($B10,$AI$4:$AL$4,0))","v":2.0000000000000018E-2},null,null,"Portes et fenêtres",1930,{"$f":"INDEX($S$6:$AE$9,MATCH($J10,$R$6:$R$9,0),MATCH(K10,$S$5:$AE$5,1))","v":"R2"},null,"R5",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N10,$AH$5:$AH$13,1),MATCH($J10,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L10,$AH$5:$AH$13,0),MATCH($J10,$AI$4:$AL$4,0))","v":2.0000000000000018E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R20",1.05,1.06,1.07,1.02]
[null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible",null,null,null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R30",1.07,1.07,1.1000000000000001,1.02]
[null,"Réduction des infiltrations d'air",null,"Oui",null,null,null,null,null,"Réduction des infiltrations d'air",null,"Oui",null,0.03,null,null,null,"Électricité","GES",5.6700000000000001E-4,"tCO2eq/GL",null,null,null,null,null,null,null,null,null,null,null,null,"R40",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.02]
[null,"Installation de thermostats électroniques",null,"Oui",null,null,null,null,null,"Installation de thermostates électronique",null,"Oui",null,null,null,null,null,"Gaz naturel","DES",0.49863000000000002,"tCO2eq/GL",null,null,null,null,null,null,null,null,null,null,null,null,"R50",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.02]
[null,"Installation de produits homologués Watersense®",null,"Oui",null,null,null,null,null,"Installation de produits homologués Watersense®",null,"Oui"]
[null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique",null,null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique",null,null,"Transition énergétique Québec"]
[null,"Central électrique-mazout",1930,null,"Oui",null,null,null,null,"Central électrique-mazout",1930,null,"Oui",null,0.03]
[null,"Utiliser la liste déroulante",2005,null,"Oui",null,null,null,null,"Utiliser la liste déroulante",2005,null,"Oui",null,null,null,null,null,"64 % de l'énergie est relié au chauffage",null,null,null,"Résultats de recherche | Ressources naturelles Canada (nrcan.gc.ca)"]
[]
[null,{"$f":"'3. CSII - Immeubles et loyers'!F19","v":"[Adresse immeuble 2]"},null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!F24","v":"[Adresse immeuble 7]"}]
[null,"Année de construction",1930,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux",null,"Année de construction",1930,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux"]
[null,"Année de modification ",null,null,null,null,null,null,null,"Année de modification "]
[null,"Isolation entretoit",1985,{"$f":"INDEX($S$6:$AE$9,MATCH($B22,$R$6:$R$9,0),MATCH(C22,$S$5:$AE$5,1))","v":"R20"},"Oui","R20",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH(F22,$AH$5:$AH$13,1),MATCH(B22,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH(D22,$AH$5:$AH$13,0),MATCH(B22,$AI$4:$AL$4,0))","v":0},{"$f":"G22+G23+G24+G25+F27+F28+F29+G31+G32","v":8.0000000000000043E-2},null,"Isolation entretoit",1985,{"$f":"INDEX($S$6:$AE$9,MATCH($J22,$R$6:$R$9,0),MATCH(K22,$S$5:$AE$5,1))","v":"R20"},"Oui","R20",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH(N22,$AH$5:$AH$13,1),MATCH(J22,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH(L22,$AH$5:$AH$13,0),MATCH(J22,$AI$4:$AL$4,0))","v":0},{"$f":"O22+O23+O24+O25+N27+N28+N29+O31+O32","v":9.0000000000000052E-2}]
[null,"Isolation mur extérieur",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($B23,$R$6:$R$9,0),MATCH(C23,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F23,$AH$5:$AH$13,1),MATCH($B23,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D23,$AH$5:$AH$13,0),MATCH($B23,$AI$4:$AL$4,0))","v":0},null,null,"Isolation mur extérieur",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($J23,$R$6:$R$9,0),MATCH(K23,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N23,$AH$5:$AH$13,1),MATCH($J23,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L23,$AH$5:$AH$13,0),MATCH($J23,$AI$4:$AL$4,0))","v":0}]
[null,"Isolation fondation",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($B24,$R$6:$R$9,0),MATCH(C24,$S$5:$AE$5,1))","v":"R10"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F24,$AH$5:$AH$13,1),MATCH($B24,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D24,$AH$5:$AH$13,0),MATCH($B24,$AI$4:$AL$4,0))","v":3.0000000000000027E-2},null,null,"Isolation fondation",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($J24,$R$6:$R$9,0),MATCH(K24,$S$5:$AE$5,1))","v":"R10"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N24,$AH$5:$AH$13,1),MATCH($J24,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L24,$AH$5:$AH$13,0),MATCH($J24,$AI$4:$AL$4,0))","v":3.0000000000000027E-2}]
[null,"Portes et fenêtres",1930,{"$f":"INDEX($S$6:$AE$9,MATCH($B25,$R$6:$R$9,0),MATCH(C25,$S$5:$AE$5,1))","v":"R2"},null,"R5",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F25,$AH$5:$AH$13,1),MATCH($B25,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D25,$AH$5:$AH$13,0),MATCH($B25,$AI$4:$AL$4,0))","v":2.0000000000000018E-2},null,null,"Portes et fenêtres",1930,{"$f":"INDEX($S$6:$AE$9,MATCH($J25,$R$6:$R$9,0),MATCH(K25,$S$5:$AE$5,1))","v":"R2"},null,"R5",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N25,$AH$5:$AH$13,1),MATCH($J25,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L25,$AH$5:$AH$13,0),MATCH($J25,$AI$4:$AL$4,0))","v":2.0000000000000018E-2}]
[null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible",null,null,null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible"]
[null,"Réduction des infiltrations d'air",null,"Oui",null,0,null,null,null,"Réduction des infiltrations d'air",null,"Oui",null,0.01]
[null,"Installation de thermostates électronique",null,"Oui",null,null,null,null,null,"Installation de thermostates électronique",null,"Oui"]
[null,"Installation de produits homologués Watersense®",null,"Oui",null,null,null,null,null,"Installation de produits homologués Watersense®",null,"Oui"]
[null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique",null,null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique"]
[null,"Central électrique-mazout",1930,null,"Oui",null,0.03,null,null,"Central électrique-mazout",1930,null,"Oui",null,0.03]
[null,"Utiliser la liste déroulante",2005,null,"Oui",null,null,null,null,"Utiliser la liste déroulante",2005,null,"Oui"]
[]
[null,{"$f":"'3. CSII - Immeubles et loyers'!F20","v":"[Adresse immeuble 3]"},null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!F25","v":"[Adresse immeuble 8]"}]
[null,"Année de construction",1930,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux",null,"Année de construction",1930,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux"]
[null,"Année de modification ",null,null,null,null,null,null,null,"Année de modification "]
[null,"Isolation entretoit",1985,{"$f":"INDEX($S$6:$AE$9,MATCH($B37,$R$6:$R$9,0),MATCH(C37,$S$5:$AE$5,1))","v":"R20"},"Oui","R20",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH(F37,$AH$5:$AH$13,1),MATCH(B37,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH(D37,$AH$5:$AH$13,0),MATCH(B37,$AI$4:$AL$4,0))","v":0},{"$f":"G37+G38+G39+G40+F42+F43+F44+G46+G47","v":9.0000000000000052E-2},null,"Isolation entretoit",1985,{"$f":"INDEX($S$6:$AE$9,MATCH($J37,$R$6:$R$9,0),MATCH(K37,$S$5:$AE$5,1))","v":"R20"},"Oui","R20",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH(N37,$AH$5:$AH$13,1),MATCH(J37,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH(L37,$AH$5:$AH$13,0),MATCH(J37,$AI$4:$AL$4,0))","v":0},{"$f":"O37+O38+O39+O40+N42+N43+N44+O46+O47","v":8.0000000000000043E-2}]
[null,"Isolation mur extérieur",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($B38,$R$6:$R$9,0),MATCH(C38,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F38,$AH$5:$AH$13,1),MATCH($B38,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D38,$AH$5:$AH$13,0),MATCH($B38,$AI$4:$AL$4,0))","v":0},null,null,"Isolation mur extérieur",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($J38,$R$6:$R$9,0),MATCH(K38,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N38,$AH$5:$AH$13,1),MATCH($J38,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L38,$AH$5:$AH$13,0),MATCH($J38,$AI$4:$AL$4,0))","v":0}]
[null,"Isolation fondation",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($B39,$R$6:$R$9,0),MATCH(C39,$S$5:$AE$5,1))","v":"R10"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F39,$AH$5:$AH$13,1),MATCH($B39,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D39,$AH$5:$AH$13,0),MATCH($B39,$AI$4:$AL$4,0))","v":3.0000000000000027E-2},null,null,"Isolation fondation",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($J39,$R$6:$R$9,0),MATCH(K39,$S$5:$AE$5,1))","v":"R10"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N39,$AH$5:$AH$13,1),MATCH($J39,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L39,$AH$5:$AH$13,0),MATCH($J39,$AI$4:$AL$4,0))","v":3.0000000000000027E-2}]
[null,"Portes et fenêtres",1930,{"$f":"INDEX($S$6:$AE$9,MATCH($B40,$R$6:$R$9,0),MATCH(C40,$S$5:$AE$5,1))","v":"R2"},null,"R5",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F40,$AH$5:$AH$13,1),MATCH($B40,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D40,$AH$5:$AH$13,0),MATCH($B40,$AI$4:$AL$4,0))","v":2.0000000000000018E-2},null,null,"Portes et fenêtres",1930,{"$f":"INDEX($S$6:$AE$9,MATCH($J40,$R$6:$R$9,0),MATCH(K40,$S$5:$AE$5,1))","v":"R2"},null,"R5",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N40,$AH$5:$AH$13,1),MATCH($J40,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L40,$AH$5:$AH$13,0),MATCH($J40,$AI$4:$AL$4,0))","v":2.0000000000000018E-2}]
[null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible",null,null,null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible"]
[null,"Réduction des infiltrations d'air",null,"Oui",null,0.01,null,null,null,"Réduction des infiltrations d'air",null,"Oui",null,0]
[null,"Installation de thermostates électronique",null,"Oui",null,null,null,null,null,"Installation de thermostates électronique",null,"Oui"]
[null,"Installation de produits homologués Watersense®",null,"Oui",null,null,null,null,null,"Installation de produits homologués Watersense®",null,"Oui"]
[null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique",null,null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique"]
[null,"Central électrique-mazout",1930,null,"Oui",null,0.03,null,null,"Central électrique-mazout",1930,null,"Oui",null,0.03]
[null,"Utiliser la liste déroulante",2005,null,"Oui",null,null,null,null,"Utiliser la liste déroulante",2005,null,"Oui"]
[]
[null,{"$f":"'3. CSII - Immeubles et loyers'!F21","v":"[Adresse immeuble 4]"},null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!F26","v":"[Adresse immeuble 9]"}]
[null,"Année de construction",1930,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux",null,"Année de construction",1930,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux"]
[null,"Année de modification ",null,null,null,null,null,null,null,"Année de modification "]
[null,"Isolation entretoit",1985,{"$f":"INDEX($S$6:$AE$9,MATCH($B52,$R$6:$R$9,0),MATCH(C52,$S$5:$AE$5,1))","v":"R20"},"Oui","R20",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH(F52,$AH$5:$AH$13,1),MATCH(B52,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH(D52,$AH$5:$AH$13,0),MATCH(B52,$AI$4:$AL$4,0))","v":0},{"$f":"G52+G53+G54+G55+F57+F58+F59+G61+G62","v":9.0000000000000052E-2},null,"Isolation entretoit",1985,{"$f":"INDEX($S$6:$AE$9,MATCH($J52,$R$6:$R$9,0),MATCH(K52,$S$5:$AE$5,1))","v":"R20"},"Oui","R20",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH(N52,$AH$5:$AH$13,1),MATCH(J52,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH(L52,$AH$5:$AH$13,0),MATCH(J52,$AI$4:$AL$4,0))","v":0},{"$f":"O52+O53+O54+O55+N57+N58+N59+O61+O62","v":9.0000000000000052E-2}]
[null,"Isolation mur extérieur",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($B53,$R$6:$R$9,0),MATCH(C53,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F53,$AH$5:$AH$13,1),MATCH($B53,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D53,$AH$5:$AH$13,0),MATCH($B53,$AI$4:$AL$4,0))","v":0},null,null,"Isolation mur extérieur",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($J53,$R$6:$R$9,0),MATCH(K53,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N53,$AH$5:$AH$13,1),MATCH($J53,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L53,$AH$5:$AH$13,0),MATCH($J53,$AI$4:$AL$4,0))","v":0}]
[null,"Isolation fondation",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($B54,$R$6:$R$9,0),MATCH(C54,$S$5:$AE$5,1))","v":"R10"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F54,$AH$5:$AH$13,1),MATCH($B54,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D54,$AH$5:$AH$13,0),MATCH($B54,$AI$4:$AL$4,0))","v":3.0000000000000027E-2},null,null,"Isolation fondation",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($J54,$R$6:$R$9,0),MATCH(K54,$S$5:$AE$5,1))","v":"R10"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N54,$AH$5:$AH$13,1),MATCH($J54,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L54,$AH$5:$AH$13,0),MATCH($J54,$AI$4:$AL$4,0))","v":3.0000000000000027E-2}]
[null,"Portes et fenêtres",1930,{"$f":"INDEX($S$6:$AE$9,MATCH($B55,$R$6:$R$9,0),MATCH(C55,$S$5:$AE$5,1))","v":"R2"},null,"R5",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F55,$AH$5:$AH$13,1),MATCH($B55,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D55,$AH$5:$AH$13,0),MATCH($B55,$AI$4:$AL$4,0))","v":2.0000000000000018E-2},null,null,"Portes et fenêtres",1930,{"$f":"INDEX($S$6:$AE$9,MATCH($J55,$R$6:$R$9,0),MATCH(K55,$S$5:$AE$5,1))","v":"R2"},null,"R5",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N55,$AH$5:$AH$13,1),MATCH($J55,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L55,$AH$5:$AH$13,0),MATCH($J55,$AI$4:$AL$4,0))","v":2.0000000000000018E-2}]
[null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible",null,null,null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible"]
[null,"Réduction des infiltrations d'air",null,"Oui",null,0.01,null,null,null,"Réduction des infiltrations d'air",null,"Oui",null,0.01]
[null,"Installation de thermostates électronique",null,"Oui",null,null,null,null,null,"Installation de thermostates électronique",null,"Oui"]
[null,"Installation de produits homologués Watersense®",null,"Oui",null,null,null,null,null,"Installation de produits homologués Watersense®",null,"Oui"]
[null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique",null,null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique"]
[null,"Central électrique-mazout",1930,null,"Oui",null,0.03,null,null,"Central électrique-mazout",1930,null,"Oui",null,0.03]
[null,"Utiliser la liste déroulante",2005,null,"Oui",null,null,null,null,"Utiliser la liste déroulante",2005,null,"Oui"]
[]
[null,{"$f":"'3. CSII - Immeubles et loyers'!F22","v":"[Adresse immeuble 5]"},null,null,null,null,null,null,null,{"$f":"'3. CSII - Immeubles et loyers'!F27","v":"[Adresse immeuble 10]"}]
[null,"Année de construction",1930,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux",null,"Année de construction",1930,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux"]
[null,"Année de modification ",null,null,null,null,null,null,null,"Année de modification "]
[null,"Isolation entretoit",1985,{"$f":"INDEX($S$6:$AE$9,MATCH($B67,$R$6:$R$9,0),MATCH(C67,$S$5:$AE$5,1))","v":"R20"},"Oui","R20",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH(F67,$AH$5:$AH$13,1),MATCH(B67,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH(D67,$AH$5:$AH$13,0),MATCH(B67,$AI$4:$AL$4,0))","v":0},{"$f":"G67+G68+G69+G70+F72+F73+F74+G76+G77","v":9.0000000000000052E-2},null,"Isolation entretoit",1985,{"$f":"INDEX($S$6:$AE$9,MATCH($J67,$R$6:$R$9,0),MATCH(K67,$S$5:$AE$5,1))","v":"R20"},"Oui","R20",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH(N67,$AH$5:$AH$13,1),MATCH(J67,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH(L67,$AH$5:$AH$13,0),MATCH(J67,$AI$4:$AL$4,0))","v":0},{"$f":"O67+O68+O69+O70+N72+N73+N74+O76+O77","v":9.0000000000000052E-2}]
[null,"Isolation mur extérieur",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($B68,$R$6:$R$9,0),MATCH(C68,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F68,$AH$5:$AH$13,1),MATCH($B68,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D68,$AH$5:$AH$13,0),MATCH($B68,$AI$4:$AL$4,0))","v":0},null,null,"Isolation mur extérieur",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($J68,$R$6:$R$9,0),MATCH(K68,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N68,$AH$5:$AH$13,1),MATCH($J68,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L68,$AH$5:$AH$13,0),MATCH($J68,$AI$4:$AL$4,0))","v":0}]
[null,"Isolation fondation",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($B69,$R$6:$R$9,0),MATCH(C69,$S$5:$AE$5,1))","v":"R10"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F69,$AH$5:$AH$13,1),MATCH($B69,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D69,$AH$5:$AH$13,0),MATCH($B69,$AI$4:$AL$4,0))","v":3.0000000000000027E-2},null,null,"Isolation fondation",1990,{"$f":"INDEX($S$6:$AE$9,MATCH($J69,$R$6:$R$9,0),MATCH(K69,$S$5:$AE$5,1))","v":"R10"},null,"R12",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N69,$AH$5:$AH$13,1),MATCH($J69,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L69,$AH$5:$AH$13,0),MATCH($J69,$AI$4:$AL$4,0))","v":3.0000000000000027E-2}]
[null,"Portes et fenêtres",1930,{"$f":"INDEX($S$6:$AE$9,MATCH($B70,$R$6:$R$9,0),MATCH(C70,$S$5:$AE$5,1))","v":"R2"},null,"R5",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($F70,$AH$5:$AH$13,1),MATCH($B70,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($D70,$AH$5:$AH$13,0),MATCH($B70,$AI$4:$AL$4,0))","v":2.0000000000000018E-2},null,null,"Portes et fenêtres",1930,{"$f":"INDEX($S$6:$AE$9,MATCH($J70,$R$6:$R$9,0),MATCH(K70,$S$5:$AE$5,1))","v":"R2"},null,"R5",{"$f":"IFERROR(INDEX($AI$5:$AL$12,MATCH($N70,$AH$5:$AH$13,1),MATCH($J70,$AI$4:$AL$4,0)),\"inconnu\")-INDEX($AI$5:$AL$13,MATCH($L70,$AH$5:$AH$13,0),MATCH($J70,$AI$4:$AL$4,0))","v":2.0000000000000018E-2}]
[null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible",null,null,null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible"]
[null,"Réduction des infiltrations d'air",null,"Oui",null,0.01,null,null,null,"Réduction des infiltrations d'air",null,"Oui",null,0.01]
[null,"Installation de thermostates électronique",null,"Oui",null,null,null,null,null,"Installation de thermostates électronique",null,"Oui"]
[null,"Installation de produits homologués Watersense®",null,"Oui",null,null,null,null,null,"Installation de produits homologués Watersense®",null,"Oui"]
[null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique",null,null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique"]
[null,"Central électrique-mazout",1930,null,"Oui",null,0.03,null,null,"Central électrique-mazout",1930,null,"Oui",null,0.03]
[null,"Utiliser la liste déroulante",2005,null,"Oui",null,null,null,null,"Utiliser la liste déroulante",2005,null,"Oui"]

{"sheet":"Calculateur Chauffez vert","index":16,"n_rows":40,"n_cols":14,"rows_kept":40,"cut":false,"hidden":true,"merged":[[31,1,31,3],[34,0,34,3],[0,0,0,13],[28,0,29,3],[28,5,29,5],[1,0,1,1],[1,3,1,10],[4,0,4,3],[7,0,7,3],[10,0,10,3],[13,0,13,3],[16,0,16,3],[19,0,19,3],[22,0,22,3],[25,0,26,3],[25,5,26,5]]}
["APPLICABLE SEULEMENT POUR LES PROJETS DE RÉNOVATIONS"]
[null,null,null,"Calculateur d'économies de conversion \ndu système de chauffage"]
[]
[]
["Sélectionnez le combustible actuel de votre système de chauffage.",null,null,null,null,"Mazout"]
[]
[]
["Coût unitaire du combustible",null,null,null,null,1]
[]
[]
["Rendement de votre système*",null,null,null,null,0.8]
[]
[]
["Quantité de combustible en litres pour une année",null,null,null,null,2000]
[]
[]
["Coût d'énergie annuel actuel",null,null,null,null,{"$f":"F8*F14","v":2000}]
[]
[]
["Quantité de kWh équivalent",null,null,null,null,{"$f":"IF(F5=\"Mazout\",F14*10.7778,F14*7.0917)*F11","v":17244.48}]
[]
[]
["Coût unitaire de l'électricité par kWh",null,null,null,null,0.09]
[]
[]
["Coût d'énergie annuel après la conversion au chauffage électrique",null,null,null,null,{"$f":"F20*F23","v":1552.0031999999999}]
[]
[]
["Économie annuelle après le changement de source d'énergie",null,null,null,null,{"$f":"F17-F26","v":447.99680000000012}]
[]
[]
[null,"Estimation du coût des travaux",null,null,null,4000]
[]
[]
["Système rentabilisé après",null,null,null,null,{"$f":"F32/F29","v":8.9286352045371729},"ans"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1er avril 2020"]

{"sheet":"Augmentation série 2 - réno","index":17,"n_rows":32,"n_cols":20,"rows_kept":32,"cut":false,"hidden":true,"merged":[[4,5,5,7]]}
[]
[null,{"$f":"IF('2. Informations de base'!G8=0,\"NOM DU PROJET\",'2. Informations de base'!G8)","v":"NOM DU PROJET"}]
[null,{"$f":"IF('2. Informations de base'!$B$3=\"Sélectionner le nom du fonds\",\"NOM DU FONDS\",'2. Informations de base'!$B$3)&\", Augmentation des loyers, Série 2\"","v":"Fonds Immosocial Québec, Augmentation des loyers, Série 2"}]
[]
[null,"INFORMATIONS - TPS/TVQ  REMBOURSABLE",null,null,null,"INFORMATIONS: % recommandation TAL\n/ % du marché local"]
[null,{"$f":"'6. OPEX'!B20","v":"Taxes de vente (TPS/TVQ)"},null,{"$f":"'6. OPEX'!$C$20","v":0.14974999999999999}]
[null,{"$f":"'6. OPEX'!B21","v":"Portion remboursable à l'organisme - exploitation"},null,{"$f":"'6. OPEX'!$C$21","v":0},null,"Taxes municipales",null,3.7499999999999999E-2]
[null,"INFORMATIONS - DIVERS",null,null,null,"Assurances",null,3.2500000000000001E-2]
[null,"Inflation",null,{"$f":"PARAMÈTRES!$E$26","v":0.02},null,"Énergie",null,8.9999999999999993E-3]
[null,"% du total des travaux dans augmentation de loyers",null,2.7E-2,null,"Entretien",null,1.6E-2]
[null,"Travaux CAPEX",null,{"$f":"'5. CAPEX'!E84*(1+($D$6*(1-$D$7)))","v":0},null,"Frais de gestion immobilière",null,2.7E-2]
[null,"Période pour augmentation pour travaux",null,{"$f":"IF('Détail des baux - réno'!S11=\"oui\",1,(IF('Détail des baux - réno'!S11=\"non\",2,\"À venir\")))","v":"À venir"},null,"Revenus nets",null,1.4E-2]
[]
[null,"DÉPENSES PRÉVUES (EXPLOITATION)","TX/NTX","%",{"$f":"IF('7. OPEX- projections 15 ans'!F24=\"\",\"\",'7. OPEX- projections 15 ans'!F24)","v":1},{"$f":"IF('7. OPEX- projections 15 ans'!G24=\"\",\"\",'7. OPEX- projections 15 ans'!G24)","v":2},{"$f":"IF('7. OPEX- projections 15 ans'!H24=\"\",\"\",'7. OPEX- projections 15 ans'!H24)","v":3},{"$f":"IF('7. OPEX- projections 15 ans'!I24=\"\",\"\",'7. OPEX- projections 15 ans'!I24)","v":4},{"$f":"IF('7. OPEX- projections 15 ans'!J24=\"\",\"\",'7. OPEX- projections 15 ans'!J24)","v":5},{"$f":"IF('7. OPEX- projections 15 ans'!K24=\"\",\"\",'7. OPEX- projections 15 ans'!K24)","v":6},{"$f":"IF('7. OPEX- projections 15 ans'!L24=\"\",\"\",'7. OPEX- projections 15 ans'!L24)","v":7},{"$f":"IF('7. OPEX- projections 15 ans'!M24=\"\",\"\",'7. OPEX- projections 15 ans'!M24)","v":8},{"$f":"IF('7. OPEX- projections 15 ans'!N24=\"\",\"\",'7. OPEX- projections 15 ans'!N24)","v":9},{"$f":"IF('7. OPEX- projections 15 ans'!O24=\"\",\"\",'7. OPEX- projections 15 ans'!O24)","v":10},{"$f":"IF('7. OPEX- projections 15 ans'!P24=\"\",\"\",'7. OPEX- projections 15 ans'!P24)","v":11},{"$f":"IF('7. OPEX- projections 15 ans'!Q24=\"\",\"\",'7. OPEX- projections 15 ans'!Q24)","v":12},{"$f":"IF('7. OPEX- projections 15 ans'!R24=\"\",\"\",'7. OPEX- projections 15 ans'!R24)","v":13},{"$f":"IF('7. OPEX- projections 15 ans'!S24=\"\",\"\",'7. OPEX- projections 15 ans'!S24)","v":14},{"$f":"IF('7. OPEX- projections 15 ans'!T24=\"\",\"\",'7. OPEX- projections 15 ans'!T24)","v":15},{"$f":"IF('7. OPEX- projections 15 ans'!U24=\"\",\"\",'7. OPEX- projections 15 ans'!U24)","v":16}]
[null,"Taxes foncières",{"$f":"'6. OPEX'!I43","v":"NTX"},{"$f":"$D$9","v":0.02},{"$f":"'6. OPEX'!J43","v":0},{"$f":"E15*$D$15","v":0},{"$f":"F15*$D$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S15*$D$15","v":0}]
[null,"Assurances",{"$f":"'6. OPEX'!I42","v":"NTX"},{"$f":"$D$9","v":0.02},{"$f":"'6. OPEX'!J42","v":0},{"$f":"E16*$D$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S16*$D$15","v":0}]
[null,"Énergie",{"$f":"'6. OPEX'!I37","v":"TX"},{"$f":"$D$9","v":0.02},{"$f":"'6. OPEX'!J43","v":0},{"$f":"E17*$D$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S17*$D$15","v":0}]
[null,"Entretien et conciergerie",{"$f":"'6. OPEX'!I34","v":"TX"},{"$f":"$D$9","v":0.02},{"$f":"'6. OPEX'!J44","v":0},{"$f":"E18*$D$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S18*$D$15","v":0}]
[null,"Frais de gestion immobilière",{"$f":"'6. OPEX'!I40","v":"TX"},{"$f":"$D$9","v":0.02},{"$f":"'6. OPEX'!J45","v":0},{"$f":"E19*$D$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S19*$D$15","v":0}]
[null,null,null,"TOTAL",{"$f":"SUM(E15:E19)","v":0},{"$f":"SUM(F15:F19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL AVEC TPS/TVQ",{"$f":"(SUMIF($C$15:$C$19,\"tx\",E15:E19))*(1+($D$6*(1-$D$7)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"AUGMENTATION DES LOYERS % (EXPLOITATION)",null,"Données",{"$f":"E14","v":1},{"$f":"F14","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"Augmentation inflation",null,{"$f":"$D$9","v":0.02},{"$f":"IF(E23=\"\",\"\",(IF($D$12<=E23,$D$9,0)))","v":0},{"$f":"IF(F23=\"\",\"\",(IF($D$12<=F23,$D$9,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Augmentation supp. pour travaux",null,{"$f":"IFERROR((D10*D11)/D31,0)","v":0},{"$f":"IF(E23=\"\",\"\",(IF($D$12=E23,$D$25,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T23=\"\",\"\",(IF($D$12=T23,$D$25,0)))","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D24:D25)","v":0.02},{"$f":"IF(E23=$D$12,SUM(E24:E25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(F23=$D$12,SUM(F24:F25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(G23=$D$12,SUM(G24:G25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(H23=$D$12,SUM(H24:H25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(I23=$D$12,SUM(I24:I25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(J23=$D$12,SUM(J24:J25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(K23=$D$12,SUM(K24:K25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(L23=$D$12,SUM(L24:L25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(M23=$D$12,SUM(M24:M25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(N23=$D$12,SUM(N24:N25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(O23=$D$12,SUM(O24:O25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(P23=$D$12,SUM(P24:P25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(Q23=$D$12,SUM(Q24:Q25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(R23=$D$12,SUM(R24:R25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(S23=$D$12,SUM(S24:S25),PARAMÈTRES!$E$24)","v":0.02},{"$f":"IF(T23=$D$12,SUM(T24:T25),PARAMÈTRES!$E$24)","v":0.02}]
[]
[null,"AUGMENTATION DES LOYERS $ (EXPLOITATION)",null,"Données",{"$f":"E14","v":1},{"$f":"F14","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"Loyers résidentiels",null,{"$f":"'6. OPEX'!J24","v":0},{"$f":"IFERROR(IF(E23=\"\",\"\",$D$29*$E$26),0)","v":0},{"$f":"IFERROR(IF(E23=\"\",\"\",E29*F26),0)","v":0},{"$f":"IFERROR(IF(F23=\"\",\"\",F29*G26),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loyers commerciaux",null,{"$f":"'6. OPEX'!J26","v":0},{"$f":"IFERROR(IF(E23=\"\",\"\",$D$30*$E$26),0)","v":0},{"$f":"IFERROR(IF(E23=\"\",\"\",E30*F26),0)","v":0},{"$f":"IFERROR(IF(F23=\"\",\"\",F30*G26),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL LOYERS",{"$f":"SUM(D29:D30)","v":0},{"$f":"IF(E28=\"\",\"\",SUM(E29:E30))","v":0},{"$f":"IF(E28=\"\",\"\",SUM(F29:F30))","v":0},{"$f":"IF(F28=\"\",\"\",SUM(G29:G30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contrôle",{"$f":"'6. OPEX'!K17","v":0}]

{"sheet":"Réserve de rempl. - réno","index":18,"n_rows":63,"n_cols":18,"rows_kept":63,"cut":false,"hidden":false,"merged":[[22,2,23,2],[22,3,23,3],[22,4,23,4],[22,5,23,5],[22,17,23,17],[22,6,23,6],[22,7,23,7],[22,8,23,8],[22,9,23,9],[22,10,23,10],[22,11,23,11],[22,12,23,12],[22,13,23,13],[22,14,23,14],[22,15,23,15],[22,16,23,16]]}
[]
[null,{"$f":"IF('2. Informations de base'!G8=0,\"NOM DU PROJET\",'2. Informations de base'!G8)","v":"NOM DU PROJET"}]
[null,{"$f":"IF('2. Informations de base'!$B$3=\"Sélectionner le nom du fonds\",\"NOM DU FONDS\",'2. Informations de base'!$B$3)&\", Réserve de remplacement\"","v":"Fonds Immosocial Québec, Réserve de remplacement"}]
[]
[null,"INFORMATIONS",null,null,"INFORMATIONS - TPS/TVQ  REMBOURSABLE"]
[null,"Début du prêt",{"$f":"IF(ISBLANK('ÉVOLUTION DES BAUX'!D6),\"\",'ÉVOLUTION DES BAUX'!D6)","v":""},null,{"$f":"'6. OPEX'!B20","v":"Taxes de vente (TPS/TVQ)"},null,null,{"$f":"'6. OPEX'!$C$20","v":0.14974999999999999}]
[null,"Durée du prêt du fonds",{"$f":"IF(ISBLANK('ÉVOLUTION DES BAUX'!D7),\"\",'ÉVOLUTION DES BAUX'!D7)","v":15},null,{"$f":"'6. OPEX'!B21","v":"Portion remboursable à l'organisme - exploitation"}]
[null,"Fin du prêt",{"$f":"IF(ISBLANK('ÉVOLUTION DES BAUX'!D8),\"\",'ÉVOLUTION DES BAUX'!D8)","v":""}]
[null,"Nmbre de mois entre début prêt et OPEX",{"$f":"IF(ISBLANK('ÉVOLUTION DES BAUX'!D12),\"\",'ÉVOLUTION DES BAUX'!D12)","v":""}]
[null,"Date début OPEX",{"$f":"IF(ISBLANK('ÉVOLUTION DES BAUX'!D10),\"\",'ÉVOLUTION DES BAUX'!D10)","v":""}]
[null,"Début période OPEX sur durée du prêt",{"$f":"IF(ISBLANK('ÉVOLUTION DES BAUX'!D11),\"\",'ÉVOLUTION DES BAUX'!D11)","v":""}]
[null,"Durée période OPEX",{"$f":"IF(ISBLANK('ÉVOLUTION DES BAUX'!D14),\"\",'ÉVOLUTION DES BAUX'!D14)","v":""}]
[null,"Fin période OPEX sur durée du prêt",{"$f":"IF(ISBLANK('ÉVOLUTION DES BAUX'!D9),\"\",'ÉVOLUTION DES BAUX'!D9)","v":""}]
[null,"Locataires existants?",{"$f":"RÉSUMÉ!C16","v":"Non"}]
[]
[null,"COTISATIONS",{"$f":"'7. OPEX- projections 15 ans'!F24","v":1},{"$f":"'7. OPEX- projections 15 ans'!G24","v":2},{"$f":"'7. OPEX- projections 15 ans'!H24","v":3},{"$f":"'7. OPEX- projections 15 ans'!I24","v":4},{"$f":"'7. OPEX- projections 15 ans'!J24","v":5},{"$f":"'7. OPEX- projections 15 ans'!K24","v":6},{"$f":"'7. OPEX- projections 15 ans'!L24","v":7},{"$f":"'7. OPEX- projections 15 ans'!M24","v":8},{"$f":"'7. OPEX- projections 15 ans'!N24","v":9},{"$f":"'7. OPEX- projections 15 ans'!O24","v":10},{"$f":"'7. OPEX- projections 15 ans'!P24","v":11},{"$f":"'7. OPEX- projections 15 ans'!Q24","v":12},{"$f":"'7. OPEX- projections 15 ans'!R24","v":13},{"$f":"'7. OPEX- projections 15 ans'!S24","v":14},{"$f":"'7. OPEX- projections 15 ans'!T24","v":15},{"$f":"'7. OPEX- projections 15 ans'!U24","v":16}]
[null,"Cotisation additionnelle capitalisée (CAPEX)",{"$f":"'5. CAPEX'!E100","v":0}]
[null,"Cotisation régulière (OPEX)",{"$f":"IFERROR('7. OPEX- projections 15 ans'!F71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!G71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!H71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!I71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!J71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!K71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!L71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!M71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!N71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!O71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!P71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!Q71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!R71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!S71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!T71,\"\")","v":0},{"$f":"IFERROR('7. OPEX- projections 15 ans'!#REF!,\"\")","v":""}]
[null,"Cotisation spéciale"]
[null,"TOTAL DES COTISATIONS",{"$f":"SUM(C17:C19)","v":0},{"$f":"SUM(D17:D19)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M17:M19)","v":0},0,0,0,0,0]
[null,"Contrôle",{"$f":"SUM('7. OPEX- projections 15 ans'!F70:F72)","v":0},{"$f":"SUM('7. OPEX- projections 15 ans'!G70:G72)","v":0},{"$f":"SUM('7. OPEX- projections 15 ans'!H70:H72)","v":0},{"$f":"SUM('7. OPEX- projections 15 ans'!I70:I72)","v":0},{"$f":"SUM('7. OPEX- projections 15 ans'!J70:J72)","v":0},{"$f":"SUM('7. OPEX- projections 15 ans'!K70:K72)","v":0},{"$f":"SUM('7. OPEX- projections 15 ans'!L70:L72)","v":0},{"$f":"SUM('7. OPEX- projections 15 ans'!M70:M72)","v":0},{"$f":"SUM('7. OPEX- projections 15 ans'!N70:N72)","v":0},{"$f":"SUM('7. OPEX- projections 15 ans'!O70:O72)","v":0},{"$f":"SUM('7. OPEX- projections 15 ans'!P70:P72)","v":0},{"$f":"SUM('7. OPEX- projections 15 ans'!Q70:Q72)","v":0},{"$f":"SUM('7. OPEX- projections 15 ans'!R70:R72)","v":0},{"$f":"SUM('7. OPEX- projections 15 ans'!S70:S72)","v":0},{"$f":"SUM('7. OPEX- projections 15 ans'!T70:T72)","v":0}]
[]
[null,"DÉPENSES",{"$f":"C16","v":1},{"$f":"D16","v":2},{"$f":"E16","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"Description des travaux"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"TOTAL DES DÉPENSES",{"$f":"SUM(C25:C54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL DES DÉPENSES AVEC TPS/TVQ",{"$f":"C55+(C55*($H$6*(1-$H$7)))","v":0},{"$f":"D55+(D55*($H$6*(1-$H$7)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contrôle",{"$f":"'7. OPEX- projections 15 ans'!F73","v":0},{"$f":"'7. OPEX- projections 15 ans'!G73","v":0},{"$f":"'7. OPEX- projections 15 ans'!H73","v":0},{"$f":"'7. OPEX- projections 15 ans'!I73","v":0},{"$f":"'7. OPEX- projections 15 ans'!J73","v":0},{"$f":"'7. OPEX- projections 15 ans'!K73","v":0},{"$f":"'7. OPEX- projections 15 ans'!L73","v":0},{"$f":"'7. OPEX- projections 15 ans'!M73","v":0},{"$f":"'7. OPEX- projections 15 ans'!N73","v":0},{"$f":"'7. OPEX- projections 15 ans'!O73","v":0},{"$f":"'7. OPEX- projections 15 ans'!P73","v":0},{"$f":"'7. OPEX- projections 15 ans'!Q73","v":0},{"$f":"'7. OPEX- projections 15 ans'!R73","v":0},{"$f":"'7. OPEX- projections 15 ans'!S73","v":0},{"$f":"'7. OPEX- projections 15 ans'!T73","v":0},{"$f":"'7. OPEX- projections 15 ans'!U73","v":0}]
[]
[null,"SOLDE ANNUEL",{"$f":"C20-C56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contrôle",{"$f":"'7. OPEX- projections 15 ans'!F69","v":0},{"$f":"'7. OPEX- projections 15 ans'!G69","v":0},{"$f":"'7. OPEX- projections 15 ans'!H69","v":0},{"$f":"'7. OPEX- projections 15 ans'!I69","v":0},{"$f":"'7. OPEX- projections 15 ans'!J69","v":0},{"$f":"'7. OPEX- projections 15 ans'!K69","v":0},{"$f":"'7. OPEX- projections 15 ans'!L69","v":0},{"$f":"'7. OPEX- projections 15 ans'!M69","v":0},{"$f":"'7. OPEX- projections 15 ans'!N69","v":0},{"$f":"'7. OPEX- projections 15 ans'!O69","v":0},{"$f":"'7. OPEX- projections 15 ans'!P69","v":0},{"$f":"'7. OPEX- projections 15 ans'!Q69","v":0},{"$f":"'7. OPEX- projections 15 ans'!R69","v":0},{"$f":"'7. OPEX- projections 15 ans'!S69","v":0},{"$f":"'7. OPEX- projections 15 ans'!T69","v":0},{"$f":"'7. OPEX- projections 15 ans'!U69","v":0}]
[]
[{"$f":"'7. OPEX- projections 15 ans'!D74","v":0},{"$f":"\"REVENU D'INTÉRÊTS SUR SOLDE - \"&'7. OPEX- projections 15 ans'!D74&\" %\"","v":"REVENU D'INTÉRÊTS SUR SOLDE - 0 %"},{"$f":"C$59*$A$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contrôle",{"$f":"'7. OPEX- projections 15 ans'!F74","v":0},{"$f":"'7. OPEX- projections 15 ans'!G74","v":0},{"$f":"'7. OPEX- projections 15 ans'!H74","v":0},{"$f":"'7. OPEX- projections 15 ans'!I74","v":0},{"$f":"'7. OPEX- projections 15 ans'!J74","v":0},{"$f":"'7. OPEX- projections 15 ans'!K74","v":0},{"$f":"'7. OPEX- projections 15 ans'!L74","v":0},{"$f":"'7. OPEX- projections 15 ans'!M74","v":0},{"$f":"'7. OPEX- projections 15 ans'!N74","v":0},{"$f":"'7. OPEX- projections 15 ans'!O74","v":0},{"$f":"'7. OPEX- projections 15 ans'!P74","v":0},{"$f":"'7. OPEX- projections 15 ans'!Q74","v":0},{"$f":"'7. OPEX- projections 15 ans'!R74","v":0},{"$f":"'7. OPEX- projections 15 ans'!S74","v":0},{"$f":"'7. OPEX- projections 15 ans'!T74","v":0},{"$f":"'7. OPEX- projections 15 ans'!U74","v":0}]

{"sheet":"PARAMÈTRES","index":19,"n_rows":87,"n_cols":13,"rows_kept":87,"cut":false,"hidden":false,"merged":[[3,3,3,4],[9,3,9,4],[3,6,3,8]]}
[]
[null,{"$f":"IF('2. Informations de base'!$B$3=\"Sélectionner le nom du fonds\",\"NOM DU FONDS\",'2. Informations de base'!$B$3)&\", Paramètres\"","v":"Fonds Immosocial Québec, Paramètres"}]
[]
[null,"FONDS À SÉLECTIONNER",null,"INFORMATIONS POUR TAUX D'INTÉRÊTS",null,null,"CALCUL DU TRI MAXIMAL FINAL",null,null,null,"ANNÉE CONSTRUCTION",null,"LISTE DES TRAVAUX"]
[null,"Sélectionner le nom du fonds",null,"Date de saisie","2022-11-30",null,"Période","TRI MAXIMAL","TRI MOYEN",null,1910,null,"Utiliser la liste déroulante"]
[null,"Fonds Capital social d'investissement immobilier",null,"Taux des obligations 5 ans",3.5000000000000003E-2,null,1,0.06,{"$f":"AVERAGE($H$6:H6)","v":0.06},null,1920,null,"Isolation entre-toit"]
[null,"Fonds Immosocial Québec",null,"Taux des obligations 10 ans",3.2500000000000001E-2,null,2,0.06,{"$f":"AVERAGE($H$6:H7)","v":0.06},null,1930,null,"Isolation mur extérieur"]
[null,null,null,"Taux préférentiel",6.7500000000000004E-2,null,3,0.06,{"$f":"AVERAGE($H$6:H8)","v":0.06},null,1940,null,"Isolation fondation"]
[null,"TYPE D'ORGANISME",null,null,null,null,4,0.06,{"$f":"AVERAGE($H$6:H9)","v":0.06},null,1950,null,"Porte et fenestration"]
[null,"Coopérative d'habitation (COOP)",null,"INFORMATIONS POUR CALCUL DU TRI",null,null,5,0.06,{"$f":"AVERAGE($H$6:H10)","v":0.06},null,1960,null,"TYPE DE CHAUFFAGE"]
[null,"Organisme à but non lucratif (OBNL)",null,{"$f":"D6&\" - année 1\"","v":"Taux des obligations 5 ans - année 1"},{"$f":"E6","v":3.5000000000000003E-2},null,6,{"$f":"$E$58","v":6.4285714285714279E-2},{"$f":"AVERAGE($H$6:H11)","v":6.0714285714285714E-2},null,1970,null,"Utiliser la liste déroulante"]
[null,"Organisme de bienfaisance (OB)",null,"Taux des obligations 5 ans - année 5",{"$f":"E11+0.5%","v":0.04},{"$f":"E6","v":3.5000000000000003E-2},7,{"$f":"$E$58","v":6.4285714285714279E-2},{"$f":"AVERAGE($H$6:H12)","v":6.1224489795918366E-2},null,1980,null,"Central au gaz natuel"]
[null,"Autre",null,"Taux des obligations 5 ans - année 10",{"$f":"E12+0.5%","v":4.4999999999999998E-2},{"$f":"(E6-E7)/E7*(1-50%)","v":3.8461538461538491E-2},8,{"$f":"$E$58","v":6.4285714285714279E-2},{"$f":"AVERAGE($H$6:H13)","v":6.1607142857142853E-2},null,1990,null,"Central au mazout"]
[null,null,null,"INDEX 1 (5 ans)",{"$f":"((E12-E11)/E11)*(1-50%)","v":7.1428571428571383E-2},null,9,{"$f":"$E$58","v":6.4285714285714279E-2},{"$f":"AVERAGE($H$6:H14)","v":6.1904761904761907E-2},null,2000,null,"Central électrique"]
[null,"CRITÈRE ENVIRONNEMENTAL",null,"INDEX 2 (10 ans)",{"$f":"((E13-E11)/E11)*(1-50%)","v":0.14285714285714277},null,10,{"$f":"$E$58","v":6.4285714285714279E-2},{"$f":"AVERAGE($H$6:H15)","v":6.2142857142857146E-2},null,2020,null,"Central électrique-gaz naturel"]
[null,"Conforme aux exigences minimales du CNÉB (2015)",null,null,null,null,11,{"$f":"$E$59","v":6.8571428571428561E-2},{"$f":"AVERAGE($H$6:H16)","v":6.2727272727272729E-2},null,"TRAVAUX MAJEURS EFFECTUÉS",null,"Central électrique-mazout"]
[null,"Diminution d'au moins 10% relativement au CNÉB (2015)",null,"INFORMATIONS FINANCEMENT (ANNÉE 1)",null,null,12,6.8571428571428561E-2,{"$f":"AVERAGE($H$6:H17)","v":6.3214285714285709E-2},null,1975,null,"Calorifère électrique"]
[null,"Diminution d'au moins 10% comparativement à l'état avant travaux (rénovation)",null,"Taux de capitalisation utilisé",5.5E-2,null,12,6.8571428571428561E-2,{"$f":"AVERAGE($H$6:H18)","v":6.3626373626373606E-2},null,1980,null,"FACTEUR ISOLATION"]
[null,"Construction net zéro",null,"Durée du prêt du fonds (années)",15,null,13,6.8571428571428561E-2,{"$f":"AVERAGE($H$6:H19)","v":6.397959183673467E-2},null,1985,null,"Facteur Isolant"]
[null,null,null,"Ratio prêt valeur",0.6,null,14,6.8571428571428561E-2,{"$f":"AVERAGE($H$6:H20)","v":6.4285714285714265E-2},null,1990,null,"R2"]
[null,"RÉFÉRENCE ABORDABILITÉ",null,"Nombre d'année d'amortissement de l'emprunt",30,null,15,6.8571428571428561E-2,{"$f":"AVERAGE($H$6:H21)","v":6.4553571428571405E-2},null,1995,null,"R3"]
[null,"Municipalité",null,"Coefficient de couverture de la dette recherchée",{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",1,(IF('3. FISQ - Immeubles et loyers'!N13=\"Habitation\",1.1,1.2)))","v":1.2},null,null,null,null,null,2000,null,"R5"]
[null,"Société d'habitation du Québec",null,"Taux d'intérêt annuel ","Voir tableau CSII ou Immosocial",null,null,null,null,null,2005,null,"R10"]
[null,"Société canadienne d'hypothèques et de logement",null,"Augmentation (%) annuelle des loyers du projet",0.02,null,null,null,null,null,2010,null,"R12"]
[null,null,null,"Augmentation (%) annuelle des loyers sur le marché",0.02,null,null,null,null,null,2015,null,"R15"]
[null,"LOCATAIRES EXISTANTS?",null,"Inflation annuelle (%) ",0.02,null,null,null,null,null,2020,null,"R20"]
[null,"Oui",null,"Intérêts annuels - % des revenus nets d'exploitation (FISQ/CSII)",0.75,null,null,null,null,null,2030,null,"R30"]
[null,"Non",null,null,null,null,null,null,null,null,null,null,"R40"]
[null,null,null,"CRITÈRES D'ÉVALUATION DE LA JVM APRÈS 15 ANS",null,null,null,null,null,null,null,null,"R40"]
[null,"TYPOLOGIE",null,"Taux de capitalisation utilisé",{"$f":"Taux_de_capitalisation_utilisé","v":5.5E-2}]
[null,"Chambre",null,"Ratio prêt valeur",0.75]
[null,"Studio",null,"Nombre d'année d'amortissement de l'emprunt",35]
[null,3.5,null,"Coefficient de couverture de la dette recherchée",1.1000000000000001]
[null,4.5,null,"Taux d'intérêt annuel ",{"$f":"E50+0.5%","v":6.4000000000000001E-2}]
[null,5.5]
[null,6.5,null,"AUTRE"]
[null,"Espace commercial",null,"Taux annuel de rendement de la réserve de remplacement",0]
[null,null,null,"Taux d'inoccupation à l'achat",{"$f":"IFERROR('Détail des baux - réno'!E14/('Détail des baux - réno'!D14+'Détail des baux - réno'!E14),0)","v":0}]
[null,"STATUT DES LOYERS"]
[null,"Loué",null,"CRITÈRES DE FINANCEMENT POUR LE FONDS CSII"]
[null,"Vacant",null,"CSII frais initiaux (ponctuels) - % du prêt",2.5000000000000001E-2]
[null,null,null,"CSII frais de suivi annuel - % des revenus bruts",0.02]
[null,"TRANSPORT EN COMMUN",null,"Tranche intérimaire"]
[null,"À moins de 500 m",null,"Prime",0.01]
[null,"Entre 0,5 km et 1 km",null,"Taux d'intérêt",{"$f":"E44+E8","v":7.7499999999999999E-2}]
[null,"Entre 1 km et 2 km",null,"Tranche marché"]
[null,"Plus de 2 km",null,"Prime",1.6E-2]
[null,"Pas de transport en commun",null,"Taux d'intérêt annuel - années 1 à 5",{"$f":"E47+E6","v":5.1000000000000004E-2}]
[null,null,null,"Taux d'intérêt annuel - années 5 à 10",{"$f":"E48+0.5%","v":5.6000000000000001E-2}]
[null,"STATUT DU FINANCEMENT",null,"Taux d'intérêt annuel - années 10 à 15",{"$f":"E49+0.3%","v":5.9000000000000004E-2}]
[null,"Confirmé",null,"Tranche capital patient"]
[null,"Non confirmé",null,"Taux des obligations 10 ans - années 1 à 5",{"$f":"$E$7","v":3.2500000000000001E-2}]
[null,null,null,"Taux des obligations 10 ans - années 5 à 10",{"$f":"E52+0.5%","v":3.7499999999999999E-2}]
[null,"TYPE DE FINANCEMENT",null,"Taux des obligations 10 ans - années 10 à 15",{"$f":"E53+0.5%","v":4.2499999999999996E-2}]
[null,"Contribution",null,"CSII TRI ciblé au moment du prêt",{"$f":"MAX(E7+2%,5%)","v":5.2500000000000005E-2}]
[null,"Apport de l'organisme",null,"CSII TRI maximal final",{"$f":"VLOOKUP(IF(E32<15,E32,15),G6:I21,3,0)","v":6.4553571428571405E-2}]
[null,"Prêt",null,"CSII TRI maximal - années 1 à 5",0.06]
[null,"Autre (à préciser dans les notes)",null,"CSII TRI maximal - années 5 à 10",{"$f":"MAX(6%,MIN(6%*(1+$E$14),7%))","v":6.4285714285714279E-2}]
[null,null,null,"CSII TRI maximal - années 10 à 15",{"$f":"MAX(6%,(MIN(6%*(1+$E$15),7%)))","v":6.8571428571428561E-2}]
[null,"TYPE DE PROJETS",null,"CSII rendement recherché après 15 ans",{"$f":"MAX(E7+2%,5%)","v":5.2500000000000005E-2}]
[null,"Construction neuve"]
[null,"Rénovation",null,"CRITÈRES DE FINANCEMENT POUR LE FONDS IMMOSOCIAL"]
[null,null,null,"FISQ frais initiaux (ponctuels) - % du prêt",0.03]
[null,"TYPE DE RÉSULTATS",null,"FISQ frais de suivi annuel - % des revenus bruts",1.4999999999999999E-2]
[null,"Prévisionnels",null,"Capital patient"]
[null,"Réels",null,"Taux des obligations 10 ans - années 1 à 5",{"$f":"$E$7","v":3.2500000000000001E-2}]
[null,null,null,"Taux des obligations 10 ans - années 5 à 10",{"$f":"E66+0.5%","v":3.7499999999999999E-2}]
[null,"BOLÉEN",null,"Taux des obligations 10 ans - années 10 à 15",{"$f":"E67+0.5%","v":4.2499999999999996E-2}]
[null,"Oui",null,"FISQ TRI ciblé au moment du prêt",{"$f":"MAX($E$7+2%,4%)","v":5.2500000000000005E-2}]
[null,"Non",null,"FISQ TRI maximal final",{"$f":"AVERAGE(E71:E73)","v":6.4285714285714279E-2}]
[null,null,null,"FISQ TRI maximal - années 1 à 5",{"$f":"E57","v":0.06}]
[null,"ANNÉES",null,"FISQ TRI maximal - années 5 à 10",{"$f":"E58","v":6.4285714285714279E-2}]
[null,1,null,"FISQ TRI maximal - années 10 à 15",{"$f":"E59","v":6.8571428571428561E-2}]
[null,2,null,"FISQ rendement recherché après 15 ans",{"$f":"MAX(E7+2%,4%)","v":5.2500000000000005E-2}]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]

{"sheet":"RÉSUMÉ","index":20,"n_rows":105,"n_cols":8,"rows_kept":105,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"IF('2. Informations de base'!C7=0,\"NOM DU PROJET\",'2. Informations de base'!C7)","v":"NOM DU PROJET"}]
[null,{"$f":"IF('2. Informations de base'!$B$3=\"Sélectionner le nom du fonds\",\"NOM DU FONDS\",'2. Informations de base'!$B$3)&\", Résumé\"","v":"Fonds Immosocial Québec, Résumé"}]
[]
[null,"LE PROJET EN BREF",null,null,"RATIOS CLÉS"]
[null,{"$f":"'2. Informations de base'!B7","v":"Nom du projet"},{"$f":"IF(ISBLANK('2. Informations de base'!C7),\"À venir\",'2. Informations de base'!C7)","v":"À venir"},null,"ACQUISITION"]
[null,{"$f":"'2. Informations de base'!B19","v":"Nom de l'organisme bénéficiaire"},{"$f":"IF(ISBLANK('2. Informations de base'!C179),\"À venir\",'2. Informations de base'!C19)","v":"À venir"},null,"Ratio prix d'acquisition / éval. foncière",null,null,{"$f":"IFERROR($C$30/C31,0)","v":0}]
[null,{"$f":"'2. Informations de base'!B28","v":"Nom du GRT ou de l'organisme accompagnateur"},{"$f":"IF(ISBLANK('2. Informations de base'!C28),\"À venir\",'2. Informations de base'!C28)","v":"À venir"},null,"Ratio prix d'acquisition / juste valeur marchande",null,null,{"$f":"IFERROR($C$30/C34,0)","v":0}]
[null,"EMPLACEMENT DU SITE",null,null,"EXPLOITATION - DÉBUT DU PRÊT DU FONDS"]
[null,{"$f":"'2. Informations de base'!B8","v":"Adresse(s) civique"},{"$f":"IF(ISBLANK('2. Informations de base'!C8),\"À venir\",'2. Informations de base'!C8)","v":"À venir"},null,"Ratio loyer projet / seuil abordabilité - début expl. (résidentiel)",null,null,{"$f":"IFERROR('7. OPEX- projections 15 ans'!#REF!/'7. OPEX- projections 15 ans'!$F$31,0)","v":0}]
[null,{"$f":"'2. Informations de base'!B9","v":"Municipalité"},{"$f":"IF(ISBLANK('2. Informations de base'!C9),\"À venir\",'2. Informations de base'!C9)","v":"À venir"},null,"Ratio coût de réalisation / juste valeur marchande",null,null,{"$f":"IFERROR($C$58/$C$35,0)","v":0}]
[null,{"$f":"'2. Informations de base'!B10","v":"Quartier ou arrondissement (s'il y a lieu)"},{"$f":"IF(ISBLANK('2. Informations de base'!C9),\"À venir\",'2. Informations de base'!C9)","v":"À venir"},null,"Ratio prêt hypothécaire de 1er rang / juste valeur marchande",null,null,{"$f":"IFERROR(C84/$C$35,0)","v":0}]
[null,{"$f":"'2. Informations de base'!B11","v":"Numéro(s) de lot(s)"},{"$f":"IF(ISBLANK('2. Informations de base'!C11),\"À venir\",'2. Informations de base'!C11)","v":"À venir"},null,"Ratio prêt capital patient / juste valeur marchande",null,null,{"$f":"IFERROR(C90/$C$35,0)","v":0}]
[null,"DESCRIPTION DU PROJET",null,null,"EXPLOITATION - FIN DU PRÊT DU FONDS"]
[null,{"$f":"'2. Informations de base'!B13","v":"Type de projet"},{"$f":"IF(ISBLANK('2. Informations de base'!C13),\"À venir\",'2. Informations de base'!C13)","v":"À venir"},null,"Ratio loyer projet / seuil abordabilité - fin expl. (résidentiel)",null,null,{"$f":"IFERROR('7. OPEX- projections 15 ans'!#REF!/(_xlfn.XLOOKUP('ÉVOLUTION DES BAUX'!D13,'7. OPEX- projections 15 ans'!#REF!,'7. OPEX- projections 15 ans'!F31:U31)),0)","v":0}]
[null,"Locataires existants?",{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H12,'3. FISQ - Immeubles et loyers'!N11)","v":"Non"},null,"Ratio montant du refinancement / juste valeur marchande",null,null,{"$f":"IFERROR(SUM(E84:E90)/C36,0)","v":0}]
[null,{"$f":"'2. Informations de base'!B14","v":"Nombre d'unités"},{"$f":"IF('2. Informations de base'!B3=\"Fonds Immosocial Québec\",'3. FISQ - Immeubles et loyers'!H41,'3. CSII - Immeubles et loyers'!G42)","v":0}]
[null,"Nombre de bâtiments",{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",COUNTA('3. CSII - Immeubles et loyers'!G18:G27),COUNTA('3. FISQ - Immeubles et loyers'!H17:H26))","v":0},null,"Rendement annuel"]
[null,{"$f":"'2. Informations de base'!B12","v":"Clientèle visée"},{"$f":"IF(ISBLANK('2. Informations de base'!C12),\"À venir\",'2. Informations de base'!C12)","v":"À venir"}]
[null,"Amélioration de la performance énergétique",{"$f":"IF(ISBLANK('2. Informations de base'!C15),\"À venir\",'2. Informations de base'!C15)","v":"À venir"}]
[null,"LIENS AUX OBJECTIFS DU FONDS"]
[null,"% de logements abordables",{"$f":"IFERROR((IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H42,'3. FISQ - Immeubles et loyers'!I41))/C17,0)","v":0}]
[null,"% de logements familles",{"$f":"IFERROR((IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",SUM('3. CSII - Immeubles et loyers'!B14:B16),SUM('3. FISQ - Immeubles et loyers'!B21:B23))/C17),0)","v":0}]
[null,"% de logements PSL"]
[null,"% max. du loyer payé par PSL"]
[null,"Politique de sélection des locataires priorisant les familles",{"$f":"IF(ISBLANK('2. Informations de base'!C16),\"À venir\",'2. Informations de base'!C16)","v":"À venir"}]
[null,"Soutien communautaire",{"$f":"IF('8. Objectifs sociaux'!$C$15=\"\",\"\",IF('8. Objectifs sociaux'!$C$15=PARAMÈTRES!$B$69,\"Intégré\",\"Pas intégré\"))","v":""}]
[]
[null,"ACQUISITION"]
[null,"Prix d'acquisition",{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!N28,'3. FISQ - Immeubles et loyers'!O27)","v":0}]
[null,"Valeur foncière",{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!L28,'3. FISQ - Immeubles et loyers'!L27)","v":0}]
[]
[null,"VALEUR MARCHANDE"]
[null,"Juste valeur marchande à l'acquisition",{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!M28,'3. FISQ - Immeubles et loyers'!N27)","v":0}]
[null,"Juste valeur marchande à la 1ère période d'expl.",{"$f":"'7. OPEX- projections 15 ans'!F32","v":0}]
[null,"Juste valeur marchande à la dernière période d'expl.",{"$f":"IFERROR(VLOOKUP('ÉVOLUTION DES BAUX'!D13,'7. OPEX- projections 15 ans'!F24:U24,'7. OPEX- projections 15 ans'!F32:U32),0)","v":0}]
[]
[null,"LOGEMENTS ET ESPACES COMMERCIAUX"]
[null,"Typologie","Nbre unités","Loyer mensuel prévu avec services","Services mensuels prévus","Référence loyer mensuel abordable"]
[null,"Chambre",{"$f":"IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!B11,'3. FISQ - Immeubles et loyers'!B18)","v":0},{"$f":"IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!C11,'3. FISQ - Immeubles et loyers'!C18)","v":0},{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!D11,'3. FISQ - Immeubles et loyers'!D18)","v":0},{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H6,'3. FISQ - Immeubles et loyers'!I7)","v":0}]
[null,"Studio",{"$f":"IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!B12,'3. FISQ - Immeubles et loyers'!B19)","v":0},{"$f":"IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!C12,'3. FISQ - Immeubles et loyers'!C19)","v":0},{"$f":"IF('2. Informations de base'!B4=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!D12,'3. FISQ - Immeubles et loyers'!D19)","v":0},{"$f":"IF('2. Informations de base'!B4=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H7,'3. FISQ - Immeubles et loyers'!I8)","v":0}]
[null,3.5,{"$f":"IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!B13,'3. FISQ - Immeubles et loyers'!B20)","v":0},{"$f":"IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!C13,'3. FISQ - Immeubles et loyers'!C20)","v":0},{"$f":"IF('2. Informations de base'!B5=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!D13,'3. FISQ - Immeubles et loyers'!D20)","v":0},{"$f":"IF('2. Informations de base'!B5=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!H8,'3. FISQ - Immeubles et loyers'!I9)","v":0}]
[null,4.5,{"$f":"IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!B14,'3. FISQ - Immeubles et loyers'!B21)","v":0},{"$f":"IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!C14,'3. FISQ - Immeubles et loyers'!C21)","v":0},{"$f":"IF('2. Informations de base'!B6=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!D14,'3. FISQ - Immeubles et loyers'!D21)","v":0},{"$f":"IF('2. Informations de base'!B6=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!K6,'3. FISQ - Immeubles et loyers'!I10)","v":0}]
[null,5.5,{"$f":"IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!B15,'3. FISQ - Immeubles et loyers'!B22)","v":0},{"$f":"IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!C15,'3. FISQ - Immeubles et loyers'!C22)","v":0},{"$f":"IF('2. Informations de base'!B7=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!D15,'3. FISQ - Immeubles et loyers'!D22)","v":0},{"$f":"IF('2. Informations de base'!B7=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!K7,'3. FISQ - Immeubles et loyers'!I11)","v":0}]
[null,6.5,{"$f":"IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!B16,'3. FISQ - Immeubles et loyers'!B23)","v":0},{"$f":"IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!C16,'3. FISQ - Immeubles et loyers'!C23)","v":0},{"$f":"IF('2. Informations de base'!B8=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!D16,'3. FISQ - Immeubles et loyers'!D23)","v":0},{"$f":"IF('2. Informations de base'!B8=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!K8,'3. FISQ - Immeubles et loyers'!I12)","v":0}]
[null,"Espace commercial",{"$f":"IF('2. Informations de base'!$B$3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!B17,'3. FISQ - Immeubles et loyers'!B24)","v":0},{"$f":"IF('2. Informations de base'!B3=\"Fonds Immosocial Québec\",SUM('3. FISQ - Immeubles et loyers'!C24:D24),'3. CSII - Immeubles et loyers'!C17)","v":0},{"$f":"IF('2. Informations de base'!B3=\"Fonds Immosocial Québec\",'3. FISQ - Immeubles et loyers'!D24,'3. CSII - Immeubles et loyers'!D17)","v":0},{"$f":"IF('2. Informations de base'!B3=\"Fonds Immosocial Québec\",'3. FISQ - Immeubles et loyers'!N6,\"\")","v":0},{"$f":"IF('2. Informations de base'!B3=\"Fonds Capital social d'investissement immobilier\",'3. CSII - Immeubles et loyers'!$J$28,'3. FISQ - Immeubles et loyers'!$K$27)","v":0}]
[null,"TOTAL MENSUEL",null,{"$f":"SUM(D40:D45)+(D46*$G$46)","v":0}]
[null,"TOTAL ANNUEL",{"$f":"SUM(C40:C46)","v":0},{"$f":"D47*12","v":0}]
[]
[null,"MONTAGE FINANCIER"]
[null,"RÉALISATION - DÉPENSES","Pour projet","Par unité","%"]
[null,"Coûts et dépenses d'acquisition",{"$f":"IFERROR('5. CAPEX'!E22,0)","v":0},{"$f":"IFERROR('5. CAPEX'!F22,0)","v":0},{"$f":"IFERROR(C52/$C$58,0)","v":0}]
[null,"Coûts indirects",{"$f":"IFERROR('5. CAPEX'!E33+'5. CAPEX'!E47+'5. CAPEX'!E63,0)","v":0},{"$f":"IFERROR('5. CAPEX'!F33+'5. CAPEX'!F47+'5. CAPEX'!F63,0)","v":0},0]
[null,"Coûts directs (construction/rénovation)",{"$f":"IFERROR('5. CAPEX'!E84,0)","v":0},{"$f":"IFERROR('5. CAPEX'!F84,0)","v":0},0]
[null,"Fras de démarrage",{"$f":"'5. CAPEX'!E96","v":0},{"$f":"'5. CAPEX'!F96","v":0},0]
[null,"Frais financiers",{"$f":"'5. CAPEX'!E108","v":0},{"$f":"'5. CAPEX'!F115","v":0},0]
[null,"Taxes de vente",{"$f":"'5. CAPEX'!E118-'5. CAPEX'!E117","v":0},{"$f":"IFERROR(C57/C17,0)","v":0},0]
[null,"TOTAL",{"$f":"SUM(C52:C57)","v":0},{"$f":"SUM(D52:D57)","v":0},{"$f":"SUM(E52:E57)","v":0}]
[null,"RÉALISATION - REVENUS","Pour projet","Par unité","%"]
[null,"Contributions",{"$f":"'5. CAPEX'!E10","v":0},{"$f":"'5. CAPEX'!F10","v":0},{"$f":"IFERROR(C60/$C$65,0)","v":0}]
[null,"Apport de l'organisme",{"$f":"'5. CAPEX'!E11","v":0},{"$f":"'5. CAPEX'!F11","v":0},{"$f":"IFERROR(C61/$C$65,0)","v":0}]
[null,"Dons et autres",{"$f":"'5. CAPEX'!E12","v":0},{"$f":"'5. CAPEX'!F12","v":0},{"$f":"IFERROR(C62/$C$65,0)","v":0}]
[null,"Revenu net avant DAI",{"$f":"'5. CAPEX'!E13","v":0},{"$f":"'5. CAPEX'!F13","v":0},{"$f":"IFERROR(C63/$C$65,0)","v":0}]
[null,"Autres revenus de réalisation",{"$f":"'5. CAPEX'!E14","v":0},{"$f":"'5. CAPEX'!F14","v":0},{"$f":"IFERROR(C64/$C$65,0)","v":0}]
[null,"TOTAL",{"$f":"SUM(C60:C64)","v":0},{"$f":"SUM(D60:D64)","v":0},{"$f":"SUM(E60:E64)","v":0}]
[null,"COÛT NET DE RÉALISATION",{"$f":"'5. CAPEX'!E125","v":0},{"$f":"'5. CAPEX'!E126","v":0}]
[null,{"$f":"IF(C67=\"\",\"\",\"Écart\")","v":""},{"$f":"IF(AND((C58-C65-C66)<100,(C58-C65-C66))>-100,\"\",(C58-C65-C66))","v":""}]
[]
[null,"EXPLOITATION - DÉPENSES (ANNÉE 1)","Pour projet","Par unité","%"]
[null,"Dépenses générales",{"$f":"'7. OPEX- projections 15 ans'!F57-'7. OPEX- projections 15 ans'!F58-'7. OPEX- projections 15 ans'!F60","v":0},{"$f":"SUM('6. OPEX'!U34:U45)","v":0},{"$f":"IFERROR(C70/$C$73,0)","v":0}]
[null,"Cotisations à la réserve de remplacement",{"$f":"'7. OPEX- projections 15 ans'!F60","v":0},null,{"$f":"IFERROR(C71/$C$73,0)","v":0}]
[null,{"$f":"'6. OPEX'!$G$47","v":"Frais de suivi annuels Immosocial"},{"$f":"'7. OPEX- projections 15 ans'!F58","v":0},null,{"$f":"IFERROR(C72/$C$73,0)","v":0}]
[null,"TOTAL",{"$f":"'7. OPEX- projections 15 ans'!F62","v":0},null,{"$f":"SUM(E70:E72)","v":0}]
[null,"EXPLOITATION - REVENUS (ANNÉE 1)","Pour projet","Par unité","%"]
[null,"Revenus résidentiels nets",{"$f":"'7. OPEX- projections 15 ans'!F46+'7. OPEX- projections 15 ans'!F47","v":0}]
[null,"Revenus commerciaux nets",{"$f":"'7. OPEX- projections 15 ans'!F48+'7. OPEX- projections 15 ans'!F49","v":0}]
[null,"Autres revenus récurrents",{"$f":"'7. OPEX- projections 15 ans'!F50+'7. OPEX- projections 15 ans'!F51","v":0}]
[null,"Autres revenus non récurrents",{"$f":"'7. OPEX- projections 15 ans'!F52","v":0}]
[null,"TOTAL",{"$f":"'7. OPEX- projections 15 ans'!F53","v":0},{"$f":"SUM(D61:D78)","v":0},{"$f":"SUM(E73:E78)","v":0}]
[]
[]
[null,"FLUX DE TRÉSORERIE"]
[null,"FINANCEMENT","ANNÉE 1","ANNÉE 15","ANNÉE 16"]
[null,"Hypothèque de 1er rang",{"$f":"'4. Sources de financement'!O36","v":0}]
[null,"Taux d'intérêt"]
[null,"Coefficient de couverture de la dette recherché"]
[null,"Coefficient de couverture de la dette prévue"]
[null,"Période d'amortissement"]
[null,"Ratio prêt-valeur"]
[null,"Hypothèque en capital patient",{"$f":"'4. Sources de financement'!O26","v":0}]
[null,"Aide à l'exploitation capitalisée",{"$f":"'7. OPEX- projections 15 ans'!F100","v":0}]
[null,"Autres prêts",{"$f":"'4. Sources de financement'!O46","v":0}]
[null,"REVENUS","ANNÉE 1","ANNÉE 15","ANNÉE 16"]
[null,"Revenus bruts"]
[null,"Dépenses d'exploitation"]
[null,"Revenus nets d'exploitation"]
[null,"SOLDE DE L'EXERCISE","ANNÉE 1","ANNÉE 15","ANNÉE 16"]
[null,"Revenus nets d'exploitation"]
[null,"Charges hypothécaires"]
[null,"Solde de l'exercise pour les activités d'exploitation"]
[null,"AVOIR CUMULÉ DE L'ORGANISME","ANNÉE 1","ANNÉE 15","ANNÉE 16"]
[null,"Solde cumulé des surplus d'exploitation"]
[null,"Solde cumulé de la réserve de remplacement"]
[null,"Capital remboursé cumulé sur prêt hypothécaire"]
[null,"Avoir cumulé de l'organisme"]

{"sheet":"ÉVOLUTION DES BAUX","index":21,"n_rows":282,"n_cols":24,"rows_kept":282,"cut":false,"hidden":false,"merged":[[273,3,273,4],[274,3,274,4],[275,3,275,4],[276,3,276,4],[277,3,277,4],[278,3,278,4],[264,3,264,4],[265,3,265,4],[266,3,266,4],[267,3,267,4],[268,3,268,4],[269,3,269,4],[270,3,270,4],[271,3,271,4],[272,3,272,4],[255,3,255,4],[256,3,256,4],[257,3,257,4],[258,3,258,4],[259,3,259,4],[260,3,260,4],[261,3,261,4],[262,3,262,4],[263,3,263,4],[279,3,279,4],[280,3,280,4],[281,3,281,4],[59,3,59,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[24,2,28,2],[24,1,28,1],[24,3,28,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[52,3,52,4],[53,3,53,4],[54,3,54,4],[24,21,28,21],[65,3,65,4],[66,3,66,4],[67,3,67,4],[68,3,68,4],[69,3,69,4],[70,3,70,4],[71,3,71,4],[72,3,72,4],[57,3,57,4],[58,3,58,4],[60,3,60,4],[61,3,61,4],[62,3,62,4],[63,3,63,4],[64,3,64,4],[55,3,55,4],[56,3,56,4],[73,3,73,4],[74,3,74,4],[75,3,75,4],[76,3,76,4],[77,3,77,4],[78,3,78,4],[79,3,79,4],[80,3,80,4],[81,3,81,4],[82,3,82,4],[83,3,83,4],[84,3,84,4],[85,3,85,4],[86,3,86,4],[87,3,87,4],[88,3,88,4],[89,3,89,4],[90,3,90,4],[91,3,91,4],[92,3,92,4],[93,3,93,4],[94,3,94,4],[95,3,95,4],[96,3,96,4],[97,3,97,4],[98,3,98,4],[99,3,99,4],[100,3,100,4],[101,3,101,4],[102,3,102,4],[103,3,103,4],[104,3,104,4],[105,3,105,4],[106,3,106,4],[107,3,107,4],[108,3,108,4],[109,3,109,4],[110,3,110,4],[111,3,111,4],[112,3,112,4],[113,3,113,4],[114,3,114,4],[115,3,115,4],[116,3,116,4],[117,3,117,4],[118,3,118,4],[119,3,119,4],[120,3,120,4],[121,3,121,4],[122,3,122,4],[123,3,123,4],[124,3,124,4],[125,3,125,4],[126,3,126,4],[127,3,127,4],[128,3,128,4],[129,3,129,4],[130,3,130,4],[131,3,131,4],[132,3,132,4],[133,3,133,4],[134,3,134,4],[135,3,135,4],[136,3,136,4],[137,3,137,4],[138,3,138,4],[139,3,139,4],[140,3,140,4],[141,3,141,4],[142,3,142,4],[143,3,143,4],[144,3,144,4],[145,3,145,4],[146,3,146,4],[147,3,147,4],[148,3,148,4],[149,3,149,4],[150,3,150,4],[151,3,151,4],[152,3,152,4],[153,3,153,4],[154,3,154,4],[155,3,155,4],[156,3,156,4],[157,3,157,4],[158,3,158,4],[159,3,159,4],[160,3,160,4],[161,3,161,4],[162,3,162,4],[163,3,163,4],[164,3,164,4],[165,3,165,4],[166,3,166,4],[167,3,167,4],[168,3,168,4],[169,3,169,4],[170,3,170,4],[171,3,171,4],[172,3,172,4],[173,3,173,4],[174,3,174,4],[175,3,175,4],[176,3,176,4],[177,3,177,4],[178,3,178,4],[179,3,179,4],[180,3,180,4],[181,3,181,4],[182,3,182,4],[183,3,183,4],[184,3,184,4],[185,3,185,4],[186,3,186,4],[187,3,187,4],[188,3,188,4],[189,3,189,4],[190,3,190,4],[191,3,191,4],[192,3,192,4],[193,3,193,4],[194,3,194,4],[195,3,195,4],[196,3,196,4],[197,3,197,4],[198,3,198,4],[199,3,199,4],[200,3,200,4],[201,3,201,4],[202,3,202,4],[203,3,203,4],[204,3,204,4],[205,3,205,4],[206,3,206,4],[207,3,207,4],[208,3,208,4],[209,3,209,4],[210,3,210,4],[211,3,211,4],[212,3,212,4],[213,3,213,4],[214,3,214,4],[215,3,215,4],[216,3,216,4],[227,3,227,4],[228,3,228,4],[229,3,229,4],[230,3,230,4],[231,3,231,4],[232,3,232,4],[233,3,233,4],[234,3,234,4],[217,3,217,4],[218,3,218,4],[219,3,219,4],[220,3,220,4],[221,3,221,4],[222,3,222,4],[223,3,223,4],[224,3,224,4],[225,3,225,4],[253,3,253,4],[254,3,254,4],[4,2,4,3],[24,23,28,23],[24,22,28,22],[244,3,244,4],[245,3,245,4],[246,3,246,4],[247,3,247,4],[248,3,248,4],[249,3,249,4],[250,3,250,4],[251,3,251,4],[252,3,252,4],[235,3,235,4],[236,3,236,4],[237,3,237,4],[238,3,238,4],[239,3,239,4],[240,3,240,4],[241,3,241,4],[242,3,242,4],[243,3,243,4],[226,3,226,4]]}
[]
[null,null,{"$f":"IF('2. Informations de base'!H8=0,\"NOM DU PROJET\",'2. Informations de base'!H8)","v":"NOM DU PROJET"}]
[null,null,{"$f":"IF('2. Informations de base'!$B$3=\"Sélectionner le nom du fonds\",\"NOM DU FONDS\",'2. Informations de base'!$B$3)&\", Évolution des loyers\"","v":"Fonds Immosocial Québec, Évolution des loyers"}]
[]
[null,null,"INFORMATIONS"]
[null,null,"Début du prêt",{"$f":"IF(ISBLANK('2. Informations de base'!$C$33),\"\",'2. Informations de base'!$C$33)","v":""}]
[null,null,"Durée du prêt du fonds",{"$f":"PARAMÈTRES!E19","v":15}]
[null,null,"Fin du prêt",{"$f":"IF(D6=\"\",\"\",EDATE(D6,(D7*12)))","v":""}]
[null,null,"Fin période",{"$f":"IFERROR(YEAR(D8)-YEAR(D6)+1,\"\")","v":""}]
[null,null,"Date début OPEX",{"$f":"IF(ISBLANK('2. Informations de base'!$C$38),\"\",'2. Informations de base'!$C$38)","v":""}]
[null,null,"Début période OPEX sur durée du prêt",{"$f":"IFERROR(YEAR(D10)-YEAR(D6)+1,\"\")","v":""}]
[null,null,"Nombre d'année(s) entre début prêt et OPEX",{"$f":"IFERROR(ROUND((D10-D6)/365,0),\"\")","v":""}]
[null,null,"Fin période OPEX sur durée du prêt",{"$f":"IFERROR(D11+D14,\"\")","v":""}]
[null,null,"Durée période OPEX",{"$f":"IFERROR(D7-D11+1,\"\")","v":""}]
[null,null,"Nbre de mois entre date d'emménagement et augmentation",{"$f":"IFERROR(AVERAGE('Détail des baux - réno'!P17:'Détail des baux - réno'!P40),\"\")","v":""}]
[null,null,"Locataires existants?",{"$f":"RÉSUMÉ!$C$16","v":"Non"}]
[null,null,{"$f":"PARAMÈTRES!D24&\" - série 1\"","v":"Augmentation (%) annuelle des loyers du projet - série 1"},{"$f":"PARAMÈTRES!E24","v":0.02}]
[null,null,{"$f":"PARAMÈTRES!D25","v":"Augmentation (%) annuelle des loyers sur le marché"},{"$f":"PARAMÈTRES!E25","v":0.02}]
[]
[null,null,null,null,"Augmentation des loyers",{"$f":"F29","v":""},{"$f":"G29","v":""},"","","","","","","","","","","","","",""]
[null,null,null,"Série",1,{"$f":"$D$17","v":0.02},{"$f":"$D$17","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Série",2,{"$f":"IF(F29=\"\",\"\",'Augmentation série 2 - réno'!E26)","v":""},{"$f":"IF(G29=\"\",\"\",'Augmentation série 2 - réno'!F26)","v":""},{"$f":"IF(H29=\"\",\"\",'Augmentation série 2 - réno'!G26)","v":""},{"$f":"IF(I29=\"\",\"\",'Augmentation série 2 - réno'!H26)","v":""},{"$f":"IF(J29=\"\",\"\",'Augmentation série 2 - réno'!I26)","v":""},{"$f":"IF(K29=\"\",\"\",'Augmentation série 2 - réno'!J26)","v":""},{"$f":"IF(L29=\"\",\"\",'Augmentation série 2 - réno'!K26)","v":""},{"$f":"IF(M29=\"\",\"\",'Augmentation série 2 - réno'!L26)","v":""},{"$f":"IF(N29=\"\",\"\",'Augmentation série 2 - réno'!M26)","v":""},{"$f":"IF(O29=\"\",\"\",'Augmentation série 2 - réno'!N26)","v":""},{"$f":"IF(P29=\"\",\"\",'Augmentation série 2 - réno'!O26)","v":""},{"$f":"IF(Q29=\"\",\"\",'Augmentation série 2 - réno'!P26)","v":""},{"$f":"IF(R29=\"\",\"\",'Augmentation série 2 - réno'!Q26)","v":""},{"$f":"IF(S29=\"\",\"\",'Augmentation série 2 - réno'!R26)","v":""},{"$f":"IF(T29=\"\",\"\",'Augmentation série 2 - réno'!S26)","v":""},{"$f":"IF(U29=\"\",\"\",'Augmentation série 2 - réno'!T26)","v":""}]
[null,null,null,"Série applicable",{"$f":"IF(D16=\"oui\",$E$22,E21)","v":1},{"$f":"MAX(IF($E$23=$E$22,F22,F21),'7. OPEX- projections 15 ans'!F45)","v":0.02},{"$f":"MAX(G21,G22)","v":0.02},{"$f":"MAX(H21,H22)","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,"#","Adresse","# d'appartement",null,{"$f":"IF($D$6=\"\",\"À venir\",$D$6)","v":"À venir"},{"$f":"IFERROR(IF(F25<$D$8,EDATE(F25,12),\"\"),\"À venir\")","v":""},{"$f":"IFERROR(IF(G25<$D$8,EDATE(G25,12),\"\"),\"À venir\")","v":""},"","","","","","","","","","","","","",{"$f":"'Détail des baux - réno'!E16","v":"Typologie"},"Loyer annuel prévu","Loyer annuel de référence"]
[null,null,null,null,null,"Année (prêt)","Année (prêt)","Année (prêt)","Année (prêt)","Année (prêt)","Année (prêt)","Année (prêt)","Année (prêt)","Année (prêt)","Année (prêt)","Année (prêt)","Année (prêt)","Année (prêt)","Année (prêt)","Année (prêt)","Année (prêt)"]
[null,null,null,null,null,1,{"$f":"IF(F27<=$D$7,F27+1,\"\")","v":2},{"$f":"IF(G27<=$D$7,G27+1,\"\")","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,"Année (OPEX)","Année (OPEX)","Année (OPEX)","Année (OPEX)","Année (OPEX)","Année (OPEX)","Année (OPEX)","Année (OPEX)","Année (OPEX)","Année (OPEX)","Année (OPEX)","Année (OPEX)","Année (OPEX)","Année (OPEX)","Année (OPEX)","Année (OPEX)"]
[null,null,null,null,null,{"$f":"IF(F27=$D$11,1,\"\")","v":""},{"$f":"IFERROR(IF(G27=$D$11,1,(IF(G27<=$D$9,F29+1,\"\"))),\"\")","v":""},"","","","","","","","","","","","","",""]
[{"$f":"IF(V30=\"\",\"\",IF(V30=\"Espace commercial\",\"C\",\"R\"))","v":""},{"$f":"'Détail des baux - réno'!B17","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C17),\"\",'Détail des baux - réno'!C17)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D17),\"\",'Détail des baux - réno'!D17)","v":""},null,{"$f":"IFERROR(IF($B30=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H17*12)*(1+F$23),MIN(SUM($W30*(1+F$23)),SUM($X30*(1+$D$18)))))),0)","v":""},{"$f":"IFERROR(F30*(1+G$23),\"\")","v":""},{"$f":"IFERROR(G30*(1+H$23),\"\")","v":""},"","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E17),\"\",'Détail des baux - réno'!E17)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J17*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K17=0,\"\",SUM('Détail des baux - réno'!K17*12)),\"\")","v":""}]
[{"$f":"IF(V31=\"\",\"\",IF(V31=\"Espace commercial\",\"C\",\"R\"))","v":""},{"$f":"'Détail des baux - réno'!B18","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C18),\"\",'Détail des baux - réno'!C18)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D18),\"\",'Détail des baux - réno'!D18)","v":""},null,{"$f":"IFERROR(IF($B31=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H18*12)*(1+F$23),MIN(SUM($W31*(1+F$23)),SUM($X31*(1+$D$18)))))),0)","v":""},{"$f":"IFERROR(F31*(1+G$23),\"\")","v":""},"","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E18),\"\",'Détail des baux - réno'!E18)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J18*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K18=0,\"\",SUM('Détail des baux - réno'!K18*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B19","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C19),\"\",'Détail des baux - réno'!C19)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D19),\"\",'Détail des baux - réno'!D19)","v":""},null,{"$f":"IFERROR(IF($B32=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H19*12)*(1+F$23),MIN(SUM($W32*(1+F$23)),SUM($X32*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E19),\"\",'Détail des baux - réno'!E19)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J19*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K19=0,\"\",SUM('Détail des baux - réno'!K19*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B20","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C20),\"\",'Détail des baux - réno'!C20)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D20),\"\",'Détail des baux - réno'!D20)","v":""},null,{"$f":"IFERROR(IF($B33=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H20*12)*(1+F$23),MIN(SUM($W33*(1+F$23)),SUM($X33*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E20),\"\",'Détail des baux - réno'!E20)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J20*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K20=0,\"\",SUM('Détail des baux - réno'!K20*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B21","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C21),\"\",'Détail des baux - réno'!C21)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D21),\"\",'Détail des baux - réno'!D21)","v":""},null,{"$f":"IFERROR(IF($B34=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H21*12)*(1+F$23),MIN(SUM($W34*(1+F$23)),SUM($X34*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E21),\"\",'Détail des baux - réno'!E21)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J21*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K21=0,\"\",SUM('Détail des baux - réno'!K21*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B22","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C22),\"\",'Détail des baux - réno'!C22)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D22),\"\",'Détail des baux - réno'!D22)","v":""},null,{"$f":"IFERROR(IF($B35=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H22*12)*(1+F$23),MIN(SUM($W35*(1+F$23)),SUM($X35*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E22),\"\",'Détail des baux - réno'!E22)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J22*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K22=0,\"\",SUM('Détail des baux - réno'!K22*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B23","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C23),\"\",'Détail des baux - réno'!C23)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D23),\"\",'Détail des baux - réno'!D23)","v":""},null,{"$f":"IFERROR(IF($B36=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H23*12)*(1+F$23),MIN(SUM($W36*(1+F$23)),SUM($X36*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E23),\"\",'Détail des baux - réno'!E23)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J23*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K23=0,\"\",SUM('Détail des baux - réno'!K23*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B24","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C24),\"\",'Détail des baux - réno'!C24)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D24),\"\",'Détail des baux - réno'!D24)","v":""},null,{"$f":"IFERROR(IF($B37=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H24*12)*(1+F$23),MIN(SUM($W37*(1+F$23)),SUM($X37*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E24),\"\",'Détail des baux - réno'!E24)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J24*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K24=0,\"\",SUM('Détail des baux - réno'!K24*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B25","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C25),\"\",'Détail des baux - réno'!C25)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D25),\"\",'Détail des baux - réno'!D25)","v":""},null,{"$f":"IFERROR(IF($B38=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H25*12)*(1+F$23),MIN(SUM($W38*(1+F$23)),SUM($X38*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E25),\"\",'Détail des baux - réno'!E25)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J25*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K25=0,\"\",SUM('Détail des baux - réno'!K25*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B26","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C26),\"\",'Détail des baux - réno'!C26)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D26),\"\",'Détail des baux - réno'!D26)","v":""},null,{"$f":"IFERROR(IF($B39=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H26*12)*(1+F$23),MIN(SUM($W39*(1+F$23)),SUM($X39*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E26),\"\",'Détail des baux - réno'!E26)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J26*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K26=0,\"\",SUM('Détail des baux - réno'!K26*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B27","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C27),\"\",'Détail des baux - réno'!C27)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D27),\"\",'Détail des baux - réno'!D27)","v":""},null,{"$f":"IFERROR(IF($B40=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H27*12)*(1+F$23),MIN(SUM($W40*(1+F$23)),SUM($X40*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E27),\"\",'Détail des baux - réno'!E27)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J27*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K27=0,\"\",SUM('Détail des baux - réno'!K27*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B28","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C28),\"\",'Détail des baux - réno'!C28)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D28),\"\",'Détail des baux - réno'!D28)","v":""},null,{"$f":"IFERROR(IF($B41=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H28*12)*(1+F$23),MIN(SUM($W41*(1+F$23)),SUM($X41*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E28),\"\",'Détail des baux - réno'!E28)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J28*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K28=0,\"\",SUM('Détail des baux - réno'!K28*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B29","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C29),\"\",'Détail des baux - réno'!C29)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D29),\"\",'Détail des baux - réno'!D29)","v":""},null,{"$f":"IFERROR(IF($B42=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H29*12)*(1+F$23),MIN(SUM($W42*(1+F$23)),SUM($X42*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E29),\"\",'Détail des baux - réno'!E29)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J29*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K29=0,\"\",SUM('Détail des baux - réno'!K29*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B30","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C30),\"\",'Détail des baux - réno'!C30)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D30),\"\",'Détail des baux - réno'!D30)","v":""},null,{"$f":"IFERROR(IF($B43=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H30*12)*(1+F$23),MIN(SUM($W43*(1+F$23)),SUM($X43*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E30),\"\",'Détail des baux - réno'!E30)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J30*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K30=0,\"\",SUM('Détail des baux - réno'!K30*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B31","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C31),\"\",'Détail des baux - réno'!C31)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D31),\"\",'Détail des baux - réno'!D31)","v":""},null,{"$f":"IFERROR(IF($B44=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H31*12)*(1+F$23),MIN(SUM($W44*(1+F$23)),SUM($X44*(1+$D$18)))))),0)","v":""},"","","","","","","","","","",{"$f":"IFERROR(P44*(1+Q$23),\"\")","v":""},"","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E31),\"\",'Détail des baux - réno'!E31)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J31*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K31=0,\"\",SUM('Détail des baux - réno'!K31*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B32","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C32),\"\",'Détail des baux - réno'!C32)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D32),\"\",'Détail des baux - réno'!D32)","v":""},null,{"$f":"IFERROR(IF($B45=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H32*12)*(1+F$23),MIN(SUM($W45*(1+F$23)),SUM($X45*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E32),\"\",'Détail des baux - réno'!E32)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J32*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K32=0,\"\",SUM('Détail des baux - réno'!K32*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B33","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C33),\"\",'Détail des baux - réno'!C33)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D33),\"\",'Détail des baux - réno'!D33)","v":""},null,{"$f":"IFERROR(IF($B46=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H33*12)*(1+F$23),MIN(SUM($W46*(1+F$23)),SUM($X46*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E33),\"\",'Détail des baux - réno'!E33)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J33*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K33=0,\"\",SUM('Détail des baux - réno'!K33*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B34","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C34),\"\",'Détail des baux - réno'!C34)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D34),\"\",'Détail des baux - réno'!D34)","v":""},null,{"$f":"IFERROR(IF($B47=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H34*12)*(1+F$23),MIN(SUM($W47*(1+F$23)),SUM($X47*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E34),\"\",'Détail des baux - réno'!E34)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J34*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K34=0,\"\",SUM('Détail des baux - réno'!K34*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B35","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C35),\"\",'Détail des baux - réno'!C35)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D35),\"\",'Détail des baux - réno'!D35)","v":""},null,{"$f":"IFERROR(IF($B48=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H35*12)*(1+F$23),MIN(SUM($W48*(1+F$23)),SUM($X48*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E35),\"\",'Détail des baux - réno'!E35)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J35*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K35=0,\"\",SUM('Détail des baux - réno'!K35*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B36","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C36),\"\",'Détail des baux - réno'!C36)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D36),\"\",'Détail des baux - réno'!D36)","v":""},null,{"$f":"IFERROR(IF($B49=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H36*12)*(1+F$23),MIN(SUM($W49*(1+F$23)),SUM($X49*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E36),\"\",'Détail des baux - réno'!E36)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J36*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K36=0,\"\",SUM('Détail des baux - réno'!K36*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B37","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C37),\"\",'Détail des baux - réno'!C37)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D37),\"\",'Détail des baux - réno'!D37)","v":""},null,{"$f":"IFERROR(IF($B50=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H37*12)*(1+F$23),MIN(SUM($W50*(1+F$23)),SUM($X50*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E37),\"\",'Détail des baux - réno'!E37)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J37*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K37=0,\"\",SUM('Détail des baux - réno'!K37*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B38","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C38),\"\",'Détail des baux - réno'!C38)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D38),\"\",'Détail des baux - réno'!D38)","v":""},null,{"$f":"IFERROR(IF($B51=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H38*12)*(1+F$23),MIN(SUM($W51*(1+F$23)),SUM($X51*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E38),\"\",'Détail des baux - réno'!E38)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J38*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K38=0,\"\",SUM('Détail des baux - réno'!K38*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B39","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C39),\"\",'Détail des baux - réno'!C39)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D39),\"\",'Détail des baux - réno'!D39)","v":""},null,{"$f":"IFERROR(IF($B52=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H39*12)*(1+F$23),MIN(SUM($W52*(1+F$23)),SUM($X52*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E39),\"\",'Détail des baux - réno'!E39)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J39*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K39=0,\"\",SUM('Détail des baux - réno'!K39*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B40","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C40),\"\",'Détail des baux - réno'!C40)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D40),\"\",'Détail des baux - réno'!D40)","v":""},null,{"$f":"IFERROR(IF($B53=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H40*12)*(1+F$23),MIN(SUM($W53*(1+F$23)),SUM($X53*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E40),\"\",'Détail des baux - réno'!E40)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J40*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K40=0,\"\",SUM('Détail des baux - réno'!K40*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B41","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C41),\"\",'Détail des baux - réno'!C41)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D41),\"\",'Détail des baux - réno'!D41)","v":""},null,{"$f":"IFERROR(IF($B54=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H41*12)*(1+F$23),MIN(SUM($W54*(1+F$23)),SUM($X54*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E41),\"\",'Détail des baux - réno'!E41)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J41*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K41=0,\"\",SUM('Détail des baux - réno'!K41*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B42","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C42),\"\",'Détail des baux - réno'!C42)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D42),\"\",'Détail des baux - réno'!D42)","v":""},null,{"$f":"IFERROR(IF($B55=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H42*12)*(1+F$23),MIN(SUM($W55*(1+F$23)),SUM($X55*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E42),\"\",'Détail des baux - réno'!E42)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J42*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K42=0,\"\",SUM('Détail des baux - réno'!K42*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B43","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C43),\"\",'Détail des baux - réno'!C43)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D43),\"\",'Détail des baux - réno'!D43)","v":""},null,{"$f":"IFERROR(IF($B56=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H43*12)*(1+F$23),MIN(SUM($W56*(1+F$23)),SUM($X56*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E43),\"\",'Détail des baux - réno'!E43)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J43*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K43=0,\"\",SUM('Détail des baux - réno'!K43*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B44","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C44),\"\",'Détail des baux - réno'!C44)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D44),\"\",'Détail des baux - réno'!D44)","v":""},null,{"$f":"IFERROR(IF($B57=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H44*12)*(1+F$23),MIN(SUM($W57*(1+F$23)),SUM($X57*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E44),\"\",'Détail des baux - réno'!E44)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J44*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K44=0,\"\",SUM('Détail des baux - réno'!K44*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B45","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C45),\"\",'Détail des baux - réno'!C45)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D45),\"\",'Détail des baux - réno'!D45)","v":""},null,{"$f":"IFERROR(IF($B58=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H45*12)*(1+F$23),MIN(SUM($W58*(1+F$23)),SUM($X58*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E45),\"\",'Détail des baux - réno'!E45)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J45*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K45=0,\"\",SUM('Détail des baux - réno'!K45*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B46","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C46),\"\",'Détail des baux - réno'!C46)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D46),\"\",'Détail des baux - réno'!D46)","v":""},null,{"$f":"IFERROR(IF($B59=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H46*12)*(1+F$23),MIN(SUM($W59*(1+F$23)),SUM($X59*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E46),\"\",'Détail des baux - réno'!E46)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J46*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K46=0,\"\",SUM('Détail des baux - réno'!K46*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B47","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C47),\"\",'Détail des baux - réno'!C47)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D47),\"\",'Détail des baux - réno'!D47)","v":""},null,{"$f":"IFERROR(IF($B60=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H47*12)*(1+F$23),MIN(SUM($W60*(1+F$23)),SUM($X60*(1+$D$18)))))),0)","v":""},"",{"$f":"IFERROR(G60*(1+H$23),\"\")","v":""},"","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E47),\"\",'Détail des baux - réno'!E47)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J47*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K47=0,\"\",SUM('Détail des baux - réno'!K47*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B48","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C48),\"\",'Détail des baux - réno'!C48)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D48),\"\",'Détail des baux - réno'!D48)","v":""},null,{"$f":"IFERROR(IF($B61=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H48*12)*(1+F$23),MIN(SUM($W61*(1+F$23)),SUM($X61*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E48),\"\",'Détail des baux - réno'!E48)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J48*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K48=0,\"\",SUM('Détail des baux - réno'!K48*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B49","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C49),\"\",'Détail des baux - réno'!C49)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D49),\"\",'Détail des baux - réno'!D49)","v":""},null,{"$f":"IFERROR(IF($B62=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H49*12)*(1+F$23),MIN(SUM($W62*(1+F$23)),SUM($X62*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E49),\"\",'Détail des baux - réno'!E49)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J49*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K49=0,\"\",SUM('Détail des baux - réno'!K49*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B50","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C50),\"\",'Détail des baux - réno'!C50)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D50),\"\",'Détail des baux - réno'!D50)","v":""},null,{"$f":"IFERROR(IF($B63=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H50*12)*(1+F$23),MIN(SUM($W63*(1+F$23)),SUM($X63*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E50),\"\",'Détail des baux - réno'!E50)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J50*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K50=0,\"\",SUM('Détail des baux - réno'!K50*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B51","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C51),\"\",'Détail des baux - réno'!C51)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D51),\"\",'Détail des baux - réno'!D51)","v":""},null,{"$f":"IFERROR(IF($B64=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H51*12)*(1+F$23),MIN(SUM($W64*(1+F$23)),SUM($X64*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E51),\"\",'Détail des baux - réno'!E51)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J51*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K51=0,\"\",SUM('Détail des baux - réno'!K51*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B52","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C52),\"\",'Détail des baux - réno'!C52)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D52),\"\",'Détail des baux - réno'!D52)","v":""},null,{"$f":"IFERROR(IF($B65=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H52*12)*(1+F$23),MIN(SUM($W65*(1+F$23)),SUM($X65*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E52),\"\",'Détail des baux - réno'!E52)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J52*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K52=0,\"\",SUM('Détail des baux - réno'!K52*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B53","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C53),\"\",'Détail des baux - réno'!C53)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D53),\"\",'Détail des baux - réno'!D53)","v":""},null,{"$f":"IFERROR(IF($B66=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H53*12)*(1+F$23),MIN(SUM($W66*(1+F$23)),SUM($X66*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E53),\"\",'Détail des baux - réno'!E53)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J53*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K53=0,\"\",SUM('Détail des baux - réno'!K53*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B54","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C54),\"\",'Détail des baux - réno'!C54)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D54),\"\",'Détail des baux - réno'!D54)","v":""},null,{"$f":"IFERROR(IF($B67=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H54*12)*(1+F$23),MIN(SUM($W67*(1+F$23)),SUM($X67*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E54),\"\",'Détail des baux - réno'!E54)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J54*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K54=0,\"\",SUM('Détail des baux - réno'!K54*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B55","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C55),\"\",'Détail des baux - réno'!C55)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D55),\"\",'Détail des baux - réno'!D55)","v":""},null,{"$f":"IFERROR(IF($B68=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H55*12)*(1+F$23),MIN(SUM($W68*(1+F$23)),SUM($X68*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E55),\"\",'Détail des baux - réno'!E55)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J55*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K55=0,\"\",SUM('Détail des baux - réno'!K55*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B56","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C56),\"\",'Détail des baux - réno'!C56)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D56),\"\",'Détail des baux - réno'!D56)","v":""},null,{"$f":"IFERROR(IF($B69=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H56*12)*(1+F$23),MIN(SUM($W69*(1+F$23)),SUM($X69*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E56),\"\",'Détail des baux - réno'!E56)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J56*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K56=0,\"\",SUM('Détail des baux - réno'!K56*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B57","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C57),\"\",'Détail des baux - réno'!C57)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D57),\"\",'Détail des baux - réno'!D57)","v":""},null,{"$f":"IFERROR(IF($B70=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H57*12)*(1+F$23),MIN(SUM($W70*(1+F$23)),SUM($X70*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E57),\"\",'Détail des baux - réno'!E57)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J57*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K57=0,\"\",SUM('Détail des baux - réno'!K57*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B58","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C58),\"\",'Détail des baux - réno'!C58)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D58),\"\",'Détail des baux - réno'!D58)","v":""},null,{"$f":"IFERROR(IF($B71=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H58*12)*(1+F$23),MIN(SUM($W71*(1+F$23)),SUM($X71*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E58),\"\",'Détail des baux - réno'!E58)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J58*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K58=0,\"\",SUM('Détail des baux - réno'!K58*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B59","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C59),\"\",'Détail des baux - réno'!C59)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D59),\"\",'Détail des baux - réno'!D59)","v":""},null,{"$f":"IFERROR(IF($B72=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H59*12)*(1+F$23),MIN(SUM($W72*(1+F$23)),SUM($X72*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E59),\"\",'Détail des baux - réno'!E59)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J59*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K59=0,\"\",SUM('Détail des baux - réno'!K59*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B60","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C60),\"\",'Détail des baux - réno'!C60)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D60),\"\",'Détail des baux - réno'!D60)","v":""},null,{"$f":"IFERROR(IF($B73=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H60*12)*(1+F$23),MIN(SUM($W73*(1+F$23)),SUM($X73*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E60),\"\",'Détail des baux - réno'!E60)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J60*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K60=0,\"\",SUM('Détail des baux - réno'!K60*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B61","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C61),\"\",'Détail des baux - réno'!C61)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D61),\"\",'Détail des baux - réno'!D61)","v":""},null,{"$f":"IFERROR(IF($B74=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H61*12)*(1+F$23),MIN(SUM($W74*(1+F$23)),SUM($X74*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E61),\"\",'Détail des baux - réno'!E61)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J61*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K61=0,\"\",SUM('Détail des baux - réno'!K61*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B62","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C62),\"\",'Détail des baux - réno'!C62)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D62),\"\",'Détail des baux - réno'!D62)","v":""},null,{"$f":"IFERROR(IF($B75=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H62*12)*(1+F$23),MIN(SUM($W75*(1+F$23)),SUM($X75*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E62),\"\",'Détail des baux - réno'!E62)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J62*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K62=0,\"\",SUM('Détail des baux - réno'!K62*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B63","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C63),\"\",'Détail des baux - réno'!C63)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D63),\"\",'Détail des baux - réno'!D63)","v":""},null,{"$f":"IFERROR(IF($B76=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H63*12)*(1+F$23),MIN(SUM($W76*(1+F$23)),SUM($X76*(1+$D$18)))))),0)","v":""},"",{"$f":"IFERROR(G76*(1+H$23),\"\")","v":""},"","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E63),\"\",'Détail des baux - réno'!E63)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J63*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K63=0,\"\",SUM('Détail des baux - réno'!K63*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B64","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C64),\"\",'Détail des baux - réno'!C64)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D64),\"\",'Détail des baux - réno'!D64)","v":""},null,{"$f":"IFERROR(IF($B77=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H64*12)*(1+F$23),MIN(SUM($W77*(1+F$23)),SUM($X77*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E64),\"\",'Détail des baux - réno'!E64)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J64*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K64=0,\"\",SUM('Détail des baux - réno'!K64*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B65","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C65),\"\",'Détail des baux - réno'!C65)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D65),\"\",'Détail des baux - réno'!D65)","v":""},null,{"$f":"IFERROR(IF($B78=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H65*12)*(1+F$23),MIN(SUM($W78*(1+F$23)),SUM($X78*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E65),\"\",'Détail des baux - réno'!E65)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J65*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K65=0,\"\",SUM('Détail des baux - réno'!K65*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B66","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C66),\"\",'Détail des baux - réno'!C66)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D66),\"\",'Détail des baux - réno'!D66)","v":""},null,{"$f":"IFERROR(IF($B79=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H66*12)*(1+F$23),MIN(SUM($W79*(1+F$23)),SUM($X79*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E66),\"\",'Détail des baux - réno'!E66)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J66*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K66=0,\"\",SUM('Détail des baux - réno'!K66*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B67","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C67),\"\",'Détail des baux - réno'!C67)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D67),\"\",'Détail des baux - réno'!D67)","v":""},null,{"$f":"IFERROR(IF($B80=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H67*12)*(1+F$23),MIN(SUM($W80*(1+F$23)),SUM($X80*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E67),\"\",'Détail des baux - réno'!E67)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J67*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K67=0,\"\",SUM('Détail des baux - réno'!K67*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B68","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C68),\"\",'Détail des baux - réno'!C68)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D68),\"\",'Détail des baux - réno'!D68)","v":""},null,{"$f":"IFERROR(IF($B81=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H68*12)*(1+F$23),MIN(SUM($W81*(1+F$23)),SUM($X81*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E68),\"\",'Détail des baux - réno'!E68)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J68*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K68=0,\"\",SUM('Détail des baux - réno'!K68*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B69","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C69),\"\",'Détail des baux - réno'!C69)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D69),\"\",'Détail des baux - réno'!D69)","v":""},null,{"$f":"IFERROR(IF($B82=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H69*12)*(1+F$23),MIN(SUM($W82*(1+F$23)),SUM($X82*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E69),\"\",'Détail des baux - réno'!E69)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J69*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K69=0,\"\",SUM('Détail des baux - réno'!K69*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B70","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C70),\"\",'Détail des baux - réno'!C70)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D70),\"\",'Détail des baux - réno'!D70)","v":""},null,{"$f":"IFERROR(IF($B83=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H70*12)*(1+F$23),MIN(SUM($W83*(1+F$23)),SUM($X83*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E70),\"\",'Détail des baux - réno'!E70)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J70*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K70=0,\"\",SUM('Détail des baux - réno'!K70*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B71","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C71),\"\",'Détail des baux - réno'!C71)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D71),\"\",'Détail des baux - réno'!D71)","v":""},null,{"$f":"IFERROR(IF($B84=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H71*12)*(1+F$23),MIN(SUM($W84*(1+F$23)),SUM($X84*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E71),\"\",'Détail des baux - réno'!E71)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J71*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K71=0,\"\",SUM('Détail des baux - réno'!K71*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B72","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C72),\"\",'Détail des baux - réno'!C72)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D72),\"\",'Détail des baux - réno'!D72)","v":""},null,{"$f":"IFERROR(IF($B85=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H72*12)*(1+F$23),MIN(SUM($W85*(1+F$23)),SUM($X85*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E72),\"\",'Détail des baux - réno'!E72)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J72*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K72=0,\"\",SUM('Détail des baux - réno'!K72*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B73","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C73),\"\",'Détail des baux - réno'!C73)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D73),\"\",'Détail des baux - réno'!D73)","v":""},null,{"$f":"IFERROR(IF($B86=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H73*12)*(1+F$23),MIN(SUM($W86*(1+F$23)),SUM($X86*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E73),\"\",'Détail des baux - réno'!E73)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J73*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K73=0,\"\",SUM('Détail des baux - réno'!K73*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B74","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C74),\"\",'Détail des baux - réno'!C74)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D74),\"\",'Détail des baux - réno'!D74)","v":""},null,{"$f":"IFERROR(IF($B87=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H74*12)*(1+F$23),MIN(SUM($W87*(1+F$23)),SUM($X87*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E74),\"\",'Détail des baux - réno'!E74)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J74*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K74=0,\"\",SUM('Détail des baux - réno'!K74*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B75","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C75),\"\",'Détail des baux - réno'!C75)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D75),\"\",'Détail des baux - réno'!D75)","v":""},null,{"$f":"IFERROR(IF($B88=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H75*12)*(1+F$23),MIN(SUM($W88*(1+F$23)),SUM($X88*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E75),\"\",'Détail des baux - réno'!E75)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J75*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K75=0,\"\",SUM('Détail des baux - réno'!K75*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B76","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C76),\"\",'Détail des baux - réno'!C76)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D76),\"\",'Détail des baux - réno'!D76)","v":""},null,{"$f":"IFERROR(IF($B89=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H76*12)*(1+F$23),MIN(SUM($W89*(1+F$23)),SUM($X89*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E76),\"\",'Détail des baux - réno'!E76)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J76*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K76=0,\"\",SUM('Détail des baux - réno'!K76*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B77","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C77),\"\",'Détail des baux - réno'!C77)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D77),\"\",'Détail des baux - réno'!D77)","v":""},null,{"$f":"IFERROR(IF($B90=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H77*12)*(1+F$23),MIN(SUM($W90*(1+F$23)),SUM($X90*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E77),\"\",'Détail des baux - réno'!E77)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J77*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K77=0,\"\",SUM('Détail des baux - réno'!K77*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B78","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C78),\"\",'Détail des baux - réno'!C78)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D78),\"\",'Détail des baux - réno'!D78)","v":""},null,{"$f":"IFERROR(IF($B91=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H78*12)*(1+F$23),MIN(SUM($W91*(1+F$23)),SUM($X91*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E78),\"\",'Détail des baux - réno'!E78)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J78*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K78=0,\"\",SUM('Détail des baux - réno'!K78*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B79","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C79),\"\",'Détail des baux - réno'!C79)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D79),\"\",'Détail des baux - réno'!D79)","v":""},null,{"$f":"IFERROR(IF($B92=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H79*12)*(1+F$23),MIN(SUM($W92*(1+F$23)),SUM($X92*(1+$D$18)))))),0)","v":""},"",{"$f":"IFERROR(G92*(1+H$23),\"\")","v":""},"","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E79),\"\",'Détail des baux - réno'!E79)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J79*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K79=0,\"\",SUM('Détail des baux - réno'!K79*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B80","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C80),\"\",'Détail des baux - réno'!C80)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D80),\"\",'Détail des baux - réno'!D80)","v":""},null,{"$f":"IFERROR(IF($B93=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H80*12)*(1+F$23),MIN(SUM($W93*(1+F$23)),SUM($X93*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E80),\"\",'Détail des baux - réno'!E80)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J80*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K80=0,\"\",SUM('Détail des baux - réno'!K80*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B81","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C81),\"\",'Détail des baux - réno'!C81)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D81),\"\",'Détail des baux - réno'!D81)","v":""},null,{"$f":"IFERROR(IF($B94=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H81*12)*(1+F$23),MIN(SUM($W94*(1+F$23)),SUM($X94*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E81),\"\",'Détail des baux - réno'!E81)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J81*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K81=0,\"\",SUM('Détail des baux - réno'!K81*12)),\"\")","v":""}]
[{"$f":"IF(V95=\"\",\"\",IF(V95=\"Espace commercial\",\"C\",\"R\"))","v":""},{"$f":"'Détail des baux - réno'!B82","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C82),\"\",'Détail des baux - réno'!C82)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D82),\"\",'Détail des baux - réno'!D82)","v":""},null,{"$f":"IFERROR(IF($B95=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H82*12)*(1+F$23),MIN(SUM($W95*(1+F$23)),SUM($X95*(1+$D$18)))))),0)","v":""},{"$f":"IFERROR(F95*(1+G$23),\"\")","v":""},"","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E82),\"\",'Détail des baux - réno'!E82)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J82*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K82=0,\"\",SUM('Détail des baux - réno'!K82*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B83","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C83),\"\",'Détail des baux - réno'!C83)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D83),\"\",'Détail des baux - réno'!D83)","v":""},null,{"$f":"IFERROR(IF($B96=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H83*12)*(1+F$23),MIN(SUM($W96*(1+F$23)),SUM($X96*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E83),\"\",'Détail des baux - réno'!E83)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J83*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K83=0,\"\",SUM('Détail des baux - réno'!K83*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B84","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C84),\"\",'Détail des baux - réno'!C84)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D84),\"\",'Détail des baux - réno'!D84)","v":""},null,{"$f":"IFERROR(IF($B97=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H84*12)*(1+F$23),MIN(SUM($W97*(1+F$23)),SUM($X97*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E84),\"\",'Détail des baux - réno'!E84)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J84*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K84=0,\"\",SUM('Détail des baux - réno'!K84*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B85","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C85),\"\",'Détail des baux - réno'!C85)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D85),\"\",'Détail des baux - réno'!D85)","v":""},null,{"$f":"IFERROR(IF($B98=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H85*12)*(1+F$23),MIN(SUM($W98*(1+F$23)),SUM($X98*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E85),\"\",'Détail des baux - réno'!E85)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J85*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K85=0,\"\",SUM('Détail des baux - réno'!K85*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B86","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C86),\"\",'Détail des baux - réno'!C86)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D86),\"\",'Détail des baux - réno'!D86)","v":""},null,{"$f":"IFERROR(IF($B99=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H86*12)*(1+F$23),MIN(SUM($W99*(1+F$23)),SUM($X99*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E86),\"\",'Détail des baux - réno'!E86)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J86*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K86=0,\"\",SUM('Détail des baux - réno'!K86*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B87","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C87),\"\",'Détail des baux - réno'!C87)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D87),\"\",'Détail des baux - réno'!D87)","v":""},null,{"$f":"IFERROR(IF($B100=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H87*12)*(1+F$23),MIN(SUM($W100*(1+F$23)),SUM($X100*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E87),\"\",'Détail des baux - réno'!E87)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J87*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K87=0,\"\",SUM('Détail des baux - réno'!K87*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B88","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C88),\"\",'Détail des baux - réno'!C88)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D88),\"\",'Détail des baux - réno'!D88)","v":""},null,{"$f":"IFERROR(IF($B101=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H88*12)*(1+F$23),MIN(SUM($W101*(1+F$23)),SUM($X101*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E88),\"\",'Détail des baux - réno'!E88)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J88*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K88=0,\"\",SUM('Détail des baux - réno'!K88*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B89","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C89),\"\",'Détail des baux - réno'!C89)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D89),\"\",'Détail des baux - réno'!D89)","v":""},null,{"$f":"IFERROR(IF($B102=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H89*12)*(1+F$23),MIN(SUM($W102*(1+F$23)),SUM($X102*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E89),\"\",'Détail des baux - réno'!E89)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J89*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K89=0,\"\",SUM('Détail des baux - réno'!K89*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B90","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C90),\"\",'Détail des baux - réno'!C90)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D90),\"\",'Détail des baux - réno'!D90)","v":""},null,{"$f":"IFERROR(IF($B103=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H90*12)*(1+F$23),MIN(SUM($W103*(1+F$23)),SUM($X103*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E90),\"\",'Détail des baux - réno'!E90)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J90*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K90=0,\"\",SUM('Détail des baux - réno'!K90*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B91","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C91),\"\",'Détail des baux - réno'!C91)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D91),\"\",'Détail des baux - réno'!D91)","v":""},null,{"$f":"IFERROR(IF($B104=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H91*12)*(1+F$23),MIN(SUM($W104*(1+F$23)),SUM($X104*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E91),\"\",'Détail des baux - réno'!E91)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J91*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K91=0,\"\",SUM('Détail des baux - réno'!K91*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B92","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C92),\"\",'Détail des baux - réno'!C92)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D92),\"\",'Détail des baux - réno'!D92)","v":""},null,{"$f":"IFERROR(IF($B105=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H92*12)*(1+F$23),MIN(SUM($W105*(1+F$23)),SUM($X105*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E92),\"\",'Détail des baux - réno'!E92)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J92*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K92=0,\"\",SUM('Détail des baux - réno'!K92*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B93","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C93),\"\",'Détail des baux - réno'!C93)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D93),\"\",'Détail des baux - réno'!D93)","v":""},null,{"$f":"IFERROR(IF($B106=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H93*12)*(1+F$23),MIN(SUM($W106*(1+F$23)),SUM($X106*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E93),\"\",'Détail des baux - réno'!E93)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J93*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K93=0,\"\",SUM('Détail des baux - réno'!K93*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B94","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C94),\"\",'Détail des baux - réno'!C94)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D94),\"\",'Détail des baux - réno'!D94)","v":""},null,{"$f":"IFERROR(IF($B107=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H94*12)*(1+F$23),MIN(SUM($W107*(1+F$23)),SUM($X107*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E94),\"\",'Détail des baux - réno'!E94)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J94*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K94=0,\"\",SUM('Détail des baux - réno'!K94*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B95","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C95),\"\",'Détail des baux - réno'!C95)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D95),\"\",'Détail des baux - réno'!D95)","v":""},null,{"$f":"IFERROR(IF($B108=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H95*12)*(1+F$23),MIN(SUM($W108*(1+F$23)),SUM($X108*(1+$D$18)))))),0)","v":""},"","","","","","","","","","",{"$f":"IFERROR(P108*(1+Q$23),\"\")","v":""},"","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E95),\"\",'Détail des baux - réno'!E95)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J95*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K95=0,\"\",SUM('Détail des baux - réno'!K95*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B96","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C96),\"\",'Détail des baux - réno'!C96)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D96),\"\",'Détail des baux - réno'!D96)","v":""},null,{"$f":"IFERROR(IF($B109=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H96*12)*(1+F$23),MIN(SUM($W109*(1+F$23)),SUM($X109*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E96),\"\",'Détail des baux - réno'!E96)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J96*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K96=0,\"\",SUM('Détail des baux - réno'!K96*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B97","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C97),\"\",'Détail des baux - réno'!C97)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D97),\"\",'Détail des baux - réno'!D97)","v":""},null,{"$f":"IFERROR(IF($B110=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H97*12)*(1+F$23),MIN(SUM($W110*(1+F$23)),SUM($X110*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E97),\"\",'Détail des baux - réno'!E97)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J97*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K97=0,\"\",SUM('Détail des baux - réno'!K97*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B98","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C98),\"\",'Détail des baux - réno'!C98)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D98),\"\",'Détail des baux - réno'!D98)","v":""},null,{"$f":"IFERROR(IF($B111=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H98*12)*(1+F$23),MIN(SUM($W111*(1+F$23)),SUM($X111*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E98),\"\",'Détail des baux - réno'!E98)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J98*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K98=0,\"\",SUM('Détail des baux - réno'!K98*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B99","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C99),\"\",'Détail des baux - réno'!C99)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D99),\"\",'Détail des baux - réno'!D99)","v":""},null,{"$f":"IFERROR(IF($B112=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H99*12)*(1+F$23),MIN(SUM($W112*(1+F$23)),SUM($X112*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E99),\"\",'Détail des baux - réno'!E99)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J99*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K99=0,\"\",SUM('Détail des baux - réno'!K99*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B100","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C100),\"\",'Détail des baux - réno'!C100)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D100),\"\",'Détail des baux - réno'!D100)","v":""},null,{"$f":"IFERROR(IF($B113=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H100*12)*(1+F$23),MIN(SUM($W113*(1+F$23)),SUM($X113*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E100),\"\",'Détail des baux - réno'!E100)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J100*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K100=0,\"\",SUM('Détail des baux - réno'!K100*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B101","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C101),\"\",'Détail des baux - réno'!C101)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D101),\"\",'Détail des baux - réno'!D101)","v":""},null,{"$f":"IFERROR(IF($B114=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H101*12)*(1+F$23),MIN(SUM($W114*(1+F$23)),SUM($X114*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E101),\"\",'Détail des baux - réno'!E101)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J101*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K101=0,\"\",SUM('Détail des baux - réno'!K101*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B102","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C102),\"\",'Détail des baux - réno'!C102)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D102),\"\",'Détail des baux - réno'!D102)","v":""},null,{"$f":"IFERROR(IF($B115=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H102*12)*(1+F$23),MIN(SUM($W115*(1+F$23)),SUM($X115*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E102),\"\",'Détail des baux - réno'!E102)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J102*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K102=0,\"\",SUM('Détail des baux - réno'!K102*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B103","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C103),\"\",'Détail des baux - réno'!C103)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D103),\"\",'Détail des baux - réno'!D103)","v":""},null,{"$f":"IFERROR(IF($B116=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H103*12)*(1+F$23),MIN(SUM($W116*(1+F$23)),SUM($X116*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E103),\"\",'Détail des baux - réno'!E103)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J103*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K103=0,\"\",SUM('Détail des baux - réno'!K103*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B104","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C104),\"\",'Détail des baux - réno'!C104)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D104),\"\",'Détail des baux - réno'!D104)","v":""},null,{"$f":"IFERROR(IF($B117=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H104*12)*(1+F$23),MIN(SUM($W117*(1+F$23)),SUM($X117*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E104),\"\",'Détail des baux - réno'!E104)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J104*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K104=0,\"\",SUM('Détail des baux - réno'!K104*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B105","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C105),\"\",'Détail des baux - réno'!C105)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D105),\"\",'Détail des baux - réno'!D105)","v":""},null,{"$f":"IFERROR(IF($B118=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H105*12)*(1+F$23),MIN(SUM($W118*(1+F$23)),SUM($X118*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E105),\"\",'Détail des baux - réno'!E105)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J105*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K105=0,\"\",SUM('Détail des baux - réno'!K105*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B106","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C106),\"\",'Détail des baux - réno'!C106)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D106),\"\",'Détail des baux - réno'!D106)","v":""},null,{"$f":"IFERROR(IF($B119=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H106*12)*(1+F$23),MIN(SUM($W119*(1+F$23)),SUM($X119*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E106),\"\",'Détail des baux - réno'!E106)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J106*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K106=0,\"\",SUM('Détail des baux - réno'!K106*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B107","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C107),\"\",'Détail des baux - réno'!C107)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D107),\"\",'Détail des baux - réno'!D107)","v":""},null,{"$f":"IFERROR(IF($B120=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H107*12)*(1+F$23),MIN(SUM($W120*(1+F$23)),SUM($X120*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E107),\"\",'Détail des baux - réno'!E107)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J107*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K107=0,\"\",SUM('Détail des baux - réno'!K107*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B108","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C108),\"\",'Détail des baux - réno'!C108)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D108),\"\",'Détail des baux - réno'!D108)","v":""},null,{"$f":"IFERROR(IF($B121=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H108*12)*(1+F$23),MIN(SUM($W121*(1+F$23)),SUM($X121*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E108),\"\",'Détail des baux - réno'!E108)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J108*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K108=0,\"\",SUM('Détail des baux - réno'!K108*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B109","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C109),\"\",'Détail des baux - réno'!C109)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D109),\"\",'Détail des baux - réno'!D109)","v":""},null,{"$f":"IFERROR(IF($B122=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H109*12)*(1+F$23),MIN(SUM($W122*(1+F$23)),SUM($X122*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E109),\"\",'Détail des baux - réno'!E109)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J109*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K109=0,\"\",SUM('Détail des baux - réno'!K109*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B110","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C110),\"\",'Détail des baux - réno'!C110)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D110),\"\",'Détail des baux - réno'!D110)","v":""},null,{"$f":"IFERROR(IF($B123=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H110*12)*(1+F$23),MIN(SUM($W123*(1+F$23)),SUM($X123*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E110),\"\",'Détail des baux - réno'!E110)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J110*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K110=0,\"\",SUM('Détail des baux - réno'!K110*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B111","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C111),\"\",'Détail des baux - réno'!C111)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D111),\"\",'Détail des baux - réno'!D111)","v":""},null,{"$f":"IFERROR(IF($B124=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H111*12)*(1+F$23),MIN(SUM($W124*(1+F$23)),SUM($X124*(1+$D$18)))))),0)","v":""},"",{"$f":"IFERROR(G124*(1+H$23),\"\")","v":""},"","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E111),\"\",'Détail des baux - réno'!E111)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J111*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K111=0,\"\",SUM('Détail des baux - réno'!K111*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B112","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C112),\"\",'Détail des baux - réno'!C112)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D112),\"\",'Détail des baux - réno'!D112)","v":""},null,{"$f":"IFERROR(IF($B125=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H112*12)*(1+F$23),MIN(SUM($W125*(1+F$23)),SUM($X125*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E112),\"\",'Détail des baux - réno'!E112)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J112*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K112=0,\"\",SUM('Détail des baux - réno'!K112*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B113","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C113),\"\",'Détail des baux - réno'!C113)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D113),\"\",'Détail des baux - réno'!D113)","v":""},null,{"$f":"IFERROR(IF($B126=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H113*12)*(1+F$23),MIN(SUM($W126*(1+F$23)),SUM($X126*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E113),\"\",'Détail des baux - réno'!E113)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J113*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K113=0,\"\",SUM('Détail des baux - réno'!K113*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B114","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C114),\"\",'Détail des baux - réno'!C114)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D114),\"\",'Détail des baux - réno'!D114)","v":""},null,{"$f":"IFERROR(IF($B127=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H114*12)*(1+F$23),MIN(SUM($W127*(1+F$23)),SUM($X127*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E114),\"\",'Détail des baux - réno'!E114)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J114*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K114=0,\"\",SUM('Détail des baux - réno'!K114*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B115","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C115),\"\",'Détail des baux - réno'!C115)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D115),\"\",'Détail des baux - réno'!D115)","v":""},null,{"$f":"IFERROR(IF($B128=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H115*12)*(1+F$23),MIN(SUM($W128*(1+F$23)),SUM($X128*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E115),\"\",'Détail des baux - réno'!E115)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J115*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K115=0,\"\",SUM('Détail des baux - réno'!K115*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B116","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C116),\"\",'Détail des baux - réno'!C116)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D116),\"\",'Détail des baux - réno'!D116)","v":""},null,{"$f":"IFERROR(IF($B129=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H116*12)*(1+F$23),MIN(SUM($W129*(1+F$23)),SUM($X129*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E116),\"\",'Détail des baux - réno'!E116)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J116*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K116=0,\"\",SUM('Détail des baux - réno'!K116*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B117","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C117),\"\",'Détail des baux - réno'!C117)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D117),\"\",'Détail des baux - réno'!D117)","v":""},null,{"$f":"IFERROR(IF($B130=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H117*12)*(1+F$23),MIN(SUM($W130*(1+F$23)),SUM($X130*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E117),\"\",'Détail des baux - réno'!E117)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J117*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K117=0,\"\",SUM('Détail des baux - réno'!K117*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B118","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C118),\"\",'Détail des baux - réno'!C118)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D118),\"\",'Détail des baux - réno'!D118)","v":""},null,{"$f":"IFERROR(IF($B131=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H118*12)*(1+F$23),MIN(SUM($W131*(1+F$23)),SUM($X131*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E118),\"\",'Détail des baux - réno'!E118)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J118*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K118=0,\"\",SUM('Détail des baux - réno'!K118*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B119","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C119),\"\",'Détail des baux - réno'!C119)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D119),\"\",'Détail des baux - réno'!D119)","v":""},null,{"$f":"IFERROR(IF($B132=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H119*12)*(1+F$23),MIN(SUM($W132*(1+F$23)),SUM($X132*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E119),\"\",'Détail des baux - réno'!E119)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J119*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K119=0,\"\",SUM('Détail des baux - réno'!K119*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B120","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C120),\"\",'Détail des baux - réno'!C120)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D120),\"\",'Détail des baux - réno'!D120)","v":""},null,{"$f":"IFERROR(IF($B133=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H120*12)*(1+F$23),MIN(SUM($W133*(1+F$23)),SUM($X133*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E120),\"\",'Détail des baux - réno'!E120)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J120*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K120=0,\"\",SUM('Détail des baux - réno'!K120*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B121","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C121),\"\",'Détail des baux - réno'!C121)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D121),\"\",'Détail des baux - réno'!D121)","v":""},null,{"$f":"IFERROR(IF($B134=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H121*12)*(1+F$23),MIN(SUM($W134*(1+F$23)),SUM($X134*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E121),\"\",'Détail des baux - réno'!E121)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J121*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K121=0,\"\",SUM('Détail des baux - réno'!K121*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B122","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C122),\"\",'Détail des baux - réno'!C122)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D122),\"\",'Détail des baux - réno'!D122)","v":""},null,{"$f":"IFERROR(IF($B135=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H122*12)*(1+F$23),MIN(SUM($W135*(1+F$23)),SUM($X135*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E122),\"\",'Détail des baux - réno'!E122)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J122*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K122=0,\"\",SUM('Détail des baux - réno'!K122*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B123","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C123),\"\",'Détail des baux - réno'!C123)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D123),\"\",'Détail des baux - réno'!D123)","v":""},null,{"$f":"IFERROR(IF($B136=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H123*12)*(1+F$23),MIN(SUM($W136*(1+F$23)),SUM($X136*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E123),\"\",'Détail des baux - réno'!E123)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J123*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K123=0,\"\",SUM('Détail des baux - réno'!K123*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B124","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C124),\"\",'Détail des baux - réno'!C124)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D124),\"\",'Détail des baux - réno'!D124)","v":""},null,{"$f":"IFERROR(IF($B137=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H124*12)*(1+F$23),MIN(SUM($W137*(1+F$23)),SUM($X137*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E124),\"\",'Détail des baux - réno'!E124)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J124*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K124=0,\"\",SUM('Détail des baux - réno'!K124*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B125","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C125),\"\",'Détail des baux - réno'!C125)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D125),\"\",'Détail des baux - réno'!D125)","v":""},null,{"$f":"IFERROR(IF($B138=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H125*12)*(1+F$23),MIN(SUM($W138*(1+F$23)),SUM($X138*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E125),\"\",'Détail des baux - réno'!E125)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J125*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K125=0,\"\",SUM('Détail des baux - réno'!K125*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B126","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C126),\"\",'Détail des baux - réno'!C126)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D126),\"\",'Détail des baux - réno'!D126)","v":""},null,{"$f":"IFERROR(IF($B139=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H126*12)*(1+F$23),MIN(SUM($W139*(1+F$23)),SUM($X139*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E126),\"\",'Détail des baux - réno'!E126)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J126*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K126=0,\"\",SUM('Détail des baux - réno'!K126*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B127","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C127),\"\",'Détail des baux - réno'!C127)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D127),\"\",'Détail des baux - réno'!D127)","v":""},null,{"$f":"IFERROR(IF($B140=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H127*12)*(1+F$23),MIN(SUM($W140*(1+F$23)),SUM($X140*(1+$D$18)))))),0)","v":""},"",{"$f":"IFERROR(G140*(1+H$23),\"\")","v":""},"","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E127),\"\",'Détail des baux - réno'!E127)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J127*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K127=0,\"\",SUM('Détail des baux - réno'!K127*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B128","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C128),\"\",'Détail des baux - réno'!C128)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D128),\"\",'Détail des baux - réno'!D128)","v":""},null,{"$f":"IFERROR(IF($B141=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H128*12)*(1+F$23),MIN(SUM($W141*(1+F$23)),SUM($X141*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E128),\"\",'Détail des baux - réno'!E128)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J128*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K128=0,\"\",SUM('Détail des baux - réno'!K128*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B129","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C129),\"\",'Détail des baux - réno'!C129)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D129),\"\",'Détail des baux - réno'!D129)","v":""},null,{"$f":"IFERROR(IF($B142=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H129*12)*(1+F$23),MIN(SUM($W142*(1+F$23)),SUM($X142*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E129),\"\",'Détail des baux - réno'!E129)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J129*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K129=0,\"\",SUM('Détail des baux - réno'!K129*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B130","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C130),\"\",'Détail des baux - réno'!C130)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D130),\"\",'Détail des baux - réno'!D130)","v":""},null,{"$f":"IFERROR(IF($B143=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H130*12)*(1+F$23),MIN(SUM($W143*(1+F$23)),SUM($X143*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E130),\"\",'Détail des baux - réno'!E130)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J130*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K130=0,\"\",SUM('Détail des baux - réno'!K130*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B131","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C131),\"\",'Détail des baux - réno'!C131)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D131),\"\",'Détail des baux - réno'!D131)","v":""},null,{"$f":"IFERROR(IF($B144=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H131*12)*(1+F$23),MIN(SUM($W144*(1+F$23)),SUM($X144*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E131),\"\",'Détail des baux - réno'!E131)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J131*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K131=0,\"\",SUM('Détail des baux - réno'!K131*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B132","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C132),\"\",'Détail des baux - réno'!C132)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D132),\"\",'Détail des baux - réno'!D132)","v":""},null,{"$f":"IFERROR(IF($B145=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H132*12)*(1+F$23),MIN(SUM($W145*(1+F$23)),SUM($X145*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E132),\"\",'Détail des baux - réno'!E132)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J132*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K132=0,\"\",SUM('Détail des baux - réno'!K132*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B133","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C133),\"\",'Détail des baux - réno'!C133)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D133),\"\",'Détail des baux - réno'!D133)","v":""},null,{"$f":"IFERROR(IF($B146=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H133*12)*(1+F$23),MIN(SUM($W146*(1+F$23)),SUM($X146*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E133),\"\",'Détail des baux - réno'!E133)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J133*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K133=0,\"\",SUM('Détail des baux - réno'!K133*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B134","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C134),\"\",'Détail des baux - réno'!C134)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D134),\"\",'Détail des baux - réno'!D134)","v":""},null,{"$f":"IFERROR(IF($B147=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H134*12)*(1+F$23),MIN(SUM($W147*(1+F$23)),SUM($X147*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E134),\"\",'Détail des baux - réno'!E134)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J134*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K134=0,\"\",SUM('Détail des baux - réno'!K134*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B135","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C135),\"\",'Détail des baux - réno'!C135)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D135),\"\",'Détail des baux - réno'!D135)","v":""},null,{"$f":"IFERROR(IF($B148=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H135*12)*(1+F$23),MIN(SUM($W148*(1+F$23)),SUM($X148*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E135),\"\",'Détail des baux - réno'!E135)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J135*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K135=0,\"\",SUM('Détail des baux - réno'!K135*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B136","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C136),\"\",'Détail des baux - réno'!C136)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D136),\"\",'Détail des baux - réno'!D136)","v":""},null,{"$f":"IFERROR(IF($B149=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H136*12)*(1+F$23),MIN(SUM($W149*(1+F$23)),SUM($X149*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E136),\"\",'Détail des baux - réno'!E136)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J136*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K136=0,\"\",SUM('Détail des baux - réno'!K136*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B137","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C137),\"\",'Détail des baux - réno'!C137)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D137),\"\",'Détail des baux - réno'!D137)","v":""},null,{"$f":"IFERROR(IF($B150=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H137*12)*(1+F$23),MIN(SUM($W150*(1+F$23)),SUM($X150*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E137),\"\",'Détail des baux - réno'!E137)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J137*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K137=0,\"\",SUM('Détail des baux - réno'!K137*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B138","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C138),\"\",'Détail des baux - réno'!C138)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D138),\"\",'Détail des baux - réno'!D138)","v":""},null,{"$f":"IFERROR(IF($B151=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H138*12)*(1+F$23),MIN(SUM($W151*(1+F$23)),SUM($X151*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E138),\"\",'Détail des baux - réno'!E138)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J138*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K138=0,\"\",SUM('Détail des baux - réno'!K138*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B139","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C139),\"\",'Détail des baux - réno'!C139)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D139),\"\",'Détail des baux - réno'!D139)","v":""},null,{"$f":"IFERROR(IF($B152=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H139*12)*(1+F$23),MIN(SUM($W152*(1+F$23)),SUM($X152*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E139),\"\",'Détail des baux - réno'!E139)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J139*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K139=0,\"\",SUM('Détail des baux - réno'!K139*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B140","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C140),\"\",'Détail des baux - réno'!C140)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D140),\"\",'Détail des baux - réno'!D140)","v":""},null,{"$f":"IFERROR(IF($B153=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H140*12)*(1+F$23),MIN(SUM($W153*(1+F$23)),SUM($X153*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E140),\"\",'Détail des baux - réno'!E140)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J140*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K140=0,\"\",SUM('Détail des baux - réno'!K140*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B141","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C141),\"\",'Détail des baux - réno'!C141)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D141),\"\",'Détail des baux - réno'!D141)","v":""},null,{"$f":"IFERROR(IF($B154=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H141*12)*(1+F$23),MIN(SUM($W154*(1+F$23)),SUM($X154*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E141),\"\",'Détail des baux - réno'!E141)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J141*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K141=0,\"\",SUM('Détail des baux - réno'!K141*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B142","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C142),\"\",'Détail des baux - réno'!C142)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D142),\"\",'Détail des baux - réno'!D142)","v":""},null,{"$f":"IFERROR(IF($B155=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H142*12)*(1+F$23),MIN(SUM($W155*(1+F$23)),SUM($X155*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E142),\"\",'Détail des baux - réno'!E142)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J142*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K142=0,\"\",SUM('Détail des baux - réno'!K142*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B143","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C143),\"\",'Détail des baux - réno'!C143)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D143),\"\",'Détail des baux - réno'!D143)","v":""},null,{"$f":"IFERROR(IF($B156=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H143*12)*(1+F$23),MIN(SUM($W156*(1+F$23)),SUM($X156*(1+$D$18)))))),0)","v":""},"",{"$f":"IFERROR(G156*(1+H$23),\"\")","v":""},"","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E143),\"\",'Détail des baux - réno'!E143)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J143*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K143=0,\"\",SUM('Détail des baux - réno'!K143*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B144","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C144),\"\",'Détail des baux - réno'!C144)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D144),\"\",'Détail des baux - réno'!D144)","v":""},null,{"$f":"IFERROR(IF($B157=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H144*12)*(1+F$23),MIN(SUM($W157*(1+F$23)),SUM($X157*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E144),\"\",'Détail des baux - réno'!E144)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J144*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K144=0,\"\",SUM('Détail des baux - réno'!K144*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B145","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C145),\"\",'Détail des baux - réno'!C145)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D145),\"\",'Détail des baux - réno'!D145)","v":""},null,{"$f":"IFERROR(IF($B158=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H145*12)*(1+F$23),MIN(SUM($W158*(1+F$23)),SUM($X158*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E145),\"\",'Détail des baux - réno'!E145)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J145*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K145=0,\"\",SUM('Détail des baux - réno'!K145*12)),\"\")","v":""}]
[{"$f":"IF(V159=\"\",\"\",IF(V159=\"Espace commercial\",\"C\",\"R\"))","v":""},{"$f":"'Détail des baux - réno'!B146","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C146),\"\",'Détail des baux - réno'!C146)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D146),\"\",'Détail des baux - réno'!D146)","v":""},null,{"$f":"IFERROR(IF($B159=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H146*12)*(1+F$23),MIN(SUM($W159*(1+F$23)),SUM($X159*(1+$D$18)))))),0)","v":""},{"$f":"IFERROR(F159*(1+G$23),\"\")","v":""},"","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E146),\"\",'Détail des baux - réno'!E146)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J146*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K146=0,\"\",SUM('Détail des baux - réno'!K146*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B147","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C147),\"\",'Détail des baux - réno'!C147)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D147),\"\",'Détail des baux - réno'!D147)","v":""},null,{"$f":"IFERROR(IF($B160=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H147*12)*(1+F$23),MIN(SUM($W160*(1+F$23)),SUM($X160*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E147),\"\",'Détail des baux - réno'!E147)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J147*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K147=0,\"\",SUM('Détail des baux - réno'!K147*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B148","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C148),\"\",'Détail des baux - réno'!C148)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D148),\"\",'Détail des baux - réno'!D148)","v":""},null,{"$f":"IFERROR(IF($B161=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H148*12)*(1+F$23),MIN(SUM($W161*(1+F$23)),SUM($X161*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E148),\"\",'Détail des baux - réno'!E148)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J148*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K148=0,\"\",SUM('Détail des baux - réno'!K148*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B149","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C149),\"\",'Détail des baux - réno'!C149)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D149),\"\",'Détail des baux - réno'!D149)","v":""},null,{"$f":"IFERROR(IF($B162=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H149*12)*(1+F$23),MIN(SUM($W162*(1+F$23)),SUM($X162*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E149),\"\",'Détail des baux - réno'!E149)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J149*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K149=0,\"\",SUM('Détail des baux - réno'!K149*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B150","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C150),\"\",'Détail des baux - réno'!C150)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D150),\"\",'Détail des baux - réno'!D150)","v":""},null,{"$f":"IFERROR(IF($B163=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H150*12)*(1+F$23),MIN(SUM($W163*(1+F$23)),SUM($X163*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E150),\"\",'Détail des baux - réno'!E150)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J150*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K150=0,\"\",SUM('Détail des baux - réno'!K150*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B151","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C151),\"\",'Détail des baux - réno'!C151)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D151),\"\",'Détail des baux - réno'!D151)","v":""},null,{"$f":"IFERROR(IF($B164=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H151*12)*(1+F$23),MIN(SUM($W164*(1+F$23)),SUM($X164*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E151),\"\",'Détail des baux - réno'!E151)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J151*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K151=0,\"\",SUM('Détail des baux - réno'!K151*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B152","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C152),\"\",'Détail des baux - réno'!C152)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D152),\"\",'Détail des baux - réno'!D152)","v":""},null,{"$f":"IFERROR(IF($B165=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H152*12)*(1+F$23),MIN(SUM($W165*(1+F$23)),SUM($X165*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E152),\"\",'Détail des baux - réno'!E152)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J152*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K152=0,\"\",SUM('Détail des baux - réno'!K152*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B153","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C153),\"\",'Détail des baux - réno'!C153)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D153),\"\",'Détail des baux - réno'!D153)","v":""},null,{"$f":"IFERROR(IF($B166=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H153*12)*(1+F$23),MIN(SUM($W166*(1+F$23)),SUM($X166*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E153),\"\",'Détail des baux - réno'!E153)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J153*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K153=0,\"\",SUM('Détail des baux - réno'!K153*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B154","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C154),\"\",'Détail des baux - réno'!C154)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D154),\"\",'Détail des baux - réno'!D154)","v":""},null,{"$f":"IFERROR(IF($B167=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H154*12)*(1+F$23),MIN(SUM($W167*(1+F$23)),SUM($X167*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E154),\"\",'Détail des baux - réno'!E154)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J154*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K154=0,\"\",SUM('Détail des baux - réno'!K154*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B155","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C155),\"\",'Détail des baux - réno'!C155)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D155),\"\",'Détail des baux - réno'!D155)","v":""},null,{"$f":"IFERROR(IF($B168=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H155*12)*(1+F$23),MIN(SUM($W168*(1+F$23)),SUM($X168*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E155),\"\",'Détail des baux - réno'!E155)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J155*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K155=0,\"\",SUM('Détail des baux - réno'!K155*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B156","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C156),\"\",'Détail des baux - réno'!C156)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D156),\"\",'Détail des baux - réno'!D156)","v":""},null,{"$f":"IFERROR(IF($B169=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H156*12)*(1+F$23),MIN(SUM($W169*(1+F$23)),SUM($X169*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E156),\"\",'Détail des baux - réno'!E156)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J156*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K156=0,\"\",SUM('Détail des baux - réno'!K156*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B157","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C157),\"\",'Détail des baux - réno'!C157)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D157),\"\",'Détail des baux - réno'!D157)","v":""},null,{"$f":"IFERROR(IF($B170=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H157*12)*(1+F$23),MIN(SUM($W170*(1+F$23)),SUM($X170*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E157),\"\",'Détail des baux - réno'!E157)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J157*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K157=0,\"\",SUM('Détail des baux - réno'!K157*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B158","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C158),\"\",'Détail des baux - réno'!C158)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D158),\"\",'Détail des baux - réno'!D158)","v":""},null,{"$f":"IFERROR(IF($B171=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H158*12)*(1+F$23),MIN(SUM($W171*(1+F$23)),SUM($X171*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E158),\"\",'Détail des baux - réno'!E158)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J158*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K158=0,\"\",SUM('Détail des baux - réno'!K158*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B159","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C159),\"\",'Détail des baux - réno'!C159)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D159),\"\",'Détail des baux - réno'!D159)","v":""},null,{"$f":"IFERROR(IF($B172=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H159*12)*(1+F$23),MIN(SUM($W172*(1+F$23)),SUM($X172*(1+$D$18)))))),0)","v":""},"","","","","","","","","","",{"$f":"IFERROR(P172*(1+Q$23),\"\")","v":""},"","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E159),\"\",'Détail des baux - réno'!E159)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J159*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K159=0,\"\",SUM('Détail des baux - réno'!K159*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B160","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C160),\"\",'Détail des baux - réno'!C160)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D160),\"\",'Détail des baux - réno'!D160)","v":""},null,{"$f":"IFERROR(IF($B173=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H160*12)*(1+F$23),MIN(SUM($W173*(1+F$23)),SUM($X173*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E160),\"\",'Détail des baux - réno'!E160)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J160*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K160=0,\"\",SUM('Détail des baux - réno'!K160*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B161","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C161),\"\",'Détail des baux - réno'!C161)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D161),\"\",'Détail des baux - réno'!D161)","v":""},null,{"$f":"IFERROR(IF($B174=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H161*12)*(1+F$23),MIN(SUM($W174*(1+F$23)),SUM($X174*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E161),\"\",'Détail des baux - réno'!E161)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J161*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K161=0,\"\",SUM('Détail des baux - réno'!K161*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B162","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C162),\"\",'Détail des baux - réno'!C162)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D162),\"\",'Détail des baux - réno'!D162)","v":""},null,{"$f":"IFERROR(IF($B175=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H162*12)*(1+F$23),MIN(SUM($W175*(1+F$23)),SUM($X175*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E162),\"\",'Détail des baux - réno'!E162)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J162*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K162=0,\"\",SUM('Détail des baux - réno'!K162*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B163","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C163),\"\",'Détail des baux - réno'!C163)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D163),\"\",'Détail des baux - réno'!D163)","v":""},null,{"$f":"IFERROR(IF($B176=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H163*12)*(1+F$23),MIN(SUM($W176*(1+F$23)),SUM($X176*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E163),\"\",'Détail des baux - réno'!E163)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J163*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K163=0,\"\",SUM('Détail des baux - réno'!K163*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B164","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C164),\"\",'Détail des baux - réno'!C164)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D164),\"\",'Détail des baux - réno'!D164)","v":""},null,{"$f":"IFERROR(IF($B177=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H164*12)*(1+F$23),MIN(SUM($W177*(1+F$23)),SUM($X177*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E164),\"\",'Détail des baux - réno'!E164)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J164*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K164=0,\"\",SUM('Détail des baux - réno'!K164*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B165","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C165),\"\",'Détail des baux - réno'!C165)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D165),\"\",'Détail des baux - réno'!D165)","v":""},null,{"$f":"IFERROR(IF($B178=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H165*12)*(1+F$23),MIN(SUM($W178*(1+F$23)),SUM($X178*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E165),\"\",'Détail des baux - réno'!E165)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J165*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K165=0,\"\",SUM('Détail des baux - réno'!K165*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B166","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C166),\"\",'Détail des baux - réno'!C166)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D166),\"\",'Détail des baux - réno'!D166)","v":""},null,{"$f":"IFERROR(IF($B179=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H166*12)*(1+F$23),MIN(SUM($W179*(1+F$23)),SUM($X179*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E166),\"\",'Détail des baux - réno'!E166)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J166*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K166=0,\"\",SUM('Détail des baux - réno'!K166*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B167","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C167),\"\",'Détail des baux - réno'!C167)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D167),\"\",'Détail des baux - réno'!D167)","v":""},null,{"$f":"IFERROR(IF($B180=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H167*12)*(1+F$23),MIN(SUM($W180*(1+F$23)),SUM($X180*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E167),\"\",'Détail des baux - réno'!E167)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J167*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K167=0,\"\",SUM('Détail des baux - réno'!K167*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B168","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C168),\"\",'Détail des baux - réno'!C168)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D168),\"\",'Détail des baux - réno'!D168)","v":""},null,{"$f":"IFERROR(IF($B181=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H168*12)*(1+F$23),MIN(SUM($W181*(1+F$23)),SUM($X181*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E168),\"\",'Détail des baux - réno'!E168)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J168*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K168=0,\"\",SUM('Détail des baux - réno'!K168*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B169","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C169),\"\",'Détail des baux - réno'!C169)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D169),\"\",'Détail des baux - réno'!D169)","v":""},null,{"$f":"IFERROR(IF($B182=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H169*12)*(1+F$23),MIN(SUM($W182*(1+F$23)),SUM($X182*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E169),\"\",'Détail des baux - réno'!E169)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J169*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K169=0,\"\",SUM('Détail des baux - réno'!K169*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B170","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C170),\"\",'Détail des baux - réno'!C170)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D170),\"\",'Détail des baux - réno'!D170)","v":""},null,{"$f":"IFERROR(IF($B183=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H170*12)*(1+F$23),MIN(SUM($W183*(1+F$23)),SUM($X183*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E170),\"\",'Détail des baux - réno'!E170)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J170*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K170=0,\"\",SUM('Détail des baux - réno'!K170*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B171","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C171),\"\",'Détail des baux - réno'!C171)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D171),\"\",'Détail des baux - réno'!D171)","v":""},null,{"$f":"IFERROR(IF($B184=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H171*12)*(1+F$23),MIN(SUM($W184*(1+F$23)),SUM($X184*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E171),\"\",'Détail des baux - réno'!E171)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J171*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K171=0,\"\",SUM('Détail des baux - réno'!K171*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B172","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C172),\"\",'Détail des baux - réno'!C172)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D172),\"\",'Détail des baux - réno'!D172)","v":""},null,{"$f":"IFERROR(IF($B185=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H172*12)*(1+F$23),MIN(SUM($W185*(1+F$23)),SUM($X185*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E172),\"\",'Détail des baux - réno'!E172)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J172*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K172=0,\"\",SUM('Détail des baux - réno'!K172*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B173","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C173),\"\",'Détail des baux - réno'!C173)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D173),\"\",'Détail des baux - réno'!D173)","v":""},null,{"$f":"IFERROR(IF($B186=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H173*12)*(1+F$23),MIN(SUM($W186*(1+F$23)),SUM($X186*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E173),\"\",'Détail des baux - réno'!E173)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J173*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K173=0,\"\",SUM('Détail des baux - réno'!K173*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B174","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C174),\"\",'Détail des baux - réno'!C174)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D174),\"\",'Détail des baux - réno'!D174)","v":""},null,{"$f":"IFERROR(IF($B187=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H174*12)*(1+F$23),MIN(SUM($W187*(1+F$23)),SUM($X187*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E174),\"\",'Détail des baux - réno'!E174)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J174*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K174=0,\"\",SUM('Détail des baux - réno'!K174*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B175","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C175),\"\",'Détail des baux - réno'!C175)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D175),\"\",'Détail des baux - réno'!D175)","v":""},null,{"$f":"IFERROR(IF($B188=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H175*12)*(1+F$23),MIN(SUM($W188*(1+F$23)),SUM($X188*(1+$D$18)))))),0)","v":""},"",{"$f":"IFERROR(G188*(1+H$23),\"\")","v":""},"","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E175),\"\",'Détail des baux - réno'!E175)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J175*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K175=0,\"\",SUM('Détail des baux - réno'!K175*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B176","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C176),\"\",'Détail des baux - réno'!C176)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D176),\"\",'Détail des baux - réno'!D176)","v":""},null,{"$f":"IFERROR(IF($B189=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H176*12)*(1+F$23),MIN(SUM($W189*(1+F$23)),SUM($X189*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E176),\"\",'Détail des baux - réno'!E176)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J176*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K176=0,\"\",SUM('Détail des baux - réno'!K176*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B177","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C177),\"\",'Détail des baux - réno'!C177)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D177),\"\",'Détail des baux - réno'!D177)","v":""},null,{"$f":"IFERROR(IF($B190=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H177*12)*(1+F$23),MIN(SUM($W190*(1+F$23)),SUM($X190*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E177),\"\",'Détail des baux - réno'!E177)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J177*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K177=0,\"\",SUM('Détail des baux - réno'!K177*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B178","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C178),\"\",'Détail des baux - réno'!C178)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D178),\"\",'Détail des baux - réno'!D178)","v":""},null,{"$f":"IFERROR(IF($B191=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H178*12)*(1+F$23),MIN(SUM($W191*(1+F$23)),SUM($X191*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E178),\"\",'Détail des baux - réno'!E178)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J178*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K178=0,\"\",SUM('Détail des baux - réno'!K178*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B179","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C179),\"\",'Détail des baux - réno'!C179)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D179),\"\",'Détail des baux - réno'!D179)","v":""},null,{"$f":"IFERROR(IF($B192=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H179*12)*(1+F$23),MIN(SUM($W192*(1+F$23)),SUM($X192*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E179),\"\",'Détail des baux - réno'!E179)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J179*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K179=0,\"\",SUM('Détail des baux - réno'!K179*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B180","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C180),\"\",'Détail des baux - réno'!C180)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D180),\"\",'Détail des baux - réno'!D180)","v":""},null,{"$f":"IFERROR(IF($B193=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H180*12)*(1+F$23),MIN(SUM($W193*(1+F$23)),SUM($X193*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E180),\"\",'Détail des baux - réno'!E180)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J180*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K180=0,\"\",SUM('Détail des baux - réno'!K180*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B181","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C181),\"\",'Détail des baux - réno'!C181)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D181),\"\",'Détail des baux - réno'!D181)","v":""},null,{"$f":"IFERROR(IF($B194=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H181*12)*(1+F$23),MIN(SUM($W194*(1+F$23)),SUM($X194*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E181),\"\",'Détail des baux - réno'!E181)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J181*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K181=0,\"\",SUM('Détail des baux - réno'!K181*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B182","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C182),\"\",'Détail des baux - réno'!C182)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D182),\"\",'Détail des baux - réno'!D182)","v":""},null,{"$f":"IFERROR(IF($B195=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H182*12)*(1+F$23),MIN(SUM($W195*(1+F$23)),SUM($X195*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E182),\"\",'Détail des baux - réno'!E182)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J182*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K182=0,\"\",SUM('Détail des baux - réno'!K182*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B183","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C183),\"\",'Détail des baux - réno'!C183)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D183),\"\",'Détail des baux - réno'!D183)","v":""},null,{"$f":"IFERROR(IF($B196=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H183*12)*(1+F$23),MIN(SUM($W196*(1+F$23)),SUM($X196*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E183),\"\",'Détail des baux - réno'!E183)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J183*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K183=0,\"\",SUM('Détail des baux - réno'!K183*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B184","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C184),\"\",'Détail des baux - réno'!C184)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D184),\"\",'Détail des baux - réno'!D184)","v":""},null,{"$f":"IFERROR(IF($B197=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H184*12)*(1+F$23),MIN(SUM($W197*(1+F$23)),SUM($X197*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E184),\"\",'Détail des baux - réno'!E184)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J184*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K184=0,\"\",SUM('Détail des baux - réno'!K184*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B185","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C185),\"\",'Détail des baux - réno'!C185)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D185),\"\",'Détail des baux - réno'!D185)","v":""},null,{"$f":"IFERROR(IF($B198=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H185*12)*(1+F$23),MIN(SUM($W198*(1+F$23)),SUM($X198*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E185),\"\",'Détail des baux - réno'!E185)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J185*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K185=0,\"\",SUM('Détail des baux - réno'!K185*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B186","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C186),\"\",'Détail des baux - réno'!C186)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D186),\"\",'Détail des baux - réno'!D186)","v":""},null,{"$f":"IFERROR(IF($B199=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H186*12)*(1+F$23),MIN(SUM($W199*(1+F$23)),SUM($X199*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E186),\"\",'Détail des baux - réno'!E186)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J186*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K186=0,\"\",SUM('Détail des baux - réno'!K186*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B187","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C187),\"\",'Détail des baux - réno'!C187)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D187),\"\",'Détail des baux - réno'!D187)","v":""},null,{"$f":"IFERROR(IF($B200=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H187*12)*(1+F$23),MIN(SUM($W200*(1+F$23)),SUM($X200*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E187),\"\",'Détail des baux - réno'!E187)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J187*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K187=0,\"\",SUM('Détail des baux - réno'!K187*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B188","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C188),\"\",'Détail des baux - réno'!C188)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D188),\"\",'Détail des baux - réno'!D188)","v":""},null,{"$f":"IFERROR(IF($B201=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H188*12)*(1+F$23),MIN(SUM($W201*(1+F$23)),SUM($X201*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E188),\"\",'Détail des baux - réno'!E188)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J188*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K188=0,\"\",SUM('Détail des baux - réno'!K188*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B189","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C189),\"\",'Détail des baux - réno'!C189)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D189),\"\",'Détail des baux - réno'!D189)","v":""},null,{"$f":"IFERROR(IF($B202=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H189*12)*(1+F$23),MIN(SUM($W202*(1+F$23)),SUM($X202*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E189),\"\",'Détail des baux - réno'!E189)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J189*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K189=0,\"\",SUM('Détail des baux - réno'!K189*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B190","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C190),\"\",'Détail des baux - réno'!C190)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D190),\"\",'Détail des baux - réno'!D190)","v":""},null,{"$f":"IFERROR(IF($B203=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H190*12)*(1+F$23),MIN(SUM($W203*(1+F$23)),SUM($X203*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E190),\"\",'Détail des baux - réno'!E190)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J190*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K190=0,\"\",SUM('Détail des baux - réno'!K190*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B191","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C191),\"\",'Détail des baux - réno'!C191)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D191),\"\",'Détail des baux - réno'!D191)","v":""},null,{"$f":"IFERROR(IF($B204=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H191*12)*(1+F$23),MIN(SUM($W204*(1+F$23)),SUM($X204*(1+$D$18)))))),0)","v":""},"",{"$f":"IFERROR(G204*(1+H$23),\"\")","v":""},"","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E191),\"\",'Détail des baux - réno'!E191)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J191*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K191=0,\"\",SUM('Détail des baux - réno'!K191*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B192","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C192),\"\",'Détail des baux - réno'!C192)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D192),\"\",'Détail des baux - réno'!D192)","v":""},null,{"$f":"IFERROR(IF($B205=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H192*12)*(1+F$23),MIN(SUM($W205*(1+F$23)),SUM($X205*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E192),\"\",'Détail des baux - réno'!E192)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J192*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K192=0,\"\",SUM('Détail des baux - réno'!K192*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B193","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C193),\"\",'Détail des baux - réno'!C193)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D193),\"\",'Détail des baux - réno'!D193)","v":""},null,{"$f":"IFERROR(IF($B206=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H193*12)*(1+F$23),MIN(SUM($W206*(1+F$23)),SUM($X206*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E193),\"\",'Détail des baux - réno'!E193)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J193*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K193=0,\"\",SUM('Détail des baux - réno'!K193*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B194","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C194),\"\",'Détail des baux - réno'!C194)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D194),\"\",'Détail des baux - réno'!D194)","v":""},null,{"$f":"IFERROR(IF($B207=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H194*12)*(1+F$23),MIN(SUM($W207*(1+F$23)),SUM($X207*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E194),\"\",'Détail des baux - réno'!E194)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J194*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K194=0,\"\",SUM('Détail des baux - réno'!K194*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B195","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C195),\"\",'Détail des baux - réno'!C195)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D195),\"\",'Détail des baux - réno'!D195)","v":""},null,{"$f":"IFERROR(IF($B208=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H195*12)*(1+F$23),MIN(SUM($W208*(1+F$23)),SUM($X208*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E195),\"\",'Détail des baux - réno'!E195)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J195*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K195=0,\"\",SUM('Détail des baux - réno'!K195*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B196","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C196),\"\",'Détail des baux - réno'!C196)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D196),\"\",'Détail des baux - réno'!D196)","v":""},null,{"$f":"IFERROR(IF($B209=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H196*12)*(1+F$23),MIN(SUM($W209*(1+F$23)),SUM($X209*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E196),\"\",'Détail des baux - réno'!E196)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J196*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K196=0,\"\",SUM('Détail des baux - réno'!K196*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B197","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C197),\"\",'Détail des baux - réno'!C197)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D197),\"\",'Détail des baux - réno'!D197)","v":""},null,{"$f":"IFERROR(IF($B210=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H197*12)*(1+F$23),MIN(SUM($W210*(1+F$23)),SUM($X210*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E197),\"\",'Détail des baux - réno'!E197)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J197*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K197=0,\"\",SUM('Détail des baux - réno'!K197*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B198","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C198),\"\",'Détail des baux - réno'!C198)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D198),\"\",'Détail des baux - réno'!D198)","v":""},null,{"$f":"IFERROR(IF($B211=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H198*12)*(1+F$23),MIN(SUM($W211*(1+F$23)),SUM($X211*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E198),\"\",'Détail des baux - réno'!E198)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J198*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K198=0,\"\",SUM('Détail des baux - réno'!K198*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B199","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C199),\"\",'Détail des baux - réno'!C199)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D199),\"\",'Détail des baux - réno'!D199)","v":""},null,{"$f":"IFERROR(IF($B212=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H199*12)*(1+F$23),MIN(SUM($W212*(1+F$23)),SUM($X212*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E199),\"\",'Détail des baux - réno'!E199)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J199*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K199=0,\"\",SUM('Détail des baux - réno'!K199*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B200","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C200),\"\",'Détail des baux - réno'!C200)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D200),\"\",'Détail des baux - réno'!D200)","v":""},null,{"$f":"IFERROR(IF($B213=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H200*12)*(1+F$23),MIN(SUM($W213*(1+F$23)),SUM($X213*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E200),\"\",'Détail des baux - réno'!E200)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J200*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K200=0,\"\",SUM('Détail des baux - réno'!K200*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B201","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C201),\"\",'Détail des baux - réno'!C201)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D201),\"\",'Détail des baux - réno'!D201)","v":""},null,{"$f":"IFERROR(IF($B214=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H201*12)*(1+F$23),MIN(SUM($W214*(1+F$23)),SUM($X214*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E201),\"\",'Détail des baux - réno'!E201)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J201*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K201=0,\"\",SUM('Détail des baux - réno'!K201*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B202","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C202),\"\",'Détail des baux - réno'!C202)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D202),\"\",'Détail des baux - réno'!D202)","v":""},null,{"$f":"IFERROR(IF($B215=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H202*12)*(1+F$23),MIN(SUM($W215*(1+F$23)),SUM($X215*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E202),\"\",'Détail des baux - réno'!E202)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J202*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K202=0,\"\",SUM('Détail des baux - réno'!K202*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B203","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C203),\"\",'Détail des baux - réno'!C203)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D203),\"\",'Détail des baux - réno'!D203)","v":""},null,{"$f":"IFERROR(IF($B216=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H203*12)*(1+F$23),MIN(SUM($W216*(1+F$23)),SUM($X216*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E203),\"\",'Détail des baux - réno'!E203)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J203*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K203=0,\"\",SUM('Détail des baux - réno'!K203*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B204","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C204),\"\",'Détail des baux - réno'!C204)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D204),\"\",'Détail des baux - réno'!D204)","v":""},null,{"$f":"IFERROR(IF($B217=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H204*12)*(1+F$23),MIN(SUM($W217*(1+F$23)),SUM($X217*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E204),\"\",'Détail des baux - réno'!E204)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J204*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K204=0,\"\",SUM('Détail des baux - réno'!K204*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B205","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C205),\"\",'Détail des baux - réno'!C205)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D205),\"\",'Détail des baux - réno'!D205)","v":""},null,{"$f":"IFERROR(IF($B218=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H205*12)*(1+F$23),MIN(SUM($W218*(1+F$23)),SUM($X218*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E205),\"\",'Détail des baux - réno'!E205)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J205*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K205=0,\"\",SUM('Détail des baux - réno'!K205*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B206","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C206),\"\",'Détail des baux - réno'!C206)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D206),\"\",'Détail des baux - réno'!D206)","v":""},null,{"$f":"IFERROR(IF($B219=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H206*12)*(1+F$23),MIN(SUM($W219*(1+F$23)),SUM($X219*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E206),\"\",'Détail des baux - réno'!E206)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J206*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K206=0,\"\",SUM('Détail des baux - réno'!K206*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B207","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C207),\"\",'Détail des baux - réno'!C207)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D207),\"\",'Détail des baux - réno'!D207)","v":""},null,{"$f":"IFERROR(IF($B220=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H207*12)*(1+F$23),MIN(SUM($W220*(1+F$23)),SUM($X220*(1+$D$18)))))),0)","v":""},"",{"$f":"IFERROR(G220*(1+H$23),\"\")","v":""},"","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E207),\"\",'Détail des baux - réno'!E207)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J207*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K207=0,\"\",SUM('Détail des baux - réno'!K207*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B208","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C208),\"\",'Détail des baux - réno'!C208)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D208),\"\",'Détail des baux - réno'!D208)","v":""},null,{"$f":"IFERROR(IF($B221=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H208*12)*(1+F$23),MIN(SUM($W221*(1+F$23)),SUM($X221*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E208),\"\",'Détail des baux - réno'!E208)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J208*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K208=0,\"\",SUM('Détail des baux - réno'!K208*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B209","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C209),\"\",'Détail des baux - réno'!C209)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D209),\"\",'Détail des baux - réno'!D209)","v":""},null,{"$f":"IFERROR(IF($B222=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H209*12)*(1+F$23),MIN(SUM($W222*(1+F$23)),SUM($X222*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E209),\"\",'Détail des baux - réno'!E209)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J209*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K209=0,\"\",SUM('Détail des baux - réno'!K209*12)),\"\")","v":""}]
[{"$f":"IF(V223=\"\",\"\",IF(V223=\"Espace commercial\",\"C\",\"R\"))","v":""},{"$f":"'Détail des baux - réno'!B210","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C210),\"\",'Détail des baux - réno'!C210)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D210),\"\",'Détail des baux - réno'!D210)","v":""},null,{"$f":"IFERROR(IF($B223=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H210*12)*(1+F$23),MIN(SUM($W223*(1+F$23)),SUM($X223*(1+$D$18)))))),0)","v":""},{"$f":"IFERROR(F223*(1+G$23),\"\")","v":""},"","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E210),\"\",'Détail des baux - réno'!E210)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J210*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K210=0,\"\",SUM('Détail des baux - réno'!K210*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B211","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C211),\"\",'Détail des baux - réno'!C211)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D211),\"\",'Détail des baux - réno'!D211)","v":""},null,{"$f":"IFERROR(IF($B224=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H211*12)*(1+F$23),MIN(SUM($W224*(1+F$23)),SUM($X224*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E211),\"\",'Détail des baux - réno'!E211)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J211*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K211=0,\"\",SUM('Détail des baux - réno'!K211*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B212","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C212),\"\",'Détail des baux - réno'!C212)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D212),\"\",'Détail des baux - réno'!D212)","v":""},null,{"$f":"IFERROR(IF($B225=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H212*12)*(1+F$23),MIN(SUM($W225*(1+F$23)),SUM($X225*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E212),\"\",'Détail des baux - réno'!E212)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J212*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K212=0,\"\",SUM('Détail des baux - réno'!K212*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B213","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C213),\"\",'Détail des baux - réno'!C213)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D213),\"\",'Détail des baux - réno'!D213)","v":""},null,{"$f":"IFERROR(IF($B226=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H213*12)*(1+F$23),MIN(SUM($W226*(1+F$23)),SUM($X226*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E213),\"\",'Détail des baux - réno'!E213)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J213*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K213=0,\"\",SUM('Détail des baux - réno'!K213*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B214","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C214),\"\",'Détail des baux - réno'!C214)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D214),\"\",'Détail des baux - réno'!D214)","v":""},null,{"$f":"IFERROR(IF($B227=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H214*12)*(1+F$23),MIN(SUM($W227*(1+F$23)),SUM($X227*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E214),\"\",'Détail des baux - réno'!E214)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J214*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K214=0,\"\",SUM('Détail des baux - réno'!K214*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B215","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C215),\"\",'Détail des baux - réno'!C215)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D215),\"\",'Détail des baux - réno'!D215)","v":""},null,{"$f":"IFERROR(IF($B228=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H215*12)*(1+F$23),MIN(SUM($W228*(1+F$23)),SUM($X228*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E215),\"\",'Détail des baux - réno'!E215)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J215*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K215=0,\"\",SUM('Détail des baux - réno'!K215*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B216","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C216),\"\",'Détail des baux - réno'!C216)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D216),\"\",'Détail des baux - réno'!D216)","v":""},null,{"$f":"IFERROR(IF($B229=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H216*12)*(1+F$23),MIN(SUM($W229*(1+F$23)),SUM($X229*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E216),\"\",'Détail des baux - réno'!E216)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J216*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K216=0,\"\",SUM('Détail des baux - réno'!K216*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B217","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C217),\"\",'Détail des baux - réno'!C217)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D217),\"\",'Détail des baux - réno'!D217)","v":""},null,{"$f":"IFERROR(IF($B230=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H217*12)*(1+F$23),MIN(SUM($W230*(1+F$23)),SUM($X230*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E217),\"\",'Détail des baux - réno'!E217)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J217*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K217=0,\"\",SUM('Détail des baux - réno'!K217*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B218","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C218),\"\",'Détail des baux - réno'!C218)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D218),\"\",'Détail des baux - réno'!D218)","v":""},null,{"$f":"IFERROR(IF($B231=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H218*12)*(1+F$23),MIN(SUM($W231*(1+F$23)),SUM($X231*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E218),\"\",'Détail des baux - réno'!E218)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J218*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K218=0,\"\",SUM('Détail des baux - réno'!K218*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B219","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C219),\"\",'Détail des baux - réno'!C219)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D219),\"\",'Détail des baux - réno'!D219)","v":""},null,{"$f":"IFERROR(IF($B232=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H219*12)*(1+F$23),MIN(SUM($W232*(1+F$23)),SUM($X232*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E219),\"\",'Détail des baux - réno'!E219)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J219*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K219=0,\"\",SUM('Détail des baux - réno'!K219*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B220","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C220),\"\",'Détail des baux - réno'!C220)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D220),\"\",'Détail des baux - réno'!D220)","v":""},null,{"$f":"IFERROR(IF($B233=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H220*12)*(1+F$23),MIN(SUM($W233*(1+F$23)),SUM($X233*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E220),\"\",'Détail des baux - réno'!E220)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J220*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K220=0,\"\",SUM('Détail des baux - réno'!K220*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B221","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C221),\"\",'Détail des baux - réno'!C221)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D221),\"\",'Détail des baux - réno'!D221)","v":""},null,{"$f":"IFERROR(IF($B234=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H221*12)*(1+F$23),MIN(SUM($W234*(1+F$23)),SUM($X234*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E221),\"\",'Détail des baux - réno'!E221)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J221*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K221=0,\"\",SUM('Détail des baux - réno'!K221*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B222","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C222),\"\",'Détail des baux - réno'!C222)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D222),\"\",'Détail des baux - réno'!D222)","v":""},null,{"$f":"IFERROR(IF($B235=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H222*12)*(1+F$23),MIN(SUM($W235*(1+F$23)),SUM($X235*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E222),\"\",'Détail des baux - réno'!E222)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J222*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K222=0,\"\",SUM('Détail des baux - réno'!K222*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B223","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C223),\"\",'Détail des baux - réno'!C223)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D223),\"\",'Détail des baux - réno'!D223)","v":""},null,{"$f":"IFERROR(IF($B236=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H223*12)*(1+F$23),MIN(SUM($W236*(1+F$23)),SUM($X236*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E223),\"\",'Détail des baux - réno'!E223)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J223*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K223=0,\"\",SUM('Détail des baux - réno'!K223*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B224","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C224),\"\",'Détail des baux - réno'!C224)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D224),\"\",'Détail des baux - réno'!D224)","v":""},null,{"$f":"IFERROR(IF($B237=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H224*12)*(1+F$23),MIN(SUM($W237*(1+F$23)),SUM($X237*(1+$D$18)))))),0)","v":""},"","","",{"$f":"IFERROR(I237*(1+J$23),\"\")","v":""},"","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E224),\"\",'Détail des baux - réno'!E224)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J224*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K224=0,\"\",SUM('Détail des baux - réno'!K224*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B225","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C225),\"\",'Détail des baux - réno'!C225)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D225),\"\",'Détail des baux - réno'!D225)","v":""},null,{"$f":"IFERROR(IF($B238=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H225*12)*(1+F$23),MIN(SUM($W238*(1+F$23)),SUM($X238*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E225),\"\",'Détail des baux - réno'!E225)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J225*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K225=0,\"\",SUM('Détail des baux - réno'!K225*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B226","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C226),\"\",'Détail des baux - réno'!C226)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D226),\"\",'Détail des baux - réno'!D226)","v":""},null,{"$f":"IFERROR(IF($B239=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H226*12)*(1+F$23),MIN(SUM($W239*(1+F$23)),SUM($X239*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E226),\"\",'Détail des baux - réno'!E226)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J226*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K226=0,\"\",SUM('Détail des baux - réno'!K226*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B227","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C227),\"\",'Détail des baux - réno'!C227)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D227),\"\",'Détail des baux - réno'!D227)","v":""},null,{"$f":"IFERROR(IF($B240=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H227*12)*(1+F$23),MIN(SUM($W240*(1+F$23)),SUM($X240*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E227),\"\",'Détail des baux - réno'!E227)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J227*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K227=0,\"\",SUM('Détail des baux - réno'!K227*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B228","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C228),\"\",'Détail des baux - réno'!C228)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D228),\"\",'Détail des baux - réno'!D228)","v":""},null,{"$f":"IFERROR(IF($B241=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H228*12)*(1+F$23),MIN(SUM($W241*(1+F$23)),SUM($X241*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E228),\"\",'Détail des baux - réno'!E228)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J228*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K228=0,\"\",SUM('Détail des baux - réno'!K228*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B229","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C229),\"\",'Détail des baux - réno'!C229)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D229),\"\",'Détail des baux - réno'!D229)","v":""},null,{"$f":"IFERROR(IF($B242=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H229*12)*(1+F$23),MIN(SUM($W242*(1+F$23)),SUM($X242*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E229),\"\",'Détail des baux - réno'!E229)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J229*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K229=0,\"\",SUM('Détail des baux - réno'!K229*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B230","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C230),\"\",'Détail des baux - réno'!C230)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D230),\"\",'Détail des baux - réno'!D230)","v":""},null,{"$f":"IFERROR(IF($B243=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H230*12)*(1+F$23),MIN(SUM($W243*(1+F$23)),SUM($X243*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E230),\"\",'Détail des baux - réno'!E230)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J230*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K230=0,\"\",SUM('Détail des baux - réno'!K230*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B231","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C231),\"\",'Détail des baux - réno'!C231)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D231),\"\",'Détail des baux - réno'!D231)","v":""},null,{"$f":"IFERROR(IF($B244=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H231*12)*(1+F$23),MIN(SUM($W244*(1+F$23)),SUM($X244*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E231),\"\",'Détail des baux - réno'!E231)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J231*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K231=0,\"\",SUM('Détail des baux - réno'!K231*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B232","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C232),\"\",'Détail des baux - réno'!C232)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D232),\"\",'Détail des baux - réno'!D232)","v":""},null,{"$f":"IFERROR(IF($B245=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H232*12)*(1+F$23),MIN(SUM($W245*(1+F$23)),SUM($X245*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E232),\"\",'Détail des baux - réno'!E232)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J232*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K232=0,\"\",SUM('Détail des baux - réno'!K232*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B233","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C233),\"\",'Détail des baux - réno'!C233)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D233),\"\",'Détail des baux - réno'!D233)","v":""},null,{"$f":"IFERROR(IF($B246=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H233*12)*(1+F$23),MIN(SUM($W246*(1+F$23)),SUM($X246*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E233),\"\",'Détail des baux - réno'!E233)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J233*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K233=0,\"\",SUM('Détail des baux - réno'!K233*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B234","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C234),\"\",'Détail des baux - réno'!C234)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D234),\"\",'Détail des baux - réno'!D234)","v":""},null,{"$f":"IFERROR(IF($B247=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H234*12)*(1+F$23),MIN(SUM($W247*(1+F$23)),SUM($X247*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E234),\"\",'Détail des baux - réno'!E234)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J234*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K234=0,\"\",SUM('Détail des baux - réno'!K234*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B235","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C235),\"\",'Détail des baux - réno'!C235)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D235),\"\",'Détail des baux - réno'!D235)","v":""},null,{"$f":"IFERROR(IF($B248=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H235*12)*(1+F$23),MIN(SUM($W248*(1+F$23)),SUM($X248*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E235),\"\",'Détail des baux - réno'!E235)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J235*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K235=0,\"\",SUM('Détail des baux - réno'!K235*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B236","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C236),\"\",'Détail des baux - réno'!C236)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D236),\"\",'Détail des baux - réno'!D236)","v":""},null,{"$f":"IFERROR(IF($B249=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H236*12)*(1+F$23),MIN(SUM($W249*(1+F$23)),SUM($X249*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E236),\"\",'Détail des baux - réno'!E236)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J236*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K236=0,\"\",SUM('Détail des baux - réno'!K236*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B237","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C237),\"\",'Détail des baux - réno'!C237)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D237),\"\",'Détail des baux - réno'!D237)","v":""},null,{"$f":"IFERROR(IF($B250=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H237*12)*(1+F$23),MIN(SUM($W250*(1+F$23)),SUM($X250*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E237),\"\",'Détail des baux - réno'!E237)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J237*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K237=0,\"\",SUM('Détail des baux - réno'!K237*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B238","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C238),\"\",'Détail des baux - réno'!C238)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D238),\"\",'Détail des baux - réno'!D238)","v":""},null,{"$f":"IFERROR(IF($B251=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H238*12)*(1+F$23),MIN(SUM($W251*(1+F$23)),SUM($X251*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E238),\"\",'Détail des baux - réno'!E238)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J238*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K238=0,\"\",SUM('Détail des baux - réno'!K238*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B239","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C239),\"\",'Détail des baux - réno'!C239)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D239),\"\",'Détail des baux - réno'!D239)","v":""},null,{"$f":"IFERROR(IF($B252=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H239*12)*(1+F$23),MIN(SUM($W252*(1+F$23)),SUM($X252*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E239),\"\",'Détail des baux - réno'!E239)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J239*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K239=0,\"\",SUM('Détail des baux - réno'!K239*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B240","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C240),\"\",'Détail des baux - réno'!C240)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D240),\"\",'Détail des baux - réno'!D240)","v":""},null,{"$f":"IFERROR(IF($B253=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H240*12)*(1+F$23),MIN(SUM($W253*(1+F$23)),SUM($X253*(1+$D$18)))))),0)","v":""},"",{"$f":"IFERROR(G253*(1+H$23),\"\")","v":""},"","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E240),\"\",'Détail des baux - réno'!E240)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J240*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K240=0,\"\",SUM('Détail des baux - réno'!K240*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B241","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C241),\"\",'Détail des baux - réno'!C241)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D241),\"\",'Détail des baux - réno'!D241)","v":""},null,{"$f":"IFERROR(IF($B254=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H241*12)*(1+F$23),MIN(SUM($W254*(1+F$23)),SUM($X254*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E241),\"\",'Détail des baux - réno'!E241)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J241*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K241=0,\"\",SUM('Détail des baux - réno'!K241*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B242","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C242),\"\",'Détail des baux - réno'!C242)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D242),\"\",'Détail des baux - réno'!D242)","v":""},null,{"$f":"IFERROR(IF($B255=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H242*12)*(1+F$23),MIN(SUM($W255*(1+F$23)),SUM($X255*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E242),\"\",'Détail des baux - réno'!E242)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J242*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K242=0,\"\",SUM('Détail des baux - réno'!K242*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B243","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C243),\"\",'Détail des baux - réno'!C243)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D243),\"\",'Détail des baux - réno'!D243)","v":""},null,{"$f":"IFERROR(IF($B256=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H243*12)*(1+F$23),MIN(SUM($W256*(1+F$23)),SUM($X256*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E243),\"\",'Détail des baux - réno'!E243)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J243*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K243=0,\"\",SUM('Détail des baux - réno'!K243*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B244","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C244),\"\",'Détail des baux - réno'!C244)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D244),\"\",'Détail des baux - réno'!D244)","v":""},null,{"$f":"IFERROR(IF($B257=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H244*12)*(1+F$23),MIN(SUM($W257*(1+F$23)),SUM($X257*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E244),\"\",'Détail des baux - réno'!E244)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J244*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K244=0,\"\",SUM('Détail des baux - réno'!K244*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B245","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C245),\"\",'Détail des baux - réno'!C245)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D245),\"\",'Détail des baux - réno'!D245)","v":""},null,{"$f":"IFERROR(IF($B258=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H245*12)*(1+F$23),MIN(SUM($W258*(1+F$23)),SUM($X258*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E245),\"\",'Détail des baux - réno'!E245)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J245*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K245=0,\"\",SUM('Détail des baux - réno'!K245*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B246","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C246),\"\",'Détail des baux - réno'!C246)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D246),\"\",'Détail des baux - réno'!D246)","v":""},null,{"$f":"IFERROR(IF($B259=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H246*12)*(1+F$23),MIN(SUM($W259*(1+F$23)),SUM($X259*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E246),\"\",'Détail des baux - réno'!E246)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J246*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K246=0,\"\",SUM('Détail des baux - réno'!K246*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B247","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C247),\"\",'Détail des baux - réno'!C247)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D247),\"\",'Détail des baux - réno'!D247)","v":""},null,{"$f":"IFERROR(IF($B260=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H247*12)*(1+F$23),MIN(SUM($W260*(1+F$23)),SUM($X260*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E247),\"\",'Détail des baux - réno'!E247)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J247*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K247=0,\"\",SUM('Détail des baux - réno'!K247*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B248","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C248),\"\",'Détail des baux - réno'!C248)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D248),\"\",'Détail des baux - réno'!D248)","v":""},null,{"$f":"IFERROR(IF($B261=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H248*12)*(1+F$23),MIN(SUM($W261*(1+F$23)),SUM($X261*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E248),\"\",'Détail des baux - réno'!E248)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J248*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K248=0,\"\",SUM('Détail des baux - réno'!K248*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B249","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C249),\"\",'Détail des baux - réno'!C249)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D249),\"\",'Détail des baux - réno'!D249)","v":""},null,{"$f":"IFERROR(IF($B262=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H249*12)*(1+F$23),MIN(SUM($W262*(1+F$23)),SUM($X262*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E249),\"\",'Détail des baux - réno'!E249)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J249*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K249=0,\"\",SUM('Détail des baux - réno'!K249*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B250","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C250),\"\",'Détail des baux - réno'!C250)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D250),\"\",'Détail des baux - réno'!D250)","v":""},null,{"$f":"IFERROR(IF($B263=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H250*12)*(1+F$23),MIN(SUM($W263*(1+F$23)),SUM($X263*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E250),\"\",'Détail des baux - réno'!E250)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J250*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K250=0,\"\",SUM('Détail des baux - réno'!K250*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B251","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C251),\"\",'Détail des baux - réno'!C251)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D251),\"\",'Détail des baux - réno'!D251)","v":""},null,{"$f":"IFERROR(IF($B264=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H251*12)*(1+F$23),MIN(SUM($W264*(1+F$23)),SUM($X264*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E251),\"\",'Détail des baux - réno'!E251)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J251*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K251=0,\"\",SUM('Détail des baux - réno'!K251*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B252","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C252),\"\",'Détail des baux - réno'!C252)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D252),\"\",'Détail des baux - réno'!D252)","v":""},null,{"$f":"IFERROR(IF($B265=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H252*12)*(1+F$23),MIN(SUM($W265*(1+F$23)),SUM($X265*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E252),\"\",'Détail des baux - réno'!E252)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J252*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K252=0,\"\",SUM('Détail des baux - réno'!K252*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B253","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C253),\"\",'Détail des baux - réno'!C253)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D253),\"\",'Détail des baux - réno'!D253)","v":""},null,{"$f":"IFERROR(IF($B266=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H253*12)*(1+F$23),MIN(SUM($W266*(1+F$23)),SUM($X266*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E253),\"\",'Détail des baux - réno'!E253)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J253*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K253=0,\"\",SUM('Détail des baux - réno'!K253*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B254","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C254),\"\",'Détail des baux - réno'!C254)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D254),\"\",'Détail des baux - réno'!D254)","v":""},null,{"$f":"IFERROR(IF($B267=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H254*12)*(1+F$23),MIN(SUM($W267*(1+F$23)),SUM($X267*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E254),\"\",'Détail des baux - réno'!E254)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J254*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K254=0,\"\",SUM('Détail des baux - réno'!K254*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B255","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C255),\"\",'Détail des baux - réno'!C255)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D255),\"\",'Détail des baux - réno'!D255)","v":""},null,{"$f":"IFERROR(IF($B268=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H255*12)*(1+F$23),MIN(SUM($W268*(1+F$23)),SUM($X268*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E255),\"\",'Détail des baux - réno'!E255)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J255*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K255=0,\"\",SUM('Détail des baux - réno'!K255*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B256","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C256),\"\",'Détail des baux - réno'!C256)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D256),\"\",'Détail des baux - réno'!D256)","v":""},null,{"$f":"IFERROR(IF($B269=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H256*12)*(1+F$23),MIN(SUM($W269*(1+F$23)),SUM($X269*(1+$D$18)))))),0)","v":""},"",{"$f":"IFERROR(G269*(1+H$23),\"\")","v":""},"","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E256),\"\",'Détail des baux - réno'!E256)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J256*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K256=0,\"\",SUM('Détail des baux - réno'!K256*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B257","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C257),\"\",'Détail des baux - réno'!C257)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D257),\"\",'Détail des baux - réno'!D257)","v":""},null,{"$f":"IFERROR(IF($B270=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H257*12)*(1+F$23),MIN(SUM($W270*(1+F$23)),SUM($X270*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E257),\"\",'Détail des baux - réno'!E257)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J257*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K257=0,\"\",SUM('Détail des baux - réno'!K257*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B258","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C258),\"\",'Détail des baux - réno'!C258)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D258),\"\",'Détail des baux - réno'!D258)","v":""},null,{"$f":"IFERROR(IF($B271=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H258*12)*(1+F$23),MIN(SUM($W271*(1+F$23)),SUM($X271*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E258),\"\",'Détail des baux - réno'!E258)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J258*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K258=0,\"\",SUM('Détail des baux - réno'!K258*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B259","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C259),\"\",'Détail des baux - réno'!C259)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D259),\"\",'Détail des baux - réno'!D259)","v":""},null,{"$f":"IFERROR(IF($B272=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H259*12)*(1+F$23),MIN(SUM($W272*(1+F$23)),SUM($X272*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E259),\"\",'Détail des baux - réno'!E259)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J259*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K259=0,\"\",SUM('Détail des baux - réno'!K259*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B260","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C260),\"\",'Détail des baux - réno'!C260)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D260),\"\",'Détail des baux - réno'!D260)","v":""},null,{"$f":"IFERROR(IF($B273=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H260*12)*(1+F$23),MIN(SUM($W273*(1+F$23)),SUM($X273*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E260),\"\",'Détail des baux - réno'!E260)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J260*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K260=0,\"\",SUM('Détail des baux - réno'!K260*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B261","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C261),\"\",'Détail des baux - réno'!C261)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D261),\"\",'Détail des baux - réno'!D261)","v":""},null,{"$f":"IFERROR(IF($B274=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H261*12)*(1+F$23),MIN(SUM($W274*(1+F$23)),SUM($X274*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E261),\"\",'Détail des baux - réno'!E261)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J261*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K261=0,\"\",SUM('Détail des baux - réno'!K261*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B262","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C262),\"\",'Détail des baux - réno'!C262)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D262),\"\",'Détail des baux - réno'!D262)","v":""},null,{"$f":"IFERROR(IF($B275=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H262*12)*(1+F$23),MIN(SUM($W275*(1+F$23)),SUM($X275*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E262),\"\",'Détail des baux - réno'!E262)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J262*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K262=0,\"\",SUM('Détail des baux - réno'!K262*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B263","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C263),\"\",'Détail des baux - réno'!C263)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D263),\"\",'Détail des baux - réno'!D263)","v":""},null,{"$f":"IFERROR(IF($B276=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H263*12)*(1+F$23),MIN(SUM($W276*(1+F$23)),SUM($X276*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E263),\"\",'Détail des baux - réno'!E263)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J263*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K263=0,\"\",SUM('Détail des baux - réno'!K263*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B264","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C264),\"\",'Détail des baux - réno'!C264)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D264),\"\",'Détail des baux - réno'!D264)","v":""},null,{"$f":"IFERROR(IF($B277=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H264*12)*(1+F$23),MIN(SUM($W277*(1+F$23)),SUM($X277*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E264),\"\",'Détail des baux - réno'!E264)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J264*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K264=0,\"\",SUM('Détail des baux - réno'!K264*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B265","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C265),\"\",'Détail des baux - réno'!C265)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D265),\"\",'Détail des baux - réno'!D265)","v":""},null,{"$f":"IFERROR(IF($B278=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H265*12)*(1+F$23),MIN(SUM($W278*(1+F$23)),SUM($X278*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E265),\"\",'Détail des baux - réno'!E265)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J265*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K265=0,\"\",SUM('Détail des baux - réno'!K265*12)),\"\")","v":""}]
["",{"$f":"'Détail des baux - réno'!B266","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!C266),\"\",'Détail des baux - réno'!C266)","v":""},{"$f":"IF(ISBLANK('Détail des baux - réno'!D266),\"\",'Détail des baux - réno'!D266)","v":""},null,{"$f":"IFERROR(IF($B279=\"\",\"\",(IF($F$29=1,('Détail des baux - réno'!H266*12)*(1+F$23),MIN(SUM($W279*(1+F$23)),SUM($X279*(1+$D$18)))))),0)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(ISBLANK('Détail des baux - réno'!E266),\"\",'Détail des baux - réno'!E266)","v":""},{"$f":"IFERROR(SUM('Détail des baux - réno'!J266*12),\"\")","v":""},{"$f":"IFERROR(IF('Détail des baux - réno'!K266=0,\"\",SUM('Détail des baux - réno'!K266*12)),\"\")","v":""}]
[null,null,null,"TOTAL",null,{"$f":"SUM(F30:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL - RÉSIDENTIEL",null,{"$f":"SUMIF($A$30:$A$279,\"R\",F30:F60)","v":0},{"$f":"SUMIF($A$30:$A$279,\"R\",G30:G60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL - COMMERCIAL",null,{"$f":"SUMIF($A$30:$A$279,\"C\",F30:F60)","v":0},{"$f":"SUMIF($A$30:$A$279,\"C\",G30:G60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Analyse de sensibilité","index":22,"n_rows":17,"n_cols":8,"rows_kept":17,"cut":false,"hidden":true,"merged":[[4,1,5,7],[6,2,6,7]]}
[]
[null,{"$f":"IF('2. Informations de base'!G8=0,\"NOM DU PROJET\",'2. Informations de base'!G8)","v":"NOM DU PROJET"}]
[null,{"$f":"IF('2. Informations de base'!$B$3=\"Sélectionner le nom du fonds\",\"NOM DU FONDS\",'2. Informations de base'!$B$3)&\", Analyse de sensibilité\"","v":"Fonds Immosocial Québec, Analyse de sensibilité"}]
[]
[null,"ANALYSE DE SENSIBILITÉ DU TAUX DE RENDEMENT INTERNE DU PROJET EN FONCTION DE\nVARIATIONS DE LOYERS ET DE TAUX D'INTÉRÊTS"]
[]
[null,"TRI PROJET","Variation des loyers - Années 6 à 15"]
[null,"Variation des taux d'intérêts - Années 6 à 15",-0.01,-5.0000000000000001E-3,0,5.0000000000000001E-3,0.01,1.4999999999999999E-2]
[null,-0.01]
[null,-5.0000000000000001E-3]
[null,0]
[null,5.0000000000000001E-3]
[null,0.01]
[null,1.4999999999999999E-2]
[null,0.02]
[]
[null,"N/A: Les loyers ne sont plus jugés abordables."]

{"sheet":"Amélioration_Énergétique","index":23,"n_rows":77,"n_cols":38,"rows_kept":77,"cut":false,"hidden":false,"merged":[[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[5,1,5,2],[5,9,5,10],[1,1,1,7],[1,9,1,15],[3,1,3,7],[3,9,3,15],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,11,5,11],[11,1,11,2],[11,3,11,4],[11,5,11,6],[11,9,11,10],[11,11,11,12],[11,13,11,14],[6,7,16,7],[6,15,16,15],[10,3,10,4],[10,5,10,6],[10,11,10,12],[10,13,10,14],[13,1,13,2],[13,3,13,4],[13,5,13,6],[13,9,13,10],[13,11,13,12],[13,13,13,14],[12,1,12,2],[12,3,12,4],[12,5,12,6],[12,9,12,10],[12,11,12,12],[12,13,12,14],[19,12,20,12],[19,13,20,13],[19,14,20,14],[19,15,20,15],[20,1,20,2],[20,9,20,10],[14,1,14,2],[14,9,14,10],[18,1,18,7],[18,9,18,15],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[19,7,20,7],[19,11,20,11],[26,1,26,2],[26,3,26,4],[26,5,26,6],[26,9,26,10],[26,11,26,12],[26,13,26,14],[21,7,31,7],[21,15,31,15],[25,3,25,4],[25,5,25,6],[25,11,25,12],[25,13,25,14],[28,1,28,2],[28,3,28,4],[28,5,28,6],[28,9,28,10],[28,11,28,12],[28,13,28,14],[27,1,27,2],[27,3,27,4],[27,5,27,6],[27,9,27,10],[27,11,27,12],[27,13,27,14],[34,12,35,12],[34,13,35,13],[34,14,35,14],[34,15,35,15],[35,1,35,2],[35,9,35,10],[29,1,29,2],[29,9,29,10],[33,1,33,7],[33,9,33,15],[34,3,35,3],[34,4,35,4],[34,5,35,5],[34,6,35,6],[34,7,35,7],[34,11,35,11],[41,1,41,2],[41,3,41,4],[41,5,41,6],[41,9,41,10],[41,11,41,12],[41,13,41,14],[36,7,46,7],[36,15,46,15],[40,3,40,4],[40,5,40,6],[40,11,40,12],[40,13,40,14],[43,1,43,2],[43,3,43,4],[43,5,43,6],[43,9,43,10],[43,11,43,12],[43,13,43,14],[42,1,42,2],[42,3,42,4],[42,5,42,6],[42,9,42,10],[42,11,42,12],[42,13,42,14],[44,1,44,2],[44,9,44,10],[48,1,48,7],[48,9,48,15],[49,3,50,3],[49,4,50,4],[49,5,50,5],[49,6,50,6],[49,7,50,7],[49,11,50,11],[57,5,57,6],[57,9,57,10],[57,11,57,12],[57,13,57,14],[49,12,50,12],[49,13,50,13],[49,14,50,14],[49,15,50,15],[50,1,50,2],[50,9,50,10],[66,15,76,15],[70,3,70,4],[70,5,70,6],[70,11,70,12],[56,1,56,2],[56,3,56,4],[56,5,56,6],[56,9,56,10],[56,11,56,12],[56,13,56,14],[51,7,61,7],[51,15,61,15],[55,3,55,4],[55,5,55,6],[55,11,55,12],[55,13,55,14],[58,1,58,2],[58,3,58,4],[58,5,58,6],[58,9,58,10],[58,11,58,12],[58,13,58,14],[57,1,57,2],[57,3,57,4],[64,12,65,12],[64,13,65,13],[64,14,65,14],[64,15,65,15],[65,1,65,2],[65,9,65,10],[59,1,59,2],[59,9,59,10],[63,1,63,7],[63,9,63,15],[64,3,65,3],[64,4,65,4],[64,5,65,5],[64,6,65,6],[64,7,65,7],[64,11,65,11],[70,13,70,14],[74,1,74,2],[74,9,74,10],[73,1,73,2],[73,3,73,4],[73,5,73,6],[73,9,73,10],[73,11,73,12],[73,13,73,14],[72,1,72,2],[72,3,72,4],[72,5,72,6],[72,9,72,10],[72,11,72,12],[72,13,72,14],[71,1,71,2],[71,3,71,4],[71,5,71,6],[71,9,71,10],[71,11,71,12],[71,13,71,14],[66,7,76,7]]}
[]
[null,"Indiquer le nom du projet dans l'onglet Informations de base en C3",null,null,null,null,null,null,null,{"$f":"B2","v":"Indiquer le nom du projet dans l'onglet Informations de base en C3"}]
[]
[null,"Immeuble 1",null,null,null,null,null,null,null,"Immeuble 6"]
[null,"Année de construction",null,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux",null,"Année de construction",null,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux",null,null,1910,1920,1930,1940,1950,1960,1970,1980,1990,2000,2010,2020,2030]
[null,"Année de modification ",null,null,null,null,null,null,null,"Année de modification ",null,null,null,null,null,null,null,"Isolation entretoit","R10","R10","R10","R10","R10","R10","R12","R20","R20","R30","R30","R40","R40",null,null,null,"Isolation entretoit","Isolation mur extérieur","Isolation fondation","Portes et fenêtres"]
[null,"Isolation entretoit",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B7,$R$6:$R$9,0),MATCH(C7,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$16,MATCH(F7,$AH$7:$AH$16,0),MATCH(B7,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(D7,$AH$7:$AH$16,0),MATCH(B7,$AI$6:$AL$6,0))","v":0},{"$f":"G7+G8+G9+G10+F12+F13+F14+G16+G17","v":0},null,"Isolation entretoit",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J7,$R$6:$R$9,0),MATCH(K7,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N7,$AH$7:$AH$16,0),MATCH(J7,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L7,$AH$7:$AH$16,0),MATCH(J7,$AI$6:$AL$6,0))","v":0},{"$f":"O7+O8+O9+O10+N12+N13+N14+O16+O17","v":0},null,"Isolation mur extérieur","R10","R10","R10","R10","R10","R10","R12","R12","R12","R20","R20","R20","R20",null,null,"R2",0.8,0.8,0.8,1]
[null,"Isolation mur extérieur",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B8,$R$6:$R$9,0),MATCH(C8,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$16,MATCH(F8,$AH$7:$AH$16,0),MATCH(B8,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(D8,$AH$7:$AH$16,0),MATCH(B8,$AI$6:$AL$6,0))","v":0},null,null,"Isolation mur extérieur",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J8,$R$6:$R$9,0),MATCH(K8,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N8,$AH$7:$AH$16,0),MATCH(J8,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L8,$AH$7:$AH$16,0),MATCH(J8,$AI$6:$AL$6,0))","v":0},null,null,"Isolation fondation","R5","R5","R5","R5","R5","R5","R10","R10","R10","R10","R10","R20","R20",null,null,"R3",0.8,0.8,0.8,1]
[null,"Isolation fondation",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B9,$R$6:$R$9,0),MATCH(C9,$S$5:$AE$5,1))","v":"R10"},null,"R10",{"$f":"IFERROR(INDEX($AI$7:$AL$16,MATCH(F9,$AH$7:$AH$16,0),MATCH(B9,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(D9,$AH$7:$AH$16,0),MATCH(B9,$AI$6:$AL$6,0))","v":0},null,null,"Isolation fondation",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J9,$R$6:$R$9,0),MATCH(K9,$S$5:$AE$5,1))","v":"R10"},null,"R10",0,null,null,"Portes et fenêtres","R2","R2","R2","R2","R2","R2","R5","R5","R5","R5","R5","R5","R5",null,null,"R5",0.8,0.8,1,1.02]
[null,"Portes et fenêtres",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B10,$R$6:$R$9,0),MATCH(C10,$S$5:$AE$5,1))","v":"R5"},null,"R5",{"$f":"IFERROR(INDEX($AI$7:$AL$16,MATCH(F10,$AH$7:$AH$16,0),MATCH(B10,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(D10,$AH$7:$AH$16,0),MATCH(B10,$AI$6:$AL$6,0))","v":0},null,null,"Portes et fenêtres",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J10,$R$6:$R$9,0),MATCH(K10,$S$5:$AE$5,1))","v":"R5"},null,"R5",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R10",1,1,1.02,1.02]
[null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible",null,null,null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R12",1,1,1.02,1.02]
[null,"Réduction des infiltrations d'air",null,null,null,null,null,null,null,"Réduction des infiltrations d'air",null,null,null,null,null,null,null,"Électricité","GES",5.6700000000000001E-4,"tCO2eq/GL",null,null,null,null,null,null,null,null,null,null,null,null,"R15",1.02,1.05,1.05,1.02]
[null,"Installation de thermostats électroniques",null,null,null,null,null,null,null,"Installation de thermostates électronique",null,null,null,null,null,null,null,"Gaz naturel","DES",0.49863000000000002,"tCO2eq/GL",null,null,null,null,null,null,null,null,null,null,null,null,"R20",1.05,1.06,1.07,1.02]
[null,"Installation de produits homologués Watersense®",null,null,null,null,null,null,null,"Installation de produits homologués Watersense®",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R30",1.07,1.07,1.1000000000000001,1.02]
[null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique",null,null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique",null,null,"Transition énergétique Québec",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R40",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.02]
[null,"Central électrique-mazout",2000,null,null,null,null,null,null,"Central électrique-mazout",2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R50",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.02]
[null,"Utiliser la liste déroulante",2000,null,null,null,null,null,null,"Utiliser la liste déroulante",2000,null,null,null,null,null,null,null,"64 % de l'énergie est relié au chauffage",null,null,null,"Résultats de recherche | Ressources naturelles Canada (nrcan.gc.ca)"]
[]
[null,"Immeuble 2",null,null,null,null,null,null,null,"Immeuble 7"]
[null,"Année de construction",null,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux",null,"Année de construction",null,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux"]
[null,"Année de modification ",null,null,null,null,null,null,null,"Année de modification "]
[null,"Isolation entretoit",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B22,$R$6:$R$9,0),MATCH(C22,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$16,MATCH(F22,$AH$7:$AH$16,0),MATCH(B22,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(D22,$AH$7:$AH$16,0),MATCH(B22,$AI$6:$AL$6,0))","v":0},{"$f":"G22+G23+G24+G25+F27+F28+F29+G31+G32","v":0},null,"Isolation entretoit",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J22,$R$6:$R$9,0),MATCH(K22,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N22,$AH$7:$AH$16,0),MATCH(J22,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L22,$AH$7:$AH$16,0),MATCH(J22,$AI$6:$AL$6,0))","v":0},{"$f":"O22+O23+O24+O25+N27+N28+N29+O31+O32","v":0}]
[null,"Isolation mur extérieur",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B23,$R$6:$R$9,0),MATCH(C23,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$16,MATCH(F23,$AH$7:$AH$16,0),MATCH(B23,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(D23,$AH$7:$AH$16,0),MATCH(B23,$AI$6:$AL$6,0))","v":0},null,null,"Isolation mur extérieur",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J23,$R$6:$R$9,0),MATCH(K23,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N23,$AH$7:$AH$16,0),MATCH(J23,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L23,$AH$7:$AH$16,0),MATCH(J23,$AI$6:$AL$6,0))","v":0}]
[null,"Isolation fondation",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B24,$R$6:$R$9,0),MATCH(C24,$S$5:$AE$5,1))","v":"R10"},null,"R10",0,null,null,"Isolation fondation",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J24,$R$6:$R$9,0),MATCH(K24,$S$5:$AE$5,1))","v":"R10"},null,"R10",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N24,$AH$7:$AH$16,0),MATCH(J24,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L24,$AH$7:$AH$16,0),MATCH(J24,$AI$6:$AL$6,0))","v":0}]
[null,"Portes et fenêtres",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B25,$R$6:$R$9,0),MATCH(C25,$S$5:$AE$5,1))","v":"R5"},null,"R5",0,null,null,"Portes et fenêtres",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J25,$R$6:$R$9,0),MATCH(K25,$S$5:$AE$5,1))","v":"R5"},null,"R5",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N25,$AH$7:$AH$16,0),MATCH(J25,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L25,$AH$7:$AH$16,0),MATCH(J25,$AI$6:$AL$6,0))","v":0}]
[null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible",null,null,null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible"]
[null,"Réduction des infiltrations d'air",null,null,null,null,null,null,null,"Réduction des infiltrations d'air"]
[null,"Installation de thermostates électronique",null,null,null,null,null,null,null,"Installation de thermostates électronique"]
[null,"Installation de produits homologués Watersense®",null,null,null,null,null,null,null,"Installation de produits homologués Watersense®"]
[null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique",null,null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique"]
[null,"Central électrique-mazout",2000,null,null,null,null,null,null,"Central électrique-mazout",2000]
[null,"Utiliser la liste déroulante",2000,null,null,null,null,null,null,"Utiliser la liste déroulante",2000]
[]
[null,"Immeuble 3",null,null,null,null,null,null,null,"Immeuble 8"]
[null,"Année de construction",null,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux",null,"Année de construction",null,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux"]
[null,"Année de modification ",null,null,null,null,null,null,null,"Année de modification "]
[null,"Isolation entretoit",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B37,$R$6:$R$9,0),MATCH(C37,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$16,MATCH(F37,$AH$7:$AH$16,0),MATCH(B37,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(D37,$AH$7:$AH$16,0),MATCH(B37,$AI$6:$AL$6,0))","v":0},{"$f":"G37+G38+G39+G40+F42+F43+F44+G46+G47","v":0},null,"Isolation entretoit",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J37,$R$6:$R$9,0),MATCH(K37,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N37,$AH$7:$AH$16,0),MATCH(J37,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L37,$AH$7:$AH$16,0),MATCH(J37,$AI$6:$AL$6,0))","v":0},{"$f":"O37+O38+O39+O40+N42+N43+N44+O46+O47","v":0}]
[null,"Isolation mur extérieur",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B38,$R$6:$R$9,0),MATCH(C38,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$16,MATCH(F38,$AH$7:$AH$16,0),MATCH(B38,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(D38,$AH$7:$AH$16,0),MATCH(B38,$AI$6:$AL$6,0))","v":0},null,null,"Isolation mur extérieur",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J38,$R$6:$R$9,0),MATCH(K38,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N38,$AH$7:$AH$16,0),MATCH(J38,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L38,$AH$7:$AH$16,0),MATCH(J38,$AI$6:$AL$6,0))","v":0}]
[null,"Isolation fondation",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B39,$R$6:$R$9,0),MATCH(C39,$S$5:$AE$5,1))","v":"R10"},null,"R10",0,null,null,"Isolation fondation",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J39,$R$6:$R$9,0),MATCH(K39,$S$5:$AE$5,1))","v":"R10"},null,"R10",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N39,$AH$7:$AH$16,0),MATCH(J39,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L39,$AH$7:$AH$16,0),MATCH(J39,$AI$6:$AL$6,0))","v":0}]
[null,"Portes et fenêtres",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B40,$R$6:$R$9,0),MATCH(C40,$S$5:$AE$5,1))","v":"R5"},null,"R5",0,null,null,"Portes et fenêtres",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J40,$R$6:$R$9,0),MATCH(K40,$S$5:$AE$5,1))","v":"R5"},null,"R5",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N40,$AH$7:$AH$16,0),MATCH(J40,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L40,$AH$7:$AH$16,0),MATCH(J40,$AI$6:$AL$6,0))","v":0}]
[null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible",null,null,null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible"]
[null,"Réduction des infiltrations d'air",null,null,null,null,null,null,null,"Réduction des infiltrations d'air"]
[null,"Installation de thermostates électronique",null,null,null,null,null,null,null,"Installation de thermostates électronique"]
[null,"Installation de produits homologués Watersense®",null,null,null,null,null,null,null,"Installation de produits homologués Watersense®"]
[null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique",null,null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique"]
[null,"Central électrique-mazout",2000,null,null,null,null,null,null,"Central électrique-mazout",2000]
[null,"Utiliser la liste déroulante",2000,null,null,null,null,null,null,"Utiliser la liste déroulante",2000]
[]
[null,"Immeuble 4",null,null,null,null,null,null,null,"Immeuble 9"]
[null,"Année de construction",null,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux",null,"Année de construction",null,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux"]
[null,"Année de modification ",null,null,null,null,null,null,null,"Année de modification "]
[null,"Isolation entretoit",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B52,$R$6:$R$9,0),MATCH(C52,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$16,MATCH(F52,$AH$7:$AH$16,0),MATCH(B52,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(D52,$AH$7:$AH$16,0),MATCH(B52,$AI$6:$AL$6,0))","v":0},{"$f":"G52+G53+G54+G55+F57+F58+F59+G61+G62","v":0.01},null,"Isolation entretoit",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J52,$R$6:$R$9,0),MATCH(K52,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N52,$AH$7:$AH$16,0),MATCH(J52,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L52,$AH$7:$AH$16,0),MATCH(J52,$AI$6:$AL$6,0))","v":0},{"$f":"O52+O53+O54+O55+N57+N58+N59+O61+O62","v":0}]
[null,"Isolation mur extérieur",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B53,$R$6:$R$9,0),MATCH(C53,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$16,MATCH(F53,$AH$7:$AH$16,0),MATCH(B53,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(D53,$AH$7:$AH$16,0),MATCH(B53,$AI$6:$AL$6,0))","v":0},null,null,"Isolation mur extérieur",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J53,$R$6:$R$9,0),MATCH(K53,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N53,$AH$7:$AH$16,0),MATCH(J53,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L53,$AH$7:$AH$16,0),MATCH(J53,$AI$6:$AL$6,0))","v":0}]
[null,"Isolation fondation",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B54,$R$6:$R$9,0),MATCH(C54,$S$5:$AE$5,1))","v":"R10"},null,"R10",0,null,null,"Isolation fondation",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J54,$R$6:$R$9,0),MATCH(K54,$S$5:$AE$5,1))","v":"R10"},null,"R10",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N54,$AH$7:$AH$16,0),MATCH(J54,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L54,$AH$7:$AH$16,0),MATCH(J54,$AI$6:$AL$6,0))","v":0}]
[null,"Portes et fenêtres",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B55,$R$6:$R$9,0),MATCH(C55,$S$5:$AE$5,1))","v":"R5"},null,"R5",0,null,null,"Portes et fenêtres",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J55,$R$6:$R$9,0),MATCH(K55,$S$5:$AE$5,1))","v":"R5"},null,"R5",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N55,$AH$7:$AH$16,0),MATCH(J55,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L55,$AH$7:$AH$16,0),MATCH(J55,$AI$6:$AL$6,0))","v":0}]
[null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible",null,null,null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible"]
[null,"Réduction des infiltrations d'air",null,null,null,0.01,null,null,null,"Réduction des infiltrations d'air"]
[null,"Installation de thermostates électronique",null,null,null,null,null,null,null,"Installation de thermostates électronique"]
[null,"Installation de produits homologués Watersense®",null,null,null,null,null,null,null,"Installation de produits homologués Watersense®"]
[null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique",null,null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique"]
[null,"Central électrique-mazout",2000,null,null,null,null,null,null,"Central électrique-mazout",2000,null,"Oui"]
[null,"Utiliser la liste déroulante",2000,null,null,null,null,null,null,"Utiliser la liste déroulante",2000,null,"Oui"]
[]
[null,"Immeuble 5",null,null,null,null,null,null,null,"Immeuble 10"]
[null,"Année de construction",null,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux",null,"Année de construction",null,"Facteur isolant code bâtiment","Travaux prévus","Facteur isolant code bâtiment","Gain énergétique cible","Gains potentiels totaux"]
[null,"Année de modification ",null,null,null,null,null,null,null,"Année de modification "]
[null,"Isolation entretoit",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B67,$R$6:$R$9,0),MATCH(C67,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$16,MATCH(F67,$AH$7:$AH$16,0),MATCH(B67,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(D67,$AH$7:$AH$16,0),MATCH(B67,$AI$6:$AL$6,0))","v":0},{"$f":"G67+G68+G69+G70+F72+F73+F74+G76+G77","v":0.01},null,"Isolation entretoit",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J67,$R$6:$R$9,0),MATCH(K67,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N67,$AH$7:$AH$16,0),MATCH(J67,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L67,$AH$7:$AH$16,0),MATCH(J67,$AI$6:$AL$6,0))","v":0},{"$f":"O67+O68+O69+O70+N72+N73+N74+O76+O77","v":0}]
[null,"Isolation mur extérieur",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B68,$R$6:$R$9,0),MATCH(C68,$S$5:$AE$5,1))","v":"R12"},null,"R12",0,null,null,"Isolation mur extérieur",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J68,$R$6:$R$9,0),MATCH(K68,$S$5:$AE$5,1))","v":"R12"},null,"R12",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N68,$AH$7:$AH$16,0),MATCH(J68,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L68,$AH$7:$AH$16,0),MATCH(J68,$AI$6:$AL$6,0))","v":0}]
[null,"Isolation fondation",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B69,$R$6:$R$9,0),MATCH(C69,$S$5:$AE$5,1))","v":"R10"},null,"R10",0,null,null,"Isolation fondation",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J69,$R$6:$R$9,0),MATCH(K69,$S$5:$AE$5,1))","v":"R10"},null,"R10",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N69,$AH$7:$AH$16,0),MATCH(J69,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L69,$AH$7:$AH$16,0),MATCH(J69,$AI$6:$AL$6,0))","v":0}]
[null,"Portes et fenêtres",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($B70,$R$6:$R$9,0),MATCH(C70,$S$5:$AE$5,1))","v":"R5"},null,"R5",0,null,null,"Portes et fenêtres",1975,{"$f":"INDEX($S$6:$AE$9,MATCH($J70,$R$6:$R$9,0),MATCH(K70,$S$5:$AE$5,1))","v":"R5"},null,"R5",{"$f":"IFERROR(INDEX($AI$7:$AL$15,MATCH(N70,$AH$7:$AH$16,0),MATCH(J70,$AI$6:$AL$6,0)),\"inconnu\")-INDEX($AI$7:$AL$16,MATCH(L70,$AH$7:$AH$16,0),MATCH(J70,$AI$6:$AL$6,0))","v":0}]
[null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible",null,null,null,"Autres gains énergétiques potentiels",null,"Travaux prévus",null,"Gain énergétique cible"]
[null,"Réduction des infiltrations d'air",null,"Oui",null,0.01,null,null,null,"Réduction des infiltrations d'air"]
[null,"Installation de thermostates électronique",null,"Oui",null,null,null,null,null,"Installation de thermostates électronique"]
[null,"Installation de produits homologués Watersense®",null,"Oui",null,null,null,null,null,"Installation de produits homologués Watersense®"]
[null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique",null,null,"Type de système de chauffage",null,"Taux efficacité","Modification","Taux efficacité","Gain énergétique"]
[null,"Central électrique-mazout",2000,null,null,null,null,null,null,"Central électrique-mazout",2000]
[null,"Utiliser la liste déroulante",2000,null,null,null,null,null,null,"Utiliser la liste déroulante",2000]