{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["PAGE_PRÉSEN.","Instruction","Don_tech.","Don_écon.","Cal_stab","Budget","Coût_vie","Budget Trés","Trésorerie année 1","Trésorerie année 2","Trésorerie année 3","Trésorerie année 4","Trésorerie année 5","Emprunt 1","Emprunt 2","Emprunt 3","Emprunt  supplémentaire","Calcul_CDR"],"not_rendered":{"charts":0,"images":19,"macros":1,"external_links":0,"defined_names":43,"comments":3,"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":"1904"}

{"sheet":"PAGE_PRÉSEN.","index":0,"n_rows":56,"n_cols":4,"rows_kept":56,"cut":false,"hidden":false,"merged":[[51,1,51,2],[55,1,55,6],[7,1,7,4],[35,1,35,4],[11,2,11,4],[15,1,33,6],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[41,1,41,6],[47,2,47,4],[46,2,46,4],[45,2,45,4],[44,2,44,4],[43,1,43,2]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"NOM","M. Jaimie LeBoeuf"]
[null,"ADRESSE","555, rue des Vachers, St-Meuhmeuh (Québec) G0X 0X0"]
[null,"TÉLÉPHONE","(450)555-5555"]
[]
[null,"         DESCRIPTION DU PROJET :"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"         DESCRIPTION DU CHEPTEL INITIAL :"]
[null,"Vaches :",20]
[null,"Génisses :",0]
[null,"Taures :",0]
[null,"Taureaux :",1]
[]
[null," DURÉE DE LA PLANIFICATION :   5 ANS"]
[]
[null,"         PRÉPARÉ  PAR"]
[null,"Conseiller :"]
[null,"Organisme :"]
[null,"Téléphone :"]
[null,"Date :"]
[]
[]
[]
[null,"CONCEPTION 2016"]
[null,"Andréane Martin agr.","Franck Djea  agr.","Véronique Poulin agr."]
[null,"Linda Larocque agr.","Sylvain Pomerleau","Stéphanie Landry agr."]
[null,"Michel Lebel","Bony Don Pierre"]
[null,"**Inspiré de l'outil de planification technicoéconomique et financière d'un démarrage en production ovine 2013**"]

{"sheet":"Instruction","index":1,"n_rows":26,"n_cols":2,"rows_kept":26,"cut":false,"hidden":false,"merged":[[5,1,5,9],[7,1,7,9],[11,1,11,9],[21,1,21,8],[23,1,23,8],[25,1,25,8],[9,1,9,8],[13,1,13,8],[19,1,19,8],[15,1,15,8],[17,1,17,8]]}
[]
[]
[]
[]
[]
[null,"     PLANIFICATION TECHNICO-ÉCONOMIQUE ET FINANCIÈRE"]
[]
[null,"INSTRUCTION D'UTILISATION DE L'OUTIL "]
[]
[null,"1. Le chiffrier suivant est un outil permettant la réalisation d'un budget dans le cadre d'un démarrage en production bovine. La précision du budget sera en étroite relation avec la précision des informations inscrites dans le chiffrier."]
[]
[null,"Les concepteurs se dégagent de toute responsabilité concernant l'utilisation et l'interprétation des résultats de ce programme de simulation."]
[]
[null,"2. Les cases vertes pâles doivent être complétées. Les données pré-indiquées dans les cases vertes pâles sont à titre indicatif. Elles peuvent être modifiées par l'utilisateur. "]
[]
[null,"3. Les flèches rouges       vous invite à prendre connaissance d'un commentaire."]
[]
[null,"4, Les point d'interrogation        vous réfère à des informations supplémentaires."]
[]
[null,"5. Plusieurs cellules contiennent une formule afin de faciliter la cohésion de l'information. L'information provient en grande partie des cellules à remplir des onglets ''Don_tech'' et ''Don_écon''.Donc, assurez-vous de bien compléter ces onglets."]
[]
[null,"6. Tous les onglets doivent être complétés. Ceux-ci ont été placés selon un certain ordre logique pour développer le projet."]
[]
[null,"7. Vous retrouverez trois onglets pour les emprunts. Veuillez donc les remplir uniquement en fonction du nombre d'emprunts prévus au projet. Vous devez reporter les annuités dans le budget de trésorerie. Attention aux dates de début des différents emprunts."]
[]
[null,"8. N'hésitez pas à nous faire part de vos commentaires ou suggestions pour améliorer l'outil. Bonne planification !"]

{"sheet":"Don_tech.","index":2,"n_rows":153,"n_cols":17,"rows_kept":153,"cut":false,"hidden":false,"merged":[[7,11,7,12],[75,1,75,4],[8,1,8,4],[26,1,26,4],[49,1,49,4],[62,1,62,4],[44,1,44,4],[41,1,41,3],[42,1,42,3],[71,1,71,3],[90,1,90,3],[89,1,89,4],[90,4,99,4],[91,1,91,3],[92,1,92,3],[93,1,93,3],[95,1,95,3],[94,1,94,3],[100,1,100,4],[99,1,99,3],[98,1,98,3],[97,1,97,3],[96,1,96,3],[103,1,103,3],[103,4,112,4],[104,1,104,3],[105,1,105,3],[106,1,106,3],[107,1,107,3],[108,1,108,3],[109,1,109,3],[110,1,110,3],[111,1,111,3],[112,1,112,3],[116,1,116,3],[116,4,125,4],[117,1,117,3],[118,1,118,3],[119,1,119,3],[120,1,120,3],[121,1,121,3],[122,1,122,3],[123,1,123,3],[124,1,124,3],[125,1,125,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[129,1,129,3],[129,4,138,4],[130,1,130,3],[131,1,131,3],[132,1,132,3],[133,1,133,3],[134,1,134,3],[135,1,135,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[152,1,152,4],[141,1,141,4],[102,1,102,4],[113,1,113,4],[126,1,126,4],[115,1,115,4],[128,1,128,4],[139,1,139,4],[142,1,142,3],[142,4,151,4],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[148,1,148,3]]}
[]
[]
[]
[]
[null,{"$f":"PAGE_PRÉSEN.!B11","v":"NOM"},{"$f":"PAGE_PRÉSEN.!C11","v":"M. Jaimie LeBoeuf"}]
[null,{"$f":"PAGE_PRÉSEN.!B12","v":"ADRESSE"},{"$f":"PAGE_PRÉSEN.!C12","v":"555, rue des Vachers, St-Meuhmeuh (Québec) G0X 0X0"}]
[null,{"$f":"PAGE_PRÉSEN.!B13","v":"TÉLÉPHONE"},{"$f":"PAGE_PRÉSEN.!C13","v":"(450)555-5555"},null,null," "]
[null,null,null,null,null,"Année","Année","Année","Année","Année",null,"Conversion livre en kg"]
[null,"Données TECHNIQUES",null,null,null,2019,{"$f":"+F9+1","v":2020},{"$f":"+G9+1","v":2021},{"$f":"+H9+1","v":2022},{"$f":"+I9+1","v":2023},null,"Livres",500]
[null,"VACHES",null,null,null,25,35,45,55,65,{"$f":"J10","v":65},"Kg",{"$f":"M9/2.204","v":226.86025408348456}]
[null,"TAUREAUX",null,null,null,1,1,2,2,2,{"$f":"J11","v":2}]
[null,"Veaux nés par vache",null,null,"%",0.9,0.95,0.95,0.95,0.95]
[null,"Date moyenne de vêlage ",null,null,"aa-mm-jj","2019-02-01","2020-02-02","2021-02-03","2022-02-04","2023-02-05"]
[null,"Veaux sevrés par vache",null,null,"%",{"$f":"F12*(1-F19)","v":0.81},{"$f":"G12*(1-G19)","v":0.85499999999999998},{"$f":"H12*(1-H19)","v":0.85499999999999998},0.88,0.88]
[null,"Date moyenne de sevrage ",null,null,"aa-mm-jj","2019-09-01","2020-09-15","2021-10-03","2022-10-04","2023-10-31"]
[null,"Poids moyen de sevrage ",null,null,"kg",{"$f":"40+(F15-F13)*F17","v":252},{"$f":"40+(G15-G13)*G17","v":266},{"$f":"40+(H15-H13)*H17","v":306.20000000000005},{"$f":"40+(I15-I13)*I17","v":306.20000000000005},{"$f":"40+(J15-J13)*J17","v":334.8}]
[null,"GMQ pré-sevrage",null,null,"kg/j",1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[null,"GMQ post-sevrage ",null,null,"kg/j",1.1000000000000001,1.1000000000000001,1.2,1.2,1.2]
[null,"Taux mortalité veaux",null,null,"%",0.1,0.1,0.1,0.09,0.09]
[null,"Taux mortalité vaches",null,null,"%",0.05,0.05,0.05,0.02,0.02]
[null,"Taux de réforme vaches",null,null,"%",0.15,0.15,0.14000000000000001,0.14000000000000001,0.13]
[null,"Taux de réforme taureaux ",null,null,"%",0.2,0.2,0.2,0.2,0.2]
[null,"Date moyenne de vente ",null,null,"aa-mm-jj","2019-12-15","2020-12-01","2021-12-03","2022-12-04","2023-12-31"]
[null,"Freinte",null,null,"%",0.05,0.05,0.05,0.05,0.05]
[null,"Poids moyen de vente final",null,null,"kg",{"$f":"((F23-F15)*F18+F16)*(1-F24)","v":349.125},{"$f":"((G23-G15)*G18+G16)*(1-G24)","v":333.16499999999996},{"$f":"((H23-H15)*H18+H16)*(1-H24)","v":360.43},{"$f":"((I23-I15)*I18+I16)*(1-I24)","v":360.43},{"$f":"((J23-J15)*J18+J16)*(1-J24)","v":387.59999999999997}]
[]
[null,"Résultats TECHNIQUES"]
[null,"Veaux nés",null,null,"têtes",{"$f":"ROUND(F12*F10,0)","v":23},{"$f":"ROUND(G12*G10,0)","v":33},{"$f":"ROUND(H12*H10,0)","v":43},{"$f":"ROUND(I12*I10,0)","v":52},{"$f":"ROUND(J12*J10,0)","v":62}]
[null,"Veaux sevrés",null,null,"têtes",{"$f":"ROUND(F10*F14,0)","v":20},{"$f":"ROUND(G10*G14,0)","v":30},{"$f":"ROUND(H10*H14,0)","v":38},{"$f":"ROUND(I10*I14,0)","v":48},{"$f":"ROUND(J10*J14,0)","v":57}]
[null,"Femelles gardées/nées",null,null,"%",0,0,0,0,0]
[null,"Femelles gardées pour reproduction",null,null,"têtes",{"$f":"ROUND((F29/2)*F30,0)","v":0},{"$f":"ROUND((G29/2)*G30,0)","v":0},0,{"$f":"ROUND((I29/2)*I30,0)","v":0},0]
[null,"Taures vendues pour la reproduction",null,null,"têtes",0,0,0,0,0]
[null,"Vaches ou taures gestantes à acheter à l'automne",null,null,"têtes",{"$f":"ROUND(G10-(F10+F31-F32-F35-F36+Don_écon.!D27),0)","v":15},{"$f":"ROUND(H10-(G10+G31-G32-G35-G36),0)","v":17},18,19,9]
[null,"Vente de veaux",null,null,"têtes",{"$f":"IF(YEAR(F23)=F9,ROUND(F29-F31,0),0)","v":20},{"$f":"IF(YEAR(F23)=G9,ROUND(F29-F31,0),0)+IF(YEAR(G23)=G9,ROUND(G29-G31,0),0)","v":30},{"$f":"IF(YEAR(G23)=H9,ROUND(G29-G31,0),0)+IF(YEAR(H23)=H9,ROUND(H29-H31,0),0)","v":38},{"$f":"IF(YEAR(H23)=I9,ROUND(H29-H31,0),0)+IF(YEAR(I23)=I9,ROUND(I29-I31,0),0)","v":48},{"$f":"IF(YEAR(I23)=J9,ROUND(I29-I31,0),0)+IF(YEAR(J23)=J9,ROUND(J29-J31,0),0)","v":57}]
[null,"Vaches mortes",null,null,"têtes",{"$f":"ROUND(F20*F10,0)","v":1},{"$f":"ROUND(G20*G10,0)","v":2},{"$f":"ROUND(H20*H10,0)","v":2},{"$f":"ROUND(I20*I10,0)","v":1},{"$f":"ROUND(J20*J10,0)","v":1}]
[null,"Vente de vaches de réforme",null,null,"têtes",{"$f":"ROUND(F10*F21,0)","v":4},5,6,8,8]
[null,"Vente de taureaux de réforme",null,null,"têtes",0,0,0,0,0]
[null,"Achat de taureaux",null,null,"têtes",0,{"$f":"ROUND(G11-F11+G37,0)","v":0},{"$f":"ROUND(H11-G11+H37,0)","v":1},{"$f":"ROUND(I11-H11+I37,0)","v":0},{"$f":"ROUND(J11-I11+J37,0)","v":0}]
[null,"Variation du nombre de veaux",null,null,"têtes",{"$f":"F29-F31-F34","v":0},{"$f":"G29-G31-G34","v":0},0,0,0]
[]
[null,"Superficie totale en fourrages (prairie+pâturage)",null,null,"hectares",50,50,50,50,50]
[null,"Nouvelle implantation",null,null,"hectares",10,10,10,10,10]
[null,"Superficie à entretenir",null,null,"hectares",{"$f":"F41-F42","v":40},{"$f":"G41-G42","v":40},40,40,40]
[]
[null,"PÂTURAGE"]
[null,"Date de paissance",null,"Début","Fin",null,null,null,null,null,null,null,null,null,null,"permet de remettre la date selon l'année D6 et faire les calculs de CVMS"]
[null,"Date paissance & densité",null,"2019-05-15","2019-10-15",0.8,0.8,0.8,0.8,0.8,null,null,null,null,{"$f":"MONTH(D47)","v":5},{"$f":"DAY(D47)","v":15},{"$f":"DATE(F9,O47,P47)","v":"2019-05-15"}]
[null,"Superficie en pâturage nécessaire",null,null,"ha",{"$f":"F10*F47","v":20},{"$f":"G10*G47","v":28},{"$f":"H10*H47","v":36},{"$f":"I10*I47","v":44},{"$f":"J10*J47","v":52},null,null,null,null,{"$f":"MONTH(E47)","v":10},{"$f":"DAY(E47)","v":15},{"$f":"DATE(F9,O48,P48)","v":"2019-10-15"}]
[]
[null,"PRAIRIE"]
[null,"Superficie disponible fourrages (prairie)",null,null,"hectares",{"$f":"F41-F48","v":30},{"$f":"G41-G48","v":22},14,6,{"$f":"J41-J48","v":-2},null,null,"jours"]
[null,"Besoin cheptel",null,"Poids vif (kg)","CVMS (%)"]
[null,"Besoin vache-veau",null,650,2.2499999999999999E-2,{"$f":"($M53*($D53*$E53)*G10)/1000","v":52.723125000000003},{"$f":"($M53*($D53*$E53)*H10)/1000","v":67.786874999999995},{"$f":"($M53*($D53*$E53)*I10)/1000","v":82.850624999999994},{"$f":"($M53*($D53*$E53)*J10)/1000","v":97.914375000000007},{"$f":"($M53*($D53*$E53)*J10)/1000","v":97.914375000000007},null,null,{"$f":"IF(OR(D47=\"\",E48=\"\"),Q53,O53+P53)","v":103},null,{"$f":"IF(AND(F13<Q47,F13>Q48-365),Q47-F13,IF(AND(F15<Q47,F15>Q48-365),F15-(Q48-365),0))","v":103},{"$f":"IF(F15>Q48,F15-Q48,0)","v":0},{"$f":"F15-F13","v":212}]
[null,"Besoin tarie ",null,650,1.9E-2,{"$f":"($M54*($D54*$E54)*G10)/1000","v":47.115249999999996},{"$f":"($M54*($D54*$E54)*H10)/1000","v":60.57674999999999},{"$f":"($M54*($D54*$E54)*I10)/1000","v":74.038249999999991},{"$f":"($M54*($D54*$E54)*J10)/1000","v":87.499749999999992},{"$f":"($M54*($D54*$E54)*J10)/1000","v":87.499749999999992},null,null,{"$f":"IF(OR(D47=\"\",E47=\"\"),Q54,(-((Q48-365)-Q47)-M53))","v":109},null,{"$f":"(-((Q48-365)-Q47)-M53)","v":109},null,{"$f":"365-Q53","v":153}]
[null,"Besoin génisse ",null,450,2.1999999999999999E-2,{"$f":"($M55*($D55*$E55)*F31)/1000","v":0},{"$f":"($M55*($D55*$E55)*G31)/1000","v":0},{"$f":"($M55*($D55*$E55)*H31)/1000","v":0},{"$f":"($M55*($D55*$E55)*I31)/1000","v":0},{"$f":"($M55*($D55*$E55)*J31)/1000","v":0},null,null,{"$f":"IF(OR(D47=\"\",E47=\"\"),365,-(Q48-(Q47+365)))","v":212}]
[null,"Besoin veaux ",null,375,2.3E-2,{"$f":"($M56*($D56*$E56)*(F29-F31)/1000)","v":10.522500000000001},{"$f":"($M56*($D56*$E56)*(G29-G31)/1000)","v":15.78375},{"$f":"($M56*($D56*$E56)*(H29-H31)/1000)","v":19.992750000000001},{"$f":"($M56*($D56*$E56)*(I29-I31)/1000)","v":25.254000000000001},{"$f":"($M56*($D56*$E56)*(J29-J31)/1000)","v":29.989125000000001},null,null,{"$f":"IF(OR(D47=\"\",E47=\"\"),F23-F15,IF(F23<Q48,0,-(Q48-F23)))","v":61}]
[null,"Besoin taureaux",null,750,2.1999999999999999E-2,{"$f":"($M57*$D57*$E57*G11)/1000","v":3.4980000000000002},{"$f":"($M57*$D57*$E57*H11)/1000","v":6.9960000000000004},{"$f":"($M57*$D57*$E57*I11)/1000","v":6.9960000000000004},{"$f":"($M57*$D57*$E57*J11)/1000","v":6.9960000000000004},{"$f":"($M57*$D57*$E57*J11)/1000","v":6.9960000000000004},null,null,{"$f":"IF(OR(D47=\"\",E47=\"\"),365,Q47-Q48+365)","v":212}]
[null,"Besoin total(tMS) avec perte (%)",null,null,0.06,{"$f":"SUM(F53:F57)*(1+$E58)","v":120.69040750000001},{"$f":"SUM(G53:G57)*(1+$E58)","v":160.21197749999999},{"$f":"SUM(H53:H57)*(1+$E58)","v":194.91028249999999},{"$f":"SUM(I53:I57)*(1+$E58)","v":230.72397250000003},{"$f":"SUM(J53:J57)*(1+$E58)","v":235.74320500000005}]
[null,"Rendement des prairies",null,null,"kg/ha",4500,4500,5000,5000,5000]
[null,"Production des prairies",null,null,"tonnes MS",{"$f":"(F51)*(F59/1000)","v":135},{"$f":"(G51)*(G59/1000)","v":99},70,30,-10]
[null,"Achat (-)/vente (+) de fourrage",null,null,"tonnes MS",{"$f":"F60-F58","v":14.309592499999994},{"$f":"G60-G58","v":-61.211977499999989},{"$f":"H60-H58","v":-124.91028249999999},{"$f":"I60-I58","v":-200.72397250000003},{"$f":"J60-J58","v":-245.74320500000005}]
[]
[null,"CÉRÉALES"]
[null,"Superficie totale en céréales",null,null,"hectares",0,0,0,0,0]
[null,"Besoin cheptel",null,"Qte (kg/tête/jour)","Durée (jours)"]
[null,"Vaches",null,0,25,{"$f":"((F10*$E66)+(F33*($E66/2)))*$D66","v":0},{"$f":"((G10*$E66)+(G33*($E66/2)))*$D66","v":0},{"$f":"((H10*$E66)+(H33*($E66/2)))*$D66","v":0},{"$f":"((I10*$E66)+(I33*($E66/2)))*$D66","v":0},{"$f":"((J10*$E66)+(J33*($E66/2)))*$D66","v":0}]
[null,"Veaux d'embouche",null,0,25,{"$f":"(F29*$E67)*$D67","v":0},{"$f":"(G29*$E67)*$D67","v":0},{"$f":"(H29*$E67)*$D67","v":0},{"$f":"(I29*$E67)*$D67","v":0},{"$f":"(J29*$E67)*$D67","v":0}]
[null,"Semis-Finis",null,2,25,{"$f":"((F29-F31)*$E68*$D68)","v":1000},{"$f":"((G29-G31)*$E68*$D68)","v":1500},{"$f":"((H29-H31)*$E68*$D68)","v":1900},{"$f":"((I29-I31)*$E68*$D68)","v":2400},{"$f":"((J29-J31)*$E68*$D68)","v":2850}]
[null,"Génisse de remplacement",null,1,25,{"$f":"(F31*$E69*$D69)","v":0},{"$f":"(G31*$E69*$D69)","v":0},{"$f":"(H31*$E69*$D69)","v":0},{"$f":"(I31*$E69*$D69)","v":0},{"$f":"(J31*$E69*$D69)","v":0}]
[null,"Taures",null,1.5,25,{"$f":"(F31*$E70*$D70)","v":0},{"$f":"(G31*$E70*$D70)","v":0},{"$f":"(H31*$E70*$D70)","v":0},{"$f":"(I31*$E70*$D70)","v":0},{"$f":"(J31*$E70*$D70)","v":0}]
[null,"Besoin en grains",null,null,"tonnes",{"$f":"SUM(F66:F70)/1000","v":1},{"$f":"SUM(G66:G70)/1000","v":1.5},{"$f":"SUM(H66:H70)/1000","v":1.9},{"$f":"SUM(I66:I70)/1000","v":2.4},{"$f":"SUM(J66:J70)/1000","v":2.85}]
[null,"Rendement moy. céréales",null,null,"tonnes/ha",1.7649999999999999,1.7649999999999999,1.7649999999999999,2,2]
[null,"Production moy. céréales",null,null,"tonnes",{"$f":"F64*F72","v":0},{"$f":"G64*G72","v":0},0,0,0]
[null,"Achat (-)/vente (+) de céréales",null,null,"tonnes",{"$f":"F73-F71","v":-1},{"$f":"G73-G71","v":-1.5},-1.9,-2.4,-2.85]
[]
[null,"SUPPLÉMENTS"]
[null,"Besoin cheptel",null,"Qte (kg/tête/jour)","Durée (jours)"]
[null,"Vaches",null,0,25,{"$f":"((F10*$E78)+(F33*($E78/2)))*$D78","v":0},{"$f":"((G10*$E78)+(G33*($E78/2)))*$D78","v":0},{"$f":"((H10*$E78)+(H33*($E78/2)))*$D78","v":0},{"$f":"((I10*$E78)+(I33*($E78/2)))*$D78","v":0},{"$f":"((J10*$E78)+(J33*($E78/2)))*$D78","v":0}]
[null,"Veaux d'embouche",null,0.01,25,{"$f":"(F29*($E79)*$D79)","v":5},{"$f":"(G29*($E79)*$D79)","v":7.5},{"$f":"(H29*($E79)*$D79)","v":9.5},{"$f":"(I29*($E79)*$D79)","v":12},{"$f":"(J29*($E79)*$D79)","v":14.25}]
[null,"Semis-Finis",null,0.3,25,{"$f":"((F29-F31)*($E80)*$D80)","v":150},{"$f":"((G29-G31)*($E80)*$D80)","v":225},{"$f":"((H29-H31)*($E80)*$D80)","v":285},{"$f":"((I29-I31)*($E80)*$D80)","v":360},{"$f":"((J29-J31)*($E80)*$D80)","v":427.5}]
[null,"Génisse de remplacement",null,0.3,25,{"$f":"(F31*$E81*$D81)","v":0},{"$f":"(G31*$E81*$D81)","v":0},{"$f":"(H31*$E81*$D81)","v":0},{"$f":"(I31*$E81*$D81)","v":0},{"$f":"(J31*$E81*$D81)","v":0}]
[null,"Taures",null,0.5,25,{"$f":"(F31*$E82*$D82)","v":0},{"$f":"(G31*$E82*$D82)","v":0},{"$f":"(H31*$E82*$D82)","v":0},{"$f":"(I31*$E82*$D82)","v":0},{"$f":"(J31*$E82*$D82)","v":0}]
[null,"Besoin concentré:achat",null,null,"tonnes",{"$f":"SUM(F78:F82)/1000","v":0.155},{"$f":"SUM(G78:G82)/1000","v":0.23250000000000001},{"$f":"SUM(H78:H82)/1000","v":0.29449999999999998},{"$f":"SUM(I78:I82)/1000","v":0.372},{"$f":"SUM(J78:J82)/1000","v":0.44174999999999998}]
[null,"Minéral vache + tarie",null,100,"g/vache/j",{"$f":"(F10+(F33*182/365))*($D84*365/1000000)","v":1.1855},{"$f":"(G10+(G33*182/365))*($D84*365/1000000)","v":1.5868999999999998},{"$f":"(H10+(H33*182/365))*($D84*365/1000000)","v":1.9701},{"$f":"(I10+(I33*182/365))*($D84*365/1000000)","v":2.3532999999999995},{"$f":"(J10+(J33*182/365))*($D84*365/1000000)","v":2.5362999999999998}]
[null,"Moulée",null,0,"kg/vache",{"$f":"$D$85*F10","v":0},{"$f":"$D$85*G10","v":0},0,0,0]
[]
[null,"Superficie totale en cultures",null,null,"hectares",50,50,50,50,50]
[]
[null,"Variation D'INVENTAIRE"]
[null,"Année 1",null,null,null,"Vaches","Taures","Taureaux","Veaux"]
[null,"Inventaire de debut",null,null,"tête(s)",{"$f":"F10","v":25},0,{"$f":"F11","v":1}]
[null,"Achat (+)",null,null,null,{"$f":"F33","v":15},null,{"$f":"F38","v":0}]
[null,"Naissance (+)",null,null,null,null,null,null,{"$f":"F28","v":23}]
[null,"Transfert (+)",null,null,null,{"$f":"G99","v":0},{"$f":"I99","v":0}]
[null,"Mortalité (-)",null,null,null,{"$f":"F35","v":1},null,null,{"$f":"F28-F29","v":3}]
[null,"Consommés à la ferme (-)"]
[null,"Ventes (-)",null,null,null,null,{"$f":"F32","v":0},null,{"$f":"F34","v":20}]
[null,"Reformés (-)",null,null,null,{"$f":"F36","v":4},null,{"$f":"F37","v":0}]
[null,"Transfert taures et taureaux (-)",null,null,null,null,0,null,{"$f":"F31","v":0}]
[null,"Inventaire de fin",null,null,null,{"$f":"F91+F92+F93+F94-F95-F96-F97-F98-F99","v":35},{"$f":"G91+G92+G93+G94-G95-G96-G97-G98-G99","v":0},1,0]
[null,"Variation d'inventaire",null,null,null,{"$f":"F100-F91","v":10},{"$f":"G100-G91","v":0},0,0]
[]
[null,"Année 2",null,null,null,"Vaches","Taures","Taureaux","Veaux"]
[null,"Inventaire de debut",null,null,"tête(s)",{"$f":"F100","v":35},{"$f":"G100","v":0},1,0]
[null,"Achat (+)",null,null,null,{"$f":"G33","v":17},null,{"$f":"G38","v":0}]
[null,"Naissance (+)",null,null,null,null,null,null,{"$f":"G28","v":33}]
[null,"Transfert (+)",null,null,null,{"$f":"G112","v":0},{"$f":"I112","v":0}]
[null,"Mortalité (-)",null,null,null,{"$f":"G35","v":2},null,null,{"$f":"G28-G29","v":3}]
[null,"Consommés à la ferme (-)"]
[null,"Ventes (-)",null,null,null,null,{"$f":"F32","v":0},null,{"$f":"G34","v":30}]
[null,"Reformés (-)",null,null,null,{"$f":"G36","v":5},null,{"$f":"G37","v":0}]
[null,"Transfert taures et taureaux (-)",null,null,null,null,{"$f":"G104","v":0},null,{"$f":"G31","v":0}]
[null,"Inventaire de fin",null,null,null,{"$f":"F104+F105+F106+F107-F108-F109-F110-F111-F112","v":45},{"$f":"G104+G105+G106+G107-G108-G109-G110-G111-G112","v":0},1,0]
[null,"Variation d'inventaire",null,null,null,{"$f":"F113-F104","v":10},{"$f":"G113-G104","v":0},0,0]
[]
[null,"Année 3",null,null,null,"Vaches","Taures","Taureaux","Veaux"]
[null,"Inventaire de debut",null,null,"tête(s)",{"$f":"F113","v":45},{"$f":"G113","v":0},1,0]
[null,"Achat (+)",null,null,null,{"$f":"H33","v":18},null,{"$f":"H38","v":1}]
[null,"Naissance (+)",null,null,null,null,null,null,{"$f":"H28","v":43}]
[null,"Transfert (+)",null,null,null,{"$f":"G125","v":0},{"$f":"I125","v":0}]
[null,"Mortalité (-)",null,null,null,{"$f":"H35","v":2},null,null,{"$f":"H28-H29","v":5}]
[null,"Consommés à la ferme (-)"]
[null,"Ventes (-)",null,null,null,null,{"$f":"H32","v":0},null,{"$f":"H34","v":38}]
[null,"Reformés (-)",null,null,null,{"$f":"H36","v":6},null,{"$f":"H37","v":0}]
[null,"Transfert taures et taureaux (-)",null,null,null,null,{"$f":"G117","v":0},null,{"$f":"H31","v":0}]
[null,"Inventaire de fin",null,null,null,{"$f":"F117+F118+F119+F120-F121-F122-F123-F124-F125","v":55},{"$f":"G117+G118+G119+G120-G121-G122-G123-G124-G125","v":0},2,0]
[null,"Variation d'inventaire",null,null,null,{"$f":"F126-F117","v":10},{"$f":"G126-G117","v":0},1,0]
[]
[null,"Année 4",null,null,null,"Vaches","Taures","Taureaux","Veaux"]
[null,"Inventaire de debut",null,null,"tête(s)",{"$f":"F126","v":55},{"$f":"G126","v":0},{"$f":"H126","v":2},{"$f":"I126","v":0}]
[null,"Achat (+)",null,null,null,{"$f":"I33","v":19},null,{"$f":"I38","v":0}]
[null,"Naissance (+)",null,null,null,null,null,null,{"$f":"I28","v":52}]
[null,"Transfert (+)",null,null,null,{"$f":"G138","v":0},{"$f":"I138","v":0}]
[null,"Mortalité (-)",null,null,null,{"$f":"I35","v":1},null,null,{"$f":"I28-I29","v":4}]
[null,"Consommés à la ferme (-)"]
[null,"Ventes (-)",null,null,null,null,{"$f":"I32","v":0},null,{"$f":"I34","v":48}]
[null,"Reformés (-)",null,null,null,{"$f":"I36","v":8},null,{"$f":"I37","v":0}]
[null,"Transfert taures et taureaux (-)",null,null,null,null,{"$f":"G130","v":0},null,{"$f":"I31","v":0}]
[null,"Inventaire de fin",null,null,null,{"$f":"F130+F131+F132+F133-F134-F135-F136-F137-F138","v":65},{"$f":"G130+G131+G132+G133-G134-G135-G136-G137-G138","v":0},2,0]
[null,"Variation d'inventaire",null,null,null,{"$f":"F139-F130","v":10},{"$f":"G139-G130","v":0},0,0]
[null,40786,null,null,null,212]
[null,"Année 5",null,null,null,"Vaches","Taures","Taureaux","Veaux"]
[null,"Inventaire de debut",null,null,"tête(s)",{"$f":"F139","v":65},{"$f":"G139","v":0},2,0]
[null,"Achat (+)",null,null,null,{"$f":"J33","v":9},null,{"$f":"J38","v":0}]
[null,"Naissance (+)",null,null,null,null,null,null,{"$f":"J28","v":62}]
[null,"Transfert (+)",null,null,null,{"$f":"G151","v":0},{"$f":"I151","v":0}]
[null,"Mortalité (-)",null,null,null,{"$f":"J35","v":1},null,null,{"$f":"J28-J29","v":5}]
[null,"Consommés à la ferme (-)"]
[null,"Ventes (-)",null,null,null,null,{"$f":"J32","v":0},null,{"$f":"J34","v":57}]
[null,"Reformés (-)",null,null,null,{"$f":"J36","v":8},null,{"$f":"J37","v":0}]
[null,"Transfert taures et taureaux (-)",null,null,null,null,{"$f":"G143","v":0},null,{"$f":"J31","v":0}]
[null,"Inventaire de fin",null,null,null,{"$f":"F143+F144+F145+F146-F147-F148-F149-F150-F151","v":65},{"$f":"G143+G144+G145+G146-G147-G148-G149-G150-G151","v":0},2,0]
[null,"Variation d'inventaire",null,null,null,{"$f":"F152-F143","v":0},{"$f":"G152-G143","v":0},0,0]

{"sheet":"Don_écon.","index":3,"n_rows":39,"n_cols":13,"rows_kept":39,"cut":false,"hidden":false,"merged":[[8,1,8,4],[12,1,12,4],[17,1,17,4],[22,1,22,4],[7,11,7,12]]}
[]
[]
[]
[]
[null,{"$f":"PAGE_PRÉSEN.!B11","v":"NOM"},{"$f":"PAGE_PRÉSEN.!C11","v":"M. Jaimie LeBoeuf"}]
[null,{"$f":"PAGE_PRÉSEN.!B12","v":"ADRESSE"},{"$f":"PAGE_PRÉSEN.!C12","v":"555, rue des Vachers, St-Meuhmeuh (Québec) G0X 0X0"},null,null,null,null," "," "]
[null,{"$f":"PAGE_PRÉSEN.!B13","v":"TÉLÉPHONE"},{"$f":"PAGE_PRÉSEN.!C13","v":"(450)555-5555"},null,null," "]
[null,null,null,null,null,"Année","Année","Année","Année","Année",null,"Conversion livre en kg"]
[null,"Données ÉCONOMIQUES",null,null,null,{"$f":"Don_tech.!F9","v":2019},{"$f":"+F9+1","v":2020},{"$f":"+G9+1","v":2021},{"$f":"+H9+1","v":2022},{"$f":"+I9+1","v":2023},null,"Livres",700]
[null,"VACHES",null,null,null,{"$f":"Don_tech.!F10","v":25},{"$f":"Don_tech.!G10","v":35},{"$f":"Don_tech.!H10","v":45},{"$f":"Don_tech.!I10","v":55},{"$f":"Don_tech.!J10","v":65},null,"Kg",{"$f":"M9/2.204","v":317.60435571687839}]
[null,"TAUREAUX",null,null,null,{"$f":"Don_tech.!F11","v":1},{"$f":"Don_tech.!G11","v":1},{"$f":"Don_tech.!H11","v":2},{"$f":"Don_tech.!I11","v":2},{"$f":"Don_tech.!J11","v":2}]
[]
[null,"MISE EN MARCHÉ"]
[null,"Vaches",null,null,"coût/tête",63.33,63.33,63.33,63.33,63.33]
[null,"Taures",null,null,"coût/tête",63.33,63.33,63.33,63.33,63.33]
[null,"Veaux",null,null,"coût/tête",28.5,28.5,28.5,28.5,28.5]
[]
[null,"TRANSPORT"]
[null,"Vaches",null,null,"coût/tête",68.099999999999994,68.099999999999994,68.099999999999994,68.099999999999994,68.099999999999994]
[null,"Taures",null,null,"coût/tête",68.099999999999994,68.099999999999994,68.099999999999994,68.099999999999994,68.099999999999994]
[null,"Veaux",null,null,"coût/tête",26.31,26.31,26.31,26.31,26.31]
[]
[null,"INVESTISSEMENTS ET SOURCES DE FINANCEMENT"]
[null,"Achat ferme (bâtiments, terres, ... )",null,null,"$",600000,null,null,null,null,null,"Ne pas oublier d'ajouter cet emprunt dans les onglets emprunts!"]
[null,"Troupeau de démarrage:",null,"Nombre","Coût unitaire ($)"]
[null,null,"Vaches",{"$f":"F10","v":25},1500,{"$f":"D26*E26","v":37500},null,null,null,null,null,"Ne pas oublier d'ajouter cet emprunt dans les onglets emprunts!"]
[null,null,"Génisses et taures",0,1000,{"$f":"D27*E27","v":0},null,null,null,null,null,"Ne pas oublier d'ajouter cet emprunt dans les onglets emprunts!"]
[null,null,"Taureaux",{"$f":"F11","v":1},2000,2000,null,null,null,null,null,"Ne pas oublier d'ajouter cet emprunt dans les onglets emprunts!"]
[null,"Valeur moyenne des terres agricoles",null,null,"$/ha",2500]
[null,"Coût de l'aménagement de l'étable et du site",null,null,"$",10000,null,null,null,10000,null,"Ne pas oublier d'ajouter cet emprunt dans les onglets emprunts!"]
[null,"Machinerie, équipements, …",null,null,"$"]
[null,"Subvention (prime à l'établisement, dons, ...)",null,null,"$",10000,null,null,null,10000]
[null,"Frais de démarrage / transfert",null,null,"$",null,null,null,null,null,null,"Ne pas oublier d'ajouter cet emprunt dans les onglets emprunts!"]
[null,"Achat de terre ",null,null,"$",null,{"$f":"Don_écon.!F29*(Don_tech.!G41-Don_tech.!F41+Don_tech.!G64-Don_tech.!F64)","v":0},{"$f":"Don_écon.!F29*(Don_tech.!H41-Don_tech.!G41+Don_tech.!H64-Don_tech.!G64)","v":0},{"$f":"Don_écon.!F29*(Don_tech.!I41-Don_tech.!H41+Don_tech.!I64-Don_tech.!H64)","v":0},{"$f":"Don_écon.!F29*(Don_tech.!J41-Don_tech.!I41+Don_tech.!J64-Don_tech.!I64)","v":0}]
[null,"Trésorerie de démarrage",null,null,"$",2000]
[null,"Autre aide financière 1",null,null,"$"]
[null,"Autre aide financière 2",null,null,"$"]
[null,"Autres investissements",null,null,"$"]
[null,"Autres investissements",null,null,"$"]

{"sheet":"Cal_stab","index":4,"n_rows":89,"n_cols":14,"rows_kept":89,"cut":false,"hidden":false,"merged":[[93,2,93,5],[94,2,94,3],[19,5,19,7],[30,1,30,2],[45,1,45,2],[60,1,60,2],[75,1,75,2],[92,2,92,5],[4,1,4,7],[15,1,15,2],[15,5,15,7],[11,1,12,7],[16,5,16,7],[6,1,6,7],[7,1,7,7],[8,1,8,7],[10,1,10,7],[9,1,9,7]]}
[]
[]
[]
[]
[null,"CALCUL DE L'ASSURANCE STABILISATION DES REVENUS AGRICOLES"]
[]
[null,"Veuillez ajuster les taux de côtisations et de compensations selon les prévisons de la FADQ                                "]
[null,"*VENTE minimale de 2092 kg de veau pour être admissible au produit veau d'embouche *"]
[null,"* VENTE minimale de 680 kg de gain pour être admissible au produit bouvillon* "]
[null,"À noter que si l'entreprise est admissible à l'aide à la relève, la cotisation est réduite de 50 % pour les deux premières années. "]
[null,"Pour une évaluation plus précise, veuillez contacter le conseiller de La Financière Agricole du Québec "]
[null,"Simulation de calcul de l'assurance stabilisation en production bovine à partir d'estimation de cotisation et de compensation "]
[]
[]
[null,"Hypothèse de départ",null,"Adhésion à l'ASRA en janvier",null,null,null,null,"      Veau d'embouche"]
[null,"Année de départ :",null,null,{"$f":"+Don_tech.!F9","v":2019},"SOMMAIRE",null,null,"       Programme"]
[null,"Inventaire de départ",null,{"$f":"+Don_tech.!F10","v":25},"femelles assurables ","par année calendrier"]
[null,"Inventaire au 31 décembre",null,{"$f":"+Don_tech.!G$10","v":35},"femelles assurables ",null,null,null,"       Bouvillon "]
[null,"Inventaire moyen annuel",null,{"$f":"+(D17+D18)/2","v":30},"femelles assurables ","Contribution",null,null,"       Programme"]
[null,"Nb kg de veau produit à vendre",null,{"$f":"L20","v":6982.5},"kg assurables","50% de cotisation à verser à l'adhésion",null,null,null,{"$f":"IF(YEAR(Don_tech.!$F$23)=Cal_stab!$E$16,Don_tech.!$F$34*Don_tech.!$F$25,0)","v":6982.5},{"$f":"IF(YEAR(Don_tech.!$G$23)=Cal_stab!$E$16,Don_tech.!$G$34*Don_tech.!$G$25,0)","v":0},{"$f":"J20+K20","v":6982.5}]
[null,"Kg produit < à 340,2 kg / tête",null,{"$f":"M21","v":6800},"kg assurables veau d'embouche",null,null,{"$f":"((D19*D24)+(D21*D25)+(D22*D26))*0.5","v":2233.69},null,{"$f":"J20-J22","v":6800},{"$f":"K20-K22","v":0},{"$f":"J21+K21","v":6800},{"$f":"IF(L21<2092,0,L21)","v":6800}]
[null,"Kg de veau de 340,2 au poids vente",null,{"$f":"M22","v":0},"kg assurables bouvillon","50% de cotisation à verser à la première",null,null,null,{"$f":"IF(J20>0,IF(Don_tech.!F25>340.2,(Don_tech.!F34+Don_tech.!F39)*(Don_tech.!F25-340),0),0)","v":182.5},{"$f":"IF(K20>0,IF(Don_tech.!G25>340.2,(Don_tech.!G34+Don_tech.!G39)*(Don_tech.!G25-340),0),0)","v":0},{"$f":"J22+K22","v":182.5},{"$f":"IF(L22<680,0,L22)","v":0}]
[null,"Prévision ASRA",null,null,null,"avance en juin",null,{"$f":"((D19*D24)+(D21*D25)+(D22*D26))*0.5","v":2233.69}]
[null,"Contribution ","25% sur la vache",41.45,"/ vache","Compensation"]
[null,null,"75% sur les kg de veau",0.47410000000000002,"/ kg de veau vendu","En juin, 30% de la compensation totale"]
[null,null,null,9.4500000000000001E-2,"/  kg de gain (bouvillon)",null,null,{"$f":"((D19*D27)+(D21*D28)+(D22*D29))*0.3","v":5381.43}]
[null,"Compensation","25% sur la vache",164.89,{"$f":"+E24","v":"/ vache"},"En novembre , 45% de la compensation totale"]
[null,null,"75% sur les kg de veau",1.9105000000000001,{"$f":"+E25","v":"/ kg de veau vendu"},null,null,{"$f":"((D19*D27)+(D21*D28)+(D22*D29))*0.45","v":8072.1450000000013}]
[null,null,null,0.14180000000000001,{"$f":"+E26","v":"/  kg de gain (bouvillon)"},"Total annuel",null,{"$f":"+H28+H26-H23-H21","v":8986.1949999999997}]
[]
[null,"2e Année :",null,null,{"$f":"E16+1","v":2020}]
[null,"Inventaire de début d'année",null,{"$f":"+D18","v":35},"femelles assurables ","Contribution"]
[null,"Inventaire au 31 décembre",null,{"$f":"+Don_tech.!H$10","v":45},"femelles assurables ","En juin",null,{"$f":"((D34*D39)+(D36*D40)+(D37*D41))","v":6396.6057949999995}]
[null,"Inventaire moyen annuel",null,{"$f":"+(D32+D33)/2","v":40},"femelles assurables "]
[null,"Nb kg de veau produit à vendre",null,{"$f":"M36","v":9994.9499999999989},"kg assurables","Compensation"]
[null,"Kg produit < à 340 kg / tête",null,{"$f":"N37","v":9994.9499999999989},"kg assurables veau d'embouche","En avril final année précédente",null,null,null,{"$f":"IF(YEAR(Don_tech.!$F$23)=Cal_stab!$E$31,(Don_tech.!$F$34+Don_tech.!F39)*Don_tech.!$F$25,0)","v":0},{"$f":"IF(YEAR(Don_tech.!$G$23)=Cal_stab!$E$31,(Don_tech.!$G$34+Don_tech.!G39)*Don_tech.!$G$25,0)","v":9994.9499999999989},{"$f":"IF(YEAR(Don_tech.!$H$23)=Cal_stab!$E$31,(Don_tech.!$H$34+Don_tech.!H39)*Don_tech.!$H$25,0)","v":0},{"$f":"SUM(J36:L36)","v":9994.9499999999989}]
[null,"Kg de veau de 340 au poids vente",null,{"$f":"N38","v":0},"kg assurables bouvillon",null,null,{"$f":"((D19*D27)+(D21*D28)+(D22*D29))*0.25","v":4484.5250000000005},null,{"$f":"J36-J38","v":0},{"$f":"K36-K38","v":9994.9499999999989},0,{"$f":"SUM(J37:L37)","v":9994.9499999999989},{"$f":"IF(M37<2092,0,M37)","v":9994.9499999999989}]
[null,"Prévision ASRA",null,null,null,"En juin, 30% de la compensation totale",null,null,null,{"$f":"IF(J36>0,IF(Don_tech.!F25>340,(Don_tech.!F34+Don_tech.!F39)*(Don_tech.!F25-340),0),0)","v":0},{"$f":"IF(K36>0,IF(Don_tech.!G25>340,(Don_tech.!G34+Don_tech.!G39)*(Don_tech.!G25-340),0),0)","v":0},{"$f":"IF(L36>0,IF(Don_tech.!H25>340,(Don_tech.!H34+Don_tech.!H39)*(Don_tech.!H25-340),0),0)","v":0},0,{"$f":"IF(M38<680,0,M38)","v":0}]
[null,"Contribution ","25% sur la vache",41.45,"/ vache",null,null,{"$f":"((D34*D42)+(D36*D43)+(D37*D44))*0.3","v":7707.2855924999985}]
[null,null,"75% sur les kg de veau",0.47410000000000002,"/ kg de veau vendu","En novembre , 45% de la compensation totale"]
[null,null,null,9.4500000000000001E-2,"/  kg de bouvillon",null,null,{"$f":"((D34*D42)+(D36*D43)+(D37*D44))*0.45","v":11560.928388749999}]
[null,"Compensation","25% sur la vache",164.89,{"$f":"+E39","v":"/ vache"},"Total annuel",null,{"$f":"+H41+H39+H37-H33","v":17356.133186249997}]
[null,null,"75% sur les kg de veau",1.9105000000000001,{"$f":"+E40","v":"/ kg de veau vendu"}]
[null,null,null,0.14180000000000001,{"$f":"+E41","v":"/  kg de bouvillon"}]
[]
[null,"3e Année :",null,null,{"$f":"+E31+1","v":2021}]
[null,"Inventaire de départ",null,{"$f":"+D33","v":45},"femelles assurables ","Contribution"]
[null,"Inventaire au 31 décembre",null,{"$f":"+Don_tech.!I$10","v":55},"femelles assurables ","En juin",null,{"$f":"((D49*D54)+(D51*D55)+(D52*D56))","v":8271.2361299999993}]
[null,"Inventaire moyen annuel",null,{"$f":"+(D47+D48)/2","v":50},"femelles assurables "]
[null,"Nb kg de veau produit à vendre",null,{"$f":"M50","v":13696.34},"kg assurables","Compensation",null,null,null,{"$f":"IF(YEAR(Don_tech.!$G$23)=Cal_stab!$E$46,(Don_tech.!$G$34+Don_tech.!G39)*Don_tech.!$G$25,0)","v":0},{"$f":"IF(YEAR(Don_tech.!$H$23)=Cal_stab!$E$46,(Don_tech.!$H$34+Don_tech.!H39)*Don_tech.!$H$25,0)","v":13696.34},{"$f":"IF(YEAR(Don_tech.!$I$23)=Cal_stab!$E$46,(Don_tech.!$I$34+Don_tech.!I39)*Don_tech.!$I$25,0)","v":0},{"$f":"SUM(J50:K50)","v":13696.34}]
[null,"Kg produit < à 340 kg / tête",null,{"$f":"N51","v":12920},"kg assurables veau d'embouche","En avril final année précédente",null,null,null,{"$f":"J50-J52","v":0},{"$f":"K50-K52","v":12920},{"$f":"L50-L52","v":0},{"$f":"SUM(J51:K51)","v":12920},{"$f":"IF(M51<2092,0,M51)","v":12920}]
[null,"Kg de veau de 340 au poids vente",null,{"$f":"N52","v":776.34000000000026},"kg assurables bouvillon",null,null,{"$f":"((D34*D42)+(D36*D43)+(D37*D44))*0.25","v":6422.7379937499991},null,{"$f":"IF(J50>0,IF(Don_tech.!G25>340,(Don_tech.!G34+Don_tech.!G39)*(Don_tech.!G25-340),0),0)","v":0},{"$f":"IF(K50>0,IF(Don_tech.!H25>340,(Don_tech.!H34+Don_tech.!H39)*(Don_tech.!H25-340),0),0)","v":776.34000000000026},{"$f":"IF(L50>0,IF(Don_tech.!I25>340,(Don_tech.!I34+Don_tech.!I39)*(Don_tech.!I25-340),0),0)","v":0},776.34000000000026,{"$f":"IF(M52<680,0,M52)","v":776.34000000000026}]
[null,"Prévision ASRA",null,null,null,"En juin, 30% de la compensation totale"]
[null,"Contribution ","25% sur la vache",41.45,"/ vache",null,null,{"$f":"((D49*D57)+(D51*D58)+(D52*D59))*0.3","v":9911.473503600002}]
[null,null,"75% sur les kg de veau",0.47410000000000002,"/ kg de veau vendu","En novembre , 45% de la compensation totale"]
[null,null,null,9.4500000000000001E-2,"/  kg de bouvillon",null,null,{"$f":"((D49*D57)+(D51*D58)+(D52*D59))*0.45","v":14867.210255400003}]
[null,"Compensation","25% sur la vache",164.89,{"$f":"+E54","v":"/ vache"},"Total annuel",null,{"$f":"+H56+H54+H52-H48","v":22930.18562275001}]
[null,null,"75% sur les kg de veau",1.9105000000000001,{"$f":"+E55","v":"/ kg de veau vendu"}]
[null,null,null,0.14180000000000001,{"$f":"+E56","v":"/  kg de bouvillon"}]
[]
[null,"4e Année :",null,null,{"$f":"+E46+1","v":2022}]
[null,"Inventaire de départ",null,{"$f":"+D48","v":55},"femelles assurables ","Contribution"]
[null,"Inventaire au 31 décembre",null,{"$f":"+Don_tech.!J$10","v":65},"femelles assurables ","En juin",null,{"$f":"((D64*D69)+(D66*D70)+(D67*D71))","v":10316.982480000001}]
[null,"Inventaire moyen annuel",null,{"$f":"+(D62+D63)/2","v":60},"femelles assurables "]
[null,"Nb kg de veau produit à vendre",null,{"$f":"M65","v":17300.64},"kg assurables","Compensation",null,null,null,{"$f":"IF(YEAR(Don_tech.!$H$23)=Cal_stab!$E$61,(Don_tech.!$H$34+Don_tech.!H39)*Don_tech.!$H$25,0)","v":0},{"$f":"IF(YEAR(Don_tech.!$I$23)=Cal_stab!$E$61,(Don_tech.!$I$34+Don_tech.!I39)*Don_tech.!$I$25,0)","v":17300.64},{"$f":"IF(YEAR(Don_tech.!$J$23)=Cal_stab!$E$61,(Don_tech.!$J$34+Don_tech.!J39)*Don_tech.!$J$25,0)","v":0},{"$f":"SUM(J65:K65)","v":17300.64}]
[null,"Kg produit < à 340 kg / tête",null,{"$f":"N66","v":16320},"kg assurables veau d'embouche","En avril final année précédente",null,null,null,{"$f":"J65-J67","v":0},{"$f":"K65-K67","v":16320},{"$f":"L65-L67","v":0},{"$f":"SUM(J66:K66)","v":16320},{"$f":"IF(M66<2092,0,M66)","v":16320}]
[null,"Kg de veau de 340 au poids vente",null,{"$f":"N67","v":980.64000000000033},"kg assurables bouvillon",null,null,{"$f":"((D49*D57)+(D51*D58)+(D52*D59))*0.25","v":8259.5612530000017},null,{"$f":"IF(J65>0,IF(Don_tech.!H25>340,(Don_tech.!H34+Don_tech.!H39)*(Don_tech.!H25-340),0),0)","v":0},{"$f":"IF(K65>0,IF(Don_tech.!I25>340,(Don_tech.!I34+Don_tech.!I39)*(Don_tech.!I25-340),0),0)","v":980.64000000000033},{"$f":"IF(L65>0,IF(Don_tech.!J25>340,(Don_tech.!J34+Don_tech.!J39)*(Don_tech.!J25-340),0),0)","v":0},980.64000000000033,{"$f":"IF(M67<680,0,M67)","v":980.64000000000033}]
[null,"Prévision ASRA",null,null,null,"En juin, 30% de la compensation totale"]
[null,"Contribution ","25% sur la vache",41.45,"/ vache",null,null,{"$f":"((D64*D72)+(D66*D73)+(D67*D74))*0.3","v":12363.544425600001}]
[null,null,"75% sur les kg de veau",0.47410000000000002,"/ kg de veau vendu","En novembre , 45% de la compensation totale"]
[null,null,null,9.4500000000000001E-2,"/  kg de bouvillon",null,null,{"$f":"((D64*D72)+(D66*D73)+(D67*D74))*0.45","v":18545.316638400003}]
[null,"Compensation","25% sur la vache",164.89,{"$f":"+E69","v":"/ vache"},"Total annuel",null,{"$f":"+H71+H69+H67-H63","v":28851.439837000005}]
[null,null,"75% sur les kg de veau",1.9105000000000001,{"$f":"+E70","v":"/ kg de veau vendu"}]
[null,null,null,0.14180000000000001,{"$f":"+E71","v":"/  kg de bouvillon"}]
[]
[null,"5e Année :",null,null,{"$f":"+E61+1","v":2023}]
[null,"Inventaire de départ",null,{"$f":"+D63","v":65},"femelles assurables ","Contribution"]
[null,"Inventaire au 31 décembre",null,{"$f":"+D77","v":65},"femelles assurables ","En juin",null,{"$f":"((D79*D84)+(D81*D85)+(D82*D86))","v":12138.705400000001}]
[null,"Inventaire moyen annuel",null,{"$f":"+(D77+D78)/2","v":65},"femelles assurables "]
[null,"Nb kg de veau produit à vendre",null,{"$f":"M80","v":22093.199999999997},"kg assurables","Compensation",null,null,null,{"$f":"IF(YEAR(Don_tech.!$I$23)=Cal_stab!$E$76,(Don_tech.!$I$34+Don_tech.!I39)*Don_tech.!$I$25,0)","v":0},{"$f":"IF(YEAR(Don_tech.!$J$23)=Cal_stab!$E$76,(Don_tech.!$J$34+Don_tech.!J39)*Don_tech.!$J$25,0)","v":22093.199999999997},{"$f":"IF(YEAR(Don_tech.!$K$23)=Cal_stab!$E$76,(Don_tech.!$K$34+Don_tech.!K39)*Don_tech.!$K$25,0)","v":0},{"$f":"SUM(J80:K80)","v":22093.199999999997}]
[null,"Kg produit < à 340 kg / tête",null,{"$f":"N81","v":19380},"kg assurables veau d'embouche","En avril final année précédente",null,null,null,{"$f":"J80-J82","v":0},{"$f":"K80-K82","v":19380},{"$f":"L80-L82","v":0},{"$f":"SUM(J81:K81)","v":19380},{"$f":"IF(M81<2092,0,M81)","v":19380}]
[null,"Kg de veau de 340 au poids vente",null,{"$f":"N82","v":2713.199999999998},"kg assurables bouvillon",null,null,{"$f":"((D64*D72)+(D66*D73)+(D67*D74))*0.25","v":10302.953688000001},null,{"$f":"IF(J80>0,IF(Don_tech.!I25>340,(Don_tech.!I34+Don_tech.!I39)*(Don_tech.!I25-340),0),0)","v":0},{"$f":"IF(K80>0,IF(Don_tech.!J25>340,(Don_tech.!J34+Don_tech.!J39)*(Don_tech.!J25-340),0),0)","v":2713.199999999998},{"$f":"IF(L80>0,IF(Don_tech.!K25>340,(Don_tech.!K34+Don_tech.!K39)*(Don_tech.!K25-340),0),0)","v":0},2713.199999999998,{"$f":"IF(M82<680,0,M82)","v":2713.199999999998}]
[null,"Prévision ASRA",null,null,null,"En juin, 30% de la compensation totale"]
[null,"Contribution ","25% sur la vache",41.45,"/ vache",null,null,{"$f":"((D79*D87)+(D81*D88)+(D82*D89))*0.3","v":14438.421528000001}]
[null,null,"75% sur les kg de veau",0.47410000000000002,"/ kg de veau vendu","En novembre , 45% de la compensation totale"]
[null,null,null,9.4500000000000001E-2,"/  kg de bouvillon",null,null,{"$f":"((D79*D87)+(D81*D88)+(D82*D89))*0.45","v":21657.632292000002}]
[null,"Compensation","25% sur la vache",164.89,{"$f":"+E84","v":"/ vache"},"Total annuel",null,{"$f":"+H86+H84+H82-H78","v":34260.302108000003}]
[null,null,"75% sur les kg de veau",1.9105000000000001,{"$f":"+E85","v":"/ kg de veau vendu"}]
[null,null,null,0.14180000000000001,{"$f":"+E86","v":"/  kg de bouvillon"}]

{"sheet":"Budget","index":5,"n_rows":92,"n_cols":13,"rows_kept":92,"cut":false,"hidden":false,"merged":[[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[82,1,82,3],[16,10,17,10],[11,11,11,12],[8,1,8,9],[14,1,14,4],[78,1,78,4],[36,1,36,4],[39,1,39,4],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[72,1,72,2]]}
[]
[]
[]
[]
[null,"Nom",{"$f":"PAGE_PRÉSEN.!C11","v":"M. Jaimie LeBoeuf"}]
[null,"Adresse",{"$f":"PAGE_PRÉSEN.!C12","v":"555, rue des Vachers, St-Meuhmeuh (Québec) G0X 0X0"}]
[null,"Téléphone",{"$f":"PAGE_PRÉSEN.!C13","v":"(450)555-5555"}]
[]
[null,"BUDGET PREVISIONNEL"]
[]
[null,null,null,null," ","Année","Année","Année","Année","Année"]
[null,null,null,null,null,{"$f":"Don_tech.!F9","v":2019},{"$f":"Don_tech.!G9","v":2020},{"$f":"Don_tech.!H9","v":2021},{"$f":"Don_tech.!I9","v":2022},{"$f":"Don_tech.!J9","v":2023},null,"Conversion livre en kg"]
[null,"Nombre de vaches",null,"Unité","$/unité",{"$f":"Don_tech.!F10","v":25},{"$f":"Don_tech.!G10","v":35},{"$f":"Don_tech.!H10","v":45},{"$f":"Don_tech.!I10","v":55},{"$f":"Don_tech.!J10","v":65},null,"Livres",2]
[]
[null,"REVENUS ",null,null,null,null,null,null,null,null,null,"Kg",{"$f":"M13/2.204","v":0.90744101633393826}]
[null,"Vente de veau d'embouche",null,"kg",4.4000000000000004,{"$f":"$E$16*Don_tech.!F25*Don_tech.!F34","v":30723},{"$f":"$E$16*Don_tech.!F25*Don_tech.!G34","v":46084.5},{"$f":"$E$16*Don_tech.!G25*Don_tech.!H34","v":55705.187999999995},{"$f":"$E$16*Don_tech.!H25*Don_tech.!I34","v":76122.816000000006},{"$f":"$E$16*Don_tech.!I25*Don_tech.!J34","v":90395.843999999997},{"$f":"T20","v":0}]
[null,"Vente de vaches réformées",null,"kg",1.76,{"$f":"Don_tech.!$D53*Don_tech.!F36*Budget!$E17","v":4576},{"$f":"Don_tech.!$D53*Don_tech.!G36*Budget!$E17","v":5720},{"$f":"Don_tech.!$D53*Don_tech.!H36*Budget!$E17","v":6864},{"$f":"Don_tech.!$D53*Don_tech.!I36*Budget!$E17","v":9152},{"$f":"Don_tech.!$D53*Don_tech.!J36*Budget!$E17","v":9152}]
[null,"Vente de taureaux réformés",null,"kg",1.76,{"$f":"Don_tech.!$D57*Don_tech.!F37*Budget!$E18","v":0},{"$f":"Don_tech.!$D57*Don_tech.!G37*Budget!$E18","v":0},{"$f":"Don_tech.!$D57*Don_tech.!H37*Budget!$E18","v":0},{"$f":"Don_tech.!$D57*Don_tech.!I37*Budget!$E18","v":0},{"$f":"Don_tech.!$D57*Don_tech.!J37*Budget!$E18","v":0}]
[null,"Vente de sujets reproduction",null,"$",null,0,0,0,0,0]
[null,"ASRA bovin nette ",null,null,null,{"$f":"+Cal_stab!H29","v":8986.1949999999997},{"$f":"+Cal_stab!H42","v":17356.133186249997},{"$f":"+Cal_stab!H57","v":22930.18562275001},{"$f":"+Cal_stab!H72","v":28851.439837000005},{"$f":"+Cal_stab!H87","v":34260.302108000003}]
[null,"Agri-investissement et agri-Québec",null,0.01,null,{"$f":"IF(((((F16+F17+F18+F19+F22+F23+F34)-(F41-F42-F43-(F45*0.65)-(F46*0.65)-F44-F55-F56))*D21))>=75,((((F16+F17+F18+F19+F22+F23+F34)-(F41-F42-F43-(F45*0.65)-(F46*0.65)-F44-F55-F56))*D21)),0)","v":0},{"$f":"IF(((((G16+G17+G18+G19+G22+G23+G34)-(G41-G42-G43-(G45*0.65)-(G46*0.65)-G44-G55-G56))*D21))>=75,((((G16+G17+G18+G19+G22+G23+G34)-(G41-G42-G43-(G45*0.65)-(G46*0.65)-G44-G55-G56))*D21)),0)","v":234.8023925},{"$f":"IF(((((H16+H17+H18+H19+H22+H23+H34)-(H41-H42-H43-(H45*0.65)-(H46*0.65)-H44-H55-H56))*D21))>=75,((((H16+H17+H18+H19+H22+H23+H34)-(H41-H42-H43-(H45*0.65)-(H46*0.65)-H44-H55-H56))*D21)),0)","v":486.34813249999991},{"$f":"IF(((((I16+I17+I18+I19+I22+I23+I34)-(I41-I42-I43-(I45*0.65)-(I46*0.65)-I44-I55-I56))*D21))>=75,((((I16+I17+I18+I19+I22+I23+I34)-(I41-I42-I43-(I45*0.65)-(I46*0.65)-I44-I55-I56))*D21)),0)","v":801.90960500000017},{"$f":"IF(((((J16+J17+J18+J19+J22+J23+J34)-(J41-J42-J43-(J45*0.65)-(J46*0.65)-J44-J55-J56))*D21))>=75,((((J16+J17+J18+J19+J22+J23+J34)-(J41-J42-J43-(J45*0.65)-(J46*0.65)-J44-J55-J56))*D21)),0)","v":1286.3683812500001}]
[null,"Vente de foin ",null,"t MS",200,{"$f":"IF(Don_tech.!F61*Budget!$E22>0,Don_tech.!F61*Budget!$E22,0)","v":2861.9184999999989},{"$f":"IF(Don_tech.!G61*Budget!$E22>0,Don_tech.!G61*Budget!$E22,0)","v":0},{"$f":"IF(Don_tech.!H61*Budget!$E22>0,Don_tech.!H61*Budget!$E22,0)","v":0},{"$f":"IF(Don_tech.!I61*Budget!$E22>0,Don_tech.!I61*Budget!$E22,0)","v":0},{"$f":"IF(Don_tech.!J61*Budget!$E22>0,Don_tech.!J61*Budget!$E22,0)","v":0}]
[null,"Vente de céréales",null,"tm",300,{"$f":"IF(Don_tech.!F74>0,Don_tech.!F74*Budget!$E$44,0)","v":0},{"$f":"IF(Don_tech.!G74>0,Don_tech.!G74*Budget!$E$44,0)","v":0},{"$f":"IF(Don_tech.!H74>0,Don_tech.!H74*Budget!$E$44,0)","v":0},{"$f":"IF(Don_tech.!I74>0,Don_tech.!I74*Budget!$E$44,0)","v":0},{"$f":"IF(Don_tech.!J74>0,Don_tech.!J74*Budget!$E$44,0)","v":0}]
[null,"ASRA céréales ",null,"t MS",116.87,{"$f":"$E$24*Don_tech.!F73","v":0},{"$f":"$E$24*Don_tech.!G73","v":0},{"$f":"$E$24*Don_tech.!H73","v":0},{"$f":"$E$24*Don_tech.!I73","v":0},{"$f":"$E$24*Don_tech.!J73","v":0}]
[null,"Divers: "]
[]
[]
[]
[null,"Vente autre produit"]
[null,"Vente autre produit"]
[null,"Vente autre produit"]
[null,"Variation vaches",null,"Vache",2500,{"$f":"Don_tech.!F101*$E$32","v":25000},{"$f":"Don_tech.!F114*$E$32","v":25000},{"$f":"Don_tech.!F127*$E$32","v":25000},{"$f":"Don_tech.!F140*$E$32","v":25000},{"$f":"Don_tech.!F153*$E$32","v":0}]
[null,"Variation taureaux",null,"Taureau",4000,{"$f":"Don_tech.!H101*$E$33","v":0},{"$f":"Don_tech.!H114*$E$33","v":0},{"$f":"Don_tech.!H127*$E$33","v":4000},{"$f":"Don_tech.!H140*$E$33","v":0},{"$f":"Don_tech.!H153*$E$33","v":0}]
[null,"Variation  veaux ",null,"kg",4.4000000000000004,{"$f":"Don_tech.!F25*Don_tech.!F39*$E$34","v":0},{"$f":"Don_tech.!G25*Don_tech.!G39*$E$34","v":0},{"$f":"Don_tech.!H25*Don_tech.!H39*$E$34","v":0},{"$f":"Don_tech.!I25*Don_tech.!I39*$E$34","v":0},{"$f":"Don_tech.!J25*Don_tech.!J39*$E$34","v":0}]
[null,"Variation  genisses et taures",null,"Tête",2500,{"$f":"Don_tech.!G101*$E$35","v":0},{"$f":"Don_tech.!G114*$E$35","v":0},{"$f":"Don_tech.!G127*$E$35","v":0},{"$f":"Don_tech.!G140*$E$35","v":0},{"$f":"Don_tech.!G153*$E$35","v":0}]
[]
[null,"TOTAL DES REVENUS",null,null,null,{"$f":"SUM(F16:F34)","v":72147.113500000007},{"$f":"SUM(G16:G34)","v":94395.435578749995},{"$f":"SUM(H16:H34)","v":114985.72175525001},{"$f":"SUM(I16:I34)","v":139928.165442},{"$f":"SUM(J16:J34)","v":135094.51448925002}]
[null,"Revenus/vache",null,null,null,{"$f":"+F37/F13","v":2885.8845400000005},{"$f":"+G37/G13","v":2697.0124451071429},{"$f":"+H37/H13","v":2555.2382612277779},{"$f":"+I37/I13","v":2544.148462581818},{"$f":"+J37/J13","v":2078.377145988462}]
[]
[null,"DEPENSES"]
[null,"Achat de femelles ",null,"$/vache",{"$f":"E32","v":2500},{"$f":"$E41*Don_tech.!F33","v":37500},{"$f":"$E41*Don_tech.!G33","v":42500},{"$f":"$E41*Don_tech.!H33","v":45000},{"$f":"$E41*Don_tech.!I33","v":47500},{"$f":"$E41*Don_tech.!J33","v":22500}]
[null,"Achat de taureaux ",null,"$/taureau",{"$f":"E33","v":4000},{"$f":"$E42*Don_tech.!F38","v":0},{"$f":"$E42*Don_tech.!G38","v":0},{"$f":"$E42*Don_tech.!H38","v":4000},{"$f":"$E42*Don_tech.!I38","v":0},{"$f":"$E42*Don_tech.!J38","v":0}]
[null,"Achat de foin",null,"$ / t MS",{"$f":"E22","v":200},{"$f":"IF(Don_tech.!F61*Budget!$E22<0,-Don_tech.!F61*Budget!$E22,0)","v":0},{"$f":"IF(Don_tech.!G61*Budget!$E22<0,-Don_tech.!G61*Budget!$E22,0)","v":12242.395499999999},{"$f":"IF(Don_tech.!H61*Budget!$E22<0,-Don_tech.!H61*Budget!$E22,0)","v":24982.056499999999},{"$f":"IF(Don_tech.!I61*Budget!$E22<0,-Don_tech.!I61*Budget!$E22,0)","v":40144.794500000004},{"$f":"IF(Don_tech.!J61*Budget!$E22<0,-Don_tech.!J61*Budget!$E22,0)","v":49148.641000000011}]
[null,"Achat de grains",null,"$ / t TQS",300,{"$f":"IF(Don_tech.!F74<0,ABS(Don_tech.!F74*Budget!$E$44),0)","v":300},{"$f":"IF(Don_tech.!G74<0,ABS(Don_tech.!G74*Budget!$E$44),0)","v":450},{"$f":"IF(Don_tech.!H74<0,ABS(Don_tech.!H74*Budget!$E$44),0)","v":570},{"$f":"IF(Don_tech.!I74<0,ABS(Don_tech.!I74*Budget!$E$44),0)","v":720},{"$f":"IF(Don_tech.!J74<0,ABS(Don_tech.!J74*Budget!$E$44),0)","v":855}]
[null,"Suppléments protéiques",null,"$/tonnes",750,{"$f":"Don_tech.!F83*$E$45","v":116.25},{"$f":"Don_tech.!G83*$E$45","v":174.375},{"$f":"Don_tech.!H83*$E$45","v":220.875},{"$f":"Don_tech.!I83*$E$45","v":279},{"$f":"Don_tech.!J83*$E$45","v":331.3125}]
[null,"Moulée ",null,"$/tonnes",397,{"$f":"(Don_tech.!F85*Budget!$E$46)/1000","v":0},{"$f":"(Don_tech.!G85*Budget!$E$46)/1000","v":0},{"$f":"(Don_tech.!H85*Budget!$E$46)/1000","v":0},{"$f":"(Don_tech.!I85*Budget!$E$46)/1000","v":0},{"$f":"(Don_tech.!J85*Budget!$E$46)/1000","v":0}]
[null,"Vitamines et minéraux",null,"$/tonnes",1500,{"$f":"Don_tech.!F84*$E$47","v":1778.25},{"$f":"Don_tech.!G84*$E$47","v":2380.3499999999995},{"$f":"Don_tech.!H84*$E$47","v":2955.15},{"$f":"Don_tech.!I84*$E$47","v":3529.9499999999994},{"$f":"Don_tech.!J84*$E$47","v":3804.45}]
[null,"Vétérinaire et médicaments",null,"$/vache",35.35,{"$f":"$E48*F13","v":883.75},{"$f":"$E48*G13","v":1237.25},{"$f":"$E48*H13","v":1590.75},{"$f":"$E48*I13","v":1944.25},{"$f":"$E48*J13","v":2297.75}]
[null,"Identifiants",null,"$/tag",1.87,{"$f":"Don_tech.!F29*Budget!E49","v":37.400000000000006},{"$f":"Don_tech.!G29*Budget!E49","v":56.1},{"$f":"Don_tech.!H29*Budget!E49","v":71.06},{"$f":"Don_tech.!I29*Budget!E49","v":89.76},{"$f":"Don_tech.!J29*Budget!E49","v":106.59}]
[null,"Litière",null,"$/vache",18.190000000000001,{"$f":"$E50*Don_tech.!F10","v":454.75000000000006},{"$f":"$E50*Don_tech.!G10","v":636.65000000000009},{"$f":"$E50*Don_tech.!H10","v":818.55000000000007},{"$f":"$E50*Don_tech.!I10","v":1000.45},{"$f":"$E50*Don_tech.!J10","v":1182.3500000000001}]
[null,"Transport",null,"$",null,{"$f":"Don_écon.!F19*(Don_tech.!F36+Don_tech.!F37)+(Don_tech.!F34*Don_écon.!F21)+(Don_écon.!F20*Don_tech.!F32)","v":798.59999999999991},{"$f":"Don_écon.!G19*(Don_tech.!G36+Don_tech.!G37)+(Don_tech.!G34*Don_écon.!G21)+(Don_écon.!G20*Don_tech.!G32)","v":1129.8},{"$f":"Don_écon.!H19*(Don_tech.!H36+Don_tech.!H37)+(Don_tech.!H34*Don_écon.!H21)+(Don_écon.!H20*Don_tech.!H32)","v":1408.3799999999999},{"$f":"Don_écon.!I19*(Don_tech.!I36+Don_tech.!I37)+(Don_tech.!I34*Don_écon.!I21)+(Don_écon.!I20*Don_tech.!I32)","v":1807.6799999999998},{"$f":"Don_écon.!J19*(Don_tech.!J36+Don_tech.!J37)+(Don_tech.!J34*Don_écon.!J21)+(Don_écon.!J20*Don_tech.!J32)","v":2044.4699999999998}]
[null,"Mise en marché",null,"$",null,{"$f":"Don_écon.!F14*(Don_tech.!F36+Don_tech.!F37)+(Don_tech.!F34*Don_écon.!F16)+(Don_écon.!F15*Don_tech.!F32)","v":823.31999999999994},{"$f":"Don_écon.!G14*(Don_tech.!G36+Don_tech.!G37)+(Don_tech.!G34*Don_écon.!G16)+(Don_écon.!G15*Don_tech.!G32)","v":1171.6500000000001},{"$f":"Don_écon.!H14*(Don_tech.!H36+Don_tech.!H37)+(Don_tech.!H34*Don_écon.!H16)+(Don_écon.!H15*Don_tech.!H32)","v":1462.98},{"$f":"Don_écon.!I14*(Don_tech.!I36+Don_tech.!I37)+(Don_tech.!I34*Don_écon.!I16)+(Don_écon.!I15*Don_tech.!I32)","v":1874.6399999999999},{"$f":"Don_écon.!J14*(Don_tech.!J36+Don_tech.!J37)+(Don_tech.!J34*Don_écon.!J16)+(Don_écon.!J15*Don_tech.!J32)","v":2131.14}]
[null,"Carburant et lubrifiant étable",null,"$/vache",10,{"$f":"F13*$E$53","v":250},{"$f":"G13*$E$53","v":350},{"$f":"H13*$E$53","v":450},{"$f":"I13*$E$53","v":550},{"$f":"J13*$E$53","v":650}]
[null,"Ent.&rép. mach.&équip.&im.",null,"$/vache",100.57,{"$f":"+F13*$E$54","v":2514.25},{"$f":"+G13*$E$54","v":3519.95},{"$f":"+H13*$E$54","v":4525.6499999999996},{"$f":"+I13*$E$54","v":5531.3499999999995},{"$f":"+J13*$E$54","v":6537.0499999999993}]
[null,"Approv. Semences céréales",null,"$/hectare",114.4,{"$f":"$E$55*Don_tech.!F64","v":0},{"$f":"$E$55*Don_tech.!G64","v":0},{"$f":"$E$55*Don_tech.!H64","v":0},{"$f":"$E$55*Don_tech.!I64","v":0},{"$f":"$E$55*Don_tech.!J64","v":0}]
[null,"Approv. Semences fourrage",null,"$/hectare",137,{"$f":"Don_tech.!F42*$E$56","v":1370},{"$f":"Don_tech.!G42*$E$56","v":1370},{"$f":"Don_tech.!H42*$E$56","v":1370},{"$f":"Don_tech.!I42*$E$56","v":1370},{"$f":"Don_tech.!J42*$E$56","v":1370}]
[null,"Approv. céréales (pest.,engr.,etc)",null,"$/hectare",170.43,{"$f":"$E$57*Don_tech.!F64","v":0},{"$f":"$E$57*Don_tech.!G64","v":0},{"$f":"$E$57*Don_tech.!H64","v":0},{"$f":"$E$57*Don_tech.!I64","v":0},{"$f":"$E$57*Don_tech.!J64","v":0}]
[null,"Approv. fourrages (pest,engr.,etc)",null,"$/hectare",150,{"$f":"Don_tech.!F41*Budget!$E58","v":7500},{"$f":"Don_tech.!G41*Budget!$E58","v":7500},{"$f":"Don_tech.!H41*Budget!$E58","v":7500},{"$f":"Don_tech.!I41*Budget!$E58","v":7500},{"$f":"Don_tech.!J41*Budget!$E58","v":7500}]
[null,"Autres frais pour prairie",null,"$/hectare",150,{"$f":"Don_tech.!F51*$E$59","v":4500},{"$f":"Don_tech.!G51*$E$59","v":3300},{"$f":"Don_tech.!H51*$E$59","v":2100},{"$f":"Don_tech.!I51*$E$59","v":900},{"$f":"Don_tech.!J51*$E$59","v":-300}]
[null,"Autres frais pour céréales",null,"$/hectare",184.25,{"$f":"$E$60*Don_tech.!F64","v":0},{"$f":"$E$60*Don_tech.!G64","v":0},{"$f":"$E$60*Don_tech.!H64","v":0},{"$f":"$E$60*Don_tech.!I64","v":0},{"$f":"$E$60*Don_tech.!J64","v":0}]
[null,"Asra céréales (contribution)",null,"$/hectare",81.86,{"$f":"$E$61*Don_tech.!F64","v":0},{"$f":"$E$61*Don_tech.!G64","v":0},{"$f":"$E$61*Don_tech.!H64","v":0},{"$f":"$E$61*Don_tech.!I64","v":0},{"$f":"$E$61*Don_tech.!J64","v":0}]
[null,"Ass récolte céréale",null,"$/tonne",243,{"$f":"$E$62*7%*80%*Don_tech.!F73","v":0},{"$f":"$E$62*7%*80%*Don_tech.!G73","v":0},{"$f":"$E$62*7%*80%*Don_tech.!H73","v":0},{"$f":"$E$62*7%*80%*Don_tech.!I73","v":0},{"$f":"$E$62*7%*80%*Don_tech.!J73","v":0}]
[null,"Assurance récolte fourrage",null,"$/tonne",110,{"$f":"$E63*88%*1.82%*(Don_tech.!F59/1000)*Don_tech.!F41","v":396.39600000000002},{"$f":"$E63*88%*1.82%*(Don_tech.!G59/1000)*Don_tech.!G41","v":396.39600000000002},{"$f":"$E63*88%*1.82%*(Don_tech.!H59/1000)*Don_tech.!H41","v":440.44},{"$f":"$E63*88%*1.82%*(Don_tech.!I59/1000)*Don_tech.!I41","v":440.44},{"$f":"$E63*88%*1.82%*(Don_tech.!J59/1000)*Don_tech.!J41","v":440.44}]
[null,"Ent.& rép. fds de ter. bâtim.",null,"$/vache",38.950000000000003,{"$f":"+F13*$E$64","v":973.75000000000011},{"$f":"+G13*$E$64","v":1363.25},{"$f":"+H13*$E$64","v":1752.7500000000002},{"$f":"+I13*$E$64","v":2142.25},{"$f":"+J13*$E$64","v":2531.75}]
[null,"Travaux à forfait",null,"$/vache",38.409999999999997,{"$f":"+F13*$E$65","v":960.24999999999989},{"$f":"+G13*$E$65","v":1344.35},{"$f":"+H13*$E$65","v":1728.4499999999998},{"$f":"+I13*$E$65","v":2112.5499999999997},{"$f":"+J13*$E$65","v":2496.6499999999996}]
[null,"Taxes municipale.&scolaires",null,"$/vache",10.42,{"$f":"+F13*$E$66","v":260.5},{"$f":"+G13*$E$66","v":364.7},{"$f":"+H13*$E$66","v":468.9},{"$f":"+I13*$E$66","v":573.1},{"$f":"+J13*$E$66","v":677.3}]
[null,"Ass. gén. incluant maison",null,"$/vache",37.01,{"$f":"+F13*$E$67","v":925.25},{"$f":"+G13*$E$67","v":1295.3499999999999},{"$f":"+H13*$E$67","v":1665.4499999999998},{"$f":"+I13*$E$67","v":2035.55},{"$f":"+J13*$E$67","v":2405.65}]
[null,"Electricité",null,"$/vache",15.1,{"$f":"+F13*$E$68","v":377.5},{"$f":"+G13*$E$68","v":528.5},{"$f":"+H13*$E$68","v":679.5},{"$f":"+I13*$E$68","v":830.5},{"$f":"+J13*$E$68","v":981.5}]
[null,"Salaire",null,"$/vache",145.87,{"$f":"+F13*$E$69","v":3646.75},{"$f":"+G13*$E$69","v":5105.45},{"$f":"+H13*$E$69","v":6564.1500000000005},{"$f":"+I13*$E$69","v":8022.85},{"$f":"+J13*$E$69","v":9481.5500000000011}]
[null,"Loc. de bâti.& fds de terre",null,"$/vache",0,{"$f":"+F13*$E$70","v":0},{"$f":"+G13*$E$70","v":0},{"$f":"+H13*$E$70","v":0},{"$f":"+I13*$E$70","v":0},{"$f":"+J13*$E$70","v":0}]
[null,"Intérêt court terme",null,"$/vache",25.51,{"$f":"+F13*$E$71","v":637.75},{"$f":"+G13*$E$71","v":892.85},{"$f":"+H13*$E$71","v":1147.95},{"$f":"+I13*$E$71","v":1403.0500000000002},{"$f":"+J13*$E$71","v":1658.15}]
[null,"Autres frais ",null,"$/vache",46.61,{"$f":"+F13*$E$72","v":1165.25},{"$f":"+G13*$E$72","v":1631.35},{"$f":"+H13*$E$72","v":2097.4499999999998},{"$f":"+I13*$E$72","v":2563.5500000000002},{"$f":"+J13*$E$72","v":3029.65}]
[null,null,null,"$"]
[null,null,null,"$"]
[null,"Dépense autre produit",null,"$"]
[null,"Dépense autre produit",null,"$"]
[null,"Dépense autre produit",null,"$"]
[]
[null,"TOTAL DES DEPENSES",null,null,null,{"$f":"SUM(F41:F77)","v":68169.966},{"$f":"SUM(G41:G77)","v":90940.71650000001},115570.49149999997,134865.7145,123861.39349999999]
[null,"Dépenses/Vache",null,null,null,{"$f":"F79/F13","v":2726.79864},{"$f":"G79/G13","v":2598.3061857142861},{"$f":"H79/H13","v":2568.233144444444},{"$f":"I79/I13","v":2452.1039000000001},{"$f":"J79/J13","v":1905.5599}]
[null,"% dépenses/revenus",null," ",null,{"$f":"F79/F37","v":0.94487447512366507},{"$f":"G79/G37","v":0.96340162998805312},{"$f":"H79/H37","v":1.0050855857216312},{"$f":"I79/I37","v":0.96382107257671168},{"$f":"J79/J37","v":0.91684991036298591}]
[null,"Marge Brute totale ",null,null,null,{"$f":"+F37-F79","v":3977.1475000000064},{"$f":"+G37-G79","v":3454.7190787499858},{"$f":"+H37-H79","v":-584.76974474996678},{"$f":"+I37-I79","v":5062.4509419999958},{"$f":"+J37-J79","v":11233.120989250034}]
[null,"Marge brute/Vache",null,null,null,{"$f":"+F82/F13","v":159.08590000000027},{"$f":"+G82/G13","v":98.706259392856737},{"$f":"+H82/H13","v":-12.994883216665928},{"$f":"+I82/I13","v":92.044562581818113},{"$f":"+J82/J13","v":172.81724598846205}]
[]
[]
[]
[]
[]
[]
[null," "]
[null," "]
[null," "]

{"sheet":"Coût_vie","index":6,"n_rows":55,"n_cols":13,"rows_kept":55,"cut":false,"hidden":false,"merged":[[53,1,53,2],[57,9,57,10],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[5,1,5,12],[7,3,7,4],[8,3,8,4],[8,5,8,6],[8,7,8,8],[8,9,8,10],[8,11,8,12],[7,5,7,6],[7,7,7,8],[7,9,7,10],[7,11,7,12],[8,1,8,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[21,1,21,2],[50,1,50,2],[36,1,36,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[39,1,39,2],[46,1,46,2]]}
[]
[null,{"$f":"PAGE_PRÉSEN.!B11","v":"NOM"},{"$f":"PAGE_PRÉSEN.!C11","v":"M. Jaimie LeBoeuf"}]
[null,{"$f":"PAGE_PRÉSEN.!B12","v":"ADRESSE"},{"$f":"PAGE_PRÉSEN.!C12","v":"555, rue des Vachers, St-Meuhmeuh (Québec) G0X 0X0"}]
[null,{"$f":"PAGE_PRÉSEN.!B13","v":"TÉLÉPHONE"},{"$f":"PAGE_PRÉSEN.!C13","v":"(450)555-5555"}]
[]
[null,"COÛT DE VIE"]
[]
[null,null,null,"Année",null,"Année",null,"Année",null,"Année",null,"Année"]
[null,null,null,{"$f":"Don_tech.!F9","v":2019},null,{"$f":"Don_tech.!G9","v":2020},null,{"$f":"Don_tech.!H9","v":2021},null,{"$f":"Don_tech.!I9","v":2022},null,{"$f":"Don_tech.!J9","v":2023}]
[null,"REVENUS",null,"$/mois","Total annuel","$/mois","Total annuel","$/mois","Total annuel","$/mois","Total annuel","$/mois","Total annuel"]
[null,"Revenus extérieurs",null,null,{"$f":"D11*12","v":0},null,{"$f":"F11*12","v":0},null,{"$f":"H11*12","v":0},null,{"$f":"J11*12","v":0},null,{"$f":"L11*12","v":0}]
[null,"Allocations familiales",null,null,{"$f":"D12*12","v":0},null,{"$f":"F12*12","v":0},null,{"$f":"H12*12","v":0},null,{"$f":"J12*12","v":0},null,{"$f":"L12*12","v":0}]
[null,"Assurance chômage",null,null,{"$f":"+D13*12","v":0},null,0,null,{"$f":"+H13*12","v":0},null,{"$f":"+J13*12","v":0},null,{"$f":"+L13*12","v":0}]
[null,"Jeunes promoteurs",null,null,{"$f":"+D14*12","v":0},null,{"$f":"+F14*12","v":0},null,{"$f":"+H14*12","v":0},null,{"$f":"+J14*12","v":0},null,{"$f":"+L14*12","v":0}]
[null,"Bénefice net ferme",null,null,{"$f":"+D15*12","v":0},null,{"$f":"+F15*12","v":0},null,{"$f":"+H15*12","v":0},null,{"$f":"+J15*12","v":0},null,{"$f":"+L15*12","v":0}]
[null,"Autres revenus",null,null,{"$f":"+D16*12","v":0},null,{"$f":"+F16*12","v":0},null,{"$f":"+H16*12","v":0},null,{"$f":"+J16*12","v":0},null,{"$f":"+L16*12","v":0}]
[null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,{"$f":"+D19*12","v":0},null,{"$f":"+F19*12","v":0},null,0,null,0,null,{"$f":"+L19*12","v":0}]
[null,"Total",null,{"$f":"SUM(D11:D19)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"DÉPENSES"]
[null,"Garderie",null,null,{"$f":"D23*12","v":0},null,{"$f":"F23*12","v":0},null,{"$f":"H23*12","v":0},null,{"$f":"J23*12","v":0},null,{"$f":"L23*12","v":0}]
[null,"Épicerie",null,null,0,null,{"$f":"F24*12","v":0},null,{"$f":"H24*12","v":0},null,{"$f":"J24*12","v":0},null,{"$f":"L24*12","v":0}]
[null,"Electricité",null,null,0,null,0,null,0,null,0,null,0]
[null,"Téléphone",null,null,0,null,0,null,0,null,0,null,0]
[null,"Essence",null,null,0,null,0,null,0,null,0,null,0]
[null,"Entretien réparation auto",null,null,0,null,0,null,0,null,0,null,0]
[null,"Chauffage maison",null,null,0,null,0,null,0,null,0,null,0]
[null,"Entretien réparation maison",null,null,0,null,0,null,0,null,0,null,0]
[null,"Immatriculation",null,null,0,null,0,null,0,null,0,null,0]
[null,"Loisirs",null,null,0,null,0,null,0,null,0,null,0]
[null,"Loyer",null,null,0,null,0,null,0,null,0,null,0]
[null,"Vêtements",null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,"Divers",null,null,{"$f":"D37*12","v":0},null,0,null,0,null,0,null,0]
[null,"Sous-total",null,{"$f":"SUM(D23:D37)","v":0},{"$f":"SUM(E23:E37)","v":0},{"$f":"SUM(F23:F37)","v":0},0,0,0,0,0,0,0]
[]
[null,"TAXES ET ASSURANCES"]
[null,"Assurances vie",null,null,{"$f":"D41*12","v":0},null,{"$f":"F41*12","v":0},null,{"$f":"H41*12","v":0},null,{"$f":"J41*12","v":0},null,{"$f":"L41*12","v":0}]
[null,"Assurance maison",null,null,{"$f":"D42*12","v":0},null,{"$f":"F42*12","v":0},null,{"$f":"H42*12","v":0},null,{"$f":"J42*12","v":0},null,{"$f":"L42*12","v":0}]
[null,"Assurance auto",null,null,{"$f":"D43*12","v":0},null,{"$f":"F43*12","v":0},null,{"$f":"H43*12","v":0},null,{"$f":"J43*12","v":0},null,{"$f":"L43*12","v":0}]
[null,"Taxes municipales & scolaires",null,null,{"$f":"D44*12","v":0},null,{"$f":"F44*12","v":0},null,{"$f":"H44*12","v":0},null,{"$f":"J44*12","v":0},null,{"$f":"L44*12","v":0}]
[null,"Sous-total",null,{"$f":"SUM(D41:D44)","v":0},{"$f":"SUM(E41:E44)","v":0},0,0,{"$f":"SUM(H41:H44)","v":0},0,{"$f":"SUM(J41:J44)","v":0},0,{"$f":"SUM(L41:L44)","v":0},0]
[]
[null,"EMPRUNT ET PLACEMENT"]
[null,"Remb. Prêt étudiant",null,null,{"$f":"D48*12","v":0},null,{"$f":"F48*12","v":0},null,{"$f":"H48*12","v":0},null,{"$f":"J48*12","v":0},null,{"$f":"L48*12","v":0}]
[null,"Remb. Hypothèque (C&I)",null,null,{"$f":"D49*12","v":0},null,{"$f":"F49*12","v":0},null,{"$f":"H49*12","v":0},null,{"$f":"J49*12","v":0},null,{"$f":"L49*12","v":0}]
[null,null,null,null,0,null,0,null,0,null,0,null,0]
[null,null,null,null,{"$f":"D51*12","v":0},null,{"$f":"F51*12","v":0},null,{"$f":"H51*12","v":0},null,{"$f":"J51*12","v":0},null,{"$f":"L51*12","v":0}]
[null,"Sous-total",null,{"$f":"SUM(D48:D51)","v":0},{"$f":"SUM(E48:E51)","v":0},{"$f":"SUM(F48:F51)","v":0},0,0,0,0,0,0,0]
[]
[null,"COÛT DE VIE",null,{"$f":"+E54/12","v":0},{"$f":"+E52+E45+E38","v":0},{"$f":"+G54/12","v":0},{"$f":"+G52+G45+G38","v":0},{"$f":"+I54/12","v":0},{"$f":"+I52+I45+I38","v":0},{"$f":"+K54/12","v":0},{"$f":"+K52+K45+K38","v":0},{"$f":"+M54/12","v":0},{"$f":"+M52+M45+M38","v":0}]
[null,"revenu-dépense",null,{"$f":"+E55/12","v":0},{"$f":"+E20-E54","v":0},{"$f":"+G55/12","v":0},{"$f":"+G20-G54","v":0},{"$f":"+I55/12","v":0},{"$f":"+I20-I54","v":0},{"$f":"+K55/12","v":0},{"$f":"+K20-K54","v":0},{"$f":"+M55/12","v":0},{"$f":"+M20-M54","v":0}]

{"sheet":"Budget Trés","index":7,"n_rows":46,"n_cols":14,"rows_kept":46,"cut":false,"hidden":true,"merged":[[7,9,7,10],[7,11,7,12],[33,1,33,2],[34,1,34,2],[8,7,8,8],[8,9,8,10],[8,11,8,12],[7,5,7,6],[25,1,25,2],[26,1,26,2],[27,1,27,2],[35,1,35,2],[42,1,42,2],[43,1,43,2],[37,1,37,2],[1,2,1,3],[18,1,18,2],[31,1,31,2],[32,1,32,2],[8,3,8,4],[7,3,7,4],[9,3,9,4],[11,1,11,2],[16,1,16,2],[29,1,29,2],[5,1,5,13],[7,7,7,8],[47,10,47,11],[50,4,50,5],[47,4,47,6],[8,5,8,6],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[45,3,45,4],[45,5,45,6],[45,7,45,8],[45,9,45,10],[45,11,45,12]]}
[]
[null,{"$f":"PAGE_PRÉSEN.!B11","v":"NOM"},{"$f":"PAGE_PRÉSEN.!C11","v":"M. Jaimie LeBoeuf"}]
[null,{"$f":"PAGE_PRÉSEN.!B12","v":"ADRESSE"},{"$f":"PAGE_PRÉSEN.!C12","v":"555, rue des Vachers, St-Meuhmeuh (Québec) G0X 0X0"}]
[null,{"$f":"PAGE_PRÉSEN.!B13","v":"TÉLÉPHONE"},{"$f":"PAGE_PRÉSEN.!C13","v":"(450)555-5555"}]
[]
[null,"BUDGET DE TRÉSORERIE"]
[]
[null,null,null,"Année",null,"Année",null,"Année",null,"Année",null,"Année"]
[null,null,null,{"$f":"Don_tech.!F9","v":2019},null,{"$f":"Don_tech.!G9","v":2020},null,{"$f":"Don_tech.!H9","v":2021},null,{"$f":"Don_tech.!I9","v":2022},null,{"$f":"Don_tech.!J9","v":2023}]
[null,"Nombre de vaches",null,{"$f":"Don_tech.!F10","v":25},null,{"$f":"Don_tech.!G10","v":35},null,{"$f":"Don_tech.!H10","v":45},null,{"$f":"Don_tech.!I10","v":55},null,{"$f":"Don_tech.!J10","v":65}]
[]
[null,"RECETTES-DÉBOURSÉS",null,"Entrée","Sortie","Entrée","Sortie","Entrée","Sortie","Entrée","Sortie","Entrée","Sortie","COMMENTAIRES"]
[null,"Solde de début d'année",null,0,null,{"$f":"D46","v":-466849.20151393238}," ",{"$f":"F46","v":-507373.52947697946},null,{"$f":"H46","v":-555937.34626352647},null,{"$f":"J46","v":-594853.94236332353}]
[null,"Marge brute sans var. d'inventaire",null,{"$f":"Budget!F82-(Budget!F32+Budget!F33+Budget!F34+Budget!F35)","v":-21022.852499999994},null,{"$f":"Budget!G82-(Budget!G32+Budget!G33+Budget!G34+Budget!G35)","v":-21545.280921250014},null,{"$f":"Budget!H82-(Budget!H32+Budget!H33+Budget!H34+Budget!H35)","v":-29584.769744749967},null,{"$f":"Budget!I82-(Budget!I32+Budget!I33+Budget!I34+Budget!I35)","v":-19937.549058000004},null,{"$f":"Budget!J82-(Budget!J32+Budget!J33+Budget!J34+Budget!J35)","v":11233.120989250034},null," "]
[null,"Revenus externes, apports",null,{"$f":"Coût_vie!E20","v":0},null,{"$f":"Coût_vie!G20","v":0},null,{"$f":"Coût_vie!I20","v":0},null,{"$f":"Coût_vie!K20","v":0},null,{"$f":"Coût_vie!M20","v":0}," "]
[]
[null,"Sous-total",null,{"$f":"SUM(D12:D16)","v":-21022.852499999994},0,-488394.48243518238,0,-536958.29922172939,0,-575874.89532152645,0,-583620.82137407351,0]
[]
[null,"CAPITAL-ACHAT ET/OU               VENTE SUBVENTION "]
[null,"Achat de femelles ",null,null,{"$f":"Don_écon.!F26+Don_écon.!F27","v":37500}]
[null,"Achat de taureaux ",null,null,{"$f":"Don_écon.!F28","v":2000}]
[null,"Achat ferme",null,null,{"$f":"Don_écon.!F24","v":600000}]
[null,"Aménagement de l'étable",null,null,{"$f":"Don_écon.!F30","v":10000},null,{"$f":"Don_écon.!G30","v":0},null,{"$f":"Don_écon.!H30","v":0},null,{"$f":"Don_écon.!I30","v":0},null,{"$f":"Don_écon.!J30","v":10000}]
[null,"Achat de terres pour l'extension",null,null,null,null,{"$f":"Don_écon.!F29*(Don_tech.!G41-Don_tech.!F41+Don_tech.!G64-Don_tech.!F64)","v":0},null,{"$f":"Don_écon.!F29*(Don_tech.!H41-Don_tech.!G41+Don_tech.!H64-Don_tech.!G64)","v":0},null,{"$f":"Don_écon.!F29*(Don_tech.!I41-Don_tech.!H41+Don_tech.!I64-Don_tech.!H64)","v":0},null,{"$f":"Don_écon.!F29*(Don_tech.!J41-Don_tech.!I41+Don_tech.!J64-Don_tech.!I64)","v":0}]
[null,"Machinerie et équipements",null,null,{"$f":"Don_écon.!F31","v":0},null,{"$f":"Don_écon.!G31","v":0},null,{"$f":"Don_écon.!H31","v":0},null,{"$f":"Don_écon.!I31","v":0},null,{"$f":"Don_écon.!J31","v":0}]
[]
[]
[]
[null,"Subv.(prime à l'établisement, dons, ...)",null,{"$f":"Don_écon.!F32","v":10000},null,{"$f":"Don_écon.!G32","v":0},null,{"$f":"Don_écon.!H32","v":0},null,{"$f":"Don_écon.!I32","v":0},null,{"$f":"Don_écon.!J32","v":10000}]
[null,"Sous-total",null,{"$f":"SUM(D20:D29)","v":10000},649500,0,0,0,0,0,0,10000,10000]
[]
[null,"Comptes  Clients"]
[null,"Comptes  fournisseurs"]
[null,"Emprunts consolidés MT"]
[null,"Emprunts consolidés LT"]
[null,"Nouveaux emprunts MLT",null,{"$f":"IF('Emprunt 1'!E18='Budget Trés'!D9,'Emprunt 1'!E17,0)+IF('Emprunt 2'!E18='Budget Trés'!D9,'Emprunt 2'!E17)+IF('Emprunt 3'!E18='Budget Trés'!D9,'Emprunt 3'!E17,0)+IF('Emprunt  supplémentaire'!E18='Budget Trés'!D9,'Emprunt  supplémentaire'!E17,0)","v":200000}," ",{"$f":"IF('Emprunt 1'!E18='Budget Trés'!F9,'Emprunt 1'!E17,0)+IF('Emprunt 2'!E18='Budget Trés'!F9,'Emprunt 2'!E17,0)+IF('Emprunt 3'!E18='Budget Trés'!F9,'Emprunt 3'!E17,0)+IF('Emprunt  supplémentaire'!E18='Budget Trés'!F9,'Emprunt  supplémentaire'!E17,0)","v":0}," ",{"$f":"IF('Emprunt 1'!E18='Budget Trés'!H9,'Emprunt 1'!E17,0)+IF('Emprunt 2'!E18='Budget Trés'!H9,'Emprunt 2'!E17,0)+IF('Emprunt 3'!E18='Budget Trés'!H9,'Emprunt 3'!E17,0)+IF('Emprunt  supplémentaire'!E18='Budget Trés'!H9,'Emprunt  supplémentaire'!E17,0)","v":0}," ",{"$f":"IF('Emprunt 1'!E18='Budget Trés'!J9,'Emprunt 1'!E17,0)+IF('Emprunt 2'!E18='Budget Trés'!J9,'Emprunt 2'!E17,0)+IF('Emprunt 3'!E18='Budget Trés'!J9,'Emprunt 3'!E17,0)+IF('Emprunt  supplémentaire'!E18='Budget Trés'!J9,'Emprunt  supplémentaire'!E17,0)","v":0}," ",{"$f":"IF('Emprunt 1'!E18='Budget Trés'!L9,'Emprunt 1'!E17,0)+IF('Emprunt 2'!E18='Budget Trés'!L9,'Emprunt 2'!E17,0)+IF('Emprunt 3'!E18='Budget Trés'!L9,'Emprunt 3'!E17,0)+IF('Emprunt  supplémentaire'!E18='Budget Trés'!L9,'Emprunt  supplémentaire'!E17,0)","v":0}," "]
[null,"Annuité (K + i)",null,null,{"$f":"IF('Emprunt 1'!B21='Budget Trés'!D9,'Emprunt 1'!E21,0)+IF('Emprunt 2'!B21='Budget Trés'!D9,'Emprunt 2'!E21,0)+IF('Emprunt 3'!B21='Budget Trés'!D9,'Emprunt 3'!E21,0)+IF('Emprunt  supplémentaire'!B21='Budget Trés'!D9,'Emprunt  supplémentaire'!E21,0)","v":6326.3490139323567},null,{"$f":"IF('Emprunt 1'!B21='Budget Trés'!F9,'Emprunt 1'!E21,0)+IF('Emprunt 2'!B21='Budget Trés'!F9,'Emprunt 2'!E21,0)+IF('Emprunt 3'!B21='Budget Trés'!F9,'Emprunt 3'!E21,0)+IF('Emprunt  supplémentaire'!B21='Budget Trés'!F9,'Emprunt  supplémentaire'!E21,0)+IF('Emprunt 1'!B22='Budget Trés'!F9,'Emprunt 1'!E22,0)+IF('Emprunt 2'!B22='Budget Trés'!F9,'Emprunt 2'!E22,0)+IF('Emprunt 3'!B22='Budget Trés'!F9,'Emprunt 3'!E22,0)+IF('Emprunt  supplémentaire'!B22='Budget Trés'!F9,'Emprunt  supplémentaire'!E22,0)","v":18979.047041797068},null,{"$f":"IF('Emprunt 1'!B21='Budget Trés'!H9,'Emprunt 1'!E21,0)+IF('Emprunt 2'!B21='Budget Trés'!H9,'Emprunt 2'!E21,0)+IF('Emprunt 3'!B21='Budget Trés'!H9,'Emprunt 3'!E21,0)+IF('Emprunt  supplémentaire'!B21='Budget Trés'!H9,'Emprunt  supplémentaire'!E21,0)+IF('Emprunt 1'!B22='Budget Trés'!H9,'Emprunt 1'!E22,0)+IF('Emprunt 2'!B22='Budget Trés'!H9,'Emprunt 2'!E22,0)+IF('Emprunt 3'!B22='Budget Trés'!H9,'Emprunt 3'!E22,0)+IF('Emprunt  supplémentaire'!B22='Budget Trés'!H9,'Emprunt  supplémentaire'!E22,0)+IF('Emprunt 1'!B23='Budget Trés'!H9,'Emprunt 1'!E23,0)+IF('Emprunt 2'!B23='Budget Trés'!H9,'Emprunt 2'!E23,0)+IF('Emprunt 3'!B23='Budget Trés'!H9,'Emprunt 3'!E23,0)+IF('Emprunt  supplémentaire'!B23='Budget Trés'!H9,'Emprunt  supplémentaire'!E23,0)","v":18979.047041797068},null,{"$f":"IF('Emprunt 1'!B21='Budget Trés'!J9,'Emprunt 1'!E21,0)+IF('Emprunt 2'!B21='Budget Trés'!J9,'Emprunt 2'!E21,0)+IF('Emprunt 3'!B21='Budget Trés'!J9,'Emprunt 3'!E21,0)+IF('Emprunt  supplémentaire'!B21='Budget Trés'!J9,'Emprunt  supplémentaire'!E21,0)+IF('Emprunt 1'!B22='Budget Trés'!J9,'Emprunt 1'!E22,0)+IF('Emprunt 2'!B22='Budget Trés'!J9,'Emprunt 2'!E22,0)+IF('Emprunt 3'!B22='Budget Trés'!J9,'Emprunt 3'!E22,0)+IF('Emprunt  supplémentaire'!B22='Budget Trés'!J9,'Emprunt  supplémentaire'!E22,0)+IF('Emprunt 1'!B23='Budget Trés'!J9,'Emprunt 1'!E23,0)+IF('Emprunt 2'!B23='Budget Trés'!J9,'Emprunt 2'!E23,0)+IF('Emprunt 3'!B23='Budget Trés'!J9,'Emprunt 3'!E23,0)+IF('Emprunt  supplémentaire'!B23='Budget Trés'!J9,'Emprunt  supplémentaire'!E23,0)+IF('Emprunt 1'!B24='Budget Trés'!J9,'Emprunt 1'!E24,0)+IF('Emprunt 2'!B24='Budget Trés'!J9,'Emprunt 2'!E24,0)+IF('Emprunt 3'!B24='Budget Trés'!J9,'Emprunt 3'!E24,0)+IF('Emprunt  supplémentaire'!B24='Budget Trés'!J9,'Emprunt  supplémentaire'!E24,0)","v":18979.047041797068},null,{"$f":"IF('Emprunt 1'!B21='Budget Trés'!L9,'Emprunt 1'!E21,0)+IF('Emprunt 2'!B21='Budget Trés'!L9,'Emprunt 2'!E21,0)+IF('Emprunt 3'!B21='Budget Trés'!L9,'Emprunt 3'!E21,0)+IF('Emprunt  supplémentaire'!B21='Budget Trés'!L9,'Emprunt  supplémentaire'!E21,0)+IF('Emprunt 1'!B22='Budget Trés'!L9,'Emprunt 1'!E22,0)+IF('Emprunt 2'!B22='Budget Trés'!L9,'Emprunt 2'!E22,0)+IF('Emprunt 3'!B22='Budget Trés'!L9,'Emprunt 3'!E22,0)+IF('Emprunt  supplémentaire'!B22='Budget Trés'!L9,'Emprunt  supplémentaire'!E22,0)+IF('Emprunt 1'!B23='Budget Trés'!L9,'Emprunt 1'!E23,0)+IF('Emprunt 2'!B23='Budget Trés'!L9,'Emprunt 2'!E23,0)+IF('Emprunt 3'!B23='Budget Trés'!L9,'Emprunt 3'!E23,0)+IF('Emprunt  supplémentaire'!B23='Budget Trés'!L9,'Emprunt  supplémentaire'!E23,0)+IF('Emprunt 1'!B24='Budget Trés'!L9,'Emprunt 1'!E24,0)+IF('Emprunt 2'!B24='Budget Trés'!L9,'Emprunt 2'!E24,0)+IF('Emprunt 3'!B24='Budget Trés'!L9,'Emprunt 3'!E24,0)+IF('Emprunt  supplémentaire'!B24='Budget Trés'!L9,'Emprunt  supplémentaire'!E24,0)+IF('Emprunt 1'!B25='Budget Trés'!L9,'Emprunt 1'!E25,0)+IF('Emprunt 2'!B25='Budget Trés'!L9,'Emprunt 2'!E25,0)+IF('Emprunt 3'!B25='Budget Trés'!L9,'Emprunt 3'!E25,0)+IF('Emprunt  supplémentaire'!B25='Budget Trés'!L9,'Emprunt  supplémentaire'!E25,0)","v":18979.047041797068}]
[null,"Sous-total",null,{"$f":"SUM(D36:D37)","v":200000},{"$f":"SUM(E36:E37)","v":6326.3490139323567},0,18979.047041797068,0,18979.047041797068,0,18979.047041797068,0,18979.047041797068]
[]
[null,"Totaux",null,{"$f":"D17+D30+D38","v":188977.14750000002},655826.3490139324,-488394.48243518238,18979.047041797068,-536958.29922172939,18979.047041797068,-575874.89532152645,18979.047041797068,-573620.82137407351,28979.047041797068]
[]
[null,"Soldes Entrées - Sorties",null,{"$f":"D40-E40","v":-466849.20151393238},null,{"$f":"F40-G40","v":-507373.52947697946},null,{"$f":"H40-I40","v":-555937.34626352647},null,{"$f":"J40-K40","v":-594853.94236332353},null,{"$f":"L40-M40","v":-602599.86841587059}]
[null,"Coût de vie",null,null,{"$f":"Coût_vie!E54","v":0},null,{"$f":"Coût_vie!G54","v":0},null,{"$f":"Coût_vie!I54","v":0},null,{"$f":"Coût_vie!K54","v":0},null,{"$f":"Coût_vie!M54","v":0}]
[null,"Plus autres apports "]
[]
[null,"SOLDE FINAL DE TRÉSORERIE",null,{"$f":"D42-E43+D44","v":-466849.20151393238},null,{"$f":"F42-G43+F44","v":-507373.52947697946},null,{"$f":"H42-I43+H44","v":-555937.34626352647},null,{"$f":"J42-K43+J44","v":-594853.94236332353},null,{"$f":"L42-M43+L44","v":-602599.86841587059}]

{"sheet":"Trésorerie année 1","index":8,"n_rows":98,"n_cols":15,"rows_kept":98,"cut":false,"hidden":false,"merged":[[0,2,0,5]]}
[null,null,"BUDGET DE TRÉSORERIE POUR L'ANNÉE:",null,null,null,{"$f":"Don_tech.!F9","v":2019}]
[]
[null,"JANVIER","FÉVRIER","MARS","AVRIL","MAI","JUIN","JUILLET","AOÛT","SEPTEMBRE","OCTOBRE","NOVEMBRE","DÉCEMBRE","ANNEE"]
["ENTRÉES"]
[{"$f":"Budget!B16","v":"Vente de veau d'embouche"},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B5:M5)*Budget!F16","v":30723},"Periode de vente"]
[{"$f":"Budget!B17","v":"Vente de vaches réformées"},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B6:M6)*Budget!F17","v":4576},"Periode de vente"]
[{"$f":"Budget!B18","v":"Vente de taureaux réformés"},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B7:M7)*Budget!F18","v":0},"Periode de vente"]
[{"$f":"Budget!B19","v":"Vente de sujets reproduction"},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B8:M8)*Budget!F19","v":0},"Periode de vente"]
[{"$f":"Budget!B20","v":"ASRA bovin nette "},null,null,null,null,null,null,0.5,null,null,null,null,0.5,{"$f":"SUM(B9:M9)*Budget!F20","v":8986.1949999999997},"ASRA"]
[{"$f":"Budget!B21","v":"Agri-investissement et agri-Québec"},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$F$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B10:M10)*Budget!F21","v":0},"Periode de vente"]
[{"$f":"Budget!B22","v":"Vente de foin "},null,null,null,null,null,null,null,0.5,null,0.5,null,null,{"$f":"SUM(B11:M11)*Budget!F22","v":2861.9184999999989}]
[{"$f":"Budget!B23","v":"Vente de céréales"},null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B12:M12)*Budget!F23","v":0}]
[{"$f":"Budget!B24","v":"ASRA céréales "},null,null,null,null,null,null,null,null,null,null,null,0.4,{"$f":"SUM(B13:M13)*Budget!F24","v":0}]
[{"$f":"Budget!B25","v":"Divers: "},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B14:M14)*Budget!F25","v":0}]
[{"$f":"Budget!B26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B15:M15)*Budget!F26","v":0}]
[{"$f":"Budget!B27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B16:M16)*Budget!F27","v":0}]
[{"$f":"Budget!B28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B17:M17)*Budget!F28","v":0}]
[{"$f":"Budget!B29","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B18:M18)*Budget!F29","v":0}]
[{"$f":"Budget!B30","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B19:M19)*Budget!F30","v":0}]
[{"$f":"Budget!B31","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B20:M20)*Budget!F31","v":0}]
["TOTAL DES RECETTES",{"$f":"IF(B5=\"\",0,B5)*Budget!$F$16+IF(B6=\"\",0,B6)*Budget!$F$17+IF(B7=\"\",0,B7)*Budget!$F$18+IF(B8=\"\",0,B8)*Budget!$F$19+IF(B9=\"\",0,B9)*Budget!$F$20+IF(B10=\"\",0,B10)*Budget!$F$21+IF(B11=\"\",0,B11)*Budget!$F$22+IF(B12=\"\",0,B12)*Budget!$F$23+IF(B13=\"\",0,B13)*Budget!$F$24+IF(B14=\"\",0,B14)*Budget!$F$25+IF(B15=\"\",0,B15)*Budget!$F$26+IF(B16=\"\",0,B16)*Budget!$F$27+IF(B17=\"\",0,B17)*Budget!$F$28+IF(B18=\"\",0,B18)*Budget!$F$29+IF(B19=\"\",0,B19)*Budget!$F$30+IF(B20=\"\",0,B20)*Budget!$F$31","v":0},{"$f":"IF(C5=\"\",0,C5)*Budget!$F$16+IF(C6=\"\",0,C6)*Budget!$F$17+IF(C7=\"\",0,C7)*Budget!$F$18+IF(C8=\"\",0,C8)*Budget!$F$19+IF(C9=\"\",0,C9)*Budget!$F$20+IF(C10=\"\",0,C10)*Budget!$F$21+IF(C11=\"\",0,C11)*Budget!$F$22+IF(C12=\"\",0,C12)*Budget!$F$23+IF(C13=\"\",0,C13)*Budget!$F$24+IF(C14=\"\",0,C14)*Budget!$F$25+IF(C15=\"\",0,C15)*Budget!$F$26+IF(C16=\"\",0,C16)*Budget!$F$27+IF(C17=\"\",0,C17)*Budget!$F$28+IF(C18=\"\",0,C18)*Budget!$F$29+IF(C19=\"\",0,C19)*Budget!$F$30+IF(C20=\"\",0,C20)*Budget!$F$31","v":0},{"$f":"IF(D5=\"\",0,D5)*Budget!$F$16+IF(D6=\"\",0,D6)*Budget!$F$17+IF(D7=\"\",0,D7)*Budget!$F$18+IF(D8=\"\",0,D8)*Budget!$F$19+IF(D9=\"\",0,D9)*Budget!$F$20+IF(D10=\"\",0,D10)*Budget!$F$21+IF(D11=\"\",0,D11)*Budget!$F$22+IF(D12=\"\",0,D12)*Budget!$F$23+IF(D13=\"\",0,D13)*Budget!$F$24+IF(D14=\"\",0,D14)*Budget!$F$25+IF(D15=\"\",0,D15)*Budget!$F$26+IF(D16=\"\",0,D16)*Budget!$F$27+IF(D17=\"\",0,D17)*Budget!$F$28+IF(D18=\"\",0,D18)*Budget!$F$29+IF(D19=\"\",0,D19)*Budget!$F$30+IF(D20=\"\",0,D20)*Budget!$F$31","v":0},{"$f":"IF(E5=\"\",0,E5)*Budget!$F$16+IF(E6=\"\",0,E6)*Budget!$F$17+IF(E7=\"\",0,E7)*Budget!$F$18+IF(E8=\"\",0,E8)*Budget!$F$19+IF(E9=\"\",0,E9)*Budget!$F$20+IF(E10=\"\",0,E10)*Budget!$F$21+IF(E11=\"\",0,E11)*Budget!$F$22+IF(E12=\"\",0,E12)*Budget!$F$23+IF(E13=\"\",0,E13)*Budget!$F$24+IF(E14=\"\",0,E14)*Budget!$F$25+IF(E15=\"\",0,E15)*Budget!$F$26+IF(E16=\"\",0,E16)*Budget!$F$27+IF(E17=\"\",0,E17)*Budget!$F$28+IF(E18=\"\",0,E18)*Budget!$F$29+IF(E19=\"\",0,E19)*Budget!$F$30+IF(E20=\"\",0,E20)*Budget!$F$31","v":0},{"$f":"IF(F5=\"\",0,F5)*Budget!$F$16+IF(F6=\"\",0,F6)*Budget!$F$17+IF(F7=\"\",0,F7)*Budget!$F$18+IF(F8=\"\",0,F8)*Budget!$F$19+IF(F9=\"\",0,F9)*Budget!$F$20+IF(F10=\"\",0,F10)*Budget!$F$21+IF(F11=\"\",0,F11)*Budget!$F$22+IF(F12=\"\",0,F12)*Budget!$F$23+IF(F13=\"\",0,F13)*Budget!$F$24+IF(F14=\"\",0,F14)*Budget!$F$25+IF(F15=\"\",0,F15)*Budget!$F$26+IF(F16=\"\",0,F16)*Budget!$F$27+IF(F17=\"\",0,F17)*Budget!$F$28+IF(F18=\"\",0,F18)*Budget!$F$29+IF(F19=\"\",0,F19)*Budget!$F$30+IF(F20=\"\",0,F20)*Budget!$F$31","v":0},{"$f":"IF(G5=\"\",0,G5)*Budget!$F$16+IF(G6=\"\",0,G6)*Budget!$F$17+IF(G7=\"\",0,G7)*Budget!$F$18+IF(G8=\"\",0,G8)*Budget!$F$19+IF(G9=\"\",0,G9)*Budget!$F$20+IF(G10=\"\",0,G10)*Budget!$F$21+IF(G11=\"\",0,G11)*Budget!$F$22+IF(G12=\"\",0,G12)*Budget!$F$23+IF(G13=\"\",0,G13)*Budget!$F$24+IF(G14=\"\",0,G14)*Budget!$F$25+IF(G15=\"\",0,G15)*Budget!$F$26+IF(G16=\"\",0,G16)*Budget!$F$27+IF(G17=\"\",0,G17)*Budget!$F$28+IF(G18=\"\",0,G18)*Budget!$F$29+IF(G19=\"\",0,G19)*Budget!$F$30+IF(G20=\"\",0,G20)*Budget!$F$31","v":0},{"$f":"IF(H5=\"\",0,H5)*Budget!$F$16+IF(H6=\"\",0,H6)*Budget!$F$17+IF(H7=\"\",0,H7)*Budget!$F$18+IF(H8=\"\",0,H8)*Budget!$F$19+IF(H9=\"\",0,H9)*Budget!$F$20+IF(H10=\"\",0,H10)*Budget!$F$21+IF(H11=\"\",0,H11)*Budget!$F$22+IF(H12=\"\",0,H12)*Budget!$F$23+IF(H13=\"\",0,H13)*Budget!$F$24+IF(H14=\"\",0,H14)*Budget!$F$25+IF(H15=\"\",0,H15)*Budget!$F$26+IF(H16=\"\",0,H16)*Budget!$F$27+IF(H17=\"\",0,H17)*Budget!$F$28+IF(H18=\"\",0,H18)*Budget!$F$29+IF(H19=\"\",0,H19)*Budget!$F$30+IF(H20=\"\",0,H20)*Budget!$F$31","v":4493.0974999999999},{"$f":"IF(I5=\"\",0,I5)*Budget!$F$16+IF(I6=\"\",0,I6)*Budget!$F$17+IF(I7=\"\",0,I7)*Budget!$F$18+IF(I8=\"\",0,I8)*Budget!$F$19+IF(I9=\"\",0,I9)*Budget!$F$20+IF(I10=\"\",0,I10)*Budget!$F$21+IF(I11=\"\",0,I11)*Budget!$F$22+IF(I12=\"\",0,I12)*Budget!$F$23+IF(I13=\"\",0,I13)*Budget!$F$24+IF(I14=\"\",0,I14)*Budget!$F$25+IF(I15=\"\",0,I15)*Budget!$F$26+IF(I16=\"\",0,I16)*Budget!$F$27+IF(I17=\"\",0,I17)*Budget!$F$28+IF(I18=\"\",0,I18)*Budget!$F$29+IF(I19=\"\",0,I19)*Budget!$F$30+IF(I20=\"\",0,I20)*Budget!$F$31","v":1430.9592499999994},{"$f":"IF(J5=\"\",0,J5)*Budget!$F$16+IF(J6=\"\",0,J6)*Budget!$F$17+IF(J7=\"\",0,J7)*Budget!$F$18+IF(J8=\"\",0,J8)*Budget!$F$19+IF(J9=\"\",0,J9)*Budget!$F$20+IF(J10=\"\",0,J10)*Budget!$F$21+IF(J11=\"\",0,J11)*Budget!$F$22+IF(J12=\"\",0,J12)*Budget!$F$23+IF(J13=\"\",0,J13)*Budget!$F$24+IF(J14=\"\",0,J14)*Budget!$F$25+IF(J15=\"\",0,J15)*Budget!$F$26+IF(J16=\"\",0,J16)*Budget!$F$27+IF(J17=\"\",0,J17)*Budget!$F$28+IF(J18=\"\",0,J18)*Budget!$F$29+IF(J19=\"\",0,J19)*Budget!$F$30+IF(J20=\"\",0,J20)*Budget!$F$31","v":0},{"$f":"IF(K5=\"\",0,K5)*Budget!$F$16+IF(K6=\"\",0,K6)*Budget!$F$17+IF(K7=\"\",0,K7)*Budget!$F$18+IF(K8=\"\",0,K8)*Budget!$F$19+IF(K9=\"\",0,K9)*Budget!$F$20+IF(K10=\"\",0,K10)*Budget!$F$21+IF(K11=\"\",0,K11)*Budget!$F$22+IF(K12=\"\",0,K12)*Budget!$F$23+IF(K13=\"\",0,K13)*Budget!$F$24+IF(K14=\"\",0,K14)*Budget!$F$25+IF(K15=\"\",0,K15)*Budget!$F$26+IF(K16=\"\",0,K16)*Budget!$F$27+IF(K17=\"\",0,K17)*Budget!$F$28+IF(K18=\"\",0,K18)*Budget!$F$29+IF(K19=\"\",0,K19)*Budget!$F$30+IF(K20=\"\",0,K20)*Budget!$F$31","v":1430.9592499999994},{"$f":"IF(L5=\"\",0,L5)*Budget!$F$16+IF(L6=\"\",0,L6)*Budget!$F$17+IF(L7=\"\",0,L7)*Budget!$F$18+IF(L8=\"\",0,L8)*Budget!$F$19+IF(L9=\"\",0,L9)*Budget!$F$20+IF(L10=\"\",0,L10)*Budget!$F$21+IF(L11=\"\",0,L11)*Budget!$F$22+IF(L12=\"\",0,L12)*Budget!$F$23+IF(L13=\"\",0,L13)*Budget!$F$24+IF(L14=\"\",0,L14)*Budget!$F$25+IF(L15=\"\",0,L15)*Budget!$F$26+IF(L16=\"\",0,L16)*Budget!$F$27+IF(L17=\"\",0,L17)*Budget!$F$28+IF(L18=\"\",0,L18)*Budget!$F$29+IF(L19=\"\",0,L19)*Budget!$F$30+IF(L20=\"\",0,L20)*Budget!$F$31","v":0},{"$f":"IF(M5=\"\",0,M5)*Budget!$F$16+IF(M6=\"\",0,M6)*Budget!$F$17+IF(M7=\"\",0,M7)*Budget!$F$18+IF(M8=\"\",0,M8)*Budget!$F$19+IF(M9=\"\",0,M9)*Budget!$F$20+IF(M10=\"\",0,M10)*Budget!$F$21+IF(M11=\"\",0,M11)*Budget!$F$22+IF(M12=\"\",0,M12)*Budget!$F$23+IF(M13=\"\",0,M13)*Budget!$F$24+IF(M14=\"\",0,M14)*Budget!$F$25+IF(M15=\"\",0,M15)*Budget!$F$26+IF(M16=\"\",0,M16)*Budget!$F$27+IF(M17=\"\",0,M17)*Budget!$F$28+IF(M18=\"\",0,M18)*Budget!$F$29+IF(M19=\"\",0,M19)*Budget!$F$30+IF(M20=\"\",0,M20)*Budget!$F$31","v":39792.097500000003},{"$f":"SUM(N5:N14)","v":47147.113499999999}]
["Déboursé Emprunt 1",{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":1},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 1'!E18,SUM(B22:M22)*'Emprunt 1'!E17,0)","v":200000},"Date du 1e paiement"]
["Déboursé Emprunt 2",{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":1},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 2'!E18,SUM(B23:M23)*'Emprunt 2'!E17,0)","v":0},"Date du 1e paiement"]
["Déboursé Emprunt 3",{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 3'!E18,SUM(B24:M24)*'Emprunt 3'!E17,0)","v":0},"Date du 1e paiement"]
["Déboursé Emprunt supplémentaire",{"$f":"IF('Emprunt  supplémentaire'!E14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!E14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!F14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!F14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!G14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!G14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!H14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!H14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!I14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!I14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!J14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!J14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!K14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!K14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!L14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!L14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!M14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!M14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!N14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!N14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!O14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!O14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!P14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!P14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt  supplémentaire'!E18,SUM(B25:M25)*'Emprunt  supplémentaire'!E17,0)","v":0},"Date du 1e paiement"]
["Aide au démarrage FADQ",null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"SUM(B26:M26)*Don_écon.!F32","v":10000}]
["Autre aide financière 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B27:M27)*Don_écon.!F36","v":0}]
["Autre aide financière 2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B28:M28)*Don_écon.!F37","v":0}]
["TOTAL DES EMPRUNTS ET AIDES",{"$f":"SUMPRODUCT(B22:B28,$N$22:$N$28)","v":0},0,0,0,0,0,0,0,210000,0,0,{"$f":"SUMPRODUCT(M22:M28,$N$22:$N$28)","v":0},{"$f":"SUM(N22:N28)","v":210000}]
["TOTAL DES ENTRÉES",{"$f":"B21+B29","v":0},0,0,0,0,0,4493.0974999999999,1430.9592499999994,210000,1430.9592499999994,0,39792.097500000003,257147.11350000001]
[]
["SORTIES"]
[{"$f":"Budget!B41","v":"Achat de femelles "},null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B33:M33)*Budget!F41","v":37500}]
[{"$f":"Budget!B42","v":"Achat de taureaux "},null,null,0.7,null,null,null,null,null,null,0.3,null,null,{"$f":"SUM(B34:M34)*Budget!F42","v":0}]
[{"$f":"Budget!B43","v":"Achat de foin"},null,null,0.7,null,null,null,0.2,null,0.1,null,null,null,{"$f":"SUM(B35:M35)*Budget!F43","v":0}]
[{"$f":"Budget!B44","v":"Achat de grains"},null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,{"$f":"SUM(B36:M36)*Budget!F44","v":300}]
[{"$f":"Budget!B45","v":"Suppléments protéiques"},null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,{"$f":"SUM(B37:M37)*Budget!F45","v":116.25}]
[{"$f":"Budget!B46","v":"Moulée "},null,null,0.25,0.25,0.5,null,null,null,null,null,null,null,{"$f":"SUM(B38:M38)*Budget!F46","v":0}]
[{"$f":"Budget!B47","v":"Vitamines et minéraux"},8.3333333333333301E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,{"$f":"SUM(B39:M39)*Budget!F47","v":1778.2500000000005}]
[{"$f":"Budget!B48","v":"Vétérinaire et médicaments"},null,0.6,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"SUM(B40:M40)*Budget!F48","v":883.75000000000023}]
[{"$f":"Budget!B49","v":"Identifiants"},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B41:M41)*Budget!F49","v":37.400000000000006}]
[{"$f":"Budget!B50","v":"Litière"},0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,0.2,{"$f":"SUM(B42:M42)*Budget!F50","v":454.75000000000006}]
[{"$f":"Budget!B51","v":"Transport"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B43:M43)*Budget!F51","v":798.59999999999991}]
[{"$f":"Budget!B52","v":"Mise en marché"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B44:M44)*Budget!F52","v":823.31999999999994}]
[{"$f":"Budget!B53","v":"Carburant et lubrifiant étable"},0.05,0.05,0.05,0.05,0.15,0.15,0.15,0.1,0.1,0.05,0.05,0.05,{"$f":"SUM(B45:M45)*Budget!F53","v":250}]
[{"$f":"Budget!B54","v":"Ent.&rép. mach.&équip.&im."},0.05,0.05,0.05,0.05,0.15,0.15,0.15,0.1,0.1,0.05,0.05,0.05,{"$f":"SUM(B46:M46)*Budget!F54","v":2514.25}]
[{"$f":"Budget!B55","v":"Approv. Semences céréales"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B47:M47)*Budget!F55","v":0}]
[{"$f":"Budget!B56","v":"Approv. Semences fourrage"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B48:M48)*Budget!F56","v":1370}]
[{"$f":"Budget!B57","v":"Approv. céréales (pest.,engr.,etc)"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B49:M49)*Budget!F57","v":0}]
[{"$f":"Budget!B58","v":"Approv. fourrages (pest,engr.,etc)"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B50:M50)*Budget!F58","v":7500}]
[{"$f":"Budget!B59","v":"Autres frais pour prairie"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B51:M51)*Budget!F59","v":4500}]
[{"$f":"Budget!B60","v":"Autres frais pour céréales"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B52:M52)*Budget!F60","v":0}]
[{"$f":"Budget!B61","v":"Asra céréales (contribution)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B53:M53)*Budget!F61","v":0}]
[{"$f":"Budget!B62","v":"Ass récolte céréale"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B54:M54)*Budget!F62","v":0}]
[{"$f":"Budget!B63","v":"Assurance récolte fourrage"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B55:M55)*Budget!F63","v":396.39600000000002}]
[{"$f":"Budget!B64","v":"Ent.& rép. fds de ter. bâtim."},null,null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,{"$f":"SUM(B56:M56)*Budget!F64","v":973.75000000000011}]
[{"$f":"Budget!B65","v":"Travaux à forfait"},null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,null,{"$f":"SUM(B57:M57)*Budget!F65","v":960.24999999999989}]
[{"$f":"Budget!B66","v":"Taxes municipale.&scolaires"},null,null,0.5,null,null,0.25,null,null,0.25,null,null,null,{"$f":"SUM(B58:M58)*Budget!F66","v":260.5}]
[{"$f":"Budget!B67","v":"Ass. gén. incluant maison"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B59:M59)*Budget!F67","v":925.24999999999943}]
[{"$f":"Budget!B68","v":"Electricité"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B60:M60)*Budget!F68","v":377.49999999999977}]
[{"$f":"Budget!B69","v":"Salaire"},null,0.15,0.1,null,0.15,0.15,0.15,0.15,0.15,null,null,null,{"$f":"SUM(B61:M61)*Budget!F69","v":3646.75}]
[{"$f":"Budget!B70","v":"Loc. de bâti.& fds de terre"},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B62:M62)*Budget!F70","v":0}]
[{"$f":"Budget!B71","v":"Intérêt court terme"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B63:M63)*Budget!F71","v":637.74999999999966}]
[{"$f":"Budget!B72","v":"Autres frais "},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B64:M64)*Budget!F72","v":1165.2499999999993}]
[{"$f":"Budget!B73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B65:M65)*Budget!F73","v":0}]
[{"$f":"Budget!B74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B66:M66)*Budget!F74","v":0}]
[{"$f":"Budget!B75","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B67:M67)*Budget!F75","v":0}]
[{"$f":"Budget!B76","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B68:M68)*Budget!F76","v":0}]
[{"$f":"Budget!B77","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B69:M69)*Budget!F77","v":0}]
["TOTAL DES DÉBOURS",{"$f":"IF(B33=\"\",0,B33)*Budget!$F$41+IF(B34=\"\",0,B34)*Budget!$F$42+IF(B35=\"\",0,B35)*Budget!$F$43+IF(B36=\"\",0,B36)*Budget!$F$44+IF(B37=\"\",0,B37)*Budget!$F$45+IF(B38=\"\",0,B38)*Budget!$F$46+IF(B39=\"\",0,B39)*Budget!$F$47+IF(B40=\"\",0,B40)*Budget!$F$48+IF(B41=\"\",0,B41)*Budget!$F$49+IF(B42=\"\",0,B42)*Budget!$F$50+IF(B43=\"\",0,B43)*Budget!$F$51+IF(B44=\"\",0,B44)*Budget!$F$52+IF(B45=\"\",0,B45)*Budget!$F$53+IF(B46=\"\",0,B46)*Budget!$F$54+IF(B47=\"\",0,B47)*Budget!$F$55+IF(B48=\"\",0,B48)*Budget!$F$56+IF(B49=\"\",0,B49)*Budget!$F$57+IF(B50=\"\",0,B50)*Budget!$F$58+IF(B51=\"\",0,B51)*Budget!$F$59+IF(B52=\"\",0,B52)*Budget!$F$60+IF(B53=\"\",0,B53)*Budget!$F$61+IF(B54=\"\",0,B54)*Budget!$F$62+IF(B55=\"\",0,B55)*Budget!$F$63+IF(B56=\"\",0,B56)*Budget!$F$64+IF(B57=\"\",0,B57)*Budget!$F$65+IF(B58=\"\",0,B58)*Budget!$F$66+IF(B59=\"\",0,B59)*Budget!$F$67+IF(B60=\"\",0,B60)*Budget!$F$68+IF(B61=\"\",0,B61)*Budget!$F$69+IF(B62=\"\",0,B62)*Budget!$F$70+IF(B63=\"\",0,B63)*Budget!$F$71+IF(B64=\"\",0,B64)*Budget!$F$72+IF(B65=\"\",0,B65)*Budget!$F$73+IF(B66=\"\",0,B66)*Budget!$F$74+IF(B67=\"\",0,B67)*Budget!$F$75+IF(B68=\"\",0,B68)*Budget!$F$76+IF(B69=\"\",0,B69)*Budget!$F$77","v":636.1624999999998},{"$f":"IF(C33=\"\",0,C33)*Budget!$F$41+IF(C34=\"\",0,C34)*Budget!$F$42+IF(C35=\"\",0,C35)*Budget!$F$43+IF(C36=\"\",0,C36)*Budget!$F$44+IF(C37=\"\",0,C37)*Budget!$F$45+IF(C38=\"\",0,C38)*Budget!$F$46+IF(C39=\"\",0,C39)*Budget!$F$47+IF(C40=\"\",0,C40)*Budget!$F$48+IF(C41=\"\",0,C41)*Budget!$F$49+IF(C42=\"\",0,C42)*Budget!$F$50+IF(C43=\"\",0,C43)*Budget!$F$51+IF(C44=\"\",0,C44)*Budget!$F$52+IF(C45=\"\",0,C45)*Budget!$F$53+IF(C46=\"\",0,C46)*Budget!$F$54+IF(C47=\"\",0,C47)*Budget!$F$55+IF(C48=\"\",0,C48)*Budget!$F$56+IF(C49=\"\",0,C49)*Budget!$F$57+IF(C50=\"\",0,C50)*Budget!$F$58+IF(C51=\"\",0,C51)*Budget!$F$59+IF(C52=\"\",0,C52)*Budget!$F$60+IF(C53=\"\",0,C53)*Budget!$F$61+IF(C54=\"\",0,C54)*Budget!$F$62+IF(C55=\"\",0,C55)*Budget!$F$63+IF(C56=\"\",0,C56)*Budget!$F$64+IF(C57=\"\",0,C57)*Budget!$F$65+IF(C58=\"\",0,C58)*Budget!$F$66+IF(C59=\"\",0,C59)*Budget!$F$67+IF(C60=\"\",0,C60)*Budget!$F$68+IF(C61=\"\",0,C61)*Budget!$F$69+IF(C62=\"\",0,C62)*Budget!$F$70+IF(C63=\"\",0,C63)*Budget!$F$71+IF(C64=\"\",0,C64)*Budget!$F$72+IF(C65=\"\",0,C65)*Budget!$F$73+IF(C66=\"\",0,C66)*Budget!$F$74+IF(C67=\"\",0,C67)*Budget!$F$75+IF(C68=\"\",0,C68)*Budget!$F$76+IF(C69=\"\",0,C69)*Budget!$F$77","v":1750.8249999999998},{"$f":"IF(D33=\"\",0,D33)*Budget!$F$41+IF(D34=\"\",0,D34)*Budget!$F$42+IF(D35=\"\",0,D35)*Budget!$F$43+IF(D36=\"\",0,D36)*Budget!$F$44+IF(D37=\"\",0,D37)*Budget!$F$45+IF(D38=\"\",0,D38)*Budget!$F$46+IF(D39=\"\",0,D39)*Budget!$F$47+IF(D40=\"\",0,D40)*Budget!$F$48+IF(D41=\"\",0,D41)*Budget!$F$49+IF(D42=\"\",0,D42)*Budget!$F$50+IF(D43=\"\",0,D43)*Budget!$F$51+IF(D44=\"\",0,D44)*Budget!$F$52+IF(D45=\"\",0,D45)*Budget!$F$53+IF(D46=\"\",0,D46)*Budget!$F$54+IF(D47=\"\",0,D47)*Budget!$F$55+IF(D48=\"\",0,D48)*Budget!$F$56+IF(D49=\"\",0,D49)*Budget!$F$57+IF(D50=\"\",0,D50)*Budget!$F$58+IF(D51=\"\",0,D51)*Budget!$F$59+IF(D52=\"\",0,D52)*Budget!$F$60+IF(D53=\"\",0,D53)*Budget!$F$61+IF(D54=\"\",0,D54)*Budget!$F$62+IF(D55=\"\",0,D55)*Budget!$F$63+IF(D56=\"\",0,D56)*Budget!$F$64+IF(D57=\"\",0,D57)*Budget!$F$65+IF(D58=\"\",0,D58)*Budget!$F$66+IF(D59=\"\",0,D59)*Budget!$F$67+IF(D60=\"\",0,D60)*Budget!$F$68+IF(D61=\"\",0,D61)*Budget!$F$69+IF(D62=\"\",0,D62)*Budget!$F$70+IF(D63=\"\",0,D63)*Budget!$F$71+IF(D64=\"\",0,D64)*Budget!$F$72+IF(D65=\"\",0,D65)*Budget!$F$73+IF(D66=\"\",0,D66)*Budget!$F$74+IF(D67=\"\",0,D67)*Budget!$F$75+IF(D68=\"\",0,D68)*Budget!$F$76+IF(D69=\"\",0,D69)*Budget!$F$77","v":14536.4375},{"$f":"IF(E33=\"\",0,E33)*Budget!$F$41+IF(E34=\"\",0,E34)*Budget!$F$42+IF(E35=\"\",0,E35)*Budget!$F$43+IF(E36=\"\",0,E36)*Budget!$F$44+IF(E37=\"\",0,E37)*Budget!$F$45+IF(E38=\"\",0,E38)*Budget!$F$46+IF(E39=\"\",0,E39)*Budget!$F$47+IF(E40=\"\",0,E40)*Budget!$F$48+IF(E41=\"\",0,E41)*Budget!$F$49+IF(E42=\"\",0,E42)*Budget!$F$50+IF(E43=\"\",0,E43)*Budget!$F$51+IF(E44=\"\",0,E44)*Budget!$F$52+IF(E45=\"\",0,E45)*Budget!$F$53+IF(E46=\"\",0,E46)*Budget!$F$54+IF(E47=\"\",0,E47)*Budget!$F$55+IF(E48=\"\",0,E48)*Budget!$F$56+IF(E49=\"\",0,E49)*Budget!$F$57+IF(E50=\"\",0,E50)*Budget!$F$58+IF(E51=\"\",0,E51)*Budget!$F$59+IF(E52=\"\",0,E52)*Budget!$F$60+IF(E53=\"\",0,E53)*Budget!$F$61+IF(E54=\"\",0,E54)*Budget!$F$62+IF(E55=\"\",0,E55)*Budget!$F$63+IF(E56=\"\",0,E56)*Budget!$F$64+IF(E57=\"\",0,E57)*Budget!$F$65+IF(E58=\"\",0,E58)*Budget!$F$66+IF(E59=\"\",0,E59)*Budget!$F$67+IF(E60=\"\",0,E60)*Budget!$F$68+IF(E61=\"\",0,E61)*Budget!$F$69+IF(E62=\"\",0,E62)*Budget!$F$70+IF(E63=\"\",0,E63)*Budget!$F$71+IF(E64=\"\",0,E64)*Budget!$F$72+IF(E65=\"\",0,E65)*Budget!$F$73+IF(E66=\"\",0,E66)*Budget!$F$74+IF(E67=\"\",0,E67)*Budget!$F$75+IF(E68=\"\",0,E68)*Budget!$F$76+IF(E69=\"\",0,E69)*Budget!$F$77","v":671.51249999999993},{"$f":"IF(F33=\"\",0,F33)*Budget!$F$41+IF(F34=\"\",0,F34)*Budget!$F$42+IF(F35=\"\",0,F35)*Budget!$F$43+IF(F36=\"\",0,F36)*Budget!$F$44+IF(F37=\"\",0,F37)*Budget!$F$45+IF(F38=\"\",0,F38)*Budget!$F$46+IF(F39=\"\",0,F39)*Budget!$F$47+IF(F40=\"\",0,F40)*Budget!$F$48+IF(F41=\"\",0,F41)*Budget!$F$49+IF(F42=\"\",0,F42)*Budget!$F$50+IF(F43=\"\",0,F43)*Budget!$F$51+IF(F44=\"\",0,F44)*Budget!$F$52+IF(F45=\"\",0,F45)*Budget!$F$53+IF(F46=\"\",0,F46)*Budget!$F$54+IF(F47=\"\",0,F47)*Budget!$F$55+IF(F48=\"\",0,F48)*Budget!$F$56+IF(F49=\"\",0,F49)*Budget!$F$57+IF(F50=\"\",0,F50)*Budget!$F$58+IF(F51=\"\",0,F51)*Budget!$F$59+IF(F52=\"\",0,F52)*Budget!$F$60+IF(F53=\"\",0,F53)*Budget!$F$61+IF(F54=\"\",0,F54)*Budget!$F$62+IF(F55=\"\",0,F55)*Budget!$F$63+IF(F56=\"\",0,F56)*Budget!$F$64+IF(F57=\"\",0,F57)*Budget!$F$65+IF(F58=\"\",0,F58)*Budget!$F$66+IF(F59=\"\",0,F59)*Budget!$F$67+IF(F60=\"\",0,F60)*Budget!$F$68+IF(F61=\"\",0,F61)*Budget!$F$69+IF(F62=\"\",0,F62)*Budget!$F$70+IF(F63=\"\",0,F63)*Budget!$F$71+IF(F64=\"\",0,F64)*Budget!$F$72+IF(F65=\"\",0,F65)*Budget!$F$73+IF(F66=\"\",0,F66)*Budget!$F$74+IF(F67=\"\",0,F67)*Budget!$F$75+IF(F68=\"\",0,F68)*Budget!$F$76+IF(F69=\"\",0,F69)*Budget!$F$77","v":1404},{"$f":"IF(G33=\"\",0,G33)*Budget!$F$41+IF(G34=\"\",0,G34)*Budget!$F$42+IF(G35=\"\",0,G35)*Budget!$F$43+IF(G36=\"\",0,G36)*Budget!$F$44+IF(G37=\"\",0,G37)*Budget!$F$45+IF(G38=\"\",0,G38)*Budget!$F$46+IF(G39=\"\",0,G39)*Budget!$F$47+IF(G40=\"\",0,G40)*Budget!$F$48+IF(G41=\"\",0,G41)*Budget!$F$49+IF(G42=\"\",0,G42)*Budget!$F$50+IF(G43=\"\",0,G43)*Budget!$F$51+IF(G44=\"\",0,G44)*Budget!$F$52+IF(G45=\"\",0,G45)*Budget!$F$53+IF(G46=\"\",0,G46)*Budget!$F$54+IF(G47=\"\",0,G47)*Budget!$F$55+IF(G48=\"\",0,G48)*Budget!$F$56+IF(G49=\"\",0,G49)*Budget!$F$57+IF(G50=\"\",0,G50)*Budget!$F$58+IF(G51=\"\",0,G51)*Budget!$F$59+IF(G52=\"\",0,G52)*Budget!$F$60+IF(G53=\"\",0,G53)*Budget!$F$61+IF(G54=\"\",0,G54)*Budget!$F$62+IF(G55=\"\",0,G55)*Budget!$F$63+IF(G56=\"\",0,G56)*Budget!$F$64+IF(G57=\"\",0,G57)*Budget!$F$65+IF(G58=\"\",0,G58)*Budget!$F$66+IF(G59=\"\",0,G59)*Budget!$F$67+IF(G60=\"\",0,G60)*Budget!$F$68+IF(G61=\"\",0,G61)*Budget!$F$69+IF(G62=\"\",0,G62)*Budget!$F$70+IF(G63=\"\",0,G63)*Budget!$F$71+IF(G64=\"\",0,G64)*Budget!$F$72+IF(G65=\"\",0,G65)*Budget!$F$73+IF(G66=\"\",0,G66)*Budget!$F$74+IF(G67=\"\",0,G67)*Budget!$F$75+IF(G68=\"\",0,G68)*Budget!$F$76+IF(G69=\"\",0,G69)*Budget!$F$77","v":1709.1875},{"$f":"IF(H33=\"\",0,H33)*Budget!$F$41+IF(H34=\"\",0,H34)*Budget!$F$42+IF(H35=\"\",0,H35)*Budget!$F$43+IF(H36=\"\",0,H36)*Budget!$F$44+IF(H37=\"\",0,H37)*Budget!$F$45+IF(H38=\"\",0,H38)*Budget!$F$46+IF(H39=\"\",0,H39)*Budget!$F$47+IF(H40=\"\",0,H40)*Budget!$F$48+IF(H41=\"\",0,H41)*Budget!$F$49+IF(H42=\"\",0,H42)*Budget!$F$50+IF(H43=\"\",0,H43)*Budget!$F$51+IF(H44=\"\",0,H44)*Budget!$F$52+IF(H45=\"\",0,H45)*Budget!$F$53+IF(H46=\"\",0,H46)*Budget!$F$54+IF(H47=\"\",0,H47)*Budget!$F$55+IF(H48=\"\",0,H48)*Budget!$F$56+IF(H49=\"\",0,H49)*Budget!$F$57+IF(H50=\"\",0,H50)*Budget!$F$58+IF(H51=\"\",0,H51)*Budget!$F$59+IF(H52=\"\",0,H52)*Budget!$F$60+IF(H53=\"\",0,H53)*Budget!$F$61+IF(H54=\"\",0,H54)*Budget!$F$62+IF(H55=\"\",0,H55)*Budget!$F$63+IF(H56=\"\",0,H56)*Budget!$F$64+IF(H57=\"\",0,H57)*Budget!$F$65+IF(H58=\"\",0,H58)*Budget!$F$66+IF(H59=\"\",0,H59)*Budget!$F$67+IF(H60=\"\",0,H60)*Budget!$F$68+IF(H61=\"\",0,H61)*Budget!$F$69+IF(H62=\"\",0,H62)*Budget!$F$70+IF(H63=\"\",0,H63)*Budget!$F$71+IF(H64=\"\",0,H64)*Budget!$F$72+IF(H65=\"\",0,H65)*Budget!$F$73+IF(H66=\"\",0,H66)*Budget!$F$74+IF(H67=\"\",0,H67)*Budget!$F$75+IF(H68=\"\",0,H68)*Budget!$F$76+IF(H69=\"\",0,H69)*Budget!$F$77","v":1887.5},{"$f":"IF(I33=\"\",0,I33)*Budget!$F$41+IF(I34=\"\",0,I34)*Budget!$F$42+IF(I35=\"\",0,I35)*Budget!$F$43+IF(I36=\"\",0,I36)*Budget!$F$44+IF(I37=\"\",0,I37)*Budget!$F$45+IF(I38=\"\",0,I38)*Budget!$F$46+IF(I39=\"\",0,I39)*Budget!$F$47+IF(I40=\"\",0,I40)*Budget!$F$48+IF(I41=\"\",0,I41)*Budget!$F$49+IF(I42=\"\",0,I42)*Budget!$F$50+IF(I43=\"\",0,I43)*Budget!$F$51+IF(I44=\"\",0,I44)*Budget!$F$52+IF(I45=\"\",0,I45)*Budget!$F$53+IF(I46=\"\",0,I46)*Budget!$F$54+IF(I47=\"\",0,I47)*Budget!$F$55+IF(I48=\"\",0,I48)*Budget!$F$56+IF(I49=\"\",0,I49)*Budget!$F$57+IF(I50=\"\",0,I50)*Budget!$F$58+IF(I51=\"\",0,I51)*Budget!$F$59+IF(I52=\"\",0,I52)*Budget!$F$60+IF(I53=\"\",0,I53)*Budget!$F$61+IF(I54=\"\",0,I54)*Budget!$F$62+IF(I55=\"\",0,I55)*Budget!$F$63+IF(I56=\"\",0,I56)*Budget!$F$64+IF(I57=\"\",0,I57)*Budget!$F$65+IF(I58=\"\",0,I58)*Budget!$F$66+IF(I59=\"\",0,I59)*Budget!$F$67+IF(I60=\"\",0,I60)*Budget!$F$68+IF(I61=\"\",0,I61)*Budget!$F$69+IF(I62=\"\",0,I62)*Budget!$F$70+IF(I63=\"\",0,I63)*Budget!$F$71+IF(I64=\"\",0,I64)*Budget!$F$72+IF(I65=\"\",0,I65)*Budget!$F$73+IF(I66=\"\",0,I66)*Budget!$F$74+IF(I67=\"\",0,I67)*Budget!$F$75+IF(I68=\"\",0,I68)*Budget!$F$76+IF(I69=\"\",0,I69)*Budget!$F$77","v":1749.2874999999999},{"$f":"IF(J33=\"\",0,J33)*Budget!$F$41+IF(J34=\"\",0,J34)*Budget!$F$42+IF(J35=\"\",0,J35)*Budget!$F$43+IF(J36=\"\",0,J36)*Budget!$F$44+IF(J37=\"\",0,J37)*Budget!$F$45+IF(J38=\"\",0,J38)*Budget!$F$46+IF(J39=\"\",0,J39)*Budget!$F$47+IF(J40=\"\",0,J40)*Budget!$F$48+IF(J41=\"\",0,J41)*Budget!$F$49+IF(J42=\"\",0,J42)*Budget!$F$50+IF(J43=\"\",0,J43)*Budget!$F$51+IF(J44=\"\",0,J44)*Budget!$F$52+IF(J45=\"\",0,J45)*Budget!$F$53+IF(J46=\"\",0,J46)*Budget!$F$54+IF(J47=\"\",0,J47)*Budget!$F$55+IF(J48=\"\",0,J48)*Budget!$F$56+IF(J49=\"\",0,J49)*Budget!$F$57+IF(J50=\"\",0,J50)*Budget!$F$58+IF(J51=\"\",0,J51)*Budget!$F$59+IF(J52=\"\",0,J52)*Budget!$F$60+IF(J53=\"\",0,J53)*Budget!$F$61+IF(J54=\"\",0,J54)*Budget!$F$62+IF(J55=\"\",0,J55)*Budget!$F$63+IF(J56=\"\",0,J56)*Budget!$F$64+IF(J57=\"\",0,J57)*Budget!$F$65+IF(J58=\"\",0,J58)*Budget!$F$66+IF(J59=\"\",0,J59)*Budget!$F$67+IF(J60=\"\",0,J60)*Budget!$F$68+IF(J61=\"\",0,J61)*Budget!$F$69+IF(J62=\"\",0,J62)*Budget!$F$70+IF(J63=\"\",0,J63)*Budget!$F$71+IF(J64=\"\",0,J64)*Budget!$F$72+IF(J65=\"\",0,J65)*Budget!$F$73+IF(J66=\"\",0,J66)*Budget!$F$74+IF(J67=\"\",0,J67)*Budget!$F$75+IF(J68=\"\",0,J68)*Budget!$F$76+IF(J69=\"\",0,J69)*Budget!$F$77","v":1918.4749999999999},{"$f":"IF(K33=\"\",0,K33)*Budget!$F$41+IF(K34=\"\",0,K34)*Budget!$F$42+IF(K35=\"\",0,K35)*Budget!$F$43+IF(K36=\"\",0,K36)*Budget!$F$44+IF(K37=\"\",0,K37)*Budget!$F$45+IF(K38=\"\",0,K38)*Budget!$F$46+IF(K39=\"\",0,K39)*Budget!$F$47+IF(K40=\"\",0,K40)*Budget!$F$48+IF(K41=\"\",0,K41)*Budget!$F$49+IF(K42=\"\",0,K42)*Budget!$F$50+IF(K43=\"\",0,K43)*Budget!$F$51+IF(K44=\"\",0,K44)*Budget!$F$52+IF(K45=\"\",0,K45)*Budget!$F$53+IF(K46=\"\",0,K46)*Budget!$F$54+IF(K47=\"\",0,K47)*Budget!$F$55+IF(K48=\"\",0,K48)*Budget!$F$56+IF(K49=\"\",0,K49)*Budget!$F$57+IF(K50=\"\",0,K50)*Budget!$F$58+IF(K51=\"\",0,K51)*Budget!$F$59+IF(K52=\"\",0,K52)*Budget!$F$60+IF(K53=\"\",0,K53)*Budget!$F$61+IF(K54=\"\",0,K54)*Budget!$F$62+IF(K55=\"\",0,K55)*Budget!$F$63+IF(K56=\"\",0,K56)*Budget!$F$64+IF(K57=\"\",0,K57)*Budget!$F$65+IF(K58=\"\",0,K58)*Budget!$F$66+IF(K59=\"\",0,K59)*Budget!$F$67+IF(K60=\"\",0,K60)*Budget!$F$68+IF(K61=\"\",0,K61)*Budget!$F$69+IF(K62=\"\",0,K62)*Budget!$F$70+IF(K63=\"\",0,K63)*Budget!$F$71+IF(K64=\"\",0,K64)*Budget!$F$72+IF(K65=\"\",0,K65)*Budget!$F$73+IF(K66=\"\",0,K66)*Budget!$F$74+IF(K67=\"\",0,K67)*Budget!$F$75+IF(K68=\"\",0,K68)*Budget!$F$76+IF(K69=\"\",0,K69)*Budget!$F$77","v":38428.0625},{"$f":"IF(L33=\"\",0,L33)*Budget!$F$41+IF(L34=\"\",0,L34)*Budget!$F$42+IF(L35=\"\",0,L35)*Budget!$F$43+IF(L36=\"\",0,L36)*Budget!$F$44+IF(L37=\"\",0,L37)*Budget!$F$45+IF(L38=\"\",0,L38)*Budget!$F$46+IF(L39=\"\",0,L39)*Budget!$F$47+IF(L40=\"\",0,L40)*Budget!$F$48+IF(L41=\"\",0,L41)*Budget!$F$49+IF(L42=\"\",0,L42)*Budget!$F$50+IF(L43=\"\",0,L43)*Budget!$F$51+IF(L44=\"\",0,L44)*Budget!$F$52+IF(L45=\"\",0,L45)*Budget!$F$53+IF(L46=\"\",0,L46)*Budget!$F$54+IF(L47=\"\",0,L47)*Budget!$F$55+IF(L48=\"\",0,L48)*Budget!$F$56+IF(L49=\"\",0,L49)*Budget!$F$57+IF(L50=\"\",0,L50)*Budget!$F$58+IF(L51=\"\",0,L51)*Budget!$F$59+IF(L52=\"\",0,L52)*Budget!$F$60+IF(L53=\"\",0,L53)*Budget!$F$61+IF(L54=\"\",0,L54)*Budget!$F$62+IF(L55=\"\",0,L55)*Budget!$F$63+IF(L56=\"\",0,L56)*Budget!$F$64+IF(L57=\"\",0,L57)*Budget!$F$65+IF(L58=\"\",0,L58)*Budget!$F$66+IF(L59=\"\",0,L59)*Budget!$F$67+IF(L60=\"\",0,L60)*Budget!$F$68+IF(L61=\"\",0,L61)*Budget!$F$69+IF(L62=\"\",0,L62)*Budget!$F$70+IF(L63=\"\",0,L63)*Budget!$F$71+IF(L64=\"\",0,L64)*Budget!$F$72+IF(L65=\"\",0,L65)*Budget!$F$73+IF(L66=\"\",0,L66)*Budget!$F$74+IF(L67=\"\",0,L67)*Budget!$F$75+IF(L68=\"\",0,L68)*Budget!$F$76+IF(L69=\"\",0,L69)*Budget!$F$77","v":684.62499999999989},{"$f":"IF(M33=\"\",0,M33)*Budget!$F$41+IF(M34=\"\",0,M34)*Budget!$F$42+IF(M35=\"\",0,M35)*Budget!$F$43+IF(M36=\"\",0,M36)*Budget!$F$44+IF(M37=\"\",0,M37)*Budget!$F$45+IF(M38=\"\",0,M38)*Budget!$F$46+IF(M39=\"\",0,M39)*Budget!$F$47+IF(M40=\"\",0,M40)*Budget!$F$48+IF(M41=\"\",0,M41)*Budget!$F$49+IF(M42=\"\",0,M42)*Budget!$F$50+IF(M43=\"\",0,M43)*Budget!$F$51+IF(M44=\"\",0,M44)*Budget!$F$52+IF(M45=\"\",0,M45)*Budget!$F$53+IF(M46=\"\",0,M46)*Budget!$F$54+IF(M47=\"\",0,M47)*Budget!$F$55+IF(M48=\"\",0,M48)*Budget!$F$56+IF(M49=\"\",0,M49)*Budget!$F$57+IF(M50=\"\",0,M50)*Budget!$F$58+IF(M51=\"\",0,M51)*Budget!$F$59+IF(M52=\"\",0,M52)*Budget!$F$60+IF(M53=\"\",0,M53)*Budget!$F$61+IF(M54=\"\",0,M54)*Budget!$F$62+IF(M55=\"\",0,M55)*Budget!$F$63+IF(M56=\"\",0,M56)*Budget!$F$64+IF(M57=\"\",0,M57)*Budget!$F$65+IF(M58=\"\",0,M58)*Budget!$F$66+IF(M59=\"\",0,M59)*Budget!$F$67+IF(M60=\"\",0,M60)*Budget!$F$68+IF(M61=\"\",0,M61)*Budget!$F$69+IF(M62=\"\",0,M62)*Budget!$F$70+IF(M63=\"\",0,M63)*Budget!$F$71+IF(M64=\"\",0,M64)*Budget!$F$72+IF(M65=\"\",0,M65)*Budget!$F$73+IF(M66=\"\",0,M66)*Budget!$F$74+IF(M67=\"\",0,M67)*Budget!$F$75+IF(M68=\"\",0,M68)*Budget!$F$76+IF(M69=\"\",0,M69)*Budget!$F$77","v":2793.8910000000001},{"$f":"SUM(N33:N69)","v":68169.966}]
["Investissements"]
["Achat de vaches, génisses et taures",null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B72:M72)*(Don_écon.!F26+Don_écon.!F27)","v":37500}]
["Achat de taureaux",null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B73:M73)*Don_écon.!F28","v":2000}]
["Achat de la ferme (ou participation)",null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"SUM(B74:M74)*Don_écon.!F24","v":600000}]
["Aménagement de l'étable et du site",null,null,null,null,null,null,null,0.25,0.5,0.25,null,null,{"$f":"SUM(B75:M75)*Don_écon.!F30","v":10000}]
["Achat de machinerie et équipement",null,null,null,null,null,1,null,null,null,null,null,null,{"$f":"SUM(B76:M76)*Don_écon.!F31","v":0}]
["Achat de terre ",null,null,null,null,null,1,null,null,null,null,null,null,{"$f":"SUM(B77:M77)*Don_écon.!F34","v":0}]
["Frais de démarrage / transfert",null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"SUM(B78:M78)*Don_écon.!F33","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B79:M79)*Don_écon.!F38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B80:M80)*Don_écon.!F39","v":0}]
["TOTAL DES INVESTISSEMENTS",{"$f":"SUMPRODUCT(B72:B80,$N$72:$N$80)","v":0},0,0,0,600000,0,0,2500,5000,42000,0,0,{"$f":"SUM(N72:N80)","v":649500}]
["Remboursements (Annuité: K + i)"]
["Emprunt 1",null,null,null,null,null,null,{"$f":"100%/6","v":0.16666666666666666},{"$f":"100%/6","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,{"$f":"IF(G1='Emprunt 1'!E18,'Emprunt 1'!E21,0)","v":6326.3490139323567}]
["Emprunt 2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G1='Emprunt 2'!E18,'Emprunt 2'!E21,0)","v":0}]
["Emprunt 3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G1='Emprunt 3'!E18,'Emprunt 3'!E21,0)","v":0}]
["Emprunt supplémentaire",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G1='Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E21,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B87:M87)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B88:M88)","v":0}]
["TOTAL DES REMBOURSEMENTS",{"$f":"SUMPRODUCT(B83:B88,$N$83:$N$88)","v":0},0,0,0,0,0,1054.3915023220593,1054.3915023220593,1054.3915023220593,1054.3915023220593,1054.3915023220593,1054.3915023220593,{"$f":"SUM(N83:N88)","v":6326.3490139323567}]
[]
["TOTAL DES SORTIES",{"$f":"B70+B81+B89","v":636.1624999999998},1750.8249999999998,14536.4375,671.51249999999993,601404,1709.1875,2941.8915023220593,5303.6790023220601,7972.8665023220601,81482.454002322062,1739.0165023220593,3848.2825023220594,723996.31501393241]
[]
["TRÉSORERIE DE DÉBUT DE MOIS",2000,{"$f":"B98","v":1363.8375000000001},{"$f":"C98","v":-386.98749999999973},-14923.424999999999,-15594.9375,-616998.9375,-618708.125,-617156.91900232201,-621029.63875464408,-419002.50525696611,-499054.0000092882,-500793.01651161024]
["ENTRÉES - SORTIES D'ARGENT",{"$f":"B21+B29-B70-B81-B89","v":-636.1624999999998},-1750.8249999999998,-14536.4375,-671.51249999999993,-601404,-1709.1875,1551.2059976779406,-3872.7197523220598,202027.13349767795,-80051.494752322062,-1739.0165023220593,35943.814997677939]
["COÛTS DE VIE",{"$f":"-Coût_vie!$D$54","v":0},{"$f":"-Coût_vie!$D$54","v":0},{"$f":"-Coût_vie!$D$54","v":0},{"$f":"-Coût_vie!$D$54","v":0},{"$f":"-Coût_vie!$D$54","v":0},{"$f":"-Coût_vie!$D$54","v":0},{"$f":"-Coût_vie!$D$54","v":0},{"$f":"-Coût_vie!$D$54","v":0},{"$f":"-Coût_vie!$D$54","v":0},{"$f":"-Coût_vie!$D$54","v":0},{"$f":"-Coût_vie!$D$54","v":0},{"$f":"-Coût_vie!$D$54","v":0},{"$f":"SUM(B95:M95)","v":0}]
["REVENUS EXTÉRIEURS",{"$f":"Coût_vie!$D$20","v":0},{"$f":"Coût_vie!$D$20","v":0},{"$f":"Coût_vie!$D$20","v":0},{"$f":"Coût_vie!$D$20","v":0},{"$f":"Coût_vie!$D$20","v":0},{"$f":"Coût_vie!$D$20","v":0},{"$f":"Coût_vie!$D$20","v":0},{"$f":"Coût_vie!$D$20","v":0},{"$f":"Coût_vie!$D$20","v":0},{"$f":"Coût_vie!$D$20","v":0},{"$f":"Coût_vie!$D$20","v":0},{"$f":"Coût_vie!$D$20","v":0},{"$f":"Coût_vie!E20","v":0}]
[]
["SOLDE DE TRÉSORERIE FIN DE MOIS",{"$f":"B93+B94+B95+B96","v":1363.8375000000001},{"$f":"C93+C94+C95+C96","v":-386.98749999999973},-14923.424999999999,-15594.9375,-616998.9375,-618708.125,-617156.91900232201,-621029.63875464408,-419002.50525696611,-499054.0000092882,-500793.01651161024,-464849.20151393232,{"$f":"(M98)","v":-464849.20151393232}]

{"sheet":"Trésorerie année 2","index":9,"n_rows":98,"n_cols":15,"rows_kept":98,"cut":false,"hidden":true,"merged":[[0,2,0,5]]}
[null,null,"BUDGET DE TRÉSORERIE POUR L'ANNÉE:",null,null,null,{"$f":"'Trésorerie année 1'!G1+1","v":2020}]
[]
[null,"JANVIER","FÉVRIER","MARS","AVRIL","MAI","JUIN","JUILLET","AOÛT","SEPTEMBRE","OCTOBRE","NOVEMBRE","DÉCEMBRE","ANNEE"]
["ENTRÉES"]
[{"$f":"Budget!B16","v":"Vente de veau d'embouche"},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B5:M5)*Budget!G16","v":46084.5},"Periode de vente"]
[{"$f":"Budget!B17","v":"Vente de vaches réformées"},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B6:M6)*Budget!G17","v":5720},"Periode de vente"]
[{"$f":"Budget!B18","v":"Vente de taureaux réformés"},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B7:M7)*Budget!G18","v":0},"Periode de vente"]
[{"$f":"Budget!B19","v":"Vente de sujets reproduction"},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B8:M8)*Budget!G19","v":0},"Periode de vente"]
[{"$f":"Budget!B20","v":"ASRA bovin nette "},null,null,null,null,null,null,0.5,null,null,null,null,0.5,{"$f":"SUM(B9:M9)*Budget!G20","v":17356.133186249997},"ASRA"]
[{"$f":"Budget!B21","v":"Agri-investissement et agri-Québec"},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$G$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B10:M10)*Budget!G21","v":234.8023925},"Periode de vente"]
[{"$f":"Budget!B22","v":"Vente de foin "},null,null,null,null,null,null,null,0.5,null,0.5,null,null,{"$f":"SUM(B11:M11)*Budget!G22","v":0}]
[{"$f":"Budget!B23","v":"Vente de céréales"},null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B12:M12)*Budget!G23","v":0}]
[{"$f":"Budget!B24","v":"ASRA céréales "},null,null,null,null,null,null,null,null,null,null,null,0.4,{"$f":"SUM(B13:M13)*Budget!G24","v":0}]
[{"$f":"Budget!B25","v":"Divers: "},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B14:M14)*Budget!G25","v":0}]
[{"$f":"Budget!B26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B15:M15)*Budget!G26","v":0}]
[{"$f":"Budget!B27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B16:M16)*Budget!G27","v":0}]
[{"$f":"Budget!B28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B17:M17)*Budget!G28","v":0}]
[{"$f":"Budget!B29","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B18:M18)*Budget!G29","v":0}]
[{"$f":"Budget!B30","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B19:M19)*Budget!G30","v":0}]
[{"$f":"Budget!B31","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B20:M20)*Budget!G31","v":0}]
["TOTAL DES RECETTES",{"$f":"SUMPRODUCT(B5:B20,$N$5:$N$20)","v":0},0,0,0,0,0,8678.0665931249987,0,0,0,0,{"$f":"SUMPRODUCT(M5:M20,$N$5:$N$20)","v":60717.368985624998},{"$f":"SUM(N5:N14)","v":69395.435578749995}]
["Déboursé Emprunt 1",{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":1},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 1'!E18,SUM(B22:M22)*'Emprunt 1'!E17,0)","v":0},"Date du 1e paiement"]
["Déboursé Emprunt 2",{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":1},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 2'!E18,SUM(B23:M23)*'Emprunt 2'!E17,0)","v":0},"Date du 1e paiement"]
["Déboursé Emprunt 3",{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 3'!E18,SUM(B24:M24)*'Emprunt 3'!E17,0)","v":0},"Date du 1e paiement"]
["Déboursé Emprunt supplémentaire",{"$f":"IF('Emprunt  supplémentaire'!E14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!E14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!F14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!F14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!G14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!G14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!H14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!H14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!I14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!I14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!J14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!J14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!K14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!K14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!L14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!L14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!M14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!M14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!N14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!N14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!O14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!O14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!P14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!P14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt  supplémentaire'!E18,SUM(B25:M25)*'Emprunt  supplémentaire'!E17,0)","v":0},"Date du 1e paiement"]
["Aide au démarrage FADQ",null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"SUM(B26:M26)*Don_écon.!G32","v":0}]
["Autre aide financière 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B27:M27)*Don_écon.!G36","v":0}]
["Autre aide financière 2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B28:M28)*Don_écon.!G37","v":0}]
["TOTAL DES EMPRUNTS ET AIDES",{"$f":"SUMPRODUCT(B22:B28,$N$22:$N$28)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(M22:M28,$N$22:$N$28)","v":0},{"$f":"SUM(N22:N28)","v":0}]
["TOTAL DES ENTRÉES",{"$f":"B21+B29","v":0},0,0,0,0,0,8678.0665931249987,0,0,0,0,60717.368985624998,69395.435578749995]
[]
["SORTIES"]
[{"$f":"Budget!B41","v":"Achat de femelles "},null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B33:M33)*Budget!G41","v":42500}]
[{"$f":"Budget!B42","v":"Achat de taureaux "},null,null,0.7,null,null,null,null,null,null,0.3,null,null,{"$f":"SUM(B34:M34)*Budget!G42","v":0}]
[{"$f":"Budget!B43","v":"Achat de foin"},null,null,0.7,null,null,null,0.2,null,0.1,null,null,null,{"$f":"SUM(B35:M35)*Budget!G43","v":12242.395499999997}]
[{"$f":"Budget!B44","v":"Achat de grains"},null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,{"$f":"SUM(B36:M36)*Budget!G44","v":450}]
[{"$f":"Budget!B45","v":"Suppléments protéiques"},null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,{"$f":"SUM(B37:M37)*Budget!G45","v":174.375}]
[{"$f":"Budget!B46","v":"Moulée "},null,null,0.25,0.25,0.5,null,null,null,null,null,null,null,{"$f":"SUM(B38:M38)*Budget!G46","v":0}]
[{"$f":"Budget!B47","v":"Vitamines et minéraux"},8.3333333333333301E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,{"$f":"SUM(B39:M39)*Budget!G47","v":2380.35}]
[{"$f":"Budget!B48","v":"Vétérinaire et médicaments"},null,0.6,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"SUM(B40:M40)*Budget!G48","v":1237.2500000000002}]
[{"$f":"Budget!B49","v":"Identifiants"},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B41:M41)*Budget!G49","v":56.1}]
[{"$f":"Budget!B50","v":"Litière"},0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,0.2,{"$f":"SUM(B42:M42)*Budget!G50","v":636.65000000000009}]
[{"$f":"Budget!B51","v":"Transport"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B43:M43)*Budget!G51","v":1129.8}]
[{"$f":"Budget!B52","v":"Mise en marché"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B44:M44)*Budget!G52","v":1171.6500000000001}]
[{"$f":"Budget!B53","v":"Carburant et lubrifiant étable"},0.05,0.05,0.05,0.05,0.15,0.15,0.15,0.1,0.1,0.05,0.05,0.05,{"$f":"SUM(B45:M45)*Budget!G53","v":350}]
[{"$f":"Budget!B54","v":"Ent.&rép. mach.&équip.&im."},0.05,0.05,0.05,0.05,0.15,0.15,0.15,0.1,0.1,0.05,0.05,0.05,{"$f":"SUM(B46:M46)*Budget!G54","v":3519.95}]
[{"$f":"Budget!B55","v":"Approv. Semences céréales"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B47:M47)*Budget!G55","v":0}]
[{"$f":"Budget!B56","v":"Approv. Semences fourrage"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B48:M48)*Budget!G56","v":1370}]
[{"$f":"Budget!B57","v":"Approv. céréales (pest.,engr.,etc)"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B49:M49)*Budget!G57","v":0}]
[{"$f":"Budget!B58","v":"Approv. fourrages (pest,engr.,etc)"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B50:M50)*Budget!G58","v":7500}]
[{"$f":"Budget!B59","v":"Autres frais pour prairie"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B51:M51)*Budget!G59","v":3300}]
[{"$f":"Budget!B60","v":"Autres frais pour céréales"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B52:M52)*Budget!G60","v":0}]
[{"$f":"Budget!B61","v":"Asra céréales (contribution)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B53:M53)*Budget!G61","v":0}]
[{"$f":"Budget!B62","v":"Ass récolte céréale"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B54:M54)*Budget!G62","v":0}]
[{"$f":"Budget!B63","v":"Assurance récolte fourrage"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B55:M55)*Budget!G63","v":396.39600000000002}]
[{"$f":"Budget!B64","v":"Ent.& rép. fds de ter. bâtim."},null,null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,{"$f":"SUM(B56:M56)*Budget!G64","v":1363.25}]
[{"$f":"Budget!B65","v":"Travaux à forfait"},null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,null,{"$f":"SUM(B57:M57)*Budget!G65","v":1344.35}]
[{"$f":"Budget!B66","v":"Taxes municipale.&scolaires"},null,null,0.5,null,null,0.25,null,null,0.25,null,null,null,{"$f":"SUM(B58:M58)*Budget!G66","v":364.7}]
[{"$f":"Budget!B67","v":"Ass. gén. incluant maison"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B59:M59)*Budget!G67","v":1295.3499999999992}]
[{"$f":"Budget!B68","v":"Electricité"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B60:M60)*Budget!G68","v":528.49999999999966}]
[{"$f":"Budget!B69","v":"Salaire"},null,0.15,0.1,null,0.15,0.15,0.15,0.15,0.15,null,null,null,{"$f":"SUM(B61:M61)*Budget!G69","v":5105.45}]
[{"$f":"Budget!B70","v":"Loc. de bâti.& fds de terre"},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B62:M62)*Budget!G70","v":0}]
[{"$f":"Budget!B71","v":"Intérêt court terme"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B63:M63)*Budget!G71","v":892.84999999999957}]
[{"$f":"Budget!B72","v":"Autres frais "},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B64:M64)*Budget!G72","v":1631.349999999999}]
[{"$f":"Budget!B73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B65:M65)*Budget!G73","v":0}]
[{"$f":"Budget!B74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B66:M66)*Budget!G74","v":0}]
[{"$f":"Budget!B75","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B67:M67)*Budget!G75","v":0}]
[{"$f":"Budget!B76","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B68:M68)*Budget!G76","v":0}]
[{"$f":"Budget!B77","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B69:M69)*Budget!G77","v":0}]
["TOTAL DES DÉBOURS",{"$f":"SUMPRODUCT(B33:B69,$N$33:$N$69)","v":881.52749999999958},2445.7949999999996,22363.589349999995,931.0174999999997,1956.4999999999998,2383.7624999999994,5081.8790999999992,2439.9024999999997,3911.4107999999997,43800.593749999993,959.78124999999966,{"$f":"SUMPRODUCT(M33:M69,$N$33:$N$69)","v":3784.9572499999999},{"$f":"SUM(N33:N69)","v":90940.71650000001}]
["Investissements"]
["Achat de vaches, génisses et taures",null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B72:M72)*(Don_écon.!G26+Don_écon.!G27)","v":0}]
["Achat de taureaux",null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B73:M73)*Don_écon.!G28","v":0}]
["Achat de la ferme (ou participation)",null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"SUM(B74:M74)*Don_écon.!G24","v":0}]
["Aménagement de l'étable et du site",null,null,null,null,null,null,null,0.25,0.5,0.25,null,null,{"$f":"SUM(B75:M75)*Don_écon.!G30","v":0}]
["Achat de machinerie et équipement",null,null,null,null,null,1,null,null,null,null,null,null,{"$f":"SUM(B76:M76)*Don_écon.!G31","v":0}]
["Achat de terre ",null,null,null,null,null,1,null,null,null,null,null,null,{"$f":"SUM(B77:M77)*Don_écon.!G34","v":0}]
["Frais de démarrage / transfert",null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"SUM(B78:M78)*Don_écon.!G33","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B79:M79)*Don_écon.!G38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B80:M80)*Don_écon.!G39","v":0}]
["TOTAL DES INVESTISSEMENTS",{"$f":"SUMPRODUCT(B72:B80,$N$72:$N$80)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N72:N80)","v":0}]
["Remboursements (Annuité: K + i)"]
["Emprunt 1",{"$f":"100%/12","v":8.3333333333333329E-2},{"$f":"100%/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"IF(G1='Emprunt 1'!E18,'Emprunt 1'!E21,IF(G1=1+'Emprunt 1'!E18,'Emprunt 1'!E22,0))","v":18979.047041797068}]
["Emprunt 2",{"$f":"100%/12","v":8.3333333333333329E-2},{"$f":"100%/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"IF(G1='Emprunt 2'!E18,'Emprunt 2'!E21,IF(G1=1+'Emprunt 2'!E18,'Emprunt 2'!E22,0))","v":0}]
["Emprunt 3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G1='Emprunt 3'!E18,'Emprunt 3'!E21,IF(G1=1+'Emprunt 3'!E18,'Emprunt 3'!E22,0))","v":0}]
["Emprunt supplémentaire",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G1='Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E21,IF(G1=1+'Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E22,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B79:M79)*Don_écon.!G38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B80:M80)*Don_écon.!G39","v":0}]
["TOTAL DES REMBOURSEMENTS",{"$f":"SUMPRODUCT(B83:B88,$N$83:$N$88)","v":1581.5872534830889},1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,{"$f":"SUM(N83:N88)","v":18979.047041797068}]
[]
["TOTAL DES SORTIES",{"$f":"B70+B81+B89","v":2463.1147534830884},4027.3822534830888,23945.176603483083,2512.6047534830886,3538.0872534830887,3965.3497534830885,6663.4663534830879,4021.4897534830889,5492.9980534830884,45382.181003483085,2541.3685034830887,5366.5445034830891,109919.76354179707]
[]
["TRÉSORERIE DE DÉBUT DE MOIS",{"$f":"'Trésorerie année 1'!N98","v":-464849.20151393232},{"$f":"B98","v":-467312.31626741542},{"$f":"C98","v":-471339.69852089853},-495284.87512438162,-497797.47987786471,-501335.56713134778,-505300.91688483086,-503286.31664518896,-507307.80639867205,-512800.80445215513,-558182.98545563826,-560724.35395912139]
["ENTRÉES - SORTIES D'ARGENT",{"$f":"B21+B29-B70-B81-B89","v":-2463.1147534830884},-4027.3822534830888,-23945.176603483083,-2512.6047534830886,-3538.0872534830887,-3965.3497534830885,2014.6002396419105,-4021.4897534830889,-5492.9980534830884,-45382.181003483085,-2541.3685034830887,55350.824482141907]
["COÛTS DE VIE",{"$f":"-Coût_vie!$F$54","v":0},{"$f":"-Coût_vie!$F$54","v":0},{"$f":"-Coût_vie!$F$54","v":0},{"$f":"-Coût_vie!$F$54","v":0},{"$f":"-Coût_vie!$F$54","v":0},{"$f":"-Coût_vie!$F$54","v":0},{"$f":"-Coût_vie!$F$54","v":0},{"$f":"-Coût_vie!$F$54","v":0},{"$f":"-Coût_vie!$F$54","v":0},{"$f":"-Coût_vie!$F$54","v":0},{"$f":"-Coût_vie!$F$54","v":0},{"$f":"-Coût_vie!$F$54","v":0},{"$f":"SUM(B95:M95)","v":0}]
["REVENUS EXTÉRIEURS",{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"SUM(B96:M96)","v":0}]
[]
["SOLDE DE TRÉSORERIE FIN DE MOIS",{"$f":"B93+B94+B95+B96","v":-467312.31626741542},{"$f":"C93+C94+C95+C96","v":-471339.69852089853},-495284.87512438162,-497797.47987786471,-501335.56713134778,-505300.91688483086,-503286.31664518896,-507307.80639867205,-512800.80445215513,-558182.98545563826,-560724.35395912139,-505373.52947697951,{"$f":"(M98)","v":-505373.52947697951}]

{"sheet":"Trésorerie année 3","index":10,"n_rows":98,"n_cols":15,"rows_kept":98,"cut":false,"hidden":true,"merged":[[0,2,0,5]]}
[null,null,"BUDGET DE TRÉSORERIE POUR L'ANNÉE:",null,null,null,{"$f":"'Trésorerie année 1'!G1+2","v":2021}]
[]
[null,"JANVIER","FÉVRIER","MARS","AVRIL","MAI","JUIN","JUILLET","AOÛT","SEPTEMBRE","OCTOBRE","NOVEMBRE","DÉCEMBRE","ANNEE"]
["ENTRÉES"]
[{"$f":"Budget!B16","v":"Vente de veau d'embouche"},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B5:M5)*Budget!H16","v":55705.187999999995},"Periode de vente"]
[{"$f":"Budget!B17","v":"Vente de vaches réformées"},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B6:M6)*Budget!H17","v":6864},"Periode de vente"]
[{"$f":"Budget!B18","v":"Vente de taureaux réformés"},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B7:M7)*Budget!H18","v":0},"Periode de vente"]
[{"$f":"Budget!B19","v":"Vente de sujets reproduction"},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B8:M8)*Budget!H19","v":0},"Periode de vente"]
[{"$f":"Budget!B20","v":"ASRA bovin nette "},null,null,null,null,null,null,0.5,null,null,null,null,0.5,{"$f":"SUM(B9:M9)*Budget!H20","v":22930.18562275001},"ASRA"]
[{"$f":"Budget!B21","v":"Agri-investissement et agri-Québec"},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$H$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B10:M10)*Budget!H21","v":486.34813249999991},"Periode de vente"]
[{"$f":"Budget!B22","v":"Vente de foin "},null,null,null,null,null,null,null,0.5,null,0.5,null,null,{"$f":"SUM(B11:M11)*Budget!H22","v":0}]
[{"$f":"Budget!B23","v":"Vente de céréales"},null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B12:M12)*Budget!H23","v":0}]
[{"$f":"Budget!B24","v":"ASRA céréales "},null,null,null,null,null,null,null,null,null,null,null,0.4,{"$f":"SUM(B13:M13)*Budget!H24","v":0}]
[{"$f":"Budget!B25","v":"Divers: "},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B14:M14)*Budget!H25","v":0}]
[{"$f":"Budget!B26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B15:M15)*Budget!H26","v":0}]
[{"$f":"Budget!B27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B16:M16)*Budget!H27","v":0}]
[{"$f":"Budget!B28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B17:M17)*Budget!H28","v":0}]
[{"$f":"Budget!B29","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B18:M18)*Budget!H29","v":0}]
[{"$f":"Budget!B30","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B19:M19)*Budget!H30","v":0}]
[{"$f":"Budget!B31","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B20:M20)*Budget!H31","v":0}]
["TOTAL DES RECETTES",{"$f":"SUMPRODUCT(B5:B20,$N$5:$N$20)","v":0},0,0,0,0,0,11465.092811375005,0,0,0,0,{"$f":"SUMPRODUCT(M5:M20,$N$5:$N$20)","v":74520.62894387501},{"$f":"SUM(N5:N14)","v":85985.721755250008}]
["Déboursé Emprunt 1",{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":1},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 1'!E18,SUM(B22:M22)*'Emprunt 1'!E17,0)","v":0},"Date du 1e paiement"]
["Déboursé Emprunt 2",{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":1},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 2'!E18,SUM(B23:M23)*'Emprunt 2'!E17,0)","v":0},"Date du 1e paiement"]
["Déboursé Emprunt 3",{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 3'!E18,SUM(B24:M24)*'Emprunt 3'!E17,0)","v":0},"Date du 1e paiement"]
["Déboursé Emprunt supplémentaire",{"$f":"IF('Emprunt  supplémentaire'!E14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!E14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!F14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!F14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!G14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!G14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!H14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!H14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!I14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!I14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!J14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!J14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!K14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!K14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!L14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!L14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!M14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!M14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!N14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!N14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!O14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!O14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!P14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!P14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt  supplémentaire'!E18,SUM(B25:M25)*'Emprunt  supplémentaire'!E17,0)","v":0},"Date du 1e paiement"]
["Aide au démarrage FADQ",null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"SUM(B26:M26)*Don_écon.!H32","v":0}]
["Autre aide financière 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B27:M27)*Don_écon.!H36","v":0}]
["Autre aide financière 2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B28:M28)*Don_écon.!H37","v":0}]
["TOTAL DES EMPRUNTS ET AIDES",{"$f":"SUMPRODUCT(B22:B28,$N$22:$N$28)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(M22:M28,$N$22:$N$28)","v":0},{"$f":"SUM(N22:N28)","v":0}]
["TOTAL DES ENTRÉES",{"$f":"B21+B29","v":0},0,0,0,0,0,11465.092811375005,0,0,0,0,74520.62894387501,85985.721755250008]
[]
["SORTIES"]
[{"$f":"Budget!B41","v":"Achat de femelles "},null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B33:M33)*Budget!H41","v":45000}]
[{"$f":"Budget!B42","v":"Achat de taureaux "},null,null,0.7,null,null,null,null,null,null,0.3,null,null,{"$f":"SUM(B34:M34)*Budget!H42","v":4000}]
[{"$f":"Budget!B43","v":"Achat de foin"},null,null,0.7,null,null,null,0.2,null,0.1,null,null,null,{"$f":"SUM(B35:M35)*Budget!H43","v":24982.056499999995}]
[{"$f":"Budget!B44","v":"Achat de grains"},null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,{"$f":"SUM(B36:M36)*Budget!H44","v":570}]
[{"$f":"Budget!B45","v":"Suppléments protéiques"},null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,{"$f":"SUM(B37:M37)*Budget!H45","v":220.875}]
[{"$f":"Budget!B46","v":"Moulée "},null,null,0.25,0.25,0.5,null,null,null,null,null,null,null,{"$f":"SUM(B38:M38)*Budget!H46","v":0}]
[{"$f":"Budget!B47","v":"Vitamines et minéraux"},8.3333333333333301E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,{"$f":"SUM(B39:M39)*Budget!H47","v":2955.1500000000005}]
[{"$f":"Budget!B48","v":"Vétérinaire et médicaments"},null,0.6,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"SUM(B40:M40)*Budget!H48","v":1590.7500000000005}]
[{"$f":"Budget!B49","v":"Identifiants"},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B41:M41)*Budget!H49","v":71.06}]
[{"$f":"Budget!B50","v":"Litière"},0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,0.2,{"$f":"SUM(B42:M42)*Budget!H50","v":818.55000000000007}]
[{"$f":"Budget!B51","v":"Transport"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B43:M43)*Budget!H51","v":1408.3799999999999}]
[{"$f":"Budget!B52","v":"Mise en marché"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B44:M44)*Budget!H52","v":1462.98}]
[{"$f":"Budget!B53","v":"Carburant et lubrifiant étable"},0.05,0.05,0.05,0.05,0.15,0.15,0.15,0.1,0.1,0.05,0.05,0.05,{"$f":"SUM(B45:M45)*Budget!H53","v":450}]
[{"$f":"Budget!B54","v":"Ent.&rép. mach.&équip.&im."},0.05,0.05,0.05,0.05,0.15,0.15,0.15,0.1,0.1,0.05,0.05,0.05,{"$f":"SUM(B46:M46)*Budget!H54","v":4525.6499999999996}]
[{"$f":"Budget!B55","v":"Approv. Semences céréales"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B47:M47)*Budget!H55","v":0}]
[{"$f":"Budget!B56","v":"Approv. Semences fourrage"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B48:M48)*Budget!H56","v":1370}]
[{"$f":"Budget!B57","v":"Approv. céréales (pest.,engr.,etc)"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B49:M49)*Budget!H57","v":0}]
[{"$f":"Budget!B58","v":"Approv. fourrages (pest,engr.,etc)"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B50:M50)*Budget!H58","v":7500}]
[{"$f":"Budget!B59","v":"Autres frais pour prairie"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B51:M51)*Budget!H59","v":2100}]
[{"$f":"Budget!B60","v":"Autres frais pour céréales"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B52:M52)*Budget!H60","v":0}]
[{"$f":"Budget!B61","v":"Asra céréales (contribution)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B53:M53)*Budget!H61","v":0}]
[{"$f":"Budget!B62","v":"Ass récolte céréale"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B54:M54)*Budget!H62","v":0}]
[{"$f":"Budget!B63","v":"Assurance récolte fourrage"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B55:M55)*Budget!H63","v":440.44}]
[{"$f":"Budget!B64","v":"Ent.& rép. fds de ter. bâtim."},null,null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,{"$f":"SUM(B56:M56)*Budget!H64","v":1752.7500000000002}]
[{"$f":"Budget!B65","v":"Travaux à forfait"},null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,null,{"$f":"SUM(B57:M57)*Budget!H65","v":1728.4499999999998}]
[{"$f":"Budget!B66","v":"Taxes municipale.&scolaires"},null,null,0.5,null,null,0.25,null,null,0.25,null,null,null,{"$f":"SUM(B58:M58)*Budget!H66","v":468.9}]
[{"$f":"Budget!B67","v":"Ass. gén. incluant maison"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B59:M59)*Budget!H67","v":1665.4499999999989}]
[{"$f":"Budget!B68","v":"Electricité"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B60:M60)*Budget!H68","v":679.49999999999966}]
[{"$f":"Budget!B69","v":"Salaire"},null,0.15,0.1,null,0.15,0.15,0.15,0.15,0.15,null,null,null,{"$f":"SUM(B61:M61)*Budget!H69","v":6564.1500000000005}]
[{"$f":"Budget!B70","v":"Loc. de bâti.& fds de terre"},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B62:M62)*Budget!H70","v":0}]
[{"$f":"Budget!B71","v":"Intérêt court terme"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B63:M63)*Budget!H71","v":1147.9499999999994}]
[{"$f":"Budget!B72","v":"Autres frais "},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B64:M64)*Budget!H72","v":2097.4499999999985}]
[{"$f":"Budget!B73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B65:M65)*Budget!H73","v":0}]
[{"$f":"Budget!B74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B66:M66)*Budget!H74","v":0}]
[{"$f":"Budget!B75","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B67:M67)*Budget!H75","v":0}]
[{"$f":"Budget!B76","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B68:M68)*Budget!H76","v":0}]
[{"$f":"Budget!B77","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B69:M69)*Budget!H77","v":0}]
["TOTAL DES DÉBOURS",{"$f":"SUMPRODUCT(B33:B69,$N$33:$N$69)","v":1124.6174999999994},3134.75,33336.552049999991,1188.2474999999995,2506.7249999999999,3056.0624999999995,8373.4362999999994,3128.2424999999998,5941.3918999999996,47860.443749999991,1222.2562499999995,{"$f":"SUMPRODUCT(M33:M69,$N$33:$N$69)","v":4697.7662499999979},{"$f":"SUM(N33:N69)","v":115570.49149999996}]
["Investissements"]
["Achat de vaches, génisses et taures",null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B72:M72)*(Don_écon.!H26+Don_écon.!H27)","v":0}]
["Achat de taureaux",null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B73:M73)*Don_écon.!H28","v":0}]
["Achat de la ferme (ou participation)",null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"SUM(B74:M74)*Don_écon.!H24","v":0}]
["Aménagement de l'étable et du site",null,null,null,null,null,null,null,0.25,0.5,0.25,null,null,{"$f":"SUM(B75:M75)*Don_écon.!H30","v":0}]
["Achat de machinerie et équipement",null,null,null,null,null,1,null,null,null,null,null,null,{"$f":"SUM(B76:M76)*Don_écon.!H31","v":0}]
["Achat de terre ",null,null,null,null,null,1,null,null,null,null,null,null,{"$f":"SUM(B77:M77)*Don_écon.!H34","v":0}]
["Frais de démarrage / transfert",null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"SUM(B78:M78)*Don_écon.!H33","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B79:M79)*Don_écon.!H38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B80:M80)*Don_écon.!H39","v":0}]
["TOTAL DES INVESTISSEMENTS",{"$f":"SUMPRODUCT(B72:B80,$N$72:$N$80)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N72:N80)","v":0}]
["Remboursements (Annuité: K + i)"]
["Emprunt 1",{"$f":"100%/12","v":8.3333333333333329E-2},{"$f":"100%/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"IF(G1='Emprunt 1'!E18,'Emprunt 1'!E21,IF(G1=1+'Emprunt 1'!E18,'Emprunt 1'!E22,IF(G1=2+'Emprunt 1'!E18,'Emprunt 1'!E23,0)))","v":18979.047041797068}]
["Emprunt 2",{"$f":"100%/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"IF(G1='Emprunt 2'!E18,'Emprunt 2'!E21,IF(G1=1+'Emprunt 2'!E18,'Emprunt 2'!E22,IF(G1=2+'Emprunt 2'!E18,'Emprunt 2'!E23,0)))","v":0}]
["Emprunt 3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G1='Emprunt 3'!E18,'Emprunt 3'!E21,IF(G1=1+'Emprunt 3'!E18,'Emprunt 3'!E22,IF(G1=2+'Emprunt 3'!E18,'Emprunt 3'!E23,0)))","v":0}]
["Emprunt supplémentaire",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G1='Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E21,IF(G1=1+'Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E22,IF(G1=2+'Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E23,0)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B79:M79)*Don_écon.!H38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B80:M80)*Don_écon.!H39","v":0}]
["TOTAL DES REMBOURSEMENTS",{"$f":"SUMPRODUCT(B83:B88,$N$83:$N$88)","v":1581.5872534830889},1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,{"$f":"SUM(N83:N88)","v":18979.047041797068}]
[]
["TOTAL DES SORTIES",{"$f":"B70+B81+B89","v":2706.2047534830881},4716.3372534830887,34918.139303483083,2769.8347534830882,4088.3122534830891,4637.6497534830887,9955.0235534830881,4709.829753483089,7522.9791534830883,49442.031003483084,2803.8435034830882,6279.3535034830866,134549.53854179702]
[]
["TRÉSORERIE DE DÉBUT DE MOIS",{"$f":"'Trésorerie année 2'!N98","v":-505373.52947697951},{"$f":"B98","v":-508079.73423046258},{"$f":"C98","v":-512796.07148394565},-547714.21078742878,-550484.04554091184,-554572.35779439495,-559210.00754787808,-557699.93828998611,-562409.76804346917,-569932.74719695223,-619374.77820043534,-622178.62170391844]
["ENTRÉES - SORTIES D'ARGENT",{"$f":"B21+B29-B70-B81-B89","v":-2706.2047534830881},-4716.3372534830887,-34918.139303483083,-2769.8347534830882,-4088.3122534830891,-4637.6497534830887,1510.0692578919168,-4709.829753483089,-7522.9791534830883,-49442.031003483084,-2803.8435034830882,68241.275440391924]
["COÛTS DE VIE",{"$f":"-Coût_vie!$H$54","v":0},{"$f":"-Coût_vie!$H$54","v":0},{"$f":"-Coût_vie!$H$54","v":0},{"$f":"-Coût_vie!$H$54","v":0},{"$f":"-Coût_vie!$H$54","v":0},{"$f":"-Coût_vie!$H$54","v":0},{"$f":"-Coût_vie!$H$54","v":0},{"$f":"-Coût_vie!$H$54","v":0},{"$f":"-Coût_vie!$H$54","v":0},{"$f":"-Coût_vie!$FH$54","v":0},{"$f":"-Coût_vie!$H$54","v":0},{"$f":"-Coût_vie!$H$54","v":0},{"$f":"SUM(B95:M95)","v":0}]
["REVENUS EXTÉRIEURS",{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"SUM(B96:M96)","v":0}]
[]
["SOLDE DE TRÉSORERIE FIN DE MOIS",{"$f":"B93+B94+B95+B96","v":-508079.73423046258},{"$f":"C93+C94+C95+C96","v":-512796.07148394565},-547714.21078742878,-550484.04554091184,-554572.35779439495,-559210.00754787808,-557699.93828998611,-562409.76804346917,-569932.74719695223,-619374.77820043534,-622178.62170391844,-553937.34626352647,{"$f":"(M98)","v":-553937.34626352647}]

{"sheet":"Trésorerie année 4","index":11,"n_rows":98,"n_cols":15,"rows_kept":98,"cut":false,"hidden":true,"merged":[[0,2,0,5]]}
[null,null,"BUDGET DE TRÉSORERIE POUR L'ANNÉE:",null,null,null,{"$f":"'Trésorerie année 1'!G1+3","v":2022}]
[]
[null,"JANVIER","FÉVRIER","MARS","AVRIL","MAI","JUIN","JUILLET","AOÛT","SEPTEMBRE","OCTOBRE","NOVEMBRE","DÉCEMBRE","ANNEE"]
["ENTRÉES"]
[{"$f":"Budget!B16","v":"Vente de veau d'embouche"},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B5:M5)*Budget!I16","v":76122.816000000006},"Periode de vente"]
[{"$f":"Budget!B17","v":"Vente de vaches réformées"},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B6:M6)*Budget!I17","v":9152},"Periode de vente"]
[{"$f":"Budget!B18","v":"Vente de taureaux réformés"},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B7:M7)*Budget!I18","v":0},"Periode de vente"]
[{"$f":"Budget!B19","v":"Vente de sujets reproduction"},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B8:M8)*Budget!I19","v":0},"Periode de vente"]
[{"$f":"Budget!B20","v":"ASRA bovin nette "},null,null,null,null,null,null,0.5,null,null,null,null,0.5,{"$f":"SUM(B9:M9)*Budget!I20","v":28851.439837000005},"ASRA"]
[{"$f":"Budget!B21","v":"Agri-investissement et agri-Québec"},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$I$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B10:M10)*Budget!I21","v":801.90960500000017},"Periode de vente"]
[{"$f":"Budget!B22","v":"Vente de foin "},null,null,null,null,null,null,null,0.5,null,0.5,null,null,{"$f":"SUM(B11:M11)*Budget!I22","v":0}]
[{"$f":"Budget!B23","v":"Vente de céréales"},null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B12:M12)*Budget!I23","v":0}]
[{"$f":"Budget!B24","v":"ASRA céréales "},null,null,null,null,null,null,null,null,null,null,null,0.4,{"$f":"SUM(B13:M13)*Budget!I24","v":0}]
[{"$f":"Budget!B25","v":"Divers: "},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B14:M14)*Budget!I25","v":0}]
[{"$f":"Budget!B26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B15:M15)*Budget!II26","v":0}]
[{"$f":"Budget!B27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B16:M16)*Budget!I27","v":0}]
[{"$f":"Budget!B28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B17:M17)*Budget!II28","v":0}]
[{"$f":"Budget!B29","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B18:M18)*Budget!I29","v":0}]
[{"$f":"Budget!B30","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B19:M19)*Budget!I30","v":0}]
[{"$f":"Budget!B31","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B20:M20)*Budget!I31","v":0}]
["TOTAL DES RECETTES",{"$f":"SUMPRODUCT(B5:B20,$N$5:$N$20)","v":0},0,0,0,0,0,14425.719918500003,0,0,0,0,{"$f":"SUMPRODUCT(M5:M20,$N$5:$N$20)","v":100502.44552350001},{"$f":"SUM(N5:N14)","v":114928.165442}]
["Déboursé Emprunt 1",{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":1},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 1'!E18,SUM(B22:M22)*'Emprunt 1'!E17,0)","v":0},"Date du 1e paiement"]
["Déboursé Emprunt 2",{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":1},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 2'!E18,SUM(B23:M23)*'Emprunt 2'!E17,0)","v":0},"Date du 1e paiement"]
["Déboursé Emprunt 3",{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 3'!E18,SUM(B24:M24)*'Emprunt 3'!E17,0)","v":0},"Date du 1e paiement"]
["Déboursé Emprunt supplémentaire",{"$f":"IF('Emprunt  supplémentaire'!E14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!E14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!F14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!F14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!G14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!G14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!H14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!H14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!I14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!I14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!J14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!J14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!K14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!K14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!L14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!L14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!M14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!M14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!N14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!N14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!O14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!O14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!P14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!P14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt  supplémentaire'!E18,SUM(B25:M25)*'Emprunt  supplémentaire'!E17,0)","v":0},"Date du 1e paiement"]
["Aide au démarrage FADQ",null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"SUM(B26:M26)*Don_écon.!I32","v":0}]
["Autre aide financière 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B27:M27)*Don_écon.!I36","v":0}]
["Autre aide financière 2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B28:M28)*Don_écon.!I37","v":0}]
["TOTAL DES EMPRUNTS ET AIDES",{"$f":"SUMPRODUCT(B22:B28,$N$22:$N$28)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(M22:M28,$N$22:$N$28)","v":0},{"$f":"SUM(N22:N28)","v":0}]
["TOTAL DES ENTRÉES",{"$f":"B21+B29","v":0},0,0,0,0,0,14425.719918500003,0,0,0,0,100502.44552350001,114928.165442]
[]
["SORTIES"]
[{"$f":"Budget!B41","v":"Achat de femelles "},null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B33:M33)*Budget!I41","v":47500}]
[{"$f":"Budget!B42","v":"Achat de taureaux "},null,null,0.7,null,null,null,null,null,null,0.3,null,null,{"$f":"SUM(B34:M34)*Budget!I42","v":0}]
[{"$f":"Budget!B43","v":"Achat de foin"},null,null,0.7,null,null,null,0.2,null,0.1,null,null,null,{"$f":"SUM(B35:M35)*Budget!I43","v":40144.794499999996}]
[{"$f":"Budget!B44","v":"Achat de grains"},null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,{"$f":"SUM(B36:M36)*Budget!I44","v":720}]
[{"$f":"Budget!B45","v":"Suppléments protéiques"},null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,{"$f":"SUM(B37:M37)*Budget!I45","v":279}]
[{"$f":"Budget!B46","v":"Moulée "},null,null,0.25,0.25,0.5,null,null,null,null,null,null,null,{"$f":"SUM(B38:M38)*Budget!I46","v":0}]
[{"$f":"Budget!B47","v":"Vitamines et minéraux"},8.3333333333333301E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,{"$f":"SUM(B39:M39)*Budget!I47","v":3529.9500000000003}]
[{"$f":"Budget!B48","v":"Vétérinaire et médicaments"},null,0.6,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"SUM(B40:M40)*Budget!I48","v":1944.2500000000005}]
[{"$f":"Budget!B49","v":"Identifiants"},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B41:M41)*Budget!I49","v":89.76}]
[{"$f":"Budget!B50","v":"Litière"},0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,0.2,{"$f":"SUM(B42:M42)*Budget!I50","v":1000.45}]
[{"$f":"Budget!B51","v":"Transport"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B43:M43)*Budget!I51","v":1807.6799999999998}]
[{"$f":"Budget!B52","v":"Mise en marché"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B44:M44)*Budget!I52","v":1874.6399999999999}]
[{"$f":"Budget!B53","v":"Carburant et lubrifiant étable"},0.05,0.05,0.05,0.05,0.15,0.15,0.15,0.1,0.1,0.05,0.05,0.05,{"$f":"SUM(B45:M45)*Budget!I53","v":550}]
[{"$f":"Budget!B54","v":"Ent.&rép. mach.&équip.&im."},0.05,0.05,0.05,0.05,0.15,0.15,0.15,0.1,0.1,0.05,0.05,0.05,{"$f":"SUM(B46:M46)*Budget!I54","v":5531.3499999999995}]
[{"$f":"Budget!B55","v":"Approv. Semences céréales"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B47:M47)*Budget!I55","v":0}]
[{"$f":"Budget!B56","v":"Approv. Semences fourrage"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B48:M48)*Budget!I56","v":1370}]
[{"$f":"Budget!B57","v":"Approv. céréales (pest.,engr.,etc)"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B49:M49)*Budget!I57","v":0}]
[{"$f":"Budget!B58","v":"Approv. fourrages (pest,engr.,etc)"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B50:M50)*Budget!I58","v":7500}]
[{"$f":"Budget!B59","v":"Autres frais pour prairie"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B51:M51)*Budget!I59","v":900}]
[{"$f":"Budget!B60","v":"Autres frais pour céréales"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B52:M52)*Budget!I60","v":0}]
[{"$f":"Budget!B61","v":"Asra céréales (contribution)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B53:M53)*Budget!I61","v":0}]
[{"$f":"Budget!B62","v":"Ass récolte céréale"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B54:M54)*Budget!I62","v":0}]
[{"$f":"Budget!B63","v":"Assurance récolte fourrage"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B55:M55)*Budget!I63","v":440.44}]
[{"$f":"Budget!B64","v":"Ent.& rép. fds de ter. bâtim."},null,null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,{"$f":"SUM(B56:M56)*Budget!I64","v":2142.25}]
[{"$f":"Budget!B65","v":"Travaux à forfait"},null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,null,{"$f":"SUM(B57:M57)*Budget!I65","v":2112.5499999999997}]
[{"$f":"Budget!B66","v":"Taxes municipale.&scolaires"},null,null,0.5,null,null,0.25,null,null,0.25,null,null,null,{"$f":"SUM(B58:M58)*Budget!I66","v":573.1}]
[{"$f":"Budget!B67","v":"Ass. gén. incluant maison"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B59:M59)*Budget!I67","v":2035.5499999999988}]
[{"$f":"Budget!B68","v":"Electricité"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B60:M60)*Budget!I68","v":830.49999999999955}]
[{"$f":"Budget!B69","v":"Salaire"},null,0.15,0.1,null,0.15,0.15,0.15,0.15,0.15,null,null,null,{"$f":"SUM(B61:M61)*Budget!I69","v":8022.85}]
[{"$f":"Budget!B70","v":"Loc. de bâti.& fds de terre"},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B62:M62)*Budget!I70","v":0}]
[{"$f":"Budget!B71","v":"Intérêt court terme"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B63:M63)*Budget!I71","v":1403.0499999999995}]
[{"$f":"Budget!B72","v":"Autres frais "},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B64:M64)*Budget!I72","v":2563.5499999999988}]
[{"$f":"Budget!B73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B65:M65)*Budget!I73","v":0}]
[{"$f":"Budget!B74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B66:M66)*Budget!I74","v":0}]
[{"$f":"Budget!B75","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B67:M67)*Budget!I75","v":0}]
[{"$f":"Budget!B76","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B68:M68)*Budget!I76","v":0}]
[{"$f":"Budget!B77","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B69:M69)*Budget!I77","v":0}]
["TOTAL DES DÉBOURS",{"$f":"SUMPRODUCT(B33:B69,$N$33:$N$69)","v":1367.7074999999995},3827.4450000000002,40405.66865,1445.4775,3056.9499999999994,3728.3624999999997,12149.608899999999,3816.5825,8224.086949999999,49530.69999999999,1495.1374999999998,{"$f":"SUMPRODUCT(M33:M69,$N$33:$N$69)","v":5817.9874999999993},{"$f":"SUM(N33:N69)","v":134865.71449999997}]
["Investissements"]
["Achat de vaches, génisses et taures",null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B72:M72)*(Don_écon.!I26+Don_écon.!I27)","v":0}]
["Achat de taureaux",null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B73:M73)*Don_écon.!I28","v":0}]
["Achat de la ferme (ou participation)",null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"SUM(B74:M74)*Don_écon.!I24","v":0}]
["Aménagement de l'étable et du site",null,null,null,null,null,null,null,0.25,0.5,0.25,null,null,{"$f":"SUM(B75:M75)*Don_écon.!I30","v":0}]
["Achat de machinerie et équipement",null,null,null,null,null,1,null,null,null,null,null,null,{"$f":"SUM(B76:M76)*Don_écon.!I31","v":0}]
["Achat de terre ",null,null,null,null,null,1,null,null,null,null,null,null,{"$f":"SUM(B77:M77)*Don_écon.!I34","v":0}]
["Frais de démarrage / transfert",null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"SUM(B78:M78)*Don_écon.!I33","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B79:M79)*Don_écon.!I38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B80:M80)*Don_écon.!I39","v":0}]
["TOTAL DES INVESTISSEMENTS",{"$f":"SUMPRODUCT(B72:B80,$N$72:$N$80)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N72:N80)","v":0}]
["Remboursements (Annuité: K + i)"]
["Emprunt 1",{"$f":"100%/12","v":8.3333333333333329E-2},{"$f":"100%/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"IF(G1='Emprunt 1'!E18,'Emprunt 1'!E21,IF(G1=1+'Emprunt 1'!E18,'Emprunt 1'!E22,IF(G1=2+'Emprunt 1'!E18,'Emprunt 1'!E23,IF(G1=3+'Emprunt 1'!E18,'Emprunt 1'!E24,0))))","v":18979.047041797068}]
["Emprunt 2",{"$f":"100%/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"IF(G1='Emprunt 2'!E18,'Emprunt 2'!E21,IF(G1=1+'Emprunt 2'!E18,'Emprunt 2'!E22,IF(G1=2+'Emprunt 2'!E18,'Emprunt 2'!E23,IF(G1=3+'Emprunt 2'!E18,'Emprunt 2'!E24,0))))","v":0}]
["Emprunt 3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G1='Emprunt 3'!E18,'Emprunt 3'!E21,IF(G1=1+'Emprunt 3'!E18,'Emprunt 3'!E22,IF(G1=2+'Emprunt 3'!E18,'Emprunt 3'!E23,IF(G1=3+'Emprunt 3'!E18,'Emprunt 3'!E24,0))))","v":0}]
["Emprunt supplémentaire",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G1='Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E21,IF(G1=1+'Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E22,IF(G1=2+'Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E23,IF(G1=3+'Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E24,0))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B79:M79)*Don_écon.!I38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B80:M80)*Don_écon.!I39","v":0}]
["TOTAL DES REMBOURSEMENTS",{"$f":"SUMPRODUCT(B83:B88,$N$83:$N$88)","v":1581.5872534830889},1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,{"$f":"SUM(N83:N88)","v":18979.047041797068}]
[]
["TOTAL DES SORTIES",{"$f":"B70+B81+B89","v":2949.2947534830882},5409.0322534830893,41987.255903483092,3027.0647534830887,4638.5372534830885,5309.9497534830889,13731.196153483088,5398.1697534830892,9805.6742034830877,51112.287253483082,3076.7247534830885,7399.574753483088,153844.76154179705]
[]
["TRÉSORERIE DE DÉBUT DE MOIS",{"$f":"'Trésorerie année 3'!N98","v":-553937.34626352647},{"$f":"B98","v":-556886.6410170095},{"$f":"C98","v":-562295.67327049258},-604282.92917397572,-607309.99392745877,-611948.53118094185,-617258.48093442491,-616563.95716940798,-621962.12692289101,-631767.80112637405,-682880.08837985713,-685956.81313334021]
["ENTRÉES - SORTIES D'ARGENT",{"$f":"B21+B29-B70-B81-B89","v":-2949.2947534830882},-5409.0322534830893,-41987.255903483092,-3027.0647534830887,-4638.5372534830885,-5309.9497534830889,694.52376501691447,-5398.1697534830892,-9805.6742034830877,-51112.287253483082,-3076.7247534830885,93102.870770016918]
["COÛTS DE VIE",{"$f":"-Coût_vie!$J$54","v":0},{"$f":"-Coût_vie!$J$54","v":0},{"$f":"-Coût_vie!$J$54","v":0},{"$f":"-Coût_vie!$J$54","v":0},{"$f":"-Coût_vie!$J$54","v":0},{"$f":"-Coût_vie!$J$54","v":0},{"$f":"-Coût_vie!$J$54","v":0},{"$f":"-Coût_vie!$J$54","v":0},{"$f":"-Coût_vie!$J$54","v":0},{"$f":"-Coût_vie!$J$54","v":0},{"$f":"-Coût_vie!$J$54","v":0},{"$f":"-Coût_vie!$J$54","v":0},{"$f":"SUM(B95:M95)","v":0}]
["REVENUS EXTÉRIEURS",{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"SUM(B96:M96)","v":0}]
[]
["SOLDE DE TRÉSORERIE FIN DE MOIS",{"$f":"B93+B94+B95+B96","v":-556886.6410170095},{"$f":"C93+C94+C95+C96","v":-562295.67327049258},-604282.92917397572,-607309.99392745877,-611948.53118094185,-617258.48093442491,-616563.95716940798,-621962.12692289101,-631767.80112637405,-682880.08837985713,-685956.81313334021,-592853.94236332329,{"$f":"(M98)","v":-592853.94236332329}]

{"sheet":"Trésorerie année 5","index":12,"n_rows":98,"n_cols":15,"rows_kept":98,"cut":false,"hidden":true,"merged":[[0,2,0,5]]}
[null,null,"BUDGET DE TRÉSORERIE POUR L'ANNÉE:",null,null,null,{"$f":"'Trésorerie année 1'!G1+4","v":2023}]
[]
[null,"JANVIER","FÉVRIER","MARS","AVRIL","MAI","JUIN","JUILLET","AOÛT","SEPTEMBRE","OCTOBRE","NOVEMBRE","DÉCEMBRE","ANNEE"]
["ENTRÉES"]
[{"$f":"Budget!B16","v":"Vente de veau d'embouche"},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B5:M5)*Budget!J16","v":90395.843999999997},"Periode de vente"]
[{"$f":"Budget!B17","v":"Vente de vaches réformées"},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B6:M6)*Budget!JI17","v":0},"Periode de vente"]
[{"$f":"Budget!B18","v":"Vente de taureaux réformés"},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B7:M7)*Budget!J18","v":0},"Periode de vente"]
[{"$f":"Budget!B19","v":"Vente de sujets reproduction"},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B8:M8)*Budget!J19","v":0},"Periode de vente"]
[{"$f":"Budget!B20","v":"ASRA bovin nette "},null,null,null,null,null,null,0.5,null,null,null,null,0.5,{"$f":"SUM(B9:M9)*Budget!J20","v":34260.302108000003},"ASRA"]
[{"$f":"Budget!B21","v":"Agri-investissement et agri-Québec"},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=B3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=C3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=D3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=E3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=F3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=G3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=H3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=I3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=J3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=K3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=L3,100%,\"\")","v":""},{"$f":"IF(TEXT(Don_tech.!$J$23,\"mmmm\")=M3,100%,\"\")","v":1},{"$f":"SUM(B10:M10)*Budget!J21","v":1286.3683812500001},"Periode de vente"]
[{"$f":"Budget!B22","v":"Vente de foin "},null,null,null,null,null,null,null,0.5,null,0.5,null,null,{"$f":"SUM(B11:M11)*Budget!J22","v":0}]
[{"$f":"Budget!B23","v":"Vente de céréales"},null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B12:M12)*Budget!J23","v":0}]
[{"$f":"Budget!B24","v":"ASRA céréales "},null,null,null,null,null,null,null,null,null,null,null,0.4,{"$f":"SUM(B13:M13)*Budget!J24","v":0}]
[{"$f":"Budget!B25","v":"Divers: "},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B14:M14)*Budget!J25","v":0}]
[{"$f":"Budget!B26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B15:M15)*Budget!IJ26","v":0}]
[{"$f":"Budget!B27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B16:M16)*Budget!J27","v":0}]
[{"$f":"Budget!B28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B17:M17)*Budget!IJ28","v":0}]
[{"$f":"Budget!B29","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B18:M18)*Budget!J29","v":0}]
[{"$f":"Budget!B30","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B19:M19)*Budget!J30","v":0}]
[{"$f":"Budget!B31","v":"Vente autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B20:M20)*Budget!J31","v":0}]
["TOTAL DES RECETTES",{"$f":"SUMPRODUCT(B5:B20,$N$5:$N$20)","v":0},0,0,0,0,0,17130.151054000002,0,0,0,0,{"$f":"SUMPRODUCT(M5:M20,$N$5:$N$20)","v":108812.36343524999},{"$f":"SUM(N5:N14)","v":125942.51448925}]
["Déboursé Emprunt 1",{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":1},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 1'!$E$14=\"\",\"\",IF(TEXT('Emprunt 1'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 1'!E18,SUM(B22:M22)*'Emprunt 1'!E17,0)","v":0},"Date du 1e paiement"]
["Déboursé Emprunt 2",{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":1},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 2'!$E$14=\"\",\"\",IF(TEXT('Emprunt 2'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 2'!E18,SUM(B23:M23)*'Emprunt 2'!E17,0)","v":0},"Date du 1e paiement"]
["Déboursé Emprunt 3",{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt 3'!$E$14=\"\",\"\",IF(TEXT('Emprunt 3'!$E$14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt 3'!E18,SUM(B24:M24)*'Emprunt 3'!E17,0)","v":0},"Date du 1e paiement"]
["Déboursé Emprunt supplémentaire",{"$f":"IF('Emprunt  supplémentaire'!E14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!E14,\"mmmm\")=B3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!F14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!F14,\"mmmm\")=C3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!G14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!G14,\"mmmm\")=D3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!H14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!H14,\"mmmm\")=E3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!I14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!I14,\"mmmm\")=F3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!J14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!J14,\"mmmm\")=G3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!K14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!K14,\"mmmm\")=H3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!L14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!L14,\"mmmm\")=I3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!M14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!M14,\"mmmm\")=J3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!N14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!N14,\"mmmm\")=K3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!O14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!O14,\"mmmm\")=L3,100%,\"\"))","v":""},{"$f":"IF('Emprunt  supplémentaire'!P14=\"\",\"\",IF(TEXT('Emprunt  supplémentaire'!P14,\"mmmm\")=M3,100%,\"\"))","v":""},{"$f":"IF(G1='Emprunt  supplémentaire'!E18,SUM(B25:M25)*'Emprunt  supplémentaire'!E17,0)","v":0},"Date du 1e paiement"]
["Aide au démarrage FADQ",null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"SUM(B26:M26)*Don_écon.!J32","v":10000}]
["Autre aide financière 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B27:M27)*Don_écon.!J36","v":0}]
["Autre aide financière 2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B28:M28)*Don_écon.!J37","v":0}]
["TOTAL DES EMPRUNTS ET AIDES",{"$f":"SUMPRODUCT(B22:B28,$N$22:$N$28)","v":0},0,0,0,0,0,0,0,10000,0,0,{"$f":"SUMPRODUCT(M22:M28,$N$22:$N$28)","v":0},{"$f":"SUM(N22:N28)","v":10000}]
["TOTAL DES ENTRÉES",{"$f":"B21+B29","v":0},0,0,0,0,0,17130.151054000002,0,10000,0,0,108812.36343524999,135942.51448925]
[]
["SORTIES"]
[{"$f":"Budget!B41","v":"Achat de femelles "},null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B33:M33)*Budget!J41","v":22500}]
[{"$f":"Budget!B42","v":"Achat de taureaux "},null,null,0.7,null,null,null,null,null,null,0.3,null,null,{"$f":"SUM(B34:M34)*Budget!J42","v":0}]
[{"$f":"Budget!B43","v":"Achat de foin"},null,null,0.7,null,null,null,0.2,null,0.1,null,null,null,{"$f":"SUM(B35:M35)*Budget!J43","v":49148.641000000003}]
[{"$f":"Budget!B44","v":"Achat de grains"},null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,{"$f":"SUM(B36:M36)*Budget!J44","v":855}]
[{"$f":"Budget!B45","v":"Suppléments protéiques"},null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,{"$f":"SUM(B37:M37)*Budget!J45","v":331.3125}]
[{"$f":"Budget!B46","v":"Moulée "},null,null,0.25,0.25,0.5,null,null,null,null,null,null,null,{"$f":"SUM(B38:M38)*Budget!J46","v":0}]
[{"$f":"Budget!B47","v":"Vitamines et minéraux"},8.3333333333333301E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,{"$f":"SUM(B39:M39)*Budget!J47","v":3804.4500000000007}]
[{"$f":"Budget!B48","v":"Vétérinaire et médicaments"},null,0.6,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"SUM(B40:M40)*Budget!J48","v":2297.7500000000005}]
[{"$f":"Budget!B49","v":"Identifiants"},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B41:M41)*Budget!J49","v":106.59}]
[{"$f":"Budget!B50","v":"Litière"},0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,0.2,{"$f":"SUM(B42:M42)*Budget!J50","v":1182.3500000000001}]
[{"$f":"Budget!B51","v":"Transport"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B43:M43)*Budget!J51","v":2044.4699999999998}]
[{"$f":"Budget!B52","v":"Mise en marché"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B44:M44)*Budget!J52","v":2131.14}]
[{"$f":"Budget!B53","v":"Carburant et lubrifiant étable"},0.05,0.05,0.05,0.05,0.15,0.15,0.15,0.1,0.1,0.05,0.05,0.05,{"$f":"SUM(B45:M45)*Budget!J53","v":650}]
[{"$f":"Budget!B54","v":"Ent.&rép. mach.&équip.&im."},0.05,0.05,0.05,0.05,0.15,0.15,0.15,0.1,0.1,0.05,0.05,0.05,{"$f":"SUM(B46:M46)*Budget!J54","v":6537.0499999999993}]
[{"$f":"Budget!B55","v":"Approv. Semences céréales"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B47:M47)*Budget!J55","v":0}]
[{"$f":"Budget!B56","v":"Approv. Semences fourrage"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B48:M48)*Budget!J56","v":1370}]
[{"$f":"Budget!B57","v":"Approv. céréales (pest.,engr.,etc)"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B49:M49)*Budget!J57","v":0}]
[{"$f":"Budget!B58","v":"Approv. fourrages (pest,engr.,etc)"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B50:M50)*Budget!J58","v":7500}]
[{"$f":"Budget!B59","v":"Autres frais pour prairie"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B51:M51)*Budget!J59","v":-300}]
[{"$f":"Budget!B60","v":"Autres frais pour céréales"},null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B52:M52)*Budget!J60","v":0}]
[{"$f":"Budget!B61","v":"Asra céréales (contribution)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B53:M53)*Budget!J61","v":0}]
[{"$f":"Budget!B62","v":"Ass récolte céréale"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B54:M54)*Budget!J62","v":0}]
[{"$f":"Budget!B63","v":"Assurance récolte fourrage"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(B55:M55)*Budget!J63","v":440.44}]
[{"$f":"Budget!B64","v":"Ent.& rép. fds de ter. bâtim."},null,null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,{"$f":"SUM(B56:M56)*Budget!J64","v":2531.75}]
[{"$f":"Budget!B65","v":"Travaux à forfait"},null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,null,{"$f":"SUM(B57:M57)*Budget!J65","v":2496.6499999999996}]
[{"$f":"Budget!B66","v":"Taxes municipale.&scolaires"},null,null,0.5,null,null,0.25,null,null,0.25,null,null,null,{"$f":"SUM(B58:M58)*Budget!J66","v":677.3}]
[{"$f":"Budget!B67","v":"Ass. gén. incluant maison"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B59:M59)*Budget!J67","v":2405.6499999999987}]
[{"$f":"Budget!B68","v":"Electricité"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B60:M60)*Budget!J68","v":981.49999999999943}]
[{"$f":"Budget!B69","v":"Salaire"},null,0.15,0.1,null,0.15,0.15,0.15,0.15,0.15,null,null,null,{"$f":"SUM(B61:M61)*Budget!J69","v":9481.5500000000011}]
[{"$f":"Budget!B70","v":"Loc. de bâti.& fds de terre"},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B62:M62)*Budget!J70","v":0}]
[{"$f":"Budget!B71","v":"Intérêt court terme"},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B63:M63)*Budget!J71","v":1658.1499999999992}]
[{"$f":"Budget!B72","v":"Autres frais "},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,{"$f":"SUM(B64:M64)*Budget!J72","v":3029.6499999999983}]
[{"$f":"Budget!B73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B65:M65)*Budget!J73","v":0}]
[{"$f":"Budget!B74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B66:M66)*Budget!J74","v":0}]
[{"$f":"Budget!B75","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B67:M67)*Budget!J75","v":0}]
[{"$f":"Budget!B76","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B68:M68)*Budget!J76","v":0}]
[{"$f":"Budget!B77","v":"Dépense autre produit"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B69:M69)*Budget!J77","v":0}]
["TOTAL DES DÉBOURS",{"$f":"SUMPRODUCT(B33:B69,$N$33:$N$69)","v":1585.7724999999991},4493.2449999999999,45938.536200000002,1677.6824999999994,3582.1499999999996,4375.6374999999989,14668.978200000001,4479.8974999999991,9860.6647250000005,24870.728124999998,1737.7906249999994,{"$f":"SUMPRODUCT(M33:M69,$N$33:$N$69)","v":6590.3106249999992},{"$f":"SUM(N33:N69)","v":123861.39349999999}]
["Investissements"]
["Achat de vaches, génisses et taures",null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B72:M72)*(Don_écon.!J26+Don_écon.!J27)","v":0}]
["Achat de taureaux",null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(B73:M73)*Don_écon.!J28","v":0}]
["Achat de la ferme (ou participation)",null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"SUM(B74:M74)*Don_écon.!J24","v":0}]
["Aménagement de l'étable et du site",null,null,null,null,null,null,null,0.25,0.5,0.25,null,null,{"$f":"SUM(B75:M75)*Don_écon.!J30","v":10000}]
["Achat de machinerie et équipement",null,null,null,null,null,1,null,null,null,null,null,null,{"$f":"SUM(B76:M76)*Don_écon.!J31","v":0}]
["Achat de terre ",null,null,null,null,null,1,null,null,null,null,null,null,{"$f":"SUM(B77:M77)*Don_écon.!J34","v":0}]
["Frais de démarrage / transfert",null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"SUM(B78:M78)*Don_écon.!J33","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B79:M79)*Don_écon.!J38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B80:M80)*Don_écon.!J39","v":0}]
["TOTAL DES INVESTISSEMENTS",{"$f":"SUMPRODUCT(B72:B80,$N$72:$N$80)","v":0},0,0,0,0,0,0,2500,5000,2500,0,0,{"$f":"SUM(N72:N80)","v":10000}]
["Remboursements (Annuité: K + i)"]
["Emprunt 1",{"$f":"100%/12","v":8.3333333333333329E-2},{"$f":"100%/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"IF(G1='Emprunt 1'!E18,'Emprunt 1'!E21,IF(G1=1+'Emprunt 1'!E18,'Emprunt 1'!E22,IF(G1=2+'Emprunt 1'!E18,'Emprunt 1'!E23,IF(G1=3+'Emprunt 1'!E18,'Emprunt 1'!E24,IF(G1=4+'Emprunt 1'!E18,'Emprunt 1'!E25,0)))))","v":18979.047041797068}]
["Emprunt 2",{"$f":"100%/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"IF(G1='Emprunt 2'!E18,'Emprunt 2'!E21,IF(G1=1+'Emprunt 2'!E18,'Emprunt 2'!E22,IF(G1=2+'Emprunt 2'!E18,'Emprunt 2'!E23,IF(G1=3+'Emprunt 2'!E18,'Emprunt 2'!E24,IF(G1=4+'Emprunt 2'!E18,'Emprunt 2'!E25,0)))))","v":0}]
["Emprunt 3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G1='Emprunt 3'!E18,'Emprunt 3'!E21,IF(G1=1+'Emprunt 3'!E18,'Emprunt 3'!E22,IF(G1=2+'Emprunt 3'!E18,'Emprunt 3'!E23,IF(G1=3+'Emprunt 3'!E18,'Emprunt 3'!E24,IF(G1=4+'Emprunt 3'!E18,'Emprunt 3'!E25,0)))))","v":0}]
["Emprunt supplémentaire",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G1='Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E21,IF(G1=1+'Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E22,IF(G1=2+'Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E23,IF(G1=3+'Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E24,IF(G1=4+'Emprunt  supplémentaire'!E18,'Emprunt  supplémentaire'!E25,0)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B79:M79)*Don_écon.!J38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B80:M80)*Don_écon.!J39","v":0}]
["TOTAL DES REMBOURSEMENTS",{"$f":"SUMPRODUCT(B83:B88,$N$83:$N$88)","v":1581.5872534830889},1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,1581.5872534830889,{"$f":"SUM(N83:N88)","v":18979.047041797068}]
[]
["TOTAL DES SORTIES",{"$f":"B70+B81+B89","v":3167.3597534830878},6074.8322534830886,47520.123453483095,3259.2697534830886,5163.7372534830884,5957.2247534830876,16250.56545348309,8561.4847534830878,16442.251978483091,28952.315378483087,3319.3778784830884,8171.8978784830879,152840.44054179708]
[]
["TRÉSORERIE DE DÉBUT DE MOIS",{"$f":"'Trésorerie année 4'!N98","v":-592853.94236332329},{"$f":"B98","v":-596021.30211680639},{"$f":"C98","v":-602096.13437028951},-649616.25782377261,-652875.52757725574,-658039.26483073877,-663996.48958422185,-663116.90398370498,-671678.38873718807,-678120.64071567112,-707072.95609415416,-710392.33397263719]
["ENTRÉES - SORTIES D'ARGENT",{"$f":"B21+B29-B70-B81-B89","v":-3167.3597534830878},-6074.8322534830886,-47520.123453483095,-3259.2697534830886,-5163.7372534830884,-5957.2247534830876,879.58560051691143,-8561.4847534830878,-6442.2519784830893,-28952.315378483087,-3319.3778784830884,100640.46555676691]
["COÛTS DE VIE",{"$f":"-Coût_vie!$J$54","v":0},{"$f":"-Coût_vie!$L$54","v":0},{"$f":"-Coût_vie!$L$54","v":0},{"$f":"-Coût_vie!$L$54","v":0},{"$f":"-Coût_vie!$L$54","v":0},{"$f":"-Coût_vie!$L$54","v":0},{"$f":"-Coût_vie!$L$54","v":0},{"$f":"-Coût_vie!$L$54","v":0},{"$f":"-Coût_vie!$L$54","v":0},{"$f":"-Coût_vie!$L$54","v":0},{"$f":"-Coût_vie!$L$54","v":0},{"$f":"-Coût_vie!$L$54","v":0},{"$f":"SUM(B95:M95)","v":0}]
["REVENUS EXTÉRIEURS",{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"Coût_vie!$F$20","v":0},{"$f":"SUM(B96:M96)","v":0}]
[]
["SOLDE DE TRÉSORERIE FIN DE MOIS",{"$f":"B93+B94+B95+B96","v":-596021.30211680639},{"$f":"C93+C94+C95+C96","v":-602096.13437028951},-649616.25782377261,-652875.52757725574,-658039.26483073877,-663996.48958422185,-663116.90398370498,-671678.38873718807,-678120.64071567112,-707072.95609415416,-710392.33397263719,-609751.86841587024,{"$f":"(M98)","v":-609751.86841587024}]

{"sheet":"Emprunt 1","index":13,"n_rows":390,"n_cols":15,"rows_kept":390,"cut":false,"hidden":false,"merged":[[19,1,19,2],[10,3,10,5],[8,1,8,7]]}
[]
[]
[]
[]
[null,"Nom",{"$f":"PAGE_PRÉSEN.!C11","v":"M. Jaimie LeBoeuf"}]
[null,"Adresse",{"$f":"PAGE_PRÉSEN.!C12","v":"555, rue des Vachers, St-Meuhmeuh (Québec) G0X 0X0"}]
[null,"Téléphone",{"$f":"PAGE_PRÉSEN.!C13","v":"(450)555-5555"}]
[]
[null,"CALCUL D'EMPRUNT"]
[]
[null,"Description: ",null,"Achat Ferme"]
[null,null,null,null," "]
[null,"     Taux intérêt",null,null,0.05]
[null,"     Date du 1° paiement",null,null,"2019-09-01"]
[null,"     Durée du prêt (an)",null,null,15]
[null,"     Versement /année",null,null,12]
[null,"     Montant emprunté",null,null,200000]
[null,"     Année du prêt",null,null,{"$f":"YEAR(E14)","v":2019},null,null,null,null,"Taux intérêt","Date de départ","Durée du prêt","Période","Mois ","Montant emprunté"]
[null," ",null,null,{"$f":"E14-(DAY(E14))+2","v":"2019-09-02"},null,null,null,{"$f":"L19*M19","v":180},{"$f":"'Emprunt 1'!$E$13","v":0.05},{"$f":"'Emprunt 1'!$E$19","v":"2019-09-02"},{"$f":"'Emprunt 1'!$E$15","v":15},{"$f":"'Emprunt 1'!$E$16","v":12},{"$f":"'Emprunt 1'!$E$18","v":2019},{"$f":"'Emprunt 1'!$E$17","v":200000}]
[null,"Année",null,"Versement","Annuité","Intérêt","Capital","Solde","nombre versement","Paiement numéro","Date du versement","Versement période","Intérets payés","Capital remis","Solde du capital"]
[null,{"$f":"YEAR(Date_de_départ)","v":2019},{"$f":"IF(B21<YEAR(Date_de_départ),0,B21-YEAR(Date_de_départ)+1)","v":1},{"$f":"IF((C21-durée)>1,0,L21)","v":1581.5872534830892},{"$f":"SUMIF(K$21:$K295,B21,L$21:L258)","v":6326.3490139323567},{"$f":"SUMIF($K$21:K295,B21,M$21:M258)","v":3314.5749691246369},{"$f":"SUMIF(K$21:K295,B21,N$21:N258)","v":3011.7740448077202},{"$f":"$O$19-G21","v":196988.22595519229},{"$f":"IF((C21-durée)>1,0,IF(C21<=durée,péri.-(mois-1),mois))","v":-2006},1,{"$f":"YEAR(Date_de_départ)","v":2019},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":1581.5872534830892},{"$f":"IPMT((taux/péri.),J21,(durée*péri.),-empr)","v":833.33333333333337},{"$f":"PPMT((taux/péri.),J21,(durée*péri.),-empr)","v":748.25392014975591},{"$f":"O19-N21","v":199251.74607985024}]
[null,{"$f":"B21+1","v":2020},{"$f":"IF(B22<YEAR(Date_de_départ),0,B22-YEAR(Date_de_départ)+1)","v":2},1581.5872534830892,{"$f":"SUMIF(K$21:$K296,B22,L$21:L259)","v":18979.047041797068},{"$f":"SUMIF($K$21:K296,B22,M$21:M259)","v":9637.2572091197599},{"$f":"SUMIF(K$21:K296,B22,N$21:N259)","v":9341.7898326773102},{"$f":"H21-G22","v":187646.43612251498},{"$f":"IF((C22-durée)>1,0,IF(C22<=durée,péri.,mois-1))","v":12},{"$f":"IF(J21=0,0,IF((J21+1)<=SUM(I$21:I$48),J21+1,0))","v":2},{"$f":"IF(J22=0,0,YEAR(Date_de_départ+((J22-1)*(366/péri.))))","v":2019},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":1581.5872534830892},{"$f":"IPMT((taux/péri.),J22,(durée*péri.),-empr)","v":830.21560866604261},{"$f":"PPMT((taux/péri.),J22,(durée*péri.),-empr)","v":751.37164481704656},{"$f":"O21-N22","v":198500.37443503318}]
[null,{"$f":"B22+1","v":2021},3,1581.5872534830892,{"$f":"SUMIF(K$21:$K297,B23,L$21:L260)","v":18979.047041797068},{"$f":"SUMIF($K$21:K297,B23,M$21:M260)","v":9159.3135116677095},{"$f":"SUMIF(K$21:K297,B23,N$21:N260)","v":9819.7335301293606},{"$f":"H22-G23","v":177826.70259238561},{"$f":"IF((C23-durée)>1,0,IF(C23<=durée,péri.,mois-1))","v":12},3,{"$f":"IF(J23=0,0,YEAR(Date_de_départ+((J23-1)*(366/péri.))))","v":2019},1581.5872534830892,827.08489347930492,754.50236000378413,197745.87207502939]
[null,2022,4,1581.5872534830892,{"$f":"SUMIF(K$21:$K298,B24,L$21:L261)","v":18979.047041797068},{"$f":"SUMIF($K$21:K298,B24,M$21:M261)","v":8656.9173075733979},{"$f":"SUMIF(K$21:K298,B24,N$21:N261)","v":10322.12973422367},167504.57285816193,12,4,2019,1581.5872534830892,823.94113364595603,757.64611983713326,196988.22595519226]
[null,2023,5,1581.5872534830892,{"$f":"SUMIF(K$21:$K299,B25,L$21:L262)","v":18979.047041797068},{"$f":"SUMIF($K$21:K299,B25,M$21:M262)","v":8128.8175601890471},{"$f":"SUMIF(K$21:K299,B25,N$21:N262)","v":10850.229481608023},156654.34337655391,12,5,2020,1581.5872534830892,820.78427481330118,760.80297866978799,196227.42297652247]
[null,2024,6,1581.5872534830892,{"$f":"SUMIF(K$21:$K300,B26,L$21:L263)","v":18979.047041797068},{"$f":"SUMIF($K$21:K300,B26,M$21:M263)","v":7573.6992274576469},{"$f":"SUMIF(K$21:K300,B26,N$21:N263)","v":11405.347814339422},145248.99556221449,12,6,2020,1581.5872534830892,817.61426240217713,763.97299108091215,195463.44998544155]
[null,2025,7,1581.5872534830892,{"$f":"SUMIF(K$21:$K301,B27,L$21:L264)","v":18979.047041797068},{"$f":"SUMIF($K$21:K301,B27,M$21:M264)","v":6990.1799872747652},{"$f":"SUMIF(K$21:K301,B27,N$21:N264)","v":11988.867054522307},133260.12850769219,12,7,2020,1581.5872534830892,814.4310416060066,767.15621187708257,194696.29377356445]
[null,2026,8,1581.5872534830892,{"$f":"SUMIF(K$21:$K302,B28,L$21:L265)","v":18979.047041797068},{"$f":"SUMIF($K$21:K302,B28,M$21:M265)","v":6376.8067953136187},{"$f":"SUMIF(K$21:K302,B28,N$21:N265)","v":12602.24024648345},120657.88826120875,12,8,2020,1581.5872534830892,811.23455738985228,770.35269609323711,193925.94107747122]
[null,2027,9,1581.5872534830892,{"$f":"SUMIF(K$21:$K303,B29,L$21:L266)","v":18979.047041797068},{"$f":"SUMIF($K$21:K303,B29,M$21:M266)","v":5732.0522667419636},{"$f":"SUMIF(K$21:K303,B29,N$21:N266)","v":13246.994775055105},107410.89348615364,12,9,2020,1581.5872534830892,808.02475448946359,773.56249899362558,193152.3785784776]
[null,2028,10,1581.5872534830892,{"$f":"SUMIF(K$21:$K304,B30,L$21:L267)","v":18979.047041797068},{"$f":"SUMIF($K$21:K304,B30,M$21:M267)","v":5054.3108728207417},{"$f":"SUMIF(K$21:K304,B30,N$21:N267)","v":13924.736168976329},93486.157317177305,12,10,2020,1581.5872534830892,804.8015774103236,776.7856760727658,192375.59290240484]
[null,2029,11,1581.5872534830892,{"$f":"SUMIF(K$21:$K305,B31,L$21:L268)","v":18979.047041797068},{"$f":"SUMIF($K$21:K305,B31,M$21:M268)","v":4341.8949429134991},{"$f":"SUMIF(K$21:K305,B31,N$21:N268)","v":14637.152098883571},78849.005218293736,12,11,2020,1581.5872534830892,801.56497042668684,780.02228305640222,191595.57061934844]
[null,2030,12,1581.5872534830892,{"$f":"SUMIF(K$21:$K306,B32,L$21:L269)","v":18979.047041797068},{"$f":"SUMIF($K$21:K306,B32,M$21:M269)","v":3593.0304619510207},{"$f":"SUMIF(K$21:K306,B32,N$21:N269)","v":15386.016579846051},63462.988638447685,12,12,2020,1581.5872534830892,798.31487758061849,783.27237590247057,190812.29824344596]
[null,2031,13,1581.5872534830892,{"$f":"SUMIF(K$21:$K307,B33,L$21:L270)","v":18979.047041797068},{"$f":"SUMIF($K$21:K307,B33,M$21:M270)","v":2805.852652886284},{"$f":"SUMIF(K$21:K307,B33,N$21:N270)","v":16173.194388910786},47289.794249536899,12,13,2020,1581.5872534830892,795.05124268102497,786.53601080206408,190025.7622326439]
[null,2032,14,1581.5872534830892,{"$f":"SUMIF(K$21:$K308,B34,L$21:L271)","v":18979.047041797068},{"$f":"SUMIF($K$21:K308,B34,M$21:M271)","v":1978.4013331394103},{"$f":"SUMIF(K$21:K308,B34,N$21:N271)","v":17000.645708657659},30289.14854087924,12,14,2020,1581.5872534830892,791.77400930268311,789.81324418040617,189235.9489884635]
[null,2033,15,1581.5872534830892,{"$f":"SUMIF(K$21:$K309,B35,L$21:L272)","v":18979.047041797068},{"$f":"SUMIF($K$21:K309,B35,M$21:M272)","v":1108.6160334695414},{"$f":"SUMIF(K$21:K309,B35,N$21:N272)","v":17870.431008327527},12418.717532551713,12,15,2020,1581.5872534830892,788.48312078526465,793.10413269782441,188442.84485576567]
[null,2034,16,1581.5872534830892,{"$f":"SUMIF(K$21:$K310,B36,L$21:L273)","v":12652.698027864712},{"$f":"SUMIF($K$21:K310,B36,M$21:M273)","v":233.98049531296638},{"$f":"SUMIF(K$21:K310,B36,N$21:N273)","v":12418.717532551747},-3.4560798667371273E-11,2018,16,2020,1581.5872534830892,785.17852023235696,796.40873325073198,187646.43612251495]
[null,2035,17,{"$f":"IF((C37-durée)>1,0,L37)","v":0},{"$f":"SUMIF(K$21:$K311,B37,L$21:L274)","v":0},{"$f":"SUMIF($K$21:K311,B37,M$21:M274)","v":0},{"$f":"SUMIF(K$21:K311,B37,N$21:N274)","v":0},-3.4560798667371273E-11,0,17,2021,1581.5872534830892,781.86015051047912,799.72710297261017,186846.70901954235]
[null,2036,{"$f":"IF(B38<YEAR(Date_de_départ),0,B38-YEAR(Date_de_départ)+1)","v":18},0,{"$f":"SUMIF(K$21:$K312,B38,L$21:L275)","v":0},{"$f":"SUMIF($K$21:K312,B38,M$21:M275)","v":0},{"$f":"SUMIF(K$21:K312,B38,N$21:N275)","v":0},-3.4560798667371273E-11,0,{"$f":"IF(J37=0,0,IF((J37+1)<=SUM(I$21:I$48),J37+1,0))","v":18},2021,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":1581.5872534830892},{"$f":"IPMT((taux/péri.),J38,(durée*péri.),-empr)","v":778.52795424809335},{"$f":"PPMT((taux/péri.),J38,(durée*péri.),-empr)","v":803.05929923499605},{"$f":"O37-N38","v":186043.64972030735}]
[null,{"$f":"B38+1","v":2037},19,0,{"$f":"SUMIF(K$21:$K313,B39,L$21:L276)","v":0},{"$f":"SUMIF($K$21:K313,B39,M$21:M276)","v":0},{"$f":"SUMIF(K$21:K313,B39,N$21:N276)","v":0},{"$f":"H38-G39","v":-3.4560798667371273E-11},{"$f":"IF((C39-durée)>1,0,IF(C39<=durée,péri.,mois-1))","v":0},19,{"$f":"IF(J39=0,0,YEAR(Date_de_départ+((J39-1)*(366/péri.))))","v":2021},1581.5872534830892,775.18187383461418,806.40537964847522,185237.24434065889]
[null,2038,20,0,{"$f":"SUMIF(K$21:$K314,B40,L$21:L277)","v":0},{"$f":"SUMIF($K$21:K314,B40,M$21:M277)","v":0},{"$f":"SUMIF(K$21:K314,B40,N$21:N277)","v":0},-3.4560798667371273E-11,0,20,2021,1581.5872534830892,771.82185141941204,809.76540206367702,184427.47893859522]
[null,2039,21,0,{"$f":"SUMIF(K$21:$K315,B41,L$21:L278)","v":0},{"$f":"SUMIF($K$21:K315,B41,M$21:M278)","v":0},{"$f":"SUMIF(K$21:K315,B41,N$21:N278)","v":0},-3.4560798667371273E-11,0,21,2021,1581.5872534830892,768.44782891081343,813.13942457227586,183614.33951402295]
[null,2040,22,0,{"$f":"SUMIF(K$21:$K316,B42,L$21:L279)","v":0},{"$f":"SUMIF($K$21:K316,B42,M$21:M279)","v":0},{"$f":"SUMIF(K$21:K316,B42,N$21:N279)","v":0},-3.4560798667371273E-11,0,22,2021,1581.5872534830892,765.05974797509555,816.52750550799362,182797.81200851497]
[null,2041,23,0,{"$f":"SUMIF(K$21:$K317,B43,L$21:L280)","v":0},{"$f":"SUMIF($K$21:K317,B43,M$21:M280)","v":0},{"$f":"SUMIF(K$21:K317,B43,N$21:N280)","v":0},-3.4560798667371273E-11,0,23,2021,1581.5872534830892,761.65755003547883,819.92970344761022,181977.88230506735]
[null,2042,24,0,{"$f":"SUMIF(K$21:$K318,B44,L$21:L281)","v":0},{"$f":"SUMIF($K$21:K318,B44,M$21:M281)","v":0},{"$f":"SUMIF(K$21:K318,B44,N$21:N281)","v":0},-3.4560798667371273E-11,0,24,2021,1581.5872534830892,758.24117627111377,823.34607721197528,181154.53622785537]
[null,2043,25,0,{"$f":"SUMIF(K$21:$K319,B45,L$21:L282)","v":0},{"$f":"SUMIF($K$21:K319,B45,M$21:M282)","v":0},{"$f":"SUMIF(K$21:K319,B45,N$21:N282)","v":0},-3.4560798667371273E-11,0,25,2021,1581.5872534830892,754.81056761606419,826.77668586702532,180327.75954198834]
[null,2044,26,0,{"$f":"SUMIF(K$21:$K320,B46,L$21:L283)","v":0},{"$f":"SUMIF($K$21:K320,B46,M$21:M283)","v":0},{"$f":"SUMIF(K$21:K320,B46,N$21:N283)","v":0},-3.4560798667371273E-11,0,26,2021,1581.5872534830892,751.36566475828465,830.22158872480452,179497.53795326353]
[null,null,null,"TOTAL",{"$f":"SUM(E21:E46)","v":284685.70562695613},{"$f":"SUM(F21:F46)","v":84685.705626956013},{"$f":"SUM(G21:G46)","v":200000.00000000003},null,null,27,2021,1581.5872534830892,747.90640813859807,833.6808453444911,178663.85710791903]
[null,null,null,null,null,null,null,null,null,28,2021,1581.5872534830892,{"$f":"IPMT((taux/péri.),J48,(durée*péri.),-empr)","v":744.43273794966274},{"$f":"PPMT((taux/péri.),J48,(durée*péri.),-empr)","v":837.15451553342655},177826.70259238561]
[null,null,null,null,null,null,null,null," ",{"$f":"IF(J48=0,0,IF((J48+1)<=SUM(I$21:I$48),J48+1,0))","v":29},2022,1581.5872534830892,740.94459413494008,840.6426593481491,{"$f":"O48-N49","v":176986.05993303747}]
[null,null,null,null,null,null,null,null," ",30,2022,1581.5872534830892,737.44191638765597,844.14533709543298,176141.91459594204]
[null,null,null,null,null,null,null,null," ",31,2022,1581.5872534830892,733.92464414975836,847.66260933333058,175294.25198660872]
[null," ",null,null,null,null,null,null," ",32,2022,1581.5872534830892,730.39271661086946,851.1945368722196,174443.05744973652]
[null,null,null,null,null,null,null,null," ",33,2022,1581.5872534830892,726.84607270723518,854.74118077585388,173588.31626896065]
[null,null,null,null,null,null,null,null," ",34,2022,1581.5872534830892,723.28465112066942,858.30260236242009,172730.01366659824]
[null,null,null,null,null,null,null,null," ",35,2022,1581.5872534830892,719.70839027749253,861.87886320559676,171868.13480339263]
[null,null,null,null,null,null,null,null," ",{"$f":"IF(J55=0,0,IF((J55+1)<=SUM(I$21:I$48),J55+1,0))","v":36},2022,1581.5872534830892,{"$f":"IPMT((taux/péri.),J56,(durée*péri.),-empr)","v":716.11722834746922},{"$f":"PPMT((taux/péri.),J56,(durée*péri.),-empr)","v":865.47002513561984},{"$f":"O55-N56","v":171002.66477825702}]
[null,null,null,null,null,null,null,null,null,37,2022,1581.5872534830892,712.51110324273748,869.07615024035169,170133.58862801667]
[null,null,null,null,null,null,null,null,null,38,2022,1581.5872534830892,708.88995261673608,872.69730086635332,169260.89132715031]
[null,null,null,null,null,null,null,null,null,39,2022,1581.5872534830892,705.25371386312622,876.33353961996306,168384.55778753036]
[null,null,null,null,null,null,null,null,null,40,2022,1581.5872534830892,701.60232411470975,879.98492936837954,167504.57285816199]
[null,null,null,null,null,null,null,null,null,41,2023,1581.5872534830892,697.9357202423414,883.65153324074765,166620.92132492125]
[null,null,null,null,null,null,null,null,null,42,2023,1581.5872534830892,694.25383885383826,887.3334146292508,165733.587910292]
[null,null,null,null,null,null,null,null,null,43,2023,1581.5872534830892,690.55661629288318,891.03063719020611,164842.55727310179]
[null,null,null,null,null,null,null,null,null,44,2023,1581.5872534830892,686.84398863792387,894.74326484516519,163947.81400825662]
[null,null,null,null,null,null,null,null,null,45,2023,1581.5872534830892,683.11589170106924,898.47136178202015,163049.3426464746]
[null,null,null,null,null,null,null,null,null,46,2023,1581.5872534830892,679.37226102697741,902.21499245611176,162147.12765401849]
[null,null,null,null,null,null,null,null,null,47,2023,1581.5872534830892,675.61303189174339,905.97422159134555,161241.15343242715]
[null,null,null,null,null,null,null,null,null,48,2023,1581.5872534830892,671.83813930177951,909.74911418130966,160331.40431824583]
[null,null,null,null,null,null,null,null,null,49,2023,1581.5872534830892,668.0475179926907,913.53973549039847,159417.86458275543]
[null,null,null,null,null,null,null,null,null,50,2023,1581.5872534830892,664.24110242814754,917.34615105494174,158500.51843170048]
[null,null,null,null,null,null,null,null,null,51,2023,1581.5872534830892,660.41882679875187,921.16842668433731,157579.35000501614]
[null,null,null,null,null,null,null,null,null,52,2023,1581.5872534830892,656.58062502090047,925.00662846218881,156654.34337655394]
[null,null,null,null,null,null,null,null,null,53,2024,1581.5872534830892,652.72643073564143,928.86082274744786,155725.48255380648]
[null,null,null,null,null,null,null,null,null,54,2024,1581.5872534830892,648.85617730752699,932.73107617556218,154792.75147763093]
[null,null,null,null,null,null,null,null,null,55,2024,1581.5872534830892,644.96979782346216,936.61745565962701,153856.13402197129]
[null,null,null,null,null,null,null,null,null,56,2024,1581.5872534830892,641.06722509154702,940.52002839154204,152915.61399357975]
[null,null,null,null,null,null,null,null,null,57,2024,1581.5872534830892,637.14839163991576,944.43886184317364,151971.17513173659]
[null,null,null,null,null,null,null,null,null,58,2024,1581.5872534830892,633.21322971556901,948.37402376751993,151022.80110796908]
[null,null,null,null,null,null,null,null,null,59,2024,1581.5872534830892,629.26167128320435,952.32558219988482,150070.4755257692]
[null,null,null,null,null,null,null,null,null,60,2024,1581.5872534830892,625.29364802403813,956.29360545905104,149114.18192031016]
[null,null,null,null,null,null,null,null,null,61,2024,1581.5872534830892,621.30909133462558,960.27816214846359,148153.9037581617]
[null,null,null,null,null,null,null,null,null,62,2024,1581.5872534830892,617.30793232567351,964.27932115741555,147189.6244370043]
[null,null,null,null,null,null,null,null,null,63,2024,1581.5872534830892,613.29010182085085,968.29715166223821,146221.32728534206]
[null,null,null,null,null,null,null,null,null,64,2024,1581.5872534830892,609.25553035559165,972.33172312749753,145248.99556221458]
[null,null,null,null,null,null,null,null,null,65,2025,1581.5872534830892,605.20414817589381,976.38310530719548,144272.61245690737]
[null,null,null,null,null,null,null,null,null,66,2025,1581.5872534830892,601.13588523711383,980.45136824597535,143292.16108866141]
[null,null,null,null,null,null,null,null,null,67,2025,1581.5872534830892,597.05067120275544,984.53658228033362,142307.62450638108]
[null,null,null,null,null,null,null,null,null,68,2025,1581.5872534830892,592.94843544325408,988.63881803983509,141318.98568834126]
[null,null,null,null,null,null,null,null,null,69,2025,1581.5872534830892,588.82910703475488,992.75814644833417,140326.22754189293]
[null,null,null,null,null,null,null,null,null,70,2025,1581.5872534830892,584.69261475788676,996.89463872520241,139329.33290316773]
[null,null,null,null,null,null,null,null,null,71,2025,1581.5872534830892,580.53888709653188,1001.0483663865575,138328.28453678117]
[null,null,null,null,null,null,null,null,null,72,2025,1581.5872534830892,576.36785223658785,1005.2194012465014,137323.06513553468]
[null,null,null,null,null,null,null,null,null,73,2025,1581.5872534830892,572.17943806472738,1009.4078154183618,136313.65732011633]
[null,null,null,null,null,null,null,null,null,74,2025,1581.5872534830892,567.97357216715102,1013.6136813159383,135300.04363880039]
[null,null,null,null,null,null,null,null,null,75,2025,1581.5872534830892,563.75018182833446,1017.8370716547547,134282.20656714562]
[null,null,null,null,null,null,null,null,null,76,2025,1581.5872534830892,559.50919402977297,1022.0780594533162,133260.12850769231]
[null,null,null,null,null,null,null,null,null,77,2026,1581.5872534830892,555.25053544871741,1026.3367180343716,132233.79178965793]
[null,null,null,null,null,null,null,null,null,78,2026,1581.5872534830892,550.97413245690768,1030.6131210261817,131203.17866863174]
[null,null,null,null,null,null,null,null,null,79,2026,1581.5872534830892,546.67991111929848,1034.9073423637906,130168.27132626795]
[null,null,null,null,null,null,null,null,null,80,2026,1581.5872534830892,542.36779719278263,1039.2194562903064,129129.05186997764]
[null,null,null,null,null,null,null,null,null,81,2026,1581.5872534830892,538.03771612490641,1043.5495373581828,128085.50233261946]
[null,null,null,null,null,null,null,null,null,82,2026,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":1581.5872534830892},533.68959305258056,1047.8976604305085,127037.60467218896]
[null,null,null,null,null,null,null,null,null,83,{"$f":"IF(J103=0,0,YEAR(Date_de_départ+((J103-1)*(366/péri.))))","v":2026},1581.5872534830892,529.32335280078678,1052.2639006823022,125985.34077150666]
[null,null,null,null,null,null,null,null,null,84,2026,1581.5872534830892,524.93891988127734,1056.6483336018118,124928.69243790484]
[null,null,null,null,null,null,null,null,null,85,2026,1581.5872534830892,520.53621849126978,1061.0510349918195,123867.64140291302]
[null,null,null,null,null,null,null,null,null,86,2026,1581.5872534830892,516.11517251213718,1065.472080970952,122802.16932194207]
[null,null,null,null,null,null,null,null,null,87,2026,1581.5872534830892,511.6757055080916,1069.9115479749976,121732.25777396707]
[null,null,null,null,null,null,null,null,null,88,2026,1581.5872534830892,507.21774072486238,1074.3695127582266,120657.88826120883]
[null,null,null,null,null,null,null,null,null,89,2027,1581.5872534830892,502.74120108836979,1078.8460523947194,119579.04220881412]
[null,null,null,null,null,null,null,null,null,90,2027,1581.5872534830892,498.24600920339179,1083.3412442796975,118495.70096453442]
[null,null,null,null,null,null,null,null,null,91,2027,1581.5872534830892,493.73208735222642,1087.8551661308627,117407.84579840356]
[null,null,null,null,null,null,null,null,null,92,2027,1581.5872534830892,489.1993574933478,1092.3878959897415,116315.45790241382]
[null,null,null,null,null,null,null,null,null,93,2027,1581.5872534830892,484.64774126005716,1096.9395122230319,115218.51839019079]
[null,null,null,null,null,null,null,null,null,94,2027,1581.5872534830892,480.07715995912793,1101.5100935239611,114117.00829666683]
[null,null,null,null,null,null,null,null,null,95,2027,1581.5872534830892,475.48753456944468,1106.0997189136444,113010.90857775319]
[null,null,null,null,null,null,null,null,null,96,2027,1581.5872534830892,470.87878574063791,1110.7084677424511,111900.20011001073]
[null,null,null,null,null,null,null,null,null,97,2027,1581.5872534830892,466.25083379171099,1115.3364196913781,110784.86369031935]
[null,null,null,null,null,null,null,null,null,98,2027,1581.5872534830892,461.60359870966363,1119.9836547734258,109664.88003554592]
[null,null,null,null,null,null,null,null,null,99,2027,1581.5872534830892,456.93700014810764,1124.6502533349815,108540.22978221094]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J119=0,0,IF((J119+1)<=SUM(I$21:I$48),J119+1,0))","v":100},2027,1581.5872534830892,{"$f":"IPMT((taux/péri.),J120,(durée*péri.),-empr)","v":452.2509574258786},{"$f":"PPMT((taux/péri.),J120,(durée*péri.),-empr)","v":1129.3362960572108},{"$f":"O119-N120","v":107410.89348615373}]
[null,null,null,null,null,null,null,null,null,101,2028,1581.5872534830892,447.54538952564013,1134.0418639574491,106276.85162219628]
[null,null,null,null,null,null,null,null,null,102,2028,1581.5872534830892,442.8202150924842,1138.767038390605,105138.08458380567]
[null,null,null,null,null,null,null,null,null,103,2028,1581.5872534830892,438.07535243252329,1143.5119010505657,103994.57268275511]
[null,null,null,null,null,null,null,null,null,104,2028,1581.5872534830892,433.31071951147931,1148.2765339716098,102846.2961487835]
[null,null,null,null,null,null,null,null,null,105,2028,1581.5872534830892,428.52623395326424,1153.061019529825,101693.23512925368]
[null,null,null,null,null,null,null,null,null,106,2028,1581.5872534830892,423.7218130385566,1157.8654404445326,100535.36968880915]
[null,null,null,null,null,null,null,null,null,107,2028,1581.5872534830892,418.89737370337116,1162.6898797797182,99372.679809029432]
[null,null,null,null,null,null,null,null,null,108,2028,1581.5872534830892,414.05283253762224,1167.534420945467,98205.145388083969]
[null,null,null,null,null,null,null,null,null,109,2028,1581.5872534830892,409.18810578368283,1172.3991476994063,97032.746240384557]
[null,null,null,null,null,null,null,null,null,110,2028,1581.5872534830892,404.3031093349353,1177.2841441481539,95855.462096236399]
[null,null,null,null,null,null,null,null,null,111,2028,1581.5872534830892,399.39775873431802,1182.1894947487713,94673.272601487624]
[null,null,null,null,null,null,null,null,null,112,2028,1581.5872534830892,394.47196917286482,1187.1152843102243,93486.157317177407]
[null,null,null,null,null,null,null,null,null,113,2029,1581.5872534830892,389.52565548823884,1192.0615979948502,92294.095719182558]
[null,null,null,null,null,null,null,null,null,114,2029,1581.5872534830892,384.55873216326023,1197.028521319829,91097.067197862736]
[null,null,null,null,null,null,null,null,null,115,2029,1581.5872534830892,379.57111332442759,1202.0161401586618,89895.05105770407]
[null,null,null,null,null,null,null,null,null,116,2029,1581.5872534830892,374.5627127404332,1207.024540742656,88688.026516961414]
[null,null,null,null,null,null,null,null,null,117,2029,1581.5872534830892,369.53344382067218,1212.0538096624168,87475.972707298992]
[null,null,null,null,null,null,null,null,null,118,2029,1581.5872534830892,364.48321961374552,1217.1040338693438,86258.86867342965]
[null,null,null,null,null,null,null,null,null,119,2029,1581.5872534830892,359.41195280595656,1222.1753006771326,85036.693372752517]
[null,null,null,null,null,null,null,null,null,120,2029,1581.5872534830892,354.31955571980177,1227.2676977632873,83809.425674989237]
[null,null,null,null,null,null,null,null,null,121,2029,1581.5872534830892,349.2059403124548,1232.3813131706343,82577.044361818596]
[null,null,null,null,null,null,null,null,null,122,2029,1581.5872534830892,344.07101817424376,1237.5162353088454,81339.528126509744]
[null,null,null,null,null,null,null,null,null,123,2029,1581.5872534830892,338.91470052712367,1242.6725529559656,80096.855573553781]
[null,null,null,null,null,null,null,null,null,124,2029,1581.5872534830892,333.73689822314043,1247.8503552599486,78849.005218293838]
[null,null,null,null,null,null,null,null,null,125,2030,1581.5872534830892,328.5375217428907,1253.0497317401985,77595.955486553634]
[null,null,null,null,null,null,null,null,null,126,2030,1581.5872534830892,323.31648119397312,1258.2707722891162,76337.684714264513]
[null,null,null,null,null,null,null,null,null,127,2030,1581.5872534830892,318.07368630943517,1263.5135671736539,75074.171147090863]
[null,null,null,null,null,null,null,null,null,128,2030,1581.5872534830892,312.8090464462116,1268.7782070368776,73805.392940053978]
[null,null,null,null,null,null,null,null,null,129,2030,1581.5872534830892,307.52247058355795,1274.0647828995313,72531.32815715445]
[null,null,null,null,null,null,null,null,null,130,2030,1581.5872534830892,302.21386732147658,1279.3733861616126,71251.954770992845]
[null,null,null,null,null,null,null,null,null,131,2030,1581.5872534830892,296.88314487913652,1284.7041086039528,69967.250662388891]
[null,null,null,null,null,null,null,null,null,132,2030,1581.5872534830892,291.53021109328665,1290.0570423898025,68677.193619999089]
[null,null,null,null,null,null,null,null,null,133,2030,1581.5872534830892,286.15497341666253,1295.4322800664268,67381.761339932666]
[null,null,null,null,null,null,null,null,null,134,2030,1581.5872534830892,280.75733891638578,1300.8299145667033,66080.931425365969]
[null,null,null,null,null,null,null,null,null,135,2030,1581.5872534830892,275.33721427235781,1306.2500392107315,64774.681386155236]
[null,null,null,null,null,null,null,null,null,136,2030,1581.5872534830892,269.89450577564639,1311.6927477074425,63462.988638447794]
[null,null,null,null,null,null,null,null,null,137,2031,1581.5872534830892,264.42911932686542,1317.1581341562237,62145.830504291567]
[null,null,null,null,null,null,null,null,null,138,2031,1581.5872534830892,258.94096043454783,1322.6462930485413,60823.184211243024]
[null,null,null,null,null,null,null,null,null,139,2031,1581.5872534830892,253.42993421351227,1328.1573192695769,59495.026891973444]
[null,null,null,null,null,null,null,null,null,140,2031,1581.5872534830892,247.89594538322237,1333.6913080998668,58161.335583873581]
[null,null,null,null,null,null,null,null,null,141,2031,1581.5872534830892,242.33889826613955,1339.2483552169497,56822.08722865663]
[null,null,null,null,null,null,null,null,null,142,2031,1581.5872534830892,236.75869678606895,1344.8285566970201,55477.258671959607]
[null,null,null,null,null,null,null,null,null,143,2031,1581.5872534830892,231.15524446649806,1350.4320090165911,54126.826662943015]
[null,null,null,null,null,null,null,null,null,144,2031,1581.5872534830892,225.52844442892891,1356.0588090541603,52770.767853888858]
[null,null,null,null,null,null,null,null,null,145,2031,1581.5872534830892,219.87819939120322,1361.7090540918859,51409.058799796971]
[null,null,null,null,null,null,null,null,null,146,2031,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":1581.5872534830892},214.20441166582037,1367.3828418172686,50041.6759579797]
[null,null,null,null,null,null,null,null,null,147,{"$f":"IF(J167=0,0,YEAR(Date_de_départ+((J167-1)*(366/péri.))))","v":2031},1581.5872534830892,208.50698315824846,1373.0802703248407,48668.595687654859]
[null,null,null,null,null,null,null,null,null,148,2031,1581.5872534830892,202.78581536522825,1378.8014381178609,47289.794249537001]
[null,null,null,null,null,null,null,null,null,149,2032,1581.5872534830892,197.04080937307049,1384.5464441100187,45905.247805426981]
[null,null,null,null,null,null,null,null,null,150,2032,1581.5872534830892,191.27186585594549,1390.3153876271438,44514.932417799835]
[null,null,null,null,null,null,null,null,null,151,2032,1581.5872534830892,185.47888507416567,1396.1083684089235,43118.824049390911]
[null,null,null,null,null,null,null,null,null,152,2032,1581.5872534830892,179.66176687246184,1401.9254866106276,41716.898562780283]
[null,null,null,null,null,null,null,null,null,153,2032,1581.5872534830892,173.82041067825091,1407.7668428048382,40309.131719975441]
[null,null,null,null,null,null,null,null,null,154,2032,1581.5872534830892,167.95471549989739,1413.6325379831917,38895.499181992251]
[null,null,null,null,null,null,null,null,null,155,2032,1581.5872534830892,162.0645799249674,1419.5226735581216,37475.976508434127]
[null,null,null,null,null,null,null,null,null,156,2032,1581.5872534830892,156.1499021184753,1425.437351364614,36050.539157069514]
[null,null,null,null,null,null,null,null,null,157,2032,1581.5872534830892,150.21057982112271,1431.3766736619666,34619.162483407548]
[null,null,null,null,null,null,null,null,null,158,2032,1581.5872534830892,144.24651034753117,1437.3407431355581,33181.821740271989]
[null,null,null,null,null,null,null,null,null,159,2032,1581.5872534830892,138.25759058446636,1443.3296628986227,31738.492077373368]
[null,null,null,null,null,null,null,null,null,160,2032,1581.5872534830892,132.24371698905543,1449.3435364940337,30289.148540879334]
[null,null,null,null,null,null,null,null,null,161,2033,1581.5872534830892,126.20478558699693,1455.3824678960923,28833.766072983242]
[null,null,null,null,null,null,null,null,null,162,2033,1581.5872534830892,120.14069197076326,1461.4465615123261,27372.319511470916]
[null,null,null,null,null,null,null,null,null,163,2033,1581.5872534830892,114.05133129779522,1467.5359221852939,25904.783589285624]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J183=0,0,IF((J183+1)<=SUM(I$21:I$48),J183+1,0))","v":164},2033,1581.5872534830892,{"$f":"IPMT((taux/péri.),J184,(durée*péri.),-empr)","v":107.93659828868984},{"$f":"PPMT((taux/péri.),J184,(durée*péri.),-empr)","v":1473.6506551943994},{"$f":"O183-N184","v":24431.132934091223}]
[null,null,null,null,null,null,null,null,null,165,2033,1581.5872534830892,101.79638722537985,1479.7908662577095,22951.342067833513]
[null,null,null,null,null,null,null,null,null,166,2033,1581.5872534830892,95.630591949306037,1485.9566615337831,21465.385406299731]
[null,null,null,null,null,null,null,null,null,167,2033,1581.5872534830892,89.439105859581957,1492.1481476235072,19973.237258676225]
[null,null,null,null,null,null,null,null,null,168,2033,1581.5872534830892,83.22182191115067,1498.3654315719386,18474.871827104285]
[null,null,null,null,null,null,null,null,null,169,2033,1581.5872534830892,76.978632612934263,1504.6086208701552,16970.263206234129]
[null,null,null,null,null,null,null,null,null,170,2033,1581.5872534830892,70.709430025975294,1510.8778234571141,15459.385382777014]
[null,null,null,null,null,null,null,null,null,171,2033,1581.5872534830892,64.414105761570639,1517.1731477215185,13942.212235055496]
[null,null,null,null,null,null,null,null,null,172,2033,1581.5872534830892,58.092550979397643,1523.4947025036915,12418.717532551806]
[null,null,null,null,null,null,null,null,null,173,2034,1581.5872534830892,51.744656385632261,1529.842597097457,10888.874935454349]
[null,null,null,null,null,null,null,null,null,174,2034,1581.5872534830892,45.370312231059536,1536.2169412520298,9352.65799420232]
[null,null,null,null,null,null,null,null,null,175,2034,1581.5872534830892,38.969408309176075,1542.6178451739133,7810.0401490284066]
[null,null,null,null,null,null,null,null,null,176,2034,1581.5872534830892,32.541833954284769,1549.0454195288044,6260.9947294996018]
[null,null,null,null,null,null,null,null,null,177,2034,1581.5872534830892,26.08747803958142,1555.4997754435076,4705.4949540560938]
[null,null,null,null,null,null,null,null,null,178,2034,1581.5872534830892,19.606228975233474,1561.9810245078556,3143.5139295482381]
[null,null,null,null,null,null,null,null,null,179,2034,1581.5872534830892,13.097974706450746,1568.4892787766385,1575.0246507715997]
[null,null,null,null,null,null,null,null,null,180,2034,1581.5872534830892,6.5626027115480863,1575.0246507715412,5.8435034588910639E-11]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":1581.5872534830892},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,{"$f":"IF(J231=0,0,YEAR(Date_de_départ+((J231-1)*(366/péri.))))","v":0},1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J247=0,0,IF((J247+1)<=SUM(I$21:I$48),J247+1,0))","v":0},0,1581.5872534830892,{"$f":"IPMT((taux/péri.),J248,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J248,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"O247-N248","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":1581.5872534830892},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,{"$f":"IF(J295=0,0,YEAR(Date_de_départ+((J295-1)*(366/péri.))))","v":0},1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J311=0,0,IF((J311+1)<=SUM(I$21:I$48),J311+1,0))","v":0},0,1581.5872534830892,{"$f":"IPMT((taux/péri.),J312,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J312,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"O311-N312","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1581.5872534830892,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]

{"sheet":"Emprunt 2","index":14,"n_rows":390,"n_cols":15,"rows_kept":390,"cut":false,"hidden":true,"merged":[[8,1,8,7],[10,3,10,5],[19,1,19,2]]}
[]
[]
[]
[]
[null,"Nom",{"$f":"PAGE_PRÉSEN.!C11","v":"M. Jaimie LeBoeuf"}]
[null,"Adresse",{"$f":"PAGE_PRÉSEN.!C12","v":"555, rue des Vachers, St-Meuhmeuh (Québec) G0X 0X0"}]
[null,"Téléphone",{"$f":"PAGE_PRÉSEN.!C13","v":"(450)555-5555"}]
[]
[null,"CALCUL D'EMPRUNT 2"]
[]
[null,"Description: ",null,"Achat tracteur"]
[null,null,null,null," "]
[null,"     Taux intérêt",null,null,0.05]
[null,"     Date du 1° paiement",null,null,"2016-01-01"]
[null,"     Durée du prêt (an)",null,null,5]
[null,"     Versement /année",null,null,12]
[null,"     Montant emprunté",null,null,62500]
[null,"     Année du prêt",null,null,{"$f":"YEAR(E14)","v":2016},null,null,null,null,"Taux intérêt","Date de départ","Durée du prêt","Période","Mois ","Montant emprunté"]
[null," ",null,null,{"$f":"E14-(DAY(E14))+2","v":"2016-01-02"},null,null,null,{"$f":"L19*M19","v":60},{"$f":"'Emprunt 2'!$E$13","v":0.05},{"$f":"'Emprunt 2'!$E$19","v":"2016-01-02"},{"$f":"'Emprunt 2'!$E$15","v":5},{"$f":"'Emprunt 2'!$E$16","v":12},{"$f":"'Emprunt 2'!$E$18","v":2016},{"$f":"'Emprunt 2'!$E$17","v":62500}]
[null,"Année",null,"Versement","Annuité","Intérêt","Capital","Solde","nombre versement","Paiement numéro","Date du versement","Versement période","Intérets payés","Capital remis","Solde du capital"]
[null,{"$f":"YEAR(Date_de_départ)","v":2016},{"$f":"IF(B21<YEAR(Date_de_départ),0,B21-YEAR(Date_de_départ)+1)","v":1},{"$f":"IF((C21-durée)>1,0,L21)","v":1179.4521027506833},{"$f":"SUMIF(K$21:$K295,B21,L$21:L258)","v":14153.4252330082},{"$f":"SUMIF($K$21:K295,B21,M$21:M258)","v":2868.721921658298},{"$f":"SUMIF(K$21:K295,B21,N$21:N258)","v":11284.703311349902},{"$f":"$O$19-G21","v":51215.296688650094},{"$f":"IF((C21-durée)>1,0,IF(C21<=durée,péri.-(mois-1),mois))","v":-2003},1,{"$f":"YEAR(Date_de_départ)","v":2016},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":1179.4521027506833},{"$f":"IPMT((taux/péri.),J21,(durée*péri.),-empr)","v":260.41666666666663},{"$f":"PPMT((taux/péri.),J21,(durée*péri.),-empr)","v":919.03543608401662},{"$f":"O19-N21","v":61580.964563915986}]
[null,{"$f":"B21+1","v":2017},{"$f":"IF(B22<YEAR(Date_de_départ),0,B22-YEAR(Date_de_départ)+1)","v":2},1179.4521027506833,{"$f":"SUMIF(K$21:$K296,B22,L$21:L259)","v":14153.4252330082},{"$f":"SUMIF($K$21:K296,B22,M$21:M259)","v":2291.3750832173578},{"$f":"SUMIF(K$21:K296,B22,N$21:N259)","v":11862.050149790841},{"$f":"H21-G22","v":39353.246538859254},{"$f":"IF((C22-durée)>1,0,IF(C22<=durée,péri.,mois-1))","v":12},{"$f":"IF(J21=0,0,IF((J21+1)<=SUM(I$21:I$48),J21+1,0))","v":2},{"$f":"IF(J22=0,0,YEAR(Date_de_départ+((J22-1)*(366/péri.))))","v":2016},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":1179.4521027506833},{"$f":"IPMT((taux/péri.),J22,(durée*péri.),-empr)","v":256.5873523496499},{"$f":"PPMT((taux/péri.),J22,(durée*péri.),-empr)","v":922.86475040103346},{"$f":"O21-N22","v":60658.099813514949}]
[null,{"$f":"B22+1","v":2018},3,1179.4521027506833,{"$f":"SUMIF(K$21:$K297,B23,L$21:L260)","v":14153.4252330082},{"$f":"SUMIF($K$21:K297,B23,M$21:M260)","v":1684.4900847857609},{"$f":"SUMIF(K$21:K297,B23,N$21:N260)","v":12468.935148222437},{"$f":"H22-G23","v":26884.311390636816},{"$f":"IF((C23-durée)>1,0,IF(C23<=durée,péri.,mois-1))","v":12},3,{"$f":"IF(J23=0,0,YEAR(Date_de_départ+((J23-1)*(366/péri.))))","v":2016},1179.4521027506833,252.74208255631228,926.71002019437105,59731.389793320581]
[null,2019,4,1179.4521027506833,{"$f":"SUMIF(K$21:$K298,B24,L$21:L261)","v":14153.4252330082},{"$f":"SUMIF($K$21:K298,B24,M$21:M261)","v":1046.5556980384511},{"$f":"SUMIF(K$21:K298,B24,N$21:N261)","v":13106.86953496975},13777.441855667066,12,4,2016,1179.4521027506833,248.88079080550239,930.57131194518104,58800.818481375398]
[null,2020,5,1179.4521027506833,{"$f":"SUMIF(K$21:$K299,B25,L$21:L262)","v":14153.4252330082},{"$f":"SUMIF($K$21:K299,B25,M$21:M262)","v":375.98337734112908},{"$f":"SUMIF(K$21:K299,B25,N$21:N262)","v":13777.441855667072},0,12,5,2016,1179.4521027506833,245.00341033906415,934.44869241161928,57866.369788963777]
[null,2021,6,1179.4521027506833,{"$f":"SUMIF(K$21:$K300,B26,L$21:L263)","v":0},{"$f":"SUMIF($K$21:K300,B26,M$21:M263)","v":0},{"$f":"SUMIF(K$21:K300,B26,N$21:N263)","v":0},0,2015,6,2016,1179.4521027506833,241.10987412068235,938.34222863000093,56928.02756033378]
[null,2022,7,0,{"$f":"SUMIF(K$21:$K301,B27,L$21:L264)","v":0},{"$f":"SUMIF($K$21:K301,B27,M$21:M264)","v":0},{"$f":"SUMIF(K$21:K301,B27,N$21:N264)","v":0},0,0,7,2016,1179.4521027506833,237.20011483472402,942.25198791595926,55985.775572417821]
[null,2023,8,0,{"$f":"SUMIF(K$21:$K302,B28,L$21:L265)","v":0},{"$f":"SUMIF($K$21:K302,B28,M$21:M265)","v":0},{"$f":"SUMIF(K$21:K302,B28,N$21:N265)","v":0},0,0,8,2016,1179.4521027506833,233.27406488507421,946.1780378656091,55039.597534552209]
[null,2024,9,0,{"$f":"SUMIF(K$21:$K303,B29,L$21:L266)","v":0},{"$f":"SUMIF($K$21:K303,B29,M$21:M266)","v":0},{"$f":"SUMIF(K$21:K303,B29,N$21:N266)","v":0},0,0,9,2016,1179.4521027506833,229.33165639396751,950.12044635671589,54089.47708819549]
[null,2025,10,0,{"$f":"SUMIF(K$21:$K304,B30,L$21:L267)","v":0},{"$f":"SUMIF($K$21:K304,B30,M$21:M267)","v":0},{"$f":"SUMIF(K$21:K304,B30,N$21:N267)","v":0},0,0,10,2016,1179.4521027506833,225.37282120081451,954.07928154986882,53135.397806645618]
[null,2026,11,0,{"$f":"SUMIF(K$21:$K305,B31,L$21:L268)","v":0},{"$f":"SUMIF($K$21:K305,B31,M$21:M268)","v":0},{"$f":"SUMIF(K$21:K305,B31,N$21:N268)","v":0},0,0,11,2016,1179.4521027506833,221.39749086102344,958.05461188966001,52177.343194755958]
[null,2027,12,0,{"$f":"SUMIF(K$21:$K306,B32,L$21:L269)","v":0},{"$f":"SUMIF($K$21:K306,B32,M$21:M269)","v":0},{"$f":"SUMIF(K$21:K306,B32,N$21:N269)","v":0},0,0,12,2016,1179.4521027506833,217.40559664481646,962.04650610586702,51215.296688650094]
[null,2028,13,0,{"$f":"SUMIF(K$21:$K307,B33,L$21:L270)","v":0},{"$f":"SUMIF($K$21:K307,B33,M$21:M270)","v":0},{"$f":"SUMIF(K$21:K307,B33,N$21:N270)","v":0},0,0,13,2017,1179.4521027506833,213.39706953604204,966.0550332146413,50249.241655435457]
[null,2029,14,0,{"$f":"SUMIF(K$21:$K308,B34,L$21:L271)","v":0},{"$f":"SUMIF($K$21:K308,B34,M$21:M271)","v":0},{"$f":"SUMIF(K$21:K308,B34,N$21:N271)","v":0},0,0,14,2017,1179.4521027506833,209.37184023098104,970.08026251970216,49279.161392915754]
[null,2030,15,0,{"$f":"SUMIF(K$21:$K309,B35,L$21:L272)","v":0},{"$f":"SUMIF($K$21:K309,B35,M$21:M272)","v":0},{"$f":"SUMIF(K$21:K309,B35,N$21:N272)","v":0},0,0,15,2017,1179.4521027506833,205.32983913714898,974.12226361353441,48305.039129302218]
[null,2031,16,0,{"$f":"SUMIF(K$21:$K310,B36,L$21:L273)","v":0},{"$f":"SUMIF($K$21:K310,B36,M$21:M273)","v":0},{"$f":"SUMIF(K$21:K310,B36,N$21:N273)","v":0},0,0,16,2017,1179.4521027506833,201.27099637209255,978.1811063785907,47326.858022923625]
[null,2032,17,{"$f":"IF((C37-durée)>1,0,L37)","v":0},{"$f":"SUMIF(K$21:$K311,B37,L$21:L274)","v":0},{"$f":"SUMIF($K$21:K311,B37,M$21:M274)","v":0},{"$f":"SUMIF(K$21:K311,B37,N$21:N274)","v":0},0,0,17,2017,1179.4521027506833,197.19524176218178,982.25686098850156,46344.601161935127]
[null,2033,{"$f":"IF(B38<YEAR(Date_de_départ),0,B38-YEAR(Date_de_départ)+1)","v":18},0,{"$f":"SUMIF(K$21:$K312,B38,L$21:L275)","v":0},{"$f":"SUMIF($K$21:K312,B38,M$21:M275)","v":0},{"$f":"SUMIF(K$21:K312,B38,N$21:N275)","v":0},0,0,{"$f":"IF(J37=0,0,IF((J37+1)<=SUM(I$21:I$48),J37+1,0))","v":18},2017,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":1179.4521027506833},{"$f":"IPMT((taux/péri.),J38,(durée*péri.),-empr)","v":193.10250484139632},{"$f":"PPMT((taux/péri.),J38,(durée*péri.),-empr)","v":986.34959790928713},45358.251564025843]
[null,2034,19,0,{"$f":"SUMIF(K$21:$K313,B39,L$21:L276)","v":0},{"$f":"SUMIF($K$21:K313,B39,M$21:M276)","v":0},{"$f":"SUMIF(K$21:K313,B39,N$21:N276)","v":0},0,{"$f":"IF((C39-durée)>1,0,IF(C39<=durée,péri.,mois-1))","v":0},19,{"$f":"IF(J39=0,0,YEAR(Date_de_départ+((J39-1)*(366/péri.))))","v":2017},1179.4521027506833,188.99271485010763,990.45938790057573,44367.792176125266]
[null,2035,20,0,{"$f":"SUMIF(K$21:$K314,B40,L$21:L277)","v":0},{"$f":"SUMIF($K$21:K314,B40,M$21:M277)","v":0},{"$f":"SUMIF(K$21:K314,B40,N$21:N277)","v":0},0,0,20,2017,1179.4521027506833,184.86580073385528,994.58630201682809,43373.20587410844]
[null,2036,21,0,{"$f":"SUMIF(K$21:$K315,B41,L$21:L278)","v":0},{"$f":"SUMIF($K$21:K315,B41,M$21:M278)","v":0},{"$f":"SUMIF(K$21:K315,B41,N$21:N278)","v":0},0,0,21,2017,1179.4521027506833,180.72169114211843,998.73041160856485,42374.475462499875]
[null,2037,22,0,{"$f":"SUMIF(K$21:$K316,B42,L$21:L279)","v":0},{"$f":"SUMIF($K$21:K316,B42,M$21:M279)","v":0},{"$f":"SUMIF(K$21:K316,B42,N$21:N279)","v":0},0,0,22,2017,1179.4521027506833,176.56031442708277,1002.8917883236005,41371.583674176276]
[null,2038,23,0,{"$f":"SUMIF(K$21:$K317,B43,L$21:L280)","v":0},{"$f":"SUMIF($K$21:K317,B43,M$21:M280)","v":0},{"$f":"SUMIF(K$21:K317,B43,N$21:N280)","v":0},0,0,23,2017,1179.4521027506833,172.38159864240112,1007.0705041082823,40364.513170067992]
[null,2039,24,0,{"$f":"SUMIF(K$21:$K318,B44,L$21:L281)","v":0},{"$f":"SUMIF($K$21:K318,B44,M$21:M281)","v":0},{"$f":"SUMIF(K$21:K318,B44,N$21:N281)","v":0},0,0,24,2017,1179.4521027506833,168.18547154194994,1011.2666312087333,39353.246538859261]
[null,2040,25,0,{"$f":"SUMIF(K$21:$K319,B45,L$21:L282)","v":0},{"$f":"SUMIF($K$21:K319,B45,M$21:M282)","v":0},{"$f":"SUMIF(K$21:K319,B45,N$21:N282)","v":0},0,0,25,2018,1179.4521027506833,163.97186057858019,1015.4802421721031,38337.766296687158]
[null,2041,26,0,{"$f":"SUMIF(K$21:$K320,B46,L$21:L283)","v":0},{"$f":"SUMIF($K$21:K320,B46,M$21:M283)","v":0},{"$f":"SUMIF(K$21:K320,B46,N$21:N283)","v":0},0,0,26,2018,1179.4521027506833,159.74069290286312,1019.7114098478202,37318.054886839338]
[null,null,null,"TOTAL",{"$f":"SUM(E21:E46)","v":70767.126165041002},{"$f":"SUM(F21:F46)","v":8267.1261650409961},{"$f":"SUM(G21:G46)","v":62500},null,null,27,2018,1179.4521027506833,155.49189536183053,1023.9602073888528,36294.094679450485]
[null,null,null,null,null,null,null,null,null,28,2018,1179.4521027506833,{"$f":"IPMT((taux/péri.),J48,(durée*péri.),-empr)","v":151.22539449771028},{"$f":"PPMT((taux/péri.),J48,(durée*péri.),-empr)","v":1028.2267082529731},35265.867971197513]
[null,null,null,null,null,null,null,null," ",{"$f":"IF(J48=0,0,IF((J48+1)<=SUM(I$21:I$48),J48+1,0))","v":29},2018,1179.4521027506833,146.94111654665625,1032.5109862040272,34233.356984993487]
[null,null,null,null,null,null,null,null," ",30,2018,1179.4521027506833,142.63898743747282,1036.8131153132106,33196.543869680274]
[null,null,null,null,null,null,null,null," ",31,2018,1179.4521027506833,138.31893279033443,1041.1331699603488,32155.410699719927]
[null," ",null,null,null,null,null,null," ",32,2018,1179.4521027506833,133.98087791549966,1045.4712248351836,31109.939474884744]
[null,null,null,null,null,null,null,null," ",33,2018,1179.4521027506833,129.62474781201973,1049.8273549386636,30060.112119946079]
[null,null,null,null,null,null,null,null," ",34,2018,1179.4521027506833,125.25046716644196,1054.2016355842413,29005.910484361837]
[null,null,null,null,null,null,null,null," ",35,2018,1179.4521027506833,120.8579603515076,1058.5941423991758,27947.316341962662]
[null,null,null,null,null,null,null,null," ",{"$f":"IF(J55=0,0,IF((J55+1)<=SUM(I$21:I$48),J55+1,0))","v":36},2018,1179.4521027506833,{"$f":"IPMT((taux/péri.),J56,(durée*péri.),-empr)","v":116.44715142484441},{"$f":"PPMT((taux/péri.),J56,(durée*péri.),-empr)","v":1063.0049513258391},26884.311390636823]
[null,null,null,null,null,null,null,null,null,37,2019,1179.4521027506833,112.0179641276534,1067.4341386230299,25816.877252013794]
[null,null,null,null,null,null,null,null,null,38,2019,1179.4521027506833,107.57032188339076,1071.8817808672925,24744.9954711465]
[null,null,null,null,null,null,null,null,null,39,2019,1179.4521027506833,103.10414779644371,1076.3479549542396,23668.647516192261]
[null,null,null,null,null,null,null,null,null,40,2019,1179.4521027506833,98.61936465080106,1080.8327380998824,22587.814778092379]
[null,null,null,null,null,null,null,null,null,41,2019,1179.4521027506833,94.115894908718204,1085.336207841965,21502.478570250416]
[null,null,null,null,null,null,null,null,null,42,2019,1179.4521027506833,89.593660709376707,1089.8584420413067,20412.62012820911]
[null,null,null,null,null,null,null,null,null,43,2019,1179.4521027506833,85.052583867537905,1094.3995188831457,19318.220609325963]
[null,null,null,null,null,null,null,null,null,44,2019,1179.4521027506833,80.492585872191484,1098.959516878492,18219.261092447472]
[null,null,null,null,null,null,null,null,null,45,2019,1179.4521027506833,75.913587885197771,1103.5385148654855,17115.722577581986]
[null,null,null,null,null,null,null,null,null,46,2019,1179.4521027506833,71.315510739924889,1108.1365920107582,16007.585985571228]
[null,null,null,null,null,null,null,null,null,47,2019,1179.4521027506833,66.698274939880079,1112.7538278108034,14894.832157760424]
[null,null,null,null,null,null,null,null,null,48,2019,1179.4521027506833,62.06180065733507,1117.3903020933483,13777.441855667075]
[null,null,null,null,null,null,null,null,null,49,2020,1179.4521027506833,57.406007731946119,1122.0460950187373,12655.395760648338]
[null,null,null,null,null,null,null,null,null,50,2020,1179.4521027506833,52.730815669368049,1126.7212870813155,11528.674473567022]
[null,null,null,null,null,null,null,null,null,51,2020,1179.4521027506833,48.036143639862559,1131.4159591108207,10397.258514456202]
[null,null,null,null,null,null,null,null,null,52,2020,1179.4521027506833,43.321910476900811,1136.1301922737825,9261.1283221824197]
[null,null,null,null,null,null,null,null,null,53,2020,1179.4521027506833,38.588034675760049,1140.8640680749234,8120.2642541074965]
[null,null,null,null,null,null,null,null,null,54,2020,1179.4521027506833,33.834434392114545,1145.6176683585688,6974.6465857489275]
[null,null,null,null,null,null,null,null,null,55,2020,1179.4521027506833,29.061027440620506,1150.3910753100631,5824.2555104388648]
[null,null,null,null,null,null,null,null,null,56,2020,1179.4521027506833,24.267731293495242,1155.184371457188,4669.071138981677]
[null,null,null,null,null,null,null,null,null,57,2020,1179.4521027506833,19.454463079090296,1159.9976396715931,3509.0734993100841]
[null,null,null,null,null,null,null,null,null,58,2020,1179.4521027506833,14.621139580458658,1164.8309631702248,2344.2425361398591]
[null,null,null,null,null,null,null,null,null,59,2020,1179.4521027506833,9.7676772339160589,1169.6844255167673,1174.5581106230918]
[null,null,null,null,null,null,null,null,null,60,2020,1179.4521027506833,4.8939921275961948,1174.558110623087,4.7748471843078732E-12]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"O85-N86","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":1179.4521027506833},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,{"$f":"IF(J103=0,0,YEAR(Date_de_départ+((J103-1)*(366/péri.))))","v":0},1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J119=0,0,IF((J119+1)<=SUM(I$21:I$48),J119+1,0))","v":0},0,1179.4521027506833,{"$f":"IPMT((taux/péri.),J120,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J120,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"O149-N150","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":1179.4521027506833},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,{"$f":"IF(J167=0,0,YEAR(Date_de_départ+((J167-1)*(366/péri.))))","v":0},1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J183=0,0,IF((J183+1)<=SUM(I$21:I$48),J183+1,0))","v":0},0,1179.4521027506833,{"$f":"IPMT((taux/péri.),J184,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J184,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"O213-N214","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":1179.4521027506833},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,{"$f":"IF(J231=0,0,YEAR(Date_de_départ+((J231-1)*(366/péri.))))","v":0},1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J247=0,0,IF((J247+1)<=SUM(I$21:I$48),J247+1,0))","v":0},0,1179.4521027506833,{"$f":"IPMT((taux/péri.),J248,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J248,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"O277-N278","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":1179.4521027506833},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,{"$f":"IF(J295=0,0,YEAR(Date_de_départ+((J295-1)*(366/péri.))))","v":0},1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J311=0,0,IF((J311+1)<=SUM(I$21:I$48),J311+1,0))","v":0},0,1179.4521027506833,{"$f":"IPMT((taux/péri.),J312,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J312,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,0,0,1179.4521027506833,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]

{"sheet":"Emprunt 3","index":15,"n_rows":390,"n_cols":15,"rows_kept":390,"cut":false,"hidden":true,"merged":[[8,1,8,7],[10,3,10,5],[19,1,19,2]]}
[]
[]
[]
[]
[null,"Nom",{"$f":"PAGE_PRÉSEN.!C11","v":"M. Jaimie LeBoeuf"}]
[null,"Adresse",{"$f":"PAGE_PRÉSEN.!C12","v":"555, rue des Vachers, St-Meuhmeuh (Québec) G0X 0X0"}]
[null,"Téléphone",{"$f":"PAGE_PRÉSEN.!C13","v":"(450)555-5555"}]
[]
[null,"CALCUL D'EMPRUNT 3"]
[]
[null,"Description: "]
[null,null,null,null," "]
[null,"     Taux intérêt"]
[null,"     Date du 1° paiement"]
[null,"     Durée du prêt (an)"]
[null,"     Versement /année"]
[null,"     Montant emprunté"]
[null,"     Année du prêt",null,null,{"$f":"YEAR(E14)","v":1904},null,null,null,null,"Taux intérêt","Date de départ","Durée du prêt","Période","Mois ","Montant emprunté"]
[null," ",null,null,{"$f":"E14-(DAY(E14))+2","v":"1904-01-02"},null,null,null,{"$f":"L19*M19","v":0},{"$f":"'Emprunt 3'!$E$13","v":0},{"$f":"'Emprunt 3'!$E$19","v":"1904-01-02"},{"$f":"'Emprunt 3'!$E$15","v":0},{"$f":"'Emprunt 3'!$E$16","v":0},{"$f":"'Emprunt 3'!$E$18","v":1904},{"$f":"'Emprunt 3'!$E$17","v":0}]
[null,"Année",null,"Versement","Annuité","Intérêt","Capital","Solde","nombre versement","Paiement numéro","Date du versement","Versement période","Intérets payés","Capital remis","Solde du capital"]
[null,{"$f":"YEAR(Date_de_départ)","v":1904},{"$f":"IF(B21<YEAR(Date_de_départ),0,B21-YEAR(Date_de_départ)+1)","v":1},{"$f":"IF((C21-durée)>1,0,L21)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(K$21:$K295,B21,L$21:L258)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($K$21:K295,B21,M$21:M258)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(K$21:K295,B21,N$21:N258)","v":{"$error":"#DIV/0!"}},{"$f":"$O$19-G21","v":{"$error":"#DIV/0!"}},{"$f":"IF((C21-durée)>1,0,IF(C21<=durée,péri.-(mois-1),mois))","v":1904},1,{"$f":"YEAR(Date_de_départ)","v":1904},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"IPMT((taux/péri.),J21,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J21,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"O19-N21","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B21+1","v":1905},{"$f":"IF(B22<YEAR(Date_de_départ),0,B22-YEAR(Date_de_départ)+1)","v":2},0,{"$f":"SUMIF(K$21:$K296,B22,L$21:L259)","v":0},{"$f":"SUMIF($K$21:K296,B22,M$21:M259)","v":0},{"$f":"SUMIF(K$21:K296,B22,N$21:N259)","v":0},{"$f":"H21-G22","v":{"$error":"#DIV/0!"}},{"$f":"IF((C22-durée)>1,0,IF(C22<=durée,péri.,mois-1))","v":0},{"$f":"IF(J21=0,0,IF((J21+1)<=SUM(I$21:I$48),J21+1,0))","v":2},{"$f":"IF(J22=0,0,YEAR(Date_de_départ+((J22-1)*(366/péri.))))","v":{"$error":"#DIV/0!"}},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"IPMT((taux/péri.),J22,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J22,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"O21-N22","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B22+1","v":1906},3,0,{"$f":"SUMIF(K$21:$K297,B23,L$21:L260)","v":0},{"$f":"SUMIF($K$21:K297,B23,M$21:M260)","v":0},{"$f":"SUMIF(K$21:K297,B23,N$21:N260)","v":0},{"$f":"H22-G23","v":{"$error":"#DIV/0!"}},{"$f":"IF((C23-durée)>1,0,IF(C23<=durée,péri.,mois-1))","v":0},3,{"$f":"IF(J23=0,0,YEAR(Date_de_départ+((J23-1)*(366/péri.))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1907,4,0,{"$f":"SUMIF(K$21:$K298,B24,L$21:L261)","v":0},{"$f":"SUMIF($K$21:K298,B24,M$21:M261)","v":0},{"$f":"SUMIF(K$21:K298,B24,N$21:N261)","v":0},{"$error":"#DIV/0!"},0,4,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1908,5,0,{"$f":"SUMIF(K$21:$K299,B25,L$21:L262)","v":0},{"$f":"SUMIF($K$21:K299,B25,M$21:M262)","v":0},{"$f":"SUMIF(K$21:K299,B25,N$21:N262)","v":0},{"$error":"#DIV/0!"},0,5,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1909,6,0,{"$f":"SUMIF(K$21:$K300,B26,L$21:L263)","v":0},{"$f":"SUMIF($K$21:K300,B26,M$21:M263)","v":0},{"$f":"SUMIF(K$21:K300,B26,N$21:N263)","v":0},{"$error":"#DIV/0!"},0,6,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1910,7,0,{"$f":"SUMIF(K$21:$K301,B27,L$21:L264)","v":0},{"$f":"SUMIF($K$21:K301,B27,M$21:M264)","v":0},{"$f":"SUMIF(K$21:K301,B27,N$21:N264)","v":0},{"$error":"#DIV/0!"},0,7,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1911,8,0,{"$f":"SUMIF(K$21:$K302,B28,L$21:L265)","v":0},{"$f":"SUMIF($K$21:K302,B28,M$21:M265)","v":0},{"$f":"SUMIF(K$21:K302,B28,N$21:N265)","v":0},{"$error":"#DIV/0!"},0,8,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1912,9,0,{"$f":"SUMIF(K$21:$K303,B29,L$21:L266)","v":0},{"$f":"SUMIF($K$21:K303,B29,M$21:M266)","v":0},{"$f":"SUMIF(K$21:K303,B29,N$21:N266)","v":0},{"$error":"#DIV/0!"},0,9,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1913,10,0,{"$f":"SUMIF(K$21:$K304,B30,L$21:L267)","v":0},{"$f":"SUMIF($K$21:K304,B30,M$21:M267)","v":0},{"$f":"SUMIF(K$21:K304,B30,N$21:N267)","v":0},{"$error":"#DIV/0!"},0,10,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1914,11,0,{"$f":"SUMIF(K$21:$K305,B31,L$21:L268)","v":0},{"$f":"SUMIF($K$21:K305,B31,M$21:M268)","v":0},{"$f":"SUMIF(K$21:K305,B31,N$21:N268)","v":0},{"$error":"#DIV/0!"},0,11,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1915,12,0,{"$f":"SUMIF(K$21:$K306,B32,L$21:L269)","v":0},{"$f":"SUMIF($K$21:K306,B32,M$21:M269)","v":0},{"$f":"SUMIF(K$21:K306,B32,N$21:N269)","v":0},{"$error":"#DIV/0!"},0,12,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1916,13,0,{"$f":"SUMIF(K$21:$K307,B33,L$21:L270)","v":0},{"$f":"SUMIF($K$21:K307,B33,M$21:M270)","v":0},{"$f":"SUMIF(K$21:K307,B33,N$21:N270)","v":0},{"$error":"#DIV/0!"},0,13,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1917,14,0,{"$f":"SUMIF(K$21:$K308,B34,L$21:L271)","v":0},{"$f":"SUMIF($K$21:K308,B34,M$21:M271)","v":0},{"$f":"SUMIF(K$21:K308,B34,N$21:N271)","v":0},{"$error":"#DIV/0!"},0,14,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1918,15,0,{"$f":"SUMIF(K$21:$K309,B35,L$21:L272)","v":0},{"$f":"SUMIF($K$21:K309,B35,M$21:M272)","v":0},{"$f":"SUMIF(K$21:K309,B35,N$21:N272)","v":0},{"$error":"#DIV/0!"},0,15,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1919,16,0,{"$f":"SUMIF(K$21:$K310,B36,L$21:L273)","v":0},{"$f":"SUMIF($K$21:K310,B36,M$21:M273)","v":0},{"$f":"SUMIF(K$21:K310,B36,N$21:N273)","v":0},{"$error":"#DIV/0!"},0,16,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1920,17,{"$f":"IF((C37-durée)>1,0,L37)","v":0},{"$f":"SUMIF(K$21:$K311,B37,L$21:L274)","v":0},{"$f":"SUMIF($K$21:K311,B37,M$21:M274)","v":0},{"$f":"SUMIF(K$21:K311,B37,N$21:N274)","v":0},{"$error":"#DIV/0!"},0,17,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1921,{"$f":"IF(B38<YEAR(Date_de_départ),0,B38-YEAR(Date_de_départ)+1)","v":18},0,{"$f":"SUMIF(K$21:$K312,B38,L$21:L275)","v":0},{"$f":"SUMIF($K$21:K312,B38,M$21:M275)","v":0},{"$f":"SUMIF(K$21:K312,B38,N$21:N275)","v":0},{"$error":"#DIV/0!"},0,{"$f":"IF(J37=0,0,IF((J37+1)<=SUM(I$21:I$48),J37+1,0))","v":18},{"$error":"#DIV/0!"},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"IPMT((taux/péri.),J38,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J38,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,1922,19,0,{"$f":"SUMIF(K$21:$K313,B39,L$21:L276)","v":0},{"$f":"SUMIF($K$21:K313,B39,M$21:M276)","v":0},{"$f":"SUMIF(K$21:K313,B39,N$21:N276)","v":0},{"$error":"#DIV/0!"},{"$f":"IF((C39-durée)>1,0,IF(C39<=durée,péri.,mois-1))","v":0},19,{"$f":"IF(J39=0,0,YEAR(Date_de_départ+((J39-1)*(366/péri.))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1923,20,0,{"$f":"SUMIF(K$21:$K314,B40,L$21:L277)","v":0},{"$f":"SUMIF($K$21:K314,B40,M$21:M277)","v":0},{"$f":"SUMIF(K$21:K314,B40,N$21:N277)","v":0},{"$error":"#DIV/0!"},0,20,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1924,21,0,{"$f":"SUMIF(K$21:$K315,B41,L$21:L278)","v":0},{"$f":"SUMIF($K$21:K315,B41,M$21:M278)","v":0},{"$f":"SUMIF(K$21:K315,B41,N$21:N278)","v":0},{"$error":"#DIV/0!"},0,21,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1925,22,0,{"$f":"SUMIF(K$21:$K316,B42,L$21:L279)","v":0},{"$f":"SUMIF($K$21:K316,B42,M$21:M279)","v":0},{"$f":"SUMIF(K$21:K316,B42,N$21:N279)","v":0},{"$error":"#DIV/0!"},0,22,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1926,23,0,{"$f":"SUMIF(K$21:$K317,B43,L$21:L280)","v":0},{"$f":"SUMIF($K$21:K317,B43,M$21:M280)","v":0},{"$f":"SUMIF(K$21:K317,B43,N$21:N280)","v":0},{"$error":"#DIV/0!"},0,23,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1927,24,0,{"$f":"SUMIF(K$21:$K318,B44,L$21:L281)","v":0},{"$f":"SUMIF($K$21:K318,B44,M$21:M281)","v":0},{"$f":"SUMIF(K$21:K318,B44,N$21:N281)","v":0},{"$error":"#DIV/0!"},0,24,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1928,25,0,{"$f":"SUMIF(K$21:$K319,B45,L$21:L282)","v":0},{"$f":"SUMIF($K$21:K319,B45,M$21:M282)","v":0},{"$f":"SUMIF(K$21:K319,B45,N$21:N282)","v":0},{"$error":"#DIV/0!"},0,25,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1929,26,0,{"$f":"SUMIF(K$21:$K320,B46,L$21:L283)","v":0},{"$f":"SUMIF($K$21:K320,B46,M$21:M283)","v":0},{"$f":"SUMIF(K$21:K320,B46,N$21:N283)","v":0},{"$error":"#DIV/0!"},0,26,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"TOTAL",{"$f":"SUM(E21:E46)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F21:F46)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G21:G46)","v":{"$error":"#DIV/0!"}},null,null,27,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,28,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IPMT((taux/péri.),J48,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J48,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null," ",{"$f":"IF(J48=0,0,IF((J48+1)<=SUM(I$21:I$48),J48+1,0))","v":29},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null," ",30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null," ",31,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null," ",null,null,null,null,null,null," ",32,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null," ",33,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null," ",34,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null," ",35,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null," ",{"$f":"IF(J55=0,0,IF((J55+1)<=SUM(I$21:I$48),J55+1,0))","v":36},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IPMT((taux/péri.),J56,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J56,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,39,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,40,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,43,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,46,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,48,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,50,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,51,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,52,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,53,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,54,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,55,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,56,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,57,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,58,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,59,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,60,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,61,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,62,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,63,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,64,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,65,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,66,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"O85-N86","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,67,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,68,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,69,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,70,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,71,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,72,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,73,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,74,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,75,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,76,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,77,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,78,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,79,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,80,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,81,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,82,{"$error":"#DIV/0!"},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,83,{"$f":"IF(J103=0,0,YEAR(Date_de_départ+((J103-1)*(366/péri.))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,84,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,85,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,86,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,87,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,88,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,89,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,90,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,91,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,92,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,93,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,94,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,95,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,96,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,97,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,98,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,99,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J119=0,0,IF((J119+1)<=SUM(I$21:I$48),J119+1,0))","v":100},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IPMT((taux/péri.),J120,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J120,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,101,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,102,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,103,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,104,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,105,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,106,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,107,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,108,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,109,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,110,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,111,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,112,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,113,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,114,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,115,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,116,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,117,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,118,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,119,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,120,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,121,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,122,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,123,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,124,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,125,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,126,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,127,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,128,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,129,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,130,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"O149-N150","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,131,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,132,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,133,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,134,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,135,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,136,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,137,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,138,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,139,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,140,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,141,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,142,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,143,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,144,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,145,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,146,{"$error":"#DIV/0!"},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,147,{"$f":"IF(J167=0,0,YEAR(Date_de_départ+((J167-1)*(366/péri.))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,148,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,149,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,150,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,151,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,152,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,153,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,154,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,155,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,156,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,157,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,158,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,159,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,160,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,161,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,162,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,163,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J183=0,0,IF((J183+1)<=SUM(I$21:I$48),J183+1,0))","v":164},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IPMT((taux/péri.),J184,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J184,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,165,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,166,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,167,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,168,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,169,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,170,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,171,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,172,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,173,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,174,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,175,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,176,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,177,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,178,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,179,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,180,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,181,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,182,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,183,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,184,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,185,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,186,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,187,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,188,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,189,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,190,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,191,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,192,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,193,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,194,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"O213-N214","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,195,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,196,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,197,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,198,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,199,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,200,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,201,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,202,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,203,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,204,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,205,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,206,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,207,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,208,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,209,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,210,{"$error":"#DIV/0!"},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,211,{"$f":"IF(J231=0,0,YEAR(Date_de_départ+((J231-1)*(366/péri.))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,212,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,213,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,214,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,215,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,216,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,217,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,218,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,219,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,220,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,221,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,222,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,223,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,224,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,225,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,226,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,227,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J247=0,0,IF((J247+1)<=SUM(I$21:I$48),J247+1,0))","v":228},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IPMT((taux/péri.),J248,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J248,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,229,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,230,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,231,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,232,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,233,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,234,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,235,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,236,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,237,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,238,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,239,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,240,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,241,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,242,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,243,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,244,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,245,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,246,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,247,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,248,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,249,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,250,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,251,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,252,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,253,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,254,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,255,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,256,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,257,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,258,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"O277-N278","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,259,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,260,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,261,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,262,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,263,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,264,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,265,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,266,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,267,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,268,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,269,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,270,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,271,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,272,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,273,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,274,{"$error":"#DIV/0!"},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,275,{"$f":"IF(J295=0,0,YEAR(Date_de_départ+((J295-1)*(366/péri.))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,276,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,277,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,278,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,279,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,280,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,281,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,282,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,283,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,284,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,285,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,286,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,287,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,288,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,289,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,290,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,291,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J311=0,0,IF((J311+1)<=SUM(I$21:I$48),J311+1,0))","v":292},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IPMT((taux/péri.),J312,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J312,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,293,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,294,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,295,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,296,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,297,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,298,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,299,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,300,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]

{"sheet":"Emprunt  supplémentaire","index":16,"n_rows":390,"n_cols":15,"rows_kept":390,"cut":false,"hidden":true,"merged":[[8,1,8,7],[10,3,10,5],[19,1,19,2]]}
[]
[]
[]
[]
[null,"Nom",{"$f":"PAGE_PRÉSEN.!C11","v":"M. Jaimie LeBoeuf"}]
[null,"Adresse",{"$f":"PAGE_PRÉSEN.!C12","v":"555, rue des Vachers, St-Meuhmeuh (Québec) G0X 0X0"}]
[null,"Téléphone",{"$f":"PAGE_PRÉSEN.!C13","v":"(450)555-5555"}]
[]
[null,"CALCUL D'EMPRUNT SUPPLÉMENTAIRE"]
[]
[null,"Description: "]
[null,null,null,null," "]
[null,"     Taux intérêt"]
[null,"     Date du 1° paiement"]
[null,"     Durée du prêt (an)"]
[null,"     Versement /année"]
[null,"     Montant emprunté"]
[null,"     Année du prêt",null,null,{"$f":"YEAR(E14)","v":1904},null,null,null,null,"Taux intérêt","Date de départ","Durée du prêt","Période","Mois ","Montant emprunté"]
[null," ",null,null,{"$f":"E14-(DAY(E14))+2","v":"1904-01-02"},null,null,null,{"$f":"L19*M19","v":0},{"$f":"'Emprunt  supplémentaire'!$E$13","v":0},{"$f":"'Emprunt  supplémentaire'!$E$19","v":"1904-01-02"},{"$f":"'Emprunt  supplémentaire'!$E$15","v":0},{"$f":"'Emprunt  supplémentaire'!$E$16","v":0},{"$f":"'Emprunt  supplémentaire'!$E$18","v":1904},{"$f":"'Emprunt  supplémentaire'!$E$17","v":0}]
[null,"Année",null,"Versement","Annuité","Intérêt","Capital","Solde","nombre versement","Paiement numéro","Date du versement","Versement période","Intérets payés","Capital remis","Solde du capital"]
[null,{"$f":"YEAR(Date_de_départ)","v":1904},{"$f":"IF(B21<YEAR(Date_de_départ),0,B21-YEAR(Date_de_départ)+1)","v":1},{"$f":"IF((C21-durée)>1,0,L21)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(K$21:$K295,B21,L$21:L258)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($K$21:K295,B21,M$21:M258)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(K$21:K295,B21,N$21:N258)","v":{"$error":"#DIV/0!"}},{"$f":"$O$19-G21","v":{"$error":"#DIV/0!"}},{"$f":"IF((C21-durée)>1,0,IF(C21<=durée,péri.-(mois-1),mois))","v":1904},1,{"$f":"YEAR(Date_de_départ)","v":1904},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"IPMT((taux/péri.),J21,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J21,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"O19-N21","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B21+1","v":1905},{"$f":"IF(B22<YEAR(Date_de_départ),0,B22-YEAR(Date_de_départ)+1)","v":2},0,{"$f":"SUMIF(K$21:$K296,B22,L$21:L259)","v":0},{"$f":"SUMIF($K$21:K296,B22,M$21:M259)","v":0},{"$f":"SUMIF(K$21:K296,B22,N$21:N259)","v":0},{"$f":"H21-G22","v":{"$error":"#DIV/0!"}},{"$f":"IF((C22-durée)>1,0,IF(C22<=durée,péri.,mois-1))","v":0},{"$f":"IF(J21=0,0,IF((J21+1)<=SUM(I$21:I$48),J21+1,0))","v":2},{"$f":"IF(J22=0,0,YEAR(Date_de_départ+((J22-1)*(366/péri.))))","v":{"$error":"#DIV/0!"}},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"IPMT((taux/péri.),J22,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J22,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"O21-N22","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B22+1","v":1906},3,0,{"$f":"SUMIF(K$21:$K297,B23,L$21:L260)","v":0},{"$f":"SUMIF($K$21:K297,B23,M$21:M260)","v":0},{"$f":"SUMIF(K$21:K297,B23,N$21:N260)","v":0},{"$f":"H22-G23","v":{"$error":"#DIV/0!"}},{"$f":"IF((C23-durée)>1,0,IF(C23<=durée,péri.,mois-1))","v":0},3,{"$f":"IF(J23=0,0,YEAR(Date_de_départ+((J23-1)*(366/péri.))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1907,4,0,{"$f":"SUMIF(K$21:$K298,B24,L$21:L261)","v":0},{"$f":"SUMIF($K$21:K298,B24,M$21:M261)","v":0},{"$f":"SUMIF(K$21:K298,B24,N$21:N261)","v":0},{"$error":"#DIV/0!"},0,4,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1908,5,0,{"$f":"SUMIF(K$21:$K299,B25,L$21:L262)","v":0},{"$f":"SUMIF($K$21:K299,B25,M$21:M262)","v":0},{"$f":"SUMIF(K$21:K299,B25,N$21:N262)","v":0},{"$error":"#DIV/0!"},0,5,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1909,6,0,{"$f":"SUMIF(K$21:$K300,B26,L$21:L263)","v":0},{"$f":"SUMIF($K$21:K300,B26,M$21:M263)","v":0},{"$f":"SUMIF(K$21:K300,B26,N$21:N263)","v":0},{"$error":"#DIV/0!"},0,6,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1910,7,0,{"$f":"SUMIF(K$21:$K301,B27,L$21:L264)","v":0},{"$f":"SUMIF($K$21:K301,B27,M$21:M264)","v":0},{"$f":"SUMIF(K$21:K301,B27,N$21:N264)","v":0},{"$error":"#DIV/0!"},0,7,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1911,8,0,{"$f":"SUMIF(K$21:$K302,B28,L$21:L265)","v":0},{"$f":"SUMIF($K$21:K302,B28,M$21:M265)","v":0},{"$f":"SUMIF(K$21:K302,B28,N$21:N265)","v":0},{"$error":"#DIV/0!"},0,8,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1912,9,0,{"$f":"SUMIF(K$21:$K303,B29,L$21:L266)","v":0},{"$f":"SUMIF($K$21:K303,B29,M$21:M266)","v":0},{"$f":"SUMIF(K$21:K303,B29,N$21:N266)","v":0},{"$error":"#DIV/0!"},0,9,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1913,10,0,{"$f":"SUMIF(K$21:$K304,B30,L$21:L267)","v":0},{"$f":"SUMIF($K$21:K304,B30,M$21:M267)","v":0},{"$f":"SUMIF(K$21:K304,B30,N$21:N267)","v":0},{"$error":"#DIV/0!"},0,10,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1914,11,0,{"$f":"SUMIF(K$21:$K305,B31,L$21:L268)","v":0},{"$f":"SUMIF($K$21:K305,B31,M$21:M268)","v":0},{"$f":"SUMIF(K$21:K305,B31,N$21:N268)","v":0},{"$error":"#DIV/0!"},0,11,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1915,12,0,{"$f":"SUMIF(K$21:$K306,B32,L$21:L269)","v":0},{"$f":"SUMIF($K$21:K306,B32,M$21:M269)","v":0},{"$f":"SUMIF(K$21:K306,B32,N$21:N269)","v":0},{"$error":"#DIV/0!"},0,12,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1916,13,0,{"$f":"SUMIF(K$21:$K307,B33,L$21:L270)","v":0},{"$f":"SUMIF($K$21:K307,B33,M$21:M270)","v":0},{"$f":"SUMIF(K$21:K307,B33,N$21:N270)","v":0},{"$error":"#DIV/0!"},0,13,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1917,14,0,{"$f":"SUMIF(K$21:$K308,B34,L$21:L271)","v":0},{"$f":"SUMIF($K$21:K308,B34,M$21:M271)","v":0},{"$f":"SUMIF(K$21:K308,B34,N$21:N271)","v":0},{"$error":"#DIV/0!"},0,14,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1918,15,0,{"$f":"SUMIF(K$21:$K309,B35,L$21:L272)","v":0},{"$f":"SUMIF($K$21:K309,B35,M$21:M272)","v":0},{"$f":"SUMIF(K$21:K309,B35,N$21:N272)","v":0},{"$error":"#DIV/0!"},0,15,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1919,16,0,{"$f":"SUMIF(K$21:$K310,B36,L$21:L273)","v":0},{"$f":"SUMIF($K$21:K310,B36,M$21:M273)","v":0},{"$f":"SUMIF(K$21:K310,B36,N$21:N273)","v":0},{"$error":"#DIV/0!"},0,16,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1920,17,{"$f":"IF((C37-durée)>1,0,L37)","v":0},{"$f":"SUMIF(K$21:$K311,B37,L$21:L274)","v":0},{"$f":"SUMIF($K$21:K311,B37,M$21:M274)","v":0},{"$f":"SUMIF(K$21:K311,B37,N$21:N274)","v":0},{"$error":"#DIV/0!"},0,17,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1921,{"$f":"IF(B38<YEAR(Date_de_départ),0,B38-YEAR(Date_de_départ)+1)","v":18},0,{"$f":"SUMIF(K$21:$K312,B38,L$21:L275)","v":0},{"$f":"SUMIF($K$21:K312,B38,M$21:M275)","v":0},{"$f":"SUMIF(K$21:K312,B38,N$21:N275)","v":0},{"$error":"#DIV/0!"},0,{"$f":"IF(J37=0,0,IF((J37+1)<=SUM(I$21:I$48),J37+1,0))","v":18},{"$error":"#DIV/0!"},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"IPMT((taux/péri.),J38,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J38,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,1922,19,0,{"$f":"SUMIF(K$21:$K313,B39,L$21:L276)","v":0},{"$f":"SUMIF($K$21:K313,B39,M$21:M276)","v":0},{"$f":"SUMIF(K$21:K313,B39,N$21:N276)","v":0},{"$error":"#DIV/0!"},{"$f":"IF((C39-durée)>1,0,IF(C39<=durée,péri.,mois-1))","v":0},19,{"$f":"IF(J39=0,0,YEAR(Date_de_départ+((J39-1)*(366/péri.))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1923,20,0,{"$f":"SUMIF(K$21:$K314,B40,L$21:L277)","v":0},{"$f":"SUMIF($K$21:K314,B40,M$21:M277)","v":0},{"$f":"SUMIF(K$21:K314,B40,N$21:N277)","v":0},{"$error":"#DIV/0!"},0,20,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1924,21,0,{"$f":"SUMIF(K$21:$K315,B41,L$21:L278)","v":0},{"$f":"SUMIF($K$21:K315,B41,M$21:M278)","v":0},{"$f":"SUMIF(K$21:K315,B41,N$21:N278)","v":0},{"$error":"#DIV/0!"},0,21,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1925,22,0,{"$f":"SUMIF(K$21:$K316,B42,L$21:L279)","v":0},{"$f":"SUMIF($K$21:K316,B42,M$21:M279)","v":0},{"$f":"SUMIF(K$21:K316,B42,N$21:N279)","v":0},{"$error":"#DIV/0!"},0,22,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1926,23,0,{"$f":"SUMIF(K$21:$K317,B43,L$21:L280)","v":0},{"$f":"SUMIF($K$21:K317,B43,M$21:M280)","v":0},{"$f":"SUMIF(K$21:K317,B43,N$21:N280)","v":0},{"$error":"#DIV/0!"},0,23,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1927,24,0,{"$f":"SUMIF(K$21:$K318,B44,L$21:L281)","v":0},{"$f":"SUMIF($K$21:K318,B44,M$21:M281)","v":0},{"$f":"SUMIF(K$21:K318,B44,N$21:N281)","v":0},{"$error":"#DIV/0!"},0,24,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1928,25,0,{"$f":"SUMIF(K$21:$K319,B45,L$21:L282)","v":0},{"$f":"SUMIF($K$21:K319,B45,M$21:M282)","v":0},{"$f":"SUMIF(K$21:K319,B45,N$21:N282)","v":0},{"$error":"#DIV/0!"},0,25,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1929,26,0,{"$f":"SUMIF(K$21:$K320,B46,L$21:L283)","v":0},{"$f":"SUMIF($K$21:K320,B46,M$21:M283)","v":0},{"$f":"SUMIF(K$21:K320,B46,N$21:N283)","v":0},{"$error":"#DIV/0!"},0,26,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"TOTAL",{"$f":"SUM(E21:E46)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F21:F46)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G21:G46)","v":{"$error":"#DIV/0!"}},null,null,27,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,28,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IPMT((taux/péri.),J48,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J48,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null," ",{"$f":"IF(J48=0,0,IF((J48+1)<=SUM(I$21:I$48),J48+1,0))","v":29},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null," ",30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null," ",31,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null," ",null,null,null,null,null,null," ",32,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null," ",33,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null," ",34,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null," ",35,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null," ",{"$f":"IF(J55=0,0,IF((J55+1)<=SUM(I$21:I$48),J55+1,0))","v":36},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IPMT((taux/péri.),J56,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J56,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,39,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,40,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,43,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,46,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,48,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,50,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,51,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,52,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,53,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,54,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,55,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,56,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,57,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,58,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,59,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,60,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,61,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,62,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,63,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,64,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,65,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,66,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"O85-N86","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,67,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,68,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,69,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,70,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,71,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,72,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,73,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,74,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,75,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,76,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,77,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,78,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,79,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,80,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,81,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,82,{"$error":"#DIV/0!"},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,83,{"$f":"IF(J103=0,0,YEAR(Date_de_départ+((J103-1)*(366/péri.))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,84,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,85,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,86,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,87,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,88,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,89,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,90,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,91,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,92,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,93,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,94,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,95,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,96,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,97,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,98,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,99,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J119=0,0,IF((J119+1)<=SUM(I$21:I$48),J119+1,0))","v":100},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IPMT((taux/péri.),J120,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J120,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,101,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,102,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,103,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,104,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,105,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,106,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,107,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,108,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,109,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,110,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,111,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,112,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,113,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,114,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,115,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,116,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,117,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,118,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,119,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,120,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,121,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,122,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,123,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,124,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,125,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,126,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,127,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,128,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,129,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,130,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"O149-N150","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,131,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,132,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,133,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,134,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,135,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,136,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,137,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,138,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,139,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,140,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,141,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,142,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,143,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,144,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,145,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,146,{"$error":"#DIV/0!"},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,147,{"$f":"IF(J167=0,0,YEAR(Date_de_départ+((J167-1)*(366/péri.))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,148,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,149,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,150,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,151,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,152,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,153,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,154,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,155,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,156,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,157,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,158,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,159,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,160,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,161,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,162,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,163,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J183=0,0,IF((J183+1)<=SUM(I$21:I$48),J183+1,0))","v":164},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IPMT((taux/péri.),J184,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J184,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,165,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,166,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,167,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,168,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,169,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,170,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,171,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,172,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,173,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,174,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,175,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,176,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,177,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,178,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,179,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,180,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,181,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,182,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,183,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,184,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,185,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,186,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,187,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,188,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,189,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,190,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,191,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,192,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,193,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,194,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"O213-N214","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,195,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,196,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,197,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,198,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,199,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,200,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,201,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,202,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,203,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,204,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,205,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,206,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,207,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,208,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,209,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,210,{"$error":"#DIV/0!"},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,211,{"$f":"IF(J231=0,0,YEAR(Date_de_départ+((J231-1)*(366/péri.))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,212,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,213,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,214,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,215,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,216,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,217,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,218,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,219,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,220,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,221,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,222,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,223,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,224,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,225,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,226,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,227,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J247=0,0,IF((J247+1)<=SUM(I$21:I$48),J247+1,0))","v":228},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IPMT((taux/péri.),J248,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J248,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,229,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,230,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,231,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,232,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,233,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,234,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,235,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,236,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,237,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,238,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,239,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,240,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,241,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,242,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,243,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,244,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,245,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,246,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,247,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,248,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,249,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,250,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,251,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,252,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,253,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,254,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,255,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,256,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,257,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,258,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"O277-N278","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,259,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,260,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,261,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,262,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,263,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,264,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,265,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,266,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,267,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,268,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,269,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,270,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,271,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,272,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,273,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,274,{"$error":"#DIV/0!"},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,275,{"$f":"IF(J295=0,0,YEAR(Date_de_départ+((J295-1)*(366/péri.))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,276,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,277,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,278,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,279,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,280,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,281,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,282,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,283,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,284,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,285,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,286,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,287,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,288,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,289,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,290,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,291,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J311=0,0,IF((J311+1)<=SUM(I$21:I$48),J311+1,0))","v":292},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IPMT((taux/péri.),J312,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$f":"PPMT((taux/péri.),J312,(durée*péri.),-empr)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,293,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,294,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,295,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,296,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,297,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,298,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,299,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,300,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]

{"sheet":"Calcul_CDR","index":17,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[[20,1,20,2],[22,1,22,2],[18,1,18,2],[24,1,24,2],[37,1,37,2],[26,1,26,2],[28,1,28,2],[30,1,30,2],[32,1,32,2],[36,1,36,2],[34,1,34,2],[8,1,8,7],[11,1,11,2],[12,1,12,2],[14,1,14,2],[16,1,16,2]]}
[]
[]
[]
[]
[null,"Nom",{"$f":"PAGE_PRÉSEN.!C11","v":"M. Jaimie LeBoeuf"}]
[null,"Adresse",{"$f":"PAGE_PRÉSEN.!C12","v":"555, rue des Vachers, St-Meuhmeuh (Québec) G0X 0X0"}]
[null,"Téléphone",{"$f":"PAGE_PRÉSEN.!C13","v":"(450)555-5555"}]
[]
[null,"        ANALYSE DE LA CAPACITÉ DE REMBOURSEMENT MAXIMALE"]
[]
[null,null,null,"Année","Année","Année","Année","Année"]
[null,null,null,{"$f":"Don_tech.!F9","v":2019},{"$f":"Don_tech.!G9","v":2020},{"$f":"Don_tech.!H9","v":2021},{"$f":"Don_tech.!I9","v":2022},{"$f":"Don_tech.!J9","v":2023}]
[null,"Nombre de vaches",null,{"$f":"Don_tech.!F10","v":25},{"$f":"Don_tech.!G10","v":35},{"$f":"Don_tech.!H10","v":45},{"$f":"Don_tech.!I10","v":55},{"$f":"Don_tech.!J10","v":65}]
[]
[null,"Revenus",null,{"$f":"Budget!F37","v":72147.113500000007},{"$f":"Budget!G37","v":94395.435578749995},{"$f":"Budget!H37","v":114985.72175525001},{"$f":"Budget!I37","v":139928.165442},{"$f":"Budget!J37","v":135094.51448925002}]
[]
[null,"Dépenses avant salaire",null,{"$f":"Budget!F79-Budget!F69","v":64523.216},{"$f":"Budget!G79-Budget!G69","v":85835.266500000012},{"$f":"Budget!H79-Budget!H69","v":109006.34149999998},{"$f":"Budget!I79-Budget!I69","v":126842.8645},{"$f":"Budget!J79-Budget!J69","v":114379.84349999999}]
[]
[null,"% de dépenses avant salaire",null,{"$f":"D17/D15","v":0.89432844738826589},{"$f":"E17/E15","v":0.9093158580574735},{"$f":"F17/F15","v":0.94799893270246816},{"$f":"G17/G15","v":0.90648558207944319},{"$f":"H17/H15","v":0.84666534338891764}]
[]
[null,"Marge brute avant salaire",null,{"$f":"D15-D17","v":7623.8975000000064},{"$f":"E15-E17","v":8560.1690787499829},{"$f":"F15-F17","v":5979.3802552500274},{"$f":"G15-G17","v":13085.300942000002},{"$f":"H15-H17","v":20714.670989250037}]
[]
[null,"Salaires",null,{"$f":"Budget!F69","v":3646.75},{"$f":"Budget!G69","v":5105.45},{"$f":"Budget!H69","v":6564.1500000000005},{"$f":"Budget!I69","v":8022.85},{"$f":"Budget!J69","v":9481.5500000000011}]
[]
[null,"Coût de vie à combler (revenu-dépense)",null,{"$f":"IF(Coût_vie!E55>0,0,-Coût_vie!E55)","v":0},{"$f":"IF(Coût_vie!G55>0,0,-Coût_vie!G55)","v":0},{"$f":"IF(Coût_vie!I55>0,0,-Coût_vie!I55)","v":0},{"$f":"IF(Coût_vie!K55>0,0,-Coût_vie!K55)","v":0},{"$f":"IF(Coût_vie!M55>0,0,-Coût_vie!M55)","v":0}]
[]
[null,"Coût du travail (salaire+coût vie)",null,{"$f":"D23+D25","v":3646.75},{"$f":"E23+E25","v":5105.45},{"$f":"F23+F25","v":6564.1500000000005},{"$f":"G23+G25","v":8022.85},{"$f":"H23+H25","v":9481.5500000000011}]
[]
[null,"% coût du travail",null,{"$f":"D27/D15","v":5.0546027735399277E-2},{"$f":"E27/E15","v":5.4085771930579687E-2},{"$f":"F27/F15","v":5.7086653019163186E-2},{"$f":"G27/G15","v":5.7335490497268465E-2},{"$f":"H27/H15","v":7.0184566974068247E-2}]
[]
[null,"CDR maximale",null,{"$f":"D21-D27","v":3977.1475000000064},{"$f":"E21-E27","v":3454.7190787499831},{"$f":"F21-F27","v":-584.76974474997314},{"$f":"G21-G27","v":5062.4509420000013},{"$f":"H21-H27","v":11233.120989250036}]
[]
[null,"Annuités totales",null,{"$f":"'Budget Trés'!E37","v":6326.3490139323567},{"$f":"'Budget Trés'!G37","v":18979.047041797068},{"$f":"'Budget Trés'!I37","v":18979.047041797068},{"$f":"'Budget Trés'!K37","v":18979.047041797068},{"$f":"'Budget Trés'!M37","v":18979.047041797068}]
[]
[null,"% des annuitées",null,{"$f":"D33/$D$15","v":8.7686793095781382E-2},{"$f":"E33/$E$15","v":0.20105894872388905},{"$f":"F33/$F$15","v":0.16505568475879506},{"$f":"G33/$G$15","v":0.1356342161840452},{"$f":"H33/$H$15","v":0.14048717754048631}]
[]
[null,"Solde résiduel",null,{"$f":"D31-D33","v":-2349.2015139323503},{"$f":"E31-E33","v":-15524.327963047086},{"$f":"F31-F33","v":-19563.816786547042},{"$f":"G31-G33","v":-13916.596099797067},{"$f":"H31-H33","v":-7745.9260525470327}]
[null,"Solde résiduel en %",null,{"$f":"D37/D15","v":-3.2561268219446507E-2},{"$f":"E37/E15","v":-0.16446057871194222},{"$f":"F37/F15","v":-0.1701412704804264},{"$f":"G37/G15","v":-9.9455288760756849E-2},{"$f":"H37/H15","v":-5.7337087903472236E-2}]