{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Enrg","Instructions","Formulaire de saisie","Coûts de production","Prévisions","CECPA","Synthèse","Notes","Répartition","Avoir Proprio","Amortissement","Variation d'inventaire","Graph","Bourse","ASRA","Rdt. référence","Classes","Schéma","Emprunt","Vos notes","Image"],"not_rendered":{"charts":10,"images":15,"macros":1,"external_links":0,"defined_names":164,"comments":8,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Enrg","index":0,"n_rows":58,"n_cols":17,"rows_kept":58,"cut":false,"hidden":true,"merged":[[37,5,37,6],[36,4,36,6],[30,4,30,5],[31,4,31,5],[32,4,32,5],[34,4,34,6],[35,4,35,6],[28,4,29,5],[28,6,29,6],[14,2,14,6],[16,4,16,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[23,4,24,5],[23,6,24,6],[25,4,25,5],[26,4,26,5]]}
[null,null,"Nom de la ferme:",{"$f":"IF('Formulaire de saisie'!D1=\"\",\"\",'Formulaire de saisie'!D1)","v":""},null,"Date",{"$f":"IF('Formulaire de saisie'!G1=\"\",\"\",'Formulaire de saisie'!G1)","v":""}]
[null,"Indiquez",1,2,3,4,5,null,null,null,null,null,1,2,3,4,5]
[null,"Vos principales productions",{"$f":"IF('Formulaire de saisie'!C3=\"\",\"\",'Formulaire de saisie'!C3)","v":""},{"$f":"IF('Formulaire de saisie'!D3=\"\",\"\",'Formulaire de saisie'!D3)","v":""},{"$f":"IF('Formulaire de saisie'!E3=\"\",\"\",'Formulaire de saisie'!E3)","v":""},{"$f":"IF('Formulaire de saisie'!F3=\"\",\"\",'Formulaire de saisie'!F3)","v":""},{"$f":"IF('Formulaire de saisie'!G3=\"\",\"\",'Formulaire de saisie'!G3)","v":""}]
[null,"Superficie (ha) ou nbre d'animaux vendus",{"$f":"IF('Formulaire de saisie'!C4=\"\",\"\",'Formulaire de saisie'!C4)","v":""},{"$f":"IF('Formulaire de saisie'!D4=\"\",\"\",'Formulaire de saisie'!D4)","v":""},{"$f":"IF('Formulaire de saisie'!E4=\"\",\"\",'Formulaire de saisie'!E4)","v":""},{"$f":"IF('Formulaire de saisie'!F4=\"\",\"\",'Formulaire de saisie'!F4)","v":""},{"$f":"IF('Formulaire de saisie'!G4=\"\",\"\",'Formulaire de saisie'!G4)","v":""}]
[null,"Rendement (TM/ha) ou poids moyen animaux vendus (kg ou lb)",{"$f":"IF('Formulaire de saisie'!C5=\"\",\"\",'Formulaire de saisie'!C5)","v":""},{"$f":"IF('Formulaire de saisie'!D5=\"\",\"\",'Formulaire de saisie'!D5)","v":""},{"$f":"IF('Formulaire de saisie'!E5=\"\",\"\",'Formulaire de saisie'!E5)","v":""},{"$f":"IF('Formulaire de saisie'!F5=\"\",\"\",'Formulaire de saisie'!F5)","v":""},{"$f":"IF('Formulaire de saisie'!G5=\"\",\"\",'Formulaire de saisie'!G5)","v":""}]
[null,null,{"$f":"IF('Formulaire de saisie'!C6=\"\",\"\",'Formulaire de saisie'!C6)","v":false},{"$f":"IF('Formulaire de saisie'!D6=\"\",\"\",'Formulaire de saisie'!D6)","v":false},{"$f":"IF('Formulaire de saisie'!E6=\"\",\"\",'Formulaire de saisie'!E6)","v":false},{"$f":"IF('Formulaire de saisie'!F6=\"\",\"\",'Formulaire de saisie'!F6)","v":false},{"$f":"IF('Formulaire de saisie'!G6=\"\",\"\",'Formulaire de saisie'!G6)","v":false}]
[null,null,{"$f":"IF('Formulaire de saisie'!C7=\"\",\"\",'Formulaire de saisie'!C7)","v":""},{"$f":"IF('Formulaire de saisie'!D7=\"\",\"\",'Formulaire de saisie'!D7)","v":""},{"$f":"IF('Formulaire de saisie'!E7=\"\",\"\",'Formulaire de saisie'!E7)","v":""},{"$f":"IF('Formulaire de saisie'!F7=\"\",\"\",'Formulaire de saisie'!F7)","v":""},{"$f":"IF('Formulaire de saisie'!G7=\"\",\"\",'Formulaire de saisie'!G7)","v":""}]
[null,"Les ventes totales de cultures ou d'animaux",{"$f":"IF('Formulaire de saisie'!C8=\"\",\"\",'Formulaire de saisie'!C8)","v":""},{"$f":"IF('Formulaire de saisie'!D8=\"\",\"\",'Formulaire de saisie'!D8)","v":""},{"$f":"IF('Formulaire de saisie'!E8=\"\",\"\",'Formulaire de saisie'!E8)","v":""},{"$f":"IF('Formulaire de saisie'!F8=\"\",\"\",'Formulaire de saisie'!F8)","v":""},{"$f":"IF('Formulaire de saisie'!G8=\"\",\"\",'Formulaire de saisie'!G8)","v":""}]
[null,"Var. inv. animaux ou récolte à vendre",{"$f":"IF('Formulaire de saisie'!C9=\"\",\"\",'Formulaire de saisie'!C9)","v":""},{"$f":"IF('Formulaire de saisie'!D9=\"\",\"\",'Formulaire de saisie'!D9)","v":""},{"$f":"IF('Formulaire de saisie'!E9=\"\",\"\",'Formulaire de saisie'!E9)","v":""},{"$f":"IF('Formulaire de saisie'!F9=\"\",\"\",'Formulaire de saisie'!F9)","v":""},{"$f":"IF('Formulaire de saisie'!G9=\"\",\"\",'Formulaire de saisie'!G9)","v":""}]
[null,"Var. inv. troupeau et/ou cultures (intrants)",{"$f":"IF('Formulaire de saisie'!C10=\"\",\"\",'Formulaire de saisie'!C10)","v":""},{"$f":"IF('Formulaire de saisie'!D10=\"\",\"\",'Formulaire de saisie'!D10)","v":""},{"$f":"IF('Formulaire de saisie'!E10=\"\",\"\",'Formulaire de saisie'!E10)","v":""},{"$f":"IF('Formulaire de saisie'!F10=\"\",\"\",'Formulaire de saisie'!F10)","v":""},{"$f":"IF('Formulaire de saisie'!G10=\"\",\"\",'Formulaire de saisie'!G10)","v":""}]
[null,"Revenu des AGRI & ASRA",{"$f":"IF('Formulaire de saisie'!C11=\"\",\"\",'Formulaire de saisie'!C11)","v":""},{"$f":"IF('Formulaire de saisie'!D11=\"\",\"\",'Formulaire de saisie'!D11)","v":""},{"$f":"IF('Formulaire de saisie'!E11=\"\",\"\",'Formulaire de saisie'!E11)","v":""},{"$f":"IF('Formulaire de saisie'!F11=\"\",\"\",'Formulaire de saisie'!F11)","v":""},{"$f":"IF('Formulaire de saisie'!G11=\"\",\"\",'Formulaire de saisie'!G11)","v":""},null,null,null,null,null,{"$f":"'Coûts de production'!AG5","v":true}]
[null,"Revenu d'assurance récolte ($)",{"$f":"IF('Formulaire de saisie'!C12=\"\",\"\",'Formulaire de saisie'!C12)","v":""},{"$f":"IF('Formulaire de saisie'!D12=\"\",\"\",'Formulaire de saisie'!D12)","v":""},{"$f":"IF('Formulaire de saisie'!E12=\"\",\"\",'Formulaire de saisie'!E12)","v":""},{"$f":"IF('Formulaire de saisie'!F12=\"\",\"\",'Formulaire de saisie'!F12)","v":""},{"$f":"IF('Formulaire de saisie'!G12=\"\",\"\",'Formulaire de saisie'!G12)","v":""},null,null,null,null,null,{"$f":"'Coûts de production'!H18","v":0},{"$f":"'Coûts de production'!M18","v":0},{"$f":"'Coûts de production'!R18","v":0},{"$f":"'Coûts de production'!W18","v":0},{"$f":"'Coûts de production'!AA18","v":0}]
[null,"Autres revenus ($)",{"$f":"IF('Formulaire de saisie'!C13=\"\",\"\",'Formulaire de saisie'!C13)","v":""},{"$f":"IF('Formulaire de saisie'!D13=\"\",\"\",'Formulaire de saisie'!D13)","v":""},{"$f":"IF('Formulaire de saisie'!E13=\"\",\"\",'Formulaire de saisie'!E13)","v":""},{"$f":"IF('Formulaire de saisie'!F13=\"\",\"\",'Formulaire de saisie'!F13)","v":""},{"$f":"IF('Formulaire de saisie'!G13=\"\",\"\",'Formulaire de saisie'!G13)","v":""}]
[null,"Autres revenus ($)",{"$f":"IF('Formulaire de saisie'!C14=\"\",\"\",'Formulaire de saisie'!C14)","v":""},{"$f":"IF('Formulaire de saisie'!D14=\"\",\"\",'Formulaire de saisie'!D14)","v":""},{"$f":"IF('Formulaire de saisie'!E14=\"\",\"\",'Formulaire de saisie'!E14)","v":""},{"$f":"IF('Formulaire de saisie'!F14=\"\",\"\",'Formulaire de saisie'!F14)","v":""},{"$f":"IF('Formulaire de saisie'!G14=\"\",\"\",'Formulaire de saisie'!G14)","v":""}]
[null,"Autres revenus",{"$f":"IF('Formulaire de saisie'!C15=\"\",\"\",'Formulaire de saisie'!C15)","v":""},{"$f":"IF('Formulaire de saisie'!D15=\"\",\"\",'Formulaire de saisie'!D15)","v":""},{"$f":"IF('Formulaire de saisie'!E15=\"\",\"\",'Formulaire de saisie'!E15)","v":""},{"$f":"IF('Formulaire de saisie'!F15=\"\",\"\",'Formulaire de saisie'!F15)","v":""},{"$f":"IF('Formulaire de saisie'!G15=\"\",\"\",'Formulaire de saisie'!G15)","v":""},null,null,null,null,null,{"$f":"'Coûts de production'!H24","v":0},{"$f":"'Coûts de production'!M24","v":0},{"$f":"'Coûts de production'!R24","v":0},{"$f":"'Coûts de production'!W24","v":0},{"$f":"'Coûts de production'!AA24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!H25","v":0},{"$f":"'Coûts de production'!M25","v":0},{"$f":"'Coûts de production'!R25","v":0},{"$f":"'Coûts de production'!W25","v":0},{"$f":"'Coûts de production'!AA25","v":0}]
[null,"Indiquez le total des frais variables","Total",null,"Indiquez le total des frais fixes",null,"Total",null,null,null,null,null,{"$f":"'Coûts de production'!H26","v":0},{"$f":"'Coûts de production'!M26","v":0},{"$f":"'Coûts de production'!R26","v":0},{"$f":"'Coûts de production'!W26","v":0},{"$f":"'Coûts de production'!AA26","v":0}]
[null,"Semences",{"$f":"IF('Formulaire de saisie'!C18=\"\",\"\",'Formulaire de saisie'!C18)","v":""},null,"Entretien bâtiments et fonds de terre",null,{"$f":"IF('Formulaire de saisie'!G18=\"\",\"\",'Formulaire de saisie'!G18)","v":""},null,null,null,null,null,{"$f":"'Coûts de production'!H27","v":0},{"$f":"'Coûts de production'!M27","v":0},{"$f":"'Coûts de production'!R27","v":0},{"$f":"'Coûts de production'!W27","v":0},{"$f":"'Coûts de production'!AA27","v":0}]
[null,"Fertilisants",{"$f":"IF('Formulaire de saisie'!C19=\"\",\"\",'Formulaire de saisie'!C19)","v":""},null,"Assurances diverses",null,{"$f":"IF('Formulaire de saisie'!G19=\"\",\"\",'Formulaire de saisie'!G19)","v":""},null,null,null,null,null,{"$f":"'Coûts de production'!H28","v":0},{"$f":"'Coûts de production'!M28","v":0},{"$f":"'Coûts de production'!R28","v":0},{"$f":"'Coûts de production'!W28","v":0},{"$f":"'Coûts de production'!AA28","v":0}]
[null,"Chaulage (pierre à chaux)",{"$f":"IF('Formulaire de saisie'!C20=\"\",\"\",'Formulaire de saisie'!C20)","v":""},null,"Taxes foncières",null,{"$f":"IF('Formulaire de saisie'!G20=\"\",\"\",'Formulaire de saisie'!G20)","v":""},null,null,null,null,null,{"$f":"'Coûts de production'!H29","v":0},{"$f":"'Coûts de production'!M29","v":0},{"$f":"'Coûts de production'!R29","v":0},{"$f":"'Coûts de production'!W29","v":0},{"$f":"'Coûts de production'!AA29","v":0}]
[null,"Pesticides",{"$f":"IF('Formulaire de saisie'!C21=\"\",\"\",'Formulaire de saisie'!C21)","v":""},null,"Intérêt sur emprunt MLT",null,{"$f":"IF('Formulaire de saisie'!G21=\"\",\"\",'Formulaire de saisie'!G21)","v":""},null,null,null,null,null,{"$f":"'Coûts de production'!H30","v":0},{"$f":"'Coûts de production'!M30","v":0},{"$f":"'Coûts de production'!R30","v":0},{"$f":"'Coûts de production'!W30","v":0},{"$f":"'Coûts de production'!AA30","v":0}]
[null,"Location de machinerie, de bâtiments, de fonds de terre",{"$f":"IF('Formulaire de saisie'!C22=\"\",\"\",'Formulaire de saisie'!C22)","v":""},null,"Autres frais fixes",null,{"$f":"IF('Formulaire de saisie'!G22=\"\",\"\",'Formulaire de saisie'!G22)","v":""},null,null,null,null,null,{"$f":"'Coûts de production'!H31","v":0},{"$f":"'Coûts de production'!M31","v":0},{"$f":"'Coûts de production'!R31","v":0},{"$f":"'Coûts de production'!W31","v":0},{"$f":"'Coûts de production'!AA31","v":0}]
[null,"Travaux à forfait",{"$f":"IF('Formulaire de saisie'!C23=\"\",\"\",'Formulaire de saisie'!C23)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!H32","v":0},{"$f":"'Coûts de production'!M32","v":0},{"$f":"'Coûts de production'!R32","v":0},{"$f":"'Coûts de production'!W32","v":0},{"$f":"'Coûts de production'!AA32","v":0}]
[null,"Main d'œuvre salariée",{"$f":"IF('Formulaire de saisie'!C24=\"\",\"\",'Formulaire de saisie'!C24)","v":""},null,"Informations pour connaître son prix minimum",null,"Total",null,null,null,null,null,{"$f":"'Coûts de production'!H33","v":0},{"$f":"'Coûts de production'!M33","v":0},{"$f":"'Coûts de production'!R33","v":0},{"$f":"'Coûts de production'!W33","v":0},{"$f":"'Coûts de production'!AA33","v":0}]
[null,"Entretien et réparation (tracteurs, batteuse, séchoir, camion, mach.)",{"$f":"IF('Formulaire de saisie'!C25=\"\",\"\",'Formulaire de saisie'!C25)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!H34","v":0},{"$f":"'Coûts de production'!M34","v":0},{"$f":"'Coûts de production'!R34","v":0},{"$f":"'Coûts de production'!W34","v":0},{"$f":"'Coûts de production'!AA34","v":0}]
[null,"Carburants (diesel, essence, gaz propane ou autre combustible)",{"$f":"IF('Formulaire de saisie'!C26=\"\",\"\",'Formulaire de saisie'!C26)","v":""},null,"Retrait des propriétaires",null,{"$f":"IF('Formulaire de saisie'!G26=\"\",\"\",'Formulaire de saisie'!G26)","v":""},null,null,null,null,null,{"$f":"'Coûts de production'!H35","v":0},{"$f":"'Coûts de production'!M35","v":0},{"$f":"'Coûts de production'!R35","v":0},{"$f":"'Coûts de production'!W35","v":0},{"$f":"'Coûts de production'!AA35","v":0}]
[null,"Électricité",{"$f":"IF('Formulaire de saisie'!C27=\"\",\"\",'Formulaire de saisie'!C27)","v":""},null,"Versement capital emprunts MLT",null,{"$f":"IF('Formulaire de saisie'!G27=\"\",\"\",'Formulaire de saisie'!G27)","v":""},null,null,null,null,null,{"$f":"'Coûts de production'!H36","v":0},{"$f":"'Coûts de production'!M36","v":0},{"$f":"'Coûts de production'!R36","v":0},{"$f":"'Coûts de production'!W36","v":0},{"$f":"'Coûts de production'!AA36","v":0}]
[null,"Frais de mise en marché (plan conjoint, transport, encan)",{"$f":"IF('Formulaire de saisie'!C28=\"\",\"\",'Formulaire de saisie'!C28)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!H37","v":0},{"$f":"'Coûts de production'!M37","v":0},{"$f":"'Coûts de production'!R37","v":0},{"$f":"'Coûts de production'!W37","v":0},{"$f":"'Coûts de production'!AA37","v":0}]
[null,"Contribution ASRA",{"$f":"IF('Formulaire de saisie'!C29=\"\",\"\",'Formulaire de saisie'!C29)","v":""},null,"Informations pour connaître son prix cible",null,"Total",null,null,null,null,null,{"$f":"'Coûts de production'!H38","v":0},{"$f":"'Coûts de production'!M38","v":0},{"$f":"'Coûts de production'!R38","v":0},{"$f":"'Coûts de production'!W38","v":0},{"$f":"'Coûts de production'!AA38","v":0}]
[null,"Contribution autres programmes (AGRI, ASREC, …)",{"$f":"IF('Formulaire de saisie'!C30=\"\",\"\",'Formulaire de saisie'!C30)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!H39","v":0},{"$f":"'Coûts de production'!M39","v":0},{"$f":"'Coûts de production'!R39","v":0},{"$f":"'Coûts de production'!W39","v":0},{"$f":"'Coûts de production'!AA39","v":0}]
[null,"Achat d'animaux",{"$f":"IF('Formulaire de saisie'!C31=\"\",\"\",'Formulaire de saisie'!C31)","v":""},null,"Amortissements",null,{"$f":"IF('Formulaire de saisie'!G31=\"\",\"\",'Formulaire de saisie'!G31)","v":""},null,null,null,null,null,{"$f":"'Coûts de production'!H40","v":0},{"$f":"'Coûts de production'!M40","v":0},{"$f":"'Coûts de production'!R40","v":0},{"$f":"'Coûts de production'!W40","v":0},{"$f":"'Coûts de production'!AA40","v":0}]
[null,"Achat aliments (foin, moulée, etc.)",{"$f":"IF('Formulaire de saisie'!C32=\"\",\"\",'Formulaire de saisie'!C32)","v":""},null,"Nombre d'exploitants-propriétaires",null,{"$f":"IF('Formulaire de saisie'!G32=\"\",\"\",'Formulaire de saisie'!G32)","v":""},null,null,null,null,null,{"$f":"'Coûts de production'!H41","v":0},{"$f":"'Coûts de production'!M41","v":0},{"$f":"'Coûts de production'!R41","v":0},{"$f":"'Coûts de production'!W41","v":0},{"$f":"'Coûts de production'!AA41","v":0}]
[null,"Médicament, vétérinaire, insémination",{"$f":"IF('Formulaire de saisie'!C33=\"\",\"\",'Formulaire de saisie'!C33)","v":""},null,"Avoir des propriétaires",null,{"$f":"IF('Formulaire de saisie'!G33=\"\",\"\",'Formulaire de saisie'!G33)","v":""},null,null,null,null,null,{"$f":"'Coûts de production'!H42","v":0},{"$f":"'Coûts de production'!M42","v":0},{"$f":"'Coûts de production'!R42","v":0},{"$f":"'Coûts de production'!W42","v":0},{"$f":"'Coûts de production'!AA42","v":0}]
[null,"Litière ",{"$f":"IF('Formulaire de saisie'!C34=\"\",\"\",'Formulaire de saisie'!C34)","v":""}]
[null,"Intérêt sur emprunt à court terme",{"$f":"IF('Formulaire de saisie'!C35=\"\",\"\",'Formulaire de saisie'!C35)","v":""},null,"Autres informations"]
[null,"Autres frais variables ",{"$f":"IF('Formulaire de saisie'!C36=\"\",\"\",'Formulaire de saisie'!C36)","v":""},null,"Municipalité"]
[null,null,null,null,{"$f":"IF('Formulaire de saisie'!E37=\"\",\"\",'Formulaire de saisie'!E37)","v":""},{"$f":"IF('Formulaire de saisie'!F37=\"\",\"\",'Formulaire de saisie'!F37)","v":""},{"$f":"IF('Formulaire de saisie'!G37=\"\",\"\",'Formulaire de saisie'!G37)","v":""}]
[null,null,null,null,"Station météo:",{"$f":"IF('Formulaire de saisie'!F38=\"\",\"\",'Formulaire de saisie'!F38)","v":""},null,null,null,null,null,null,{"$f":"'Coûts de production'!H46","v":0},{"$f":"'Coûts de production'!M46","v":0},{"$f":"'Coûts de production'!R46","v":0},{"$f":"'Coûts de production'!W46","v":0},{"$f":"'Coûts de production'!AA46","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!H47","v":0},{"$f":"'Coûts de production'!M47","v":0},{"$f":"'Coûts de production'!R47","v":0},{"$f":"'Coûts de production'!W47","v":0},{"$f":"'Coûts de production'!AA47","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!H48","v":0},{"$f":"'Coûts de production'!M48","v":0},{"$f":"'Coûts de production'!R48","v":0},{"$f":"'Coûts de production'!W48","v":0},{"$f":"'Coûts de production'!AA48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!H49","v":0},{"$f":"'Coûts de production'!M49","v":0},{"$f":"'Coûts de production'!R49","v":0},{"$f":"'Coûts de production'!W49","v":0},{"$f":"'Coûts de production'!AA49","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!H50","v":0},{"$f":"'Coûts de production'!M50","v":0},{"$f":"'Coûts de production'!R50","v":0},{"$f":"'Coûts de production'!W50","v":0},{"$f":"'Coûts de production'!AA50","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!H55","v":0},{"$f":"'Coûts de production'!M55","v":0},{"$f":"'Coûts de production'!R55","v":0},{"$f":"'Coûts de production'!W55","v":0},{"$f":"'Coûts de production'!AA55","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!H62","v":0},{"$f":"'Coûts de production'!M62","v":0},{"$f":"'Coûts de production'!R62","v":0},{"$f":"'Coûts de production'!W62","v":0},{"$f":"'Coûts de production'!AA62","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!H63","v":0},{"$f":"'Coûts de production'!M63","v":0},{"$f":"'Coûts de production'!R63","v":0},{"$f":"'Coûts de production'!W63","v":0},{"$f":"'Coûts de production'!AA63","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!H64","v":0},{"$f":"'Coûts de production'!M64","v":0},{"$f":"'Coûts de production'!R64","v":0},{"$f":"'Coûts de production'!W64","v":0},{"$f":"'Coûts de production'!AA64","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!H73","v":0},{"$f":"'Coûts de production'!M73","v":0},{"$f":"'Coûts de production'!R73","v":0},{"$f":"'Coûts de production'!W73","v":0},{"$f":"'Coûts de production'!AA73","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Var. inv. animaux à vendre"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!K12","v":0},{"$f":"'Coûts de production'!L12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!P12","v":0},{"$f":"'Coûts de production'!Q12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!U12","v":0},{"$f":"'Coûts de production'!V12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!Y12","v":0},{"$f":"'Coûts de production'!Z12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Coûts de production'!AC12","v":0},{"$f":"'Coûts de production'!AD12","v":0}]

{"sheet":"Instructions","index":1,"n_rows":138,"n_cols":19,"rows_kept":138,"cut":false,"hidden":false,"merged":[[116,2,116,11],[133,2,133,11],[69,2,69,11],[70,2,70,11],[67,2,67,11],[81,2,81,11],[77,2,77,11],[76,2,76,11],[78,2,78,11],[79,2,79,11],[80,2,80,11],[56,2,56,11],[51,2,51,11],[48,2,48,11],[49,2,49,11],[50,2,50,11],[54,2,54,11],[55,2,55,11],[52,2,52,11],[53,2,53,11],[4,2,4,11],[6,2,9,11],[13,2,13,11],[14,2,14,11],[21,2,26,2],[21,3,21,11],[26,3,26,11],[22,3,22,11],[23,3,23,11],[24,3,24,11],[25,3,25,11],[19,2,19,11],[27,3,27,11],[34,2,37,2],[37,3,37,11],[34,3,34,11],[38,3,38,11],[28,2,32,2],[28,3,28,11],[32,3,32,11],[33,3,33,11],[30,3,30,11],[29,3,29,11],[31,3,31,11],[35,3,35,11],[36,3,36,11],[42,2,42,11],[44,2,44,11],[45,2,45,11],[46,2,46,11],[47,2,47,11],[58,2,58,11],[92,2,93,11],[75,2,75,11],[72,2,72,11],[73,2,73,11],[74,2,74,11],[61,2,61,11],[62,2,62,11],[60,2,60,11],[64,2,64,11],[59,2,59,11],[63,2,63,11],[65,2,65,11],[71,2,71,11],[66,2,66,11],[68,2,68,11]]}
[]
[]
[]
[]
[1]
[1]
[1,null,"Bienvenue dans l'outil de calcul des coûts de production préparé par les conseillers régionaux en économie et gestion du ministère de l'Agriculture, des Pêcheries et de l'Alimentation du Québec (MAPAQ), en collaboration avec les Producteurs de grains du Québec et le Centre d'études sur les coûts de production en agriculture (CECPA). \n\n"]
[1]
[1]
[1]
[1]
[1,null,"Objectif"]
[1]
[1,null,"Permettre aux producteurs de s'initier au calcul du coût de production des différentes productions animales et/ou végétales."]
[1]
[1]
[1]
[1,null,"Fonctionnement de l'outil"]
[1]
[1,null,"Lire attentivement les trois points suivants afin de comprendre le fonctionnement général de l'outil."]
[1]
[1,null,null,"FORMULAIRE DE SAISIE"]
[1,null,null,"Il faut remplir le « Formulaire de saisie »  à l'aide des données propres à l'entreprise. Si, à une ligne suggérée, l'entreprise n'a enregistré aucune dépense pendant l'année à l'étude, inscrire « 0 » dans la case concernée. Si, pour un poste particulier, l'entreprise a connu des dépenses dont on ignore le montant exact actuellement, il est possible de laisser la case vide. Le chiffrier utilisera automatiquement les données des plus récentes études sur les coûts de production du CECPA pour ce poste."]
[1]
[1]
[1]
[1]
[1]
[1,null,null,"COÛTS DE PRODUCTION"]
[1,null,null,"Tous les renseignements saisis dans l'onglet « Formulaire de saisie » sont automatiquement reportés dans l'onglet       « Coûts de production ». Les données de l'entreprise sont automatiquement réparties entre les différentes productions (ou entre les différents secteurs d'activité) en fonction des taux de répartition (%) du CECPA. Les taux de répartition automatiques du CECPA représentent « la réalité moyenne des entreprises qui ont participé aux études du CECPA ». Avec ces taux de répartition (%), on obtient un premier coût de production."]
[1]
[1]
[1]
[1]
[1,null,null,"DEGRÉ DE PRÉCISION"]
[1,null,null,"Pour obtenir un coût de production qui soit le plus précis possible, on doit saisir un maximum de données propres à l’entreprise à l’onglet « Formulaire de saisie » et inscrire les taux de répartition (%) qui lui sont propres, manuellement à l’onglet « Coût de production » (cocher «  Répartion manuelle » ). Lorsqu’on connaît les montants exacts des dépenses par production, il est aussi possible de les inscrire directement dans le fichier, afin qu’ils apparaissent tels quels à l’onglet « Coût de production ». Pour ce faire, on clique sur le bouton vert « Indiquer les montants par production » à l’onglet « Formulaire de saisie », puis on inscrit manuellement les montants concernés dans le tableau qui apparaît. Finalement, on coche «  Répartion manuelle » à l’onglet « Coût de production » afin que les ajustements se fassent. Cette démarche permet d’utiliser, lorsqu’on les a, les données qui reflètent exactement la réalité de l’entreprise. "]
[1]
[1]
[1]
[1]
[1,null,"Voir plus de consignes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[{"$f":"IF(($S$41),1,)","v":0}]
[{"$f":"IF(($S$41),1,)","v":0},null,"Dans tous les cas, cliquer sur les points d'interrogations (?) pour obtenir des explications lorsque c'est possible."]
[0]
[0,null,"Onglet « Formulaire de saisie »"]
[0,null,"• Le chiffrier permet de calculer le coût de production d'au plus cinq productions à la fois."]
[0,null,"• Remplir seulement les cases blanches."]
[0,null,"• S'il s'agit de productions végétales, indiquer les cultures, les superficies et les rendements. S'il s'agit de productions animales, indiquer le nombre d'animaux vendus et le poids moyen à la vente. Ces renseignements sont obligatoires."]
[0]
[0,null,"• À l'aide de la section « États des résultats » des derniers états financiers ou à l'aide de la comptabilité, indiquer les revenus et les dépenses dans les cellules correspondantes. Lorsque vous les connaissez, utiliser le bouton  « Indiquer les montants par production » pour afficher un tableau permettant d'inscrire le montant exact correspondant à chacune des productions. D'autres renseignements demandés, comme l'avoir des propriétaires, se trouvent dans le bilan."]
[0,null,"• Le tableau au bas de la page présente des suggestions de répartition des dépenses entre les différentes productions de l'entreprise (aussi appelés « taux » ou « clés » de répartition). "]
[0,null,"• Les données saisies dans cet onglet sont automatiquement reportées dans l'onglet « Coûts de production »."]
[null,null,"• Utiliser le bouton « Indiquer les montants par production » pour inscrire les dépenses par production lorsque vous les connaissez."]
[null,null,"• Utiliser les boutons « Enregistrer les données »  et « Importer les données » pour respectivement enregistrer uniquement les données et les importer par la suite dans le calculateur."]
[0,null,"• Utiliser le bouton « Affichez vos notes » pour afficher une nouvelle feuille Excel permettant d'inscrire des notes."]
[null,null,"• Utilisez le bouton « Enregistrez les données » pour enregistrer seulement vos données sans avoir besoin d'enregistrer plusieurs copies de l'outil. Utilisez ensuite le bouton « Importez les données » pour importer vos données dans l'outil. Vous pouvez donc réaliser et enregistrez plusieurs différents scénarios en ayant seulement un seul chiffrier sur votre ordinateur."]
[0]
[0]
[0,null,"Onglet « Coûts de production »"]
[0,null,"• Utiliser le bouton « Effacer tout » pour effacer toutes les données présentées dans le chiffrier."]
[0,null,"• Pour simplifier la présentation visuelle, il est possible d'afficher ou de masquer des colonnes ou des lignes en cochant les cases prévues à cette fin."]
[null,null,"• Avant d'imprimer votre travail, sélectionnez d'abord les colonnes à afficher à l'aide des cases à cocher prévues dans l'onglet « Coûts de production ». Utilisez ensuite le bouton « Imprimer » pour imprimer vos résultats. "]
[0,null,"• Si seules les trois données obligatoires de l'onglet « Formulaire de saisie » ont été saisies, les coûts de production apparaissant à l'onglet « Coûts de production » sont ceux de la plus récente étude sur les coûts de production du CECPA."]
[0]
[0]
[null,null,"• Notez que les postes de dépenses « Autres frais variables » et « Versement capital emprunts MLT» sont répartis selon la proportion des superficies. Si cette répartition ne convient pas à la situation de votre ferme, il faudrait opter pour une répartition manuelle de ces dépenses."]
[0,null,"• Tout au bas de la page, on obtient le coût de production appelé « Prix cible » et « Prix minimum ». Le coût de production est exprimé en : "]
[0,null,"‒ Dollars (montant total)"]
[0,null,"– Dollars par hectare ($/ha) ou dollars par tête ($/tête)"]
[0,null,"‒ Dollars par tonne ($/t) ou dollars par livre ($/lb)"]
[0,null,"• Tout au bas de la page, on obtient également un pourcentage qui indique la proportion du coût de production calculé qui reflète le coût de production réel de l'entreprise. Pour obtenir un pourcentage le plus près possible de 100%, il faut saisir les données propres à l'entreprise et répartir manuellement les dépenses entre les activités."]
[0,null,"• Faire attention aux paiements des programmes lorsqu'ils ne sont pas faits dans la même année. Les états financiers ne sont pas toujours bien détaillés. Il faut parfois utiliser la comptabilité."]
[0]
[0]
[0]
[0,null,"Onglet « Synthèse »"]
[0,null,"• Le coût de production par production (culture ou autre) se trouve dans la colonne « Producteur ». Ce coût peut être comparé aux coûts de production de la plus récente étude du CECPA. \n"]
[0,null,"• Il est également possible de personnaliser le choix de la municipalité et de comparer le rendement de l'entreprise au rendement de la zone de La Financière agricole du Québec."]
[0]
[0]
[0]
[1]
[1,null,"Mise en garde"]
[1]
[1,null,"L'utilisateur demeure le seul responsable des résultats obtenus et de l'interprétation qui peut en découler."]
[1]
[1,null,"Personnes à contacter"]
[1]
[1,null,"• Marie-Hélène Parent",null,null,"Les Producteurs de grains du Québec (PGQ)"]
[1,null,null,null,null,"Téléphone : 450 679-0540, poste 8468"]
[1,null,null,null,null,"Courriel : mhparent@pgq.ca"]
[1]
[1,null,"• Les conseillers régionaux en économie et gestion du MAPAQ"]
[1]
[1]
[1]
[1,null,"• Outil réalisé par Franck Djea, agr., M. Sc. (MAPAQ)"]
[1,null,"   Avec la collaboration de :"]
[1]
[1,null,"-        Julie Plamondon (CECPA)"]
[1,null,"-        Laurence Gendron, agr., M. Sc. (MAPAQ)"]
[1,null,"-        Marie-Hélène Parent, agroéconomiste (PGQ)"]
[1,null,"-     Patrice Blais, B. Sc. A, Ph. D."]
[1,null,"-     Robert Lapalme, agr."]
[1,null,"-        Producteurs de grains volontaires"]
[1,null,"-        La Direction des communicartions du MAPAQ","La Direction des communications du MAPAQ"]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[null,null,"Sources des données de références utilisées dans l’outil"]
[]
[null,null,"Centre d’études sur les coûts de production en agriculture (CECPA). 2017."]
[null,null,"Indexation 2018 – Secteur avoine, 2 p."]
[null,null,"Indexation 2018 – Secteur blé d’alimentation animal, 2 p."]
[null,null,"Indexation 2018 – Secteur blé d’alimentation humaine, 2 p."]
[null,null,"Indexation 2018 – Secteur orge, 2 p."]
[null,null,"Indexation 2018 – Secteur canola, 2 p"]
[]
[null,null,"Centre d’études sur les coûts de production en agriculture (CECPA). 2019."]
[null,null,"Indexation 2019 – Secteur agneaux, 2 p.                                    "]
[null,null,"Indexation 2019 – Secteur bouvillons d’abattage, 2 p.                           "]
[null,null,"Indexation 2019 – Secteur veaux d’embouche, 2 p.                 "]
[null,null,"Indexation 2019 – Secteur veaux de grain, 2 p.                                        "]
[null,null,"Indexation 2019 – Secteur porcelets et porcs, 2 p.                   "]
[null,null,"Indexation 2017 – Secteur pommes tardives, 2 p.      "]
[]
[null,null,"Centre d’études sur les coûts de production en agriculture et Producteurs de grains du Québec (PGQ). 2019. « Référentiel annuel de coût – Maïs-grain et soya », Résultats finaux – 2017 et 2018, 8 p."]
[]
[null,null,"La Financière agricole du Québec (FADQ), 2019. Rendements de référence 2019 en assurance-récolte. P 11-14."]
[]
[null,null,"Groupe Multiconseil Agricole (GMA) Saguenay-Lac-Saint-Jean. Analyse de groupe vache-veau 2016."]

{"sheet":"Formulaire de saisie","index":2,"n_rows":46,"n_cols":22,"rows_kept":46,"cut":false,"hidden":false,"merged":[[30,4,30,5],[28,6,29,6],[28,4,29,5],[0,3,0,4],[14,2,14,6],[18,4,18,5],[19,4,19,5],[23,4,24,5],[23,6,24,6],[1,8,1,13],[17,4,17,5],[16,4,16,5],[37,15,37,19],[2,8,43,13],[37,5,37,6],[36,4,36,6],[15,15,15,19],[20,4,20,5],[34,4,34,6],[35,4,35,6],[32,4,32,5],[21,4,21,5],[26,4,26,5],[25,4,25,5],[31,4,31,5]]}
[null,null,"Nom de la ferme:",null,null,"Date:"]
[null,"Indiquez les informations suivantes",1,2,3,4,5,null,"Notes sommaires ici /  « Afficher les notes » pour ajouter plus de détails.",null,null,null,null,null,null,1,2,3,4,5]
[null,"Principales productions*",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C3=\"\",\"\",C3)","v":""},"","","",""]
[null,"Superficie (ha) ou nombre d'animaux vendus*",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",""]
[null,"Rendement (Tm/ha) ou poids moyen des animaux vendus (kg ou lb)*",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C5=\"\",\"\",C5)","v":""},{"$f":"IF(D5=\"\",\"\",D5)","v":""},{"$f":"IF(E5=\"\",\"\",E5)","v":""},{"$f":"IF(F5=\"\",\"\",F5)","v":""},{"$f":"IF(G5=\"\",\"\",G5)","v":""}]
[null,{"$f":"IF(OR(C6=TRUE,D6=TRUE,E6=TRUE,F6=TRUE,G6=TRUE),TRUE,FALSE)","v":false},false,false,false,false,false,null,null,null,null,null,null,null,null,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",""]
[null,"Ventes totales de cultures ou d'animaux ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",""]
[null,"Var. inv. animaux ou récolte à vendre ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",""]
[null,"Var. inv. troupeau et/ou cultures (intrants) ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",""]
[null,"Compensation ASRA ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",""]
[null,"Revenu d'assurance récolte ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",""]
[null,"Autres revenus ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(G13=\"\",\"\",G13)","v":""}]
[null,"Autres revenus ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C14=\"\",\"\",C14)","v":""},{"$f":"IF(D14=\"\",\"\",D14)","v":""},"","",{"$f":"IF(G14=\"\",\"\",G14)","v":""}]
[null,"Autres revenus ($)"]
[null,"*Données obligatoires",null,null,null,null,null,null,null,null,null,null,null,null,null,"Indiquez les frais variables associés à chacune des productions\n(Assurez vous que la somme de la ligne est égale au montant indiqué dans la colonne U)"]
[null,"Indiquez le total des frais variables \n(Indiquez « 0 » si vous n’avez pas de dépense à une ligne)","Total ($)",null,"Indiquez le total des frais fixes \n(Indiquez « 0 » si vous n’avez pas de dépense à une ligne)",null,"Total ($)",null,null,null,null,null,null,null,null,{"$f":"IF(P3=\"\",\"\",P3)","v":""},{"$f":"IF(Q3=\"\",\"\",Q3)","v":""},{"$f":"IF(R3=\"\",\"\",R3)","v":""},{"$f":"IF(S3=\"\",\"\",S3)","v":""},{"$f":"IF(T3=\"\",\"\",T3)","v":""},"Total ($)"]
[null,"Semences",null,null,"Entretien bâtiments et fonds de terre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C18=\"\",\"\",C18)","v":""}]
[null,"Fertilisants",null,null,"Assurances diverses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C19=\"\",\"\",C19)","v":""}]
[null,"Chaulage (pierre à chaux)",null,null,"Taxes foncières",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C20=\"\",\"\",C20)","v":""}]
[null,"Pesticides",null,null,"Intérêt sur emprunt MLT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Location de machinerie, de bâtiments, de fonds de terre",null,null,"Autres frais fixes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Travaux à forfait",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Main d'œuvre salariée",null,null,"Informations pour connaître le prix minimum",null,"Total \n($)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Entretien et réparation (tracteur, batteuse, séchoir, camion, mach.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Carburants (diésel, essence, gaz propane ou autre combustible)",null,null,"Retrait des propriétaires",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Électricité",null,null,"Versement capital emprunts MLT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais de mise en marché (plan conjoint, transport, encan)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Contribution d'assurance stabilisation (ASRA)",null,null,"Informations pour connaître le prix cible",null,"Total\n($)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Contribution d'autres programmes (AGRI, ASREC, etc.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Achat d'animaux",null,null,"Amortissements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Achat d'aliments (foin, moulée, etc.)",null,null,"Nombre d'exploitants-propriétaires",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Médicaments, vétérinaire, insémination",null,null,"Avoir des propriétaires",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Litière ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Intérêt sur emprunt à court terme",null,null,"Autres informations\nEn cas d'erreur, effacez et choisissez une autre municipalité.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C35=\"\",\"\",C35)","v":""}]
[null,"Autres frais variables ",null,null,"Municipalité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C36=\"\",\"\",C36)","v":""}]
[]
[null,null,null,null,"Station météo:",null,null,null,null,null,null,null,null,null,null,"Indiquez les frais fixes associés à chacune des productions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ($)"]
[null,"Exemples de clés de répartition",{"$f":"C3","v":0},{"$f":"D3","v":0},{"$f":"E3","v":0},{"$f":"F3","v":0},{"$f":"G3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G18=\"\",\"\",G18)","v":""},"Entretien bâtiments et fonds de terre"]
[null,"Répartition basée sur la superficie",{"$f":"IF(IFERROR(IF('Coûts de production'!K2=\"Superficie (ha)\",C4,0)/(IF('Coûts de production'!K2=\"Superficie (ha)\",C4,0)+IF('Coûts de production'!P2=\"Superficie (ha)\",D4,0)+IF('Coûts de production'!U2=\"Superficie (ha)\",E4,0)+IF('Coûts de production'!Y2=\"Superficie (ha)\",F4,0)+IF('Coûts de production'!AC2=\"Superficie (ha)\",G4,0)),\"\")=0,\"\",IFERROR(IF('Coûts de production'!K2=\"Superficie (ha)\",C4,0)/(IF('Coûts de production'!K2=\"Superficie (ha)\",C4,0)+IF('Coûts de production'!P2=\"Superficie (ha)\",D4,0)+IF('Coûts de production'!U2=\"Superficie (ha)\",E4,0)+IF('Coûts de production'!Y2=\"Superficie (ha)\",F4,0)+IF('Coûts de production'!AC2=\"Superficie (ha)\",G4,0)),\"\"))","v":""},{"$f":"IF(IFERROR(IF('Coûts de production'!P2=\"Superficie (ha)\",D4,0)/(IF('Coûts de production'!K2=\"Superficie (ha)\",C4,0)+IF('Coûts de production'!P2=\"Superficie (ha)\",D4,0)+IF('Coûts de production'!U2=\"Superficie (ha)\",E4,0)+IF('Coûts de production'!Y2=\"Superficie (ha)\",F4,0)+IF('Coûts de production'!AC2=\"Superficie (ha)\",G4,0)),\"\")=0%,\"\",IFERROR(IF('Coûts de production'!P2=\"Superficie (ha)\",D4,0)/(IF('Coûts de production'!K2=\"Superficie (ha)\",C4,0)+IF('Coûts de production'!P2=\"Superficie (ha)\",D4,0)+IF('Coûts de production'!U2=\"Superficie (ha)\",E4,0)+IF('Coûts de production'!Y2=\"Superficie (ha)\",F4,0)+IF('Coûts de production'!AC2=\"Superficie (ha)\",G4,0)),\"\"))","v":""},{"$f":"IF(IFERROR(IF('Coûts de production'!U2=\"Superficie (ha)\",E4,0)/(IF('Coûts de production'!K2=\"Superficie (ha)\",C4,0)+IF('Coûts de production'!P2=\"Superficie (ha)\",D4,0)+IF('Coûts de production'!U2=\"Superficie (ha)\",E4,0)+IF('Coûts de production'!Y2=\"Superficie (ha)\",F4,0)+IF('Coûts de production'!AC2=\"Superficie (ha)\",G4,0)),\"\")=0,\"\",IFERROR(IF('Coûts de production'!U2=\"Superficie (ha)\",E4,0)/(IF('Coûts de production'!K2=\"Superficie (ha)\",C4,0)+IF('Coûts de production'!P2=\"Superficie (ha)\",D4,0)+IF('Coûts de production'!U2=\"Superficie (ha)\",E4,0)+IF('Coûts de production'!Y2=\"Superficie (ha)\",F4,0)+IF('Coûts de production'!AC2=\"Superficie (ha)\",G4,0)),\"\"))","v":""},{"$f":"IF(IFERROR(IF('Coûts de production'!Y2=\"Superficie (ha)\",F4,0)/(IF('Coûts de production'!K2=\"Superficie (ha)\",C4,0)+IF('Coûts de production'!P2=\"Superficie (ha)\",D4,0)+IF('Coûts de production'!U2=\"Superficie (ha)\",E4,0)+IF('Coûts de production'!Y2=\"Superficie (ha)\",F4,0)+IF('Coûts de production'!AC2=\"Superficie (ha)\",G4,0)),\"\")=0,\"\",IFERROR(IF('Coûts de production'!Y2=\"Superficie (ha)\",F4,0)/(IF('Coûts de production'!K2=\"Superficie (ha)\",C4,0)+IF('Coûts de production'!P2=\"Superficie (ha)\",D4,0)+IF('Coûts de production'!U2=\"Superficie (ha)\",E4,0)+IF('Coûts de production'!Y2=\"Superficie (ha)\",F4,0)+IF('Coûts de production'!AC2=\"Superficie (ha)\",G4,0)),\"\"))","v":""},{"$f":"IF(IFERROR(IF('Coûts de production'!AC2=\"Superficie (ha)\",G4,0)/(IF('Coûts de production'!K2=\"Superficie (ha)\",C4,0)+IF('Coûts de production'!P2=\"Superficie (ha)\",D4,0)+IF('Coûts de production'!U2=\"Superficie (ha)\",E4,0)+IF('Coûts de production'!Y2=\"Superficie (ha)\",F4,0)+IF('Coûts de production'!AC2=\"Superficie (ha)\",G4,0)),\"\")=0,\"\",IFERROR(IF('Coûts de production'!AC2=\"Superficie (ha)\",G4,0)/(IF('Coûts de production'!K2=\"Superficie (ha)\",C4,0)+IF('Coûts de production'!P2=\"Superficie (ha)\",D4,0)+IF('Coûts de production'!U2=\"Superficie (ha)\",E4,0)+IF('Coûts de production'!Y2=\"Superficie (ha)\",F4,0)+IF('Coûts de production'!AC2=\"Superficie (ha)\",G4,0)),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G19=\"\",\"\",G19)","v":""},"Assurances diverses"]
[null,"Répartition basée sur le nombre de têtes",{"$f":"IF(IFERROR(IF('Coûts de production'!K2=\"Nbre. vendu\",C4,0)/(IF('Coûts de production'!K2=\"Nbre. vendu\",C4,0)+IF('Coûts de production'!P2=\"Nbre. vendu\",D4,0)+IF('Coûts de production'!U2=\"Nbre. vendu\",E4,0)+IF('Coûts de production'!Y2=\"Nbre. vendu\",F4,0)+IF('Coûts de production'!AC2=\"Nbre. vendu\",G4,0)),\"\")=0,\"\",IFERROR(IF('Coûts de production'!K2=\"Nbre. vendu\",C4,0)/(IF('Coûts de production'!K2=\"Nbre. vendu\",C4,0)+IF('Coûts de production'!P2=\"Nbre. vendu\",D4,0)+IF('Coûts de production'!U2=\"Nbre. vendu\",E4,0)+IF('Coûts de production'!Y2=\"Nbre. vendu\",F4,0)+IF('Coûts de production'!AC2=\"Nbre. vendu\",G4,0)),\"\"))","v":""},{"$f":"IF(IFERROR(IF('Coûts de production'!P2=\"Nbre. vendu\",D4,0)/(IF('Coûts de production'!K2=\"Nbre. vendu\",C4,0)+IF('Coûts de production'!P2=\"Nbre. vendu\",D4,0)+IF('Coûts de production'!U2=\"Nbre. vendu\",E4,0)+IF('Coûts de production'!Y2=\"Nbre. vendu\",F4,0)+IF('Coûts de production'!AC2=\"Nbre. vendu\",G4,0)),\"\")=0,\"\",IFERROR(IF('Coûts de production'!P2=\"Nbre. vendu\",D4,0)/(IF('Coûts de production'!K2=\"Nbre. vendu\",C4,0)+IF('Coûts de production'!P2=\"Nbre. vendu\",D4,0)+IF('Coûts de production'!U2=\"Nbre. vendu\",E4,0)+IF('Coûts de production'!Y2=\"Nbre. vendu\",F4,0)+IF('Coûts de production'!AC2=\"Nbre. vendu\",G4,0)),\"\"))","v":""},{"$f":"IF(IFERROR(IF('Coûts de production'!U2=\"Nbre. vendu\",E4,0)/(IF('Coûts de production'!K2=\"Nbre. vendu\",C4,0)+IF('Coûts de production'!P2=\"Nbre. vendu\",D4,0)+IF('Coûts de production'!U2=\"Nbre. vendu\",E4,0)+IF('Coûts de production'!Y2=\"Nbre. vendu\",F4,0)+IF('Coûts de production'!AC2=\"Nbre. vendu\",G4,0)),\"\")=0,\"\",IFERROR(IF('Coûts de production'!U2=\"Nbre. vendu\",E4,0)/(IF('Coûts de production'!K2=\"Nbre. vendu\",C4,0)+IF('Coûts de production'!P2=\"Nbre. vendu\",D4,0)+IF('Coûts de production'!U2=\"Nbre. vendu\",E4,0)+IF('Coûts de production'!Y2=\"Nbre. vendu\",F4,0)+IF('Coûts de production'!AC2=\"Nbre. vendu\",G4,0)),\"\"))","v":""},{"$f":"IF(IFERROR(IF('Coûts de production'!Y2=\"Nbre. vendu\",F4,0)/(IF('Coûts de production'!K2=\"Nbre. vendu\",C4,0)+IF('Coûts de production'!P2=\"Nbre. vendu\",D4,0)+IF('Coûts de production'!U2=\"Nbre. vendu\",E4,0)+IF('Coûts de production'!Y2=\"Nbre. vendu\",F4,0)+IF('Coûts de production'!AC2=\"Nbre. vendu\",G4,0)),\"\")=0,\"\",IFERROR(IF('Coûts de production'!Y2=\"Nbre. vendu\",F4,0)/(IF('Coûts de production'!K2=\"Nbre. vendu\",C4,0)+IF('Coûts de production'!P2=\"Nbre. vendu\",D4,0)+IF('Coûts de production'!U2=\"Nbre. vendu\",E4,0)+IF('Coûts de production'!Y2=\"Nbre. vendu\",F4,0)+IF('Coûts de production'!AC2=\"Nbre. vendu\",G4,0)),\"\"))","v":""},{"$f":"IF(IFERROR(IF('Coûts de production'!AC2=\"Nbre. vendu\",G4,0)/(IF('Coûts de production'!K2=\"Nbre. vendu\",C4,0)+IF('Coûts de production'!P2=\"Nbre. vendu\",D4,0)+IF('Coûts de production'!U2=\"Nbre. vendu\",E4,0)+IF('Coûts de production'!Y2=\"Nbre. vendu\",F4,0)+IF('Coûts de production'!AC2=\"Nbre. vendu\",G4,0)),\"\")=0,\"\",IFERROR(IF('Coûts de production'!AC2=\"Nbre. vendu\",G4,0)/(IF('Coûts de production'!K2=\"Nbre. vendu\",C4,0)+IF('Coûts de production'!P2=\"Nbre. vendu\",D4,0)+IF('Coûts de production'!U2=\"Nbre. vendu\",E4,0)+IF('Coûts de production'!Y2=\"Nbre. vendu\",F4,0)+IF('Coûts de production'!AC2=\"Nbre. vendu\",G4,0)),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G20=\"\",\"\",G20)","v":""},"Taxes foncières"]
[null,"Répartition basée sur le temps de travail",{"$f":"IFERROR(C46/SUM($C$46:$G$46),\"\")","v":""},{"$f":"IFERROR(D46/SUM($C$46:$G$46),\"\")","v":""},{"$f":"IFERROR(E46/SUM($C$46:$G$46),\"\")","v":""},{"$f":"IFERROR(F46/SUM($C$46:$G$46),\"\")","v":""},{"$f":"IFERROR(G46/SUM($C$46:$G$46),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G21=\"\",\"\",G21)","v":""},"Intérêt sur emprunt MLT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G22=\"\",\"\",G22)","v":""},"Autres frais fixes"]
[]
[null,null,{"$f":"IFERROR(C4*HLOOKUP(C40,CECPA!$B$1:$O$53,48,FALSE),0)","v":0},{"$f":"IFERROR(D4*HLOOKUP(D40,CECPA!$B$1:$O$53,48,FALSE),0)","v":0},{"$f":"IFERROR(E4*HLOOKUP(E40,CECPA!$B$1:$O$53,48,FALSE),0)","v":0},{"$f":"IFERROR(F4*HLOOKUP(F40,CECPA!$B$1:$O$53,48,FALSE),0)","v":0},{"$f":"IFERROR(G4*HLOOKUP(G40,CECPA!$B$1:$O$53,48,FALSE),0)","v":0}]

{"sheet":"Coûts de production","index":3,"n_rows":86,"n_cols":61,"rows_kept":86,"cut":false,"hidden":false,"merged":[[15,56,15,60],[0,26,0,29],[62,3,62,4],[0,2,0,5],[1,6,2,6],[0,7,0,11],[0,12,0,16],[0,17,0,21],[0,22,0,25]]}
[null,null,"Coûts de production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nbre colonnes",null,null,null,null,null,null,null,null,null,"Données de la sélection",null,null,null,null,"Données retenues"]
[1,null,"Affichage des colonnes : %             Total",null,null,null,"Nbre de productions affichées",null,null,"  ",{"$f":"IF(H1=0,\" \",HLOOKUP($H$1,CECPA!$B$1:$O$53,51,FALSE))","v":" "},"Qté. vendue",null,null,"  ",{"$f":"IF(M1=0,\" \",HLOOKUP($M$1,CECPA!$B$1:$O$53,51,FALSE))","v":" "},"Qté. vendue",null,null,"  ",{"$f":"IF(R1=0,\" \",HLOOKUP($R$1,CECPA!$B$1:$O$53,51,FALSE))","v":" "},"Qté. vendue",null,"  ",{"$f":"IF(W1=0,\" \",HLOOKUP($W$1,CECPA!$B$1:$O$53,51,FALSE))","v":" "},"Qté. vendue",null,"  ",{"$f":"IF(AA1=0,\" \",HLOOKUP($AA$1,CECPA!$B$1:$O$53,51,FALSE))","v":" "},"Qté. vendue"," ",null,true,true,1,null,null,null,null,null,null,null,null,null,1,2,3,4,5,1,2,3,4,5]
[1,null,"/ Unité",null,null,null,null,null,null," ",null,{"$f":"K3*K5","v":0},null,null," ",null,{"$f":"P3*P5","v":0},null,null," ",null,{"$f":"U3*U5","v":0},null," ",null,{"$f":"Y3*Y5","v":0},null," ",null,{"$f":"AC3*AC5","v":0}," ",null,true,null,2,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H1),\"\",H1)","v":""},{"$f":"IF(ISBLANK(M1),\"\",M1)","v":""},{"$f":"IF(ISBLANK(R1),\"\",R1)","v":""},{"$f":"IF(ISBLANK(W1),\"\",W1)","v":""},{"$f":"IF(ISBLANK(AA1),\"\",AA1)","v":""}]
[1,null,"/ Qté vendue","Unité","Quantité",null,3,"Animaux",null," ",{"$f":"IF(H1=0,\" \",HLOOKUP($H$1,CECPA!$B$1:$O$53,IF('Coûts de production'!$H$5=\"Kg\",52,53),FALSE))","v":" "}," ",null,null," ",{"$f":"IF(H1=0,\" \",HLOOKUP($M$1,CECPA!$B$1:$O$53,IF('Coûts de production'!$H$5=\"Kg\",52,53),FALSE))","v":" "}," ",null,null," ",{"$f":"IF(R1=0,\" \",HLOOKUP($R$1,CECPA!$B$1:$O$53,IF('Coûts de production'!$H$5=\"Kg\",52,53),FALSE))","v":" "}," ",null," ",{"$f":"IF(W1=0,\" \",HLOOKUP($W$1,CECPA!$B$1:$O$53,IF('Coûts de production'!$H$5=\"Kg\",52,53),FALSE))","v":" "}," ",null," ",{"$f":"IF(AA1=0,\" \",HLOOKUP($AA$1,CECPA!$B$1:$O$53,IF('Coûts de production'!$H$5=\"Kg\",52,53),FALSE))","v":" "}," "," ",null,true,null,3]
[1,null,"Répartition manuelle :",null,null,null,null,null,null," ",null," ",null,"PRODUITS"," ",null," ",null,"PRODUITS"," ",null," ",null," ",null," ",null," ",null," "," ",null,true,null,4]
[1,null,"PRODUITS",null,null,"($)",null,"%",null,"Total ($)",{"$f":"IF(K2=\"\",\"\",IF(K2=\"Superficie (ha)\",\"$/ha\",\"$/tête\"))","v":"$/tête"},{"$f":"IF(K2=\"\",\"\",IF(K2=\"Superficie (ha)\",\"$/tonne\",IF(H5=\"kg\",\"$/kg\",\"$/lb\")))","v":"$/lb"},"%",null,"Total ($)",{"$f":"IF(P2=\"\",\"\",IF(P2=\"Superficie (ha)\",\"$/ha\",\"$/tête\"))","v":"$/tête"},{"$f":"IF(P2=\"\",\"\",IF(P2=\"Superficie (ha)\",\"$/tonne\",IF(M5=\"kg\",\"$/kg\",\"$/lb\")))","v":"$/lb"},"%",null,"Total ($)",{"$f":"IF(U2=\"\",\"\",IF(U2=\"Superficie (ha)\",\"$/ha\",\"$/tête\"))","v":"$/tête"},{"$f":"IF(U2=\"\",\"\",IF(U2=\"Superficie (ha)\",\"$/tonne\",IF(R5=\"kg\",\"$/kg\",\"$/lb\")))","v":"$/lb"},"%","Total ($)",{"$f":"IF(Y2=\"\",\"\",IF(Y2=\"Superficie (ha)\",\"$/ha\",\"$/tête\"))","v":"$/tête"},{"$f":"IF(Y2=\"\",\"\",IF(Y2=\"Superficie (ha)\",\"$/tonne\",IF(V5=\"kg\",\"$/kg\",\"$/lb\")))","v":"$/lb"},"%","Total ($)",{"$f":"IF(AC2=\"\",\"\",IF(AC2=\"Superficie (ha)\",\"$/ha\",\"$/tête\"))","v":"$/tête"},{"$f":"IF(AC2=\"\",\"\",IF(AC2=\"Superficie (ha)\",\"$/tonne\",IF(Z5=\"kg\",\"$/kg\",\"$/lb\")))","v":"$/lb"}," ",null,true,null,5]
[{"$f":"IF(($AG$6),1,)","v":1},null,{"$f":"H1","v":0},"tm",1000,null,null,null,null,{"$f":"F7","v":0},{"$f":"IF($K$3=0,\" \",J7/$K$3)","v":" "},{"$f":"IF($L$3=0,\" \",J7/$L$3)","v":" "}]
[{"$f":"IF(($AG$6),1,)","v":1},null,{"$f":"M1","v":0},"tm",null,null,null,null,null,null,null,null,null,null,{"$f":"F8","v":0},{"$f":"IF($P$3=0,\" \",O8/$P$3)","v":" "},{"$f":"IF($Q$3=0,\" \",O8/$Q$3)","v":" "}]
[1,null,{"$f":"R1","v":0},"tm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F9","v":0},{"$f":"IF($U$3=0,\" \",T9/$U$3)","v":" "},{"$f":"IF($V$3=0,\" \",T9/$V$3)","v":" "}]
[1,null,{"$f":"W1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F10","v":0},{"$f":"IF($Y$3=0,\" \",X10/$Y$3)","v":" "},{"$f":"IF($Z$3=0,\" \",X10/$Z$3)","v":" "}]
[1,null,{"$f":"AA1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F11","v":0},{"$f":"IF($AC$3=0,\" \",AB11/$AC$3)","v":" "},{"$f":"IF($AD$3=0,\" \",AB11/$AD$3)","v":" "}]
[1,null,"Var. inv. animaux à vendre",null,null,{"$f":"J12+O12+T12+X12+AB12","v":0}]
[1,null,"Var. inv. troupeau et/ou cultures (intrants)",null,null,0,null,null,null,null,{"$f":"IF($K$3=0,0,J13/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J13/($L$3+$L$12))","v":0},null,null,null,{"$f":"IF($P$3=0,0,O13/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O13/($Q$3+$Q$12))","v":0},null,null,null,{"$f":"IF($U$3=0,0,T13/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T13/($V$3+$V$12))","v":0},null,null,{"$f":"IF($Y$3=0,0,X13/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X13/($Z$3+$Z$12))","v":0},null,null,{"$f":"IF($AC$3=0,0,AB13/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB13/($AD$3+$AD$12))","v":0}]
[1,null,"Compensation ASRA",null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,0,0]
[1,null,"Revenu d'assurance récolte",null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,0,0]
[1,null,"Autres revenus",null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,"% de la clé de répartition",null,null,null,null,"Volume total pour la clé sélectionnée",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pourcentages obtenus avec les données inscrites manuellement"]
[1,null,"Autres revenus",null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,0,0,null,null,null,1,2,3,4,5,"Tot",1,2,3,4,5]
[{"$f":"IF(($AG$6),1,)","v":1},null,"Autres revenus",null,null,null,{"$f":"IF(OR(H18+M18+R18+W18+AA18=0,H18+M18+R18+W18+AA18=100%),\"\",H18+M18+R18+W18+AA18)","v":""},0,null,{"$f":"IF($F18<>\"\",$F18*H18,IF(H$1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,40,FALSE))*K$3)","v":0},0,0,0,null,{"$f":"IF($F18<>\"\",$F18*M18,IF(M$1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,40,FALSE))*P$3)","v":0},0,0,0,null,{"$f":"IF($F18<>\"\",$F18*R18,IF(R$1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,40,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F18<>\"\",$F18*W18,IF(W$1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,40,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F18<>\"\",$F18*AA18,IF(AA$1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,40,FALSE))*AC$3)","v":0},0,0,null,null,null,{"$f":"IF(AM18<>0,AN18/$AM18,0)","v":0},{"$f":"IF(AM18<>0,AO18/$AM18,0)","v":0},{"$f":"IF(AO18<>0,AP18/$AM18,0)","v":0},{"$f":"IF(AP18<>0,AQ18/$AM18,0)","v":0},{"$f":"IF(AQ18<>0,AR18/$AM18,0)","v":0},{"$f":"SUM(AN18:AR18)","v":0},{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,40,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,40,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,40,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,40,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,40,FALSE))*($AC$3+$AC$12)","v":0},{"$f":"AH18","v":0},{"$f":"AI18","v":0},{"$f":"AJ18","v":0},{"$f":"AK18","v":0},{"$f":"AL18","v":0},{"$f":"IF($AG$5,$H18,AS18)","v":0},{"$f":"IF($AG$5,$M18,AT18)","v":0},{"$f":"IF($AG$5,$R18,AU18)","v":0},{"$f":"IF($AG$5,$W18,AV18)","v":0},{"$f":"IF($AG$5,$AA18,AW18)","v":0}]
[null,null,"Location, ristournes et revenus divers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"Travaux extérieurs avec machineries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[1,null,"Total des produits",null,null,{"$f":"J22+O22+T22+X22+AB22","v":0},null,null,null,{"$f":"SUM(J7:J18)","v":0},{"$f":"IF($K$3=0,0,J22/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J22/($L$3+$L$12))","v":0},null,"Produits bruts activité",{"$f":"SUM(O7:O18)","v":0},{"$f":"IF($P$3=0,0,O22/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O22/($Q$3+$Q$12))","v":0},null,"Produits bruts activité",{"$f":"SUM(T7:T18)","v":0},{"$f":"IF($U$3=0,0,T22/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T22/($V$3+$V$12))","v":0},null,{"$f":"SUM(X7:X18)","v":0},{"$f":"IF($Y$3=0,0,X22/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X22/($Z$3+$Z$12))","v":0},null,{"$f":"SUM(AB7:AB18)","v":0},{"$f":"IF($AC$3=0,0,AB22/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB22/($AD$3+$AD$12))","v":0}]
[1,null,"CHARGES VARIABLES",null,null,null,null,null,null,null,null,null,null,"CHARGES VARIABLES",null,null,null,null,"CHARGES VARIABLES",null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"validation"]
[{"$f":"IF(($AG$23),1,)","v":1},null,"Semences","$","xpoches",null,{"$f":"IF(OR(H24+M24+R24+W24+AA24=0,H24+M24+R24+W24+AA24=100%),\"\",H24+M24+R24+W24+AA24)","v":""},0,15583.650000000001,{"$f":"IF($F24<>\"\",$F24*H24,IF(H$1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,14,FALSE))*K$3)","v":0},{"$f":"IF($K$3=0,0,J24/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J24/($L$3+$L$12))","v":0},0,"Semences",{"$f":"IF($F24<>\"\",$F24*M24,IF(M$1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,14,FALSE))*P$3)","v":0},{"$f":"IF($P$3=0,0,O24/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O24/($Q$3+$Q$12))","v":0},0,"Semences",{"$f":"IF($F24<>\"\",$F24*R24,IF(R$1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,14,FALSE))*U$3)","v":0},{"$f":"IF($U$3=0,0,T24/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T24/($V$3+$V$12))","v":0},0,{"$f":"IF($F24<>\"\",$F24*W24,IF(W$1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,14,FALSE))*Y$3)","v":0},{"$f":"IF($Y$3=0,0,X24/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X24/($Z$3+$Z$12))","v":0},0,{"$f":"IF($F24<>\"\",$F24*AA24,IF(AA$1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,14,FALSE))*AC$3)","v":0},{"$f":"IF($AC$3=0,0,AB24/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB24/($AD$3+$AD$12))","v":0},null,null,{"$f":"IF(F24<>0,1,0)","v":0},{"$f":"IF($AM24>0,AN24/$AM24,0)","v":0},0,0,0,0,{"$f":"SUM(AN24:AR24)","v":0},{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,14,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,14,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,14,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,14,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,14,FALSE))*($AC$3+$AC$12)","v":0},{"$f":"AH24","v":0},{"$f":"AI24","v":0},{"$f":"AJ24","v":0},{"$f":"AK24","v":0},{"$f":"AL24","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P18:T18)>0,BE24,$H24),AS24)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P18:T18)>0,BF24,$M24),AT24)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P18:T18)>0,BG24,$R24),AU24)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P18:T18)>0,BH24,$W24),AV24)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P18:T18)>0,BI24,$AA24),AW24)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P18>0,'Formulaire de saisie'!P18/SUM('Formulaire de saisie'!P18:T18),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q18>0,'Formulaire de saisie'!Q18/SUM('Formulaire de saisie'!P18:T18),0)","v":0},{"$f":"IF('Formulaire de saisie'!R18>0,'Formulaire de saisie'!R18/SUM('Formulaire de saisie'!P18:T18),0)","v":0},{"$f":"IF('Formulaire de saisie'!S18>0,'Formulaire de saisie'!S18/SUM('Formulaire de saisie'!P18:T18),0)","v":0},{"$f":"IF('Formulaire de saisie'!T18>0,'Formulaire de saisie'!T18/SUM('Formulaire de saisie'!P18:T18),0)","v":0}]
[{"$f":"IF(($AG$23),1,)","v":1},null,"Fertilisants",null,null,null,"",0,15152.400000000001,{"$f":"IF($F25<>\"\",$F25*H25,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,15,FALSE))*K$3)","v":0},0,{"$f":"IF($L$3=0,0,J25/($L$3+$L$12))","v":0},0,"Fertilisants",{"$f":"IF($F25<>\"\",$F25*M25,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,15,FALSE))*P$3)","v":0},0,0,0,"Fertilisants",{"$f":"IF($F25<>\"\",$F25*R25,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,15,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F25<>\"\",$F25*W25,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,15,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F25<>\"\",$F25*AA25,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,15,FALSE))*AC$3)","v":0},0,0,null,null,{"$f":"IF(F25<>0,1,0)","v":0},0,0,0,0,0,{"$f":"SUM(AN25:AR25)","v":0},{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,15,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,15,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,15,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,15,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,15,FALSE))*($AC$3+$AC$12)","v":0},{"$f":"AH25","v":0},{"$f":"AI25","v":0},{"$f":"AJ25","v":0},{"$f":"AK25","v":0},{"$f":"AL25","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P19:T19)>0,BE25,$H25),AS25)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P19:T19)>0,BF25,$M25),AT25)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P19:T19)>0,BG25,$R25),AU25)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P19:T19)>0,BH25,$W25),AV25)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P19:T19)>0,BI25,$AA25),AW25)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P19>0,'Formulaire de saisie'!P19/SUM('Formulaire de saisie'!P19:T19),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q19>0,'Formulaire de saisie'!Q19/SUM('Formulaire de saisie'!P19:T19),0)","v":0},{"$f":"IF('Formulaire de saisie'!R19>0,'Formulaire de saisie'!R19/SUM('Formulaire de saisie'!P19:T19),0)","v":0},{"$f":"IF('Formulaire de saisie'!S19>0,'Formulaire de saisie'!S19/SUM('Formulaire de saisie'!P19:T19),0)","v":0},{"$f":"IF('Formulaire de saisie'!T19>0,'Formulaire de saisie'!T19/SUM('Formulaire de saisie'!P19:T19),0)","v":0}]
[1,null,"Chaulage (pierre à chaux)",null,null,null,"",0,270.82499999999999,{"$f":"IF($F26<>\"\",$F26*H26,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,16,FALSE))*K$3)","v":0},0,{"$f":"IF($L$3=0,0,J26/($L$3+$L$12))","v":0},0,"Chaulage",{"$f":"IF($F26<>\"\",$F26*M26,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,16,FALSE))*P$3)","v":0},0,0,0,"Chaulage",{"$f":"IF($F26<>\"\",$F26*R26,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,16,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F26<>\"\",$F26*W26,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,16,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F26<>\"\",$F26*AA26,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,16,FALSE))*AC$3)","v":0},0,0,null,null,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,16,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,16,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,16,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,16,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,16,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P20:T20)>0,BE26,$H26),AS26)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P20:T20)>0,BF26,$M26),AT26)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P20:T20)>0,BG26,$R26),AU26)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P20:T20)>0,BH26,$W26),AV26)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P20:T20)>0,BI26,$AA26),AW26)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P20>0,'Formulaire de saisie'!P20/SUM('Formulaire de saisie'!P20:T20),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q20>0,'Formulaire de saisie'!Q20/SUM('Formulaire de saisie'!P20:T20),0)","v":0},{"$f":"IF('Formulaire de saisie'!R20>0,'Formulaire de saisie'!R20/SUM('Formulaire de saisie'!P20:T20),0)","v":0},{"$f":"IF('Formulaire de saisie'!S20>0,'Formulaire de saisie'!S20/SUM('Formulaire de saisie'!P20:T20),0)","v":0},{"$f":"IF('Formulaire de saisie'!T20>0,'Formulaire de saisie'!T20/SUM('Formulaire de saisie'!P20:T20),0)","v":0}]
[1,null,"Pesticides",null,null,null,"",0,4422.9000000000005,{"$f":"IF($F27<>\"\",$F27*H27,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,17,FALSE))*K$3)","v":0},0,0,0,"Pesticides",{"$f":"IF($F27<>\"\",$F27*M27,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,17,FALSE))*P$3)","v":0},0,0,0,"Pesticides",{"$f":"IF($F27<>\"\",$F27*R27,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,17,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F27<>\"\",$F27*W27,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,17,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F27<>\"\",$F27*AA27,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,17,FALSE))*AC$3)","v":0},0,0,null,null,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,17,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,17,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,17,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,17,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,17,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P21:T21)>0,BE27,$H27),AS27)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P21:T21)>0,BF27,$M27),AT27)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P21:T21)>0,BG27,$R27),AU27)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P21:T21)>0,BH27,$W27),AV27)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P21:T21)>0,BI27,$AA27),AW27)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P21>0,'Formulaire de saisie'!P21/SUM('Formulaire de saisie'!P21:T21),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q21>0,'Formulaire de saisie'!Q21/SUM('Formulaire de saisie'!P21:T21),0)","v":0},{"$f":"IF('Formulaire de saisie'!R21>0,'Formulaire de saisie'!R21/SUM('Formulaire de saisie'!P21:T21),0)","v":0},{"$f":"IF('Formulaire de saisie'!S21>0,'Formulaire de saisie'!S21/SUM('Formulaire de saisie'!P21:T21),0)","v":0},{"$f":"IF('Formulaire de saisie'!T21>0,'Formulaire de saisie'!T21/SUM('Formulaire de saisie'!P21:T21),0)","v":0}]
[1,null,"Location",null,null,null,"",0,1226.4750000000001,{"$f":"IF($F28<>\"\",$F28*H28,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,23,FALSE))*K$3)","v":0},0,0,0,"Location de machineries, bâtiments",{"$f":"IF($F28<>\"\",$F28*M28,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,23,FALSE))*P$3)","v":0},0,0,0,"Location de machineries, bâtiments",{"$f":"IF($F28<>\"\",$F28*R28,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,23,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F28<>\"\",$F28*W28,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,23,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F28<>\"\",$F28*AA28,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,23,FALSE))*AC$3)","v":0},0,0,null,null,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,23,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,23,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,23,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,23,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,23,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P22:T22)>0,BE28,$H28),AS28)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P22:T22)>0,BF28,$M28),AT28)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P22:T22)>0,BG28,$R28),AU28)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P22:T22)>0,BH28,$W28),AV28)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P22:T22)>0,BI28,$AA28),AW28)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P22>0,'Formulaire de saisie'!P22/SUM('Formulaire de saisie'!P22:T22),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q22>0,'Formulaire de saisie'!Q22/SUM('Formulaire de saisie'!P22:T22),0)","v":0},{"$f":"IF('Formulaire de saisie'!R22>0,'Formulaire de saisie'!R22/SUM('Formulaire de saisie'!P22:T22),0)","v":0},{"$f":"IF('Formulaire de saisie'!S22>0,'Formulaire de saisie'!S22/SUM('Formulaire de saisie'!P22:T22),0)","v":0},{"$f":"IF('Formulaire de saisie'!T22>0,'Formulaire de saisie'!T22/SUM('Formulaire de saisie'!P22:T22),0)","v":0}]
[1,null,"Travaux à forfait",null,null,null,"",0,3550.0499999999997,{"$f":"IF($F29<>\"\",$F29*H29,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,22,FALSE))*K$3)","v":0},0,0,0,"Travaux à forfait",{"$f":"IF($F29<>\"\",$F29*M29,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,22,FALSE))*P$3)","v":0},0,0,0,"Travaux à forfait",{"$f":"IF($F29<>\"\",$F29*R29,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,22,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F29<>\"\",$F29*W29,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,22,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F29<>\"\",$F29*AA29,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,22,FALSE))*AC$3)","v":0},0,0,null,null,0,{"$f":"IF($AM29>0,AN29/$AM29,0)","v":0},0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,22,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,22,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,22,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,22,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,22,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P23:T23)>0,BE29,$H29),AS29)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P23:T23)>0,BF29,$M29),AT29)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P23:T23)>0,BG29,$R29),AU29)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P23:T23)>0,BH29,$W29),AV29)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P23:T23)>0,BI29,$AA29),AW29)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P23>0,'Formulaire de saisie'!P23/SUM('Formulaire de saisie'!P23:T23),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q23>0,'Formulaire de saisie'!Q23/SUM('Formulaire de saisie'!P23:T23),0)","v":0},{"$f":"IF('Formulaire de saisie'!R23>0,'Formulaire de saisie'!R23/SUM('Formulaire de saisie'!P23:T23),0)","v":0},{"$f":"IF('Formulaire de saisie'!S23>0,'Formulaire de saisie'!S23/SUM('Formulaire de saisie'!P23:T23),0)","v":0},{"$f":"IF('Formulaire de saisie'!T23>0,'Formulaire de saisie'!T23/SUM('Formulaire de saisie'!P23:T23),0)","v":0}]
[1,null,"Main d'œuvre salariée",null,null,null,"",0,6848.2500000000009,{"$f":"IF($F30<>\"\",$F30*H30,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,31,FALSE))*K$3)","v":0},0,0,0,"Main d'œuvre salariée",{"$f":"IF($F30<>\"\",$F30*M30,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,31,FALSE))*P$3)","v":0},0,0,0,"Main d'œuvre salariée",{"$f":"IF($F30<>\"\",$F30*R30,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,31,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F30<>\"\",$F30*W30,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,31,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F30<>\"\",$F30*AA30,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,31,FALSE))*AC$3)","v":0},0,0,null,null,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,31,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,31,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,31,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,31,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,31,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P24:T24)>0,BE30,$H30),AS30)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P24:T24)>0,BF30,$M30),AT30)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P24:T24)>0,BG30,$R30),AU30)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P24:T24)>0,BH30,$W30),AV30)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P24:T24)>0,BI30,$AA30),AW30)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P24>0,'Formulaire de saisie'!P24/SUM('Formulaire de saisie'!P24:T24),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q24>0,'Formulaire de saisie'!Q24/SUM('Formulaire de saisie'!P24:T24),0)","v":0},{"$f":"IF('Formulaire de saisie'!R24>0,'Formulaire de saisie'!R24/SUM('Formulaire de saisie'!P24:T24),0)","v":0},{"$f":"IF('Formulaire de saisie'!S24>0,'Formulaire de saisie'!S24/SUM('Formulaire de saisie'!P24:T24),0)","v":0},{"$f":"IF('Formulaire de saisie'!T24>0,'Formulaire de saisie'!T24/SUM('Formulaire de saisie'!P24:T24),0)","v":0}]
[1,null,"Entretien et réparation\n(tracteur, batteuse, séchoir, camion, mach.)",null,null,null,"",0,11129.699999999999,{"$f":"IF($F31<>\"\",$F31*H31,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,20,FALSE))*K$3)","v":0},0,0,0,"Entretien et reparation machinerie",{"$f":"IF($F31<>\"\",$F31*M31,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,20,FALSE))*P$3)","v":0},0,0,0,"Entretien et reparation machinerie",{"$f":"IF($F31<>\"\",$F31*R31,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,20,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F31<>\"\",$F31*W31,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,20,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F31<>\"\",$F31*AA31,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,20,FALSE))*AC$3)","v":0},0,0,null,null,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,20,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,20,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,20,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,20,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,20,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P25:T25)>0,BE31,$H31),AS31)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P25:T25)>0,BF31,$M31),AT31)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P25:T25)>0,BG31,$R31),AU31)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P25:T25)>0,BH31,$W31),AV31)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P25:T25)>0,BI31,$AA31),AW31)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P25>0,'Formulaire de saisie'!P25/SUM('Formulaire de saisie'!P25:T25),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q25>0,'Formulaire de saisie'!Q25/SUM('Formulaire de saisie'!P25:T25),0)","v":0},{"$f":"IF('Formulaire de saisie'!R25>0,'Formulaire de saisie'!R25/SUM('Formulaire de saisie'!P25:T25),0)","v":0},{"$f":"IF('Formulaire de saisie'!S25>0,'Formulaire de saisie'!S25/SUM('Formulaire de saisie'!P25:T25),0)","v":0},{"$f":"IF('Formulaire de saisie'!T25>0,'Formulaire de saisie'!T25/SUM('Formulaire de saisie'!P25:T25),0)","v":0}]
[1,null,"Carburants ",null,null,null,"",0,11524.725,{"$f":"IF($F32<>\"\",$F32*H32,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,19,FALSE))*K$3)","v":0},0,0,0,"Carburants",{"$f":"IF($F32<>\"\",$F32*M32,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,19,FALSE))*P$3)","v":0},0,0,0,"Carburants",{"$f":"IF($F32<>\"\",$F32*R32,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,19,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F32<>\"\",$F32*W32,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,19,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F32<>\"\",$F32*AA32,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,19,FALSE))*AC$3)","v":0},0,0,null,null,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,19,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,19,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,19,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,19,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,19,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P26:T26)>0,BE32,$H32),AS32)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P26:T26)>0,BF32,$M32),AT32)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P26:T26)>0,BG32,$R32),AU32)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P26:T26)>0,BH32,$W32),AV32)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P26:T26)>0,BI32,$AA32),AW32)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P26>0,'Formulaire de saisie'!P26/SUM('Formulaire de saisie'!P26:T26),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q26>0,'Formulaire de saisie'!Q26/SUM('Formulaire de saisie'!P26:T26),0)","v":0},{"$f":"IF('Formulaire de saisie'!R26>0,'Formulaire de saisie'!R26/SUM('Formulaire de saisie'!P26:T26),0)","v":0},{"$f":"IF('Formulaire de saisie'!S26>0,'Formulaire de saisie'!S26/SUM('Formulaire de saisie'!P26:T26),0)","v":0},{"$f":"IF('Formulaire de saisie'!T26>0,'Formulaire de saisie'!T26/SUM('Formulaire de saisie'!P26:T26),0)","v":0}]
[1,null,"Électricité",null,null,null,"",0,912.52499999999998,{"$f":"IF($F33<>\"\",$F33*H33,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,21,FALSE))*K$3)","v":0},0,0,0,"Électricité",{"$f":"IF($F33<>\"\",$F33*M33,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,21,FALSE))*P$3)","v":0},0,0,0,"Électricité",{"$f":"IF($F33<>\"\",$F33*R33,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,21,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F33<>\"\",$F33*W33,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,21,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F33<>\"\",$F33*AA33,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,21,FALSE))*AC$3)","v":0},0,0,null,null,0,{"$f":"IF($AM33>0,AN33/$AM33,0)","v":0},0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,21,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,21,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,21,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,21,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,21,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P27:T27)>0,BE33,$H33),AS33)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P27:T27)>0,BF33,$M33),AT33)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P27:T27)>0,BG33,$R33),AU33)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P27:T27)>0,BH33,$W33),AV33)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P27:T27)>0,BI33,$AA33),AW33)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P27>0,'Formulaire de saisie'!P27/SUM('Formulaire de saisie'!P27:T27),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q27>0,'Formulaire de saisie'!Q27/SUM('Formulaire de saisie'!P27:T27),0)","v":0},{"$f":"IF('Formulaire de saisie'!R27>0,'Formulaire de saisie'!R27/SUM('Formulaire de saisie'!P27:T27),0)","v":0},{"$f":"IF('Formulaire de saisie'!S27>0,'Formulaire de saisie'!S27/SUM('Formulaire de saisie'!P27:T27),0)","v":0},{"$f":"IF('Formulaire de saisie'!T27>0,'Formulaire de saisie'!T27/SUM('Formulaire de saisie'!P27:T27),0)","v":0}]
[1,null,"Frais de mise en marché \n(plan conjoint, transport, encan)",null,null,null,"",0,2699.625,{"$f":"IF($F34<>\"\",$F34*H34,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,18,FALSE))*K$3)","v":0},0,0,0,"Frais de mise en marché",{"$f":"IF($F34<>\"\",$F34*M34,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,18,FALSE))*P$3)","v":0},0,0,0,"Frais de mise en marché",{"$f":"IF($F34<>\"\",$F34*R34,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,18,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F34<>\"\",$F34*W34,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,18,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F34<>\"\",$F34*AA34,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,18,FALSE))*AC$3)","v":0},0,0,null,null,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,18,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,18,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,18,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,18,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,18,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P28:T28)>0,BE34,$H34),AS34)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P28:T28)>0,BF34,$M34),AT34)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P28:T28)>0,BG34,$R34),AU34)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P28:T28)>0,BH34,$W34),AV34)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P28:T28)>0,BI34,$AA34),AW34)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P28>0,'Formulaire de saisie'!P28/SUM('Formulaire de saisie'!P28:T28),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q28>0,'Formulaire de saisie'!Q28/SUM('Formulaire de saisie'!P28:T28),0)","v":0},{"$f":"IF('Formulaire de saisie'!R28>0,'Formulaire de saisie'!R28/SUM('Formulaire de saisie'!P28:T28),0)","v":0},{"$f":"IF('Formulaire de saisie'!S28>0,'Formulaire de saisie'!S28/SUM('Formulaire de saisie'!P28:T28),0)","v":0},{"$f":"IF('Formulaire de saisie'!T28>0,'Formulaire de saisie'!T28/SUM('Formulaire de saisie'!P28:T28),0)","v":0}]
[1,null,"Contribution des AGRI et ASRA",null,null,null,"",0,null,{"$f":"IF($F35<>\"\",$F35*H35,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,29,FALSE))*K$3)","v":0},0,0,0,null,{"$f":"IF($F35<>\"\",$F35*M35,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,29,FALSE))*P$3)","v":0},0,0,0,null,{"$f":"IF($F35<>\"\",$F35*R35,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,29,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F35<>\"\",$F35*W35,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,29,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F35<>\"\",$F35*AA35,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,29,FALSE))*AC$3)","v":0},0,0,null,null,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,29,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,29,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,29,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,29,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,29,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P29:T29)>0,BE35,$H35),AS35)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P29:T29)>0,BF35,$M35),AT35)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P29:T29)>0,BG35,$R35),AU35)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P29:T29)>0,BH35,$W35),AV35)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P29:T29)>0,BI35,$AA35),AW35)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P29>0,'Formulaire de saisie'!P29/SUM('Formulaire de saisie'!P29:T29),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q29>0,'Formulaire de saisie'!Q29/SUM('Formulaire de saisie'!P29:T29),0)","v":0},{"$f":"IF('Formulaire de saisie'!R29>0,'Formulaire de saisie'!R29/SUM('Formulaire de saisie'!P29:T29),0)","v":0},{"$f":"IF('Formulaire de saisie'!S29>0,'Formulaire de saisie'!S29/SUM('Formulaire de saisie'!P29:T29),0)","v":0},{"$f":"IF('Formulaire de saisie'!T29>0,'Formulaire de saisie'!T29/SUM('Formulaire de saisie'!P29:T29),0)","v":0}]
[1,null,"Contribution d'autres programmes",null,null,null,"",0,14120.85,{"$f":"IF($F36<>\"\",$F36*H36,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,30,FALSE))*K$3)","v":0},0,0,0,"Contribution ASRA",{"$f":"IF($F36<>\"\",$F36*M36,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,30,FALSE))*P$3)","v":0},0,0,0,"Contribution ASRA",{"$f":"IF($F36<>\"\",$F36*R36,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,30,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F36<>\"\",$F36*W36,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,30,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F36<>\"\",$F36*AA36,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,30,FALSE))*AC$3)","v":0},0,0,null,null,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,30,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,30,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,30,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,30,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,30,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P30:T30)>0,BE36,$H36),AS36)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P30:T30)>0,BF36,$M36),AT36)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P30:T30)>0,BG36,$R36),AU36)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P30:T30)>0,BH36,$W36),AV36)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P30:T30)>0,BI36,$AA36),AW36)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P30>0,'Formulaire de saisie'!P30/SUM('Formulaire de saisie'!P30:T30),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q30>0,'Formulaire de saisie'!Q30/SUM('Formulaire de saisie'!P30:T30),0)","v":0},{"$f":"IF('Formulaire de saisie'!R30>0,'Formulaire de saisie'!R30/SUM('Formulaire de saisie'!P30:T30),0)","v":0},{"$f":"IF('Formulaire de saisie'!S30>0,'Formulaire de saisie'!S30/SUM('Formulaire de saisie'!P30:T30),0)","v":0},{"$f":"IF('Formulaire de saisie'!T30>0,'Formulaire de saisie'!T30/SUM('Formulaire de saisie'!P30:T30),0)","v":0}]
[1,null,"Achat d'animaux",null,null,null,"",0,2245.9499999999998,{"$f":"IF($F37<>\"\",$F37*H37,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,25,FALSE))*K$3)","v":0},0,0,0,"Contribution autres programmes",{"$f":"IF($F37<>\"\",$F37*M37,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,25,FALSE))*P$3)","v":0},0,0,0,"Contribution autres programmes",{"$f":"IF($F37<>\"\",$F37*R37,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,25,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F37<>\"\",$F37*W37,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,25,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F37<>\"\",$F37*AA37,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,25,FALSE))*AC$3)","v":0},0,0,null,null,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,25,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,25,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,25,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,25,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,25,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P31:T31)>0,BE37,$H37),AS37)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P31:T31)>0,BF37,$M37),AT37)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P31:T31)>0,BG37,$R37),AU37)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P31:T31)>0,BH37,$W37),AV37)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P31:T31)>0,BI37,$AA37),AW37)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P31>0,'Formulaire de saisie'!P31/SUM('Formulaire de saisie'!P31:T31),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q31>0,'Formulaire de saisie'!Q31/SUM('Formulaire de saisie'!P31:T31),0)","v":0},{"$f":"IF('Formulaire de saisie'!R31>0,'Formulaire de saisie'!R31/SUM('Formulaire de saisie'!P31:T31),0)","v":0},{"$f":"IF('Formulaire de saisie'!S31>0,'Formulaire de saisie'!S31/SUM('Formulaire de saisie'!P31:T31),0)","v":0},{"$f":"IF('Formulaire de saisie'!T31>0,'Formulaire de saisie'!T31/SUM('Formulaire de saisie'!P31:T31),0)","v":0}]
[1,null,"Achat d'aliments",null,null,null,"",0,null,{"$f":"IF($F38<>\"\",$F38*H38,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,26,FALSE))*K$3)","v":0},0,0,0,null,{"$f":"IF($F38<>\"\",$F38*M38,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,26,FALSE))*P$3)","v":0},0,0,0,null,{"$f":"IF($F38<>\"\",$F38*R38,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,26,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F38<>\"\",$F38*W38,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,26,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F38<>\"\",$F38*AA38,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,26,FALSE))*AC$3)","v":0},0,0,null,null,0,{"$f":"IF($AM38>0,AN38/$AM38,0)","v":0},0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,26,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,26,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,26,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,26,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,26,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P32:T32)>0,BE38,$H38),AS38)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P32:T32)>0,BF38,$M38),AT38)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P32:T32)>0,BG38,$R38),AU38)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P32:T32)>0,BH38,$W38),AV38)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P32:T32)>0,BI38,$AA38),AW38)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P32>0,'Formulaire de saisie'!P32/SUM('Formulaire de saisie'!P32:T32),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q32>0,'Formulaire de saisie'!Q32/SUM('Formulaire de saisie'!P32:T32),0)","v":0},{"$f":"IF('Formulaire de saisie'!R32>0,'Formulaire de saisie'!R32/SUM('Formulaire de saisie'!P32:T32),0)","v":0},{"$f":"IF('Formulaire de saisie'!S32>0,'Formulaire de saisie'!S32/SUM('Formulaire de saisie'!P32:T32),0)","v":0},{"$f":"IF('Formulaire de saisie'!T32>0,'Formulaire de saisie'!T32/SUM('Formulaire de saisie'!P32:T32),0)","v":0}]
[1,null,"Médicaments, vétérinaire, insémination",null,null,null,"",0,null,{"$f":"IF($F39<>\"\",$F39*H39,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,27,FALSE))*K$3)","v":0},0,0,0,null,{"$f":"IF($F39<>\"\",$F39*M39,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,27,FALSE))*P$3)","v":0},0,0,0,null,{"$f":"IF($F39<>\"\",$F39*R39,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,27,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F39<>\"\",$F39*W39,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,27,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F39<>\"\",$F39*AA39,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,27,FALSE))*AC$3)","v":0},0,0,null,null,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,27,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,27,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,27,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,27,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,27,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P33:T33)>0,BE39,$H39),AS39)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P33:T33)>0,BF39,$M39),AT39)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P33:T33)>0,BG39,$R39),AU39)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P33:T33)>0,BH39,$W39),AV39)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P33:T33)>0,BI39,$AA39),AW39)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P33>0,'Formulaire de saisie'!P33/SUM('Formulaire de saisie'!P33:T33),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q33>0,'Formulaire de saisie'!Q33/SUM('Formulaire de saisie'!P33:T33),0)","v":0},{"$f":"IF('Formulaire de saisie'!R33>0,'Formulaire de saisie'!R33/SUM('Formulaire de saisie'!P33:T33),0)","v":0},{"$f":"IF('Formulaire de saisie'!S33>0,'Formulaire de saisie'!S33/SUM('Formulaire de saisie'!P33:T33),0)","v":0},{"$f":"IF('Formulaire de saisie'!T33>0,'Formulaire de saisie'!T33/SUM('Formulaire de saisie'!P33:T33),0)","v":0}]
[1,null,"Litière ",null,null,null,"",0,null,{"$f":"IF($F40<>\"\",$F40*H40,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,28,FALSE))*K$3)","v":0},{"$f":"IF($K$3=0,0,J40/($K$3+$K$12))","v":0},0,0,null,{"$f":"IF($F40<>\"\",$F40*M40,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,28,FALSE))*P$3)","v":0},0,0,0,null,{"$f":"IF($F40<>\"\",$F40*R40,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,28,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F40<>\"\",$F40*W40,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,28,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F40<>\"\",$F40*AA40,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,28,FALSE))*AC$3)","v":0},0,0,null,null,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,28,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,28,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,28,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,28,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,28,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P34:T34)>0,BE40,$H40),AS40)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P34:T34)>0,BF40,$M40),AT40)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P34:T34)>0,BG40,$R40),AU40)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P34:T34)>0,BH40,$W40),AV40)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P34:T34)>0,BI40,$AA40),AW40)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P34>0,'Formulaire de saisie'!P34/SUM('Formulaire de saisie'!P34:T34),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q34>0,'Formulaire de saisie'!Q34/SUM('Formulaire de saisie'!P34:T34),0)","v":0},{"$f":"IF('Formulaire de saisie'!R34>0,'Formulaire de saisie'!R34/SUM('Formulaire de saisie'!P34:T34),0)","v":0},{"$f":"IF('Formulaire de saisie'!S34>0,'Formulaire de saisie'!S34/SUM('Formulaire de saisie'!P34:T34),0)","v":0},{"$f":"IF('Formulaire de saisie'!T34>0,'Formulaire de saisie'!T34/SUM('Formulaire de saisie'!P34:T34),0)","v":0}]
[1,null,"Intérêt sur emprunt à court terme",null,null,null,{"$f":"IF(OR(H41+M41+R41+W41+AA41=0,H41+M41+R41+W41+AA41=100%),\"\",H41+M41+R41+W41+AA41)","v":""},0,null,{"$f":"IF($F41<>\"\",$F41*H41,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,24,FALSE))*K$3)","v":0},{"$f":"IF($K$3=0,0,J41/($K$3+$K$12))","v":0},0,0,null,{"$f":"IF($F41<>\"\",$F41*M41,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,24,FALSE))*P$3)","v":0},0,0,0,null,{"$f":"IF($F41<>\"\",$F41*R41,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,24,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F41<>\"\",$F41*W41,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,24,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F41<>\"\",$F41*AA41,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,24,FALSE))*AC$3)","v":0},0,0,null,null,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,24,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,24,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,24,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,24,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,24,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P35:T35)>0,BE41,$H41),AS41)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P35:T35)>0,BF41,$M41),AT41)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P35:T35)>0,BG41,$R41),AU41)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P35:T35)>0,BH41,$W41),AV41)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P35:T35)>0,BI41,$AA41),AW41)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P35>0,'Formulaire de saisie'!P35/SUM('Formulaire de saisie'!P35:T35),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q35>0,'Formulaire de saisie'!Q35/SUM('Formulaire de saisie'!P35:T35),0)","v":0},{"$f":"IF('Formulaire de saisie'!R35>0,'Formulaire de saisie'!R35/SUM('Formulaire de saisie'!P35:T35),0)","v":0},{"$f":"IF('Formulaire de saisie'!S35>0,'Formulaire de saisie'!S35/SUM('Formulaire de saisie'!P35:T35),0)","v":0},{"$f":"IF('Formulaire de saisie'!T35>0,'Formulaire de saisie'!T35/SUM('Formulaire de saisie'!P35:T35),0)","v":0}]
[1,null,"Autres frais variables",null,null,null,{"$f":"IF(OR(H42+M42+R42+W42+AA42=0,H42+M42+R42+W42+AA42=100%),\"\",H42+M42+R42+W42+AA42)","v":""},0,null,{"$f":"IF($F42<>\"\",$F42*H42,IF(H1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,32,FALSE))*K$3)","v":0},{"$f":"IF($P$3=0,0,J42/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J42/($L$3+$L$12))","v":0},0,null,{"$f":"IF($F42<>\"\",$F42*M42,IF(M1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,32,FALSE))*P$3)","v":0},{"$f":"IF($P$3=0,0,O42/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O42/($Q$3+$Q$12))","v":0},0,null,{"$f":"IF($F42<>\"\",$F42*R42,IF(R1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,32,FALSE))*U$3)","v":0},{"$f":"IF($U$3=0,0,T42/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T42/($V$3+$V$12))","v":0},0,{"$f":"IF($F42<>\"\",$F42*W42,IF(W1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,32,FALSE))*Y$3)","v":0},{"$f":"IF($Y$3=0,0,X42/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X42/($Z$3+$Z$12))","v":0},0,{"$f":"IF($F42<>\"\",$F42*AA42,IF(AA1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,32,FALSE))*AC$3)","v":0},{"$f":"IF($AC$3=0,0,AB42/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB42/($AD$3+$AD$12))","v":0},null,null,{"$f":"IF(F42<>0,1,0)","v":0},{"$f":"'Formulaire de saisie'!C41","v":""},{"$f":"'Formulaire de saisie'!D41","v":""},{"$f":"'Formulaire de saisie'!E41","v":""},{"$f":"'Formulaire de saisie'!F41","v":""},{"$f":"'Formulaire de saisie'!G41","v":""},null,null,null,null,null,null,{"$f":"AH42","v":""},{"$f":"AI42","v":""},{"$f":"AJ42","v":""},{"$f":"AK42","v":""},{"$f":"AL42","v":""},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P36:T36)>0,BE42,$H42),AS42)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P36:T36)>0,BF42,$M42),AT42)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P36:T36)>0,BG42,$R42),AU42)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P36:T36)>0,BH42,$W42),AV42)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P36:T36)>0,BI42,$AA42),AW42)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P36>0,'Formulaire de saisie'!P36/SUM('Formulaire de saisie'!P36:T36),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q36>0,'Formulaire de saisie'!Q36/SUM('Formulaire de saisie'!P36:T36),0)","v":0},{"$f":"IF('Formulaire de saisie'!R36>0,'Formulaire de saisie'!R36/SUM('Formulaire de saisie'!P36:T36),0)","v":0},{"$f":"IF('Formulaire de saisie'!S36>0,'Formulaire de saisie'!S36/SUM('Formulaire de saisie'!P36:T36),0)","v":0},{"$f":"IF('Formulaire de saisie'!T36>0,'Formulaire de saisie'!T36/SUM('Formulaire de saisie'!P36:T36),0)","v":0}]
[1,null,"Total des charges variables",null,null,{"$f":"J43+O43+T43+X43+AB43","v":0},{"$f":"J43+O43+T43+X43+AB43","v":0},null,null,{"$f":"SUM(J24:J42)","v":0},{"$f":"SUM(K24:K42)","v":0},{"$f":"SUM(L24:L42)","v":0},null,"Charges variables activité",{"$f":"SUM(O24:O42)","v":0},{"$f":"SUM(P24:P42)","v":0},{"$f":"SUM(Q24:Q42)","v":0},null,"Charges variables activité",{"$f":"SUM(T24:T42)","v":0},{"$f":"SUM(U24:U42)","v":0},{"$f":"SUM(V24:V42)","v":0},null,{"$f":"SUM(X24:X42)","v":0},{"$f":"SUM(Y24:Y42)","v":0},{"$f":"SUM(Z24:Z42)","v":0},null,{"$f":"SUM(AB24:AB42)","v":0},{"$f":"SUM(AC24:AC42)","v":0},{"$f":"SUM(AD24:AD42)","v":0}]
[0,null,"Marge avant ch. Fixes",null,null,{"$f":"F22-F43","v":0},0,null,null,{"$f":"J22-J43","v":0},{"$f":"K22-K43","v":0},{"$f":"L22-L43","v":0},null,"MARGE AVANT CH. FIXES",{"$f":"O22-O43","v":0},{"$f":"P22-P43","v":0},{"$f":"Q22-Q43","v":0},null,"MARGE AVANT CH. FIXES",{"$f":"T22-T43","v":0},{"$f":"U22-U43","v":0},{"$f":"V22-V43","v":0},null,{"$f":"X22-X43","v":0},{"$f":"Y22-Y43","v":0},{"$f":"Z22-Z43","v":0},null,{"$f":"AB22-AB43","v":0},{"$f":"AC22-AC43","v":0},{"$f":"AD22-AD43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[1,null,"CHARGES FIXES",null,null,null,0,null,null,null,null,null,null,"CHARGES FIXES",null,null,null,null,"CHARGES FIXES",null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[{"$f":"IF(($AG$45),1,)","v":1},null,"Entretien des bâtiments et fonds de terre",null,null,null,{"$f":"IF(OR(H46+M46+R46+W46+AA46=0,H46+M46+R46+W46+AA46=100%),\"\",H46+M46+R46+W46+AA46)","v":""},0,null,{"$f":"IF($F46<>\"\",$F46*H46,IF(H$1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,34,FALSE))*K$3)","v":0},{"$f":"IF($K$3=0,0,J46/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J46/($L$3+$L$12))","v":0},0,"Entretien bâtiments et fonds de terre",{"$f":"IF($F46<>\"\",$F46*M46,IF(M$1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,34,FALSE))*P$3)","v":0},{"$f":"IF($P$3=0,0,O46/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O46/($Q$3+$Q$12))","v":0},0,"Entretien bâtiments et fonds de terre",{"$f":"IF($F46<>\"\",$F46*R46,IF(R$1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,34,FALSE))*U$3)","v":0},{"$f":"IF($U$3=0,0,T46/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T46/($V$3+$V$12))","v":0},0,{"$f":"IF($F46<>\"\",$F46*W46,IF(W$1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,34,FALSE))*Y$3)","v":0},{"$f":"IF($Y$3=0,0,X46/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X46/($Z$3+$Z$12))","v":0},0,{"$f":"IF($F46<>\"\",$F46*AA46,IF(AA$1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,34,FALSE))*AC$3)","v":0},{"$f":"IF($AC$3=0,0,AB46/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB46/($AD$3+$AD$12))","v":0},null,null,{"$f":"IF(F46<>0,1,0)","v":0},{"$f":"IF($AM46>0,AN46/$AM46,0)","v":0},0,0,0,0,{"$f":"SUM(AN46:AR46)","v":0},{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,34,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,34,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,34,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,34,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,34,FALSE))*($AC$3+$AC$12)","v":0},{"$f":"AH46","v":0},0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P40:T40)>0,BE46,$H46),AS46)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P40:T40)>0,BF46,$M46),AT46)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P40:T40)>0,BG46,$R46),AU46)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P40:T40)>0,BH46,$W46),AV46)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P40:T40)>0,BI46,$AA46),AW46)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P40>0,'Formulaire de saisie'!P40/SUM('Formulaire de saisie'!P40:T40),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q40>0,'Formulaire de saisie'!Q40/SUM('Formulaire de saisie'!P40:T40),0)","v":0},{"$f":"IF('Formulaire de saisie'!R40>0,'Formulaire de saisie'!R40/SUM('Formulaire de saisie'!P40:T40),0)","v":0},{"$f":"IF('Formulaire de saisie'!S40>0,'Formulaire de saisie'!S40/SUM('Formulaire de saisie'!P40:T40),0)","v":0},{"$f":"IF('Formulaire de saisie'!T40>0,'Formulaire de saisie'!T40/SUM('Formulaire de saisie'!P40:T40),0)","v":0}]
[{"$f":"IF(($AG$45),1,)","v":1},null,"Assurances diverses",null,null,null,{"$f":"IF(OR(H47+M47+R47+W47+AA47=0,H47+M47+R47+W47+AA47=100%),\"\",H47+M47+R47+W47+AA47)","v":""},0,null,{"$f":"IF($F47<>\"\",$F47*H47,IF(H$1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,35,FALSE))*K$3)","v":0},{"$f":"IF($K$3=0,0,J47/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J47/($L$3+$L$12))","v":0},0,"Assurances diverses",{"$f":"IF($F47<>\"\",$F47*M47,IF(M$1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,35,FALSE))*P$3)","v":0},{"$f":"IF($P$3=0,0,O47/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O47/($Q$3+$Q$12))","v":0},0,"Assurances diverses",{"$f":"IF($F47<>\"\",$F47*R47,IF(R$1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,35,FALSE))*U$3)","v":0},{"$f":"IF($U$3=0,0,T47/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T47/($V$3+$V$12))","v":0},0,{"$f":"IF($F47<>\"\",$F47*W47,IF(W$1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,35,FALSE))*Y$3)","v":0},{"$f":"IF($Y$3=0,0,X47/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X47/($Z$3+$Z$12))","v":0},0,{"$f":"IF($F47<>\"\",$F47*AA47,IF(AA$1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,35,FALSE))*AC$3)","v":0},{"$f":"IF($AC$3=0,0,AB47/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB47/($AD$3+$AD$12))","v":0},null,null,{"$f":"IF(F47<>0,1,0)","v":0},0,0,0,0,0,{"$f":"SUM(AN47:AR47)","v":0},{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,35,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,35,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,35,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,35,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,35,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P41:T41)>0,BE47,$H47),AS47)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P41:T41)>0,BF47,$M47),AT47)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P41:T41)>0,BG47,$R47),AU47)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P41:T41)>0,BH47,$W47),AV47)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P41:T41)>0,BI47,$AA47),AW47)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P41>0,'Formulaire de saisie'!P41/SUM('Formulaire de saisie'!P41:T41),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q41>0,'Formulaire de saisie'!Q41/SUM('Formulaire de saisie'!P41:T41),0)","v":0},{"$f":"IF('Formulaire de saisie'!R41>0,'Formulaire de saisie'!R41/SUM('Formulaire de saisie'!P41:T41),0)","v":0},{"$f":"IF('Formulaire de saisie'!S41>0,'Formulaire de saisie'!S41/SUM('Formulaire de saisie'!P41:T41),0)","v":0},{"$f":"IF('Formulaire de saisie'!T41>0,'Formulaire de saisie'!T41/SUM('Formulaire de saisie'!P41:T41),0)","v":0}]
[{"$f":"IF(($AG$45),1,)","v":1},null,"Taxes foncières",null,null,null,{"$f":"IF(OR(H48+M48+R48+W48+AA48=0,H48+M48+R48+W48+AA48=100%),\"\",H48+M48+R48+W48+AA48)","v":""},0,null,{"$f":"IF($F48<>\"\",$F48*H48,IF(H$1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,36,FALSE))*K$3)","v":0},{"$f":"IF($K$3=0,0,J48/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J48/($L$3+$L$12))","v":0},0,"Taxes foncières",{"$f":"IF($F48<>\"\",$F48*M48,IF(M$1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,36,FALSE))*P$3)","v":0},{"$f":"IF($P$3=0,0,O48/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O48/($Q$3+$Q$12))","v":0},0,"Taxes foncières",{"$f":"IF($F48<>\"\",$F48*R48,IF(R$1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,36,FALSE))*U$3)","v":0},{"$f":"IF($U$3=0,0,T48/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T48/($V$3+$V$12))","v":0},0,{"$f":"IF($F48<>\"\",$F48*W48,IF(W$1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,36,FALSE))*Y$3)","v":0},{"$f":"IF($Y$3=0,0,X48/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X48/($Z$3+$Z$12))","v":0},0,{"$f":"IF($F48<>\"\",$F48*AA48,IF(AA$1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,36,FALSE))*AC$3)","v":0},{"$f":"IF($AC$3=0,0,AB48/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB48/($AD$3+$AD$12))","v":0},null,null,{"$f":"IF(F48<>0,1,0)","v":0},0,0,0,0,0,{"$f":"SUM(AN48:AR48)","v":0},{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,36,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,36,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,36,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,36,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,36,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P42:T42)>0,BE48,$H48),AS48)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P42:T42)>0,BF48,$M48),AT48)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P42:T42)>0,BG48,$R48),AU48)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P42:T42)>0,BH48,$W48),AV48)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P42:T42)>0,BI48,$AA48),AW48)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P42>0,'Formulaire de saisie'!P42/SUM('Formulaire de saisie'!P42:T42),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q42>0,'Formulaire de saisie'!Q42/SUM('Formulaire de saisie'!P42:T42),0)","v":0},{"$f":"IF('Formulaire de saisie'!R42>0,'Formulaire de saisie'!R42/SUM('Formulaire de saisie'!P42:T42),0)","v":0},{"$f":"IF('Formulaire de saisie'!S42>0,'Formulaire de saisie'!S42/SUM('Formulaire de saisie'!P42:T42),0)","v":0},{"$f":"IF('Formulaire de saisie'!T42>0,'Formulaire de saisie'!T42/SUM('Formulaire de saisie'!P42:T42),0)","v":0}]
[{"$f":"IF(($AG$45),1,)","v":1},null,"Intérêt sur emprunt MLT",null,null,null,{"$f":"IF(OR(H49+M49+R49+W49+AA49=0,H49+M49+R49+W49+AA49=100%),\"\",H49+M49+R49+W49+AA49)","v":""},0,null,{"$f":"IF($F49<>\"\",$F49*H49,IF(H$1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,37,FALSE))*K$3)","v":0},{"$f":"IF($K$3=0,0,J49/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J49/($L$3+$L$12))","v":0},0,"Intérêt sur emprunt MLT",{"$f":"IF($F49<>\"\",$F49*M49,IF(M$1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,37,FALSE))*P$3)","v":0},{"$f":"IF($P$3=0,0,O49/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O49/($Q$3+$Q$12))","v":0},0,"Intérêt sur emprunt MLT",{"$f":"IF($F49<>\"\",$F49*R49,IF(R$1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,37,FALSE))*U$3)","v":0},{"$f":"IF($U$3=0,0,T49/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T49/($V$3+$V$12))","v":0},0,{"$f":"IF($F49<>\"\",$F49*W49,IF(W$1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,37,FALSE))*Y$3)","v":0},{"$f":"IF($Y$3=0,0,X49/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X49/($Z$3+$Z$12))","v":0},0,{"$f":"IF($F49<>\"\",$F49*AA49,IF(AA$1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,37,FALSE))*AC$3)","v":0},{"$f":"IF($AC$3=0,0,AB49/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB49/($AD$3+$AD$12))","v":0},null,null,{"$f":"IF(F49<>0,1,0)","v":0},0,0,0,0,0,{"$f":"SUM(AN49:AR49)","v":0},{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,37,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,37,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,37,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,37,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,37,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P43:T43)>0,BE49,$H49),AS49)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P43:T43)>0,BF49,$M49),AT49)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P43:T43)>0,BG49,$R49),AU49)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P43:T43)>0,BH49,$W49),AV49)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P43:T43)>0,BI49,$AA49),AW49)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P43>0,'Formulaire de saisie'!P43/SUM('Formulaire de saisie'!P43:T43),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q43>0,'Formulaire de saisie'!Q43/SUM('Formulaire de saisie'!P43:T43),0)","v":0},{"$f":"IF('Formulaire de saisie'!R43>0,'Formulaire de saisie'!R43/SUM('Formulaire de saisie'!P43:T43),0)","v":0},{"$f":"IF('Formulaire de saisie'!S43>0,'Formulaire de saisie'!S43/SUM('Formulaire de saisie'!P43:T43),0)","v":0},{"$f":"IF('Formulaire de saisie'!T43>0,'Formulaire de saisie'!T43/SUM('Formulaire de saisie'!P43:T43),0)","v":0}]
[{"$f":"IF(($AG$45),1,)","v":1},null,"Autres frais fixes",null,null,null,{"$f":"IF(OR(H50+M50+R50+W50+AA50=0,H50+M50+R50+W50+AA50=100%),\"\",H50+M50+R50+W50+AA50)","v":""},0,null,{"$f":"IF($F50<>\"\",$F50*H50,IF(H$1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,38,FALSE))*K$3)","v":0},{"$f":"IF($K$3=0,0,J50/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J50/($L$3+$L$12))","v":0},0,"Autres frais fixes",{"$f":"IF($F50<>\"\",$F50*M50,IF(M$1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,38,FALSE))*P$3)","v":0},{"$f":"IF($P$3=0,0,O50/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O50/($Q$3+$Q$12))","v":0},0,"Autres frais fixes",{"$f":"IF($F50<>\"\",$F50*R50,IF(R$1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,38,FALSE))*U$3)","v":0},{"$f":"IF($U$3=0,0,T50/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T50/($V$3+$V$12))","v":0},0,{"$f":"IF($F50<>\"\",$F50*W50,IF(W$1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,38,FALSE))*Y$3)","v":0},{"$f":"IF($Y$3=0,0,X50/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X50/($Z$3+$Z$12))","v":0},0,{"$f":"IF($F50<>\"\",$F50*AA50,IF(AA$1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,38,FALSE))*AC$3)","v":0},{"$f":"IF($AC$3=0,0,AB50/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB50/($AD$3+$AD$12))","v":0},null,null,{"$f":"IF(F50<>0,1,0)","v":0},0,0,0,0,0,{"$f":"SUM(AN50:AR50)","v":0},{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,38,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,38,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,38,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,38,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,38,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P44:T44)>0,BE50,$H50),AS50)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P44:T44)>0,BF50,$M50),AT50)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P44:T44)>0,BG50,$R50),AU50)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P44:T44)>0,BH50,$W50),AV50)","v":0},{"$f":"IF($AG$5,IF(SUM('Formulaire de saisie'!P44:T44)>0,BI50,$AA50),AW50)","v":0},null,null,{"$f":"IF('Formulaire de saisie'!P44>0,'Formulaire de saisie'!P44/SUM('Formulaire de saisie'!P44:T44),0)","v":0},{"$f":"IF('Formulaire de saisie'!Q44>0,'Formulaire de saisie'!Q44/SUM('Formulaire de saisie'!P44:T44),0)","v":0},{"$f":"IF('Formulaire de saisie'!R44>0,'Formulaire de saisie'!R44/SUM('Formulaire de saisie'!P44:T44),0)","v":0},{"$f":"IF('Formulaire de saisie'!S44>0,'Formulaire de saisie'!S44/SUM('Formulaire de saisie'!P44:T44),0)","v":0},{"$f":"IF('Formulaire de saisie'!T44>0,'Formulaire de saisie'!T44/SUM('Formulaire de saisie'!P44:T44),0)","v":0}]
[1,null,"Total des charges fixes",null,null,{"$f":"J51+O51+T51+X51+AB51","v":0},0,null,null,{"$f":"SUM(J46:J50)","v":0},{"$f":"SUM(K46:K50)","v":0},{"$f":"SUM(L46:L50)","v":0},null,"Charges fixes activité",{"$f":"SUM(O46:O50)","v":0},{"$f":"SUM(P46:P50)","v":0},{"$f":"SUM(Q46:Q50)","v":0},null,"Charges fixes activité",{"$f":"SUM(T46:T50)","v":0},{"$f":"SUM(U46:U50)","v":0},{"$f":"SUM(V46:V50)","v":0},null,{"$f":"SUM(X46:X50)","v":0},{"$f":"SUM(Y46:Y50)","v":0},{"$f":"SUM(Z46:Z50)","v":0},null,{"$f":"SUM(AB46:AB50)","v":0},{"$f":"SUM(AC46:AC50)","v":0},{"$f":"SUM(AD46:AD50)","v":0}]
[1,null,"CHARGES TOTALES ",null,null,{"$f":"F43+F51","v":0},0,null,null,{"$f":"J43+J51","v":0},{"$f":"K43+K51","v":0},{"$f":"L43+L51","v":0},null,"Total des charges activité",{"$f":"O43+O51","v":0},{"$f":"P43+P51","v":0},{"$f":"Q43+Q51","v":0},null,"Total des charges activité",{"$f":"T43+T51","v":0},{"$f":"U43+U51","v":0},{"$f":"V43+V51","v":0},null,{"$f":"X43+X51","v":0},{"$f":"Y43+Y51","v":0},{"$f":"Z43+Z51","v":0},null,{"$f":"AB43+AB51","v":0},{"$f":"AC43+AC51","v":0},{"$f":"AD43+AD51","v":0},null,null,true]
[1]
[1,null,"BÉNÉFICE D'EXPLOITATION",null,null,{"$f":"F22-F52-F62","v":0},0,null,null,{"$f":"J22-J52-J62","v":0},{"$f":"K22-K52","v":0},{"$f":"L22-L52","v":0},null,"Bénéfice exploitation réparti",{"$f":"O22-O52-O62","v":0},{"$f":"P22-P52","v":0},{"$f":"Q22-Q52","v":0},null,"Bénéfice exploitation réparti",{"$f":"T22-T52-T62","v":0},{"$f":"U22-U52","v":0},{"$f":"V22-V52","v":0},null,{"$f":"X22-X52-X62","v":0},{"$f":"Y22-Y52","v":0},{"$f":"Z22-Z52","v":0},null,{"$f":"AB22-AB52-AB62","v":0},{"$f":"AC22-AC52","v":0},{"$f":"AD22-AD52","v":0}]
[{"$f":"IF(($AG$52),1,)","v":1},null,"Retrait des propriétaires",null,null,null,{"$f":"IF(OR(H55+M55+R55+W55+AA55=0,H55+M55+R55+W55+AA55=100%),\"\",H55+M55+R55+W55+AA55)","v":""},0,null,{"$f":"H55*F55","v":0},{"$f":"IF($K$3=0,0,J55/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J55/($L$3+$L$12))","v":0},0,"Retrait des propriétaires",{"$f":"F55*M55","v":0},{"$f":"IF($P$3=0,0,O55/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O55/($Q$3+$Q$12))","v":0},0,"Retrait des propriétaires",{"$f":"F55*R55","v":0},{"$f":"IF($U$3=0,0,T55/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T55/($V$3+$V$12))","v":0},0,{"$f":"F55*W55","v":0},{"$f":"IF($Y$3=0,0,X55/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X55/($Z$3+$Z$12))","v":0},0,{"$f":"F55*AA55","v":0},{"$f":"IF($AC$3=0,0,AB55/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB55/($AD$3+$AD$12))","v":0},null,null,{"$f":"IF(F55<>0,1,0)","v":0},{"$f":"AH63","v":0},{"$f":"AI63","v":0},{"$f":"AJ63","v":0},{"$f":"AK63","v":0},{"$f":"AL63","v":0},null,null,null,null,null,null,{"$f":"AH55","v":0},{"$f":"AI55","v":0},{"$f":"AJ55","v":0},{"$f":"AK55","v":0},{"$f":"AL55","v":0},{"$f":"IF($AG$5,$H55,AS55)","v":0},{"$f":"IF($AG$5,$M55,AT55)","v":0},{"$f":"IF($AG$5,$R55,AU55)","v":0},{"$f":"IF($AG$5,$W55,AV55)","v":0},{"$f":"IF($AG$5,$AA55,AW55)","v":0}]
[1,null,"BÉNÉFICE NET",null,null,{"$f":"F54-F55","v":0},null,null,null,{"$f":"J54-J55","v":0},{"$f":"K54-K55","v":0},{"$f":"L54-L55","v":0},null,"Bénéfice net réparti",{"$f":"O54-O55","v":0},{"$f":"P54-P55","v":0},{"$f":"Q54-Q55","v":0},null,"Bénéfice net réparti",{"$f":"T54-T55","v":0},{"$f":"U54-U55","v":0},{"$f":"V54-V55","v":0},null,{"$f":"X54-X55","v":0},{"$f":"Y54-Y55","v":0},{"$f":"Z54-Z55","v":0},null,{"$f":"AB54-AB55","v":0},{"$f":"AC54-AC55","v":0},{"$f":"AD54-AD55","v":0}]
[{"$f":"IF(($AG$52),1,)","v":1},null,"Nbre. d'exploitants-propriétaires"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[0,null,"Prix cible sans les programmes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AC$3=0,\" \",AB59/$AC$3)","v":" "},{"$f":"IF($AD$3=0,\" \",AB59/$AD$3)","v":" "},null,null,true]
[{"$f":"IF(($AG$59),1,)","v":1},null,"Charges variables",null,null,{"$f":"F43","v":0},{"$f":"J60+O60+T60+X60+AB60","v":0},null,null,{"$f":"J43","v":0},{"$f":"IF($K$3=0,0,J60/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J60/($L$3+$L$12))","v":0},null,null,{"$f":"O43","v":0},{"$f":"IF($P$3=0,0,O60/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O60/($Q$3+$Q$12))","v":0},null,null,{"$f":"T43","v":0},{"$f":"IF($U$3=0,0,T60/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T60/($V$3+$V$12))","v":0},null,{"$f":"X43","v":0},{"$f":"IF($Y$3=0,0,X60/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X60/($Z$3+$Z$12))","v":0},null,{"$f":"AB43","v":0},{"$f":"IF($AC$3=0,0,AB60/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB60/($AD$3+$AD$12))","v":0}]
[1,null,"(+)Charges fixes",null,null,{"$f":"F51","v":0},{"$f":"J61+O61+T61+X61+AB61","v":0},null,null,{"$f":"J51","v":0},0,0,null,null,{"$f":"O51","v":0},0,0,null,null,{"$f":"T51","v":0},0,0,null,{"$f":"X51","v":0},0,0,null,{"$f":"AB51","v":0},0,0]
[1,null,"(+) Amortissement bâtiment et machinerie",null,null,null,{"$f":"IF(OR(H62+M62+R62+W62+AA62=0,H62+M62+R62+W62+AA62=100%),\"\",H62+M62+R62+W62+AA62)","v":""},0,null,{"$f":"IF($F62<>\"\",$F62*H62,IF(H$1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,42,FALSE))*K$3)","v":0},0,0,0,null,{"$f":"IF($F62<>\"\",$F62*M62,IF(M$1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,42,FALSE))*P$3)","v":0},0,0,0,null,{"$f":"IF($F62<>\"\",$F62*R62,IF(R$1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,42,FALSE))*U$3)","v":0},0,0,0,{"$f":"IF($F62<>\"\",$F62*W62,IF(W$1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,42,FALSE))*Y$3)","v":0},0,0,0,{"$f":"IF($F62<>\"\",$F62*AA62,IF(AA$1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,42,FALSE))*AC$3)","v":0},0,0,null,null,{"$f":"IF(F62<>0,1,0)","v":0},{"$f":"IF($AM62>0,AN62/$AM62,0)","v":0},0,0,0,0,{"$f":"SUM(AN62:AR62)","v":0},{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,42,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,42,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,42,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,42,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,42,FALSE))*($AC$3+$AC$12)","v":0},{"$f":"AH62","v":0},0,0,0,0,{"$f":"IF($AG$5,$H62,AS62)","v":0},{"$f":"IF($AG$5,$M62,AT62)","v":0},{"$f":"IF($AG$5,$R62,AU62)","v":0},{"$f":"IF($AG$5,$W62,AV62)","v":0},{"$f":"IF($AG$5,$AA62,AW62)","v":0}]
[1,null,"(+) Rémunération de l'exploitant-propriétaire","SOS",null,{"$f":"F57*61510","v":0},{"$f":"IF(OR(H63+M63+R63+W63+AA63=0,H63+M63+R63+W63+AA63=100%),\"\",H63+M63+R63+W63+AA63)","v":""},0,null,{"$f":"IF($F63>0,$F63*H63,IF(H$1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,43,FALSE))*K$3)","v":0},{"$f":"IF($K$3=0,0,J63/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J63/($L$3+$L$12))","v":0},0,null,{"$f":"IF($F63>0,$F63*M63,IF(M$1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,43,FALSE))*P$3)","v":0},{"$f":"IF($P$3=0,0,O63/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O63/($Q$3+$Q$12))","v":0},0,null,{"$f":"IF($F63>0,$F63*R63,IF(R$1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,43,FALSE))*U$3)","v":0},{"$f":"IF($U$3=0,0,T63/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T63/($V$3+$V$12))","v":0},0,{"$f":"IF($F63>0,$F63*W63,IF(W$1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,43,FALSE))*Y$3)","v":0},{"$f":"IF($Y$3=0,0,X63/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X63/($Z$3+$Z$12))","v":0},0,{"$f":"IF($F63>0,$F63*AA63,IF(AA$1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,43,FALSE))*AC$3)","v":0},{"$f":"IF($AC$3=0,0,AB63/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB63/($AD$3+$AD$12))","v":0},null,null,null,0,0,0,0,0,{"$f":"SUM(AN63:AR63)","v":0},{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,43,FALSE)*HLOOKUP($H$1,CECPA!$B$1:$O$53,48,FALSE))","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,43,FALSE)*HLOOKUP($M$1,CECPA!$B$1:$O$53,48,FALSE))","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,43,FALSE)*HLOOKUP($R$1,CECPA!$B$1:$O$53,48,FALSE))","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,43,FALSE)*HLOOKUP($W$1,CECPA!$B$1:$O$53,48,FALSE))","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,43,FALSE)*HLOOKUP($AA$1,CECPA!$B$1:$O$53,48,FALSE))","v":0},0,0,0,0,0,{"$f":"IF($AG$5,$H63,AS63)","v":0},{"$f":"IF($AG$5,$M63,AT63)","v":0},{"$f":"IF($AG$5,$R63,AU63)","v":0},{"$f":"IF($AG$5,$W63,AV63)","v":0},{"$f":"IF($AG$5,$AA63,AW63)","v":0}]
[1,null,"(+) Rémunération de l'ADP",null,null,{"$f":"IF('Avoir Proprio'!$D$5>0,'Avoir Proprio'!$D$5,J64+O64+T64+X64+AB64)","v":0},{"$f":"IF(OR(H64+M64+R64+W64+AA64=0,H64+M64+R64+W64+AA64=100%),\"\",H64+M64+R64+W64+AA64)","v":""},0,null,{"$f":"IF('Avoir Proprio'!$D$5>0,$F64*H64,IF(H$1=\"\",,HLOOKUP(H$1,CECPA!$B$1:$O$53,44,FALSE))*K$3)","v":0},{"$f":"IF($K$3=0,0,J64/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J64/($L$3+$L$12))","v":0},0,null,{"$f":"IF('Avoir Proprio'!$D$5>0,$F64*M64,IF(M$1=\"\",,HLOOKUP(M$1,CECPA!$B$1:$O$53,44,FALSE))*P$3)","v":0},{"$f":"IF($P$3=0,0,O64/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O64/($Q$3+$Q$12))","v":0},0,null,{"$f":"IF('Avoir Proprio'!$D$5>0,$F64*R64,IF(R$1=\"\",,HLOOKUP(R$1,CECPA!$B$1:$O$53,44,FALSE))*U$3)","v":0},{"$f":"IF($U$3=0,0,T64/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T64/($V$3+$V$12))","v":0},0,{"$f":"IF('Avoir Proprio'!$D$5>0,$F64*W64,IF(W$1=\"\",,HLOOKUP(W$1,CECPA!$B$1:$O$53,44,FALSE))*Y$3)","v":0},{"$f":"IF($Y$3=0,0,X64/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X64/($Z$3+$Z$12))","v":0},0,{"$f":"IF('Avoir Proprio'!$D$5>0,$F64*AA64,IF(AA$1=\"\",,HLOOKUP(AA$1,CECPA!$B$1:$O$53,44,FALSE))*AC$3)","v":0},{"$f":"IF($AC$3=0,0,AB64/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB64/($AD$3+$AD$12))","v":0},null,null,{"$f":"IF(F64<>0,1,0)","v":0},0,0,0,0,0,{"$f":"SUM(AN64:AR64)","v":0},{"$f":"IF(OR(ISBLANK($H$1),ISBLANK($K$3),ISBLANK($K$5)),0,HLOOKUP($H$1,CECPA!$B$1:$O$53,44,FALSE))*($K$3+$K$12)","v":0},{"$f":"IF(OR(ISBLANK($M$1),ISBLANK($P$3),ISBLANK($P$5)),0,HLOOKUP($M$1,CECPA!$B$1:$O$53,44,FALSE))*($P$3+$P$12)","v":0},{"$f":"IF(OR(ISBLANK($R$1),ISBLANK($U$3),ISBLANK($U$5)),0,HLOOKUP($R$1,CECPA!$B$1:$O$53,44,FALSE))*($U$3+$U$12)","v":0},{"$f":"IF(OR(ISBLANK($W$1),ISBLANK($Y$3),ISBLANK($Y$5)),0,HLOOKUP($W$1,CECPA!$B$1:$O$53,44,FALSE))*($Y$3+$Y$12)","v":0},{"$f":"IF(OR(ISBLANK($AA$1),ISBLANK($AC$3),ISBLANK($AC$5)),0,HLOOKUP($AA$1,CECPA!$B$1:$O$53,44,FALSE))*($AC$3+$AC$12)","v":0},0,0,0,0,0,{"$f":"IF($AG$5,$H64,AS64)","v":0},{"$f":"IF($AG$5,$M64,AT64)","v":0},{"$f":"IF($AG$5,$R64,AU64)","v":0},{"$f":"IF($AG$5,$W64,AV64)","v":0},{"$f":"IF($AG$5,$AA64,AW64)","v":0}]
[1,null,"(-) Revenus à déduire",null,null,{"$f":"-(F13+F14+F15+F16+F17+F18)","v":0},null,null,null,{"$f":"-(J13+J14+J15+J16+J17+J18)","v":0},0,0,null,null,{"$f":"-(O13+O14+O15+O16+O17+O18)","v":0},0,0,null,null,{"$f":"-(T13+T14+T15+T16+T17+T18)","v":0},0,0,null,{"$f":"-(X13+X14+X15+X16+X17+X18)","v":0},0,0,null,{"$f":"-(AB13+AB14+AB15+AB16+AB17+AB18)","v":0},0,0]
[1,null,"PRIX CIBLE",null,null,{"$f":"SUM(F60:F64)-F65","v":0},null,null,null,{"$f":"SUM(J60:J65)","v":0},0,{"$f":"IF($L$3=0,0,J66/($L$3+$L$12))","v":0},null,null,{"$f":"SUM(O60:O65)","v":0},0,0,null,null,{"$f":"SUM(T60:T65)","v":0},0,0,null,{"$f":"SUM(X60:X65)","v":0},0,0,null,{"$f":"SUM(AB60:AB65)","v":0},0,0,null,null,true]
[0]
[0,null,"Prix minimum "]
[{"$f":"IF(($AG$66),1,)","v":1},null,"Prix cible total",null,null,{"$f":"F66","v":0},null,null,null,{"$f":"J66","v":0},{"$f":"IF($K$3=0,0,J69/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J69/($L$3+$L$12))","v":0},null,null,{"$f":"O66","v":0},{"$f":"IF($P$3=0,0,O69/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O69/($Q$3+$Q$12))","v":0},null,null,{"$f":"T66","v":0},{"$f":"IF($U$3=0,0,T69/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T69/($V$3+$V$12))","v":0},null,{"$f":"X66","v":0},{"$f":"IF($Y$3=0,0,X69/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X69/($Z$3+$Z$12))","v":0},null,{"$f":"AB66","v":0},{"$f":"IF($AC$3=0,0,AB69/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB69/($AD$3+$AD$12))","v":0}]
[1,null,"(-) Amortissement bâtiment et machinerie",null,null,{"$f":"F62","v":0},null,null,null,{"$f":"J62","v":0},0,0,null,null,{"$f":"O62","v":0},0,0,null,null,{"$f":"T62","v":0},0,0,null,{"$f":"X62","v":0},0,0,null,{"$f":"AB62","v":0},0,0]
[1,null,"(-)Rémunération de l'exploitant-propriétaire",null,null,{"$f":"F63","v":0},null,null,null,{"$f":"J63","v":0},0,0,null,null,{"$f":"O63","v":0},0,0,null,null,{"$f":"T63","v":0},0,0,null,{"$f":"X63","v":0},0,0,null,{"$f":"AB63","v":0},0,0]
[1,null,"(-) Rémunération de l'ADP",null,null,{"$f":"F64","v":0},null,null,null,{"$f":"J64","v":0},0,0,null,null,{"$f":"O64","v":0},0,0,null,null,{"$f":"T64","v":0},0,0,null,{"$f":"X64","v":0},0,0,null,{"$f":"AB64","v":0},0,0]
[1,null,"(+) Versement capital emprunts MLT",null,null,null,{"$f":"IF(OR(H73+M73+R73+W73+AA73=0,H73+M73+R73+W73+AA73=100%),\"\",H73+M73+R73+W73+AA73)","v":""},0,null,{"$f":"$F73*H73","v":0},{"$f":"IF($K$3=0,0,J73/($K$3+$K$12))","v":0},{"$f":"IF($L$3=0,0,J73/($L$3+$L$12))","v":0},0,null,{"$f":"$F73*M73","v":0},{"$f":"IF($P$3=0,0,O73/($P$3+$P$12))","v":0},{"$f":"IF($Q$3=0,0,O73/($Q$3+$Q$12))","v":0},0,null,{"$f":"$F73*R73","v":0},{"$f":"IF($U$3=0,0,T73/($U$3+$U$12))","v":0},{"$f":"IF($V$3=0,0,T73/($V$3+$V$12))","v":0},0,{"$f":"$F73*W73","v":0},{"$f":"IF($Y$3=0,0,X73/($Y$3+$Y$12))","v":0},{"$f":"IF($Z$3=0,0,X73/($Z$3+$Z$12))","v":0},0,{"$f":"$F73*AA73","v":0},{"$f":"IF($AC$3=0,0,AB73/($AC$3+$AC$12))","v":0},{"$f":"IF($AD$3=0,0,AB73/($AD$3+$AD$12))","v":0},null,null,{"$f":"IF(F73<>0,1,0)","v":0},{"$f":"'Formulaire de saisie'!C41","v":""},{"$f":"'Formulaire de saisie'!D41","v":""},{"$f":"'Formulaire de saisie'!E41","v":""},{"$f":"'Formulaire de saisie'!F41","v":""},{"$f":"'Formulaire de saisie'!G41","v":""},null,null,null,null,null,null,{"$f":"AH73","v":""},{"$f":"AI73","v":""},{"$f":"AJ73","v":""},{"$f":"AK73","v":""},{"$f":"AL73","v":""},{"$f":"IF($AG$5,$H73,AS73)","v":0},{"$f":"IF($AG$5,$M73,AT73)","v":0},{"$f":"IF($AG$5,$R73,AU73)","v":0},{"$f":"IF($AG$5,$W73,AV73)","v":0},{"$f":"IF($AG$5,$AA73,AW73)","v":0}]
[1,null,"(+) Retrait du propriétaire",null,null,{"$f":"F55","v":0},null,null,null,{"$f":"J55","v":0},0,0,null,null,{"$f":"O55","v":0},0,0,null,null,{"$f":"T55","v":0},0,0,null,{"$f":"X55","v":0},0,0,null,{"$f":"AB55","v":0},0,0]
[1,null,"PRIX MINIMUM",null,null,{"$f":"F69-F70-F71-F72+F73+F74","v":0},null,null,null,{"$f":"J69-J70-J71-J72+J73+J74","v":0},0,{"$f":"IF($L$3=0,0,J75/($L$3+$L$12))","v":0},null,null,{"$f":"O69-O70-O71-O72+O73+O74","v":0},0,0,null,null,{"$f":"T69-T70-T71-T72+T73+T74","v":0},0,0,null,{"$f":"X69-X70-X71-X72+X73+X74","v":0},0,0,null,{"$f":"AB69-AB70-AB71-AB72+AB73+AB74","v":0},0,0]
[0,null,{"$f":"C66","v":"PRIX CIBLE"},null,null,{"$f":"F66","v":0},null,null,null,{"$f":"J66","v":0},{"$f":"K66","v":0},{"$f":"L66","v":0},null,null,{"$f":"O66","v":0},{"$f":"P66","v":0},{"$f":"Q66","v":0},null,null,{"$f":"T66","v":0},{"$f":"U66","v":0},{"$f":"V66","v":0},null,{"$f":"X66","v":0},{"$f":"Y66","v":0},{"$f":"Z66","v":0},null,{"$f":"AB66","v":0},{"$f":"AC66","v":0},{"$f":"AD66","v":0}]
[0]
[0,null,"Prix cible avec les programmes",null,null,{"$f":"F66-F14+F35","v":0},null,null,{"$f":"I66-I14","v":0},{"$f":"J66-J14","v":0},{"$f":"K66-K14","v":0},{"$f":"L66-L14","v":0},null,{"$f":"N66-N14","v":0},{"$f":"O66-O14","v":0},{"$f":"P66-P14","v":0},{"$f":"Q66-Q14","v":0},null,{"$f":"S66-S14","v":0},{"$f":"T66-T14","v":0},{"$f":"U66-U14","v":0},{"$f":"V66-V14","v":0},null,{"$f":"X66-X14","v":0},{"$f":"Y66-Y14","v":0},{"$f":"Z66-Z14","v":0},null,{"$f":"AB66-AB14","v":0},{"$f":"AC66-AC14","v":0},{"$f":"AD66-AD14","v":0}]
[0,null,"Prix minimum avec les programmes",null,null,{"$f":"F75-F14+F35","v":0},null,null,{"$f":"I75-I14","v":0},{"$f":"J75-J14","v":0},{"$f":"K75-K14","v":0},{"$f":"L75-L14","v":0},null,{"$f":"N75-N14","v":0},{"$f":"O75-O14","v":0},{"$f":"P75-P14","v":0},{"$f":"Q75-Q14","v":0},null,{"$f":"S75-S14","v":0},{"$f":"T75-T14","v":0},{"$f":"U75-U14","v":0},{"$f":"V75-V14","v":0},null,{"$f":"X75-X14","v":0},{"$f":"Y75-Y14","v":0},{"$f":"Z75-Z14","v":0},null,{"$f":"AB75-AB14","v":0},{"$f":"AC75-AC14","v":0},{"$f":"AD75-AD14","v":0}]
[1]
[1,null," Coûts de production",null,null,{"$f":"(COUNTA('Formulaire de saisie'!C18:'Formulaire de saisie'!C36)+COUNTA('Formulaire de saisie'!G18:'Formulaire de saisie'!G22)+COUNTA('Formulaire de saisie'!G31:'Formulaire de saisie'!G33))/(22+IF(F37<>\"\",1,0)+IF(F38<>\"\",1,0)+IF(F39<>\"\",1,0)+IF(F40<>\"\",1,0)+IF(F42=\"\",0,1))","v":0}]
[1,null,"Mes charges variables",null,null,{"$f":"(COUNTA('Formulaire de saisie'!C18:'Formulaire de saisie'!C36))/(14+IF(F37<>\"\",1,0)+IF(F38<>\"\",1,0)+IF(F39<>\"\",1,0)+IF(F40<>\"\",1,0)+IF(F42=\"\",0,1))","v":0}]
[1,null,"Mes charges fixes",null,null,{"$f":"COUNTA('Formulaire de saisie'!G18:'Formulaire de saisie'!G22)/5","v":0}]
[]
[]
[null,null,{"$f":"IF('Formulaire de saisie'!D1=0,\"\",'Formulaire de saisie'!D1)","v":""},null,null,{"$f":"IF('Formulaire de saisie'!G1=0,\"\",'Formulaire de saisie'!G1)","v":""}]

{"sheet":"Prévisions","index":4,"n_rows":87,"n_cols":53,"rows_kept":87,"cut":false,"hidden":true,"merged":[[62,3,62,4],[1,2,1,5]]}
[null,null,"Calcul prix cible et prix minimum",null,null,null,null,null,null,"Maïs-grain",null,null,null,"Blé humain",null,null,null,"Foin",null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,"Case à cocher","Données saisies (retenues)",null,null,null,null,null,"Formules (données de la sélection)",null,null,null,null,null,"Données précédentes (vérif. Changement)"]
[1,null,"Prévisions",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"'Coûts de production'!K2","v":" "},{"$f":"'Coûts de production'!L2","v":"Qté. vendue"},null,null,{"$f":"'Coûts de production'!P2","v":" "},{"$f":"'Coûts de production'!Q2","v":"Qté. vendue"},null,null,{"$f":"'Coûts de production'!U2","v":" "},{"$f":"'Coûts de production'!V2","v":"Qté. vendue"},null,null,{"$f":"'Coûts de production'!Y2","v":" "},{"$f":"'Coûts de production'!Z2","v":"Qté. vendue"},null,null,{"$f":"'Coûts de production'!AC2","v":" "},{"$f":"'Coûts de production'!AD2","v":"Qté. vendue"},null,null,null,null,null,null,null,true]
[1,null,null,null,null,{"$f":"'Coûts de production'!F3","v":0},null,null,null,{"$f":"IF(J1=0,\" \",HLOOKUP($J$1,CECPA!$B$1:$O$53,51,FALSE))","v":"Superficie (ha)"},1,{"$f":"IF(K3=0,0,K5*K3)","v":10},null,{"$f":"IF(N1=0,\" \",HLOOKUP($J$1,CECPA!$B$1:$O$53,51,FALSE))","v":"Superficie (ha)"},null,{"$f":"IF(O3=0,0,O5*O3)","v":0},null,{"$f":"IF(R1=0,\" \",HLOOKUP($J$1,CECPA!$B$1:$O$53,51,FALSE))","v":"Superficie (ha)"},null,{"$f":"IF(S3=0,0,S5*S3)","v":0},null,{"$f":"IF(V1=0,\" \",HLOOKUP($J$1,CECPA!$B$1:$O$53,51,FALSE))","v":" "},0,{"$f":"IF(W3=0,0,W5*W3)","v":0},null,{"$f":"IF(Z1=0,\" \",HLOOKUP($J$1,CECPA!$B$1:$O$53,51,FALSE))","v":" "},0,{"$f":"IF(AA3=0,0,AA5*AA3)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(J1<>AQ3,J1<>AW3,J1<>0),J1,AQ3)","v":0},{"$f":"IF(AND(N1<>AR3,N1<>AX3,N1<>0),N1,AR3)","v":"Blé humain"},{"$f":"IF(AND(R1<>AS3,R1<>AY3,R1<>0),R1,AS3)","v":"Foin"},{"$f":"IF(AND(V1<>AT3,V1<>AZ3,V1<>0),V1,AT3)","v":0},{"$f":"IF(AND(Z1<>AU3,Z1<>BA3,Z1<>0),Z1,AU3)","v":0},null,{"$f":"'Coûts de production'!H1","v":0},{"$f":"'Coûts de production'!M1","v":0},{"$f":"'Coûts de production'!R1","v":0},{"$f":"'Coûts de production'!W1","v":0},{"$f":"'Coûts de production'!AA1","v":0},null,"Maïs-grain","Soya",0,0,0]
[1,null,null,null,null,{"$f":"'Coûts de production'!F4","v":0},null,null,null,"Total",{"$f":"'Coûts de production'!K4","v":" "},{"$f":"'Coûts de production'!L4","v":" "},null,"Total",{"$f":"'Coûts de production'!P4","v":" "},{"$f":"'Coûts de production'!Q4","v":" "},null,"Total",{"$f":"'Coûts de production'!U4","v":" "},{"$f":"'Coûts de production'!V4","v":" "},null,"Total",{"$f":"'Coûts de production'!Y4","v":" "},{"$f":"'Coûts de production'!Z4","v":" "},null,"Total",{"$f":"'Coûts de production'!AC4","v":" "},{"$f":"'Coûts de production'!AD4","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(K3<>AQ4,K3<>AW4,K3<>0),K3,AQ4))","v":0},{"$f":"IF(AL3=\"VIDER\",\"\",IF(AND(O3<>AR4,O3<>AX4,O3<>0),O3,AR4))","v":""},{"$f":"IF(AM3=\"VIDER\",\"\",IF(AND(S3<>AS4,S3<>AY4,S3<>0),S3,AS4))","v":""},{"$f":"IF(AN3=\"VIDER\",\"\",IF(AND(W3<>AT4,W3<>AZ4,W3<>0),W3,AT4))","v":0},{"$f":"IF(AO3=\"VIDER\",\"\",IF(AND(AA3<>AU4,AA3<>BA4,AA3<>0),AA3,AU4))","v":0},null,{"$f":"IF(AK3<>AQ3,\"\",'Coûts de production'!K3)","v":0},{"$f":"IF(AL3<>AR3,\"\",'Coûts de production'!P3)","v":""},{"$f":"IF(AM3<>AS3,\"\",'Coûts de production'!U3)","v":""},{"$f":"IF(AN3<>AT3,\"\",'Coûts de production'!Y3)","v":0},{"$f":"IF(AO3<>AU3,\"\",'Coûts de production'!AC3)","v":0},null,1,null,null,0,0]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(J1=0,\" \",HLOOKUP($J$1,CECPA!$B$1:$O$53,IF('Coûts de production'!$H$5=\"Kg\",52,53),FALSE))","v":"Rdt. (tm/ha)"},10,null,null,{"$f":"IF(N1=0,\" \",HLOOKUP($J$1,CECPA!$B$1:$O$53,IF('Coûts de production'!$H$5=\"Kg\",52,53),FALSE))","v":"Rdt. (tm/ha)"},null,null,null,{"$f":"IF(R1=0,\" \",HLOOKUP($J$1,CECPA!$B$1:$O$53,IF('Coûts de production'!$H$5=\"Kg\",52,53),FALSE))","v":"Rdt. (tm/ha)"},null,null,null,{"$f":"IF(V1=0,\" \",HLOOKUP($J$1,CECPA!$B$1:$O$53,IF('Coûts de production'!$H$5=\"Kg\",52,53),FALSE))","v":" "},0,null,null,{"$f":"IF(Z1=0,\" \",HLOOKUP($J$1,CECPA!$B$1:$O$53,IF('Coûts de production'!$H$5=\"Kg\",52,53),FALSE))","v":" "},0,null,null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(K5<>AQ5,K5<>AW5,K5<>0),K5,AQ5))","v":0},{"$f":"IF(AL3=\"VIDER\",\"\",IF(AND(O5<>AR5,O5<>AX5,O5<>0),O5,AR5))","v":""},{"$f":"IF(AM3=\"VIDER\",\"\",IF(AND(S5<>AS5,S5<>AY5,S5<>0),S5,AS5))","v":""},{"$f":"IF(AN3=\"VIDER\",\"\",IF(AND(W5<>AT5,W5<>AZ5,W5<>0),W5,AT5))","v":0},{"$f":"IF(AO3=\"VIDER\",\"\",IF(AND(AA5<>AU5,AA5<>BA5,AA5<>0),AA5,AU5))","v":0},null,{"$f":"IF(AK3<>AQ3,\"\",'Coûts de production'!K5)","v":0},{"$f":"IF(AL3<>AR3,\"\",'Coûts de production'!P5)","v":""},{"$f":"IF(AM3<>AS3,\"\",'Coûts de production'!U5)","v":""},{"$f":"IF(AN3<>AT3,\"\",'Coûts de production'!Y5)","v":0},{"$f":"IF(AO3<>AU3,\"\",'Coûts de production'!AC5)","v":0},null,10,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C6","v":"PRODUITS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[{"$f":"IF(($AG$6),1,)","v":1},null,{"$f":"J1","v":"Maïs-grain"},null,null,{"$f":"J7","v":3000},null,null,null,3000,{"$f":"IF($K$3=0,\"\",J7/($K$3+$K$12))","v":3000},{"$f":"IF($L$3=0,\"\",J7/($L$3+$L$12))","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J7=AQ7,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K7,IF(AND(J7<>AQ7,J7<>AW7,J7<>\"\"),J7,AQ7)))","v":3000},null,null,null,null,null,{"$f":"IF(AK3<>AQ3,\"\",'Coûts de production'!J7)","v":0},null,null,null,null,null,0]
[{"$f":"IF(($AG$6),1,)","v":1},null,{"$f":"N1","v":"Blé humain"},null,null,{"$f":"N8","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($O$3=0,\"\",N8/($O$3+$O$12))","v":""},{"$f":"IF($P$3=0,\"\",N8/($P$3+$P$12))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N8=AR8,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P8,IF(AND(N8<>AR8,N8<>AX8,N8<>\"\"),N8,AR8)))","v":""},null,null,null,null,null,{"$f":"IF(AL3<>AR3,\"\",'Coûts de production'!O8)","v":""}]
[1,null,{"$f":"R1","v":"Foin"},null,null,{"$f":"R9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S$3=0,\"\",R9/($S$3+$S$12))","v":""},{"$f":"IF($T$3=0,\"\",R9/($T$3+$T$12))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R9=AS9,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U9,IF(AND(R9<>AS9,R9<>AY9,R9<>\"\"),R9,AS9)))","v":""},null,null,null,null,null,{"$f":"IF(AM3<>AS3,\"\",'Coûts de production'!T9)","v":""}]
[1,null,{"$f":"V1","v":0},null,null,{"$f":"V10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($W$3=0,\"\",V10/($W$3+$W$12))","v":""},{"$f":"IF($X$3=0,\"\",V10/($X$3+$X$12))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V10=AT10,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y10,IF(AND(V10<>AT10,V10<>AZ10,V10<>\"\"),V10,AT10)))","v":0},null,null,null,null,null,{"$f":"IF(AN3<>AT3,\"\",'Coûts de production'!X10)","v":0},null,null,null,null,null,0]
[1,null,{"$f":"Z1","v":0},null,null,{"$f":"Z11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AA$3=0,\"\",Z11/($AA$3+$AA$12))","v":""},{"$f":"IF($AB$3=0,\"\",Z11/($AB$3+$AB$12))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z11=AU11,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC11,IF(AND(Z11<>AU11,Z11<>BA11,Z11<>\"\"),Z11,AU11)))","v":0},null,null,null,null,null,{"$f":"IF(AO3<>AU3,\"\",'Coûts de production'!AB11)","v":0},null,null,null,null,null,0]
[1,null,{"$f":"'Coûts de production'!C12","v":"Var. inv. animaux à vendre"},null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AK3=\"VIDER\",\"\",IF(AND(K12<>AQ12,K12<>AW12,K12<>\"\"),K12,AQ12))","v":0},{"$f":"IF(AL3=\"VIDER\",\"\",IF(AND(O12<>AR12,O12<>AX12,O12<>\"\"),O12,AR12))","v":""},{"$f":"IF(AM3=\"VIDER\",\"\",IF(AND(S12<>AS12,S12<>AY12,S12<>\"\"),S12,AS12))","v":""},{"$f":"IF(AN3=\"VIDER\",\"\",IF(AND(W12<>AT12,W12<>AZ12,W12<>\"\"),W12,AT12))","v":0},{"$f":"IF(AO3=\"VIDER\",\"\",IF(AND(AA12<>AU12,AA12<>BA12,AA12<>\"\"),AA12,AU12))","v":0},null,{"$f":"IF(AK3<>AQ3,\"\",'Coûts de production'!K12)","v":0},{"$f":"IF(AL3<>AR3,\"\",'Coûts de production'!P12)","v":""},{"$f":"IF(AM3<>AS3,\"\",'Coûts de production'!U12)","v":""},{"$f":"IF(AN3<>AT3,\"\",'Coûts de production'!Y12)","v":0},{"$f":"IF(AO3<>AU3,\"\",'Coûts de production'!AC12)","v":0},null,0,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C13","v":"Var. inv. troupeau et/ou cultures (intrants)"},null,null,null,null,null,null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J13=J13),'Coûts de production'!K13,J13/($K$3+$K$12)))","v":0},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J13=J13),'Coûts de production'!L13,J13/($L$3+$L$12)))","v":0},null,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O13=N13),'Coûts de production'!P13,N13/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O13=N13),'Coûts de production'!Q13,N13/($P$3+$P$12)))","v":""},null,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T13=R13),'Coûts de production'!U13,R13/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T13=R13),'Coûts de production'!V13,R13/($T$3+$T$12)))","v":""},null,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X13=V13),'Coûts de production'!Y13,V13/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X13=V13),'Coûts de production'!Z13,V13/($X$3+$X$12)))","v":""},null,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB13=Z13),'Coûts de production'!AC13,Z13/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB13=Z13),'Coûts de production'!AD13,Z13/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J13<>AQ13,J13<>AW13,J13<>\"\"),J13,AQ13))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N13<>AR13,N13<>AX13,N13<>\"\"),N13,AR13))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R13<>AS13,R13<>AY13,R13<>\"\"),R13,AS13))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V13<>AT13,V13<>AZ13,V13<>\"\"),V13,AT13))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z13<>AU13,Z13<>BA13,Z13<>\"\"),Z13,AU13))","v":0},null,{"$f":"IF(AK3<>AQ3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3*'Coûts de production'!L13),'Coûts de production'!J13))","v":0},{"$f":"IF(AL3<>AR3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q13),'Coûts de production'!O13))","v":""},{"$f":"IF(AM3<>AS3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V13),'Coûts de production'!T13))","v":""},{"$f":"IF(AN3<>AT3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z13),'Coûts de production'!X13))","v":0},{"$f":"IF(AO3<>AU3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD13),'Coûts de production'!AB13))","v":0},null,0,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C14","v":"Compensation ASRA"},null,null,null,null,null,null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J14=J14),'Coûts de production'!K14,J14/($K$3+$K$12)))","v":0},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J14=J14),'Coûts de production'!L14,J14/($L$3+$L$12)))","v":0},null,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O14=N14),'Coûts de production'!P14,N14/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O14=N14),'Coûts de production'!Q14,N14/($P$3+$P$12)))","v":""},null,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T14=R14),'Coûts de production'!U14,R14/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T14=R14),'Coûts de production'!V14,R14/($T$3+$T$12)))","v":""},null,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X14=V14),'Coûts de production'!Y14,V14/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X14=V14),'Coûts de production'!Z14,V14/($X$3+$X$12)))","v":""},null,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB14=Z14),'Coûts de production'!AC14,Z14/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB14=Z14),'Coûts de production'!AD14,Z14/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J14=AQ14,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K14,IF(AND(J14<>AQ14,J14<>AW14,J14<>\"\"),J14,AQ14)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N14=AR14,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P14,IF(AND(N14<>AR14,N14<>AX14,N14<>\"\"),N14,AR14)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R14=AS14,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U14,IF(AND(R14<>AS14,R14<>AY14,R14<>\"\"),R14,AS14)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V14=AT14,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y14,IF(AND(V14<>AT14,V14<>AZ14,V14<>\"\"),V14,AT14)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z14=AU14,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC14,IF(AND(Z14<>AU14,Z14<>BA14,Z14<>\"\"),Z14,AU14)))","v":0},null,{"$f":"IF(AK3<>AQ3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3*'Coûts de production'!L14),'Coûts de production'!J14))","v":0},{"$f":"IF(AL3<>AR3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q14),'Coûts de production'!O14))","v":""},{"$f":"IF(AM3<>AS3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V14),'Coûts de production'!T14))","v":""},{"$f":"IF(AN3<>AT3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z14),'Coûts de production'!X14))","v":0},{"$f":"IF(AO3<>AU3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD14),'Coûts de production'!AB14))","v":0},null,0,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C17","v":"Autres revenus"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK3=\"VIDER\",\"\",IF(AND(L12<>AQ15,L12<>AW15,L12<>\"\"),L12,AQ15))","v":0},{"$f":"IF(AL3=\"VIDER\",\"\",IF(AND(P12<>AR15,P12<>AX15,P12<>\"\"),P12,AR15))","v":""},{"$f":"IF(AM3=\"VIDER\",\"\",IF(AND(T12<>AS15,T12<>AY15,T12<>\"\"),T12,AS15))","v":""},{"$f":"IF(AN3=\"VIDER\",\"\",IF(AND(X12<>AT15,X12<>AZ15,X12<>\"\"),X12,AT15))","v":0},{"$f":"IF(AO3=\"VIDER\",\"\",IF(AND(AB12<>AU15,AB12<>BA15,AB12<>\"\"),AB12,AU15))","v":0},null,{"$f":"IF(AK3<>AQ3,\"\",'Coûts de production'!L12)","v":0},{"$f":"IF(AL3<>AR3,\"\",'Coûts de production'!Q12)","v":""},{"$f":"IF(AM3<>AS3,\"\",'Coûts de production'!V12)","v":""},{"$f":"IF(AN3<>AT3,\"\",'Coûts de production'!Z12)","v":0},{"$f":"IF(AO3<>AU3,\"\",'Coûts de production'!AD12)","v":0},null,0,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C18","v":"Autres revenus"},null,null,{"$f":"J16+N16+R16+V16+Z16","v":-98},null,{"$f":"IF($F16=0,\"\",J16/$F16)","v":1},null,-98,{"$f":"IF($K$3=0,\"\",J16/($K$3+$K$12))","v":-98},{"$f":"IF($L$3=0,\"\",J16/($L$3+$L$12))","v":-9.8000000000000007},{"$f":"IF($F16=0,\"\",N16/$F16)","v":0},null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O18=N16),'Coûts de production'!P18,N16/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O18=N16),'Coûts de production'!Q18,N16/($P$3+$P$12)))","v":""},{"$f":"IF($F16=0,\"\",R16/$F16)","v":0},null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T18=R16),'Coûts de production'!U18,R16/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T18=R16),'Coûts de production'!V18,R16/($T$3+$T$12)))","v":""},{"$f":"IF($F16=0,\"\",V16/$F16)","v":0},0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X18=V16),'Coûts de production'!Y18,V16/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X18=V16),'Coûts de production'!Z18,V16/($X$3+$X$12)))","v":""},{"$f":"IF($F16=0,\"\",Z16/$F16)","v":0},0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB18=Z16),'Coûts de production'!AC18,Z16/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB18=Z16),'Coûts de production'!AD18,Z16/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J16=AQ16,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K18,IF(AND(J16<>AQ16,J16<>AW16,J16<>\"\"),J16,AQ16)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N16=AR16,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P18,IF(AND(N16<>AR16,N16<>AX16,N16<>\"\"),N16,AR16)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R16=AS16,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U18,IF(AND(R16<>AS16,R16<>AY16,R16<>\"\"),R16,AS16)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V16=AT16,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y18,IF(AND(V16<>AT16,V16<>AZ16,V16<>\"\"),V16,AT16)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z16=AU16,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC18,IF(AND(Z16<>AU16,Z16<>BA16,Z16<>\"\"),Z16,AU16)))","v":0},null,{"$f":"IF(AK3<>AQ3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3*'Coûts de production'!L18),'Coûts de production'!J18))","v":0},{"$f":"IF(AL3<>AR3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q18),'Coûts de production'!O18))","v":""},{"$f":"IF(AM3<>AS3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V18),'Coûts de production'!T18))","v":""},{"$f":"IF(AN3<>AT3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z18),'Coûts de production'!X18))","v":0},{"$f":"IF(AO3<>AU3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD18),'Coûts de production'!AB18))","v":0},null,-98,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J17<>AQ17,J17<>AW17,J17<>\"\"),J17,AQ17))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N17<>AR17,N17<>AX17,N17<>\"\"),N17,AR17))","v":{"$error":"#REF!"}},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R17<>AS17,R17<>AY17,R17<>\"\"),R17,AS17))","v":{"$error":"#REF!"}},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V17<>AT17,V17<>AZ17,V17<>\"\"),V17,AT17))","v":{"$error":"#REF!"}},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z17<>AU17,Z17<>BA17,Z17<>\"\"),Z17,AU17))","v":{"$error":"#REF!"}},null,{"$f":"IF(AK4<>AQ4,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>#REF!),IF($L$3=0,\"\",$L$3*#REF!),#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AL4<>AR4,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>#REF!),IF($P$3=0,\"\",$P$3*#REF!),#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AM4<>AS4,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>#REF!),IF($T$3=0,\"\",$T$3*#REF!),#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AN4<>AT4,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>#REF!),IF($X$3=0,\"\",$X$3*#REF!),#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AO4<>AU4,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>#REF!),IF($AB$3=0,\"\",$AB$3*#REF!),#REF!))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J18<>AQ18,J18<>AW18,J18<>\"\"),J18,AQ18))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N18<>AR18,N18<>AX18,N18<>\"\"),N18,AR18))","v":{"$error":"#REF!"}},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R18<>AS18,R18<>AY18,R18<>\"\"),R18,AS18))","v":{"$error":"#REF!"}},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V18<>AT18,V18<>AZ18,V18<>\"\"),V18,AT18))","v":{"$error":"#REF!"}},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z18<>AU18,Z18<>BA18,Z18<>\"\"),Z18,AU18))","v":{"$error":"#REF!"}},null,{"$f":"IF(AK5<>AQ5,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>#REF!),IF($L$3=0,\"\",$L$3*#REF!),#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AL5<>AR5,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>#REF!),IF($P$3=0,\"\",$P$3*#REF!),#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AM5<>AS5,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>#REF!),IF($T$3=0,\"\",$T$3*#REF!),#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AN5<>AT5,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>#REF!),IF($X$3=0,\"\",$X$3*#REF!),#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AO5<>AU5,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>#REF!),IF($AB$3=0,\"\",$AB$3*#REF!),#REF!))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J19<>AQ19,J19<>AW19,J19<>\"\"),J19,AQ19))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N19<>AR19,N19<>AX19,N19<>\"\"),N19,AR19))","v":{"$error":"#REF!"}},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R19<>AS19,R19<>AY19,R19<>\"\"),R19,AS19))","v":{"$error":"#REF!"}},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V19<>AT19,V19<>AZ19,V19<>\"\"),V19,AT19))","v":{"$error":"#REF!"}},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z19<>AU19,Z19<>BA19,Z19<>\"\"),Z19,AU19))","v":{"$error":"#REF!"}},null,{"$f":"IF(AK6<>AQ6,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>#REF!),IF($L$3=0,\"\",$L$3*#REF!),#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AL6<>AR6,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>#REF!),IF($P$3=0,\"\",$P$3*#REF!),#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AM6<>AS6,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>#REF!),IF($T$3=0,\"\",$T$3*#REF!),#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AN6<>AT6,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>#REF!),IF($X$3=0,\"\",$X$3*#REF!),#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AO6<>AU6,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>#REF!),IF($AB$3=0,\"\",$AB$3*#REF!),#REF!))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1,null,{"$f":"'Coûts de production'!C22","v":"Total des produits"},null,null,{"$f":"SUM(F7:F16)","v":2902},null,null,null,{"$f":"SUM(J7:J16)","v":2902},{"$f":"IF($K$3=0,\"\",J20/($K$3+$K$12))","v":2902},{"$f":"IF($L$3=0,\"\",J20/($L$3+$L$12))","v":290.2},null,{"$f":"SUM(N7:N16)","v":0},{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O22=N20),'Coûts de production'!P22,N20/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O22=N20),'Coûts de production'!Q22,N20/($P$3+$P$12)))","v":""},null,{"$f":"SUM(R7:R16)","v":0},{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T22=R20),'Coûts de production'!U22,R20/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T22=R20),'Coûts de production'!V22,R20/($T$3+$T$12)))","v":""},null,{"$f":"SUM(V7:V16)","v":0},{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X22=V20),'Coûts de production'!Y22,V20/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X22=V20),'Coûts de production'!Z22,V20/($X$3+$X$12)))","v":""},null,{"$f":"SUM(Z7:Z16)","v":0},{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB18=Z20),'Coûts de production'!AC18,Z20/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB18=Z20),'Coûts de production'!AD18,Z20/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J12<>AQ20,J12<>AW20,J12<>\"\"),J12,AQ20))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N12<>AR20,N12<>AX20,N12<>\"\"),N12,AR20))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R12<>AS20,R12<>AY20,R12<>\"\"),R12,AS20))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V12<>AT20,V12<>AZ20,V12<>\"\"),V12,AT20))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z12<>AU20,Z12<>BA20,Z12<>\"\"),Z12,AU20))","v":0},null,{"$f":"IF(AK3<>AQ3,\"\",'Coûts de production'!J12)","v":0},{"$f":"IF(AL3<>AR3,\"\",'Coûts de production'!O12)","v":""},{"$f":"IF(AM3<>AS3,\"\",'Coûts de production'!T12)","v":""},{"$f":"IF(AN3<>AT3,\"\",'Coûts de production'!X12)","v":0},{"$f":"IF(AO3<>AU3,\"\",'Coûts de production'!AB12)","v":0},null,0,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C23","v":"CHARGES VARIABLES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[{"$f":"IF(($AG$21),1,)","v":1},null,{"$f":"'Coûts de production'!C24","v":"Semences"},null,null,{"$f":"J22+N22+R22+V22+Z22","v":83.26},null,{"$f":"IF($F22=0,\"\",J22/$F22)","v":1},null,83.26,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J24=J22),'Coûts de production'!K24,J22/($K$3+$K$12)))","v":83.26},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J24=J22),'Coûts de production'!L24,J22/($L$3+$L$12)))","v":8.3260000000000005},{"$f":"IF($F22=0,\"\",N22/$F22)","v":0},null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O24=N22),'Coûts de production'!P24,N22/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O24=N22),'Coûts de production'!Q24,N22/($P$3+$P$12)))","v":""},{"$f":"IF($F22=0,\"\",R22/F$22)","v":0},null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T24=R22),'Coûts de production'!U24,R22/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T24=R22),'Coûts de production'!V24,R22/($T$3+$T$12)))","v":""},{"$f":"IF($F22=0,\"\",V22/F$22)","v":0},0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X24=V22),'Coûts de production'!Y24,V22/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X24=V22),'Coûts de production'!Z24,V22/($X$3+$X$12)))","v":""},{"$f":"IF($F22=0,\"\",Z22/F$22)","v":0},0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB24=Z22),'Coûts de production'!AC24,Z22/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB24=Z22),'Coûts de production'!AD24,Z22/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J22=AQ22,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K24,IF(AND(J22<>AQ22,J22<>AW22,J22<>\"\"),J22,AQ22)))","v":83.26},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N22=AR22,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P24,IF(AND(N22<>AR22,N22<>AX22,N22<>\"\"),N22,AR22)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R22=AS22,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U24,IF(AND(R22<>AS22,R22<>AY22,R22<>\"\"),R22,AS22)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V22=AT22,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y24,IF(AND(V22<>AT22,V22<>AZ22,V22<>\"\"),V22,AT22)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z22=AU22,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC24,IF(AND(Z22<>AU22,Z22<>BA22,Z22<>\"\"),Z22,AU22)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L24),'Coûts de production'!J24))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q24),'Coûts de production'!O24))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V24),'Coûts de production'!T24))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z24),'Coûts de production'!X24))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD24),'Coûts de production'!AB24))","v":0},null,291,null,null,0,0]
[{"$f":"IF(($AG$21),1,)","v":1},null,{"$f":"'Coûts de production'!C25","v":"Fertilisants"},null,null,{"$f":"J23+N23+R23+V23+Z23","v":1.69},null,1,null,1.69,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J25=J23),'Coûts de production'!K25,J23/($K$3+$K$12)))","v":1.69},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J25=J23),'Coûts de production'!L25,J23/($L$3+$L$12)))","v":0.16899999999999998},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O25=N23),'Coûts de production'!P25,N23/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O25=N23),'Coûts de production'!Q25,N23/($P$3+$P$12)))","v":""},{"$f":"IF($F23=0,\"\",R23/$F23)","v":0},null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T25=R23),'Coûts de production'!U25,R23/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T25=R23),'Coûts de production'!V25,R23/($T$3+$T$12)))","v":""},{"$f":"IF($F23=0,\"\",V23/$F23)","v":0},0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X25=V23),'Coûts de production'!Y25,V23/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X25=V23),'Coûts de production'!Z25,V23/($X$3+$X$12)))","v":""},{"$f":"IF($F23=0,\"\",Z23/$F23)","v":0},0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB25=Z23),'Coûts de production'!AC25,Z23/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB25=Z23),'Coûts de production'!AD25,Z23/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J23=AQ23,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K25,IF(AND(J23<>AQ23,J23<>AW23,J23<>\"\"),J23,AQ23)))","v":1.69},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N23=AR23,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P25,IF(AND(N23<>AR23,N23<>AX23,N23<>\"\"),N23,AR23)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R23=AS23,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U25,IF(AND(R23<>AS23,R23<>AY23,R23<>\"\"),R23,AS23)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V23=AT23,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y25,IF(AND(V23<>AT23,V23<>AZ23,V23<>\"\"),V23,AT23)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z23=AU23,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC25,IF(AND(Z23<>AU23,Z23<>BA23,Z23<>\"\"),Z23,AU23)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L25),'Coûts de production'!J25))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q25),'Coûts de production'!O25))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V25),'Coûts de production'!T25))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z25),'Coûts de production'!X25))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD25),'Coûts de production'!AB25))","v":0},null,368,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C26","v":"Chaulage (pierre à chaux)"},null,null,{"$f":"J24+N24+R24+V24+Z24","v":3.37},null,1,null,3.37,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J26=J24),'Coûts de production'!K26,J24/($K$3+$K$12)))","v":3.37},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J26=J24),'Coûts de production'!L26,J24/($L$3+$L$12)))","v":0.33700000000000002},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O26=N24),'Coûts de production'!P26,N24/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O26=N24),'Coûts de production'!Q26,N24/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T26=R24),'Coûts de production'!U26,R24/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T26=R24),'Coûts de production'!V26,R24/($T$3+$T$12)))","v":""},0,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X26=V24),'Coûts de production'!Y26,V24/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X26=V24),'Coûts de production'!Z26,V24/($X$3+$X$12)))","v":""},0,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB26=Z24),'Coûts de production'!AC26,Z24/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB26=Z24),'Coûts de production'!AD26,Z24/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J24=AQ24,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K26,IF(AND(J24<>AQ24,J24<>AW24,J24<>\"\"),J24,AQ24)))","v":3.37},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N24=AR24,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P26,IF(AND(N24<>AR24,N24<>AX24,N24<>\"\"),N24,AR24)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R24=AS24,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U26,IF(AND(R24<>AS24,R24<>AY24,R24<>\"\"),R24,AS24)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V24=AT24,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y26,IF(AND(V24<>AT24,V24<>AZ24,V24<>\"\"),V24,AT24)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z24=AU24,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC26,IF(AND(Z24<>AU24,Z24<>BA24,Z24<>\"\"),Z24,AU24)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L26),'Coûts de production'!J26))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q26),'Coûts de production'!O26))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V26),'Coûts de production'!T26))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z26),'Coûts de production'!X26))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD26),'Coûts de production'!AB26))","v":0},null,14,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C27","v":"Pesticides"},null,null,{"$f":"J25+N25+R25+V25+Z25","v":0.92},null,1,null,0.92,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J27=J25),'Coûts de production'!K27,J25/($K$3+$K$12)))","v":0.92},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J27=J25),'Coûts de production'!L27,J25/($L$3+$L$12)))","v":9.1999999999999998E-2},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O27=N25),'Coûts de production'!P27,N25/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O27=N25),'Coûts de production'!Q27,N25/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T27=R25),'Coûts de production'!U27,R25/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T27=R25),'Coûts de production'!V27,R25/($T$3+$T$12)))","v":""},0,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X27=V25),'Coûts de production'!Y27,V25/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X27=V25),'Coûts de production'!Z27,V25/($X$3+$X$12)))","v":""},0,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB27=Z25),'Coûts de production'!AC27,Z25/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB27=Z25),'Coûts de production'!AD27,Z25/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J25=AQ25,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K27,IF(AND(J25<>AQ25,J25<>AW25,J25<>\"\"),J25,AQ25)))","v":0.92},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N25=AR25,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P27,IF(AND(N25<>AR25,N25<>AX25,N25<>\"\"),N25,AR25)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R25=AS25,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U27,IF(AND(R25<>AS25,R25<>AY25,R25<>\"\"),R25,AS25)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V25=AT25,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y27,IF(AND(V25<>AT25,V25<>AZ25,V25<>\"\"),V25,AT25)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z25=AU25,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC27,IF(AND(Z25<>AU25,Z25<>BA25,Z25<>\"\"),Z25,AU25)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L27),'Coûts de production'!J27))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q27),'Coûts de production'!O27))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V27),'Coûts de production'!T27))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z27),'Coûts de production'!X27))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD27),'Coûts de production'!AB27))","v":0},null,51,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C28","v":"Location"},null,null,120,null,1,null,120,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J28=J26),'Coûts de production'!K28,J26/($K$3+$K$12)))","v":120},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J28=J26),'Coûts de production'!L28,J26/($L$3+$L$12)))","v":12},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O28=N26),'Coûts de production'!P28,N26/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O28=N26),'Coûts de production'!Q28,N26/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T28=R26),'Coûts de production'!U28,R26/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T28=R26),'Coûts de production'!V28,R26/($T$3+$T$12)))","v":""},0,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X28=V26),'Coûts de production'!Y28,V26/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X28=V26),'Coûts de production'!Z28,V26/($X$3+$X$12)))","v":""},0,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB28=Z26),'Coûts de production'!AC28,Z26/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB28=Z26),'Coûts de production'!AD28,Z26/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J26=AQ26,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K28,IF(AND(J26<>AQ26,J26<>AW26,J26<>\"\"),J26,AQ26)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N26=AR26,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P28,IF(AND(N26<>AR26,N26<>AX26,N26<>\"\"),N26,AR26)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R26=AS26,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U28,IF(AND(R26<>AS26,R26<>AY26,R26<>\"\"),R26,AS26)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V26=AT26,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y28,IF(AND(V26<>AT26,V26<>AZ26,V26<>\"\"),V26,AT26)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z26=AU26,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC28,IF(AND(Z26<>AU26,Z26<>BA26,Z26<>\"\"),Z26,AU26)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L28),'Coûts de production'!J28))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q28),'Coûts de production'!O28))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V28),'Coûts de production'!T28))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z28),'Coûts de production'!X28))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD28),'Coûts de production'!AB28))","v":0},null,120,null,null,0,0]
[null,null,{"$f":"'Coûts de production'!#REF!","v":{"$error":"#REF!"}},null,null,0,null,"",null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!#REF!=J27),'Coûts de production'!#REF!,J27/($K$3+$K$12)))","v":{"$error":"#REF!"}},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!#REF!=J27),'Coûts de production'!#REF!,J27/($L$3+$L$12)))","v":{"$error":"#REF!"}},"",null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!#REF!=N27),'Coûts de production'!#REF!,N27/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!#REF!=N27),'Coûts de production'!#REF!,N27/($P$3+$P$12)))","v":""},"",null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!#REF!=R27),'Coûts de production'!#REF!,R27/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=R27),'Coûts de production'!#REF!,R27/($T$3+$T$12)))","v":""},"",0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!#REF!=V27),'Coûts de production'!#REF!,V27/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=V27),'Coûts de production'!#REF!,V27/($X$3+$X$12)))","v":""},"",0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!#REF!=Z27),'Coûts de production'!#REF!,Z27/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!#REF!=Z27),'Coûts de production'!#REF!,Z27/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J27=AQ27,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!#REF!,IF(AND(J27<>AQ27,J27<>AW27,J27<>\"\"),J27,AQ27)))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N27=AR27,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!#REF!,IF(AND(N27<>AR27,N27<>AX27,N27<>\"\"),N27,AR27)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R27=AS27,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!#REF!,IF(AND(R27<>AS27,R27<>AY27,R27<>\"\"),R27,AS27)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V27=AT27,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!#REF!,IF(AND(V27<>AT27,V27<>AZ27,V27<>\"\"),V27,AT27)))","v":{"$error":"#REF!"}},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z27=AU27,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!#REF!,IF(AND(Z27<>AU27,Z27<>BA27,Z27<>\"\"),Z27,AU27)))","v":{"$error":"#REF!"}},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},null,0,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C29","v":"Travaux à forfait"},null,null,60,null,1,null,60,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J29=J28),'Coûts de production'!K29,J28/($K$3+$K$12)))","v":60},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J29=J28),'Coûts de production'!L29,J28/($L$3+$L$12)))","v":6},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O29=N28),'Coûts de production'!P29,N28/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O29=N28),'Coûts de production'!Q29,N28/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T29=R28),'Coûts de production'!U29,R28/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T29=R28),'Coûts de production'!V29,R28/($T$3+$T$12)))","v":""},0,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X29=V28),'Coûts de production'!Y29,V28/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X29=V28),'Coûts de production'!Z29,V28/($X$3+$X$12)))","v":""},0,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB29=Z28),'Coûts de production'!AC29,Z28/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB29=Z28),'Coûts de production'!AD29,Z28/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J28=AQ28,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K29,IF(AND(J28<>AQ28,J28<>AW28,J28<>\"\"),J28,AQ28)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N28=AR28,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P29,IF(AND(N28<>AR28,N28<>AX28,N28<>\"\"),N28,AR28)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R28=AS28,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U29,IF(AND(R28<>AS28,R28<>AY28,R28<>\"\"),R28,AS28)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V28=AT28,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y29,IF(AND(V28<>AT28,V28<>AZ28,V28<>\"\"),V28,AT28)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z28=AU28,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC29,IF(AND(Z28<>AU28,Z28<>BA28,Z28<>\"\"),Z28,AU28)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L29),'Coûts de production'!J29))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q29),'Coûts de production'!O29))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V29),'Coûts de production'!T29))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z29),'Coûts de production'!X29))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD29),'Coûts de production'!AB29))","v":0},null,60,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C30","v":"Main d'œuvre salariée"},null,null,81,null,1,null,81,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J30=J29),'Coûts de production'!K30,J29/($K$3+$K$12)))","v":81},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J30=J29),'Coûts de production'!L30,J29/($L$3+$L$12)))","v":8.1},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O30=N29),'Coûts de production'!P30,N29/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O30=N29),'Coûts de production'!Q30,N29/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T30=R29),'Coûts de production'!U30,R29/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T30=R29),'Coûts de production'!V30,R29/($T$3+$T$12)))","v":""},0,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X30=V29),'Coûts de production'!Y30,V29/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X30=V29),'Coûts de production'!Z30,V29/($X$3+$X$12)))","v":""},0,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB30=Z29),'Coûts de production'!AC30,Z29/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB30=Z29),'Coûts de production'!AD30,Z29/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J29=AQ29,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K30,IF(AND(J29<>AQ29,J29<>AW29,J29<>\"\"),J29,AQ29)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N29=AR29,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P30,IF(AND(N29<>AR29,N29<>AX29,N29<>\"\"),N29,AR29)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R29=AS29,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U30,IF(AND(R29<>AS29,R29<>AY29,R29<>\"\"),R29,AS29)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V29=AT29,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y30,IF(AND(V29<>AT29,V29<>AZ29,V29<>\"\"),V29,AT29)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z29=AU29,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC30,IF(AND(Z29<>AU29,Z29<>BA29,Z29<>\"\"),Z29,AU29)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L30),'Coûts de production'!J30))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q30),'Coûts de production'!O30))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V30),'Coûts de production'!T30))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z30),'Coûts de production'!X30))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD30),'Coûts de production'!AB30))","v":0},null,81,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C31","v":"Entretien et réparation\n(tracteur, batteuse, séchoir, camion, mach.)"},null,null,122,null,1,null,122,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J31=J30),'Coûts de production'!K31,J30/($K$3+$K$12)))","v":122},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J31=J30),'Coûts de production'!L31,J30/($L$3+$L$12)))","v":12.2},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O31=N30),'Coûts de production'!P31,N30/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O31=N30),'Coûts de production'!Q31,N30/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T31=R30),'Coûts de production'!U31,R30/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T31=R30),'Coûts de production'!V31,R30/($T$3+$T$12)))","v":""},0,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X31=V30),'Coûts de production'!Y31,V30/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X31=V30),'Coûts de production'!Z31,V30/($X$3+$X$12)))","v":""},0,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB31=Z30),'Coûts de production'!AC31,Z30/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB31=Z30),'Coûts de production'!AD31,Z30/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J30=AQ30,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K31,IF(AND(J30<>AQ30,J30<>AW30,J30<>\"\"),J30,AQ30)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N30=AR30,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P31,IF(AND(N30<>AR30,N30<>AX30,N30<>\"\"),N30,AR30)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R30=AS30,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U31,IF(AND(R30<>AS30,R30<>AY30,R30<>\"\"),R30,AS30)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V30=AT30,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y31,IF(AND(V30<>AT30,V30<>AZ30,V30<>\"\"),V30,AT30)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z30=AU30,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC31,IF(AND(Z30<>AU30,Z30<>BA30,Z30<>\"\"),Z30,AU30)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L31),'Coûts de production'!J31))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q31),'Coûts de production'!O31))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V31),'Coûts de production'!T31))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z31),'Coûts de production'!X31))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD31),'Coûts de production'!AB31))","v":0},null,122,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C32","v":"Carburants "},null,null,103,null,1,null,103,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J32=J31),'Coûts de production'!K32,J31/($K$3+$K$12)))","v":103},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J32=J31),'Coûts de production'!L32,J31/($L$3+$L$12)))","v":10.3},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O32=N31),'Coûts de production'!P32,N31/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O32=N31),'Coûts de production'!Q32,N31/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T32=R31),'Coûts de production'!U32,R31/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T32=R31),'Coûts de production'!V32,R31/($T$3+$T$12)))","v":""},0,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X32=V31),'Coûts de production'!Y32,V31/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X32=V31),'Coûts de production'!Z32,V31/($X$3+$X$12)))","v":""},0,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB32=Z31),'Coûts de production'!AC32,Z31/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB32=Z31),'Coûts de production'!AD32,Z31/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J31=AQ31,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K32,IF(AND(J31<>AQ31,J31<>AW31,J31<>\"\"),J31,AQ31)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N31=AR31,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P32,IF(AND(N31<>AR31,N31<>AX31,N31<>\"\"),N31,AR31)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R31=AS31,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U32,IF(AND(R31<>AS31,R31<>AY31,R31<>\"\"),R31,AS31)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V31=AT31,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y32,IF(AND(V31<>AT31,V31<>AZ31,V31<>\"\"),V31,AT31)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z31=AU31,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC32,IF(AND(Z31<>AU31,Z31<>BA31,Z31<>\"\"),Z31,AU31)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L32),'Coûts de production'!J32))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q32),'Coûts de production'!O32))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V32),'Coûts de production'!T32))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z32),'Coûts de production'!X32))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD32),'Coûts de production'!AB32))","v":0},null,103,null,null,0,0]
[null,null,{"$f":"'Coûts de production'!#REF!","v":{"$error":"#REF!"}},null,null,0,null,"",null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!#REF!=J32),'Coûts de production'!#REF!,J32/($K$3+$K$12)))","v":{"$error":"#REF!"}},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!#REF!=J32),'Coûts de production'!#REF!,J32/($L$3+$L$12)))","v":{"$error":"#REF!"}},"",null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!#REF!=N32),'Coûts de production'!#REF!,N32/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!#REF!=N32),'Coûts de production'!#REF!,N32/($P$3+$P$12)))","v":""},"",null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!#REF!=R32),'Coûts de production'!#REF!,R32/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=R32),'Coûts de production'!#REF!,R32/($T$3+$T$12)))","v":""},"",0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!#REF!=V32),'Coûts de production'!#REF!,V32/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=V32),'Coûts de production'!#REF!,V32/($X$3+$X$12)))","v":""},"",0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!#REF!=Z32),'Coûts de production'!#REF!,Z32/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!#REF!=Z32),'Coûts de production'!#REF!,Z32/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J32=AQ32,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!#REF!,IF(AND(J32<>AQ32,J32<>AW32,J32<>\"\"),J32,AQ32)))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N32=AR32,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!#REF!,IF(AND(N32<>AR32,N32<>AX32,N32<>\"\"),N32,AR32)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R32=AS32,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!#REF!,IF(AND(R32<>AS32,R32<>AY32,R32<>\"\"),R32,AS32)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V32=AT32,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!#REF!,IF(AND(V32<>AT32,V32<>AZ32,V32<>\"\"),V32,AT32)))","v":{"$error":"#REF!"}},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z32=AU32,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!#REF!,IF(AND(Z32<>AU32,Z32<>BA32,Z32<>\"\"),Z32,AU32)))","v":{"$error":"#REF!"}},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},null,0,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C33","v":"Électricité"},null,null,{"$f":"J33+N33+R33+V33+Z33","v":150},null,1,null,150,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J33=J33),'Coûts de production'!K33,J33/($K$3+$K$12)))","v":150},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J33=J33),'Coûts de production'!L33,J33/($L$3+$L$12)))","v":15},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O33=N33),'Coûts de production'!P33,N33/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O33=N33),'Coûts de production'!Q33,N33/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T33=R33),'Coûts de production'!U33,R33/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T33=R33),'Coûts de production'!V33,R33/($T$3+$T$12)))","v":""},0,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X33=V33),'Coûts de production'!Y33,V33/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X33=V33),'Coûts de production'!Z33,V33/($X$3+$X$12)))","v":""},0,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB33=Z33),'Coûts de production'!AC33,Z33/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB33=Z33),'Coûts de production'!AD33,Z33/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J33=AQ33,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K33,IF(AND(J33<>AQ33,J33<>AW33,J33<>\"\"),J33,AQ33)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N33=AR33,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P33,IF(AND(N33<>AR33,N33<>AX33,N33<>\"\"),N33,AR33)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R33=AS33,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U33,IF(AND(R33<>AS33,R33<>AY33,R33<>\"\"),R33,AS33)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V33=AT33,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y33,IF(AND(V33<>AT33,V33<>AZ33,V33<>\"\"),V33,AT33)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z33=AU33,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC33,IF(AND(Z33<>AU33,Z33<>BA33,Z33<>\"\"),Z33,AU33)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L33),'Coûts de production'!J33))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q33),'Coûts de production'!O33))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V33),'Coûts de production'!T33))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z33),'Coûts de production'!X33))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD33),'Coûts de production'!AB33))","v":0},null,150,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C34","v":"Frais de mise en marché \n(plan conjoint, transport, encan)"},null,null,36,null,1,null,36,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J34=J34),'Coûts de production'!K34,J34/($K$3+$K$12)))","v":36},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J34=J34),'Coûts de production'!L34,J34/($L$3+$L$12)))","v":3.6},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O34=N34),'Coûts de production'!P34,N34/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O34=N34),'Coûts de production'!Q34,N34/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T34=R34),'Coûts de production'!U34,R34/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T34=R34),'Coûts de production'!V34,R34/($T$3+$T$12)))","v":""},0,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X34=V34),'Coûts de production'!Y34,V34/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X34=V34),'Coûts de production'!Z34,V34/($X$3+$X$12)))","v":""},0,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB34=Z34),'Coûts de production'!AC34,Z34/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB34=Z34),'Coûts de production'!AD34,Z34/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J34=AQ34,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K34,IF(AND(J34<>AQ34,J34<>AW34,J34<>\"\"),J34,AQ34)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N34=AR34,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P34,IF(AND(N34<>AR34,N34<>AX34,N34<>\"\"),N34,AR34)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R34=AS34,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U34,IF(AND(R34<>AS34,R34<>AY34,R34<>\"\"),R34,AS34)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V34=AT34,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y34,IF(AND(V34<>AT34,V34<>AZ34,V34<>\"\"),V34,AT34)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z34=AU34,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC34,IF(AND(Z34<>AU34,Z34<>BA34,Z34<>\"\"),Z34,AU34)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L34),'Coûts de production'!J34))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q34),'Coûts de production'!O34))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V34),'Coûts de production'!T34))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z34),'Coûts de production'!X34))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD34),'Coûts de production'!AB34))","v":0},null,36,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C35","v":"Contribution des AGRI et ASRA"},null,null,4,null,1,null,4,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J35=J35),'Coûts de production'!K35,J35/($K$3+$K$12)))","v":4},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J35=J35),'Coûts de production'!L35,J35/($L$3+$L$12)))","v":0.4},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O35=N35),'Coûts de production'!P35,N35/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O35=N35),'Coûts de production'!Q35,N35/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T35=R35),'Coûts de production'!U35,R35/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T35=R35),'Coûts de production'!V35,R35/($T$3+$T$12)))","v":""},0,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X35=V35),'Coûts de production'!Y35,V35/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X35=V35),'Coûts de production'!Z35,V35/($X$3+$X$12)))","v":""},0,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB35=Z35),'Coûts de production'!AC35,Z35/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB35=Z35),'Coûts de production'!AD35,Z35/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J35=AQ35,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K35,IF(AND(J35<>AQ35,J35<>AW35,J35<>\"\"),J35,AQ35)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N35=AR35,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P35,IF(AND(N35<>AR35,N35<>AX35,N35<>\"\"),N35,AR35)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R35=AS35,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U35,IF(AND(R35<>AS35,R35<>AY35,R35<>\"\"),R35,AS35)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V35=AT35,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y35,IF(AND(V35<>AT35,V35<>AZ35,V35<>\"\"),V35,AT35)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z35=AU35,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC35,IF(AND(Z35<>AU35,Z35<>BA35,Z35<>\"\"),Z35,AU35)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L35),'Coûts de production'!J35))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q35),'Coûts de production'!O35))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V35),'Coûts de production'!T35))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z35),'Coûts de production'!X35))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD35),'Coûts de production'!AB35))","v":0},null,4,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C36","v":"Contribution d'autres programmes"},null,null,22,null,1,null,22,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J36=J36),'Coûts de production'!K36,J36/($K$3+$K$12)))","v":22},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J36=J36),'Coûts de production'!L36,J36/($L$3+$L$12)))","v":2.2000000000000002},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O36=N36),'Coûts de production'!P36,N36/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O36=N36),'Coûts de production'!Q36,N36/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T36=R36),'Coûts de production'!U36,R36/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T36=R36),'Coûts de production'!V36,R36/($T$3+$T$12)))","v":""},0,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X36=V36),'Coûts de production'!Y36,V36/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X36=V36),'Coûts de production'!Z36,V36/($X$3+$X$12)))","v":""},0,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB36=Z36),'Coûts de production'!AC36,Z36/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB36=Z36),'Coûts de production'!AD36,Z36/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J36=AQ36,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K36,IF(AND(J36<>AQ36,J36<>AW36,J36<>\"\"),J36,AQ36)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N36=AR36,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P36,IF(AND(N36<>AR36,N36<>AX36,N36<>\"\"),N36,AR36)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R36=AS36,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U36,IF(AND(R36<>AS36,R36<>AY36,R36<>\"\"),R36,AS36)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V36=AT36,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y36,IF(AND(V36<>AT36,V36<>AZ36,V36<>\"\"),V36,AT36)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z36=AU36,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC36,IF(AND(Z36<>AU36,Z36<>BA36,Z36<>\"\"),Z36,AU36)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L36),'Coûts de production'!J36))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q36),'Coûts de production'!O36))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V36),'Coûts de production'!T36))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z36),'Coûts de production'!X36))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD36),'Coûts de production'!AB36))","v":0},null,22,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C37","v":"Achat d'animaux"},null,null,0,null,"",null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J37=J37),'Coûts de production'!K37,J37/($K$3+$K$12)))","v":0},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J37=J37),'Coûts de production'!L37,J37/($L$3+$L$12)))","v":0},"",null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O37=N37),'Coûts de production'!P37,N37/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O37=N37),'Coûts de production'!Q37,N37/($P$3+$P$12)))","v":""},"",null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T37=R37),'Coûts de production'!U37,R37/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T37=R37),'Coûts de production'!V37,R37/($T$3+$T$12)))","v":""},"",0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X37=V37),'Coûts de production'!Y37,V37/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X37=V37),'Coûts de production'!Z37,V37/($X$3+$X$12)))","v":""},"",0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB37=Z37),'Coûts de production'!AC37,Z37/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB37=Z37),'Coûts de production'!AD37,Z37/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J37=AQ37,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K37,IF(AND(J37<>AQ37,J37<>AW37,J37<>\"\"),J37,AQ37)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N37=AR37,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P37,IF(AND(N37<>AR37,N37<>AX37,N37<>\"\"),N37,AR37)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R37=AS37,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U37,IF(AND(R37<>AS37,R37<>AY37,R37<>\"\"),R37,AS37)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V37=AT37,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y37,IF(AND(V37<>AT37,V37<>AZ37,V37<>\"\"),V37,AT37)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z37=AU37,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC37,IF(AND(Z37<>AU37,Z37<>BA37,Z37<>\"\"),Z37,AU37)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L37),'Coûts de production'!J37))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q37),'Coûts de production'!O37))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V37),'Coûts de production'!T37))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z37),'Coûts de production'!X37))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD37),'Coûts de production'!AB37))","v":0},null,0,null,null,0,0]
[null,null,{"$f":"'Coûts de production'!#REF!","v":{"$error":"#REF!"}},null,null,0,null,"",null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!#REF!=J38),'Coûts de production'!#REF!,J38/($K$3+$K$12)))","v":{"$error":"#REF!"}},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!#REF!=J38),'Coûts de production'!#REF!,J38/($L$3+$L$12)))","v":{"$error":"#REF!"}},"",null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!#REF!=N38),'Coûts de production'!#REF!,N38/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!#REF!=N38),'Coûts de production'!#REF!,N38/($P$3+$P$12)))","v":""},"",null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!#REF!=R38),'Coûts de production'!#REF!,R38/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=R38),'Coûts de production'!#REF!,R38/($T$3+$T$12)))","v":""},"",0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!#REF!=V38),'Coûts de production'!#REF!,V38/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=V38),'Coûts de production'!#REF!,V38/($X$3+$X$12)))","v":""},"",0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!#REF!=Z38),'Coûts de production'!#REF!,Z38/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!#REF!=Z38),'Coûts de production'!#REF!,Z38/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J38=AQ38,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!#REF!,IF(AND(J38<>AQ38,J38<>AW38,J38<>\"\"),J38,AQ38)))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N38=AR38,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!#REF!,IF(AND(N38<>AR38,N38<>AX38,N38<>\"\"),N38,AR38)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R38=AS38,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!#REF!,IF(AND(R38<>AS38,R38<>AY38,R38<>\"\"),R38,AS38)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V38=AT38,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!#REF!,IF(AND(V38<>AT38,V38<>AZ38,V38<>\"\"),V38,AT38)))","v":{"$error":"#REF!"}},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z38=AU38,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!#REF!,IF(AND(Z38<>AU38,Z38<>BA38,Z38<>\"\"),Z38,AU38)))","v":{"$error":"#REF!"}},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},null,0,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C38","v":"Achat d'aliments"},null,null,0,null,"",null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J38=J39),'Coûts de production'!K38,J39/($K$3+$K$12)))","v":0},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J38=J39),'Coûts de production'!L38,J39/($L$3+$L$12)))","v":0},"",null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O38=N39),'Coûts de production'!P38,N39/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O38=N39),'Coûts de production'!Q38,N39/($P$3+$P$12)))","v":""},"",null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T38=R39),'Coûts de production'!U38,R39/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T38=R39),'Coûts de production'!V38,R39/($T$3+$T$12)))","v":""},"",0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X38=V39),'Coûts de production'!Y38,V39/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X38=V39),'Coûts de production'!Z38,V39/($X$3+$X$12)))","v":""},"",0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB38=Z39),'Coûts de production'!AC38,Z39/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB38=Z39),'Coûts de production'!AD38,Z39/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J39=AQ39,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K38,IF(AND(J39<>AQ39,J39<>AW39,J39<>\"\"),J39,AQ39)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N39=AR39,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P38,IF(AND(N39<>AR39,N39<>AX39,N39<>\"\"),N39,AR39)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R39=AS39,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U38,IF(AND(R39<>AS39,R39<>AY39,R39<>\"\"),R39,AS39)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V39=AT39,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y38,IF(AND(V39<>AT39,V39<>AZ39,V39<>\"\"),V39,AT39)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z39=AU39,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC38,IF(AND(Z39<>AU39,Z39<>BA39,Z39<>\"\"),Z39,AU39)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L38),'Coûts de production'!J38))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q38),'Coûts de production'!O38))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V38),'Coûts de production'!T38))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z38),'Coûts de production'!X38))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD38),'Coûts de production'!AB38))","v":0},null,0,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C39","v":"Médicaments, vétérinaire, insémination"},null,null,0,null,"",null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J39=J40),'Coûts de production'!K39,J40/($K$3+$K$12)))","v":0},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J39=J40),'Coûts de production'!L39,J40/($L$3+$L$12)))","v":0},"",null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O39=N40),'Coûts de production'!P39,N40/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O39=N40),'Coûts de production'!Q39,N40/($P$3+$P$12)))","v":""},"",null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T39=R40),'Coûts de production'!U39,R40/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T39=R40),'Coûts de production'!V39,R40/($T$3+$T$12)))","v":""},"",0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X39=V40),'Coûts de production'!Y39,V40/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X39=V40),'Coûts de production'!Z39,V40/($X$3+$X$12)))","v":""},"",0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB39=Z40),'Coûts de production'!AC39,Z40/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB39=Z40),'Coûts de production'!AD39,Z40/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J40=AQ40,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K39,IF(AND(J40<>AQ40,J40<>AW40,J40<>\"\"),J40,AQ40)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N40=AR40,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P39,IF(AND(N40<>AR40,N40<>AX40,N40<>\"\"),N40,AR40)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R40=AS40,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U39,IF(AND(R40<>AS40,R40<>AY40,R40<>\"\"),R40,AS40)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V40=AT40,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y39,IF(AND(V40<>AT40,V40<>AZ40,V40<>\"\"),V40,AT40)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z40=AU40,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC39,IF(AND(Z40<>AU40,Z40<>BA40,Z40<>\"\"),Z40,AU40)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L39),'Coûts de production'!J39))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q39),'Coûts de production'!O39))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V39),'Coûts de production'!T39))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z39),'Coûts de production'!X39))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD39),'Coûts de production'!AB39))","v":0},null,0,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C40","v":"Litière "},null,null,0,null,"",null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J40=J41),'Coûts de production'!K40,J41/($K$3+$K$12)))","v":0},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J40=J41),'Coûts de production'!L40,J41/($L$3+$L$12)))","v":0},"",null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O40=N41),'Coûts de production'!P40,N41/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O40=N41),'Coûts de production'!Q40,N41/($P$3+$P$12)))","v":""},"",null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T40=R41),'Coûts de production'!U40,R41/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T40=R41),'Coûts de production'!V40,R41/($T$3+$T$12)))","v":""},"",0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X40=V41),'Coûts de production'!Y40,V41/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X40=V41),'Coûts de production'!Z40,V41/($X$3+$X$12)))","v":""},"",0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB40=Z41),'Coûts de production'!AC40,Z41/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB40=Z41),'Coûts de production'!AD40,Z41/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J41=AQ41,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K40,IF(AND(J41<>AQ41,J41<>AW41,J41<>\"\"),J41,AQ41)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N41=AR41,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P40,IF(AND(N41<>AR41,N41<>AX41,N41<>\"\"),N41,AR41)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R41=AS41,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U40,IF(AND(R41<>AS41,R41<>AY41,R41<>\"\"),R41,AS41)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V41=AT41,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y40,IF(AND(V41<>AT41,V41<>AZ41,V41<>\"\"),V41,AT41)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z41=AU41,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC40,IF(AND(Z41<>AU41,Z41<>BA41,Z41<>\"\"),Z41,AU41)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L40),'Coûts de production'!J40))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q40),'Coûts de production'!O40))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V40),'Coûts de production'!T40))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z40),'Coûts de production'!X40))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD40),'Coûts de production'!AB40))","v":0},null,0,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C41","v":"Intérêt sur emprunt à court terme"},null,null,18,null,1,null,18,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J41=J42),'Coûts de production'!K41,J42/($K$3+$K$12)))","v":18},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J41=J42),'Coûts de production'!L41,J42/($L$3+$L$12)))","v":1.8},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O41=N42),'Coûts de production'!P41,N42/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O41=N42),'Coûts de production'!Q41,N42/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T41=R42),'Coûts de production'!U41,R42/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T41=R42),'Coûts de production'!V41,R42/($T$3+$T$12)))","v":""},0,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X41=V42),'Coûts de production'!Y41,V42/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X41=V42),'Coûts de production'!Z41,V42/($X$3+$X$12)))","v":""},0,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB41=Z42),'Coûts de production'!AC41,Z42/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB41=Z42),'Coûts de production'!AD41,Z42/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J42=AQ42,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K41,IF(AND(J42<>AQ42,J42<>AW42,J42<>\"\"),J42,AQ42)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N42=AR42,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P41,IF(AND(N42<>AR42,N42<>AX42,N42<>\"\"),N42,AR42)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R42=AS42,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U41,IF(AND(R42<>AS42,R42<>AY42,R42<>\"\"),R42,AS42)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V42=AT42,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y41,IF(AND(V42<>AT42,V42<>AZ42,V42<>\"\"),V42,AT42)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z42=AU42,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC41,IF(AND(Z42<>AU42,Z42<>BA42,Z42<>\"\"),Z42,AU42)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L41),'Coûts de production'!J41))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q41),'Coûts de production'!O41))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V41),'Coûts de production'!T41))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z41),'Coûts de production'!X41))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD41),'Coûts de production'!AB41))","v":0},null,18,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C42","v":"Autres frais variables"},null,null,null,null,null,null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J42=J43),'Coûts de production'!K42,J43/($K$3+$K$12)))","v":0},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J42=J43),'Coûts de production'!L42,J43/($L$3+$L$12)))","v":0},null,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O42=N43),'Coûts de production'!P42,N43/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O42=N43),'Coûts de production'!Q42,N43/($P$3+$P$12)))","v":""},null,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T42=R43),'Coûts de production'!U42,R43/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T42=R43),'Coûts de production'!V42,R43/($T$3+$T$12)))","v":""},null,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X42=V43),'Coûts de production'!Y42,V43/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X42=V43),'Coûts de production'!Z42,V43/($X$3+$X$12)))","v":""},null,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB42=Z43),'Coûts de production'!AC42,Z43/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB42=Z43),'Coûts de production'!AD42,Z43/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J43=AQ43,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K42,IF(AND(J43<>AQ43,J43<>AW43,J43<>\"\"),J43,AQ43)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N43=AR43,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P42,IF(AND(N43<>AR43,N43<>AX43,N43<>\"\"),N43,AR43)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R43=AS43,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U42,IF(AND(R43<>AS43,R43<>AY43,R43<>\"\"),R43,AS43)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V43=AT43,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y42,IF(AND(V43<>AT43,V43<>AZ43,V43<>\"\"),V43,AT43)))","v":0},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z43=AU43,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC42,IF(AND(Z43<>AU43,Z43<>BA43,Z43<>\"\"),Z43,AU43)))","v":0},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!L42),'Coûts de production'!J42))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!Q42),'Coûts de production'!O42))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!V42),'Coûts de production'!T42))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!Z42),'Coûts de production'!X42))","v":0},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!AD42),'Coûts de production'!AB42))","v":0},null,0,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!#REF!=J44),'Coûts de production'!#REF!,J44/($K$3+$K$12)))","v":{"$error":"#REF!"}},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!#REF!=J44),'Coûts de production'!#REF!,J44/($L$3+$L$12)))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!#REF!=N44),'Coûts de production'!#REF!,N44/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!#REF!=N44),'Coûts de production'!#REF!,N44/($P$3+$P$12)))","v":""},null,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!#REF!=R44),'Coûts de production'!#REF!,R44/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=R44),'Coûts de production'!#REF!,R44/($T$3+$T$12)))","v":""},null,0,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!#REF!=V44),'Coûts de production'!#REF!,V44/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=V44),'Coûts de production'!#REF!,V44/($X$3+$X$12)))","v":""},null,0,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!#REF!=Z44),'Coûts de production'!#REF!,Z44/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!#REF!=Z44),'Coûts de production'!#REF!,Z44/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J44=AQ44,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!#REF!,IF(AND(J44<>AQ44,J44<>AW44,J44<>\"\"),J44,AQ44)))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N44=AR44,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!#REF!,IF(AND(N44<>AR44,N44<>AX44,N44<>\"\"),N44,AR44)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R44=AS44,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!#REF!,IF(AND(R44<>AS44,R44<>AY44,R44<>\"\"),R44,AS44)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V44=AT44,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!#REF!,IF(AND(V44<>AT44,V44<>AZ44,V44<>\"\"),V44,AT44)))","v":{"$error":"#REF!"}},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z44=AU44,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!#REF!,IF(AND(Z44<>AU44,Z44<>BA44,Z44<>\"\"),Z44,AU44)))","v":{"$error":"#REF!"}},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF(AND($J$5=\"Rdt. (tm/ha)\",$K$3<>'Coûts de production'!K$3),IF($L$3=0,\"\",$L$3* 'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3<>$AR$3,\"\",IF(AND($N$5=\"Rdt. (tm/ha)\",$O$3<>'Coûts de production'!P$3),IF($P$3=0,\"\",$P$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF(AND($R$5=\"Rdt. (tm/ha)\",$S$3<>'Coûts de production'!U$3),IF($T$3=0,\"\",$T$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF(AND($V$5=\"Rdt. (tm/ha)\",$W$3<>'Coûts de production'!Y$3),IF($X$3=0,\"\",$X$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AO$3<>$AU$3,\"\",IF(AND($Z$5=\"Rdt. (tm/ha)\",$AA$3<>'Coûts de production'!AC$3),IF($AB$3=0,\"\",$AB$3*'Coûts de production'!#REF!),'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},null,0,null,null,0,0]
[1,null,{"$f":"'Coûts de production'!C43","v":"Total des charges variables"},null,null,{"$f":"SUM(F22:F43)","v":805.24},null,null,null,{"$f":"SUM(J22:J44)","v":805.24},{"$f":"SUM(K22:K44)","v":{"$error":"#REF!"}},{"$f":"SUM(L22:L44)","v":{"$error":"#REF!"}},null,{"$f":"SUM(N22:N44)","v":0},0,0,null,{"$f":"SUM(R22:R44)","v":0},0,0,null,{"$f":"SUM(V22:V44)","v":0},0,0,null,{"$f":"SUM(Z22:Z44)","v":0},0,0]
[1,null,{"$f":"'Coûts de production'!C44","v":"Marge avant ch. Fixes"},null,null,{"$f":"F20-F45","v":2096.7600000000002},null,null,null,{"$f":"IFERROR(J20-J45,0)","v":2096.7600000000002},{"$f":"IFERROR(K20-K45,0)","v":0},{"$f":"IFERROR(L20-L45,0)","v":0},null,{"$f":"IFERROR(N20-N45,0)","v":0},{"$f":"IFERROR(O20-O45,0)","v":0},{"$f":"IFERROR(P20-P45,0)","v":0},null,{"$f":"IFERROR(R20-R45,0)","v":0},{"$f":"IFERROR(S20-S45,0)","v":0},{"$f":"IFERROR(T20-T45,0)","v":0},null,{"$f":"IFERROR(V20-V45,0)","v":0},{"$f":"IFERROR(W20-W45,0)","v":0},{"$f":"IFERROR(X20-X45,0)","v":0},null,{"$f":"IFERROR(Z20-Z45,0)","v":0},{"$f":"IFERROR(AA20-AA45,0)","v":0},{"$f":"IFERROR(AB20-AB45,0)","v":0}]
[1,null,{"$f":"'Coûts de production'!C45","v":"CHARGES FIXES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[{"$f":"IF(($AG$47),1,)","v":1},null,{"$f":"'Coûts de production'!C46","v":"Entretien des bâtiments et fonds de terre"},null,null,{"$f":"J48+N48+R48+V48+Z48","v":39},null,{"$f":"IF($F48=0,\"\",J48/$F48)","v":1},null,39,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J46=J48),'Coûts de production'!K46,J48/($K$3+$K$12)))","v":39},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J46=J48),'Coûts de production'!L46,J48/($L$3+$L$12)))","v":3.9},{"$f":"IF($F48=0,\"\",N48/$F48)","v":0},null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O46=N48),'Coûts de production'!P46,N48/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O46=N48),'Coûts de production'!Q46,N48/($P$3+$P$12)))","v":""},{"$f":"IF($F48=0,\"\",R48/$F48)","v":0},null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T46=R48),'Coûts de production'!U46,R48/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T46=R48),'Coûts de production'!V46,R48/($T$3+$T$12)))","v":""},{"$f":"IF($F48=0,\"\",V48/$F48)","v":0},null,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X46=V48),'Coûts de production'!Y46,V48/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X46=V48),'Coûts de production'!Z46,V48/($X$3+$X$12)))","v":""},{"$f":"IF($F48=0,\"\",Z48/$F48)","v":0},null,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB46=Z48),'Coûts de production'!AC46,Z48/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB46=Z48),'Coûts de production'!AD46,Z48/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J48=AQ48,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K46,IF(AND(J48<>AQ48,J48<>AW48,J48<>\"\"),J48,AQ48)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N48=AR48,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P46,IF(AND(N48<>AR48,N48<>AX48,N48<>\"\"),N48,AR48)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R48=AS48,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U46,IF(AND(R48<>AS48,R48<>AY48,R48<>\"\"),R48,AS48)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V48=AT48,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y46,IF(AND(V48<>AT48,V48<>AZ48,V48<>\"\"),V48,AT48)))","v":""},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z48=AU48,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC46,IF(AND(Z48<>AU48,Z48<>BA48,Z48<>\"\"),Z48,AU48)))","v":""},null,{"$f":"IF(AK3<>AQ3,\"\",IF($L$3=0,\"\",'Coûts de production'!J46))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF($P$3=0,\"\",'Coûts de production'!O46))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF($T$3=0,\"\",'Coûts de production'!T46))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF($X$3=0,\"\",'Coûts de production'!X46))","v":""},{"$f":"IF($AO$3<>$AU$3,\"\",IF($AB$3=0,\"\",'Coûts de production'!AB46))","v":""},null,39]
[{"$f":"IF(($AG$47),1,)","v":1},null,{"$f":"'Coûts de production'!C47","v":"Assurances diverses"},null,null,{"$f":"J49+N49+R49+V49+Z49","v":31},null,1,null,31,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J47=J49),'Coûts de production'!K47,J49/($K$3+$K$12)))","v":31},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J47=J49),'Coûts de production'!L47,J49/($L$3+$L$12)))","v":3.1},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O47=N49),'Coûts de production'!P47,N49/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O47=N49),'Coûts de production'!Q47,N49/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T47=R49),'Coûts de production'!U47,R49/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T47=R49),'Coûts de production'!V47,R49/($T$3+$T$12)))","v":""},0,null,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X47=V49),'Coûts de production'!Y47,V49/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X47=V49),'Coûts de production'!Z47,V49/($X$3+$X$12)))","v":""},0,null,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB47=Z49),'Coûts de production'!AC47,Z49/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB47=Z49),'Coûts de production'!AD47,Z49/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J49=AQ49,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K47,IF(AND(J49<>AQ49,J49<>AW49,J49<>\"\"),J49,AQ49)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N49=AR49,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P47,IF(AND(N49<>AR49,N49<>AX49,N49<>\"\"),N49,AR49)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R49=AS49,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U47,IF(AND(R49<>AS49,R49<>AY49,R49<>\"\"),R49,AS49)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V49=AT49,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y47,IF(AND(V49<>AT49,V49<>AZ49,V49<>\"\"),V49,AT49)))","v":""},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z49=AU49,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC47,IF(AND(Z49<>AU49,Z49<>BA49,Z49<>\"\"),Z49,AU49)))","v":""},null,{"$f":"IF(AK3<>AQ3,\"\",IF($L$3=0,\"\",'Coûts de production'!J47))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF($P$3=0,\"\",'Coûts de production'!O47))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF($T$3=0,\"\",'Coûts de production'!T47))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF($X$3=0,\"\",'Coûts de production'!X47))","v":""},{"$f":"IF($AO$3<>$AU$3,\"\",IF($AB$3=0,\"\",'Coûts de production'!AB47))","v":""},null,31]
[{"$f":"IF(($AG$47),1,)","v":1},null,{"$f":"'Coûts de production'!C48","v":"Taxes foncières"},null,null,{"$f":"J50+N50+R50+V50+Z50","v":19},null,1,null,19,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J48=J50),'Coûts de production'!K48,J50/($K$3+$K$12)))","v":19},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J48=J50),'Coûts de production'!L48,J50/($L$3+$L$12)))","v":1.9},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O48=N50),'Coûts de production'!P48,N50/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O48=N50),'Coûts de production'!Q48,N50/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T48=R50),'Coûts de production'!U48,R50/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T48=R50),'Coûts de production'!V48,R50/($T$3+$T$12)))","v":""},0,null,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X48=V50),'Coûts de production'!Y48,V50/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X48=V50),'Coûts de production'!Z48,V50/($X$3+$X$12)))","v":""},0,null,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB48=Z50),'Coûts de production'!AC48,Z50/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB48=Z50),'Coûts de production'!AD48,Z50/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J50=AQ50,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K48,IF(AND(J50<>AQ50,J50<>AW50,J50<>\"\"),J50,AQ50)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N50=AR50,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P48,IF(AND(N50<>AR50,N50<>AX50,N50<>\"\"),N50,AR50)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R50=AS50,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U48,IF(AND(R50<>AS50,R50<>AY50,R50<>\"\"),R50,AS50)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V50=AT50,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y48,IF(AND(V50<>AT50,V50<>AZ50,V50<>\"\"),V50,AT50)))","v":""},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z50=AU50,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC48,IF(AND(Z50<>AU50,Z50<>BA50,Z50<>\"\"),Z50,AU50)))","v":""},null,{"$f":"IF(AK3<>AQ3,\"\",IF($L$3=0,\"\",'Coûts de production'!J48))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF($P$3=0,\"\",'Coûts de production'!O48))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF($T$3=0,\"\",'Coûts de production'!T48))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF($X$3=0,\"\",'Coûts de production'!X48))","v":""},{"$f":"IF($AO$3<>$AU$3,\"\",IF($AB$3=0,\"\",'Coûts de production'!AB48))","v":""},null,19]
[{"$f":"IF(($AG$47),1,)","v":1},null,{"$f":"'Coûts de production'!C49","v":"Intérêt sur emprunt MLT"},null,null,{"$f":"J51+N51+R51+V51+Z51","v":86},null,1,null,86,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J49=J51),'Coûts de production'!K49,J51/($K$3+$K$12)))","v":86},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J49=J51),'Coûts de production'!L49,J51/($L$3+$L$12)))","v":8.6},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O49=N51),'Coûts de production'!P49,N51/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O49=N51),'Coûts de production'!Q49,N51/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T49=R51),'Coûts de production'!U49,R51/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T49=R51),'Coûts de production'!V49,R51/($T$3+$T$12)))","v":""},0,null,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X49=V51),'Coûts de production'!Y49,V51/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X49=V51),'Coûts de production'!Z49,V51/($X$3+$X$12)))","v":""},0,null,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB49=Z51),'Coûts de production'!AC49,Z51/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB49=Z51),'Coûts de production'!AD49,Z51/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J51=AQ51,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K49,IF(AND(J51<>AQ51,J51<>AW51,J51<>\"\"),J51,AQ51)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N51=AR51,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P49,IF(AND(N51<>AR51,N51<>AX51,N51<>\"\"),N51,AR51)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R51=AS51,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U49,IF(AND(R51<>AS51,R51<>AY51,R51<>\"\"),R51,AS51)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V51=AT51,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y49,IF(AND(V51<>AT51,V51<>AZ51,V51<>\"\"),V51,AT51)))","v":""},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z51=AU51,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC49,IF(AND(Z51<>AU51,Z51<>BA51,Z51<>\"\"),Z51,AU51)))","v":""},null,{"$f":"IF(AK3<>AQ3,\"\",IF($L$3=0,\"\",'Coûts de production'!J49))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF($P$3=0,\"\",'Coûts de production'!O49))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF($T$3=0,\"\",'Coûts de production'!T49))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF($X$3=0,\"\",'Coûts de production'!X49))","v":""},{"$f":"IF($AO$3<>$AU$3,\"\",IF($AB$3=0,\"\",'Coûts de production'!AB49))","v":""},null,86]
[{"$f":"IF(($AG$47),1,)","v":1},null,{"$f":"'Coûts de production'!C50","v":"Autres frais fixes"},null,null,{"$f":"J52+N52+R52+V52+Z52","v":37},null,1,null,37,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J50=J52),'Coûts de production'!K50,J52/($K$3+$K$12)))","v":37},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J50=J52),'Coûts de production'!L50,J52/($L$3+$L$12)))","v":3.7},0,null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O50=N52),'Coûts de production'!P50,N52/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O50=N52),'Coûts de production'!Q50,N52/($P$3+$P$12)))","v":""},0,null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T50=R52),'Coûts de production'!U50,R52/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T50=R52),'Coûts de production'!V50,R52/($T$3+$T$12)))","v":""},0,null,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X50=V52),'Coûts de production'!Y50,V52/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X50=V52),'Coûts de production'!Z50,V52/($X$3+$X$12)))","v":""},0,null,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB50=Z52),'Coûts de production'!AC50,Z52/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB50=Z52),'Coûts de production'!AD50,Z52/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J52=AQ52,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K50,IF(AND(J52<>AQ52,J52<>AW52,J52<>\"\"),J52,AQ52)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N52=AR52,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P50,IF(AND(N52<>AR52,N52<>AX52,N52<>\"\"),N52,AR52)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R52=AS52,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U50,IF(AND(R52<>AS52,R52<>AY52,R52<>\"\"),R52,AS52)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V52=AT52,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y50,IF(AND(V52<>AT52,V52<>AZ52,V52<>\"\"),V52,AT52)))","v":""},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z52=AU52,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC50,IF(AND(Z52<>AU52,Z52<>BA52,Z52<>\"\"),Z52,AU52)))","v":""},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF($L$3=0,\"\",'Coûts de production'!J50))","v":0},{"$f":"IF($AL$3<>$AR$3,\"\",IF($P$3=0,\"\",'Coûts de production'!O50))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF($T$3=0,\"\",'Coûts de production'!T50))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF($X$3=0,\"\",'Coûts de production'!X50))","v":""},{"$f":"IF($AO$3<>$AU$3,\"\",IF($AB$3=0,\"\",'Coûts de production'!AB50))","v":""},null,37]
[null,null,{"$f":"IF('Coûts de production'!#REF!=\"\",\"\",'Coûts de production'!#REF!)","v":{"$error":"#REF!"}},null,null,null,null,"",null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!#REF!=J53),'Coûts de production'!#REF!,J53/($K$3+$K$12)))","v":{"$error":"#REF!"}},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!#REF!=J53),'Coûts de production'!#REF!,J53/($L$3+$L$12)))","v":{"$error":"#REF!"}},"",null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!#REF!=N53),'Coûts de production'!#REF!,N53/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!#REF!=N53),'Coûts de production'!#REF!,N53/($P$3+$P$12)))","v":""},"",null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!#REF!=R53),'Coûts de production'!#REF!,R53/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=R53),'Coûts de production'!#REF!,R53/($T$3+$T$12)))","v":""},"",null,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!#REF!=V53),'Coûts de production'!#REF!,V53/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=V53),'Coûts de production'!#REF!,V53/($X$3+$X$12)))","v":""},"",null,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!#REF!=Z53),'Coûts de production'!#REF!,Z53/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!#REF!=Z53),'Coûts de production'!#REF!,Z53/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J53=AQ53,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!#REF!,IF(AND(J53<>AQ53,J53<>AW53,J53<>\"\"),J53,AQ53)))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N53=AR53,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!#REF!,IF(AND(N53<>AR53,N53<>AX53,N53<>\"\"),N53,AR53)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R53=AS53,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!#REF!,IF(AND(R53<>AS53,R53<>AY53,R53<>\"\"),R53,AS53)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V53=AT53,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!#REF!,IF(AND(V53<>AT53,V53<>AZ53,V53<>\"\"),V53,AT53)))","v":""},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z53=AU53,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!#REF!,IF(AND(Z53<>AU53,Z53<>BA53,Z53<>\"\"),Z53,AU53)))","v":""},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF($L$3=0,\"\",'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3<>$AR$3,\"\",IF($P$3=0,\"\",'Coûts de production'!#REF!))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF($T$3=0,\"\",'Coûts de production'!#REF!))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF($X$3=0,\"\",'Coûts de production'!#REF!))","v":""},{"$f":"IF($AO$3<>$AU$3,\"\",IF($AB$3=0,\"\",'Coûts de production'!#REF!))","v":""},null,0]
[null,null,{"$f":"IF('Coûts de production'!#REF!=\"\",\"\",'Coûts de production'!#REF!)","v":{"$error":"#REF!"}},null,null,null,null,"",null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!#REF!=J54),'Coûts de production'!#REF!,J54/($K$3+$K$12)))","v":{"$error":"#REF!"}},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!#REF!=J54),'Coûts de production'!#REF!,J54/($L$3+$L$12)))","v":{"$error":"#REF!"}},"",null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!#REF!=N54),'Coûts de production'!#REF!,N54/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!#REF!=N54),'Coûts de production'!#REF!,N54/($P$3+$P$12)))","v":""},"",null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!#REF!=R54),'Coûts de production'!#REF!,R54/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=R54),'Coûts de production'!#REF!,R54/($T$3+$T$12)))","v":""},"",null,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!#REF!=V54),'Coûts de production'!#REF!,V54/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=V54),'Coûts de production'!#REF!,V54/($X$3+$X$12)))","v":""},"",null,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!#REF!=Z54),'Coûts de production'!#REF!,Z54/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!#REF!=Z54),'Coûts de production'!#REF!,Z54/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J54=AQ54,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!#REF!,IF(AND(J54<>AQ54,J54<>AW54,J54<>\"\"),J54,AQ54)))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N54=AR54,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!#REF!,IF(AND(N54<>AR54,N54<>AX54,N54<>\"\"),N54,AR54)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R54=AS54,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!#REF!,IF(AND(R54<>AS54,R54<>AY54,R54<>\"\"),R54,AS54)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V54=AT54,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!#REF!,IF(AND(V54<>AT54,V54<>AZ54,V54<>\"\"),V54,AT54)))","v":""},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z54=AU54,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!#REF!,IF(AND(Z54<>AU54,Z54<>BA54,Z54<>\"\"),Z54,AU54)))","v":""},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF($L$3=0,\"\",'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3<>$AR$3,\"\",IF($P$3=0,\"\",'Coûts de production'!#REF!))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF($T$3=0,\"\",'Coûts de production'!#REF!))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF($X$3=0,\"\",'Coûts de production'!#REF!))","v":""},{"$f":"IF($AO$3<>$AU$3,\"\",IF($AB$3=0,\"\",'Coûts de production'!#REF!))","v":""},null,0]
[null,null,{"$f":"IF('Coûts de production'!#REF!=\"\",\"\",'Coûts de production'!#REF!)","v":{"$error":"#REF!"}},null,null,null,null,"",null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!#REF!=J55),'Coûts de production'!#REF!,J55/($K$3+$K$12)))","v":{"$error":"#REF!"}},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!#REF!=J55),'Coûts de production'!#REF!,J55/($L$3+$L$12)))","v":{"$error":"#REF!"}},"",null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!#REF!=N55),'Coûts de production'!#REF!,N55/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!#REF!=N55),'Coûts de production'!#REF!,N55/($P$3+$P$12)))","v":""},"",null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!#REF!=R55),'Coûts de production'!#REF!,R55/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=R55),'Coûts de production'!#REF!,R55/($T$3+$T$12)))","v":""},"",null,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!#REF!=V55),'Coûts de production'!#REF!,V55/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=V55),'Coûts de production'!#REF!,V55/($X$3+$X$12)))","v":""},"",null,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!#REF!=Z55),'Coûts de production'!#REF!,Z55/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!#REF!=Z55),'Coûts de production'!#REF!,Z55/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J55=AQ55,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!#REF!,IF(AND(J55<>AQ55,J55<>AW55,J55<>\"\"),J55,AQ55)))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N55=AR55,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!#REF!,IF(AND(N55<>AR55,N55<>AX55,N55<>\"\"),N55,AR55)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R55=AS55,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!#REF!,IF(AND(R55<>AS55,R55<>AY55,R55<>\"\"),R55,AS55)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V55=AT55,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!#REF!,IF(AND(V55<>AT55,V55<>AZ55,V55<>\"\"),V55,AT55)))","v":""},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z55=AU55,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!#REF!,IF(AND(Z55<>AU55,Z55<>BA55,Z55<>\"\"),Z55,AU55)))","v":""},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF($L$3=0,\"\",'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3<>$AR$3,\"\",IF($P$3=0,\"\",'Coûts de production'!#REF!))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF($T$3=0,\"\",'Coûts de production'!#REF!))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF($X$3=0,\"\",'Coûts de production'!#REF!))","v":""},{"$f":"IF($AO$3<>$AU$3,\"\",IF($AB$3=0,\"\",'Coûts de production'!#REF!))","v":""},null,0]
[null,null,{"$f":"IF('Coûts de production'!#REF!=\"\",\"\",'Coûts de production'!#REF!)","v":{"$error":"#REF!"}},null,null,null,null,"",null,0,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!#REF!=J56),'Coûts de production'!#REF!,J56/($K$3+$K$12)))","v":{"$error":"#REF!"}},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!#REF!=J56),'Coûts de production'!#REF!,J56/($L$3+$L$12)))","v":{"$error":"#REF!"}},"",null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!#REF!=N56),'Coûts de production'!#REF!,N56/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!#REF!=N56),'Coûts de production'!#REF!,N56/($P$3+$P$12)))","v":""},"",null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!#REF!=R56),'Coûts de production'!#REF!,R56/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=R56),'Coûts de production'!#REF!,R56/($T$3+$T$12)))","v":""},"",null,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!#REF!=V56),'Coûts de production'!#REF!,V56/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!#REF!=V56),'Coûts de production'!#REF!,V56/($X$3+$X$12)))","v":""},"",null,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!#REF!=Z56),'Coûts de production'!#REF!,Z56/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!#REF!=Z56),'Coûts de production'!#REF!,Z56/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J56=AQ56,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!#REF!,IF(AND(J56<>AQ56,J56<>AW56,J56<>\"\"),J56,AQ56)))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N56=AR56,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!#REF!,IF(AND(N56<>AR56,N56<>AX56,N56<>\"\"),N56,AR56)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R56=AS56,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!#REF!,IF(AND(R56<>AS56,R56<>AY56,R56<>\"\"),R56,AS56)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V56=AT56,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!#REF!,IF(AND(V56<>AT56,V56<>AZ56,V56<>\"\"),V56,AT56)))","v":""},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z56=AU56,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!#REF!,IF(AND(Z56<>AU56,Z56<>BA56,Z56<>\"\"),Z56,AU56)))","v":""},null,{"$f":"IF($AK$3<>$AQ$3,\"\",IF($L$3=0,\"\",'Coûts de production'!#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AL$3<>$AR$3,\"\",IF($P$3=0,\"\",'Coûts de production'!#REF!))","v":""},{"$f":"IF($AM$3<>$AS$3,\"\",IF($T$3=0,\"\",'Coûts de production'!#REF!))","v":""},{"$f":"IF($AN$3<>$AT$3,\"\",IF($X$3=0,\"\",'Coûts de production'!#REF!))","v":""},{"$f":"IF($AO$3<>$AU$3,\"\",IF($AB$3=0,\"\",'Coûts de production'!#REF!))","v":""},null,0]
[1,null,{"$f":"'Coûts de production'!C51","v":"Total des charges fixes"},null,null,{"$f":"SUM(F48:F52)","v":212},null,null,null,{"$f":"SUM(J48:J56)","v":212},{"$f":"SUM(K48:K56)","v":{"$error":"#REF!"}},{"$f":"SUM(L48:L56)","v":{"$error":"#REF!"}},null,{"$f":"SUM(N48:N56)","v":0},{"$f":"SUM(O48:O56)","v":0},{"$f":"SUM(P48:P56)","v":0},null,{"$f":"SUM(R48:R56)","v":0},{"$f":"SUM(S48:S56)","v":0},{"$f":"SUM(T48:T56)","v":0},null,{"$f":"SUM(V48:V56)","v":0},{"$f":"SUM(W48:W56)","v":0},{"$f":"SUM(X48:X56)","v":0},null,{"$f":"SUM(Z48:Z56)","v":0},{"$f":"SUM(AA48:AA56)","v":0},{"$f":"SUM(AB48:AB56)","v":0}]
[1,null,{"$f":"'Coûts de production'!C52","v":"CHARGES TOTALES "},null,null,{"$f":"F45+F57","v":1017.24},null,null,null,{"$f":"J45+J57","v":1017.24},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"N45+N57","v":0},0,0,null,{"$f":"R45+R57","v":0},0,0,null,{"$f":"V45+V57","v":0},0,0,null,{"$f":"Z45+Z57","v":0},0,0,null,null,null,null,true]
[{"$f":"IF(($AG$58),1,)","v":1},null,{"$f":"'Coûts de production'!C54","v":"BÉNÉFICE D'EXPLOITATION"},null,null,{"$f":"F20-F58","v":1884.76},null,null,null,{"$f":"IFERROR(J20-J58,0)","v":1884.76},{"$f":"IFERROR(K20-K58,0)","v":0},{"$f":"IFERROR(L20-L58,0)","v":0},null,{"$f":"IFERROR(N20-N58,0)","v":0},{"$f":"IFERROR(O20-O58,0)","v":0},{"$f":"IFERROR(P20-P58,0)","v":0},null,{"$f":"IFERROR(R20-R58,0)","v":0},{"$f":"IFERROR(S20-S58,0)","v":0},{"$f":"IFERROR(T20-T58,0)","v":0},null,{"$f":"IFERROR(V20-V58,0)","v":0},{"$f":"IFERROR(W20-W58,0)","v":0},{"$f":"IFERROR(X20-X58,0)","v":0},null,{"$f":"IFERROR(Z20-Z58,0)","v":0},{"$f":"IFERROR(AA20-AA58,0)","v":0},{"$f":"IFERROR(AB20-AB58,0)","v":0}]
[{"$f":"IF(($AG$58),1,)","v":1},null,{"$f":"'Coûts de production'!C55","v":"Retrait des propriétaires"},null,null,{"$f":"J60+N60+R60+V60+Z60","v":4500},null,{"$f":"IF($F60=0,\"\",J60/$F60)","v":1},null,4500,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J55=J60),'Coûts de production'!K55,J60/($K$3+$K$12)))","v":4500},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J55=J60),'Coûts de production'!L55,J60/($L$3+$L$12)))","v":450},{"$f":"IF($F60=0,\"\",N60/$F60)","v":0},null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O55=N60),'Coûts de production'!P55,N60/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O55=N60),'Coûts de production'!Q55,N60/($P$3+$P$12)))","v":""},{"$f":"IF($F60=0,\"\",R60/$F60)","v":0},null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T55=R60),'Coûts de production'!U55,R60/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T55=R60),'Coûts de production'!V55,R60/($T$3+$T$12)))","v":""},{"$f":"IF($F60=0,\"\",V60/$F60)","v":0},null,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X55=V60),'Coûts de production'!Y55,V60/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X55=V60),'Coûts de production'!Z55,V60/($X$3+$X$12)))","v":""},{"$f":"IF($F60=0,\"\",Z60/$F60)","v":0},null,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB55=Z60),'Coûts de production'!AC55,Z60/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB55=Z60),'Coûts de production'!AD55,Z60/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J60=AQ60,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K55,IF(AND(J60<>AQ60,J60<>AW60,J60<>\"\"),J60,AQ60)))","v":4500},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N60=AR60,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P55,IF(AND(N60<>AR60,N60<>AX60,N60<>\"\"),N60,AR60)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R60=AS60,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U55,IF(AND(R60<>AS60,R60<>AY60,R60<>\"\"),R60,AS60)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V60=AT60,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y55,IF(AND(V60<>AT60,V60<>AZ60,V60<>\"\"),V60,AT60)))","v":""},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z60=AU60,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC55,IF(AND(Z60<>AU60,Z60<>BA60,Z60<>\"\"),Z60,AU60)))","v":""},null,{"$f":"IF(AK3<>AQ3,\"\",IF($L$3=0,\"\",'Coûts de production'!J55))","v":0},{"$f":"IF(AL3<>AR3,\"\",IF($P$3=0,\"\",'Coûts de production'!O55))","v":""},{"$f":"IF(AM3<>AS3,\"\",IF($T$3=0,\"\",'Coûts de production'!T55))","v":""},{"$f":"IF(AN3<>AT3,\"\",IF($X$3=0,\"\",'Coûts de production'!X55))","v":""},{"$f":"IF(AO3<>AU3,\"\",IF($AB$3=0,\"\",'Coûts de production'!AB55))","v":""},null,0]
[1,null,{"$f":"'Coûts de production'!C56","v":"BÉNÉFICE NET"},null,null,{"$f":"F59-F60","v":-2615.2399999999998},null,null,null,{"$f":"IFERROR(J59-J60,0)","v":-2615.2399999999998},{"$f":"IFERROR(K59-K60,0)","v":-4500},{"$f":"IFERROR(L59-L60,0)","v":-450},null,{"$f":"IFERROR(N59-N60,0)","v":0},{"$f":"IFERROR(O59-O60,0)","v":0},{"$f":"IFERROR(P59-P60,0)","v":0},null,{"$f":"IFERROR(R59-R60,0)","v":0},{"$f":"IFERROR(S59-S60,0)","v":0},{"$f":"IFERROR(T59-T60,0)","v":0},null,{"$f":"IFERROR(V59-V60,0)","v":0},{"$f":"IFERROR(W59-W60,0)","v":0},{"$f":"IFERROR(X59-X60,0)","v":0},null,{"$f":"IFERROR(Z59-Z60,0)","v":0},{"$f":"IFERROR(AA59-AA60,0)","v":0},{"$f":"IFERROR(AB59-AB60,0)","v":0}]
[null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(F45=0,F45=\"\"),\"\",IF(AND(C62<>AQ62,C62<>\"\"),C62,AQ62))","v":0},null,null,null,null,null,{"$f":"'Coûts de production'!F57","v":0},null,null,null,null,null,0]
[1,null,{"$f":"'Coûts de production'!C63","v":"(+) Rémunération de l'exploitant-propriétaire"},null,null,{"$f":"59100*C62","v":0},null,0.35624775046743468,null,{"$f":"$F$63*H63","v":0},{"$f":"IF(OR(K3=0,K3=\"\"),\"\",J63/(K3+K12))","v":0},{"$f":"IF(OR(L3=0,L3=\"\"),\"\",J63/($L$3+$L$12))","v":0},null,{"$f":"$F$63*M63","v":0},{"$f":"IF(OR(O3=0,O3=\"\"),\"\",N63/(O3+O12))","v":""},{"$f":"IF(OR(P3=0,P3=\"\"),\"\",N63/(P3+P12))","v":""},null,{"$f":"$F$63*Q63","v":0},{"$f":"IF(OR(S3=0,S3=\"\"),\"\",R63/(S3+S12))","v":""},{"$f":"IF(OR(T3=0,T3=\"\"),\"\",R63/(T3+T12))","v":""},null,{"$f":"$F$63*U63","v":0},{"$f":"IF(OR(W3=0,W3=\"\"),\"\",V63/(W3+W12))","v":""},{"$f":"IF(OR(X3=0,X3=\"\"),\"\",V63/(X3+X12))","v":""},null,{"$f":"$F$63*Y63","v":0},{"$f":"IF(OR(AA3=0,AA3=\"\"),\"\",Z63/(AA3+AA12))","v":""},{"$f":"IF(OR(AB3=0,AB3=\"\"),\"\",Z63/AB3)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(H63<>AQ63,H63<>AW63,H63<>\"\"),H63,AQ63))","v":0.35624775046743468},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(M63<>AR63,M63<>AX63,M63<>\"\"),M63,AR63))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(Q63<>AS63,Q63<>AY63,Q63<>\"\"),Q63,AS63))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(U63<>AT63,U63<>AZ63,U63<>\"\"),U63,AT63))","v":""},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Y63<>AU63,Y63<>BA63,Y63<>\"\"),Y63,AU63))","v":""},null,{"$f":"IF(AK3<>AQ3,\"\",IF($L$3=0,\"\",'Coûts de production'!H63))","v":0},{"$f":"IF(AL3<>AR3,\"\",IF($P$3=0,\"\",'Coûts de production'!M63))","v":""},{"$f":"IF(AM3<>AS3,\"\",IF($T$3=0,\"\",'Coûts de production'!R63))","v":""},{"$f":"IF(AN3<>AT3,\"\",IF($X$3=0,\"\",'Coûts de production'!W63))","v":""},{"$f":"IF(AO3<>AU3,\"\",IF($AB$3=0,\"\",'Coûts de production'!AA63))","v":""},null,0.65928538390379277]
[1,null,{"$f":"'Coûts de production'!C73","v":"(+) Versement capital emprunts MLT"},null,null,{"$f":"J64+N64+R64+V64+Z64","v":27.25},null,{"$f":"IF($F64=0,\"\",J64/$F64)","v":1},null,27.25,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J73=J64),'Coûts de production'!K73,J64/($K$3+$K$12)))","v":27.25},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J73=J64),'Coûts de production'!L73,J64/($L$3+$L$12)))","v":2.7250000000000001},{"$f":"IF($F64=0,\"\",N64/$F64)","v":0},null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O73=N64),'Coûts de production'!P73,N64/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O73=N64),'Coûts de production'!Q73,N64/($P$3+$P$12)))","v":""},{"$f":"IF($F64=0,\"\",R64/$F64)","v":0},null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T73=R64),'Coûts de production'!U73,R64/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T73=R64),'Coûts de production'!V73,R64/($T$3+$T$12)))","v":""},{"$f":"IF($F64=0,\"\",V64/$F64)","v":0},null,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X73=V64),'Coûts de production'!Y73,V64/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X73=V64),'Coûts de production'!Z73,V64/($X$3+$X$12)))","v":""},{"$f":"IF($F64=0,\"\",Z64/$F64)","v":0},null,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB73=Z64),'Coûts de production'!AC73,Z64/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB73=Z64),'Coûts de production'!AD73,Z64/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J64=AQ64,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K73,IF(AND(J64<>AQ64,J64<>AW64,J64<>\"\"),J64,AQ64)))","v":27.25},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N64=AR64,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P73,IF(AND(N64<>AR64,N64<>AX64,N64<>\"\"),N64,AR64)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R64=AS64,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U73,IF(AND(R64<>AS64,R64<>AY64,R64<>\"\"),R64,AS64)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V64=AT64,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y73,IF(AND(V64<>AT64,V64<>AZ64,V64<>\"\"),V64,AT64)))","v":""},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z64=AU64,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC73,IF(AND(Z64<>AU64,Z64<>BA64,Z64<>\"\"),Z64,AU64)))","v":""},null,{"$f":"IF(AK3<>AQ3,\"\",IF($L$3=0,\"\",'Coûts de production'!J73))","v":0},{"$f":"IF(AL3<>AR3,\"\",IF($P$3=0,\"\",'Coûts de production'!O73))","v":""},{"$f":"IF(AM3<>AS3,\"\",IF($T$3=0,\"\",'Coûts de production'!T73))","v":""},{"$f":"IF(AN3<>AT3,\"\",IF($X$3=0,\"\",'Coûts de production'!X73))","v":""},{"$f":"IF(AO3<>AU3,\"\",IF($AB$3=0,\"\",'Coûts de production'!AB73))","v":""},null,0]
[1,null,{"$f":"'Coûts de production'!C64","v":"(+) Rémunération de l'ADP"},null,null,30000,null,0.18424945269510681,null,{"$f":"$F$65*H65","v":5527.4835808532043},{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J64=J65),'Coûts de production'!K64,J65/($K$3+$K$12)))","v":5527.4835808532043},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J64=J65),'Coûts de production'!L64,J65/($L$3+$L$12)))","v":552.74835808532043},null,{"$f":"$F$65*M65","v":0},{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O64=N65),'Coûts de production'!P64,N65/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O64=N65),'Coûts de production'!Q64,N65/($P$3+$P$12)))","v":""},null,{"$f":"$F$65*Q65","v":0},{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T64=R65),'Coûts de production'!U64,R65/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T64=R65),'Coûts de production'!V64,R65/($T$3+$T$12)))","v":""},null,{"$f":"$F$65*U65","v":0},{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X64=V65),'Coûts de production'!Y64,V65/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X64=V65),'Coûts de production'!Z64,V65/($X$3+$X$12)))","v":""},null,null,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB64=Z65),'Coûts de production'!AC64,Z65/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB64=Z65),'Coûts de production'!AD64,Z65/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(H65<>AQ65,H65<>AW65,H65<>\"\"),H65,AQ65))","v":0.18424945269510681},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(M65<>AR65,M65<>AX65,M65<>\"\"),M65,AR65))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(Q65<>AS65,Q65<>AY65,Q65<>\"\"),Q65,AS65))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(U65<>AT65,U65<>AZ65,U65<>\"\"),U65,AT65))","v":""},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Y65<>AU65,Y65<>BA65,Y65<>\"\"),Y65,AU65))","v":""},null,{"$f":"IF(AK5<>AQ5,\"\",IF($L$3=0,\"\",'Coûts de production'!H64))","v":0},{"$f":"IF(AL5<>AR5,\"\",IF($P$3=0,\"\",'Coûts de production'!M64))","v":""},{"$f":"IF(AM5<>AS5,\"\",IF($T$3=0,\"\",'Coûts de production'!R64))","v":""},{"$f":"IF(AN5<>AT5,\"\",IF($X$3=0,\"\",'Coûts de production'!W64))","v":""},{"$f":"IF(AO5<>AU5,\"\",IF($AB$3=0,\"\",'Coûts de production'!AA64))","v":""},null,0.58846153846153848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(F45=0,F45=\"\"),\"\",AQ66)","v":0},null,null,null,null,null,{"$f":"'Coûts de production'!F64","v":0},null,null,null,null,null,30000]
[1,null,"Prix cible sans les programmes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[{"$f":"IF(($AG$67),1,)","v":1},null,{"$f":"'Coûts de production'!C60","v":"Charges variables"},null,null,{"$f":"F45","v":805.24},null,null,null,{"$f":"J45","v":805.24},{"$f":"K45","v":{"$error":"#REF!"}},{"$f":"L45","v":{"$error":"#REF!"}},null,{"$f":"N45","v":0},{"$f":"O45","v":0},{"$f":"P45","v":0},null,{"$f":"R45","v":0},{"$f":"S45","v":0},{"$f":"T45","v":0},null,{"$f":"V45","v":0},{"$f":"W45","v":0},{"$f":"X45","v":0},null,{"$f":"Z45","v":0},{"$f":"AA45","v":0},{"$f":"AB45","v":0}]
[1,null,{"$f":"'Coûts de production'!C61","v":"(+)Charges fixes"},null,null,{"$f":"F57","v":212},null,null,null,{"$f":"J57","v":212},{"$f":"K57","v":{"$error":"#REF!"}},{"$f":"L57","v":{"$error":"#REF!"}},null,{"$f":"N57","v":0},{"$f":"O57","v":0},{"$f":"P57","v":0},null,{"$f":"R57","v":0},{"$f":"S57","v":0},{"$f":"T57","v":0},null,{"$f":"V57","v":0},{"$f":"W57","v":0},{"$f":"X57","v":0},null,{"$f":"Z57","v":0},{"$f":"AA57","v":0},{"$f":"AB57","v":0}]
[1,null,{"$f":"'Coûts de production'!C62","v":"(+) Amortissement bâtiment et machinerie"},null,null,{"$f":"J70+N70+R70+V70+Z70","v":260},null,{"$f":"IF($F70=0,\"\",J70/$F70)","v":1},null,260,{"$f":"IF($K$3=0,\"\",IF(AND($K$3='Coûts de production'!$K$3,'Coûts de production'!J62=J70),'Coûts de production'!K62,J70/($K$3+$K$12)))","v":260},{"$f":"IF($L$3=0,\"\",IF(AND($L$3='Coûts de production'!$L$3,'Coûts de production'!J62=J70),'Coûts de production'!L62,J70/($L$3+$L$12)))","v":26},{"$f":"IF($F70=0,\"\",N70/$F70)","v":0},null,{"$f":"IF($O$3=0,\"\",IF(AND($O$3='Coûts de production'!$P$3,'Coûts de production'!O62=N70),'Coûts de production'!P62,N70/($O$3+$O$12)))","v":""},{"$f":"IF($P$3=0,\"\",IF(AND($P$3='Coûts de production'!$Q$3,'Coûts de production'!O62=N70),'Coûts de production'!Q62,N70/($P$3+$P$12)))","v":""},{"$f":"IF($F70=0,\"\",R70/$F70)","v":0},null,{"$f":"IF($S$3=0,\"\",IF(AND($S$3='Coûts de production'!$U$3,'Coûts de production'!T62=R70),'Coûts de production'!U62,R70/($S$3+$S$12)))","v":""},{"$f":"IF($T$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!T62=R70),'Coûts de production'!V62,R70/($T$3+$T$12)))","v":""},{"$f":"IF($F70=0,\"\",V70/$F70)","v":0},null,{"$f":"IF($W$3=0,\"\",IF(AND($W$3='Coûts de production'!$Y$3,'Coûts de production'!X62=V70),'Coûts de production'!Y62,V70/($W$3+$W$12)))","v":""},{"$f":"IF($X$3=0,\"\",IF(AND($T$3='Coûts de production'!$V$3,'Coûts de production'!X62=V70),'Coûts de production'!Z62,V70/($X$3+$X$12)))","v":""},{"$f":"IF($F70=0,\"\",Z70/$F70)","v":0},null,{"$f":"IF($AA$3=0,\"\",IF(AND($AA$3='Coûts de production'!$AC$3,'Coûts de production'!AB62=Z70),'Coûts de production'!AC62,Z70/($AA$3+$AA$12)))","v":""},{"$f":"IF($AB$3=0,\"\",IF(AND($AB$3='Coûts de production'!$AD$3,'Coûts de production'!AB62=Z70),'Coûts de production'!AD62,Z70/($AB$3+$AB$12)))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($AK$3=\"VIDER\",\"\",IF(AND(J70=AQ70,$AK$4<>$AQ$4),($AK$4+$AK$12)*'Coûts de production'!K62,IF(AND(J70<>AQ70,J70<>AW70,J70<>\"\"),J70,AQ70)))","v":0},{"$f":"IF($AL$3=\"VIDER\",\"\",IF(AND(N70=AR70,$AL$4<>$AR$4),($AL$4+$AL$12)*'Coûts de production'!P62,IF(AND(N70<>AR70,N70<>AX70,N70<>\"\"),N70,AR70)))","v":""},{"$f":"IF($AM$3=\"VIDER\",\"\",IF(AND(R70=AS70,$AM$4<>$AS$4),($AM$4+$AM$12)*'Coûts de production'!U62,IF(AND(R70<>AS70,R70<>AY70,R70<>\"\"),R70,AS70)))","v":""},{"$f":"IF($AN$3=\"VIDER\",\"\",IF(AND(V70=AT70,$AN$4<>$AT$4),($AN$4+$AN$12)*'Coûts de production'!Y62,IF(AND(V70<>AT70,V70<>AZ70,V70<>\"\"),V70,AT70)))","v":""},{"$f":"IF($AO$3=\"VIDER\",\"\",IF(AND(Z70=AU70,$AO$4<>$AU$4),($AO$4+$AO$12)*'Coûts de production'!AC62,IF(AND(Z70<>AU70,Z70<>BA70,Z70<>\"\"),Z70,AU70)))","v":""},null,{"$f":"IF(AK3<>AQ3,\"\",IF($L$3=0,\"\",'Coûts de production'!J62))","v":0},{"$f":"IF(AL3<>AR3,\"\",IF($P$3=0,\"\",'Coûts de production'!O62))","v":""},{"$f":"IF(AM3<>AS3,\"\",IF($T$3=0,\"\",'Coûts de production'!T62))","v":""},{"$f":"IF(AN3<>AT3,\"\",IF($X$3=0,\"\",'Coûts de production'!X62))","v":""},{"$f":"IF(AO3<>AU3,\"\",IF($AB$3=0,\"\",'Coûts de production'!AB62))","v":""},null,260]
[1,null,{"$f":"'Coûts de production'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F63","v":0},null,null,null,{"$f":"J63","v":0},{"$f":"K63","v":0},{"$f":"L63","v":0},null,{"$f":"N63","v":0},{"$f":"O63","v":""},{"$f":"P63","v":""},null,{"$f":"R63","v":0},{"$f":"S63","v":""},{"$f":"T63","v":""},null,{"$f":"V63","v":0},{"$f":"W63","v":""},{"$f":"X63","v":""},null,{"$f":"Z63","v":0},{"$f":"AA63","v":""},{"$f":"AB63","v":""}]
[1,null,{"$f":"'Coûts de production'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F65","v":30000},null,null,null,{"$f":"J65","v":5527.4835808532043},{"$f":"K65","v":5527.4835808532043},{"$f":"L65","v":552.74835808532043},null,{"$f":"N65","v":0},{"$f":"O65","v":""},{"$f":"P65","v":""},null,{"$f":"R65","v":0},{"$f":"S65","v":""},{"$f":"T65","v":""},null,{"$f":"V65","v":0},{"$f":"W65","v":""},{"$f":"X65","v":""},null,{"$f":"Z65","v":0},{"$f":"AA65","v":""},{"$f":"AB65","v":""}]
[1,null,{"$f":"'Coûts de production'!C65","v":"(-) Revenus à déduire"},null,null,{"$f":"F16","v":-98},null,null,null,{"$f":"IF($L$3=0,0,J13+J15+J16)","v":-98},{"$f":"IF($K$3=0,0,K13+K15+K16)","v":-98},{"$f":"IF(L$3=0,0,L13+L15+L16)","v":-9.8000000000000007},null,{"$f":"IF($P$3=0,0,N13+N15+N16)","v":0},{"$f":"IF($O$3=0,0,O13+O15+O16)","v":0},{"$f":"IF(P$3=0,0,P13+P15+P16)","v":0},null,{"$f":"IF($T$3=0,0,R13+R15+R16)","v":0},{"$f":"IF($S$3=0,0,S13+S15+S16)","v":0},{"$f":"IF($T$3=0,0,T13+T15+T16)","v":0},null,{"$f":"IF($X$3=0,0,V13+V15+V16)","v":0},{"$f":"IF($W$3=0,0,W13+W15+W16)","v":0},{"$f":"IF($X$3=0,0,X13+X15+X16)","v":0},null,{"$f":"IF($AB$3=0,0,Z13+Z15+Z16)","v":0},{"$f":"IF($AA$3=0,0,AA13+AA15+AA16)","v":0},{"$f":"IF($AB$3=0,0,AB13+AB15+AB16)","v":0}]
[1,null,{"$f":"'Coûts de production'!C66","v":"PRIX CIBLE"},null,null,{"$f":"F68+F69+F70+F71+F72-F73","v":31375.24},null,null,null,{"$f":"IF($L$3=0,\"\",J68+J69+J70+J71+J72-J73)","v":6902.7235808532041},{"$f":"IF($K$3=0,\"\",K68+K69+K70+K71+K72-K73)","v":{"$error":"#REF!"}},{"$f":"IF(L$3=0,\"\",L68+L69+L70+L71+L72-L73)","v":{"$error":"#REF!"}},null,{"$f":"IF($P$3=0,\"\",N68+N69+N70+N71+N72-N73)","v":""},{"$f":"IF($O$3=0,\"\",O68+O69+O70+O71+O72-O73)","v":""},{"$f":"IF(P$3=0,\"\",P68+P69+P70+P71+P72-P73)","v":""},null,{"$f":"IF($T$3=0,\"\",R68+R69+R70+R71+R72-R73)","v":""},{"$f":"IF($S$3=0,\"\",S68+S69+S70+S71+S72-S73)","v":""},{"$f":"IF($T$3=0,\"\",T68+T69+T70+T71+T72-T73)","v":""},null,{"$f":"IF($X$3=0,\"\",V68+V69+V70+V71+V72-V73)","v":""},{"$f":"IF($W$3=0,\"\",W68+W69+W70+W71+W72-W73)","v":""},{"$f":"IF($X$3=0,\"\",X68+X69+X70+X71+X72-X73)","v":""},null,{"$f":"IF($AB$3=0,\"\",Z68+Z69+Z70+Z71+Z72-Z73)","v":""},{"$f":"IF($AA$3=0,\"\",AA68+AA69+AA70+AA71+AA72-AA73)","v":""},{"$f":"IF($AB$3=0,\"\",AB68+AB69+AB70+AB71+AB72-AB73)","v":""},null,null,null,null,true]
[]
[]
[{"$f":"IF(($AG$74),1,)","v":1},null,{"$f":"'Coûts de production'!C69","v":"Prix cible total"},null,null,{"$f":"F74","v":31375.24},null,null,null,{"$f":"J74","v":6902.7235808532041},{"$f":"K74","v":{"$error":"#REF!"}},{"$f":"L74","v":{"$error":"#REF!"}},null,{"$f":"N74","v":""},{"$f":"O74","v":""},{"$f":"P74","v":""},null,{"$f":"R74","v":""},{"$f":"S74","v":""},{"$f":"T74","v":""},null,{"$f":"V74","v":""},{"$f":"W74","v":""},{"$f":"X74","v":""},null,{"$f":"Z74","v":""},{"$f":"AA74","v":""},{"$f":"AB74","v":""}]
[1,null,{"$f":"'Coûts de production'!C70","v":"(-) Amortissement bâtiment et machinerie"},null,null,{"$f":"F70","v":260},null,null,null,{"$f":"J70","v":260},{"$f":"K70","v":260},{"$f":"L70","v":26},null,{"$f":"N70","v":0},{"$f":"O70","v":""},{"$f":"P70","v":""},null,{"$f":"R70","v":0},{"$f":"S70","v":""},{"$f":"T70","v":""},null,{"$f":"V70","v":0},{"$f":"W70","v":""},{"$f":"X70","v":""},null,{"$f":"Z70","v":0},{"$f":"AA70","v":""},{"$f":"AB70","v":""}]
[1,null,{"$f":"'Coûts de production'!C71","v":"(-)Rémunération de l'exploitant-propriétaire"},null,null,{"$f":"F63","v":0},null,null,null,{"$f":"J71","v":0},{"$f":"K63","v":0},{"$f":"L63","v":0},null,{"$f":"N71","v":0},{"$f":"O63","v":""},{"$f":"P63","v":""},null,{"$f":"R71","v":0},{"$f":"S63","v":""},{"$f":"T63","v":""},null,{"$f":"V71","v":0},{"$f":"W63","v":""},{"$f":"X63","v":""},null,{"$f":"Z71","v":0},{"$f":"AA63","v":""},{"$f":"AB63","v":""}]
[1,null,{"$f":"'Coûts de production'!C72","v":"(-) Rémunération de l'ADP"},null,null,{"$f":"F65","v":30000},null,null,null,{"$f":"J72","v":5527.4835808532043},{"$f":"K65","v":5527.4835808532043},{"$f":"L65","v":552.74835808532043},null,{"$f":"N72","v":0},{"$f":"O65","v":""},{"$f":"P65","v":""},null,{"$f":"R72","v":0},{"$f":"S65","v":""},{"$f":"T65","v":""},null,{"$f":"V72","v":0},{"$f":"W65","v":""},{"$f":"X65","v":""},null,{"$f":"Z72","v":0},{"$f":"AA65","v":""},{"$f":"AB65","v":""}]
[1,null,{"$f":"'Coûts de production'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"F64","v":27.25},null,null,null,{"$f":"J64","v":27.25},{"$f":"K64","v":27.25},{"$f":"L64","v":2.7250000000000001},null,{"$f":"N64","v":0},{"$f":"O64","v":""},{"$f":"P64","v":""},null,{"$f":"R64","v":0},{"$f":"S64","v":""},{"$f":"T64","v":""},null,{"$f":"V64","v":0},{"$f":"W64","v":""},{"$f":"X64","v":""},null,{"$f":"Z64","v":0},{"$f":"AA64","v":""},{"$f":"AB64","v":""}]
[1,null,{"$f":"'Coûts de production'!C74","v":"(+) Retrait du propriétaire"},null,null,{"$f":"F60","v":4500},null,null,null,{"$f":"J60","v":4500},{"$f":"K60","v":4500},{"$f":"L60","v":450},null,{"$f":"N60","v":0},{"$f":"O60","v":""},{"$f":"P60","v":""},null,{"$f":"R60","v":0},{"$f":"S60","v":""},{"$f":"T60","v":""},null,{"$f":"V60","v":0},{"$f":"W60","v":""},{"$f":"X60","v":""},null,{"$f":"Z60","v":0},{"$f":"AA60","v":""},{"$f":"AB60","v":""}]
[1,null,{"$f":"'Coûts de production'!C75","v":"PRIX MINIMUM"},null,null,{"$f":"F77-F78-F79-F80+F81+F82","v":5642.4900000000016},null,null,null,{"$f":"IF($L$3=0,\"\",J77-J78-J79-J80+J81+J82)","v":5642.49},{"$f":"IF($K$3=0,\"\",K77-K78-K79-K80+K81+K82)","v":{"$error":"#REF!"}},{"$f":"IF($L$3=0,\"\",L77-L78-L79-L80+L81+L82)","v":{"$error":"#REF!"}},null,{"$f":"IF($P$3=0,\"\",N77-N78-N79-N80+N81+N82)","v":""},{"$f":"IF($O$3=0,\"\",O77-O78-O79-O80+O81+O82)","v":""},{"$f":"IF($P$3=0,\"\",P77-P78-P79-P80+P81+P82)","v":""},null,{"$f":"IF($T$3=0,\"\",R77-R78-R79-R80+R81+R82)","v":""},{"$f":"IF($S$3=0,\"\",S77-S78-S79-S80+S81+S82)","v":""},{"$f":"IF($T$3=0,\"\",T77-T78-T79-T80+T81+T82)","v":""},null,{"$f":"IF($X$3=0,\"\",V77-V78-V79-V80+V81+V82)","v":""},{"$f":"IF($W$3=0,\"\",W77-W78-W79-W80+W81+W82)","v":""},{"$f":"IF($X$3=0,\"\",X77-X78-X79-X80+X81+X82)","v":""},null,{"$f":"IF($AB$3=0,\"\",Z77-Z78-Z79-Z80+Z81+Z82)","v":""},{"$f":"IF($AA$3=0,\"\",AA77-AA78-AA79-AA80+AA81+AA82)","v":""},{"$f":"IF($AB$3=0,\"\",AB77-AB78-AB79-AB80+AB81+AB82)","v":""}]
[1,null,{"$f":"C74","v":"PRIX CIBLE"},null,null,null,null,null,null,{"$f":"J74","v":6902.7235808532041},{"$f":"K74","v":{"$error":"#REF!"}},{"$f":"L74","v":{"$error":"#REF!"}},null,{"$f":"N74","v":""},{"$f":"O74","v":""},{"$f":"P74","v":""},null,{"$f":"R74","v":""},{"$f":"S74","v":""},{"$f":"T74","v":""},null,{"$f":"V74","v":""},{"$f":"W74","v":""},{"$f":"X74","v":""},null,{"$f":"Z74","v":""},{"$f":"AA74","v":""},{"$f":"AB74","v":""}]
[1,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1,null,"Prix cible avec les programmes",null,null,{"$f":"F74-F14","v":31375.24},null,null,null,{"$f":"IF($L$3=0,\"\",J74-J14)","v":6902.7235808532041},{"$f":"IF($K$3=0,\"\",K74-K14)","v":{"$error":"#REF!"}},{"$f":"IF($L$3=0,\"\",L74-L14)","v":{"$error":"#REF!"}},null,{"$f":"IF($P$3=0,\"\",N74-N14)","v":""},{"$f":"IF($O$3=0,\"\",O74-O14)","v":""},{"$f":"IF($P$3=0,\"\",P74-P14)","v":""},null,{"$f":"IF($T$3=0,\"\",R74-R14)","v":""},{"$f":"IF($S$3=0,\"\",S74-S14)","v":""},{"$f":"IF($T$3=0,\"\",T74-T14)","v":""},null,{"$f":"IF($X$3=0,\"\",V74-V14)","v":""},{"$f":"IF($W$3=0,\"\",W74-W14)","v":""},{"$f":"IF($X$3=0,\"\",X74-X14)","v":""},null,{"$f":"IF($AB$3=0,\"\",Z74-Z14)","v":""},{"$f":"IF($AA$3=0,\"\",AA74-AA14)","v":""},{"$f":"IF($AB$3=0,\"\",AB74-AB14)","v":""}]
[1,null,"Prix minimum avec les programmes",null,null,{"$f":"F83-F14","v":5642.4900000000016},null,null,null,{"$f":"IF($L$3=0,\"\",J83-J14)","v":5642.49},{"$f":"IF($K$3=0,\"\",K83-K14)","v":{"$error":"#REF!"}},{"$f":"IF($L$3=0,\"\",L83-L14)","v":{"$error":"#REF!"}},null,{"$f":"IF($P$3=0,\"\",N83-N14)","v":""},{"$f":"IF($O$3=0,\"\",O83-O14)","v":""},{"$f":"IF($P$3=0,\"\",P83-P14)","v":""},null,{"$f":"IF($T$3=0,\"\",R83-R14)","v":""},{"$f":"IF($S$3=0,\"\",S83-S14)","v":""},{"$f":"IF($T$3=0,\"\",T83-T14)","v":""},null,{"$f":"IF($X$3=0,\"\",V83-V14)","v":""},{"$f":"IF($W$3=0,\"\",W83-W14)","v":""},{"$f":"IF($X$3=0,\"\",X83-X14)","v":""},null,{"$f":"IF($AB$3=0,\"\",Z83-Z14)","v":""},{"$f":"IF($AA$3=0,\"\",AA83-AA14)","v":""},{"$f":"IF($AB$3=0,\"\",AB83-AB14)","v":""}]

{"sheet":"CECPA","index":5,"n_rows":86,"n_cols":15,"rows_kept":86,"cut":false,"hidden":true,"merged":[]}
[null,"Avoine","Agneaux","Blé animal","Blé humain","Bouvillons","Canola","Foin","Maïs-grain","Orge","Pommes","Porcelets et porcs","Soya","Veaux de grain","Veaux d'embouche"]
["Année",2018,2019,2018,2018,2019,2018,2016,2018,2018,2017,2019,2018,2019,2019]
["A) Données techniques","CECPA","CECPA","CECPA","CECPA","CECPA","CECPA","GMA","CECPA","CECPA","CECPA","CECPA","CECPA","CECPA","CECPA"]
["Grain (tonne)"]
["Unité (par ha ou par tête vendu ou par unité-arbres)",1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Rdt (kg/ha ou kg/tête vendu ou kg/unité-arbre)",2533,41,3422,3406,335,1917,4000,10200,3005,28878,104,3100,169,312]
["Nombre d'animaux vendus",null,833,null,null,2202.8000000000002,null,null,null,null,null,7441.3,null,807,97.2]
[]
["Paille ou fourrage (tonne)"]
["Superficie (ha)"]
["rendement (kg/ha)",1700,null,1700,1700,null,null,4000,null,1700]
[]
["B) Frais variables",684.52,254.09,858.45,1054.72,2224,762.23,434,1434,721.73,11676,200.05,775,858.88,1639.71]
["Semences/Frais cultures /Remplacement pommiers",95,28.82,139.80000000000001,172.71,63,153.97999999999999,37,292,130.22999999999999,364,5.19,194,56.44,171.67]
["Fertilisants",106,null,140.35,234.7,null,185.2,28,345,113.19,256,null,41]
["Chaux et amendements",5,null,2.2599999999999998,6.76,null,3.69,42,14,4.09,null,null,8]
["Pesticides",31,null,37.11,64.45,null,37.01,2,59,53.14,1631,null,88]
["Frais de mise en marché",17,16.170000000000002,11.81,23.87,12,10.5,null,36,15.86,2177,5.04,14,24.22,62.95]
["Carburants",61,13.02,74.55,74.55,27,60.08,68,117,61.07,358,2.52,91,12.96,123.92]
["Entretien de la machinerie et des équipements",88,14.75,112.44,112.44,35,80.03,148,132,87.93,458,3.62,94,19.71,165.01]
["Électricité et chauffage",23,6.45,21.34,21.34,4,18.82,null,144,22.74,236,6.25,6,19.8,19.510000000000002]
["Travaux à forfait",16,12.78,29.47,29.47,121,28.04,null,56,16.309999999999999,302,8.06,29,26.75,51.23]
["Location",54,8.5399999999999991,123.09,123.09,14,44.46,41,121,54.18,226,1.83,130,50.66,79.31]
["Intérêts sur emprunts à court terme",13,4.84,17.36,19.48,44,19,null,18,13.65,152,2.17,10,15.36,52.07]
["Achat et frais d'achat d'animaux",null,16.600000000000001,null,null,1389,null,null,null,null,null,6.23,null,271.83,206.52]
["Aliments achetés",null,60.48,null,null,347,null,null,null,null,null,132.87,null,278.37,208.68]
["Médicaments et vétérinaire",null,7.17,null,null,27,null,null,null,null,null,9.2899999999999991,null,35.479999999999997,43.94]
["Litière",null,5.33,null,null,42,null,null,null,null,null,null,null,10.69,27.35]
["Contributions ASRA",103.94,34.200000000000003,54.99,78.12,35,26.8,null,4,73.400000000000006,38,4.16,3,2.84,198.83]
["Contributions autres programmes FADQ",11.29,3.78,21.31,21.17,3,28.01,null,15,16.93,301,0.39,8,2.4500000000000002,21.77]
["Main d'œuvre salariée",59.01,21.16,72.569999999999993,72.569999999999993,61,66.61,68,81,59.01,5177,12.43,59,31.32,206.95]
["Autres frais"]
["C) Frais fixes",99.11,41.92,160.51,160.19,68,97.11,118,222,99.46,1411,15.44,165,75.14,254.14]
["Entretien des bâtiments et du fonds de terre",7.25,6.57,15.74,15.74,13,7.39,44,40,7.25,369,5.21,23,17.489999999999998,50.49]
["Assurances",16.05,9.89,22.72,22.72,11,14.23,null,31,16.05,212,3.41,21,15.48,45.59]
["Taxes foncières",11.65,2.15,14.17,14.17,4,8.65,null,20,11.65,49,0.83,19,2.62,16.95]
["Intérêts sur emprunts à long terme",39.85,14.65,75.97,75.97,25,41.83,27,89,39.85,321,3.04,75,25.76,81.48]
["Autres frais",24.31,8.66,31.91,31.59,15,25.01,47,42,24.66,460,2.95,27,13.79,59.63]
[]
["D) Moins Revenus de sous-produits    ",167.63,57.45,281.45,324.39,101,33.799999999999997,64,89,236.61,671,22.44,92,119.58,405.88]
[]
["Amortissements",134.76,33.340000000000003,173.55,173.55,48,124.62,130,274,134.76,910,11.15,181,59.8,227.36]
["Rémunération exploitant-propriétaire",149.01,121.63,153.69999999999999,150.37,52,123.9,71,202,150.82,2853,12.47,146,82.61,638.21]
["Rémunération de l'avoir du propriétaire",56.66,9.85,81.81,81.81,31,33.729999999999997,4,159,56.67,468,3.98,110,17.66,132.74]
[]
["Prix cible",956.43,518.28,1146.57,1296.25,2322,1107.79,693,2202,926.83,16647,220.65,1285,974.51,2486.2800000000002]
[]
["Temps de travail (heures)",9.1300000000000008,11.4,10.31,10.31,5.28,8.35,null,12.67,9.1300000000000008,4.67,1.1299999999999999,9.1300000000000008,6.6,37]
[null,"Par ha","Par agneaux","Par ha","Par ha","Par bouvillon","Par ha","Par ha","Par ha","Par ha","Par ha"," par porc","Par ha","par veau","par vache"]
["Nombre d'exploitants par unité de production",{"$f":"0.04/17.4","v":2.2988505747126441E-3},{"$f":"1.542/832.7","v":1.851807373603939E-3},{"$f":"0.05/19.7","v":2.538071065989848E-3},{"$f":"0.05/19.7","v":2.538071065989848E-3},{"$f":"1.78/2202.8","v":8.0806246595242412E-4},4.0000000000000001E-3,null,{"$f":"0.52/165.2","v":3.1476997578692499E-3},{"$f":"0.04/17.4","v":2.2988505747126441E-3},{"$f":"1.08/22.7","v":4.7577092511013219E-2},{"$f":"1.43/7441.3","v":1.921707228575652E-4},{"$f":"0.36/159.7","v":2.2542266750156543E-3},{"$f":"1.199/773","v":1.5510996119016819E-3},{"$f":"0.94/92.7","v":1.0140237324703344E-2}]
["Mesure de l'unité de production","Superficie (ha)","Nbre. vendu","Superficie (ha)","Superficie (ha)","Nbre. vendu","Superficie (ha)","Superficie (ha)","Superficie (ha)","Superficie (ha)","Superficie (ha)","Nbre. vendu","Superficie (ha)","Nbre. vendu","Nbre. vendu"]
["Mesure du rendement","Rdt. (tm/ha)","Poids moy. (kg)","Rdt. (tm/ha)","Rdt. (tm/ha)","Poids moy. (kg)","Rdt. (tm/ha)","Rdt. (tm/ha)","Rdt. (tm/ha)","Rdt. (tm/ha)","Rdt. (tm/ha)","Poids moy. (kg)","Rdt. (tm/ha)","Poids moy. (kg)","Poids moy. (kg)"]
[null,"Rdt. (tm/ha)","Poids moy. (lb)","Rdt. (tm/ha)","Rdt. (tm/ha)","Poids moy. (lb)","Rdt. (tm/ha)","Rdt. (tm/ha)","Rdt. (tm/ha)","Rdt. (tm/ha)","Rdt. (tm/ha)","Poids moy. (lb)","Rdt. (tm/ha)","Poids moy. (lb)","Poids moy. (lb)"]
[]
[]
[null,null,"Lb","Kg",null,{"$f":"F46/F6*1000","v":6931.3432835820895},577.87689097548252,173.25,215.88235294117646,308.42928452579037,576.45958861416989]
[null,null,null,null,null,{"$f":"F33/F6*1000","v":202.98507462686567},50.657276995305168,29.5,21.764705882352938,33.098169717138106,48.860724426899374]
["Les étalons: 1 exploitants propriétaire corespond à",null,3073,null,null,{"$f":"F13/F6*1000","v":6638.8059701492539},397.61606677099638,108.5,140.58823529411765,240.17637271214642,404.32162892167042]
[null,null,"heures"]
[]
[]
[null,null,57857]
[]
[]
[null,null,59100,null,"Mais","Soya",null,"Blés","Canola","Avoine/orge"]
[null,null,null,"Sup",165.2,159.69999999999999,null,19.7,2.0499999999999998,17.399999999999999]
[null,null,null,"Rdt",9.4600000000000009,2.69,null,3.18,1.79,2.5329999999999999]
[null,null,null,"Exploitant",0.52,0.36,null,0.05,4.0000000000000001E-3,0.04]
[null,null,null,"Heure totale",1273.9000000000001,875.2,null,115,9.8000000000000007,100.2]
[null,null,null,"H/ha",7.7112590799031491,5.4802755165936139,null,5.8375634517766501,4.7804878048780495,5.7586206896551735]
[null,null,null,"Montant",30085.64,20828.52,null,2892.8500000000004,231.428,2314.2800000000002]
[null,null,null,"Montant/ha",182.11646489104118,130.42279273638073,null,146.84517766497464,112.89170731707318,133.00459770114944]
[null,null,null,"Montant/t",19.251211933513865,48.484309567427779,null,46.177728825463724,63.067992914566027,52.50872392465434]
[]
[null,null,60000,"Exploitant/ha",{"$f":"E68/E66","v":3.1476997578692499E-3},{"$f":"F68/F66","v":2.2542266750156543E-3},null,{"$f":"H68/H66","v":2.538071065989848E-3},{"$f":"I68/I66","v":1.9512195121951222E-3},{"$f":"J68/J66","v":2.2988505747126441E-3}]
[null,null,null,"Montant"]
[null,null,null,"Montant/ha",{"$f":"E75*$C$65","v":186.02905569007268},{"$f":"F75*$C$65","v":133.22479649342517},null,{"$f":"H75*$C$65","v":150},null,{"$f":"J75*$C$65","v":135.86206896551727}]
[null,null,null,"Montant/t",{"$f":"E77/E67","v":19.664805041233897},{"$f":"F77/F67","v":49.525946651830921},null,{"$f":"H77/H67","v":47.169811320754718},null,{"$f":"J77/J67","v":53.636821541854431}]
[null,null,null,null,19.809999999999999,47.94,null,45.45,null,55.43]
[null,null,null,null,{"$f":"E79/E75","v":6293.4846153846138},{"$f":"F79/F75","v":21266.716666666667},null,{"$f":"H79/H75","v":17907.3},null,{"$f":"J79/J75","v":24112.049999999996}]
[]
[]
[]
[]
[]
[null,"Rémunération avoir des propriétaire",null,null,{"$f":"'Avoir Proprio'!D5","v":0}]

{"sheet":"Synthèse","index":6,"n_rows":83,"n_cols":45,"rows_kept":83,"cut":false,"hidden":false,"merged":[[16,2,16,3],[16,4,16,5],[16,6,16,7],[16,8,16,9],[16,10,16,11],[6,1,7,1],[2,4,2,5],[0,1,0,11],[5,2,5,3],[5,4,5,5],[5,6,5,7],[5,8,5,9],[5,10,5,11],[1,10,1,11],[3,2,3,4],[4,2,4,4],[1,8,1,9],[1,2,1,4],[79,2,79,3],[79,4,79,5],[79,6,79,7],[79,8,79,9],[79,10,79,11]]}
[null,"Synthèse des coûts de production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FORMULES",null,null,null,null,null,null,null,null,null,null,"CHANGEMENTS"]
[null,"Nom de la ferme:",{"$f":"IF('Formulaire de saisie'!D1=0,\"\",'Formulaire de saisie'!D1)","v":""},null,null,null,null,"Date",{"$f":"IF('Formulaire de saisie'!G1=0,\"\",'Formulaire de saisie'!G1)","v":""},null,{"$f":"IF('Formulaire de saisie'!G1=0,\"\",'Formulaire de saisie'!G1)","v":""}]
[]
[null,"Municipalité",{"$f":"IF('Formulaire de saisie'!E37=0,\"\",'Formulaire de saisie'!E37)","v":""}]
[null,"Station météo",{"$f":"IF('Formulaire de saisie'!F38=\"\",\"\",'Formulaire de saisie'!F38)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Critères"]
[null,null,{"$f":"'Coûts de production'!H1","v":0},null,{"$f":"'Coûts de production'!M1","v":0},null,{"$f":"'Coûts de production'!R1","v":0},null,{"$f":"'Coûts de production'!W1","v":0},null,{"$f":"'Coûts de production'!AA1","v":0},null,null,null,null,null,null,"Municipalité",null,"Station météo"]
[null,null,{"$f":"IF(OR(C6=\"VIDER\",C6=0),\"\",\"Producteur\")","v":""},{"$f":"IF(OR(C6=\"VIDER\",C6=0),\"\",HLOOKUP(C6,CECPA!$B$1:$O$53,3,FALSE))","v":""},{"$f":"IF(OR(E6=\"VIDER\",E6=0),\"\",\"Producteur\")","v":""},{"$f":"IF(OR(E6=\"VIDER\",E6=0),\"\",HLOOKUP(E6,CECPA!$B$1:$O$53,3,FALSE))","v":""},{"$f":"IF(OR(G6=\"VIDER\",G6=0),\"\",\"Producteur\")","v":""},{"$f":"IF(OR(G6=\"VIDER\",G6=0),\"\",HLOOKUP(G6,CECPA!$B$1:$O$53,3,FALSE))","v":""},{"$f":"IF(OR(I6=\"VIDER\",I6=0),\"\",\"Producteur\")","v":""},{"$f":"IF(OR(I6=\"VIDER\",I6=0),\"\",HLOOKUP(I6,CECPA!$B$1:$O$53,3,FALSE))","v":""},{"$f":"IF(OR(K6=\"VIDER\",K6=0),\"\",\"Producteur\")","v":""},{"$f":"IF(OR(K6=\"VIDER\",K6=0),\"\",HLOOKUP(K6,CECPA!$B$1:$O$53,3,FALSE))","v":""},null,null,null,null,null,{"$f":"C4","v":""},null,{"$f":"C5","v":""}]
[null,null,{"$f":"IF(OR(C6=\"VIDER\",C6=0),\" \",IF('Coûts de production'!K4=\"Poids moy. (kg)\",\"$/kg\",IF('Coûts de production'!K4=\"Poids moy. (lb)\",\"$/lb\",\"$/tonne\")))","v":" "},{"$f":"IF(OR(C6=\"VIDER\",C6=0),\"\",HLOOKUP(C6,CECPA!$B$1:$O$53,2,FALSE))","v":""},{"$f":"IF(OR(E6=\"VIDER\",E6=0),\" \",IF('Coûts de production'!P4=\"Poids moy. (kg)\",\"$/kg\",IF('Coûts de production'!P4=\"Poids moy. (lb)\",\"$/lb\",\"$/tonne\")))","v":" "},{"$f":"IF(OR(E6=\"VIDER\",E6=0),\"\",HLOOKUP(E6,CECPA!$B$1:$O$53,2,FALSE))","v":""},{"$f":"IF(OR(G6=\"VIDER\",G6=0),\" \",IF('Coûts de production'!U4=\"Poids moy. (kg)\",\"$/kg\",IF('Coûts de production'!U4=\"Poids moy. (lb)\",\"$/lb\",\"$/tonne\")))","v":" "},{"$f":"IF(OR(G6=\"VIDER\",G6=0),\"\",HLOOKUP(G6,CECPA!$B$1:$O$53,2,FALSE))","v":""},{"$f":"IF(OR(I6=\"VIDER\",I6=0),\" \",IF('Coûts de production'!Y4=\"Poids moy. (kg)\",\"$/kg\",IF('Coûts de production'!Y4=\"Poids moy. (lb)\",\"$/lb\",\"$/tonne\")))","v":" "},{"$f":"IF(OR(I6=\"VIDER\",I6=0),\"\",HLOOKUP(I6,CECPA!$B$1:$O$53,2,FALSE))","v":""},{"$f":"IF(OR(K6=\"VIDER\",K6=0),\" \",IF('Coûts de production'!AC4=\"Poids moy. (kg)\",\"$/kg\",IF('Coûts de production'!AC4=\"Poids moy. (lb)\",\"$/lb\",\"$/tonne\")))","v":" "},{"$f":"IF(OR(K6=\"VIDER\",K6=0),\"\",HLOOKUP(K6,CECPA!$B$1:$O$53,2,FALSE))","v":""}]
[]
[null,"Quantité ",{"$f":"IF(OR(C6=\"VIDER\",C6=0),\"\",C14*C11)","v":""},{"$f":"IF(OR(C6=\"VIDER\",C6=0),\"\",D14*D11)","v":""},{"$f":"IF(OR(E6=\"VIDER\",E6=0),\"\",E14*E11)","v":""},{"$f":"IF(OR(E6=\"VIDER\",E6=0),\"\",F14*F11)","v":""},{"$f":"IF(OR(G6=\"VIDER\",G6=0),\"\",G14*G11)","v":""},{"$f":"IF(OR(G6=\"VIDER\",G6=0),\"\",H14*H11)","v":""},{"$f":"IF(OR(I6=\"VIDER\",I6=0),\"\",I14*I11)","v":""},{"$f":"IF(OR(I6=\"VIDER\",I6=0),\"\",J14*J11)","v":""},{"$f":"IF(OR(K6=\"VIDER\",K6=0),\" \",K14*K11)","v":" "},{"$f":"IF(OR(K6=\"VIDER\",K6=0),\"\",L14*L11)","v":""}]
[null,"Unité (ha ou tête vendu)",1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,"Revenus secondaires"]
[null,"Rendement de référence (tm/ha) (FADQ, 2019)",{"$f":"IF(OR(C6=\"VIDER\",C6=0),\" \",IFERROR(IF(OR($C$4=\"\",C6=0),0,IF(C6=\"Foin\",DGET(Station_météo,C6,$T$6:$T$7),DGET(Municipalité,C6,$R$6:$R$7)))*IF(C8=\"$/tonne\",0.001,1),\"\"))","v":" "},null,{"$f":"IF(OR(E6=\"VIDER\",E6=0),\" \",IFERROR(IF(OR($C$4=\"\",E6=0),0,IF(E6=\"Foin\",DGET(Station_météo,E6,$T$6:$T$7),DGET(Municipalité,E6,$R$6:$R$7)))*IF(E8=\"$/tonne\",0.001,1),\"\"))","v":" "},null,{"$f":"IF(OR(G6=\"VIDER\",G6=0),\" \",IFERROR(IF(OR($C$4=\"\",G6=0),0,IF(G6=\"Foin\",DGET(Station_météo,G6,$T$6:$T$7),DGET(Municipalité,G6,$R$6:$R$7)))*IF(G8=\"$/tonne\",0.001,1),\"\"))","v":" "},null,{"$f":"IF(OR(I6=\"VIDER\",I6=0),\" \",IFERROR(IF(OR($C$4=\"\",I6=0),0,IF(I6=\"Foin\",DGET(Station_météo,I6,$T$6:$T$7),DGET(Municipalité,I6,$R$6:$R$7)))*IF(I8=\"$/tonne\",0.001,1),\"\"))","v":" "},null,{"$f":"IF(OR(K6=\"VIDER\",K6=0),\" \",IFERROR(IF(OR($C$4=\"\",K6=0),0,IF(K6=\"Foin\",DGET(Station_météo,K6,$T$6:$T$7),DGET(Municipalité,K6,$R$6:$R$7)))*IF(K8=\"$/tonne\",0.001,1),\"\"))","v":" "}]
[null,"Poids ou rendement moyen 5 ans"]
[null,"Rendement (tm/ha) ou poids moy. (lb ou kg)",{"$f":"IF(OR(C6=\"VIDER\",C6=0),\" \",'Coûts de production'!K5)","v":" "},{"$f":"IF(OR(C6=\"VIDER\",C6=0),\" \",HLOOKUP(C6,CECPA!$B$1:$O$53,6,FALSE)*IF(C8=\"$/lb\",2.2,IF(C8=\"$/tonne\",0.001,1)))","v":" "},{"$f":"IF(OR(E6=\"VIDER\",E6=0),\" \",'Coûts de production'!P5)","v":" "},{"$f":"IF(OR(E6=\"VIDER\",E6=0),\" \",HLOOKUP(E6,CECPA!$B$1:$O$53,6,FALSE)*IF(E8=\"$/lb\",2.2,IF(E8=\"$/tonne\",0.001,1)))","v":" "},{"$f":"IF(OR(G6=\"VIDER\",G6=0),\" \",'Coûts de production'!U5)","v":" "},{"$f":"IF(OR(G6=\"VIDER\",G6=0),\" \",HLOOKUP(G6,CECPA!$B$1:$O$53,6,FALSE)*IF(G8=\"$/lb\",2.2,IF(G8=\"$/tonne\",0.001,1)))","v":" "},{"$f":"IF(OR(I6=\"VIDER\",I6=0),\" \",'Coûts de production'!Y5)","v":" "},{"$f":"IF(OR(I6=\"VIDER\",I6=0),\" \",HLOOKUP(I6,CECPA!$B$1:$O$53,6,FALSE)*IF(I8=\"$/lb\",2.2,IF(I8=\"$/tonne\",0.001,1)))","v":" "},{"$f":"IF(OR(K6=\"VIDER\",K6=0),\" \",'Coûts de production'!AC5)","v":" "},{"$f":"IF(OR(K6=\"VIDER\",K6=0),\" \",HLOOKUP(K6,CECPA!$B$1:$O$53,6,FALSE)*IF(K8=\"$/lb\",2.2,IF(K8=\"$/tonne\",0.001,1)))","v":" "}]
[null,"Paille ou fourrage (tonne)"]
[null,"Superficie (ha)",{"$f":"C11","v":1},1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"IF(OR(C6=\"VIDER\",C6=0),\" \",IF('Coûts de production'!K4=\"Poids moy. (kg)\",\"$/kg\",IF('Coûts de production'!K4=\"Poids moy. (lb)\",\"$/lb\",\"$/tonne\")))","v":" "},null,{"$f":"IF(OR(E6=\"VIDER\",E6=0),\" \",IF('Coûts de production'!P4=\"Poids moy. (kg)\",\"$/kg\",IF('Coûts de production'!P4=\"Poids moy. (lb)\",\"$/lb\",\"$/tonne\")))","v":" "},null,{"$f":"IF(OR(G6=\"VIDER\",G6=0),\" \",IF('Coûts de production'!U4=\"Poids moy. (kg)\",\"$/kg\",IF('Coûts de production'!U4=\"Poids moy. (lb)\",\"$/lb\",\"$/tonne\")))","v":" "},null,{"$f":"IF(OR(I6=\"VIDER\",I6=0),\" \",IF('Coûts de production'!Y4=\"Poids moy. (kg)\",\"$/kg\",IF('Coûts de production'!Y4=\"Poids moy. (lb)\",\"$/lb\",\"$/tonne\")))","v":" "},null,{"$f":"IF(OR(K6=\"VIDER\",K6=0),\" \",IF('Coûts de production'!AC4=\"Poids moy. (kg)\",\"$/kg\",IF('Coûts de production'!AC4=\"Poids moy. (lb)\",\"$/lb\",\"$/tonne\")))","v":" "}]
[null,"CHARGES VARIABLES ($/tonne ou $/lb ou $/kg)",{"$f":"IF(OR(C6=\"VIDER\",C6=0),\" \",IF(C8=\"$/tonne\",ROUND('Coûts de production'!L60,0),ROUND('Coûts de production'!L60,2)))","v":" "},{"$f":"IF(OR(C6=\"VIDER\",C6=0),\" \",IF(C8=\"$/tonne\",ROUND(IFERROR(IF(OR(C6=\"VIDER\",C6=0),\" \",HLOOKUP(C6,CECPA!$B$1:$O$53,13,FALSE)/IF(C8=\"$/lb\",1,IF(C8=\"$/kg\",1,1)))/D14,\"\"),0),ROUND(IFERROR(IF(OR(C6=\"VIDER\",C6=0),\" \",HLOOKUP(C6,CECPA!$B$1:$O$53,13,FALSE)/IF(C8=\"$/lb\",1,IF(C8=\"$/kg\",1,1)))/D14,\"\"),2)))","v":" "},{"$f":"IF(OR(E6=\"VIDER\",E6=0),\" \",IF(E8=\"$/tonne\",ROUND('Coûts de production'!Q60,0),ROUND('Coûts de production'!Q60,2)))","v":" "},{"$f":"IF(OR(E6=\"VIDER\",E6=0),\" \",IF(E8=\"$/tonne\",ROUND(IFERROR(IF(OR(E6=\"VIDER\",E6=0),\" \",HLOOKUP(E6,CECPA!$B$1:$O$53,13,FALSE)/IF(E8=\"$/lb\",1,IF(E8=\"$/kg\",1,1)))/F14,\"\"),0),ROUND(IFERROR(IF(OR(E6=\"VIDER\",E6=0),\" \",HLOOKUP(E6,CECPA!$B$1:$O$53,13,FALSE)/IF(E8=\"$/lb\",1,IF(E8=\"$/kg\",1,1)))/F14,\"\"),2)))","v":" "},{"$f":"IF(OR(G6=\"VIDER\",G6=0),\" \",IF(G8=\"$/tonne\",ROUND('Coûts de production'!V60,0),ROUND('Coûts de production'!V60,2)))","v":" "},{"$f":"IF(OR(G6=\"VIDER\",G6=0),\" \",IF(G8=\"$/tonne\",ROUND(IFERROR(IF(OR(G6=\"VIDER\",G6=0),\" \",HLOOKUP(G6,CECPA!$B$1:$O$53,13,FALSE)/IF(G8=\"$/lb\",1,IF(G8=\"$/kg\",1,1)))/H14,\"\"),0),ROUND(IFERROR(IF(OR(G6=\"VIDER\",G6=0),\" \",HLOOKUP(G6,CECPA!$B$1:$O$53,13,FALSE)/IF(G8=\"$/lb\",1,IF(G8=\"$/kg\",1,1)))/H14,\"\"),2)))","v":" "},{"$f":"IF(OR(I6=\"VIDER\",I6=0),\" \",IF(I8=\"$/tonne\",ROUND('Coûts de production'!Z60,0),ROUND('Coûts de production'!Z60,2)))","v":" "},{"$f":"IF(OR(I6=\"VIDER\",I6=0),\" \",IF(I8=\"$/tonne\",ROUND(IFERROR(IF(OR(I6=\"VIDER\",I6=0),\" \",HLOOKUP(I6,CECPA!$B$1:$O$53,13,FALSE)/IF(I8=\"$/lb\",1,IF(I8=\"$/kg\",1,1)))/J14,\"\"),0),ROUND(IFERROR(IF(OR(I6=\"VIDER\",I6=0),\" \",HLOOKUP(I6,CECPA!$B$1:$O$53,13,FALSE)/IF(I8=\"$/lb\",1,IF(I8=\"$/kg\",1,1)))/J14,\"\"),2)))","v":" "},{"$f":"IF(OR(K6=\"VIDER\",K6=0),\" \",IF(K8=\"$/tonne\",ROUND('Coûts de production'!AD60,0),ROUND('Coûts de production'!AD60,2)))","v":" "},{"$f":"IF(OR(K6=\"VIDER\",K6=0),\" \",IF(K8=\"$/tonne\",ROUND(IFERROR(IF(OR(K6=\"VIDER\",K6=0),\" \",HLOOKUP(K6,CECPA!$B$1:$O$53,13,FALSE)/IF(K8=\"$/lb\",1,IF(K8=\"$/kg\",1,1)))/L14,\"\"),0),ROUND(IFERROR(IF(OR(K6=\"VIDER\",K6=0),\" \",HLOOKUP(K6,CECPA!$B$1:$O$53,13,FALSE)/IF(K8=\"$/lb\",1,IF(K8=\"$/kg\",1,1)))/L14,\"\"),2)))","v":" "}]
[null,"Semences",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,13,FALSE)","v":{"$error":"#N/A"}}]
[null,"Fertilisants",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,14,FALSE)","v":{"$error":"#N/A"}}]
[null,"Chaulage",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,15,FALSE)","v":{"$error":"#N/A"}}]
[null,"Pesticides",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,16,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,16,FALSE)","v":{"$error":"#N/A"}}]
[null,"Location de machineries, bâtiments",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,17,FALSE)","v":{"$error":"#N/A"}}]
[null,"Location de fonds de terre",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,18,FALSE)","v":{"$error":"#N/A"}}]
[null,"Travaux à forfait",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,19,FALSE)","v":{"$error":"#N/A"}}]
[null,"Main d'œuvre salariée",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,20,FALSE)","v":{"$error":"#N/A"}}]
[null,"Entretien et reparation machinerie",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,21,FALSE)","v":{"$error":"#N/A"}}]
[null,"Carburants",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,22,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,22,FALSE)","v":{"$error":"#N/A"}}]
[null,"Gaz propane",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,23,FALSE)","v":{"$error":"#N/A"}}]
[null,"Électricité",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,24,FALSE)","v":{"$error":"#N/A"}}]
[null,"Frais de mise en marché",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,25,FALSE)","v":{"$error":"#N/A"}}]
[null,"Intérêt sur emprunt à court terme",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,26,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,26,FALSE)","v":{"$error":"#N/A"}}]
[null,"Achat d'animaux",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,27,FALSE)","v":{"$error":"#N/A"}}]
[null,"Achat de foin",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,28,FALSE)","v":{"$error":"#N/A"}}]
[null,"Achat autres aliments",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,29,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,29,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,29,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,29,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,29,FALSE)","v":{"$error":"#N/A"}}]
[null,"Médicament, vétérinaire, insémination",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,30,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,30,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,30,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,30,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,30,FALSE)","v":{"$error":"#N/A"}}]
[null,"Litière ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,31,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,31,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,31,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,31,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,31,FALSE)","v":{"$error":"#N/A"}}]
[null,"Contribution ASRA",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,32,FALSE)","v":{"$error":"#N/A"}}]
[null,"Contribution autres programmes",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,33,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,33,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,33,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,33,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,33,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,"CHARGES FIXES ($/tonne ou $/lb ou $/kg)",{"$f":"IF(OR(C6=\"VIDER\",C6=0),\" \",IF(C8=\"$/tonne\",ROUND('Coûts de production'!L51,0),ROUND('Coûts de production'!L51,2)))","v":" "},{"$f":"IF(OR(C6=\"VIDER\",C6=0),\" \",IF(C8=\"$/tonne\",ROUND(IFERROR(IF(OR(C6=\"VIDER\",C6=0),\" \",HLOOKUP(C6,CECPA!$B$1:$O$53,33,FALSE)/IF(C8=\"$/lb\",1,IF(C8=\"$/kg\",1,1)))/D14,\"\"),0),ROUND(IFERROR(IF(OR(C6=\"VIDER\",C6=0),\" \",HLOOKUP(C6,CECPA!$B$1:$O$53,33,FALSE)/IF(C8=\"$/lb\",1,IF(C8=\"$/kg\",1,1)))/D14,\"\"),2)))","v":" "},{"$f":"IF(OR(E6=\"VIDER\",E6=0),\" \",IF(E8=\"$/tonne\",ROUND('Coûts de production'!Q51,0),ROUND('Coûts de production'!Q51,2)))","v":" "},{"$f":"IF(OR(E6=\"VIDER\",E6=0),\" \",IF(E8=\"$/tonne\",ROUND(IFERROR(IF(OR(E6=\"VIDER\",E6=0),\" \",HLOOKUP(E6,CECPA!$B$1:$O$53,33,FALSE)/IF(E8=\"$/lb\",1,IF(E8=\"$/kg\",1,1)))/F14,\"\"),0),ROUND(IFERROR(IF(OR(E6=\"VIDER\",E6=0),\" \",HLOOKUP(E6,CECPA!$B$1:$O$53,33,FALSE)/IF(E8=\"$/lb\",1,IF(E8=\"$/kg\",1,1)))/F14,\"\"),2)))","v":" "},{"$f":"IF(OR(G6=\"VIDER\",G6=0),\" \",IF(G8=\"$/tonne\",ROUND('Coûts de production'!V51,0),ROUND('Coûts de production'!V51,2)))","v":" "},{"$f":"IF(OR(G6=\"VIDER\",G6=0),\" \",IF(G8=\"$/tonne\",ROUND(IFERROR(IF(OR(G6=\"VIDER\",G6=0),\" \",HLOOKUP(G6,CECPA!$B$1:$O$53,33,FALSE)/IF(G8=\"$/lb\",1,IF(G8=\"$/kg\",1,1)))/H14,\"\"),0),ROUND(IFERROR(IF(OR(G6=\"VIDER\",G6=0),\" \",HLOOKUP(G6,CECPA!$B$1:$O$53,33,FALSE)/IF(G8=\"$/lb\",1,IF(G8=\"$/kg\",1,1)))/H14,\"\"),2)))","v":" "},{"$f":"IF(OR(I6=\"VIDER\",I6=0),\" \",IF(I8=\"$/tonne\",ROUND('Coûts de production'!Z51,0),ROUND('Coûts de production'!Z51,2)))","v":" "},{"$f":"IF(OR(I6=\"VIDER\",I6=0),\" \",IF(I8=\"$/tonne\",ROUND(IFERROR(IF(OR(I6=\"VIDER\",I6=0),\" \",HLOOKUP(I6,CECPA!$B$1:$O$53,33,FALSE)/IF(I8=\"$/lb\",1,IF(I8=\"$/kg\",1,1)))/J14,\"\"),0),ROUND(IFERROR(IF(OR(I6=\"VIDER\",I6=0),\" \",HLOOKUP(I6,CECPA!$B$1:$O$53,33,FALSE)/IF(I8=\"$/lb\",1,IF(I8=\"$/kg\",1,1)))/J14,\"\"),2)))","v":" "},{"$f":"IF(OR(K6=\"VIDER\",K6=0),\" \",IF(K8=\"$/tonne\",ROUND('Coûts de production'!AD51,0),ROUND('Coûts de production'!AD51,2)))","v":" "},{"$f":"IF(OR(K6=\"VIDER\",K6=0),\" \",IF(K8=\"$/tonne\",ROUND(IFERROR(IF(OR(K6=\"VIDER\",K6=0),\" \",HLOOKUP(K6,CECPA!$B$1:$O$53,33,FALSE)/IF(K8=\"$/lb\",1,IF(K8=\"$/kg\",1,1)))/L14,\"\"),0),ROUND(IFERROR(IF(OR(K6=\"VIDER\",K6=0),\" \",HLOOKUP(K6,CECPA!$B$1:$O$53,33,FALSE)/IF(K8=\"$/lb\",1,IF(K8=\"$/kg\",1,1)))/L14,\"\"),2)))","v":" "}]
[null,"Entretien bâtiments et fonds de terre",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,36,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,36,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,36,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,36,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,36,FALSE)","v":{"$error":"#N/A"}}]
[null,"Assurances diverses",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,37,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,37,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,37,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,37,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,37,FALSE)","v":{"$error":"#N/A"}}]
[null,"Taxes foncières",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,38,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,38,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,38,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,38,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,38,FALSE)","v":{"$error":"#N/A"}}]
[null,"Intérêt sur emprunt MLT",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,39,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,39,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,39,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,39,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,39,FALSE)","v":{"$error":"#N/A"}}]
[null,"Autres frais",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,40,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,40,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,40,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,40,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,40,FALSE)","v":{"$error":"#N/A"}}]
[null,"Frais bur. tel, internet, …",0,null,0,null,0,null,0,null,0]
[null,"Permis, immatricultion",0,null,0,null,0,null,0,null,0]
[null,"Cotisation UPA, clubs-conseils",0,null,0,null,0,null,0,null,0]
[null,"Formation",0,null,0,null,0,null,0,null,0]
[null,"Honoraires professionnels",0,null,0,null,0,null,0,null,0]
[null,"D) Moins  ",{"$f":"-C53","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,46,FALSE)","v":{"$error":"#N/A"}},{"$f":"-E53","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,46,FALSE)","v":{"$error":"#N/A"}},{"$f":"-G53","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,46,FALSE)","v":{"$error":"#N/A"}},{"$f":"-I53","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,46,FALSE)","v":{"$error":"#N/A"}},{"$f":"-K53","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,46,FALSE)","v":{"$error":"#N/A"}}]
[null,"Autres revenus",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,47,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,47,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,47,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,47,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,47,FALSE)","v":{"$error":"#N/A"}}]
[null,"Sous-produits"]
[null,"Location et travaux à forfait"]
[null,"Subventions, ristournes"]
[null,"Total des frais monétaires",{"$f":"C18+C41+C52","v":{"$error":"#VALUE!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,51,FALSE)","v":{"$error":"#N/A"}},{"$f":"E18+E41+E52","v":{"$error":"#VALUE!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,51,FALSE)","v":{"$error":"#N/A"}},{"$f":"G18+G41+G52","v":{"$error":"#VALUE!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,51,FALSE)","v":{"$error":"#N/A"}},{"$f":"I18+I41+I52","v":{"$error":"#VALUE!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,51,FALSE)","v":{"$error":"#N/A"}},{"$f":"K18+K41+K52","v":{"$error":"#VALUE!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,51,FALSE)","v":{"$error":"#N/A"}}]
[null,"Amortissements",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,52,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,52,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,52,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,52,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,52,FALSE)","v":{"$error":"#N/A"}}]
[null,"Rémunération exploitant-propriétaire",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,53,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,53,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,53,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,53,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,53,FALSE)","v":{"$error":"#N/A"}}]
[null,"Rémunération de l'avoir du propriétaire",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,54,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,54,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,54,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,54,FALSE)","v":{"$error":"#N/A"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($C$6,ASRA!$B$1:$Y$57,54,FALSE)","v":{"$error":"#N/A"}}]
[null,"Total des frais non monétaires",{"$f":"C58+C59+C60","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#N/A"}]
[]
[null,"PRIX CIBLE ($/tonne ou $/lb ou $/kg)",{"$f":"IF(OR(C6=\"VIDER\",C6=0),\" \",IF(C8=\"$/tonne\",ROUND('Coûts de production'!L66,0),ROUND('Coûts de production'!L66,2)))","v":" "},{"$f":"IF(OR(C6=\"VIDER\",C6=0),\" \",IF(C8=\"$/tonne\",ROUND(IFERROR(IF(OR(C6=\"VIDER\",C6=0),\" \",HLOOKUP(C6,CECPA!$B$1:$O$53,46,FALSE)/IF(C8=\"$/lb\",1,IF(C8=\"$/kg\",1,1)))/D14,\"\"),0),ROUND(IFERROR(IF(OR(C6=\"VIDER\",C6=0),\" \",HLOOKUP(C6,CECPA!$B$1:$O$53,46,FALSE)/IF(C8=\"$/lb\",1,IF(C8=\"$/kg\",1,1)))/D14,\"\"),2)))","v":" "},{"$f":"IF(OR(E6=\"VIDER\",E6=0),\" \",IF(E8=\"$/tonne\",ROUND('Coûts de production'!Q66,0),ROUND('Coûts de production'!Q66,2)))","v":" "},{"$f":"IF(OR(E6=\"VIDER\",E6=0),\" \",IF(E8=\"$/tonne\",ROUND(IFERROR(IF(OR(E6=\"VIDER\",E6=0),\" \",HLOOKUP(E6,CECPA!$B$1:$O$53,46,FALSE)/IF(E8=\"$/lb\",1,IF(E8=\"$/kg\",1,1)))/F14,\"\"),0),ROUND(IFERROR(IF(OR(E6=\"VIDER\",E6=0),\" \",HLOOKUP(E6,CECPA!$B$1:$O$53,46,FALSE)/IF(E8=\"$/lb\",1,IF(E8=\"$/kg\",1,1)))/F14,\"\"),2)))","v":" "},{"$f":"IF(OR(G6=\"VIDER\",G6=0),\" \",IF(G8=\"$/tonne\",ROUND('Coûts de production'!V66,0),ROUND('Coûts de production'!V66,2)))","v":" "},{"$f":"IF(OR(G6=\"VIDER\",G6=0),\" \",IF(G8=\"$/tonne\",ROUND(IFERROR(IF(OR(G6=\"VIDER\",G6=0),\" \",HLOOKUP(G6,CECPA!$B$1:$O$53,46,FALSE)/IF(G8=\"$/lb\",1,IF(G8=\"$/kg\",1,1)))/H14,\"\"),0),ROUND(IFERROR(IF(OR(G6=\"VIDER\",G6=0),\" \",HLOOKUP(G6,CECPA!$B$1:$O$53,46,FALSE)/IF(G8=\"$/lb\",1,IF(G8=\"$/kg\",1,1)))/H14,\"\"),2)))","v":" "},{"$f":"IF(OR(I6=\"VIDER\",I6=0),\" \",IF(I8=\"$/tonne\",ROUND('Coûts de production'!Z66,0),ROUND('Coûts de production'!Z66,2)))","v":" "},{"$f":"IF(OR(I6=\"VIDER\",I6=0),\" \",IF(I8=\"$/tonne\",ROUND(IFERROR(IF(OR(I6=\"VIDER\",I6=0),\" \",HLOOKUP(I6,CECPA!$B$1:$O$53,46,FALSE)/IF(I8=\"$/lb\",1,IF(I8=\"$/kg\",1,1)))/J14,\"\"),0),ROUND(IFERROR(IF(OR(I6=\"VIDER\",I6=0),\" \",HLOOKUP(I6,CECPA!$B$1:$O$53,46,FALSE)/IF(I8=\"$/lb\",1,IF(I8=\"$/kg\",1,1)))/J14,\"\"),2)))","v":" "},{"$f":"IF(OR(K6=\"VIDER\",K6=0),\" \",IF(K8=\"$/tonne\",ROUND('Coûts de production'!AD66,0),ROUND('Coûts de production'!AD66,2)))","v":" "},{"$f":"IF(OR(K6=\"VIDER\",K6=0),\" \",IF(K8=\"$/tonne\",ROUND(IFERROR(IF(OR(K6=\"VIDER\",K6=0),\" \",HLOOKUP(K6,CECPA!$B$1:$O$53,46,FALSE)/IF(K8=\"$/lb\",1,IF(K8=\"$/kg\",1,1)))/L14,\"\"),0),ROUND(IFERROR(IF(OR(K6=\"VIDER\",K6=0),\" \",HLOOKUP(K6,CECPA!$B$1:$O$53,46,FALSE)/IF(K8=\"$/lb\",1,IF(K8=\"$/kg\",1,1)))/L14,\"\"),2)))","v":" "}]
[null,"Retrait des propriétaires",{"$f":"C59","v":{"$error":"#REF!"}},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#N/A"}]
[null,"Remboursement du capital sur emprunts",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C65","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"E65","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"G65","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"I65","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"K65","v":{"$error":"#REF!"}}]
[null,"PRIX MINIMUM ($/tonne ou $/lb ou $/kg)",{"$f":"IF(OR(C6=\"VIDER\",C6=0),\" \",IF(C8=\"$/tonne\",ROUND('Coûts de production'!L75,0),ROUND('Coûts de production'!L75,2)))","v":" "},null,{"$f":"IF(OR(E6=\"VIDER\",E6=0),\" \",IF(E8=\"$/tonne\",ROUND('Coûts de production'!Q75,0),ROUND('Coûts de production'!Q75,2)))","v":" "},null,{"$f":"IF(OR(G6=\"VIDER\",G6=0),\" \",IF(G8=\"$/tonne\",ROUND('Coûts de production'!V75,0),ROUND('Coûts de production'!V75,2)))","v":" "},null,{"$f":"IF(OR(I6=\"VIDER\",I6=0),\" \",IF(I8=\"$/tonne\",ROUND('Coûts de production'!Z75,0),ROUND('Coûts de production'!Z75,2)))","v":" "},null,{"$f":"IF(OR(K6=\"VIDER\",K6=0),\" \",IF(K8=\"$/tonne\",ROUND('Coûts de production'!AD75,0),ROUND('Coûts de production'!AD75,2)))","v":" "}]
[]
[null,"Sup.(ha), entailles ou animaux vendus",{"$f":"'Coûts de production'!K3","v":0},null,{"$f":"'Coûts de production'!P3","v":0},null,{"$f":"'Coûts de production'!U3","v":0},null,{"$f":"'Coûts de production'!Y3","v":0},null,{"$f":"'Coûts de production'!AC3","v":0},null,null,{"$f":"IF(AND(C68<>Y68,C68<>AJ68,C68>0),C68,Y68)","v":0},null,{"$f":"IF(AND(E68<>AA68,E68<>AL68,E68>0),E68,AA68)","v":" "},null,{"$f":"IF(AND(G68<>AC68,G68<>AN68,G68>0),G68,AC68)","v":0},null,{"$f":"IF(AND(I68<>AE68,I68<>AP68,I68>0),I68,AE68)","v":0},null,{"$f":"IF(AND(K68<>AG68,K68<>AR68,K68>0),K68,AG68)","v":0},null,null,{"$f":"'Coûts de production'!K3","v":0},null,{"$f":"'Coûts de production'!O3","v":" "},null,{"$f":"'Coûts de production'!S3","v":0},null,{"$f":"'Coûts de production'!W3","v":0},null,{"$f":"'Coûts de production'!AA3","v":0},null,null,0,null,0,null,0,null,0,null,0]
[null,"Poids ou rendement de prévision",{"$f":"IF(C14>0,C14,C12)","v":" "},null,{"$f":"IF(E14>0,E14,E12)","v":" "},null,{"$f":"IF(G14>0,G14,G12)","v":" "},null,{"$f":"IF(I14>0,I14,I12)","v":" "},null,{"$f":"IF(K14>0,K14,K12)","v":" "}," ",null,{"$f":"IF(AND(C69<>Y69,C69<>AJ69,C69>0),C69,Y69)","v":" "},{"$f":"D10","v":""},{"$f":"IF(AND(E69<>AA69,E69<>AL69,E69>0),E69,AA69)","v":" "},{"$f":"F10","v":""},{"$f":"IF(AND(G69<>AC69,G69<>AN69,G69>0),G69,AC69)","v":" "},{"$f":"H10","v":""},{"$f":"IF(AND(I69<>AE69,I69<>AP69,I69>0),I69,AE69)","v":" "},{"$f":"J10","v":""},{"$f":"IF(AND(K69<>AG69,K69<>AR69,K69>0),K69,AG69)","v":" "},{"$f":"L10","v":""},null,{"$f":"IF(C14>0,C14,C12)","v":" "},null,{"$f":"IF(E14>0,E14,E12)","v":" "},null,{"$f":"IF(G14>0,G14,G12)","v":" "},null,{"$f":"IF(I14>0,I14,I12)","v":" "},null,{"$f":"IF(K14>0,K14,K12)","v":" "},null,null," ",null," ",null," ",null," ",null," "]
[null,"Prix cible"," "," "," "," "," "," "," "," "," "," ",null,{"$f":"IF(C6=0,\" \",IF(C10=0,\" \",'Coûts de production'!L66/IF(#REF!=\"Poids moy. (kg)\",2.2,1)))","v":" "},{"$f":"D63","v":" "},{"$f":"IF(E6=0,\" \",IF(E10=0,\" \",'Coûts de production'!P66/IF(#REF!=\"Poids moy. (kg)\",2.2,1)))","v":" "},{"$f":"F63","v":" "},{"$f":"IF(G6=0,\" \",IF(G10=0,\" \",'Coûts de production'!T66/IF(#REF!=\"Poids moy. (kg)\",2.2,1)))","v":" "},{"$f":"H63","v":" "},{"$f":"IF(I6=0,\" \",IF(I10=0,\" \",'Coûts de production'!X66/IF(#REF!=\"Poids moy. (kg)\",2.2,1)))","v":" "},{"$f":"J63","v":" "},{"$f":"IF(K6=0,\" \",IF(K10=0,\" \",'Coûts de production'!AB66/IF(#REF!=\"Poids moy. (kg)\",2.2,1)))","v":" "},{"$f":"L63","v":" "}]
[null,"Prix minimum"," ",null," ",null," ",null," ",null," ",null,null,{"$f":"IF(C6=0,\" \",IF(C10=0,\" \",'Coûts de production'!L75/IF(#REF!=\"Poids moy. (kg)\",2.2,1)))","v":" "},null,{"$f":"IF(E6=0,\" \",IF(E10=0,\" \",'Coûts de production'!P75/IF(#REF!=\"Poids moy. (kg)\",2.2,1)))","v":" "},null,{"$f":"IF(G6=0,\" \",IF(G10=0,\" \",'Coûts de production'!T75/IF(#REF!=\"Poids moy. (kg)\",2.2,1)))","v":" "},null,{"$f":"IF(I6=0,\" \",IF(I10=0,\" \",'Coûts de production'!X75/IF(#REF!=\"Poids moy. (kg)\",2.2,1)))","v":" "},null,{"$f":"IF(K6=0,\" \",IF(K10=0,\" \",'Coûts de production'!AB75/IF(#REF!=\"Poids moy. (kg)\",2.2,1)))","v":" "}]
[]
[null,null,"Têtes","Qté. totale","Têtes","Qté. totale","Têtes","Qté. totale","Têtes","Qté. totale","Têtes","Qté. totale",null,"Têtes","Qté. totale","Têtes","Qté. totale","Têtes","Qté. totale","Têtes","Qté. totale","Têtes","Qté. totale"]
[null,"Var. inventaire de produits",0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(C74<>Y74,C74<>AJ74,C74<>0),C74,Y74)","v":{"$error":"#REF!"}},{"$f":"IF(AND(D74<>Z74,D74<>AK74,D74<>0),D74,Z74)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Variation d'inventaire troupeau",null,0,null,0,null,0,null,0,null,0,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,0,null,0,null,0,null,0,null,0]
[null,"Revenu issue des Programmes",null,0,null,0,null,0,null,0,null,0,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,0,null,0,null,0,null,0,null,0]
[null,"Revenus secondaires",null,0,null,0,null,0,null,0,null,0,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,0,null,0,null,0,null,0,null,0]
[]
[null,"Tendance des contrats à terme          \n      (12 prochains mois)\n",{"$f":"IFERROR(HLOOKUP(C6,Bourse!A223:J225,2,FALSE),0)","v":0},null,{"$f":"IFERROR(HLOOKUP(E6,Bourse!A223:J225,2,FALSE),0)","v":0},null,{"$f":"IFERROR(HLOOKUP(G6,Bourse!A223:J225,2,FALSE),0)","v":0},null,{"$f":"IFERROR(HLOOKUP(I6,Bourse!A223:J225,2,FALSE),0)","v":0},null,{"$f":"IFERROR(HLOOKUP(K6,Bourse!A223:J225,2,FALSE),0)","v":0}]
[]
[]
[null,"Outil réalisé par le MAPAQ en collaboration avec le CECPA et les PGQ."]

{"sheet":"Notes","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[[11,4,11,5],[11,6,11,7]]}

{"sheet":"Répartition","index":8,"n_rows":146,"n_cols":48,"rows_kept":146,"cut":false,"hidden":true,"merged":[[140,5,140,9],[141,5,141,9],[53,0,53,4],[57,0,57,4],[53,21,54,21],[3,1,4,1],[54,0,54,4],[55,0,55,4],[56,0,56,4],[42,0,42,1],[138,0,138,4],[91,5,95,9],[98,5,103,9],[106,5,110,9],[112,5,116,9],[118,5,123,9],[125,5,129,9],[131,5,136,9],[77,0,77,4],[78,0,78,4],[79,0,79,4],[80,0,80,4],[81,0,81,4],[59,0,59,4],[60,0,60,4],[61,0,61,4],[62,0,62,4],[63,0,63,4],[64,0,64,4],[65,0,65,4],[66,0,66,4],[67,0,67,4],[74,0,74,4],[68,0,68,4],[88,0,88,4],[54,5,54,9],[55,5,55,9],[56,5,56,9],[57,5,57,9],[58,5,58,9],[59,5,59,9],[60,5,60,9],[61,5,61,9],[62,5,62,9],[82,0,82,4],[83,0,83,4],[84,0,84,4],[85,0,85,4],[86,0,86,4],[70,0,70,4],[71,0,71,4],[72,0,72,4],[73,0,73,4],[87,0,87,4],[76,0,76,4],[75,0,75,4],[69,0,69,4],[58,0,58,4],[3,35,3,36],[86,5,86,9],[87,5,87,9],[88,5,88,9],[78,5,78,9],[79,5,79,9],[80,5,80,9],[81,5,81,9],[82,5,82,9],[85,5,85,9],[75,5,75,9],[64,5,64,9],[65,5,65,9],[66,5,66,9],[67,5,67,9],[68,5,68,9],[69,5,69,9],[70,5,70,9],[71,5,71,9],[72,5,72,9],[73,5,73,9],[74,5,74,9],[63,5,63,9],[91,0,91,4],[92,0,92,4],[93,0,93,4],[94,0,94,4],[95,0,95,4],[139,5,139,9],[120,0,120,4],[121,0,121,4],[122,0,122,4],[123,0,123,4],[126,0,126,4],[127,0,127,4],[98,0,98,4],[106,0,106,4],[112,0,112,4],[118,0,118,4],[125,0,125,4],[99,0,99,4],[100,0,100,4],[101,0,101,4],[102,0,102,4],[103,0,103,4],[107,0,107,4],[108,0,108,4],[109,0,109,4],[110,0,110,4],[113,0,113,4],[114,0,114,4],[115,0,115,4],[116,0,116,4],[119,0,119,4],[135,0,135,4],[136,0,136,4],[143,0,143,4],[144,0,144,4],[145,0,145,4],[139,0,139,4],[140,0,140,4],[141,0,141,4],[128,0,128,4],[129,0,129,4],[132,0,132,4],[133,0,133,4],[134,0,134,4],[131,0,131,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantité",{"$f":"'Coûts de production'!L3/IF(AND('Coûts de production'!H5=\"Lb\",OR('Coûts de production'!J3=\"Nbre. vendu\",'Coûts de production'!J3=\"Entailles\",'Coûts de production'!J3=\"Unité-arbres\")),2.2,1)","v":0},{"$f":"'Coûts de production'!Q3/IF(AND('Coûts de production'!H5=\"Lb\",OR('Coûts de production'!O3=\"Nbre. vendu\",'Coûts de production'!O3=\"Entailles\",'Coûts de production'!O3=\"Unité-arbres\")),2.2,1)","v":0},{"$f":"'Coûts de production'!V3/IF(AND('Coûts de production'!H5=\"Lb\",OR('Coûts de production'!JK3=\"Nbre. vendu\",'Coûts de production'!T3=\"Entailles\",'Coûts de production'!T3=\"Unité-arbres\")),2.2,1)","v":0},{"$f":"'Coûts de production'!Z3/IF(AND('Coûts de production'!H5=\"Lb\",OR('Coûts de production'!X3=\"Nbre. vendu\",'Coûts de production'!X3=\"Entailles\",'Coûts de production'!X3=\"Unité-arbres\")),2.2,1)","v":0},{"$f":"'Coûts de production'!AD3/IF(AND('Coûts de production'!H5=\"Lb\",OR('Coûts de production'!AB3=\"Nbre. vendu\",'Coûts de production'!AB3=\"Entailles\",'Coûts de production'!AB3=\"Unité-arbres\")),2.2,1)","v":0}]
[null,null,"Coûts unitaires issus des coûts de production ASRA 2014 et budget* CRAAQ 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nbre./sup",{"$f":"'Coûts de production'!K3","v":0},{"$f":"'Coûts de production'!P3","v":0},{"$f":"'Coûts de production'!U3","v":0},{"$f":"'Coûts de production'!Y3","v":0},{"$f":"'Coûts de production'!AC3","v":0}]
[]
[null,"Opérations/ha (CRAAQ 2014)","Semences","Fertilisation","Pesticides","Chaulage","Location de machineries, bâtiments","Location de fonds de terre","Travaux à forfait","Main d'œuvre salariée","Entretien et reparation (tracteurs, batteuse, sechoir, camion, mach.)","Carburants","Gaz propane","Électricité (sechoir)","Frais de mise en marché (plan conjoint, et transport, encan) ","Intérêt CT","ASRA","Autre Prog","Entretien Bat et fond de terre","Ass. Diverses","Taxes foncière","Interêt MLT","Autres frais","Amortissement","Rémunération Proprio","Rém. ADP","Achats animaux","Achat animaux reproducteurs ou pommier","Aliment","Médicament","Litière",null,null,"Contribution ASRA",null,"Repartition de la contribution",null,2014,2014,2015,"Moyenne",null,{"$f":"A34","v":0},{"$f":"A35","v":0},{"$f":"A36","v":0},{"$f":"A37","v":0},{"$f":"A38","v":0},"Total"]
[null,null,"/ T ou /100 kg","/ T ou /100 kg","/ T ou /100 kg","/ T ou /100 kg","/ T ou /100 kg","/ T ou /100 kg","/ T ou /100 kg","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre","/ha ou /100 kg/ ou /unité-arbre",null,null,"Animaux",null,"kg vendu","nbre. vendu","$/ kg vendu","$ / nbre. vendu",null,null,"Total",{"$f":"IF(OR(AQ4=\"Agneaux\",AQ4=\"Bouvillon\",AQ4=\"Porcs\",AQ4=\"Veau d'emb.\"),AQ1,AQ2)*IFERROR(VLOOKUP(AQ4,$AH$5:$AO$26,8,FALSE),0)","v":0},{"$f":"IF(OR(AR4=\"Agneaux\",AR4=\"Bouvillon\",AR4=\"Porcs\",AR4=\"Veau d'emb.\"),AR1,AR2)*IFERROR(VLOOKUP(AR4,$AH$5:$AO$26,8,FALSE),0)","v":0},{"$f":"IF(OR(AS4=\"Agneaux\",AS4=\"Bouvillon\",AS4=\"Porcs\",AS4=\"Veau d'emb.\"),AS1,AS2)*IFERROR(VLOOKUP(AS4,$AH$5:$AO$26,8,FALSE),0)","v":0},{"$f":"IF(OR(AT4=\"Agneaux\",AT4=\"Bouvillon\",AT4=\"Porcs\",AT4=\"Veau d'emb.\"),AT1,AT2)*IFERROR(VLOOKUP(AT4,$AH$5:$AO$26,8,FALSE),0)","v":0},{"$f":"IF(OR(AU4=\"Agneaux\",AU4=\"Bouvillon\",AU4=\"Porcs\",AU4=\"Veau d'emb.\"),AU1,AU2)*IFERROR(VLOOKUP(AU4,$AH$5:$AO$26,8,FALSE),0)","v":0},{"$f":"SUM(AQ5:AU5)","v":0}]
["Maïs-grain",180,28.03,29.06,6.27,0.86,1.54,14.09,2.0499999999999998,7.55,11.76,9.57,13.43,1.23,3.56,3.59,0.96,2.37,2.52,2.69,1.48,6.58,3.88,20.02,23.04,13.35,null,null,null,null,null,null,null,"Agneaux","kg et agneau",0.5,0.5,1.0547,41.14,null,1.0547,"% ASRA",{"$f":"AQ5/$AV$5","v":{"$error":"#DIV/0!"}},{"$f":"AR5/$AV$5","v":{"$error":"#DIV/0!"}},{"$f":"AS5/$AV$5","v":{"$error":"#DIV/0!"}},{"$f":"AT5/$AV$5","v":{"$error":"#DIV/0!"}},{"$f":"AU5/$AV$5","v":{"$error":"#DIV/0!"}}]
["Soya RR",185,63.28,7.94,36.869999999999997,2.5,4.21,55.01,9.09,19.440000000000001,30.87,26.35,0.7,1.8,5,3.16,0.25,5.35,5.74,6.26,4.6900000000000004,22.86,9.1199999999999992,56.12,54.43,31.62,null,null,null,null,null,null,null,"Bouvillon","kg de gain",1,null,0.14990000000000001,null,0.1343,0.1421,"Total",{"$f":"IF(AQ4=\"Erablière\",2.2*AQ1,AQ1)*IFERROR(VLOOKUP(AQ4,$AH$28:$AL$41,5,FALSE),0)","v":0},{"$f":"IF(AR4=\"Erablière\",2.2*AR1,AR1)*IFERROR(VLOOKUP(AR4,$AH$28:$AL$41,5,FALSE),0)","v":0},{"$f":"IF(AS4=\"Erablière\",2.2*AS1,AS1)*IFERROR(VLOOKUP(AS4,$AH$28:$AL$41,5,FALSE),0)","v":0},{"$f":"IF(AT4=\"Erablière\",2.2*AT1,AT1)*IFERROR(VLOOKUP(AT4,$AH$28:$AL$41,5,FALSE),0)","v":0},{"$f":"IF(AU4=\"Erablière\",2.2*AU1,AU1)*IFERROR(VLOOKUP(AU4,$AH$28:$AL$41,5,FALSE),0)","v":0},{"$f":"SUM(AQ7:AU7)","v":0}]
["Blé Humain",152,58.27,50.37,14.13,1.06,4.04,38.61,17.68,16.64,27.09,23.24,7.95,1.95,8.7100000000000009,6.54,14.43,7.13,5.54,5.96,3.98,17.64,9.8000000000000007,50.16,53.47,30.46,null,null,null,null,null,null,null,"Porcelets","Truie",null,1,null,22.07,13.65,17.86,"% Autre prg.",{"$f":"AQ7/$AV$7","v":{"$error":"#DIV/0!"}},{"$f":"AR7/$AV$7","v":{"$error":"#DIV/0!"}},{"$f":"AS7/$AV$7","v":{"$error":"#DIV/0!"}},{"$f":"AT7/$AV$7","v":{"$error":"#DIV/0!"}},{"$f":"AU7/$AV$7","v":{"$error":"#DIV/0!"}}]
["Avoine",151,42.64,37.49,12.49,0.76,3.47,14.24,9.8800000000000008,19.07,30.38,31.81,1.7,2.62,7.55,8.3699999999999992,38.31,6.13,4.0599999999999996,6.05,3.18,13.45,11.94,60.02,87.19,23.25,null,null,null,null,null,null,null,"Porcs","kg vendu",1,null,2.46E-2,null,1.6199999999999999E-2,2.0400000000000001E-2]
["Blé Animal",152,45.6,39.1,13.62,1.02,3.89,37.22,17.04,16.04,26.11,22.4,1.52,1.88,1.61,4.1399999999999997,4.58,4.4400000000000004,5.34,5.74,3.83,17,9.4499999999999993,48.35,54.14,29.36,null,null,null,null,null,null,null,"Veau d'emb.","kg et veau",0.75,0.25,0.18909999999999999,50.46,null,0.18909999999999999]
["Orge",151,43.19,41.01,8.19,3.53,4.05,31.67,3.29,22.05,25.38,25,0.95,2.02,6.15,5.3,21.13,7.72,3.95,4.9800000000000004,3.11,16.36,7.42,45.59,47.91,25.48,null,null,null,null,null,null,null,"Veau de grain","veau",null,1,null,3.61,13.65,8.6300000000000008]
["Canola RR",173,87.57,92.27,24.81,2.74,3.66,12.87,6.17,28.55,45.08,52.76,2.31,3.16,8.1199999999999992,9.4,3.94,16.98,5.96,6.66,3.51,21.04,12.9,84.54,89.16,18.440000000000001,null,null,null,null,null,null,null,"Veau de lait","veau",null,1,null,47.65,0,23.824999999999999]
["Veau d'emb.",31,37.39,null,null,null,7.36,25.74,11.31,55.67,41.84,43.84,0.7,4.76,19.22,7.09,49.37,9.33,14.03,13.25,3.66,14.17,14.86,66.47,201.18,46.41,0,67.56,50.54,10.65,5.14]
["Bouvillon",15.39,23.96,null,null,null,8.2200000000000006,16.53,10.29,12.08,9.4499999999999993,10,0.7,1.76,16.12,10.050000000000001,14.99,2.74,2.4500000000000002,3.23,0.76,6.27,2.93,17.489999999999998,20.04,7.23,489.55,0.99,92.25,26.52,9.14,null,null,"Cultures",null,null,null,2014,null,2015]
["Agneaux",null,44.23,null,null,null,null,20.45,29.36,68.97,36.81,29.8,null,13.95,38.56,7.26,105.47,10.34,17.3,20.149999999999999,4,33.43,19.059999999999999,68.05,267.33,267.33,21.57,34.74,141.08000000000001,15.53,10.29,null,null,null,null,null,null,"$/ha"]
["Pomme de terre",null,33.71,36.020000000000003,25.52,null,7.76,null,7.67,38.6,17.690000000000001,12.71,null,3.97,{"$f":"10.16+2.91","v":13.07},2.13,0.28999999999999998,5.31,3.76,4.3899999999999997,1.07,5.3,6.66,26.09,27.84,13.33,null,null,null,null,null,null,null,"Avoine",null,null,null,81.86,null,81.42,81.64]
["Porcelets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blé Animal",null,null,null,22.02,null,14.17,18.094999999999999]
["Porcs",null,6.39,null,null,null,null,null,6.57,10.86,3.4,2.4300000000000002,null,5.65,4.8099999999999996,2.37,2.35,0.68,3.95,3.23,0.69,3.47,2.4700000000000002,12.56,15.39,3.35,4.33,null,126.27,7.65,null,null,null,"Blé Humain",null,null,null,31.79,null,43.06,37.424999999999997]
["Veaux de lait",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola RR",null,null,null,3.81,null,6.19,5]
["Veaux de grain",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maïs-grain",null,null,null,9.39,null,8.9700000000000006,9.18]
["Agn. Lait",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orge",null,null,null,40.83,null,61.11,50.97]
["Agn. Léger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pommes de terre",null,null,null,8.7100000000000009,null,8.7100000000000009,8.7100000000000009]
["Agn. Lourd",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soya RR",null,null,null,0.63,null,0.63,0.63]
["Pomme",null,0.94,0.95,5.28,null,1.9,null,2.37,14.91,null,1.42,null,0.97,{"$f":"4.48+2.02","v":6.5},0.48,0.41,1.08,1.19,0.73,0.11,0.69,1.7,2.52,1.081,1.73,null,2.44,null,null,null,null,null,null,null,null,null,"$/kg"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pommes",null,null,null,0,null,0,0]
["Foin"]
["Pâturage"]
["Autres prod.",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,"Assurance recolte","Prix unitaire","% couverture","Taux","$/tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maïs-grain",200,0.8,3.3500000000000002E-2,{"$f":"AI29*AJ29*AK29","v":5.36}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soya RR",403,0.8,2.3699999999999999E-2,{"$f":"AI30*AJ30*AK30","v":7.6408800000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blé Humain",333,0.8,5.1400000000000001E-2,13.692960000000003]
["Vous pouvez utiliser cet exemple seulement s'il s'agit de productions sous ASRA et si le coût du foin est associé au coût de production des animaux",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avoine",242,0.8,7.0000000000000007E-2,13.552000000000003]
[null,null,"Semences","Fertilisation","Pesticides","Chaulage","Location mach.bâtiments","Location f. de terre","Travaux à forfait","M. O. salariée","Entr.reparation (tracteurs, batteuse, sechoir, camion, mach.)","Carburants","Gaz propane","Électricité","Frais mise en marché (plan conjoint, et transport, encan)","Intérêt CT","Contribut. ASRA","C. Autre Prog","Entretien Bat et fond de terre","Assurances Diverses","Taxes foncière","Interêt MLT","Autres frais fixes","Amortissement","Rémunération Proprio","Rém. ADP","Achats de veaux","Achat reproducteurs","Aliment","Médicament","Litière",null,null,"Blé Animal",276,0.8,5.1400000000000001E-2,11.349120000000001]
[{"$f":"'Coûts de production'!H1","v":0},null,{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,3,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,4,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,5,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,6,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,7,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,8,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,9,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,10,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,11,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,12,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,13,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,14,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,15,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,16,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,17,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,18,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,19,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,20,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,21,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,22,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,23,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,24,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,25,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,26,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,27,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,28,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,29,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,30,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},{"$f":"(IF(A34=0,0,IFERROR(VLOOKUP($A$34,$A$6:$AE$25,31,FALSE),0)/IF('Coûts de production'!J5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!L3+'Coûts de production'!L12)))","v":0},null,null,"Orge",276,0.8,7.3499999999999996E-2,16.2288]
[{"$f":"'Coûts de production'!M1","v":0},null,{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,3,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,4,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,5,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,6,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,7,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,8,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,9,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,10,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,11,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,12,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,13,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,14,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,15,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,16,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,17,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,18,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,19,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,20,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,21,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,22,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,23,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,24,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,25,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,26,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,27,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,28,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,29,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,30,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},{"$f":"(IF($A$35=0,0,IFERROR(VLOOKUP($A$35,$A$6:$AE$25,31,FALSE),0)/IF('Coûts de production'!$O$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Q$3+'Coûts de production'!$Q$12)))","v":0},null,null,"Canola RR",549,0.8,6.9199999999999998E-2,30.392640000000004]
[{"$f":"'Coûts de production'!R1","v":0},null,{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,3,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,4,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,5,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,6,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,7,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,8,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,9,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,10,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,11,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,12,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,13,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,14,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,15,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,16,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,17,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,18,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,19,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,20,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,21,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,22,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,23,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,24,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,25,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,26,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,27,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,28,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,29,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,30,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},{"$f":"(IF($A$36=0,0,IFERROR(VLOOKUP($A$36,$A$6:$AE$25,31,FALSE),0)/IF('Coûts de production'!$T$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$V$3+'Coûts de production'!$V$12)))","v":0},null,null,"Foin",110,0.88,1.8200000000000001E-2,1.76176]
[{"$f":"'Coûts de production'!W1","v":0},null,{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,3,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,4,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,5,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,6,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,7,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,8,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,9,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,10,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,11,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,12,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,13,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,14,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,15,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,16,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,17,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,18,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,19,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,20,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,21,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,22,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,23,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,24,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,25,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,26,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,27,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,28,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,29,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,30,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},{"$f":"(IF($A$37=0,0,IFERROR(VLOOKUP($A$37,$A$6:$AE$25,31,FALSE),0)/IF('Coûts de production'!$X$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$Z$3+'Coûts de production'!$Z$12)))","v":0},null,null,"Maïs fourrager",45.29,0.8,7.6E-3,0.27536319999999997]
[{"$f":"'Coûts de production'!AA1","v":0},null,{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,3,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,4,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,5,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,6,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,7,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,8,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,9,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,10,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,11,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,12,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,13,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,14,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,15,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,16,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,17,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,18,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,19,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,20,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,21,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,22,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,23,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,24,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,25,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,26,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,27,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,28,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,29,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,30,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},{"$f":"(IF($A$38=0,0,IFERROR(VLOOKUP($A$38,$A$6:$AE$25,31,FALSE),0)/IF('Coûts de production'!$AB$5=\"Poids moy. (kg)\",100,1)*('Coûts de production'!$AD$3+'Coûts de production'!$AD$12)))","v":0},null,null,"Pommes de terre",193,0.8,0.04,{"$f":"AI38*AJ38*AK38","v":6.1760000000000002}]
[null,null,{"$f":"SUM(C34:C38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Erablière",2.16,0.8,1.0706018499999999E-2,{"$f":"AI39*AJ39*AK39","v":1.8499999967999999E-2},"/lb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pommes ",0.315,0.8,0,0,"/kg"]
[null,null,"*CRAAQ 2014, foin et maïs fourrager",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pâturage",110,0.88,1.8200000000000001E-2,1.76176]
[]
["Productions",null,"Semences","Fertilisation","Pesticides","Chaulage","Location mach. et bât.","Location f. de terre","Travaux à forfait","M. O. salariée","Entretien machinerie, camion et équipements","Carburants","Gaz propane","Électricité","Frais mise en marché (plan conjoint, et transport, encan)","Intérêt CT","Contribut. ASRA","Contribution Autres Programmes","Entretien Batiment et terre","Assurances diverses","Taxes foncière","Interêt MLT","Autres frais","Amortissement","Rémunération des Propriétaires","Rémunération avoir des propriétaires","Achats d'animaux","Achat animaux reproducteurs","Achat d'aliment","Médicament, vétérinaire, identification","Litière"]
[{"$f":"A34","v":0},null,{"$f":"IF(C39=0,\"\",IF(C34/C39>100%,100%,IF(C34/C39<0,\"\",C34/C39)))","v":""},{"$f":"IF(D39=0,\"\",IF(D34/D39>100%,100%,IF(D34/D39<0,\"\",D34/D39)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"A35","v":0},null,{"$f":"IF(C39=0,\"\",IF(C35/C39>100%,100%,IF(C35/C39<0,\"\",C35/C39)))","v":""},{"$f":"IF(D39=0,\"\",IF(D35/D39>100%,100%,IF(D35/D39<0,\"\",D35/D39)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"A36","v":0},null,{"$f":"IF(C39=0,\"\",IF(C36/C39>100%,100%,IF(C36/C39<0,\"\",C36/C39)))","v":""},{"$f":"IF(D39=0,\"\",IF(D36/D39>100%,100%,IF(D36/D39<0,\"\",D36/D39)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"A37","v":0},null,{"$f":"IF(C39=0,\"\",IF(C37/C39>100%,100%,IF(C37/C39<0,\"\",C37/C39)))","v":""},{"$f":"IF(D39=0,\"\",IF(D37/D39>100%,100%,IF(D37/D39<0,\"\",D37/D39)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"A38","v":0},null,{"$f":"IF(C39=0,\"\",IF(C38/C39>100%,100%,IF(C38/C39<0,\"\",C38/C39)))","v":""},{"$f":"IF(D39=0,\"\",IF(D38/D39>100%,100%,IF(D38/D39<0,\"\",D38/D39)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[" Quelques indications pour trouver la meilleure clé de répartition"]
[]
["Charges",null,null,null,null,"Clés de répartition suggérées",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opérations/ha (CRAAQ 2014)"]
["Semences",null,null,null,null,"Connu en général ou à calculer"]
["Fertilisants",null,null,null,null,"Connu en général ou à calculer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maïs-grain",180]
["Chaulage (pierre à chaux)",null,null,null,null,"en % de la superficie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soya RR",185]
["Pesticides",null,null,null,null,"Connu en général ou à calculer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blé Humain",152]
["Location de machineries, bâtiments",null,null,null,null,"en % des coûts d'opérations culturales indexés par unité de production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avoine",151]
["Location de fonds de terre",null,null,null,null,"en % de la superficie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blé Animal",152]
["Travaux à forfait",null,null,null,null,"Connu en général ou à calculer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orge",151]
["Main-d'œuvre salariée",null,null,null,null,"en % des coûts d'opérations culturales indexés par unité de production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola RR",173]
["Entretien et réparation (tracteurs, batteuse, séchoir, camion, Mach.)",null,null,null,null,"en % des coûts d'opérations culturales indexés par unité de production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foin",{"$f":"111+35.8","v":146.80000000000001}]
["Carburants",null,null,null,null,"en % des coûts d'opérations culturales indexés par unité de production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veau d'emb.*",31]
["Gaz propane (ou autres combustibles)",null,null,null,null,"attribuée à la culture du maïs et au blé humain",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bouvillon*",15.39]
["Électricité",null,null,null,null,"attribuée à la culture du maïs et aux animaux "]
["Frais de mise en marché (plan conjoint, et transport, encan)",null,null,null,null,"en % des quantités de grain par culture et animaux vendus"]
["Contribution ASRA",null,null,null,null,"Connu en général ou à calculer"]
["Contribution autres programmes",null,null,null,null,"Connu en général ou à calculer"]
["Achat d'animaux",null,null,null,null,"Animaux"]
["Achat de foin",null,null,null,null,"Animaux"]
["Achat autres aliments",null,null,null,null,"Animaux"]
["Médicament, vétérinaire, insémination",null,null,null,null,"Animaux"]
["Litière ",null,null,null,null,"Animaux"]
["Intérêt sur emprunt à court terme",null,null,null,null,"en % des charges variables par production"]
["Autres frais variables",null,null,null,null,"en % des unités de production (superficie et animaux reproducteurs)"]
[]
["CHARGES FIXES"]
["Entretien bâtiments et fonds de terre",null,null,null,null,"en % des quantités de grain par culture et animaux vendus"]
["Assurances diverses",null,null,null,null,"en % des quantités de grain par culture et animaux vendus"]
["Taxes foncières",null,null,null,null,"en % de la superficie"]
["Intérêt sur emprunt MLT",null,null,null,null,"en % des quantités de grain par culture et animaux vendus"]
["Autres frais fixes",null,null,null,null,"en % des unités de production (superficie et animaux reproducteurs)"]
[]
["AUTRES FRAIS"]
["Retrait des propriétaires",null,null,null,null,"en % des coûts d'opérations culturales indexés par unité de production"]
["Versement capital emprunts MLT",null,null,null,null,"en % des quantités de grain par culture et animaux vendus"]
["Rémunération de l'ADP",null,null,null,null,"en % des quantités de grain par culture et animaux vendus"]
["(+) amort. bâtiment et machinerie",null,null,null,null,"en % des coûts d'opérations culturales indexés par unité de production"]
[]
[]
["1- Approvisionnements ",null,null,null,null,"Tenir compte du montant des factures par cultures.\nSuperficie traitée par cultures."]
["Semence"]
["Fertilisation"]
["Pierre à chaux"]
["Pesticides"]
[]
[]
["2- Machinerie et matériel roulant ",null,null,null,null,"Temps de travail consacré à chaque production.\nSuperficie cultivée par cultures."]
["Location de machineries"]
["Travaux à forfait"]
["Entretien et reparation"]
["Carburants"]
["Amortissement machinerie, équip."]
[]
[]
["3- Fonds de terre ",null,null,null,null,"\nSuperficie cultivée par cultures.\n"]
["Location de fonds de terre"]
["Entretien fonds de terre"]
["Taxes foncières"]
[]
[]
["4- Bâtiments ",null,null,null,null,"Surface occupée ou utilisée par production.\nQuantité produite par cultures."]
["Location de bâtiments"]
["Entretien bâtiments "]
["Amortissement bâtiment "]
["Électricité"]
[]
["5- Animaux ",null,null,null,null,"Nombre d'unité de production.\nQuantité de viande vendue par production."]
["Achat d'animaux"]
["Achat de foin"]
["Achat autres aliments"]
["Médicament, vétér., insémination"]
["Litière "]
[]
["6- RH ",null,null,null,null,"Temps de travail consacré à chaque production.\n"]
["Main d'œuvre salariée"]
["Retrait des propriétaires"]
[]
[]
[]
["7- Frais financiers",null,null,null,null,"Intérêt CT : en % des charges variables.\nTemps de travail consacré à chaque production.\nQuantité vendue par production.\nNombre d'unité de production."]
["Intérêt sur emprunt CT"]
["Intérêt sur emprunt MLT"]
["Versement capital emprunts MLT"]
["Rémunération de l'ADP"]
["Assurances diverses"]
[]
["8- Autres"]
["Gaz propane (autre combustible)",null,null,null,null,"Attribuer au maïs-grain (20 $/tm), blé hum.(14.1 $/tm), Canola (2.25 $/tm)"]
["Frais de mise en marché (plan conjoint, et transport, encan)",null,null,null,null,"Quantité vendue par production."]
["Autres frais fixes",null,null,null,null,"Nombre d'unité de production."]
[]
["9- Programmes gouv.",null,null,null,null,{"$f":"A44","v":0},{"$f":"A35","v":0},{"$f":"A36","v":0},{"$f":"A37","v":0},{"$f":"A38","v":0}]
["Contribution ASRA",null,null,null,null,{"$f":"AQ6","v":{"$error":"#DIV/0!"}},{"$f":"AR6","v":{"$error":"#DIV/0!"}},{"$f":"AS6","v":{"$error":"#DIV/0!"}},{"$f":"AT6","v":{"$error":"#DIV/0!"}},{"$f":"AU6","v":{"$error":"#DIV/0!"}}]
["Contribution autres programmes",null,null,null,null,{"$f":"AQ8","v":{"$error":"#DIV/0!"}},{"$f":"AR8","v":{"$error":"#DIV/0!"}},{"$f":"AS8","v":{"$error":"#DIV/0!"}},{"$f":"AT8","v":{"$error":"#DIV/0!"}},{"$f":"AU8","v":{"$error":"#DIV/0!"}}]

{"sheet":"Avoir Proprio","index":9,"n_rows":384,"n_cols":38,"rows_kept":384,"cut":false,"hidden":true,"merged":[[0,0,0,5],[13,0,13,1],[46,3,46,4],[2,0,2,2],[3,0,3,2],[4,0,4,2],[5,0,5,2]]}
["CALCUL RÉMUNÉRATION DE L'AVOIR DES PROPRIÉTAIRES ou des INTÉRÊTS ET REMBOURSEMENTS DE CAPITAL",null,null,null,null,null,null,"D'où vient ce % ? (Avoir des propriétaires)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Données saisies",null,null,null,null,null,"Formule",null,null,null,null,null,null,"Données précédentes"]
[]
["Avoir propre ",null,null,{"$f":"'Formulaire de saisie'!G33","v":0},{"$f":"Prévisions!J1","v":"Maïs-grain"},{"$f":"Prévisions!N1","v":"Blé humain"},{"$f":"Prévisions!R1","v":"Foin"},{"$f":"Prévisions!V1","v":0},{"$f":"Prévisions!Z1","v":0}]
["Taux intérêt",null,null,2.75E-2]
["Rémunération de l'ADP",null,null,{"$f":"E15","v":0},{"$f":"E4*$D$5","v":0},{"$f":"F4*$D$5","v":0},{"$f":"G4*$D$5","v":0},{"$f":"H4*$D$5","v":0},{"$f":"I4*$D$5","v":0}]
["CAS D'UN EMPRUNT",null,null," "]
["     Taux intérêt",null,null,{"$f":"D4","v":2.75E-2}]
["     Date du 1° paiement",null,null,"2015-01-01"]
["Durée de l'emprunt",null,null,10,{"$f":"E6*$D$5","v":0},{"$f":"F6*$D$5","v":0},{"$f":"G6*$D$5","v":0},{"$f":"H6*$D$5","v":0},{"$f":"I6*$D$5","v":0},"INTÉRÊT"]
["Versement /année",null,null,1,{"$f":"E6*$F$15","v":0},{"$f":"F6*$F$15","v":0},{"$f":"G6*$F$15","v":0},{"$f":"H6*$F$15","v":0},{"$f":"I6*$F$15","v":0},"CAPITAL"]
["     Avoir des propriétaires",null,null,{"$f":"D3","v":0}]
["Mois de l'emprunt",null,null,{"$f":"MONTH(D8)","v":1},null,null,null,null,"Taux intérêt","Date de départ","Durée du prêt","Période","Mois ","Montant emprunté"]
[null,null,null,{"$f":"D8-(DAY(D8))+2","v":"2015-01-02"},null,null,null,{"$f":"K13*L13","v":10},{"$f":"'Avoir Proprio'!$D$7","v":2.75E-2},{"$f":"'Avoir Proprio'!$D$13","v":"2015-01-02"},{"$f":"'Avoir Proprio'!$D$9","v":10},{"$f":"'Avoir Proprio'!$D$10","v":1},{"$f":"'Avoir Proprio'!$D$12","v":1},{"$f":"'Avoir Proprio'!$D$11","v":0}]
["ANNÉE",null,"VERSEMENT PÉRIODE","ANNUITÉ","INTÉRÊT","CAPITAL","SOLDE","nombre versement","Paiement numéro","Date du versement","Versement période","Intérets payés","Capital remis","Solde du capital"]
[{"$f":"YEAR(Date_de_départ)","v":2015},{"$f":"IF(A15<YEAR(Date_de_départ),0,A15-YEAR(Date_de_départ)+1)","v":1},{"$f":"IF((B15-durée)>1,0,K15)","v":0},{"$f":"SUMIF(J$15:$J289,A15,K$15:K252)","v":0},{"$f":"SUMIF($J$15:J289,A15,L$15:L252)","v":0},{"$f":"SUMIF(J$15:J289,A15,M$15:M252)","v":0},{"$f":"$N$13-F15","v":0},{"$f":"IF((B15-durée)>1,0,IF(B15<=durée,péri.-(mois-1),mois))","v":1},1,{"$f":"YEAR(Date_de_départ)","v":2015},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":0},{"$f":"IPMT((taux/péri.),I15,(durée*péri.),-empr)","v":0},{"$f":"PPMT((taux/péri.),I15,(durée*péri.),-empr)","v":0},{"$f":"N13-M15","v":0}]
[{"$f":"A15+1","v":2016},2,0,{"$f":"SUMIF(J$15:$J290,A16,K$15:K253)","v":0},{"$f":"SUMIF($J$15:J290,A16,L$15:L253)","v":0},{"$f":"SUMIF(J$15:J290,A16,M$15:M253)","v":0},{"$f":"G15-F16","v":0},{"$f":"IF((B16-durée)>1,0,IF(B16<=durée,péri.,mois-1))","v":1},{"$f":"IF(I15=0,0,IF((I15+1)<=SUM(H$15:H$42),I15+1,0))","v":2},{"$f":"IF(I16=0,0,YEAR(Date_de_départ+((I16-1)*(366/péri.))))","v":2016},0,0,0,{"$f":"N15-M16","v":0}]
[2017,3,0,{"$f":"SUMIF(J$15:$J291,A17,K$15:K254)","v":0},{"$f":"SUMIF($J$15:J291,A17,L$15:L254)","v":0},{"$f":"SUMIF(J$15:J291,A17,M$15:M254)","v":0},0,1,3,2017,0,0,0,0]
[2018,4,0,{"$f":"SUMIF(J$15:$J292,A18,K$15:K255)","v":0},{"$f":"SUMIF($J$15:J292,A18,L$15:L255)","v":0},{"$f":"SUMIF(J$15:J292,A18,M$15:M255)","v":0},0,1,4,2018,0,0,0,0]
[2019,5,0,{"$f":"SUMIF(J$15:$J293,A19,K$15:K256)","v":0},{"$f":"SUMIF($J$15:J293,A19,L$15:L256)","v":0},{"$f":"SUMIF(J$15:J293,A19,M$15:M256)","v":0},0,1,5,2019,0,0,0,0]
[2020,6,0,{"$f":"SUMIF(J$15:$J294,A20,K$15:K257)","v":0},{"$f":"SUMIF($J$15:J294,A20,L$15:L257)","v":0},{"$f":"SUMIF(J$15:J294,A20,M$15:M257)","v":0},0,1,6,2020,0,0,0,0]
[2021,7,0,{"$f":"SUMIF(J$15:$J295,A21,K$15:K258)","v":0},{"$f":"SUMIF($J$15:J295,A21,L$15:L258)","v":0},{"$f":"SUMIF(J$15:J295,A21,M$15:M258)","v":0},0,1,7,2021,0,0,0,0]
[2022,8,0,{"$f":"SUMIF(J$15:$J296,A22,K$15:K259)","v":0},{"$f":"SUMIF($J$15:J296,A22,L$15:L259)","v":0},{"$f":"SUMIF(J$15:J296,A22,M$15:M259)","v":0},0,1,8,2022,0,0,0,0]
[2023,9,0,{"$f":"SUMIF(J$15:$J297,A23,K$15:K260)","v":0},{"$f":"SUMIF($J$15:J297,A23,L$15:L260)","v":0},{"$f":"SUMIF(J$15:J297,A23,M$15:M260)","v":0},0,1,9,2023,0,0,0,0]
[2024,10,0,{"$f":"SUMIF(J$15:$J298,A24,K$15:K261)","v":0},{"$f":"SUMIF($J$15:J298,A24,L$15:L261)","v":0},{"$f":"SUMIF(J$15:J298,A24,M$15:M261)","v":0},0,1,10,2024,0,0,0,0]
[2025,11,0,{"$f":"SUMIF(J$15:$J299,A25,K$15:K262)","v":0},{"$f":"SUMIF($J$15:J299,A25,L$15:L262)","v":0},{"$f":"SUMIF(J$15:J299,A25,M$15:M262)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2026,12,0,{"$f":"SUMIF(J$15:$J300,A26,K$15:K263)","v":0},{"$f":"SUMIF($J$15:J300,A26,L$15:L263)","v":0},{"$f":"SUMIF(J$15:J300,A26,M$15:M263)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2027,13,0,{"$f":"SUMIF(J$15:$J301,A27,K$15:K264)","v":0},{"$f":"SUMIF($J$15:J301,A27,L$15:L264)","v":0},{"$f":"SUMIF(J$15:J301,A27,M$15:M264)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2028,14,0,{"$f":"SUMIF(J$15:$J302,A28,K$15:K265)","v":0},{"$f":"SUMIF($J$15:J302,A28,L$15:L265)","v":0},{"$f":"SUMIF(J$15:J302,A28,M$15:M265)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2029,15,0,{"$f":"SUMIF(J$15:$J303,A29,K$15:K266)","v":0},{"$f":"SUMIF($J$15:J303,A29,L$15:L266)","v":0},{"$f":"SUMIF(J$15:J303,A29,M$15:M266)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2030,16,0,{"$f":"SUMIF(J$15:$J304,A30,K$15:K267)","v":0},{"$f":"SUMIF($J$15:J304,A30,L$15:L267)","v":0},{"$f":"SUMIF(J$15:J304,A30,M$15:M267)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2031,17,0,{"$f":"SUMIF(J$15:$J305,A31,K$15:K268)","v":0},{"$f":"SUMIF($J$15:J305,A31,L$15:L268)","v":0},{"$f":"SUMIF(J$15:J305,A31,M$15:M268)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2032,18,0,{"$f":"SUMIF(J$15:$J306,A32,K$15:K269)","v":0},{"$f":"SUMIF($J$15:J306,A32,L$15:L269)","v":0},{"$f":"SUMIF(J$15:J306,A32,M$15:M269)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2033,19,0,{"$f":"SUMIF(J$15:$J307,A33,K$15:K270)","v":0},{"$f":"SUMIF($J$15:J307,A33,L$15:L270)","v":0},{"$f":"SUMIF(J$15:J307,A33,M$15:M270)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2034,20,0,{"$f":"SUMIF(J$15:$J308,A34,K$15:K271)","v":0},{"$f":"SUMIF($J$15:J308,A34,L$15:L271)","v":0},{"$f":"SUMIF(J$15:J308,A34,M$15:M271)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2035,21,0,{"$f":"SUMIF(J$15:$J309,A35,K$15:K272)","v":0},{"$f":"SUMIF($J$15:J309,A35,L$15:L272)","v":0},{"$f":"SUMIF(J$15:J309,A35,M$15:M272)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2036,22,0,{"$f":"SUMIF(J$15:$J310,A36,K$15:K273)","v":0},{"$f":"SUMIF($J$15:J310,A36,L$15:L273)","v":0},{"$f":"SUMIF(J$15:J310,A36,M$15:M273)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2037,23,0,{"$f":"SUMIF(J$15:$J311,A37,K$15:K274)","v":0},{"$f":"SUMIF($J$15:J311,A37,L$15:L274)","v":0},{"$f":"SUMIF(J$15:J311,A37,M$15:M274)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2038,24,0,{"$f":"SUMIF(J$15:$J312,A38,K$15:K275)","v":0},{"$f":"SUMIF($J$15:J312,A38,L$15:L275)","v":0},{"$f":"SUMIF(J$15:J312,A38,M$15:M275)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2039,25,0,{"$f":"SUMIF(J$15:$J313,A39,K$15:K276)","v":0},{"$f":"SUMIF($J$15:J313,A39,L$15:L276)","v":0},{"$f":"SUMIF(J$15:J313,A39,M$15:M276)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[2040,26,0,{"$f":"SUMIF(J$15:$J314,A40,K$15:K277)","v":0},{"$f":"SUMIF($J$15:J314,A40,L$15:L277)","v":0},{"$f":"SUMIF(J$15:J314,A40,M$15:M277)","v":0},0,0,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,"TOTAL",{"$f":"SUM(D15:D40)","v":0},{"$f":"SUM(E15:E40)","v":0},{"$f":"SUM(F15:F40)","v":0},null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null," ",0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null," ",0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null," ",0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[" ",null,null,null,null,null,null," ",0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null," ",0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null," ",0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null," ",0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null," ",0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":0},{"$f":"IPMT((taux/péri.),I79,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),I79,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(I79=0,0,IF((I79+1)<=SUM(H$15:H$42),I79+1,0))","v":0},{"$f":"IF(I80=0,0,YEAR(Date_de_départ+((I80-1)*(366/péri.))))","v":0},0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"N79-M80","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":0},{"$f":"IPMT((taux/péri.),I143,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),I143,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(I143=0,0,IF((I143+1)<=SUM(H$15:H$42),I143+1,0))","v":0},{"$f":"IF(I144=0,0,YEAR(Date_de_départ+((I144-1)*(366/péri.))))","v":0},0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"N143-M144","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":0},{"$f":"IPMT((taux/péri.),I207,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),I207,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(I207=0,0,IF((I207+1)<=SUM(H$15:H$42),I207+1,0))","v":0},{"$f":"IF(I208=0,0,YEAR(Date_de_départ+((I208-1)*(366/péri.))))","v":0},0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"N207-M208","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":0},{"$f":"IPMT((taux/péri.),I271,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),I271,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(I271=0,0,IF((I271+1)<=SUM(H$15:H$42),I271+1,0))","v":0},{"$f":"IF(I272=0,0,YEAR(Date_de_départ+((I272-1)*(366/péri.))))","v":0},0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"N271-M272","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,0,0,0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]

{"sheet":"Amortissement","index":10,"n_rows":207,"n_cols":22,"rows_kept":207,"cut":false,"hidden":true,"merged":[[53,5,54,5],[10,0,10,5],[10,6,10,8],[10,16,10,17],[38,2,38,12],[46,2,46,12],[53,0,54,0],[53,1,54,1],[53,2,54,2],[53,3,54,3],[53,4,54,4],[36,3,37,3]]}
[]
["CALCUL DE L'AMORTISSEMENT PAR PRODUCTION",null,null,null,null,null,{"$f":"Prévisions!J1","v":"Maïs-grain"},{"$f":"Prévisions!N1","v":"Blé humain"},{"$f":"Prévisions!R1","v":"Foin"},{"$f":"Prévisions!V1","v":0},{"$f":"Prévisions!Z1","v":0},"TOTAL"]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Q138+N51+G55),0,Q138+N51+G55)","v":0},{"$f":"IF(ISERROR(R138+O51+H55),0,R138+O51+H55)","v":0},{"$f":"IF(ISERROR(S138+P51+I55),0,S138+P51+I55)","v":0},{"$f":"IF(ISERROR(T138+Q51+J55),0,T138+Q51+J55)","v":0},{"$f":"IF(ISERROR(U138+R51+K55),0,U138+R51+K556)","v":0},{"$f":"SUM(G3:K3)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(L3=0,0,ROUND(G3/$L3,2))","v":0},{"$f":"IF(L3=0,0,ROUND(H3/$L3,2))","v":0},{"$f":"IF(L3=0,0,ROUND(I3/$L3,2))","v":0},{"$f":"IF(L3=0,0,ROUND(J3/$L3,2))","v":0},{"$f":"IF(L3=0,0,ROUND(K3/$L3,2))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(L3=0,0,G3/$L$3)","v":0},{"$f":"IF($L$3=0,0,H3/$L$3)","v":0},{"$f":"IF($L$3=0,0,I3/$L$3)","v":0},{"$f":"IF($L$3=0,0,J3/$L$3)","v":0},{"$f":"IF($L$3=0,0,K3/$L$3)","v":0},{"$f":"IF($L$3=0,0,L3/$L$3)","v":0}]
[]
[]
[]
["Ferme:",null,null,null,null,"Date de la fin d'exercice : ",null,{"$f":"TODAY()","v":"2020-09-25"},{"$f":"M35","v":2018}]
[null,null,null,null,null,null,null,null,"L"]
[]
["Description et","Marque ","Année du","Année ","Age à","Age ","Durée de vie","Durée de vie","Coût","% de ","non amorti.","Amorti. ","non amorti.","Taux amort.","Amorti. ","Valeur"]
["capacité","et modèle","modèle","d'achat","l'achat","actuel","utile (DVU)","restante","D'achat","récupération","linéaire","linéaire","dégressif","dégressif","dégressif ","Marchande"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Prévisions!J1","v":"Maïs-grain"},{"$f":"Prévisions!N1","v":"Blé humain"},{"$f":"Prévisions!R1","v":"Foin"},{"$f":"Prévisions!V1","v":0},{"$f":"Prévisions!Z1","v":0}]
[null,null,null,null,{"$f":"D15-C15","v":0},{"$f":"$I$9-C15","v":2018},null,{"$f":"G15-F15","v":-2018},null,null,{"$f":"IF(H15>0,I15-(L15*($I$9-D15)),0)","v":0},{"$f":"IF(H15>0,(I15-(I15*J15))/(G15-E15),0)","v":0},{"$f":"IF(H15>0,I15*(1-J15)*POWER((1-N15),(F15+1))+I15*J15,0)","v":0},{"$f":"IF(H15>0,(L15/(I15*(1-J15))*2),0)","v":0},{"$f":"N15*I15*(1-J15)*POWER((1-N15),F15)","v":0},null,null,null,null,null,null,{"$f":"SUM(Q15:U15)","v":0}]
[null,null,null,null,{"$f":"D16-C16","v":0},2018,null,{"$f":"G16-F16","v":-2018},null,null,{"$f":"IF(H16>0,I16-(L16*($I$9-D16)),0)","v":0},0,{"$f":"IF(H16>0,I16*(1-J16)*POWER((1-N16),(F16+1))+I16*J16,0)","v":0},0,{"$f":"N16*I16*(1-J16)*POWER((1-N16),F16)","v":0},null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Total=",{"$f":"SUM(K15:K26)","v":0},{"$f":"SUM(L15:L26)","v":0},{"$f":"SUM(M15:M26)","v":0},null,{"$f":"SUM(O15:O26)","v":0},{"$f":"SUM(P15:P26)","v":0},{"$f":"IF(Q11=\"linéaire\",L15*Q15+L16*Q16+L17*Q17+L18*Q18+L19*Q19+L20*Q20+L21*Q21+L22*Q22+L23*Q23+L24*Q24+L25*Q25+L26*Q26,IF(Q11=\"dégressif\",O15*Q15+O16*Q16+O17*Q17+O18*Q18+O19*Q19+O20*Q20+O21*Q21+O22*Q22+O23*Q23+O24*Q24+O25*Q25+O26*Q26,0))","v":0},{"$f":"IF(Q11=\"linéaire\",L15*R15+L16*R16+L17*R17+L18*R18+L19*R19+L20*R20+L21*R21+L22*R22+L23*R23+L24*R24+L25*R25+L26*R26,IF(Q11=\"dégressif\",O15*R15+O16*R16+O17*R17+O18*R18+O19*R19+O20*R20+O21*R21+O22*R22+O23*R23+O24*R24+O25*R25+O26*R26,0))","v":0},{"$f":"IF(Q11=\"linéaire\",L15*S15+L16*S16+L17*S17+L18*S18+L19*S19+L20*S20+L21*S21+L22*S22+L23*S23+L24*S24+L25*S25+L26*S26,IF(Q11=\"dégressif\",O15*S15+O16*S16+O17*S17+O18*S18+O19*S19+O20*S20+O21*S21+O22*S22+O23*S23+O24*S24+O25*S25+O26*S26,0))","v":0},{"$f":"IF(Q11=\"linéaire\",L15*T15+L16*T16+L17*T17+L18*T18+L19*T19+L20*T20+L21*T21+L22*T22+L23*T23+L24*T24+L25*T25+L26*T26,IF(Q11=\"dégressif\",O15*T15+O16*T16+O17*T17+O18*T18+O19*T19+O20*T20+O21*T21+O22*T22+O23*T23+O24*T24+O25*T25+O26*T26,0))","v":0},{"$f":"IF(Q11=\"linéaire\",L15*U15+L16*U16+L17*U17+L18*U18+L19*U19+L20*U20+L21*U21+L22*U22+L23*U23+L24*U24+L25*U25+L26*U26,IF(Q11=\"dégressif\",O15*U15+O16*U16+O17*U17+O18*U18+O19*U19+O20*U20+O21*U21+O22*U22+O23*U23+O24*U24+O25*U25+O26*U26,0))","v":0},{"$f":"SUM(Q27:U27)-IF(Q11=\"dégressif\",O27,L27)","v":0}]
[]
["Achat d'un actif neuf",null,null,null,"a","(Coût d'achat-valeur récuperation)/DVU"]
["Achat d'un actif usagé",null,null,null,"b","(Coût d'achat-valeur récuperation)/(DVU-âge à l'achat)"]
[" ",null,null,null," "," "]
[]
["INVENTAIRE DES BÂTIMENTS"]
[]
["Ferme ",null,null,null,null,null,null,null,null,"Date de la fin d'exercice : ",null,{"$f":"TODAY()","v":"2020-09-25"},2018]
[]
["Description des bâtiments","Dimension","Année de ","Âge ","Coût ","Durée de","Durée de","% de ","Amorti.","non amorti.","Taux amort.","Amorti. ","non amorti."]
["par catégorie","(LxLxH)","construction",null,"d'achat","vie","vie restante","récupération","linéaire","linéaire","linéaire","dégressif ","dégressif"]
["Silo, Étable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Amortissement!Q14","v":"Maïs-grain"},{"$f":"Amortissement!R14","v":"Blé humain"},{"$f":"Amortissement!S14","v":"Foin"},{"$f":"Amortissement!T14","v":0},{"$f":"Amortissement!U14","v":0}]
[null,null,null,{"$f":"$M$35-C40","v":2018},null,null,{"$f":"F40-D40","v":-2018},null,{"$f":"IF(G40>0,(E40-E40*H40)/F40,0)","v":0},{"$f":"IF(G40>0,E40-(I40*($M$35-C40)),0)","v":0},{"$f":"IF(E40>0,(I40/(E40-E40*H40)),0)","v":0},{"$f":"2*K40*E40*(1-H40)*(POWER((1-2*K40*(1-H40)),(D40-1)))","v":0},{"$f":"IF(G40>0,E40*(POWER((1-2*K40*(1-H40)),D40)),0)","v":0},null,null,null,null,null,{"$f":"SUM(N40:R40)","v":0}]
[null,null,null,2018,null,null,-2018,null,0,0,{"$f":"IF(E41>0,(I41/(E41-E41*H41)),0)","v":0},{"$f":"2*K41*E41*(1-H41)*(POWER((1-2*K41*(1-H41)),(D41-1)))","v":0},{"$f":"IF(G41>0,E41*(POWER((1-2*K41*(1-H41)),D41)),0)","v":0},null,null,null,null,null,0]
[null,null,null,2018,null,null,-2018,null,0,0,0,0,0,null,null,null,null,null,0]
[null,null,null,2018,null,null,-2018,null,0,0,0,0,0,null,null,null,null,null,0]
[null,null,null,2018,null,null,-2018,null,0,0,0,0,0,null,null,null,null,null,0]
[null,null,null,2018,null,null,-2018,null,0,0,0,0,0,null,null,null,null,null,0]
[null,null,null,2018,null,null,-2018,null,0,0,0,0,0,null,null,null,null,null,0]
["Remises à machinerie et ateliers"]
[null,null,null,{"$f":"$M$35-C48","v":2018},null,null,{"$f":"F48-D48","v":-2018},null,{"$f":"IF(G48>0,(E48-E48*H48)/F48,0)","v":0},{"$f":"IF(G48>0,E48-(I48*($M$35-C48)),0)","v":0},{"$f":"IF(E48>0,(I48/(E48-E48*H48)),0)","v":0},{"$f":"2*K48*E48*(1-H48)*(POWER((1-2*K48*(1-H48)),(D48-1)))","v":0},{"$f":"IF(G48>0,E48*(POWER((1-2*K48*(1-H48)),D48)),0)","v":0},null,null,null,null,null,{"$f":"SUM(N48:R48)","v":0}]
[null,null,null,{"$f":"$M$35-C49","v":2018},null,null,{"$f":"F49-D49","v":-2018},null,{"$f":"IF(G49>0,(E49-E49*H49)/F49,0)","v":0},{"$f":"IF(G49>0,E49-(I49*($M$35-C49)),0)","v":0},{"$f":"IF(E49>0,(I49/(E49-E49*H49)),0)","v":0},{"$f":"2*K49*E49*(1-H49)*(POWER((1-2*K49*(1-H49)),(D49-1)))","v":0},{"$f":"IF(G49>0,E49*(POWER((1-2*K49*(1-H49)),D49)),0)","v":0},null,null,null,null,null,{"$f":"SUM(N49:R49)","v":0}]
[null,null,null,{"$f":"$M$35-C50","v":2018},null,null,{"$f":"F50-D50","v":-2018},null,{"$f":"IF(G50>0,(E50-E50*H50)/F50,0)","v":0},{"$f":"IF(G50>0,E50-(I50*($M$35-C50)),0)","v":0},{"$f":"IF(E50>0,(I50/(E50-E50*H50)),0)","v":0},{"$f":"2*K50*E50*(1-H50)*(POWER((1-2*K50*(1-H50)),(D50-1)))","v":0},{"$f":"IF(G50>0,E50*(POWER((1-2*K50*(1-H50)),D50)),0)","v":0},null,null,null,null,null,{"$f":"SUM(N50:R50)","v":0}]
["Total =",null,null,null,{"$f":"SUM(E40:E50)","v":0},null,null,null,{"$f":"SUM(I40:I50)","v":0},{"$f":"SUM(J40:J50)","v":0},null,{"$f":"SUM(L40:L50)","v":0},{"$f":"SUM(M40:M50)","v":0},{"$f":"IF(Amortissement!Q11=\"linéaire\",I40*N40+I41*N41+I42*N42+I43*N43+I44*N44+I45*N45+I46*N46+I48*N48+I49*N49+I50*N50,IF(Amortissement!Q11=\"dégressif\",L40*N40+L41*N41+L42*N42+L43*N43+L44*N44+L45*N45+L46*N46+L48*N48+L49*N49+L50*N50,0))","v":0},{"$f":"IF(Amortissement!Q11=\"linéaire\",I40*O40+I41*O41+I42*O42+I43*O43+I44*O44+I45*O45+I46*O46+I48*O48+I49*O49+I50*O50,IF(Amortissement!Q11=\"dégressif\",L40*O40+L41*O41+L42*O42+L43*O43+L44*O44+L45*O45+L46*O46+L48*O48+L49*O49+L50*O50,0))","v":0},{"$f":"IF(Amortissement!Q11=\"linéaire\",I40*P40+I41*P41+I42*P42+I43*P43+I44*P44+I45*P45+I46*P46+I48*P48+I49*P49+I50*P50,IF(Amortissement!Q11=\"dégressif\",L40*P40+L41*P41+L42*P42+L43*P43+L44*P44+L45*P45+L46*P46+L48*P48+L49*P49+L50*P50,0))","v":0},{"$f":"IF(Amortissement!Q11=\"linéaire\",I40*Q40+I41*Q41+I42*Q42+I43*Q43+I44*Q44+I45*Q45+I46*Q46+I48*Q48+I49*Q49+I50*Q50,IF(Amortissement!Q11=\"dégressif\",L40*Q40+L41*Q41+L42*Q42+L43*Q43+L44*Q44+L45*Q45+L46*Q46+L48*Q48+L49*Q49+L50*Q50,0))","v":0},{"$f":"IF(Amortissement!Q11=\"linéaire\",I40*R40+I41*R41+I42*R42+I43*R43+I44*R44+I45*R45+I46*R46+I48*R48+I49*R49+I50*R50,IF(Amortissement!Q11=\"dégressif\",L40*R40+L41*R41+L42*R42+L43*R43+L44*R44+L45*R45+L46*R46+L48*R48+L49*R49+L50*R50,0))","v":0},{"$f":"SUM(N51:R51)-IF(Amortissement!Q11=\"dégressif\",L51,I51)","v":0}]
[]
[]
["Amélioration foncière","Coût du drainage","Année du drainage","Durée de vie utile","Amorti. Linéaire annuel","Coût non amorti",{"$f":"Amortissement!Q14","v":"Maïs-grain"},{"$f":"Amortissement!R14","v":"Blé humain"},{"$f":"Amortissement!S14","v":"Foin"},{"$f":"Amortissement!T14","v":0},{"$f":"Amortissement!U14","v":0}]
[null,null,null,null,null,null,{"$f":"$E$56*G56+$E$57*G57+$E$60*G60+$E$61*G61","v":0},{"$f":"$E$56*H56+$E$57*H57+$E$60*H60+$E$61*H61","v":0},{"$f":"$E$56*I56+$E$57*I57+$E$60*I60+$E$61*I61","v":0},{"$f":"$E$56*J56+$E$57*J57+$E$60*J60+$E$61*J61","v":0},{"$f":"$E$56*K56+$E$57*K57+$E$60*K60+$E$61*K61","v":0}]
[null,null,null,null,{"$f":"IF(D56-($M$35-C56)<=0,0,B56/D56)","v":0},{"$f":"IF(D56-($M$35-C56)>0,B56-(E56*($M$35-C56)),0)","v":0}]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
["INVENTAIRE  MACHINERIE ET ÉQUIPEMENT"]
[]
["Description et","Marque ","Année du","Année ","Age à","Age ","Durée de vie","Durée de vie","Coût","% de ","non amorti.","Amorti. ","non amorti.","Taux amort.","Amorti. ","Valeur"]
["capacité","et modèle","modèle","d'achat","l'achat","actuel","utile (DVU)","restante","D'achat","récupération","linéaire","linéaire","dégressif","linéaire","dégressif ","Marchande"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q14","v":"Maïs-grain"},{"$f":"R14","v":"Blé humain"},{"$f":"S14","v":"Foin"},{"$f":"T14","v":0},{"$f":"U14","v":0}]
[" Machinerie motorisée "]
[null,null,null,null,{"$f":"D68-C68","v":0},{"$f":"$I$9-C68","v":2018},null,{"$f":"G68-F68","v":-2018},null,null,{"$f":"IF(H68>0,I68-(L68*($I$9-D68)),0)","v":0},{"$f":"IF(H68>0,(I68-(I68*J68))/(G68-E68),0)","v":0},{"$f":"IF(H68>0,I68*(POWER((1-2*N68*(1-J68)),F68)),0)","v":0},{"$f":"IF(H68>0,(L68/(I68*(1-J68))),0)","v":0},{"$f":"2*N68*I68*(1-J68)*(POWER((1-2*N68*(1-J68)),(F68-1)))","v":0},null,null,null,null,null,null,{"$f":"SUM(Q68:U68)","v":0}]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,{"$f":"IF(H69>0,I69*(POWER((1-2*N69*(1-J69)),F69)),0)","v":0},{"$f":"IF(H69>0,(L69/(I69*(1-J69))),0)","v":0},{"$f":"2*N69*I69*(1-J69)*(POWER((1-2*N69*(1-J69)),(F69-1)))","v":0},null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
["Équipements de préparation de sol "]
[null,null,null,null,{"$f":"D80-C80","v":0},{"$f":"$I$9-C80","v":2018},null,-2018,null,null,{"$f":"IF(H80>0,I80-(L80*($I$9-D80)),0)","v":0},{"$f":"IF(H80>0,(I80-(I80*J80))/(G80-E80),0)","v":0},{"$f":"IF(H80>0,I80*(POWER((1-2*N80*(1-J80)),F80)),0)","v":0},{"$f":"IF(H80>0,(L80/(I80*(1-J80))),0)","v":0},{"$f":"2*N80*I80*(1-J80)*(POWER((1-2*N80*(1-J80)),(F80-1)))","v":0},null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,{"$f":"IF(H87>0,I87*(POWER((1-2*N87*(1-J87)),F87)),0)","v":0},{"$f":"IF(H87>0,(L87/(I87*(1-J87))),0)","v":0},{"$f":"2*N87*I87*(1-J87)*(POWER((1-2*N87*(1-J87)),(F87-1)))","v":0},null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,{"$f":"IF(H88>0,I88*(POWER((1-2*N88*(1-J88)),F88)),0)","v":0},{"$f":"IF(H88>0,(L88/(I88*(1-J88))),0)","v":0},{"$f":"2*N88*I88*(1-J88)*(POWER((1-2*N88*(1-J88)),(F88-1)))","v":0},null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,{"$f":"IF(H89>0,I89*(POWER((1-2*N89*(1-J89)),F89)),0)","v":0},{"$f":"IF(H89>0,(L89/(I89*(1-J89))),0)","v":0},{"$f":"2*N89*I89*(1-J89)*(POWER((1-2*N89*(1-J89)),(F89-1)))","v":0},null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,{"$f":"IF(H90>0,I90*(POWER((1-2*N90*(1-J90)),F90)),0)","v":0},{"$f":"IF(H90>0,(L90/(I90*(1-J90))),0)","v":0},{"$f":"2*N90*I90*(1-J90)*(POWER((1-2*N90*(1-J90)),(F90-1)))","v":0},null,null,null,null,null,null,0]
[" Équipements de semis "]
[null,null,null,null,0,{"$f":"$I$9-C92","v":2018},null,-2018,null,null,{"$f":"IF(H92>0,I92-(L92*($I$9-D92)),0)","v":0},0,{"$f":"IF(H92>0,I92*(POWER((1-2*N92*(1-J92)),F92)),0)","v":0},{"$f":"IF(H92>0,(L92/(I92*(1-J92))),0)","v":0},{"$f":"2*N92*I92*(1-J92)*(POWER((1-2*N92*(1-J92)),(F92-1)))","v":0},null,null,null,null,null,null,0]
[null,null,null,null,0,{"$f":"$I$9-C93","v":2018},null,-2018,null,null,{"$f":"IF(H93>0,I93-(L93*($I$9-D93)),0)","v":0},0,{"$f":"IF(H93>0,I93*(POWER((1-2*N93*(1-J93)),F93)),0)","v":0},{"$f":"IF(H93>0,(L93/(I93*(1-J93))),0)","v":0},{"$f":"2*N93*I93*(1-J93)*(POWER((1-2*N93*(1-J93)),(F93-1)))","v":0},null,null,null,null,null,null,0]
[null,null,null,null,0,{"$f":"$I$9-C94","v":2018},null,-2018,null,null,{"$f":"IF(H94>0,I94-(L94*($I$9-D94)),0)","v":0},0,{"$f":"IF(H94>0,I94*(POWER((1-2*N94*(1-J94)),F94)),0)","v":0},{"$f":"IF(H94>0,(L94/(I94*(1-J94))),0)","v":0},{"$f":"2*N94*I94*(1-J94)*(POWER((1-2*N94*(1-J94)),(F94-1)))","v":0},null,null,null,null,null,null,0]
[" Équipements de récolte "]
[null,null,null,null,{"$f":"D96-C96","v":0},{"$f":"$I$9-C96","v":2018},null,-2018,null,null,{"$f":"IF(H96>0,I96-(L96*($I$9-D96)),0)","v":0},0,{"$f":"IF(H96>0,I96*(POWER((1-2*N96*(1-J96)),F96)),0)","v":0},{"$f":"IF(H96>0,(L96/(I96*(1-J96))),0)","v":0},{"$f":"2*N96*I96*(1-J96)*(POWER((1-2*N96*(1-J96)),(F96-1)))","v":0},null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,{"$f":"IF(H97>0,I97*(POWER((1-2*N97*(1-J97)),F97)),0)","v":0},{"$f":"IF(H97>0,(L97/(I97*(1-J97))),0)","v":0},{"$f":"2*N97*I97*(1-J97)*(POWER((1-2*N97*(1-J97)),(F97-1)))","v":0},null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[" Machineries  et équipements divers "]
[null,null,null,null,0,{"$f":"$I$9-C111","v":2018},null,-2018,null,null,{"$f":"IF(H111>0,I111-(L111*($I$9-D111)),0)","v":0},0,{"$f":"IF(H111>0,I111*(POWER((1-2*N111*(1-J111)),F111)),0)","v":0},{"$f":"IF(H111>0,(L111/(I111*(1-J111))),0)","v":0},{"$f":"2*N111*I111*(1-J111)*(POWER((1-2*N111*(1-J111)),(F111-1)))","v":0},null,null,null,null,null,null,0]
[null,null,null,null,0,{"$f":"$I$9-C112","v":2018},null,-2018,null,null,{"$f":"IF(H112>0,I112-(L112*($I$9-D112)),0)","v":0},0,{"$f":"IF(H112>0,I112*(POWER((1-2*N112*(1-J112)),F112)),0)","v":0},{"$f":"IF(H112>0,(L112/(I112*(1-J112))),0)","v":0},{"$f":"2*N112*I112*(1-J112)*(POWER((1-2*N112*(1-J112)),(F112-1)))","v":0},null,null,null,null,null,null,0]
[null,null,null,null,0,{"$f":"$I$9-C113","v":2018},null,-2018,null,null,{"$f":"IF(H113>0,I113-(L113*($I$9-D113)),0)","v":0},0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,{"$f":"$I$9-C114","v":2018},null,-2018,null,null,{"$f":"IF(H114>0,I114-(L114*($I$9-D114)),0)","v":0},0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"D115-C115","v":0},{"$f":"$I$9-C115","v":2018},null,{"$f":"G115-F115","v":-2018},null,null,{"$f":"IF(H115>0,I115-(L115*($I$9-D115)),0)","v":0},{"$f":"IF(H115>0,(I115-(I115*J115))/(G115-E115),0)","v":0},0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(Q132:U132)","v":0}]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,0,2018,null,-2018,null,null,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Total=",{"$f":"SUM(K67:K114)","v":0},{"$f":"SUM(L67:L114)","v":0},{"$f":"SUM(M67:M114)","v":0},null,{"$f":"SUM(O67:O114)","v":0},{"$f":"SUM(P67:P137)","v":0},{"$f":"IF(Q11=\"linéaire\",SUMPRODUCT(Q68:Q137,L68:L137),IF(Q11=\"dégressif\",SUMPRODUCT(Q68:Q137,O68:O137),0))","v":0},{"$f":"IF(Q11=\"linéaire\",SUMPRODUCT(R68:R137,L68:L137),IF(Q11=\"dégressif\",SUMPRODUCT(R68:R137,O68:O137),0))","v":0},{"$f":"IF(Q11=\"linéaire\",SUMPRODUCT(S68:S137,L68:L137),IF(Q11=\"dégressif\",SUMPRODUCT(S68:S137,O68:O137),0))","v":0},{"$f":"IF(Q11=\"linéaire\",SUMPRODUCT(T68:T137,L68:L137),IF(Q11=\"dégressif\",SUMPRODUCT(T68:T137,O68:O137),0))","v":0},{"$f":"IF(Q11=\"linéaire\",SUMPRODUCT(U68:U137,L68:L137),IF(Q11=\"dégressif\",SUMPRODUCT(U68:U137,O68:O137),0))","v":0},{"$f":"SUM(Q138:U138)-IF(Amortissement!Q11=\"dégressif\",O138,L138)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Description et","Marque et modèle","Année du","Année ","Age à","Age fin","Durée de vie","Duréede vie","Coût","% de ","Coût ","Amorti. ","Valeur","Taux amort.","Amorti. "]
["capacité",null,"modèle","d'achat","l'achat",2009,"utile (DVU)","restante","D'achat","récupération","non amorti","linéaire","Marchande","dégresif","dégressif "]
["Machinerie motorisée"]
["Tracteur 90 Hp avec chargeur","JD ",2004,2006,{"$f":"D160-C160","v":2},{"$f":"$F$158-C160","v":5},12,{"$f":"G160-F160","v":7},59500,0.4,{"$f":"I160-(L160*($F$158-D160))","v":48790},{"$f":"(I160-(I160*J160))/(G160-E160)","v":3570},33000,{"$f":"(L160/(I160*(1-J160))*2)","v":0.2},{"$f":"K160*N160","v":9758}]
["Tracteur 2RM","M-F 135",1972,1975,{"$f":"D161-C161","v":3},37,12,{"$f":"G161-F161","v":-25},9000,0.4,null,null,4492,null,0]
["Tracteur 85 HP","John Deere",2000,2000,0,9,12,3,55000,0.4,{"$f":"I162-(L162*($F$158-D162))","v":30250},{"$f":"(I162-(I162*J162))/(G162-E162)","v":2750},35000,{"$f":"(L162/(I162*(1-J162))*2)","v":0.16666666666666666},5041.6666666666661]
["Tracteur 170 hp","Case",2006,2006,0,3,12,9,138524,0.4,117745.4,6926.2,40000,0.16666666666666669,19624.233333333334]
["Batteuse ","John deere 9410",1998,1998,0,11,12,1,140000,0.3,50166.666666666657,8166.666666666667,100000,0.16666666666666669,8361.1111111111113]
["Table à maïs 8 rang","John deere 893",1998,1998,0,11,12,1,36000,0.3,12900,2100,"30 000",0.16666666666666666,2150]
["Table à soya 20 pieds","John deere 920f",2002,2002,0,7,12,5,26000,0.3,15383.333333333332,1516.6666666666667,18000,0.16666666666666669,2563.8888888888891]
["tracteur à gazon","white 2550",2004,2004,0,5,8,3,4500,0.2,2250,450,2000,0.25,562.5]
["Camions 10 roues","Ford",1986,1996,10,23,15,-8,15000,0.15,null,null,4100,null,0]
["Camion (pick-up)","dodge ram, 2500",1998,2000,2,11,15,4,15000,0.15,{"$f":"I169-(L169*($F$158-D169))","v":6173.0769230769238},{"$f":"(I169-(I169*J169))/(G169-E169)","v":980.76923076923072},11100,{"$f":"(L169/(I169*(1-J169))*2)","v":0.15384615384615383},949.70414201183428]
["Quad","Suzuki",2005,2005,0,4,8,4,8200,0.2,{"$f":"I170-(L170*($F$158-D170))","v":4920},{"$f":"(I170-(I170*J170))/(G170-E170)","v":820},4000,{"$f":"(L170/(I170*(1-J170))*2)","v":0.25},1230]
["Machineries préparation de sol"]
["Charrue 5 raie","Kneverland",2002,2002,0,{"$f":"$F$158-C172","v":7},15,8,19500,0.2,{"$f":"I172-(L172*($F$158-D172))","v":12220},{"$f":"(I172-(I172*J172))/(G172-E172)","v":1040},12000,{"$f":"(L172/(I172*(1-J172))*2)","v":0.13333333333333333},{"$f":"K172*N172","v":1629.3333333333333}]
["herse à disque","white",1991,1991,0,18,12,-6,5500,0.25,null,null,3280,0,0]
["Vibroculteur 32 '","JD 980",2005,2005,0,4,12,8,28000,0.25,{"$f":"I174-(L174*($F$158-D174))","v":21000},{"$f":"(I174-(I174*J174))/(G174-E174)","v":1750},24000,0.16666666666666666,3500]
["chopper","gregoire besson",2003,2003,0,6,15,9,7000,0.2,{"$f":"I175-(L175*($F$158-D175))","v":4760},{"$f":"(I175-(I175*J175))/(G175-E175)","v":373.33333333333331},6000,0.13333333333333333,634.66666666666663]
["Sous soleuse 3 dents","Balidini",1980,1980,0,29,15,-14,3500,0.2,null,null,5000,0,0]
["sarcleur à maïs","frontiere",1998,1998,0,11,12,1,1500,0.2,{"$f":"I177-(L177*($F$158-D177))","v":400},{"$f":"(I177-(I177*J177))/(G177-E177)","v":100},1500,0.16666666666666666,66.666666666666657]
["Machineries entretien cultures"]
["Épandeur à fumier","New Holland",1978,1978,0,{"$f":"$F$158-C179","v":31},10,-21,1850,0.2,null,{"$f":"(I179-(I179*J179))/(G179-E179)","v":148},1000,{"$f":"(L179/(I179*(1-J179))*2)","v":0.2},{"$f":"K179*N179","v":0}]
["Puvérisateur 60'","MS Sprayer",2003,2003,0,{"$f":"$F$158-C180","v":6},12,6,19000,0.2,{"$f":"I180-(L180*($F$158-D180))","v":11400},{"$f":"(I180-(I180*J180))/(G180-E180)","v":1266.6666666666667},12000,{"$f":"(L180/(I180*(1-J180))*2)","v":0.16666666666666669},{"$f":"K180*N180","v":1900.0000000000002}]
["Épandeur à engrais (4 tm)","Depres",1993,1993,0,{"$f":"$F$158-C181","v":16},10,-6,2500,0.2,null,{"$f":"(I181-(I181*J181))/(G181-E181)","v":200},2500,{"$f":"(L181/(I181*(1-J181))*2)","v":0.2},{"$f":"K181*N181","v":0}]
["Vis à engrais","Case",2001,2001,0,{"$f":"$F$158-C182","v":8},10,2,29170,0.2,{"$f":"I182-(L182*($F$158-D182))","v":10501.2},{"$f":"(I182-(I182*J182))/(G182-E182)","v":2333.6},9000,{"$f":"(L182/(I182*(1-J182))*2)","v":0.19999999999999998},{"$f":"K182*N182","v":2100.2399999999998}]
["Machineries pour semis"]
["Semoir à maïs 8 rg","JD",2001,2001,0,{"$f":"$F$158-C184","v":8},10,2,42000,0.25,{"$f":"I184-(L184*($F$158-D184))","v":16800},{"$f":"(I184-(I184*J184))/(G184-E184)","v":3150},28000,{"$f":"(L184/(I184*(1-J184))*2)","v":0.2},{"$f":"K184*N184","v":3360}]
["Semoir à céréale 15 pieds","John deere 1590",2008,2008,0,{"$f":"$F$158-C185","v":1},15,14,43000,0.2,{"$f":"I185-(L185*($F$158-D185))","v":40706.666666666664},{"$f":"(I185-(I185*J185))/(G185-E185)","v":2293.3333333333335},43000,{"$f":"(L185/(I185*(1-J185))*2)","v":0.13333333333333333},{"$f":"K185*N185","v":5427.5555555555547}]
["Rouleau","Brillon",1989,1989,0,{"$f":"$F$158-C186","v":20},15,-5,14700,0.2,null,null,3200,{"$f":"(L186/(I186*(1-J186))*2)","v":0},{"$f":"K186*N186","v":0}]
["Machineries de récolte"]
["Faucheuse","New Holland 456",1992,1992,0,{"$f":"$F$158-C188","v":17},10,-7,5000,0.2,null,null,1000,null,{"$f":"K188*N188","v":0}]
["Faneur","New Holland 254",1995,1995,0,14,12,-2,3000,0.2,null,null,2000,null,0]
["Presse","New Holland/320",1983,1983,0,26,10,-16,2780,0.2,null,null,2500,null,0]
["Presse à balle carrée","New Holland 316",1986,1986,0,23,10,-13,9000,0.2,null,null,6500,null,0]
["Voitures à foin ","Pronovost",1988,1988,0,21,20,-1,8000,0.2,null,null,5100,null,0]
["Wagon à Grains 8 TM","Unverferth",2004,2004,0,5,15,10,4000,0.2,{"$f":"I193-(L193*($F$158-D193))","v":2933.333333333333},{"$f":"(I193-(I193*J193))/(G193-E193)","v":213.33333333333334},3000,{"$f":"(L193/(I193*(1-J193))*2)","v":0.13333333333333333},391.11111111111109]
["Wagon à Grains 8 TM","Soubry",1990,1990,0,19,15,-4,1000,0.2,null,null,2000,0,0]
["Wagon à grain","brent 644",2008,2008,0,1,15,14,13000,0.2,{"$f":"I195-(L195*($F$158-D195))","v":12306.666666666666},{"$f":"(I195-(I195*J195))/(G195-E195)","v":693.33333333333337},12500,0.13333333333333333,1640.8888888888887]
["Wagon à grain","Unverfet 325",2008,2008,0,1,15,14,6000,0.2,{"$f":"I196-(L196*($F$158-D196))","v":5680},{"$f":"(I196-(I196*J196))/(G196-E196)","v":320},5500,0.13333333333333333,757.33333333333337]
["Monte-balles sur roues","SpeedK",1990,1990,0,19,15,-4,3200,0.2,null,null,702,0,0]
["Vis à grain",null,1998,1998,0,11,15,4,1500,0.2,{"$f":"I198-(L198*($F$158-D198))","v":620},{"$f":"(I198-(I198*J198))/(G198-E198)","v":80},1500,0.13333333333333333,82.666666666666671]
["Vis à grain","Wesfield",1990,1990,0,19,15,-4,4500,0.2,null,null,4000,0,0]
["Vis à grain (10'' par 45')","Wesfield",2006,2006,0,3,15,12,6000,0.2,{"$f":"I200-(L200*($F$158-D200))","v":5040},{"$f":"(I200-(I200*J200))/(G200-E200)","v":320},6000,0.13333333333333333,672]
["Vis à grain (61')",null,2004,2004,0,5,15,10,2650,0.2,{"$f":"I201-(L201*($F$158-D201))","v":1943.3333333333333},{"$f":"(I201-(I201*J201))/(G201-E201)","v":141.33333333333334},2500,0.13333333333333333,259.11111111111109]
["Machineries  et équipements divers"]
["Souffleur à neige","Pronovost",2007,2007,0,{"$f":"$F$158-C203","v":2},15,13,5000,0.2,{"$f":"I203-(L203*($F$158-D203))","v":4466.666666666667},{"$f":"(I203-(I203*J203))/(G203-E203)","v":266.66666666666669},4500,{"$f":"(L203/(I203*(1-J203))*2)","v":0.13333333333333333},{"$f":"K203*N203","v":595.55555555555554}]
["Autres équipements et petits outils",null,2004,2004,0,{"$f":"$F$158-C204","v":5},15,10,10000,0.05,{"$f":"I204-(L204*($F$158-D204))","v":6833.333333333333},{"$f":"(I204-(I204*J204))/(G204-E204)","v":633.33333333333337},10000,{"$f":"(L204/(I204*(1-J204))*2)","v":0.13333333333333333},{"$f":"K204*N204","v":911.11111111111109}]
["Ameublement de bureau",null,2007,2007,0,{"$f":"$F$158-C205","v":2},10,8,5000,0.1,{"$f":"I205-(L205*($F$158-D205))","v":4100},{"$f":"(I205-(I205*J205))/(G205-E205)","v":450},3000,{"$f":"(L205/(I205*(1-J205))*2)","v":0.2},{"$f":"K205*N205","v":820}]
["Ordinateur et logiciel",null,2008,2008,0,{"$f":"$F$158-C206","v":1},5,4,3400,0.1,{"$f":"I206-(L206*($F$158-D206))","v":2788},{"$f":"(I206-(I206*J206))/(G206-E206)","v":612},2000,{"$f":"(L206/(I206*(1-J206))*2)","v":0.4},{"$f":"K206*N206","v":1115.2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K160:K206)","v":453077.67692307691},{"$f":"SUM(L160:L206)","v":43665.235897435909},{"$f":"SUM(M160:M206)","v":476474},{"$f":"SUM(N160:N206)","v":5.0538461538461563},{"$f":"SUM(O160:O206)","v":76104.54414201183}]

{"sheet":"Variation d'inventaire","index":11,"n_rows":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":true,"merged":[[19,2,19,6],[3,1,4,1],[3,2,4,2],[16,0,18,0],[16,1,18,1],[16,8,18,8],[16,9,18,9],[16,10,18,10],[16,7,18,7]]}
["Évolution de la production durant l'année "]
[]
["Productions végétales"]
["Type","Superficie ","Rendement","Stocks début","Production ","Achats durant","Ventes durant","Consommation","Pertes","Stocks fin","Variation","Prix unitaire","Variation"]
[null,null,null,"d'année (*)","durant l'année","l'année","l'année","durant l'année","durant l'année","d'année (*)","inventaire",null,"inventaire"]
[null,"Ha","Tm/ha","Tm","Tm","Tm","Tm","Tm","Tm","Tm","Tm","$","valeur $"]
[null,null,null,"A","B","C","D","E","F","G=A+B+C-D-E-F","H=G-A","I","J=H*I"]
[null,null,null,null,null,null,null,null,null,{"$f":"D8+E8+F8-G8-H8-I8","v":0},{"$f":"J8-D8","v":0},null,{"$f":"K8*L8","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,null,0]
[]
[]
["Productions animales"]
["Catégorie","Stocks ","+","+","+","-","-","Stocks","Variation d'inventaire","Prix unitaire","Variation d'inventaire"]
[null,null,"Naissances","Transfert ","Achats ","Ventes","Chang. Catégorie"]
[null,null,null,null,"d'animaux","d'animaux","Perte/Réforme"]
[null,"Début année(*)","Durant l'année",null,null,null,null,"Fin d'année(*)"]
[null,"Têtes","Têtes","Têtes","Têtes","Têtes","Têtes","Têtes",null,null,"valeur $"]
[null,"A","B","C","D","E","F","G=A+B+C+D-E-F","H=G-A","I","J=H*I"]
[null,null,null,null,null,null,null,{"$f":"B23+C23+D23+E23-F23-G23","v":0},{"$f":"H23-B23","v":0},null,{"$f":"I23*J23","v":0}]
[null,null,null,null,null,null,null,0,{"$f":"H24-B24","v":0},null,{"$f":"I24*J24","v":0}]
[null,null,null,null,null,null,null,0,0,null,0]
[null,null,null,null,null,null,null,0,0,null,0]
[null,null,null,null,null,null,null,0,0,null,0]
[null,null,null,null,null,null,null,0,0,null,0]
[null,null,null,null,null,null,null,0,0,null,0]
[null,null,null,null,null,null,null,0,0,null,0]
[null,null,null,null,null,null,null,0,{"$f":"H31-B31","v":0},null,{"$f":"I31*J31","v":0}]
[]
["(*) Faire coincider le stock de début et stock de fin avec votre exercice financier"]

{"sheet":"Graph","index":12,"n_rows":61,"n_cols":12,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,{"$f":"Bourse!L106","v":"2018-11-19"},null,null,null,null,null,{"$f":"Bourse!L127","v":"2018-11-19"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"Bourse!L4","v":"19-11-2018"},null,null,null,null,null,{"$f":"F16","v":"19-11-2018"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F16","v":"19-11-2018"},null,null,null,null,null,{"$f":"F16","v":"19-11-2018"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F16","v":"19-11-2018"},null,null,null,null,null,{"$f":"F16","v":"19-11-2018"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F16","v":"19-11-2018"},null,null,null,null,null,{"$f":"Bourse!L147","v":"2018-11-19"}]

{"sheet":"Bourse","index":13,"n_rows":224,"n_cols":18,"rows_kept":224,"cut":false,"hidden":true,"merged":[[45,12,45,13],[0,8,0,9]]}
[null,null,"Grandes cultures",null,null,null,null,null,"Veaux d'embouche"]
[null,null,"http://www.pgq.ca/mise-en-marche/marche-boursier/",null,null,null,null,null,"Bouvillons","Porcs"]
["Maïs"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(J8,10)","v":"19-11-2018"}]
["Contrat","Dernier prix","Variation","Dernière","Date","Ouverture","Haut","Bas","Volume","Dernière",null,null,"Maïs-grain"]
[null,null,null,"fermeture","dernière fermeture",null,null,null,null,"mise à jour","tm/bu",null,null,null,"Base moy.","C. à T.","Maïs-grain"]
[null,null,null,null,null,null,null,null,null,null,39.368000000000002,null,"$ US/bu","$ US/t","$ CA/t","$ CA/t","Prix cible","Prix mini."]
["Dec '18",3.6225000000000001,-2.5000000000000001E-2,3.6225000000000001,"19-11-2018",3.6475,3.6625000000000001,3.6124999999999998,146178,"19-11-2018 14:43",null,null,{"$f":"B8","v":3.6225000000000001},{"$f":"M8*$K$7","v":142.61058},{"$f":"N8/$D$101","v":187.95463591433278},{"$f":"IF(O8=\"\",N8/$M$101+O8*$K$7,N8+O8*$K$7)","v":7542.0086866754527},{"$f":"HLOOKUP(Bourse!Q6,Synthèse!B6:L71,58,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Bourse!Q6,Synthèse!B6:L71,61,FALSE)","v":{"$error":"#N/A"}}]
["Mar '19",3.7324999999999999,-2.5000000000000001E-2,3.7324999999999999,"19-11-2018",3.7549999999999999,3.77,3.72,104924,"19-11-2018 14:44",null,null,3.7324999999999999,146.94105999999999,193.66202306425041,7771.0275839934102,{"$f":"$Q$8","v":{"$error":"#N/A"}},{"$f":"$R$8","v":{"$error":"#N/A"}}]
["May '19",3.81,-2.5000000000000001E-2,3.81,"19-11-2018",3.83,3.8475000000000001,3.7974999999999999,25884,"19-11-2018 14:34",null,null,3.81,149.99208000000002,197.68313673805602,7932.3818071037895,{"$f":"$Q$8","v":{"$error":"#N/A"}},{"$f":"$R$8","v":{"$error":"#N/A"}}]
["Jul '19",3.8774999999999999,-2.2499999999999999E-2,3.8774999999999999,"19-11-2018",3.8975,3.9125000000000001,3.8650000000000002,18053,"19-11-2018 13:21",null,null,3.8774999999999999,152.64941999999999,201.18539703459635,8072.9161304579893,{"$f":"$Q$8","v":{"$error":"#N/A"}},{"$f":"$R$8","v":{"$error":"#N/A"}}]
["Sep '19",3.9075000000000002,-1.2500000000000001E-2,3.9075000000000002,"19-11-2018",3.92,3.9325000000000001,3.8975,7812,"19-11-2018 13:30",null,null,3.9075000000000002,153.83046000000002,202.7419571663921,8135.3758297265249,{"$f":"$Q$8","v":{"$error":"#N/A"}},{"$f":"$R$8","v":{"$error":"#N/A"}}]
["Dec '19",3.9624999999999999,-1.7500000000000002E-2,3.9624999999999999,"19-11-2018",3.9775,3.99,3.9525000000000001,8684,"19-11-2018 13:30",null,null,3.9624999999999999,155.9957,205.59565074135091,8249.8852783855036,{"$f":"$Q$8","v":{"$error":"#N/A"}},{"$f":"$R$8","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P13-P8","v":707.87659171005089}]
[null,null,null,null,null,null,null,null,null,null,"Base ajustée",null,1.1100000000000001,null,null,{"$f":"M15*K7","v":43.698480000000004}]
["Soya"]
[]
["Contrat","Dernier prix","Variation","Dernière","Date","Ouverture","Haut","Bas","Volume","Dernière",null,null,"Soya RR"]
[null,null,null,"fermeture","dernière fermeture",null,null,null,null,"mise à jour",null,null,null,null,"Base moy.",null,"Soya RR"]
[null,null,null,null,null,null,null,null,null,null,36.744,null,"$ US/bu","$ US/t","$ CA/t","$ CA/t","Prix cible","Prix mini."]
["Jan '19",8.7375000000000007,-0.185,8.7375000000000007,"19-11-2018",8.92,8.9224999999999994,8.7125000000000004,89125,"19-11-2018 14:42",null,null,{"$f":"B21","v":8.7375000000000007},{"$f":"M21*$K$20","v":321.05070000000001},{"$f":"N21/$D$101","v":423.13107084019771},{"$f":"IF(O21=\"\",N21/$M$101+O21*$K$20,N21+O21*$K$20)","v":15868.578766952225},{"$f":"HLOOKUP(Bourse!Q19,Synthèse!B6:L71,58,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Bourse!Q19,Synthèse!B6:L71,61,FALSE)","v":{"$error":"#N/A"}}]
["Mar '19",8.875,-0.1825,8.875,"19-11-2018",9.0500000000000007,9.0549999999999997,8.8524999999999991,28977,"19-11-2018 14:30",null,null,8.875,{"$f":"M22*$K$20","v":326.10300000000001},{"$f":"N22/$D$101","v":429.78978583196044},{"$f":"IF(O22=\"\",N22/$M$101+O22*$K$20,N22+O22*$K$20)","v":16118.298890609554},{"$f":"$Q$21","v":{"$error":"#N/A"}},{"$f":"$R$21","v":{"$error":"#N/A"}}]
["May '19",9.0075000000000003,-0.18,9.0075000000000003,"19-11-2018",9.18,9.1850000000000005,8.9824999999999999,9023,"19-11-2018 13:30",null,null,9.0075000000000003,330.97158000000002,436.20636573311367,16358.938282497527,{"$f":"$Q$21","v":{"$error":"#N/A"}},{"$f":"$R$21","v":{"$error":"#N/A"}}]
["Jul '19",9.1300000000000008,-0.17499999999999999,9.1300000000000008,"19-11-2018",9.3025000000000002,9.3025000000000002,9.1074999999999999,5856,"19-11-2018 13:30",null,null,9.1300000000000008,335.47272000000004,442.13867545304782,16581.41621084679,{"$error":"#N/A"},{"$error":"#N/A"}]
["Aug '19",9.1775000000000002,-0.17,9.1775000000000002,"19-11-2018",9.3224999999999998,9.33,9.16,311,"19-11-2018 13:30",null,null,9.1775000000000002,337.21805999999998,444.4389588138385,16667.683162655681,{"$error":"#N/A"},{"$error":"#N/A"}]
["Sep '19",9.18,-0.16250000000000001,9.18,"19-11-2018",9.3275000000000006,9.3275000000000006,9.1624999999999996,306,"19-11-2018 13:30",null,null,9.18,337.30991999999998,444.56002635914325,16672.223528540359,{"$error":"#N/A"},{"$error":"#N/A"}]
["Nov '19",9.2200000000000006,-0.1525,9.2200000000000006,"19-11-2018",9.3699999999999992,9.375,9.1950000000000003,3731,"19-11-2018 14:32",null,null,9.2200000000000006,338.77968000000004,446.49710708401983,16744.869382695226,{"$error":"#N/A"},{"$error":"#N/A"}]
["Jan '20",9.3249999999999993,-0.15,9.3249999999999993,"19-11-2018",9.4700000000000006,9.4700000000000006,9.3074999999999992,63,"19-11-2018 13:30",null,null,9.3249999999999993,342.63779999999997,451.58194398682036,16935.564749851728,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P28-P21","v":1066.9859828995031}]
[]
["Avoine"]
[]
["Contrat","Dernier prix","Variation","Dernière","Date","Ouverture","Haut","Bas","Volume","Dernière",null,null,"Avoine"]
[null,null,null,"fermeture","dernière fermeture",null,null,null,null,"mise à jour",null,null,null,null,"Base moy.",null,"Avoine"]
[null,null,null,null,null,null,null,null,null,null,68.894000000000005,null,"$ US/bu","$ US/t","$ CA/t","$ CA/t","Prix cible","Prix mini."]
["Dec '18",3.0449999999999999,6.25E-2,3.0449999999999999,"19-11-2018",2.9925000000000002,3.1825000000000001,2.9849999999999999,1077,"19-11-2018 13:30",null,null,{"$f":"B36","v":3.0449999999999999},{"$f":"M36*$K$35","v":209.78223},{"$f":"N36/$D$101","v":276.48399341021417},{"$f":"IF(O36=\"\",N36/$M$101+O36*$K$35,N36+O36*$K$35)","v":19257.870472003298},{"$f":"HLOOKUP(Bourse!Q34,Synthèse!B6:L71,58,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Bourse!Q34,Synthèse!B6:L71,61,FALSE)","v":{"$error":"#N/A"}}]
["Mar '19",3.0225,4.7500000000000001E-2,3.0225,"19-11-2018",2.98,3.1749999999999998,2.9725000000000001,1045,"19-11-2018 13:30",null,null,3.0225,208.23211500000002,274.44100823723232,19115.570936495886,{"$f":"$Q$36","v":{"$error":"#N/A"}},{"$f":"$R$36","v":{"$error":"#N/A"}}]
["May '19",2.97,0.01,2.97,"19-11-2018",2.97,3.1175000000000002,2.9325000000000001,48,"19-11-2018 13:30",null,null,2.97,204.61518000000004,269.67404283360793,18783.538686978587,{"$f":"$Q$36","v":{"$error":"#N/A"}},{"$f":"$R$36","v":{"$error":"#N/A"}}]
["Jul '19",2.8574999999999999,-6.5000000000000002E-2,2.8574999999999999,"19-11-2018",2.95,3,2.95,28,"19-11-2018 14:32",null,null,2.8574999999999999,196.86460500000001,259.45911696869854,18072.041009441517,{"$f":"$Q$36","v":{"$error":"#N/A"}},{"$f":"$R$36","v":{"$error":"#N/A"}}]
["Sep '19",2.7625000000000002,-6.7500000000000004E-2,2.7625000000000002,"19-11-2018",2.85,2.89,2.72,9,"19-11-2018 13:30",null,null,2.7625000000000002,190.31967500000002,250.83317957166392,17471.220748410215,{"$f":"$Q$36","v":{"$error":"#N/A"}},{"$f":"$R$36","v":{"$error":"#N/A"}}]
["Dec '19",2.73,3.5000000000000003E-2,2.73,"19-11-2018",2.7,2.7,2.7,24,"19-11-2018 13:30",null,null,2.73,188.08062000000001,247.88220098846787,17265.676974899507,{"$f":"$Q$36","v":{"$error":"#N/A"}},{"$f":"$R$36","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P41-P36","v":-1992.1934971037917}]
[]
["Blé fourrager"]
[]
["Contrat","Dernier prix","Variation","Dernière","Date","Ouverture","Haut","Bas","Volume","Dernière",null,null,"Blé Animal"]
[null,null,null,"fermeture","dernière fermeture",null,null,null,null,"mise à jour",null,null,null,null,"Base moy.",null,"Blé Animal"]
[null,null,null,null,null,null,null,null,null,null,36.744,null,"$ US/bu","$ US/t","$ CA/bu","$ CA/t","Prix cible","Prix mini."]
["Dec '18",4.9850000000000003,-8.2500000000000004E-2,4.9850000000000003,"19-11-2018",5.0650000000000004,5.0724999999999998,4.96,40624,"19-11-2018 14:30",null,null,{"$f":"B49","v":4.9850000000000003},{"$f":"M49*$K$48","v":183.16884000000002},{"$f":"N49/$D$101","v":241.40868533772652},{"$f":"IF(O49=\"\",N49/$M$101+O49*$K$48,N49+O49*$K$48)","v":9053.489574049423},{"$f":"HLOOKUP(Bourse!Q47,Synthèse!B6:L71,58,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Bourse!Q47,Synthèse!B6:L71,61,FALSE)","v":{"$error":"#N/A"}}]
["Mar '19",5.0650000000000004,-8.7499999999999994E-2,5.0650000000000004,"19-11-2018",5.1475,5.1524999999999999,5.0324999999999998,55089,"19-11-2018 13:30",null,null,5.0650000000000004,186.10836,245.2828467874794,9198.781282359143,{"$f":"$Q$49","v":{"$error":"#N/A"}},{"$f":"$R$49","v":{"$error":"#N/A"}}]
["May '19",5.1349999999999998,-8.7499999999999994E-2,5.1349999999999998,"19-11-2018",5.22,5.22,5.1074999999999999,20607,"19-11-2018 13:30",null,null,5.1349999999999998,188.68044,248.67273805601317,9325.9115271301489,{"$f":"$Q$49","v":{"$error":"#N/A"}},{"$f":"$R$49","v":{"$error":"#N/A"}}]
["Jul '19",5.2225000000000001,-8.5000000000000006E-2,5.2225000000000001,"19-11-2018",5.3,5.3075000000000001,5.1974999999999998,10455,"19-11-2018 13:20",null,null,5.2225000000000001,191.89554000000001,252.9101021416804,9484.824333093904,{"$f":"$Q$49","v":{"$error":"#N/A"}},{"$f":"$R$49","v":{"$error":"#N/A"}}]
["Sep '19",5.3375000000000004,-7.4999999999999997E-2,5.3375000000000004,"19-11-2018",5.4074999999999998,5.4074999999999998,5.3174999999999999,2558,"19-11-2018 13:30",null,null,5.3375000000000004,196.12110000000001,258.47920922570017,9693.6811637891278,{"$f":"$Q$49","v":{"$error":"#N/A"}},{"$f":"$R$49","v":{"$error":"#N/A"}}]
["Dec '19",5.4874999999999998,-7.0000000000000007E-2,5.4874999999999998,"19-11-2018",5.5449999999999999,5.5525000000000002,5.4725000000000001,1665,"19-11-2018 13:20",null,null,5.4874999999999998,201.6327,265.74326194398679,9966.1031168698501,{"$f":"$Q$49","v":{"$error":"#N/A"}},{"$f":"$R$49","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P54-P49","v":912.61354282042703}]
[]
["Blé humain"]
[]
["Contrat","Dernier prix","Variation","Dernière","Date","Ouverture","Haut","Bas","Volume","Dernière",null,null,"Blé Humain"]
[null,null,null,"fermeture","dernière fermeture",null,null,null,null,"mise à jour",null,null,null,null,"Base moy.",null,"Blé Humain"]
[null,null,null,null,null,null,null,null,null,null,36.744,null,"$ US/bu","$ US/t","$ CA/bu","$ CA/t","Prix cible","Prix mini."]
["Dec '18",5.7149999999999999,2.5000000000000001E-3,5.7149999999999999,"19-11-2018",5.71,5.7225000000000001,5.6875,4843,"19-11-2018 13:36",null,null,{"$f":"B62","v":5.7149999999999999},{"$f":"M62*$K$61","v":209.99196000000001},{"$f":"N62/$D$101","v":276.76040856672159},{"$f":"IF(O62=\"\",N62/$M$101+O62*$K$61,N62+O62*$K$61)","v":10379.276412375617},{"$f":"HLOOKUP(Bourse!Q60,Synthèse!B6:L71,58,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Bourse!Q60,Synthèse!B6:L71,61,FALSE)","v":{"$error":"#N/A"}}]
["Mar '19",5.6950000000000003,-0.04,5.6950000000000003,"19-11-2018",5.7374999999999998,5.7374999999999998,5.6924999999999999,5821,"19-11-2018 13:36",null,null,5.6950000000000003,209.25708,275.79186820428333,10342.953485298187,{"$f":"$Q$62","v":{"$error":"#N/A"}},{"$f":"$R$62","v":{"$error":"#N/A"}}]
["May '19",5.7625000000000002,-3.7499999999999999E-2,5.7625000000000002,"19-11-2018",5.8,5.8,5.7625000000000002,1899,"19-11-2018 14:36",null,null,5.7625000000000002,211.7373,279.06069192751232,10465.543364184514,{"$f":"$Q$62","v":{"$error":"#N/A"}},{"$f":"$R$62","v":{"$error":"#N/A"}}]
["Jul '19",5.8574999999999999,-2.5000000000000001E-2,5.8574999999999999,"19-11-2018",5.8825000000000003,5.8825000000000003,5.8574999999999999,1075,"19-11-2018 14:36",null,null,5.8574999999999999,215.22798,283.6612586490939,10638.077267802306,{"$f":"$Q$62","v":{"$error":"#N/A"}},{"$f":"$R$62","v":{"$error":"#N/A"}}]
["Sep '19",5.95,-2.2499999999999999E-2,5.95,"19-11-2018",5.97,5.97,5.95,951,"19-11-2018 14:30",null,null,5.95,218.6268,288.14075782537066,10806.070805535419,{"$f":"$Q$62","v":{"$error":"#N/A"}},{"$f":"$R$62","v":{"$error":"#N/A"}}]
["Dec '19",6.1,-7.4999999999999997E-3,6.1,"19-11-2018",6.1025,6.1150000000000002,6.1,711,"19-11-2018 13:36",null,null,6.1,224.13839999999999,295.40481054365728,11078.492758616143,{"$f":"$Q$62","v":{"$error":"#N/A"}},{"$f":"$R$62","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P67-P62","v":699.21634624052604}]
[]
["Canola"]
[]
["Contrat","Dernier prix","Variation","Dernière","Date","Ouverture","Haut","Bas","Volume","Dernière",null,null,"Canola RR"]
[null,null,null,"fermeture","dernière fermeture",null,null,null,null,"mise à jour",null,null,null,null,"Base moy.",null,"Canola RR"]
[null,null,null,null,null,null,null,null,null,null,44.091999999999999,null,"$ US/t",null,"$ CA/t","$ CA/t","Prix cible","Prix mini."]
["Jan '19",473.2,-3.7,473.2,"19-11-2018",477,478.8,472.5,7723,"19-11-2018 13:24",null,null,{"$f":"IF(ISBLANK(B75),D75,B75)","v":473.2},null,{"$f":"M75/$D$101","v":623.65733113673798},{"$f":"IF(O75=\"\",M75/$M$101+O75,M75+O75)","v":1096.8573311367379},{"$f":"HLOOKUP(Bourse!Q73,Synthèse!B6:L71,58,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Bourse!Q73,Synthèse!B6:L71,61,FALSE)","v":{"$error":"#N/A"}}]
["Mar '19",481.1,-3.7,481.1,"19-11-2018",484.8,486.5,480.5,2679,"19-11-2018 13:24",null,null,481.1,null,634.06919275123562,1115.1691927512356,{"$f":"$Q$75","v":{"$error":"#N/A"}},{"$f":"$R$75","v":{"$error":"#N/A"}}]
["May '19",488.7,-3.7,488.7,"19-11-2018",492.2,494,488.1,560,"19-11-2018 13:24",null,null,488.7,null,644.08566721581542,1132.7856672158155,{"$f":"$Q$75","v":{"$error":"#N/A"}},{"$f":"$R$75","v":{"$error":"#N/A"}}]
["Jul '19",494.1,-3.8,494.1,"19-11-2018",497.9,499.3,493.5,323,"19-11-2018 13:24",null,null,494.1,null,651.20263591433275,1145.3026359143328,{"$f":"$Q$75","v":{"$error":"#N/A"}},{"$f":"$R$75","v":{"$error":"#N/A"}}]
["Nov '19",494.4,-2.6,494.4,"19-11-2018",497,497,494,139,"19-11-2018 13:24",null,null,494.4,null,651.59802306425036,1145.9980230642504,{"$f":"$Q$75","v":{"$error":"#N/A"}},{"$f":"$R$75","v":{"$error":"#N/A"}}]
["Jan '20",498.1,-2.6,498.1,"19-11-2018",null,null,null,12,"19-11-2018 13:24",null,null,498.1,null,656.47446457990111,1154.5744645799011,{"$f":"$Q$75","v":{"$error":"#N/A"}},{"$f":"$R$75","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P80-P75","v":57.71713344316322}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Orge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base moy.",null,"Orge"]
[null,null,null,null,null,null,null,null,null,null,45.93,null,"$ US/t",null,"$ CA/t","$ CA/t","Prix cible","Prix mini."]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B88","v":0},null,{"$f":"M88/$D$101","v":0},{"$f":"IF(O88=\"\",M88/$M$101+O88,M88+O88)","v":0},{"$f":"HLOOKUP(Bourse!Q86,Synthèse!B6:L71,58,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Bourse!Q86,Synthèse!B6:L71,61,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,{"$f":"$Q$88","v":{"$error":"#N/A"}},{"$f":"$R$88","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,{"$f":"$Q$88","v":{"$error":"#N/A"}},{"$f":"$R$88","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,{"$f":"$Q$88","v":{"$error":"#N/A"}},{"$f":"$R$88","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,{"$f":"$Q$88","v":{"$error":"#N/A"}},{"$f":"$R$88","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,{"$f":"$Q$88","v":{"$error":"#N/A"}},{"$f":"$R$88","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P93-P88","v":0}]
[]
["Taux de change"]
[]
["Contrat","Dernier prix","Variation","Dernière","Date","Ouverture","Haut","Bas","Volume","Dernière"]
[null,null,null,"fermeture","dernière fermeture",null,null,null,null,"mise à jour"]
[]
["Nov '18",0.75875000000000004,-8.9999999999999998E-4,0.75875000000000004,"19-11-2018",0.76029999999999998,0.76029999999999998,0.75749999999999995,178,"19-11-2018 14:46",null,null,{"$f":"B101","v":0.75875000000000004}]
[]
["Feeder Cattle Futures Quotes",null,null,"http://www.cmegroup.com/trading/agricultural/livestock/feeder-cattle.html",null,null,null,null,null,null,"Haut de la page","Veau d'emb.","Veau d'emb.",null,"Base moy.",null,"Veau d'emb."]
["Month","Options","Charts","Last","Change","Prior Settle","Open","High","Low","Volume","Hi/Low limit","Updated","$ US/ 100 lb",null,"$ CA/100 lb","$ CA/100 lb","Prix cible","Prix mini."]
["JAN 2019","2019-01-01","Show Price Chart ",146.97499999999999,0.45,146.52500000000001,146.85,147.4,145.57499999999999,"3,641","151.025 / 142.025","13:04:55 CT",{"$f":"D105","v":146.97499999999999},{"$f":"A105","v":"JAN 2019"},{"$f":"M105/$D$101","v":193.70675453047775},{"$f":"IF(O105=\"\",M105/$M$101+O105,M105+O105)","v":340.68175453047775},{"$f":"100*HLOOKUP(Bourse!Q103,Synthèse!B6:L71,58,FALSE)/IF('Coûts de production'!H5=\"Lb\",1,2.20462)","v":{"$error":"#N/A"}},{"$f":"100*HLOOKUP(Bourse!Q103,Synthèse!B6:L71,61,FALSE)/IF('Coûts de production'!H5=\"Lb\",1,2.20462)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19",null,{"$f":"A107","v":"MAR 2019"},{"$f":"M107/$D$101","v":189.95057660626028},{"$f":"IF(O106=\"\",M107/$M$101+O106,M107+O106)","v":334.07557660626026},{"$f":"$Q$105","v":{"$error":"#N/A"}},{"$f":"$R$105","v":{"$error":"#N/A"}}]
["MAR 2019","2019-03-01","Show Price Chart ",144.125,0.15,143.97499999999999,143.875,144.47499999999999,143.02500000000001,"1,432","148.475 / 139.475","13:04:28 CT",{"$f":"D107","v":144.125},{"$f":"A109","v":"APR 2019"},{"$f":"M109/$D$101","v":190.44481054365733},{"$f":"IF(O107=\"\",M109/$M$101+O107,M109+O107)","v":334.94481054365735},{"$f":"$Q$105","v":{"$error":"#N/A"}},{"$f":"$R$105","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19",null,{"$f":"A111","v":"MAY 2019"},{"$f":"M111/$D$101","v":190.51070840197696},{"$f":"IF(O108=\"\",M111/$M$101+O108,M111+O108)","v":335.06070840197697},{"$error":"#N/A"},{"$error":"#N/A"}]
["APR 2019","APR 2019","Show Price Chart ",144.5,0.17499999999999999,144.32499999999999,143.97499999999999,144.82499999999999,143.44999999999999,414,"148.825 / 139.825","13:03:56 CT",144.5,{"$f":"A113","v":"AUG 2019"},{"$f":"M113/$D$101","v":196.0131795716639},{"$f":"IF(O109=\"\",M113/$M$101+O109,M113+O109)","v":344.73817957166386},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19",null,{"$f":"A115","v":"SEP 2019"},{"$f":"M115/$D$101","v":195.58484349258649},{"$f":"IF(O110=\"\",M115/$M$101+O110,M115+O110)","v":343.98484349258649},{"$f":"$Q$105","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["MAY 2019","MAY 2019","Show Price Chart ",144.55000000000001,7.4999999999999997E-2,144.47499999999999,144.30000000000001,144.9,143.57499999999999,172,"148.975 / 139.975","13:04:01 CT",144.55000000000001,{"$f":"A117","v":"OCT 2019"},{"$f":"M117/$D$101","v":195.05766062602964},{"$f":"IF(O111=\"\",M117/$M$101+O111,M117+O111)","v":343.05766062602964},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19",null,{"$f":"A119","v":"NOV 2019"},{"$f":"M119/$D$101","v":194.00329489291596},{"$f":"IF(M119=\"\",\"\",IF(O112=\"\",M119/$M$101+O112,M119+O112))","v":341.20329489291595},{"$error":"#N/A"},{"$error":"#N/A"}]
["AUG 2019","AUG 2019","Show Price Chart ",148.72499999999999,0.35,148.375,148.125,148.92500000000001,147.625,42,"152.875 / 143.875","13:03:39 CT",148.72499999999999,{"$f":"A121","v":"00:00:00"},{"$f":"M121/$D$101","v":0},{"$f":"IF(M121=\"\",\"\",IF(O113=\"\",M1230/$M$101+O113,M1230+O113))","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19",null,null,null,{"$f":"IFERROR((P112-P105),P111-P105)","v":0.52154036243820201}]
["SEP 2019","2019-09-01","Show Price Chart ",148.4,0.25,148.15,148.4,148.4,148.4,4,"152.650 / 143.650","13:00:10 CT",148.4]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19"]
["OCT 2019","2019-10-01","Show Price Chart ",148,"-",148,"-","-","-",0,"152.500 / 143.500","13:00:10 CT",148]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19"]
["NOV 2019","2019-11-01","Show Price Chart ","-","-",147.19999999999999,"-","-","-",0,"151.700 / 142.700","13:00:10 CT",{"$f":"IF(D119=\"-\",F119,D119)","v":147.19999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19"]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["Bouvillon"]
["Live Cattle Futures Quotes",null,null,"http://www.cmegroup.com/trading/agricultural/livestock/live-cattle.html",null,null,null,null,null,null,"Haut de la page","Bouvillon","Bouvillon",null,"Base moy.",null,"Bouvillon"]
["Month","Options","Charts","Last","Change","Prior Settle","Open","High","Low","Volume","Hi / Low Limit","Updated","$ US/ 100 lb",null,"$ CA/100 lb","$ CA/100 lb","Prix cible","Prix mini."]
["DEC 2018","DEC 2018","Show Price Chart ",116.2,0.85,115.35,115.55,116.22499999999999,115.47499999999999,"15,041","118.350 / 112.350","13:04:59 CT",{"$f":"D126","v":116.2},{"$f":"A126","v":"DEC 2018"},{"$f":"M126/$D$101","v":153.14662273476111},{"$f":"IF(O126=\"\",M126/$M$101+O126,M126/$M$101+O126)","v":306.29324546952222},{"$f":"100*HLOOKUP(Bourse!Q124,Synthèse!B6:L71,58,FALSE)/IF('Coûts de production'!H5=\"Lb\",1,2.20462)","v":{"$error":"#N/A"}},{"$f":"100*HLOOKUP(Bourse!Q124,Synthèse!B6:L71,61,FALSE)/IF('Coûts de production'!H5=\"Lb\",1,2.20462)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19",null,{"$f":"A128","v":"FEB 2019"},{"$f":"M128/$D$101","v":158.15485996705107},{"$f":"IF(O127=\"\",M128/$M$101+O127,M128+O127)","v":278.15485996705104},{"$f":"$Q$126","v":{"$error":"#N/A"}},{"$f":"$R$126","v":{"$error":"#N/A"}}]
["FEB 2019","FEB 2019","Show Price Chart ",120,0.27500000000000002,119.72499999999999,119.65,120.15,119.35,"17,806","122.725 / 116.725","13:04:59 CT",{"$f":"D128","v":120},{"$f":"A130","v":"APR 2019"},{"$f":"M130/$D$101","v":160.59308072487642},{"$f":"IF(O128=\"\",M130/$M$101+O128,M130+O128)","v":282.44308072487638},{"$f":"$Q$126","v":{"$error":"#N/A"}},{"$f":"$R$126","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19",null,{"$f":"A132","v":"JUN 2019"},{"$f":"M132/$D$101","v":150.18121911037892},{"$f":"IF(O129=\"\",M132/$M$101+O129,M132+O129)","v":264.13121911037894},{"$error":"#N/A"},{"$error":"#N/A"}]
["APR 2019","APR 2019","Show Price Chart ",121.85,0.3,121.55,121.55,121.95,121.25,"8,800","124.550 / 118.550","13:04:59 CT",121.85,{"$f":"A134","v":"AUG 2019"},{"$f":"M134/$D$101","v":147.54530477759474},{"$f":"IF(O130=\"\",M134/$M$101+O130,M134+O130)","v":259.49530477759475},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19",null,{"$f":"A136","v":"OCT 2019"},{"$f":"M136/$D$101","v":149.32454695222404},{"$f":"IF(O131=\"\",M136/$M$101+O131,M136+O131)","v":262.62454695222402},{"$error":"#N/A"},{"$error":"#N/A"}]
["JUN 2019","2019-06-01","Show Price Chart ",113.95,0.42499999999999999,113.52500000000001,113.52500000000001,114.05,113.175,"6,219","116.525 / 110.525","13:04:59 CT",113.95,{"$f":"A138","v":"DEC 2019"},{"$f":"M138/$D$101","v":151.92751235584845},{"$f":"IF(O132=\"\",M138/$M$101+O132,M138+O132)","v":267.20251235584846},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19",null,{"$f":"A140","v":"FEB 2020"},{"$f":"M140/$D$101","v":153.97034596375619},{"$f":"IF(O133=\"\",M140/$M$101+O133,M140+O133)","v":270.79534596375618},{"$error":"#N/A"},{"$error":"#N/A"}]
["AUG 2019","AUG 2019","Show Price Chart ",111.95,7.4999999999999997E-2,111.875,111.9,112.1,111.3,"1,729","114.875 / 108.875","13:04:59 CT",111.95,null,null,{"$f":"P133-P126","v":-35.497899505766043}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19"]
["OCT 2019","2019-10-01","Show Price Chart ",113.3,-7.4999999999999997E-2,113.375,113.375,113.45,112.825,249,"116.375 / 110.375","13:04:57 CT",113.3]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19"]
["DEC 2019","DEC 2019","Show Price Chart ",115.27500000000001,-0.45,115.72499999999999,115.15,115.45,114.95,79,"118.725 / 112.725","13:04:11 CT",115.27500000000001]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19"]
["FEB 2020","FEB 2020","Show Price Chart ",116.825,-0.6,117.425,116.825,116.825,116.825,13,"120.425 / 114.425","13:04:11 CT",{"$f":"D140","v":116.825}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19"]
[]
["Porcs"]
["Lean Hog Futures Quotes",null,null,"http://www.cmegroup.com/trading/agricultural/livestock/lean-hogs.html",null,null,null,null,null,null,"Haut de la page","Porcs","Porcs",null,"Base moy.",null,{"$f":"L144","v":"Porcs"}]
["Month","Options","Charts","Last","Change","Prior Settle","Open","High","Low","Volume","Hi / Low Limit","Updated","$ US/ 100 lb",null,"$ CA/100 lb","$ CA/100 lb","Prix cible","Prix mini."]
["DEC 2018","DEC 2018","Show Price Chart ",61.05,0.97499999999999998,60.075000000000003,61.024999999999999,61.424999999999997,59.625,"22,440","64.575 / 55.575","14:30:00 CT",{"$f":"D146","v":61.05},{"$f":"A146","v":"DEC 2018"},{"$f":"M146/$D$101","v":80.461285008237226},{"$f":"IF(O146=\"\",(M146*(0.74/0.8)/$M$101)+O146,(M146*(0.74/0.8))+O146)","v":136.93253500823721},{"$f":"100*HLOOKUP(Bourse!Q124,Synthèse!B6:L71,58,FALSE)/IF('Coûts de production'!H5=\"Lb\",1,2.20462)","v":{"$error":"#N/A"}},{"$f":"100*HLOOKUP(Bourse!Q124,Synthèse!B6:L71,61,FALSE)/IF('Coûts de production'!H5=\"Lb\",1,2.20462)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19",null,{"$f":"A148","v":"FEB 2019"},{"$f":"M148/$D$101","v":90.971993410214168},{"$f":"IF(O147=\"\",(M148*(0.74/0.8)/$M$101)+O147,(M148*(0.74/0.8))+O147)","v":154.82011841021418},{"$f":"$Q$146","v":{"$error":"#N/A"}},{"$f":"$R$146","v":{"$error":"#N/A"}}]
["FEB 2019","FEB 2019","Show Price Chart ",69.025000000000006,2.2749999999999999,66.75,67.05,69.174999999999997,66.775000000000006,"34,586","71.250 / 62.250","13:04:57 CT",{"$f":"D148","v":69.025000000000006},{"$f":"A150","v":"APR 2019"},{"$f":"M150/$D$101","v":96.309719934102148},{"$f":"IF(O148=\"\",(M150*(0.74/0.8)/$M$101)+O148,(M150*(0.74/0.8))+O148)","v":163.90409493410215},{"$f":"$Q$146","v":{"$error":"#N/A"}},{"$f":"$R$146","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19",null,{"$f":"A152","v":"MAY 2019"},{"$f":"M152/$D$101","v":102.53706754530477},{"$f":"IF(O149=\"\",(M152*(0.74/0.8)/$M$101)+O149,(M152*(0.74/0.8))+O149)","v":174.50206754530475},{"$error":"#N/A"},{"$error":"#N/A"}]
["APR 2019","APR 2019","Show Price Chart ",73.075000000000003,1.325,71.75,71.900000000000006,73.2,71.575000000000003,"17,680","76.250 / 67.250","13:04:58 CT",73.075000000000003,{"$f":"A154","v":"JUN 2019"},{"$f":"M154/$D$101","v":112.25700164744644},{"$f":"IF(O150=\"\",(M154*(0.74/0.8)/$M$101)+O150,(M154*(0.74/0.8))+O150)","v":191.04387664744644},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19",null,{"$f":"A156","v":"JUL 2019"},{"$f":"M156/$D$101","v":112.9489291598023},{"$f":"IF(O151=\"\",(M156*(0.74/0.8)/$M$101)+O151,(M156*(0.74/0.8))+O151)","v":192.22142915980231},{"$error":"#N/A"},{"$error":"#N/A"}]
["MAY 2019","MAY 2019","Show Price Chart ",77.8,0.95,76.849999999999994,77,77.8,76.400000000000006,203,"81.350 / 72.350","13:03:48 CT",77.8,{"$f":"A158","v":"AUG 2019"},{"$f":"M158/$D$101","v":110.93904448105435},{"$f":"IF(O152=\"\",(M158*(0.74/0.8)/$M$101)+O152,(M158*(0.74/0.8))+O152)","v":188.80091948105434},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19",null,{"$f":"A160","v":"OCT 2019"},{"$f":"M160/$D$101","v":90.148270181219118},{"$f":"IF(O153=\"\",(M160*(0.74/0.8)/$M$101)+O153,(M160*(0.74/0.8))+O153)","v":153.41827018121913},{"$error":"#N/A"},{"$error":"#N/A"}]
["JUN 2019","2019-06-01","Show Price Chart ",85.174999999999997,1.1499999999999999,84.025000000000006,84,85.275000000000006,83.625,"8,643","88.525 / 79.525","13:04:59 CT",85.174999999999997,{"$f":"A162","v":"DEC 2019"},{"$f":"M162/$D$101","v":82.042833607907738},{"$f":"IF(O154=\"\",(M162*(0.74/0.8)/$M$101)+O154,(M162*(0.74/0.8))+O154)","v":139.62408360790772},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19",null,null,null,{"$f":"P154-P146","v":2.6915485996705115}]
["JUL 2019","2019-07-01","Show Price Chart ",85.7,0.92500000000000004,84.775000000000006,84.75,85.75,84.6,"3,297","89.275 / 80.275","13:04:59 CT",85.7]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19"]
["AUG 2019","AUG 2019","Show Price Chart ",84.174999999999997,0.4,83.775000000000006,83.875,84.224999999999994,83.65,"1,190","88.275 / 79.275","13:04:57 CT",84.174999999999997]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19"]
["OCT 2019","2019-10-01","Show Price Chart ",68.400000000000006,0.2,68.2,68.25,68.775000000000006,68.174999999999997,315,"72.700 / 63.700","13:04:08 CT",68.400000000000006]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19"]
["DEC 2019","DEC 2019","Show Price Chart ",62.25,0.55000000000000004,61.7,62,62.5,62,86,"66.200 / 57.200","13:01:18 CT",62.25]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19"]
["FEB 2020","FEB 2020","Show Price Chart ",66.400000000000006,0.2,66.2,66.45,66.5,66.2,20,"70.700 / 61.700","13:00:08 CT"]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19"]
["APR 2020","APR 2020","Show Price Chart ",70,0.125,69.875,70,70,70,4,"74.375 / 65.375","13:00:08 CT"]
[null,null,null,null,null,null,null,null,null,null,null,"2018-11-19"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"M5","v":"Maïs-grain"},{"$f":"M18","v":"Soya RR"},{"$f":"A31","v":"Avoine"},"Blé Animal","Blé Humain",{"$f":"M72","v":"Canola RR"},{"$f":"A83","v":0},{"$f":"L103","v":"Veau d'emb."},{"$f":"A123","v":"Bouvillon"},{"$f":"A143","v":"Porcs"}]
[{"$f":"P14","v":707.87659171005089},{"$f":"P29","v":1066.9859828995031},{"$f":"P42","v":-1992.1934971037917},{"$f":"P55","v":912.61354282042703},{"$f":"P68","v":699.21634624052604},{"$f":"P81","v":57.71713344316322},{"$f":"P94","v":0},{"$f":"P114","v":0.52154036243820201},{"$f":"P134","v":-35.497899505766043},{"$f":"P155","v":2.6915485996705115}]

{"sheet":"ASRA","index":14,"n_rows":67,"n_cols":26,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
["Coût de production ASRA / tonne ou 100kg","Agneaux","Avoine","Agneaux de lait","Agneaux léger","Agneaux lourd","Autres prod.","Blé Animal","Blé Humain","Bouvillon","Canola RR","Érablière","Foin","Maïs fourrager","Maïs-grain","Orge","Pâturage","Pommes","Pommes de terre","Porcelets","Porcs","Soya RR","Veau de grain","Veau de lait","Veau d'emb.","VIDER"]
["100kg de sirop érable/ 100kg de pomme ",2015,2014,2015,2015,2015,null,2016,2014,2015,2014,2003,2014,2014,2015,2014,null,2014,2014,2011,2015,2015,2015,2014,2015]
["A) PRODUITS","ASRA","ASRA","ASRA","ASRA","ASRA",null,"ASRA","ASRA","ASRA","ASRA","MAPAQ","VALACTA","CRAAQ","ASRA","ASRA",null,"ASRA","ASRA","ASRA","ASRA","ASRA","ASRA","ASRA","ASRA"]
["Grain (tonne)",0,2.125,0,0,0,null,3.093,2.9820000000000002,null,1.57,null,null,null,9.3439999999999994,2.8919999999999999,null,null,null,null,null,2.5129999999999999]
["Unité (ha ou tête vendu ou unité-arbres)",1,1,1,1,1,null,1,1,1,1,3314,1,1,1,1,null,2319,1,1,1,1,1,1,1]
["Rdt (kg/ha ou poids moy. de vente)",{"$f":"(23.2*144.8+31.6*170.3+47.9*380)/(144.8+170.3+384)","v":38.539321985409813},2125,{"$f":"(23.2*144.8+31.6*170.3+47.9*380)/(144.8+170.3+384)","v":38.539321985409813},{"$f":"(23.2*144.8+31.6*170.3+47.9*380)/(144.8+170.3+384)","v":38.539321985409813},{"$f":"(23.2*144.8+31.6*170.3+47.9*380)/(144.8+170.3+384)","v":38.539321985409813},null,3093,2982,322.5,1570,{"$f":"2.251/2.2","v":1.023181818181818},6400,35000,9344,2892,null,257.8,30049,97,100.22,2513,159.83000000000001,122.11499999999999,304]
["Nombre d'animaux vendus",715.8,null,715.8,715.8,715.8,null,null,null,1591.5,null,null,null,null,null,null,null,null,null,4264,5671.6,null,653.29999999999995,776.8,91.2]
["Poids moyen",38.539000000000001,null,38.539000000000001,38.539000000000001,38.539000000000001,null,null,null,322.5,null,{"$f":"2.251/2.2","v":1.023181818181818},null,null,null,null,null,257.8,null,97,100.22,null,159.83000000000001,{"$f":"94859/X7","v":122.11508753861999},304.10000000000002]
["Paille ou fourrage (tonne)",0,0,0,0,0,null,0,0,null,0,null,null,null,0,0,null,null,null,null,null,0]
["Superficie (ha)",null,null,null,null,null,null,null,null,null,null,null,1,1]
["rendement (kg/ha)",0,1700,0,0,0,null,1700,1700,null,0,null,6400,35000,0,1700,null,null,null,null,null,0]
["B) Frais variables",{"$f":"491.01+105.47+10.34","v":606.82000000000005},{"$f":"222.47+38.31+6.13","v":266.90999999999997},{"$f":"491.01+105.47+10.34","v":606.82000000000005},{"$f":"491.01+105.47+10.34","v":606.82000000000005},{"$f":"491.01+105.47+10.34","v":606.82000000000005},null,{"$f":"237.16+15.76+6.69","v":259.61},{"$f":"276.27+14.43+7.13","v":297.83},{"$f":"804.52+13.43+2.05","v":819.99999999999989},{"$f":"379.47+3.94+16.98","v":400.39000000000004},{"$f":"(0.59+0.09)*2.2*100","v":149.6},96,{"$f":"1119/35","v":31.971428571428572},{"$f":"135.61+0.41+2.37","v":138.39000000000001},{"$f":"221.78+21.13+7.72","v":250.63},null,{"$f":"(0.3571+0.0041+0.0108)*100","v":37.199999999999996},{"$f":"198.84+0.29+5.31","v":204.44},{"$f":"187.66+15.12+0.47","v":203.25},{"$f":"180.72+2.35+0.68","v":183.75},{"$f":"262.63+0.81+5.18","v":268.62},{"$f":"674.72+2.24+2.46","v":679.42000000000007},{"$f":"934.21+39.02+0.75","v":973.98},{"$f":"399.88+19.43+9","v":428.31}]
["Semences",0,90.34,0,0,0,null,null,178.11,null,137.13,null,null,null,null,130.59]
["Fertilisants",0,87.84,0,0,0,null,null,162.86000000000001,null,157.05000000000001,null,null,null,null,129.59]
["Chaulage",0,1.57,0,0,0,null,null,3.09,null,4.1900000000000004,null,null,null,null,9.94]
["Pesticides",0,25.64,0,0,0,null,null,40.68,null,38.08,null,null,null,null,22.87]
["Location de machineries, bâtiments",0,7.11,0,0,0,null,null,11.61,null,5.54,null,null,null,null,11.29]
["Location de la terre",0,27.14,0,0,0,null,null,103.26,null,18.12,null,null,null,null,82.14]
["Travaux à forfait",0,20.58,0,0,0,null,null,51.66,null,9.5,null,null,null,null,9.32]
["Main d'œuvre salariée",0,39.700000000000003,0,0,0,null,null,48.62,null,43.91,null,null,null,null,62.47]
["Entretien et reparation machinerie",0,64.52,0,0,0,null,null,80.709999999999994,null,70.73,null,null,null,null,73.319999999999993]
["Carburants",0,66.81,0,0,0,null,null,68.489999999999995,null,81.83,null,null,null,null,71.42]
["Gaz propane",0,4.0199999999999996,0,0,0,null,null,25.07,null,4.04,null,null,null,null,3.06]
["Électricité",0,5.29,0,0,0,null,null,5.52,null,4.72,null,null,null,null,5.57]
["Frais de mise en marché",0,15.65,0,0,0,null,null,25.48,null,12.44,null,null,null,null,17.329999999999998]
["Intérêt sur emprunt à court terme",0,15.55,0,0,0,null,null,22.86,null,12.05,null,null,null,null,17.2]
["Achat d'animaux"]
["Achat de foin"]
["Achat autres aliments"]
["Médicament, vétérinaire, insémination"]
["Litière "]
["Contribution ASRA",0,81.86,0,0,0,null,null,31.79,null,3.81,null,null,null,null,40.83]
["Contribution autres programmes",0,13.02,0,0,0,null,null,21.26,null,26.66,null,null,null,null,22.31]
[]
["C) Frais fixes",93.94,38.68,93.94,93.94,93.94,null,45.84,42.91,15.87,{"$f":"50.07","v":50.07},{"$f":"0.53*2.2*100","v":116.60000000000001},133,null,17.170000000000002,35.83,null,{"$f":"100*0.0442","v":4.42},21.18,{"$f":"13.93","v":13.93},13.92,46.9,42.08,22.3,61.11]
["Entretien bâtiments et fonds de terre",0,8.5299999999999994,0,0,0,null,null,16.3,null,9.24,null,null,null,null,11.27]
["Assurances diverses",0,12.5,0,0,0,null,null,17.260000000000002,null,10.16,null,null,null,null,13.99]
["Taxes foncières",0,6.61,0,0,0,null,null,11.62,null,5.38,null,null,null,null,8.8000000000000007]
["Intérêt sur emprunt MLT",0,29.9,0,0,0,null,null,55,null,34.549999999999997,null,null,null,null,49.47]
["Autres frais",0,24.7,0,0,0,null,null,28.45,null,19.77,null,null,null,null,20.95]
["Frais bur. tel, internet, …"]
["Permis, immatricultion"]
["Cotisation UPA, clubs-conseils"]
["Formation"]
["Honoraires professionnels"]
["D) Moins  ",{"$f":"-B47-B48-B49","v":-106.59},{"$f":"-C47","v":-124.67},{"$f":"-D47","v":-106.59},{"$f":"-E47","v":-106.59},{"$f":"-F47","v":-106.59},null,{"$f":"-H47","v":-74.41},{"$f":"-I47","v":-227.3},{"$f":"-J47-J48-J49","v":-37.550000000000004},{"$f":"-K47","v":-42.88},{"$f":"-L47","v":-19.8},null,null,{"$f":"-O47","v":-7.58},{"$f":"-P47","v":-214.99},null,null,null,null,{"$f":"-U47-U48-U49","v":-21.560000000000002},{"$f":"-V47","v":-23.89},{"$f":"-W47-W48-W49","v":-140.14000000000001},null,{"$f":"-Y47-Y48-Y49","v":-157.92000000000002}]
["Autres revenus",34.07,124.67,{"$f":"D48+D49+D50","v":106.59},{"$f":"E48+E49+E50","v":106.59},{"$f":"F48+F49+F50","v":106.59},null,74.41,227.3,11.3,42.88,{"$f":"0.09*2.2*100","v":19.8},null,null,7.58,214.99,null,null,null,null,9.98,23.89,75.22,null,51.39]
["Sous-produits",58.51,null,34.07,34.07,34.07,null,null,null,22.69,null,null,null,null,null,null,null,null,null,null,8.48,null,56.43,null,94.84]
["Location et travaux à forfait",14.01,0,58.51,58.51,58.51,null,0,0,3.56,0,null,null,null,0,0,null,null,null,null,3.1,0,8.49,null,11.69]
["Subventions, ristournes",null,0,14.01,14.01,14.01,null,0,0,null,0,null,null,null,0,0,null,null,null,null,null,0]
["Total des frais monétaires",{"$f":"B12+B35+B46","v":594.16999999999996},{"$f":"C12+C35+C46","v":180.91999999999996},{"$f":"D12+D35+D46","v":594.16999999999996},{"$f":"E12+E35+E46","v":594.16999999999996},{"$f":"F12+F35+F46","v":594.16999999999996},null,{"$f":"H12+H35+H46","v":231.04000000000005},{"$f":"I12+I35+I46","v":113.44},{"$f":"J12+J35+J46","v":798.31999999999994},{"$f":"K12+K35+K46","v":407.58000000000004},{"$f":"L12+L35+L46","v":246.39999999999998},null,null,{"$f":"O12+O35+O46","v":147.97999999999999},{"$f":"P12+P35+P46","v":71.46999999999997},null,{"$f":"100*0.3867","v":38.67},null,null,{"$f":"U12+U35+U46","v":176.10999999999999},{"$f":"V12+V35+V46","v":291.63},{"$f":"W12+W35+W46","v":581.36000000000013},null,{"$f":"Y12+Y35+Y46","v":331.5}]
["Amortissements",68.05,127.56,68.05,68.05,68.05,null,54.47,149.58000000000001,17.489999999999998,132.72999999999999,{"$f":"0.64*2.2*100","v":140.80000000000001},309,null,20.02,131.82,null,null,null,null,12.56,54.34,31.8,null,66.47]
["Rémunération exploitant-propriétaire",267.33,181.15,267.33,267.33,267.33,null,45.45,155.88,20.47,136.84,{"$f":"(0.46+1.5)*2.2*100","v":431.20000000000005},null,null,23.54,135.43,null,null,null,null,15.39,53.84,60.33,null,205.5]
["Rémunération de l'avoir du propriétaire",21.57,51.45,21.57,21.57,21.57,null,19.850000000000001,94.6,5.69,30.15,{"$f":"0.36*2.2*100","v":79.2},null,null,10.29,76.72,null,null,null,null,3.35,23.6,9.89,null,35.770000000000003]
["Total des frais non monétaires",{"$f":"SUM(B52:B54)","v":356.95},{"$f":"SUM(C52:C54)","v":360.16},{"$f":"SUM(D52:D54)","v":356.95},{"$f":"SUM(E52:E54)","v":356.95},{"$f":"SUM(F52:F54)","v":356.95},null,{"$f":"SUM(H52:H54)","v":119.77000000000001},{"$f":"SUM(I52:I54)","v":400.06000000000006},{"$f":"SUM(J52:J54)","v":43.649999999999991},{"$f":"SUM(K52:K54)","v":299.71999999999997},{"$f":"SUM(L52:L54)","v":651.20000000000005},null,null,{"$f":"SUM(O52:O54)","v":53.85},{"$f":"SUM(P52:P54)","v":343.97},null,{"$f":"100*0.1507","v":15.07},null,null,{"$f":"SUM(U52:U54)","v":31.300000000000004},{"$f":"SUM(V52:V54)","v":131.78},{"$f":"SUM(W52:W54)","v":102.02},null,{"$f":"SUM(Y52:Y54)","v":307.74}]
[]
["Prix cible",{"$f":"B55+B51","v":951.11999999999989},406.61,951.13,951.13,951.13,null,{"$f":"H51+H55","v":350.81000000000006},378.63,{"$f":"J55+J51","v":841.96999999999991},612.99,{"$f":"4.05*2.2*100","v":891},211,null,{"$f":"O51+O55","v":201.82999999999998},317.42,null,{"$f":"100*0.5374","v":53.74},262.26,234.4,{"$f":"U55+U51","v":207.41},{"$f":"V55+V51","v":423.40999999999997},{"$f":"W55+W51","v":683.38000000000011},1059.7,{"$f":"Y55+Y51","v":639.24}]
[]
["Retrait des propriétaires"]
["Remboursement du capital sur emprunts",null,null,null,null,null,null,null,null,null,null,null,336]
["Prix minimum",null,null,null,null,null,null,null,null,null,null,null,220]
[null,"Nbre. vendu","Superficie (ha)","Nbre. vendu","Nbre. vendu","Nbre. vendu","Superficie (ha)","Superficie (ha)","Superficie (ha)","Nbre. vendu","Superficie (ha)","Entailles","Superficie (ha)","Superficie (ha)","Superficie (ha)","Superficie (ha)","Superficie (ha)","Unité-arbres","Superficie (ha)","Nbre. vendu","Nbre. vendu","Superficie (ha)","Nbre. vendu","Nbre. vendu","Nbre. vendu"]
[null,"Poids moy. (kg)","Rdt. (tm/ha)","Poids moy. (kg)","Poids moy. (kg)","Poids moy. (kg)","Rdt. (tm/ha)","Rdt. (tm/ha)","Rdt. (tm/ha)","Poids moy. (kg)","Rdt. (tm/ha)","Poids moy. (kg)","Rdt. (tm/ha)","Rdt. (tm/ha)","Rdt. (tm/ha)","Rdt. (tm/ha)","Rdt. (tm/ha)","Poids moy. (kg)","Rdt. (tm/ha)","Poids moy. (kg)","Poids moy. (kg)","Rdt. (tm/ha)","Poids moy. (kg)","Poids moy. (kg)","Poids moy. (kg)"]
[null,"Poids moy. (lb)","Rdt. (tm/ha)","Poids moy. (lb)","Poids moy. (lb)","Poids moy. (lb)","Rdt. (tm/ha)","Rdt. (tm/ha)","Rdt. (tm/ha)","Poids moy. (lb)","Rdt. (tm/ha)","Poids moy. (lb)","Rdt. (tm/ha)","Rdt. (tm/ha)","Rdt. (tm/ha)","Rdt. (tm/ha)","Rdt. (tm/ha)","Poids moy. (lb)","Rdt. (tm/ha)","Poids moy. (lb)","Poids moy. (lb)","Rdt. (tm/ha)","Poids moy. (lb)","Poids moy. (lb)","Poids moy. (lb)"]
[]
[]
[null,"Lb","Kg"]

{"sheet":"Rdt. référence","index":15,"n_rows":1342,"n_cols":1,"rows_kept":1342,"cut":false,"hidden":true,"merged":[]}
["Municipalité 1"]
[]
["Abercorn"]
["Acton Vale"]
["Adstock-1"]
["Adstock-2"]
["Aiguebelle-1"]
["Aiguebelle-2"]
["Akwesasne"]
["Albanel"]
["Albertville"]
["Alleyn-et-Cawood"]
["Alma-1"]
["Alma-2"]
["Amherst"]
["Amos"]
["Amqui"]
["Ange-Gardien"]
["Anjou"]
["Armagh"]
["Arundel"]
["Asbestos-1"]
["Asbestos-2"]
["Ascot Corner"]
["Aston Jonction"]
["Auclair"]
["Audet"]
["Aumond"]
["Austin"]
["Authier"]
["Authier-Nord"]
["Ayer's Cliff"]
["Baie-Comeau"]
["Baie-des-Sables"]
["Baie-du-Febvre"]
["Baie-D'Urfé"]
["Baie-Saint-Paul-1"]
["Baie-Saint-Paul-2"]
["Baie-Ste-Catherine"]
["Baie-Trinité"]
["Barkmere"]
["Barnston-Ouest"]
["Barraute-1"]
["Barraute-2"]
["Bartouille"]
["Basserode"]
["Batiscan"]
["Beaconsfield"]
["Béarn-1"]
["Béarn-2"]
["Beauceville-1"]
["Beauceville-2"]
["Beauceville-3"]
["Beauchastel"]
["Beauharnois-1"]
["Beauharnois-2"]
["Beaulac-Garthby"]
["Beaumesnil"]
["Beaumont"]
["Beaupré"]
["Bécancour"]
["Bedford-1"]
["Bedford-2"]
["Bégin"]
["Belcourt"]
["Bellecombe"]
["Belleterre"]
["Beloeil"]
["Berry-1"]
["Berry-2"]
["Berthier-sur-Mer"]
["Berthierville"]
["Béthanie"]
["Biencourt"]
["Blainville"]
["Blondeau"]
["Blue Sea"]
["Boileau"]
["Boisbriand"]
["Boischatel"]
["Bois-des-Filion"]
["Bois-Franc"]
["Boivin"]
["Bolton-Est"]
["Bolton-Ouest"]
["Bonaventure"]
["Bonsecours"]
["Boucherville"]
["Bouchette"]
["Bousquet"]
["Bowman"]
["Brébeuf"]
["Brigham"]
["Bristol-1"]
["Bristol-2"]
["Brodeur"]
["Brome"]
["Bromont"]
["Brossard"]
["Brownsburg-Chatham"]
["Bryson"]
["Bury"]
["Cacouna-1"]
["Cacouna-2"]
["Cadillac"]
["Caire"]
["Calixa-Lavallée"]
["Campbell's Bay-1"]
["Campbell's Bay-2"]
["Campbell's Bay-3"]
["Candiac"]
["Cantley"]
["Cap-Chat"]
["Caplan"]
["Cap-Saint-Ignace"]
["Cap-Santé"]
["Carignan"]
["Carleton-sur-Mer"]
["Carpentier"]
["Cascapédia-Saint-Jules"]
["Castagnier"]
["Causapscal"]
["Cayamant"]
["Chambly"]
["Chambord-1"]
["Chambord-2"]
["Champlain"]
["Champneuf"]
["Chandler"]
["Charette"]
["Charlemagne"]
["Chartierville"]
["Châteauguay"]
["Château-Richer"]
["Chazel-1"]
["Chazel-2"]
["Chelsea"]
["Chénéville"]
["Chertsey"]
["Chesterville"]
["Chichester"]
["Chicoutimi"]
["Chute-aux-Outardes"]
["Chute-Saint-Philippe"]
["Clarendon-1"]
["Clarendon-2"]
["Cléricy"]
["Clermont-1"]
["Clermont-2"]
["Clermont-3"]
["Clerval"]
["Cleveland"]
["Cloridorme"]
["Coaticook"]
["Coigny"]
["Colombier"]
["Compton"]
["Contrecoeur"]
["Cookshire-Eaton-1"]
["Cookshire-Eaton-2"]
["Cookshire-Eaton-3"]
["Coteau-du-Lac"]
["Côte-Saint-Luc"]
["Courcelles"]
["Courville"]
["Cowansville"]
["Crabtree"]
["Dalquier"]
["Danville"]
["Dasserat"]
["Daveluyville"]
["Dégelis"]
["Déléage"]
["Delson"]
["Denholm-1"]
["Denholm-2"]
["Désandrouin"]
["Desbiens"]
["Desboues"]
["Deschaillons-sur-Saint-Laurent"]
["Deschambault-Grondines"]
["Desméloizes"]
["Despinassy"]
["Destor-1"]
["Destor-2"]
["Deux-Montagnes"]
["Devlin"]
["Disraeli-1"]
["Disraeli-2"]
["Disson"]
["Dixville"]
["Dolbeau-Mistassini-1"]
["Dolbeau-Mistassini-2"]
["Dollard-Des Ormeaux"]
["Doncaster"]
["Donnacona"]
["Dorval"]
["Dosquet"]
["Drummondville (Drunmmondville et Saint-Charles)"]
["Drummondville (St-Joachim)"]
["Drummondville (St-Nicéphore)"]
["Ducros"]
["Dudswell"]
["Dufay"]
["Dufresnoy"]
["Duhamel-1"]
["Duhamel-2"]
["Duhamel-Ouest"]
["Dundee"]
["Dunham"]
["Duparquet-1"]
["Duparquet-2"]
["Duprat"]
["Dupuy"]
["Durham-Sud"]
["Duverny"]
["East Angus"]
["East Broughton"]
["East Farnham"]
["East Hereford"]
["Eastman-1"]
["Eastman-2"]
["Egan-Sud"]
["Elgin"]
["Entrelacs"]
["Escuminac"]
["Esprit-Saint"]
["Essipit(Les Escoumins)"]
["Estérel"]
["Fabre"]
["Farnham"]
["Fassett"]
["Ferland-et-Boileau"]
["Ferme-Neuve"]
["Fiedmont"]
["Figuery-1"]
["Figuery-2"]
["Forestville"]
["Fort-Coulonge"]
["Fortierville"]
["Fossambault-sur-le-Lac"]
["Frampton"]
["Franklin"]
["Franquelin"]
["Frelighsburg"]
["Frontenac"]
["Gaboury"]
["Gallichan"]
["Gaspé-1"]
["Gaspé-2"]
["Gatineau-1"]
["Gatineau-2"]
["Gentilly"]
["Gesgapegiag(Maria)"]
["Girardville"]
["Godbout"]
["Godmanchester"]
["Gore"]
["Gracefield"]
["Granby"]
["Grande-Rivière"]
["Grandes-Piles"]
["Grande-Vallée"]
["Grand-Métis"]
["Grand-Remous"]
["Grand-Saint-Esprit"]
["Greenfield Park"]
["Grenville"]
["Grenville-sur-la-Rouge-1"]
["Grenville-sur-la-Rouge-2"]
["Grosses-Roches"]
["Guérin-1"]
["Guérin-2"]
["Guigues-1"]
["Guigues-2"]
["Guillet"]
["Guyenne"]
["Ham-Nord"]
["Hampden"]
["Hampstead"]
["Ham-Sud"]
["Harrington"]
["Hatley-1"]
["Hatley-2"]
["Hatley-3"]
["Havelock"]
["Hébécourt-1"]
["Hébécourt-2"]
["Hébertville-3"]
["Hébertville-Station"]
["Hemmingford-1"]
["Hemmingford-2"]
["Henryville"]
["Hérouxville"]
["Hinchinbrooke"]
["Honfleur"]
["Hope"]
["Hope Town"]
["Howick"]
["Huberdeau"]
["Hudson"]
["Huntingdon"]
["Inverness"]
["Irlande"]
["Ivry-sur-le-Lac"]
["Joannes"]
["Joliette"]
["Jonquière-1"]
["Jonquière-2"]
["Kahnawake"]
["Kamouraska"]
["Kazabazua"]
["Kiamika"]
["Kingsbury"]
["Kingsey Falls"]
["Kinnear's Mills"]
["Kirkland"]
["Kitigan Zibi(Maniwaki)"]
["La Baie"]
["La Bostonnais"]
["La Conception"]
["La Corne-1"]
["La Corne-2"]
["La Doré"]
["La Durantaye"]
["La Guadeloupe"]
["La Macaza"]
["La Malbaie"]
["La Marthe"]
["La Minerve"]
["La Morandière"]
["La Motte-1"]
["La Motte-2"]
["La Patrie"]
["La Pause"]
["La Pêche"]
["La Pocatière"]
["La Prairie"]
["La Présentation"]
["La Rédemption"]
["La Reine-1"]
["La Reine-2"]
["La Sarre"]
["La Trinité-des-Monts"]
["La Tuque"]
["La Visitation-de-l'Ile-Dupas"]
["La Visitation-de-Yamaska"]
["Labelle"]
["Labrecque"]
["Lac Delage"]
["Lac-au-Brochet"]
["Lac-au-Saumon"]
["Lac-aux-Sables"]
["Lac-Beauport"]
["Lac-Boisbouscache"]
["Lac-Bouchette"]
["Lac-Brome"]
["Lac-des-Aigles-1"]
["Lac-des-Aigles-2"]
["Lac-des-Écorces"]
["Lac-des-Plages"]
["Lac-des-Seize-Iles"]
["Lac-Douaire"]
["Lac-Drolet"]
["Lac-du-Cerf"]
["Lac-Édouard"]
["Lac-Ernert"]
["Lac-Etchemin"]
["Lac-Frontière"]
["Lachine"]
["Lac-Huron"]
["Lachute"]
["Lac-Kénogami-1"]
["Lac-Kénogami-2"]
["Lac-Laperyere"]
["Lac-Legendre"]
["Lac-Masketsi"]
["Lac-Matapédia"]
["Lac-Mégantic"]
["Lacolle"]
["Lac-Poulin"]
["Lac-Saguay"]
["Lac-Sainte-Marie"]
["Lac-Saint-Joseph"]
["Lac-Saint-Paul"]
["Lac-Sergent"]
["Lac-Simon-1"]
["Lac-Simon-2"]
["Lac-Supérieur"]
["Lac-Tremblant-Nord"]
["Laforce"]
["Lalemant"]
["Lamarche"]
["Lambton"]
["L'Ancienne-lorette"]
["Landrienne-1"]
["Landrienne-2"]
["L'Ange-Gardien-1"]
["L'Ange-Gardien-2"]
["L'Ange-Gardien-3"]
["Languedoc"]
["Lanoraie"]
["L'Anse-Saint-Jean"]
["Lantier"]
["Larouche"]
["LaSalle"]
["L'Ascension"]
["L'Ascension-de-Notre-Seigneur"]
["L'Ascension-de-Patapédia"]
["L'Assomption"]
["Laterrière"]
["Latulipe"]
["Latulipe-et-Gaboury"]
["Launay-1"]
["Launay-2"]
["Laurier-Station"]
["Laurierville"]
["Laval"]
["Lavaltrie"]
["L'Avenir"]
["Laverlochère-Angliers (Baby)-1"]
["Laverlochère-Angliers (Baby)-2"]
["Laverlochère-Angliers (Laverlochère)"]
["Laverlochère-Angliers (Villars)"]
["Lawrenceville"]
["Leclercville"]
["Lefebvre"]
["Lejeune"]
["Lemieux"]
["LeMoyne"]
["L'Épiphanie"]
["Léry"]
["Les Bergeronnes"]
["Les Cèdres"]
["Les Coteaux"]
["Les Éboulements"]
["Les Escoumins"]
["Les Hauteurs"]
["Les Méchins"]
["Lévis-1"]
["Lévis-2"]
["Ligneries"]
["L'Ile-Bizard"]
["L'Ile-Cadieux"]
["L'Ile-Dorval"]
["L'Ile-du-Grand-Calumet"]
["L'Ile-Perrot"]
["Lingwick"]
["L'Isle-aux-Allumettes"]
["L'Isle-aux-Coudres"]
["L'Islet"]
["L'Isle-Verte"]
["Listuguj (Restigouche)"]
["Litchfield-1"]
["Litchfield-2"]
["Litchfield-3"]
["Lochaber"]
["Lochaber-Partie-Ouest"]
["Longue-Rive"]
["Longueuil"]
["Lorraine"]
["Lorrainville"]
["Lotbinière"]
["Louiseville-1"]
["Louiseville-2"]
["Low"]
["Lyster"]
["Macamic"]
["Maddington"]
["Magog"]
["Malartic-1"]
["Malartic-2"]
["Maliotenam"]
["Mandeville"]
["Maniwaki"]
["Manneville"]
["Manseau"]
["Mansfield-et-Pontefract"]
["Maria"]
["Maricourt"]
["Marieville"]
["Marsoui"]
["Marston"]
["Martinville"]
["Mascouche"]
["Mashteuiatsh"]
["Maskinongé-1"]
["Maskinongé-2"]
["Massueville"]
["Matane"]
["Matapédia"]
["Mayo-1"]
["Mayo-2"]
["Mazenod"]
["McMasterville"]
["Melbourne"]
["Mercier"]
["Messines"]
["Métabetchouan-Lac-à-la-Croix"]
["Métis-sur-Mer-1"]
["Métis-sur-Mer-2"]
["Milan"]
["Mille-Isles"]
["Miniac"]
["Mirabel (Saint-Antoine)"]
["Mirabel (Saint-Augustin)"]
["Mirabel (Saint-Benoit)"]
["Mirabel (Saint-Canut)"]
["Mirabel (Saint-Hermas)"]
["Mirabel (Saint-Janvier)"]
["Mirabel (Ste-Monique)"]
["Mirabel (Ste-Scolastique)"]
["Moffet"]
["Montbeillard"]
["Montbray"]
["Montcalm"]
["Mont-Carmel"]
["Montcerf-Lytton"]
["Montebello"]
["Montgay"]
["Mont-Joli"]
["Mont-Laurier"]
["Montmagny-1"]
["Montmagny-2"]
["Montpellier"]
["Montréal"]
["Montréal-Est"]
["Montréal-Nord"]
["Montréal-Ouest"]
["Montreuil"]
["Mont-Royal"]
["Mont-Saint-Grégoire"]
["Mont-Saint-Hilaire"]
["Mont-Saint-Michel"]
["Mont-Saint-Pierre"]
["Mont-Tremblant"]
["Mont-Valin"]
["Morin-Heights"]
["Mulgrave-et-Derry"]
["Namur"]
["Nantes"]
["Napierville"]
["Nédélec-1"]
["Nédélec-2"]
["Neuville"]
["New-Carlisle"]
["Newport"]
["New-Richmond"]
["Nicolet"]
["Nominingue"]
["Normandin"]
["Normétal"]
["North Hatley"]
["Notre-Dame-Auxiliatrice-de-Buckland"]
["Notre-Dame-de-Bon-Secours-1"]
["Notre-Dame-de-Bon-Secours-2"]
["Notre-Dame-de-Ham"]
["Notre-Dame-de-la-Merci"]
["Notre-Dame-de-la-Paix"]
["Notre-Dame-de-la-Salette"]
["Notre-Dame-de-l'Ile-Perrot"]
["Notre-Dame-de-Lorette"]
["Notre-Dame-de-Lourdes-1"]
["Notre-Dame-de-Lourdes-2"]
["Notre-Dame-de-Montauban"]
["Notre-Dame-de-Pontmain"]
["Notre-Dame-des-Bois"]
["Notre-Dame-des-Monts"]
["Notre-Dame-des-Neiges"]
["Notre-Dame-des-Pins"]
["Notre-Dame-des-Prairies"]
["Notre-Dame-des-Sept-Douleurs"]
["Notre-Dame-de-Stanbridge"]
["Notre-Dame-du-Bon-Conseil-1"]
["Notre-Dame-du-Bon-Conseil-2"]
["Notre-Dame-du-Laus"]
["Notre-Dame-du-Mont-Carmel"]
["Notre-Dame-du-Portage"]
["Notre-Dame-du-Rosaire"]
["Notre-Dame-du-Sacré-Coeur-d'Issoudun"]
["Nouvelle"]
["Noyan"]
["Odanak-1"]
["Odanak-2"]
["Ogden"]
["Oka"]
["Orford"]
["Ormstown"]
["Otter Lake"]
["Otterburn Park"]
["Outremont"]
["Packington"]
["Padoue"]
["Palmarolle-1"]
["Palmarolle-2"]
["Papineauville-1"]
["Papineauville-2"]
["Paradis"]
["Parisville"]
["Pascalis"]
["Paspébiac"]
["Percé"]
["Péribonka"]
["Perron"]
["Pessamit"]
["Petite-Rivière-Saint-François"]
["Petite-Vallée"]
["Petit-Lac-Sainte-Anne"]
["Petit-Saguenay"]
["Picard"]
["Piedmont"]
["Pierrefonds"]
["Pierreville"]
["Pike-River"]
["Pincourt"]
["Piopolis"]
["Plaisance"]
["Plessisville-1"]
["Plessisville-2"]
["Plessisville-3"]
["Plessisville-4"]
["Pohénégamook"]
["Pointe-à-la-Croix"]
["Pointe-aux-Outardes"]
["Pointe-Calumet"]
["Pointe-Claire"]
["Pointe-des-Cascades"]
["Pointe-Fortune"]
["Pointe-Lebel"]
["Pontiac-1"]
["Pontiac-2"]
["Pontleroy"]
["Pont-Rouge-1"]
["Pont-Rouge-2"]
["Portage-du-Fort"]
["Port-Cartier"]
["Port-Daniel-Gascons"]
["Portneuf-1"]
["Portneuf-2"]
["Portneuf-3"]
["Portneuf-sur-Mer"]
["Potton"]
["Poularies-1"]
["Poularies-2"]
["Precieux-Sang"]
["Preissac-1"]
["Preissac-2"]
["Prévost"]
["Price"]
["Princeville"]
["Privat"]
["Québec-1"]
["Québec-2"]
["Racine"]
["Ragueneau"]
["Rapide-Danseur"]
["Rapides-des-Joachims"]
["Rawdon"]
["Rémigny"]
["Repentigny"]
["Richelieu"]
["Richmond"]
["Rigaud"]
["Rimouski-1"]
["Rimouski-2"]
["Rimouski-3"]
["Ripon"]
["Ristigouche-Partie-Sud-Est"]
["Rivière-à-Claude"]
["Rivière-à-Pierre"]
["Rivière-Beaudette"]
["Rivière-Bleue"]
["Rivière-du-Loup"]
["Riviere-Éternité"]
["Rivière-Nouvelle-1"]
["Rivière-Nouvelle-2"]
["Rivière-Ouelle"]
["Rivière-Patapédia-Est"]
["Riviere-Rouge"]
["Rivière-Saint-Jean-1"]
["Rivière-Saint-Jean-2"]
["Rivière-Vaseuse"]
["Roberval"]
["Rochebaucourt-1"]
["Rochebaucourt-2"]
["Roquemaure-1"]
["Roquemaure-2"]
["Rosemère"]
["Rougemont"]
["Rousseau"]
["Routhierville"]
["Rouyn"]
["Rouyn-Noranda"]
["Roxboro"]
["Roxton-1"]
["Roxton-2"]
["Roxton Falls-1"]
["Roxton Falls-2"]
["Roxton Pond-1"]
["Roxton Pond-2"]
["Royal-Rousillon"]
["Ruisseau-Fergusson"]
["Sacré-Coeur"]
["Sacré-Coeur-de-Jésus"]
["Saint-Adalbert"]
["Saint-Adelme"]
["Saint-Adelphe"]
["Saint-Adolphe-d'Howard"]
["Saint-Adrien"]
["Saint-Adrien-d'Irlande"]
["Saint-Agapit"]
["Saint-Aimé"]
["Saint-Aimé-des-Lacs"]
["Saint-Aimé-du-Lac-des-Iles"]
["Saint-Alban"]
["Saint-Albert"]
["Saint-Alexandre"]
["Saint-Alexandre-de-Kamouraska"]
["Saint-Alexandre-des-Lacs"]
["Saint-Alexis"]
["Saint-Alexis-de-Matapédia"]
["Saint-Alexis-des-Monts"]
["Saint-Alfred"]
["Saint-Alphonse"]
["Saint-Alphonse-de-Granby"]
["Saint-Alphonse-de-Rodriguez"]
["Saint-Amable"]
["Saint-Ambroise"]
["Saint-Ambroise-de-Kildare"]
["Saint-Anaclet-de-Lessard-1"]
["Saint-Anaclet-de-Lessard-2"]
["Saint-André"]
["Saint-André-Avellin-1"]
["Saint-André-Avellin-2"]
["Saint-André-d'Argenteuil"]
["Saint-André-de-Restigouche"]
["Saint-André-du-Lac-Saint-Jean"]
["Saint-Anicet"]
["Saint-Anselme"]
["Saint-Antoine-de-l'Isle-aux-Grues"]
["Saint-Antoine-de-Tilly-1"]
["Saint-Antoine-de-Tilly-2"]
["Saint-Antoine-sur-Richelieu"]
["Saint-Antonin"]
["Saint-Apollinaire-1"]
["Saint-Apollinaire-2"]
["Saint-Apollinaire-3"]
["Saint-Armand"]
["Saint-Arsène"]
["Saint-Athanase"]
["Saint-Aubert"]
["Saint-Augustin"]
["Saint-Augustin-de-Desmaures"]
["Saint-Augustin-de-Woburn"]
["Saint-Barnabé"]
["Saint-Barnabé-Sud"]
["Saint-Barthélemy"]
["Saint-Basile-1"]
["Saint-Basile-2"]
["Saint-Basile-le-Grand"]
["Saint-Benjamin"]
["Saint-Benoît-du-Lac"]
["Saint-Benoît-Labre"]
["Saint-Bernard (de Beauce)"]
["Saint-Bernard-de-Lacolle"]
["Saint-Bernard-de-Michaudville"]
["Saint-Blaise-sur-Richelieu"]
["Saint-Bonaventure"]
["Saint-Boniface"]
["Saint-Bruno"]
["Saint-Bruno-de-Kamouraska"]
["Saint-Bruno-de-Montarville"]
["Saint-Calixte"]
["Saint-Camille"]
["Saint-Camille-de-Lellis"]
["Saint-Casimir"]
["Saint-Célestin-1"]
["Saint-Célestin-2"]
["Saint-Césaire"]
["Saint-Charles-Borromée"]
["Saint-Charles-de-Bellechasse"]
["Saint-Charles-de-Bourget"]
["Saint-Charles-Garnier"]
["Saint-Charles-sur-Richelieu"]
["Saint-Christophe-d'Arthabaska"]
["Saint-Chrysostome"]
["Saint-Claude"]
["Saint-Clément"]
["Saint-Cléophas"]
["Saint-Cléophas-de-Brandon"]
["Saint-Clet"]
["Saint-Colomban"]
["Saint-Côme"]
["Saint-Côme-Linière"]
["Saint-Constant"]
["Saint-Cuthbert"]
["Saint-Cyprien (de Rivière-du-Loup)"]
["Saint-Cyprien (des Etchemins)"]
["Saint-Cyprien-de-Napierville"]
["Saint-Cyrille-de-Lessard"]
["Saint-Cyrille-de-Wendover"]
["Saint-Damase (de Matapédia)"]
["Saint-Damase (de Saint-Hyacinthe)"]
["Saint-Damase-de-l'Islet"]
["Saint-Damien"]
["Saint-Damien-de-Buckland"]
["Saint-David"]
["Saint-David-de-Falardeau"]
["Saint-Denis-De La Bouteillerie"]
["Saint-Denis-de-Brompton"]
["Saint-Denis-sur-Richelieu"]
["Saint-Didace"]
["Saint-Dominique"]
["Saint-Dominique-du-Rosaire"]
["Saint-Donat-1"]
["Saint-Donat-2"]
["Saint-Donat-3"]
["Sainte-Adèle"]
["Sainte-Agathe-de-Lotbinière"]
["Sainte-Agathe-des-Monts"]
["Sainte-Angèle-de-Laval"]
["Sainte-Angèle-de-Mérici"]
["Sainte-Angèle-de-Monnoir"]
["Sainte-Angèle-de-Prémont"]
["Sainte-Anne-de-Beaupré"]
["Sainte-Anne-de-Bellevue"]
["Sainte-Anne-de-la-Pérade"]
["Sainte-Anne-de-la-Pocatière-1"]
["Sainte-Anne-de-la-Pocatière-2"]
["Sainte-Anne-de-la-Rochelle"]
["Sainte-Anne-de-Sabrevois"]
["Sainte-Anne-des-Lacs"]
["Sainte-Anne-des-Monts"]
["Sainte-Anne-de-Sorel"]
["Sainte-Anne-des-Plaines"]
["Sainte-Anne-du-Lac"]
["Sainte-Apolline-de-Patton"]
["Sainte-Aurélie"]
["Sainte-Barbe"]
["Sainte-Béatrix"]
["Sainte-Brigide-d'Iberville"]
["Sainte-Brigitte-de-Laval"]
["Sainte-Brigitte-des-Saults"]
["Sainte-Catherine"]
["Sainte-Catherine-de-Hatley"]
["Sainte-Catherine-de-la-Jacques-Cartier"]
["Sainte-Cécile-de-Lévrard"]
["Sainte-Cécile-de-Milton"]
["Sainte-Cécile-de-Whitton"]
["Sainte-Christine-1"]
["Sainte-Christine-2"]
["Sainte-Christine-d'Auvergne"]
["Sainte-Claire (de Bellechasse)"]
["Sainte-Clotilde"]
["Sainte-Clotilde-de-Beauce"]
["Sainte-Clotilde-de-Horton"]
["Sainte-Croix"]
["Saint-Edmond-de-Grantham"]
["Saint-Edmond-les-Plaines"]
["Saint-Édouard"]
["Saint-Édouard-de-Fabre"]
["Saint-Édouard-de-Lotbinière"]
["Saint-Édouard-de-Maskinongé"]
["Sainte-Edwidge-de-Clifton"]
["Sainte-Élisabeth"]
["Sainte-Élisabeth-de-Proulx"]
["Sainte-Élizabeth-de-Warwick"]
["Sainte-Émélie-de-l'Énergie"]
["Sainte-Eulalie"]
["Sainte-Euphémie-sur-Rivière-du-Sud"]
["Sainte-Famille-de-l'île-d'Orléans"]
["Sainte-Félicité-1"]
["Sainte-Félicité-2"]
["Sainte-Flavie"]
["Sainte-Florence"]
["Sainte-Françoise-1"]
["Sainte-Françoise-2"]
["Sainte-Geneviève"]
["Sainte-Geneviève-de-Batiscan"]
["Sainte-Geneviève-de-Berthier"]
["Sainte-Germaine-Boulé"]
["Sainte-Gertrude"]
["Sainte-Gertrude-Manneville"]
["Sainte-Hedwidge"]
["Sainte-Hélène-de-Bagot"]
["Sainte-Hélène-de-Chester"]
["Sainte-Hélène-de-Kamouraska"]
["Sainte-Hélène-de-Mancebourg"]
["Sainte-Hénédine"]
["Sainte-Irène"]
["Sainte-Jeanne-d'Arc-1"]
["Sainte-Jeanne-d'Arc-2"]
["Sainte-Julie"]
["Sainte-Julienne"]
["Sainte-Justine"]
["Sainte-Justine-de-Newton"]
["Saint-Élie-de-Caxton"]
["Saint-Éloi"]
["Sainte-Louise"]
["Saint-Elphège"]
["Sainte-Luce"]
["Sainte-Lucie-de-Beauregard"]
["Sainte-Lucie-des-Laurentides"]
["Saint-Elzéar-1"]
["Saint-Elzéar-2"]
["Saint-Elzéar-de-Bonaventure"]
["Saint-Elzéar-de-Témiscouata"]
["Sainte-Madeleine"]
["Sainte-Madeleine-de-la-Rivière-Madeleine"]
["Sainte-Marcelline-de-Kildare"]
["Sainte-Marguerite (de Beauce)"]
["Sainte-Marguerite-du-Lac-Masson"]
["Sainte-Marguerite-Marie"]
["Sainte-Marie-1"]
["Sainte-Marie-2"]
["Sainte-Marie-de-Blandford"]
["Sainte-Marie-Madeleine"]
["Sainte-Marie-Salomé"]
["Sainte-Marthe"]
["Sainte-Marthe-sur-le-Lac"]
["Sainte-Martine"]
["Sainte-Mélanie"]
["Saint-Émile-de-Suffolk"]
["Sainte-Monique-1"]
["Sainte-Monique-2"]
["Sainte-Paule"]
["Sainte-Perpétue-1"]
["Sainte-Perpétue-2"]
["Sainte-Pétronille,I.O."]
["Saint-Éphrem-de-Beauce"]
["Saint-Épiphane"]
["Sainte-Praxède"]
["Sainte-Rita"]
["Sainte-Rose-de-Watford"]
["Sainte-Rose-du-Nord"]
["Sainte-Sabine (de Montérégie)"]
["Sainte-Sabine (Les Etchemins)"]
["Sainte-Séraphine"]
["Sainte-Sophie"]
["Sainte-Sophie-de-Lévrard"]
["Sainte-Sophie-d'Halifax-1"]
["Sainte-Sophie-d'Halifax-2"]
["Saint-Esprit"]
["Sainte-Thècle"]
["Sainte-Thérèse"]
["Sainte-Thérèse-de-Gaspé"]
["Sainte-Thérèse-de-la-Gatineau"]
["Saint-Étienne-de-Beauharnois"]
["Saint-Étienne-de-Bolton"]
["Saint-Étienne-des-Grès"]
["Saint-Eugène"]
["Saint-Eugène-d'Argentenay"]
["Saint-Eugène-de-Guigues"]
["Saint-Eugène-de-Ladrière"]
["Sainte-Ursule"]
["Saint-Eusèbe"]
["Saint-Eustache"]
["Saint-Évariste-de-Forsyth"]
["Sainte-Victoire-de-Sorel"]
["Saint-Fabien"]
["Saint-Fabien-de-Panet"]
["Saint-Faustin-Lac-Carré"]
["Saint-Félicien-1"]
["Saint-Félicien-2"]
["Saint-Félix-de-Dalquier"]
["Saint-Félix-de-Kingsey"]
["Saint-Félix-de-Valois"]
["Saint-Félix-d'Otis"]
["Saint-Ferdinand (d'Halifax)"]
["Saint-Ferréol-les-Neiges"]
["Saint-Flavien"]
["Saint-Fortunat"]
["Saint-François-d'Assise"]
["Saint-François-de-la-Rivière-du-Sud"]
["Saint-François-de-l'Ile-d'Orléans"]
["Saint-François-de-Sales"]
["Saint-François-du-Lac"]
["Saint-François-Xavier-de-Brompton"]
["Saint-François-Xavier-de-Viger"]
["Saint-Frédéric"]
["Saint-Fulgence-1"]
["Saint-Fulgence-2"]
["Saint-Gabriel"]
["Saint-Gabriel-de-Brandon"]
["Saint-Gabriel-de-Rimouski"]
["Saint-Gabriel-de-Valcartier"]
["Saint-Gabriel-Lalemant"]
["Saint-Gédéon"]
["Saint-Gédéon-de-Beauce"]
["Saint-Georges (de Beauce)-1"]
["Saint-Georges (de Beauce)-2"]
["Saint-Georges-de-Clarenceville"]
["Saint-Georges-de-Windsor"]
["Saint-Gérard-Majella(Yamaska)"]
["Saint-Germain"]
["Saint-Germain-de-Grantham"]
["Saint-Gervais"]
["Saint-Gilbert"]
["Saint-Gilles"]
["Saint-Godefroi"]
["Saint-Grégoire"]
["Saint-Guillaume"]
["Saint-Guillaume-Nord"]
["Saint-Guy"]
["Saint-Henri"]
["Saint-Henri-de-Taillon"]
["Saint-Herménégilde"]
["Saint-Hilaire-de-Dorset"]
["Saint-Hilarion"]
["Saint-Hippolyte"]
["Saint-Honoré"]
["Saint-Honoré-de-Shenley"]
["Saint-Honoré-de-Témiscouata"]
["Saint-Hubert"]
["Saint-Hubert-de-Rivière-du-Loup"]
["Saint-Hugues"]
["Saint-Hyacinthe-1"]
["Saint-Hyacinthe-2"]
["Saint-Ignace-de-Loyola"]
["Saint-Ignace-de-Stanbridge"]
["Saint-Irénée"]
["Saint-Isidore"]
["Saint-Isidore (Beauce-Nord)"]
["Saint-Isidore-de-Clifton"]
["Saint-Jacques"]
["Saint-Jacques-de-Leeds"]
["Saint-Jacques-le-Majeur-de-Wolfestown"]
["Saint-Jacques-le-Mineur"]
["Saint-Janvier-de-Joly"]
["Saint-Jean-Baptiste"]
["Saint-Jean-de-Brébeuf"]
["Saint-Jean-de-Cherbourg"]
["Saint-Jean-de-Dieu"]
["Saint-Jean-de-la-Lande"]
["Saint-Jean-de-l'Ile-d'Orléans"]
["Saint-Jean-de-Matha"]
["Saint-Jean-Port-Joli"]
["Saint-Jean-sur-Richelieu-1"]
["Saint-Jean-sur-Richelieu-2"]
["Saint-Jérôme"]
["Saint-Joachim"]
["Saint-Joachim-de-Shefford"]
["Saint-Joseph-de-Beauce-1"]
["Saint-Joseph-de-Beauce-2"]
["Saint-Joseph-de-Coleraine"]
["Saint-Joseph-de-Kamouraska"]
["Saint-Joseph-de-Lepage"]
["Saint-Joseph-des-Érables-1"]
["Saint-Joseph-des-Érables-2"]
["Saint-Joseph-de-Sorel"]
["Saint-Joseph-du-Lac"]
["Saint-Jude"]
["Saint-Jules"]
["Saint-Julien"]
["Saint-Just-de-Bretenières"]
["Saint-Juste-du-Lac"]
["Saint-Justin"]
["Saint-Lambert (Longueuil)"]
["Saint-Lambert-de-Desmeloizes"]
["Saint-Lambert-de-Lauzon-1"]
["Saint-Lambert-de-Lauzon-2"]
["Saint-Laurent"]
["Saint-Laurent-de-l'Ile-d'Orléans"]
["Saint-Lazare"]
["Saint-Lazare-de-Bellechasse-1"]
["Saint-Lazare-de-Bellechasse-2"]
["Saint-Léandre"]
["Saint-Léonard"]
["Saint-Léonard-d'Aston-1"]
["Saint-Léonard-d'Aston-2"]
["Saint-Léonard-de-Portneuf"]
["Saint-Léon-de-Standon"]
["Saint-Léon-le-Grand (de Bas-Saint-Laurent)"]
["Saint-Léon-le-Grand (de Mauricie)"]
["Saint-Liboire"]
["Saint-Liguori"]
["Saint-Lin-Laurentides"]
["Saint-Louis"]
["Saint-Louis-de-Blandford"]
["Saint-Louis-de-Gonzague (de Beauce)"]
["Saint-Louis-de-Gonzague (de Montérégie)"]
["Saint-Louis-de-Gonzague-du-Cap-Tourmente"]
["Saint-Louis-du-Ha! Ha!"]
["Saint-Luc-de-Bellechasse"]
["Saint-Luc-de-Vincennes"]
["Saint-Lucien"]
["Saint-Ludger"]
["Saint-Ludger-de-Milot"]
["Saint-Magloire"]
["Saint-Majorique-de-Grantham"]
["Saint-Malachie"]
["Saint-Malo"]
["Saint-Marc-de-Figuery"]
["Saint-Marc-des-Carrières"]
["Saint-Marc-du-Lac-Long"]
["Saint-Marcel"]
["Saint-Marcel-de-Richelieu"]
["Saint-Marcellin"]
["Saint-Marc-sur-Richelieu"]
["Saint-Martin"]
["Saint-Mathias-sur-Richelieu"]
["Saint-Mathieu"]
["Saint-Mathieu-de-Beloeil"]
["Saint-Mathieu-de-Rioux"]
["Saint-Mathieu-du-Parc"]
["Saint-Maurice"]
["Saint-Maxime-du-Mont-Louis"]
["Saint-Médard"]
["Saint-Michel "]
["Saint-Michel-de-Bellechasse"]
["Saint-Michel-de-Squatec-1"]
["Saint-Michel-de-Squatec-2"]
["Saint-Michel-des-Saints"]
["Saint-Modeste"]
["Saint-Moïse"]
["Saint-Narcisse"]
["Saint-Narcisse-de-Beaurivage"]
["Saint-Narcisse-de-Rimouski"]
["Saint-Nazaire-1"]
["Saint-Nazaire-2"]
["Saint-Nazaire-d'Acton"]
["Saint-Nazaire-de-Dorchester"]
["Saint-Nérée-de-Bellechasse"]
["Saint-Noël"]
["Saint-Norbert-1"]
["Saint-Norbert-2"]
["Saint-Norbert-d'Arthabaska"]
["Saint-Octave-de-Métis"]
["Saint-Odilon-de-Cranbourne"]
["Saint-Omer"]
["Saint-Onésime-d'Ixworth"]
["Saint-Ours"]
["Saint-Pacôme-1"]
["Saint-Pacôme-2"]
["Saint-Pamphile"]
["Saint-Pascal"]
["Saint-Patrice-de-Beaurivage"]
["Saint-Patrice-de-Sherrington"]
["Saint-Paul-d'Abbotsford"]
["Saint-Paul-de-Joliette"]
["Saint-Paul-de-la-Croix"]
["Saint-Paul-de-l'Ile-aux-Noix"]
["Saint-Paul-de-Montminy"]
["Saint-Paulin"]
["Saint-Philémon"]
["Saint-Philibert"]
["Saint-Philippe"]
["Saint-Philippe-de-Néri-1"]
["Saint-Philippe-de-Néri-2"]
["Saint-Pie"]
["Saint-Pie-de-Guire"]
["Saint-Pierre (Village)"]
["Saint-Pierre-Baptiste"]
["Saint-Pierre-de-Broughton"]
["Saint-Pierre-de-Lamy"]
["Saint-Pierre-de-la-Rivière-du-Sud"]
["Saint-Pierre-de-l'Ile-d'Orléans"]
["Saint-Pierre-les-Becquets"]
["Saint-Placide"]
["Saint-Polycarpe"]
["Saint-Prime"]
["Saint-Prosper (de Beauce)"]
["Saint-Prosper-de-Champlain"]
["Saint-Raphaël"]
["Saint-Raymond"]
["Saint-Rémi"]
["Saint-Rémi-de-Tingwick"]
["Saint-René"]
["Saint-René-de-Matane"]
["Saint-Robert"]
["Saint-Robert-Bellarmin"]
["Saint-Roch-de-l'Achigan"]
["Saint-Roch-de-Mékinac"]
["Saint-Roch-de-Richelieu"]
["Saint-Roch-des-Aulnaies"]
["Saint-Roch-Ouest"]
["Saint-Romain"]
["Saint-Rosaire"]
["Saint-Samuel"]
["Saints-Anges"]
["Saint-Sauveur"]
["Saint-Sébastien (de Montérégie)"]
["Saint-Sébastien (de MRC du Granit)"]
["Saint-Sévère"]
["Saint-Séverin (de Beauce)"]
["Saint-Séverin (de Mauricie)"]
["Saint-Siméon (de Bonaventure)"]
["Saint-Siméon (de Charlevoix)"]
["Saint-Simon (de Bas-Saint-Laurent)"]
["Saint-Simon (de Montéregie)"]
["Saint-Simon-les-Mines"]
["Saint-Sixte"]
["Saints-Martyrs-Canadiens"]
["Saint-Stanislas (de Mauricie)"]
["Saint-Stanislas (du Lac Saint-Jean)"]
["Saint-Stanislas-de-Kostka"]
["Saint-Sulpice"]
["Saint-Sylvère"]
["Saint-Sylvestre"]
["Saint-Télesphore"]
["Saint-Tharcisius"]
["Saint-Théodore-d'Acton"]
["Saint-Théophile"]
["Saint-Thomas"]
["Saint-Thomas-Didyme"]
["Saint-Thuribe"]
["Saint-Tite"]
["Saint-Tite-des-Caps"]
["Saint-Ubalde"]
["Saint-Ulric"]
["Saint-Urbain-1"]
["Saint-Urbain-2"]
["Saint-Urbain-Premier"]
["Saint-Valentin"]
["Saint-Valère"]
["Saint-Valérien (Rimouski)"]
["Saint-Valérien-de-Milton"]
["Saint-Vallier"]
["Saint-Venant-de-Paquette"]
["Saint-Vianney"]
["Saint-Victor"]
["Saint-Wenceslas"]
["Saint-Zacharie"]
["Saint-Zénon"]
["Saint-Zénon-du-Lac-Humqui"]
["Saint-Zéphirin-de-Courval"]
["Saint-Zotique"]
["Salaberry-de-Valleyfield"]
["Sault-au-Cochon"]
["Sayabec"]
["Scotstown"]
["Scott"]
["Senneterre-1"]
["Senneterre-2"]
["Senneville (canton d'Abitibi)"]
["Senneville (Montréal)"]
["Sept-Iles"]
["Shannon"]
["Shawinigan-1"]
["Shawinigan-2"]
["Shawinigan-3"]
["Shawville"]
["Sheenboro"]
["Shefford"]
["Sherbrooke-1"]
["Sherbrooke-2"]
["Sherbrooke-3"]
["Sherbrooke-4"]
["Shigawake"]
["Shipshaw"]
["Sorel-Tracy"]
["Stanbridge East"]
["Stanbridge Station"]
["Stanstead-1"]
["Stanstead-2"]
["Stanstead-Est"]
["Stoke"]
["Stoneham-et-Tewkesbury"]
["Stornoway"]
["Stratford"]
["Stukely-Sud"]
["Sutton"]
["Tadoussac"]
["Taschereau"]
["Témiscouata-sur-le-Lac-1"]
["Témiscouata-sur-le-Lac-2"]
["Terrasse-Vaudreuil"]
["Terrebonne-1"]
["Terrebonne-2"]
["Terrebonne-3"]
["Thetford Mines"]
["Thorne"]
["Thurso"]
["Tiblemont"]
["Tingwick"]
["TNO aquatique de la MRC de Drummond"]
["TNO terrestre de la MRC de Roussillon"]
["Tourville"]
["Trécesson-1"]
["Trécesson-2"]
["Tremblay-1"]
["Tremblay-2"]
["Très-Saint-Rédempteur"]
["Très-Saint-Sacrement"]
["Tring-Jonction"]
["Trois-Pistoles"]
["Trois-Rives"]
["Trois-Rivières-1"]
["Trois-Rivières-2"]
["Trois-Rivières-3"]
["Uashat"]
["Ulverton"]
["Upton"]
["Val-Alain"]
["Val-Brillant"]
["Valcourt-1"]
["Valcourt-2"]
["Val-David"]
["Val-des-Bois"]
["Val-des-Lacs"]
["Val-des-Monts-1"]
["Val-des-Monts-2"]
["Val-des-Monts-3"]
["Val-d'Or"]
["Val-Joli"]
["Vallée-Jonction-1"]
["Vallée-Jonction-2"]
["Val-Morin"]
["Val-Racine"]
["Val-Saint-Gilles"]
["Varennes"]
["Vassal"]
["Vassan"]
["Vaudray"]
["Vaudreuil-Dorion"]
["Vaudreuil-sur-le-Lac"]
["Venise-en-Québec"]
["Verchères"]
["Verdun"]
["Victoriaville"]
["Ville-Marie"]
["Villemontel"]
["Villeroy"]
["Waltham"]
["Warden"]
["Warwick"]
["Waterloo"]
["Waterville"]
["Weedon"]
["Wendake"]
["Wenthorth-Nord"]
["Wentworth"]
["Westbury"]
["Westmount"]
["Whitworth"]
["Wickham"]
["Windsor"]
["Wôlinak"]
["Wotton"]
["Yamachiche"]
["Yamaska-1"]
["Yamaska-2"]

{"sheet":"Classes","index":16,"n_rows":1340,"n_cols":12,"rows_kept":1340,"cut":false,"hidden":true,"merged":[]}
["Municipalité","Avoine","Blé animal","Blé humain","Maïs-grain","Soya","Orge","Pommes de terre","Blé d'automne","Maïs fourrager","Station météo","Foin"]
["Abercorn",1681,2198,2198,7686,2295,2233,null,2198,12561]
["Acton Vale",2259,3276,3276,10191,3177,2936,39066,3291,16823,"Armagh",5228]
["Adstock-1",1899,2204,2204,"",null,2117,null,2204,13108,"ArundelF",3664]
["Adstock-2",1890,2050,2050,6734,2588,2134,null,2050,13290,"Baie-Comeau RCS",3167]
["Aiguebelle-1",1612,2146,2146,"",null,1971,null,2146,null,"Baie-Saint-Paul",4356]
["Aiguebelle-2",1595,2109,2109,"",null,2215,null,2411,null,"Barraute",2861]
["Akwesasne",2404,3392,3392,11233,3286,3154,null,3741,18475,"Beauceville",5115]
["Albanel",2239,2929,2929,6734,2588,2923,null,2929,14932,"Beauport",4945]
["Albertville",2334,2546,2546,"",null,2518,null,2546,14211,"Bristol",4801]
["Alleyn-et-Cawood",1292,1592,1592,"",null,1290,null,1592,9885,"Brownsburg-Chatham",6239]
["Alma-1",2163,2564,2564,6734,2588,2519,null,2564,15788,"Calixa-Lavallee",5839]
["Alma-2",2686,3042,3042,6734,2588,3209,null,3042,16466,"Cap-Chat-Est",2821]
["Amherst",817,1277,1277,"",null,1146,null,1277,9789,"Cap-Madeleine",2816]
["Amos",1313,1507,1507,"",null,1888,null,1507,null,"Cap-Tourmente",3570]
["Amqui",2334,2546,2546,6734,2588,2518,null,2546,14211,"Chambord",3490]
["Ange-Gardien",2089,2847,2847,9371,3076,2672,null,3412,18495,"Charlo",3588]
["Anjou",2028,2808,2808,9608,3049,2506,null,3021,19434,"Clarendon",4721]
["Armagh",2330,2236,2236,6734,2588,1930,32066,2236,15821,"Cloutier",3580]
["Arundel",817,1277,1277,"",null,1146,null,1277,9789,"Compton",6320]
["Asbestos-1",2040,2513,2513,7831,2609,2329,null,2513,14235,"Courcelles",5413]
["Asbestos-2",1602,2038,2038,6820,2334,1990,null,2038,12880,"Deschambault SM",5383]
["Ascot Corner",1856,2010,2010,6820,2334,2191,null,2010,13181,"Duchénier",3919]
["Aston Jonction",2209,2443,2443,7831,2609,2260,null,2850,15689,"Duhamel",3975]
["Auclair",2186,2107,2107,"",null,2384,null,2107,13511,"Egan-Sud",3712]
["Audet",1575,1741,1741,5818,1977,2170,null,1741,11802,"Escoumins",3525]
["Aumond",1178,1885,1885,"",null,1647,null,1885,10434,"Estcourt",4440]
["Austin",1681,2198,2198,7686,2295,2233,null,2198,12561,"Farnham F",7555]
["Authier",1595,2109,2109,"",null,2215,null,2411,null,"Ferme-Neuve",3945]
["Authier-Nord",1595,2109,2109,"",null,2215,null,2411,null,"Frampton",5488]
["Ayer's Cliff",2016,2501,2501,8075,2457,2558,null,2947,16043,"Franklin",5585]
["Baie-Comeau",1686,1766,1766,"",null,1656,null,1766,null,"Frelighsburg",5725]
["Baie-des-Sables",2067,2185,2185,6734,2588,2204,null,2185,11684,"Guerin",3864]
["Baie-du-Febvre",2882,3488,3488,10297,3050,3129,null,3212,18234,"Hébertville",5368]
["Baie-D'Urfé",2028,2808,2808,9608,3049,2506,null,3021,19434,"Hemmingford",5970]
["Baie-Saint-Paul-1",1961,2018,2018,6734,2588,1939,32066,2018,15214,"Henryville",6953]
["Baie-Saint-Paul-2",2051,2425,2425,6734,2588,2348,32066,2425,14841,"Honfleur",6012]
["Baie-Ste-Catherine",1961,2018,2018,"",null,1939,32066,2018,15214,"Inverness",5691]
["Baie-Trinité",1686,1766,1766,"",null,1656,null,1766,null,"Kamouraska",5418]
["Barkmere",817,1277,1277,"",null,1146,null,1277,9789,"La Baie",5041]
["Barnston-Ouest",2016,2501,2501,8075,2457,2558,null,2947,16043,"La Patrie",5430]
["Barraute-1",1450,1816,1816,"",null,2102,null,1816,null,"La Pêche",3890]
["Barraute-2",1450,1816,1816,"",null,2102,null,1816,null,"La Pocatière",4980]
["Bartouille",1450,1816,1816,"",null,2102,null,1816,null,"La Reine",3172]
["Basserode",1612,2146,2146,"",null,1971,null,2146,null,"La Tuque",3085]
["Batiscan",2341,3209,3209,8728,2712,3090,null,3209,18105,"La Visitation",6548]
["Beaconsfield",2028,2808,2808,9608,3049,2506,null,3021,19434,"Lac Gabrielle",3712]
["Béarn-1",2254,2739,2739,"",null,2569,null,3034,14753,"Lac Matapédia",3968]
["Béarn-2",1313,1507,1507,"",null,1888,null,1507,null,"L'Acadie",6312]
["Beauceville-1",2213,2233,2233,6734,2588,2094,null,2233,13327,"Lac-Sainte-Marie",3548]
["Beauceville-2",2299,2110,2110,6734,2588,2096,null,2819,12717,"Lanoraie",6945]
["Beauceville-3",1890,2050,2050,6734,2588,2134,null,2050,13290,"L'Assomption",7039]
["Beauchastel",1612,2146,2146,"",null,1971,null,2146,null,"Latulipe",3469]
["Beauharnois-1",2439,3446,3446,11726,3331,3353,null,3446,19672,"Laval",6793]
["Beauharnois-2",2439,3446,3446,11458,3140,3353,null,3446,19672,"Lawrenceville",5869]
["Beaulac-Garthby",1581,1794,1794,5818,1977,1942,null,1794,11900,"Lennoxville",5620]
["Beaumesnil",1915,2507,2507,"",null,2434,null,2507,14535,"L'Étang-du-Nord",2784]
["Beaumont",2170,2418,2418,6734,2588,2293,32066,2306,14842,"Litchfield",4321]
["Beaupré",2082,2520,2520,7722,2415,2482,32066,2520,14323,"Maniwaki",3984]
["Bécancour",2363,2891,2891,8327,2517,2524,null,2891,14969,"Maskinongé",6122]
["Bedford-1",1721,2435,2435,9371,3076,2508,null,2435,15562,"Masson",5028]
["Bedford-2",1721,2435,2435,9371,3076,2508,null,2435,15562,"Matane",3709]
["Bégin",1937,2148,2148,"",null,2075,null,2148,12498,"Melbourne",5483]
["Belcourt",1450,1816,1816,"",null,2102,null,1816,null,"Mirabel F",7134]
["Bellecombe",1612,2146,2146,"",null,1971,null,2146,null,"Mont Laurier F",4379]
["Belleterre",1915,2507,2507,"",null,2434,null,2507,14535,"Montmagny",5384]
["Beloeil",2590,3574,3574,11079,3264,3331,39066,3574,18781,"Napierville",6633]
["Berry-1",1493,1814,1814,"",null,1911,null,1814,null,"New-Carlisle",3394]
["Berry-2",1493,1814,1814,"",null,1911,null,1814,null,"Newport",5430]
["Berthier-sur-Mer",2132,2466,2466,6734,2588,2249,32066,2466,15886,"New-Richmond",3471]
["Berthierville",2759,3590,3590,9617,3006,3309,null,4059,19839,"Nicolet",6370]
["Béthanie",1734,2193,2193,7686,2295,1846,null,2193,12641,"Normandin",4154]
["Biencourt",2186,2107,2107,"",null,2384,null,2107,13511,"Ormstown F",6963]
["Blainville",2028,2808,2808,9608,3049,2506,null,3021,19434,"Ottawa CDA",5683]
["Blondeau",1915,2507,2507,"",null,2434,null,2507,14535,"Palmarolle",3250]
["Blue Sea",1283,1439,1439,"",null,1235,null,1439,12156,"Papineau Labelle",3733]
["Boileau",817,1277,1277,"",null,1146,null,1277,9789,"Pembroke",3666]
["Boisbriand",2028,2808,2808,9608,3049,2506,null,3021,19434,"Pépinière St-Modeste",4500]
["Boischatel",2082,2520,2520,7722,2415,2482,32066,2520,14323,"Pépinière Trécesson",2909]
["Bois-des-Filion",2028,2808,2808,9608,3049,2506,null,3021,19434,"Percé",2922]
["Bois-Franc",1178,1885,1885,"",null,1647,null,1885,10434,"Pontiac",4880]
["Boivin",1595,2109,2109,"",null,2215,null,2411,null,"Potton",5672]
["Bolton-Est",1681,2198,2198,5818,1977,2233,null,2198,12561,"Privat",3141]
["Bolton-Ouest",1681,2198,2198,"",null,2233,null,2198,12561,"Québec",5641]
["Bonaventure",1591,2134,2134,6734,2588,2015,null,2134,12882,"Rimouski",4425]
["Bonsecours",1734,2193,2193,7686,2295,1846,null,2193,12641,"Rivière-du-Loup",4760]
["Boucherville",2779,3438,3438,10944,3008,3266,null,4558,18830,"Rivière-Rouge",3892]
["Bouchette",1283,1439,1439,6734,2588,1235,null,1439,12156,"Rouyn",3295]
["Bousquet",1493,1814,1814,"",null,1911,null,1814,null,"Sacré-Coeur",3884]
["Bowman",1158,2587,2587,"",null,2205,null,2587,14748,"Saguenay",5041]
["Brébeuf",1398,1784,1784,6734,2588,1742,null,1784,17250,"Saint-Alexis-de-Matapédia",3705]
["Brigham",2252,3040,3040,9654,2984,2827,null,3684,17164,"Saint-Ambroise F",3774]
["Bristol-1",1424,2748,2748,7085,2443,2218,null,2748,15637,"Saint-André-Avellin",4843]
["Bristol-2",1010,1745,1745,7085,2443,1344,null,1745,12040,"Saint-Anicet",6722]
["Brodeur",1915,2507,2507,"",null,2434,null,2507,14535,"Saint-Aubert",5339]
["Brome",1681,2198,2198,7686,2295,2233,null,2198,12561,"Saint-Barnabé",6019]
["Bromont",2252,3040,3040,9654,2984,2827,null,3684,17164,"Saint-Bernard",5765]
["Brossard",2515,3562,3562,11458,3140,2733,null,3562,17473,"Saint-Bernard-de-Michaudville",6617]
["Brownsburg-Chatham",1345,2621,2621,9370,2933,2325,null,2621,17933,"Saint-Camille-de-Lellis",4701]
["Bryson",1424,2748,2748,7085,2443,2218,null,2748,15637,"Saint-Célestin",5873]
["Bury",1856,2010,2010,5818,1977,2191,null,2010,13181,"Saint-Cléophas",6116]
["Cacouna-1",2032,2250,2250,6734,2588,2327,null,2250,13879,"Saint-Coeur-de-Marie",4018]
["Cacouna-2",2032,2250,2250,6734,2588,2327,null,2250,13879,"Saint-David",6304]
["Cadillac",1493,1814,1814,"",null,1911,null,1814,null,"Sainte-Anne-de-Bellevue",6773]
["Caire",1612,2146,2146,"",null,1971,null,2146,null,"Sainte-Anne-des-Plaines",6468]
["Calixa-Lavallée",2371,3274,3274,11079,3264,3257,39066,3274,18840,"Sainte-Cécile-de-Milton",6928]
["Campbell's Bay-1",1010,1745,1745,7085,2443,1344,null,1745,12040,"Sainte-Cécile-de-Whitton",4896]
["Campbell's Bay-2",1498,1784,1784,7085,2443,1552,null,1784,16033,"Sainte-Clotilde",6611]
["Campbell's Bay-3",1424,2748,2748,7085,2443,2218,null,2748,15637,"Sainte-Clotilde-de-Horton",5730]
["Candiac",2515,3562,3562,11458,3140,2733,null,3562,17473,"Saint-Édouard-de-Lotbinière",6156]
["Cantley",1566,2559,2559,8145,2712,2494,null,2559,14133,"Sainte-Famille IO",5444]
["Cap-Chat",1245,2054,2054,"",null,1902,null,2054,null,"Sainte-Geneviève-de-Batiscan",6280]
["Caplan",1591,2134,2134,6734,2588,2015,null,2134,12882,"Sainte-Jeanne d'Arc",4055]
["Cap-Saint-Ignace",1806,2064,2064,6734,2588,2148,32066,2280,12710,"Saint-Éloi",4201]
["Cap-Santé",2098,2350,2350,7722,2415,2438,32066,2350,17071,"Saint-Éphrem",5131]
["Carignan",2779,3438,3438,10944,3008,3266,null,4558,18830,"Saint-Eugène-d'Argentenay",3678]
["Carleton-sur-Mer",1591,2134,2134,6734,2588,2015,null,2134,12882,"Saint-Fabien",3983]
["Carpentier",1450,1816,1816,"",null,2102,null,1816,null,"Saint-Félix-de-Kingsey",5405]
["Cascapédia-Saint-Jules",1591,2134,2134,"",null,2015,null,2134,12882,"Saint-Gabriel-de-Rimouski",4292]
["Castagnier",1313,1507,1507,"",null,1888,null,1507,null,"Saint-Gédéon de Grandmont",4693]
["Causapscal",2334,2546,2546,6734,2588,2518,null,2546,14211,"Saint-Georges-de-Windsor",5838]
["Cayamant",1283,1439,1439,"",null,1235,null,1439,12156,"Saint-Germain-de-Grantham",6252]
["Chambly",2779,3438,3438,10944,3008,3266,null,4558,18830,"Saint-Godefroi",3394]
["Chambord-1",1449,null,null,"",null,null,null,0,null,"Saint-Grégoire",6859]
["Chambord-2",2106,2869,2869,6734,2588,2598,null,2869,14219,"Saint-Herménégilde",6994]
["Champlain",2341,3209,3209,8728,2712,3090,null,3209,18105,"Saint-Hilaire",6542]
["Champneuf",1450,1816,1816,"",null,2102,null,1816,null,"Saint-Hilarion F",4235]
["Chandler",1308,1492,1492,"",null,1200,null,1492,10498,"Saint-Jacques",7364]
["Charette",2002,2688,2688,8009,2516,1988,null,2688,14143,"Saint-Jean-de-Dieu",3828]
["Charlemagne",2382,3135,3135,9982,3109,2811,null,3456,19667,"Saint-Joseph-de-Lepage",4411]
["Chartierville",1856,2010,2010,5818,1977,2191,null,2010,13181,"Saint-Laurent",5444]
["Châteauguay",2794,3961,3961,11458,3140,3505,null,3961,20068,"Saint-Léonard-de-Portneuf",5154]
["Château-Richer",2082,2520,2520,7722,2415,2482,32066,2520,14323,"Saint-Léon-le-Grand",3878]
["Chazel-1",1595,2109,2109,"",null,2215,null,2411,null,"Saint-Liboire",7279]
["Chazel-2",1595,2109,2109,"",null,2215,null,2411,null,"Saint-Louis-de-Blandford",5375]
["Chelsea",1566,2559,2559,8145,2712,2494,null,2559,14133,"Saint-Marc-de-Figuery",3263]
["Chénéville",1372,1771,1771,"",null,1464,null,1771,13614,"Saint-Marcel",3868]
["Chertsey",2028,2808,2808,"",null,2506,null,3021,19434,"Saint-Martin",4781]
["Chesterville",2040,2513,2513,7831,2609,2329,null,2513,14235,"Saint-Paul-d'Abbotsford",6928]
["Chichester",1498,1784,1784,7085,2443,1552,null,1784,16033,"Saint-Pierre-de-la-Rivière-du-Sud",6122]
["Chicoutimi",2480,3036,3036,6734,2588,2695,null,3036,15594,"Saint-Polycarpe F",6968]
["Chute-aux-Outardes",1686,1766,1766,"",null,1656,null,1766,null,"Saint-Prime",3694]
["Chute-Saint-Philippe",1714,1990,1990,"",null,2072,null,1990,12314,"Saint-Rémi",6579]
["Clarendon-1",1010,1745,1745,7085,2443,1344,null,1745,12040,"Saint-Tite",5095]
["Clarendon-2",1424,2748,2748,7085,2443,2218,null,2748,15637,"Saint-Ulric-de-Matane",3857]
["Cléricy",1612,2146,2146,"",null,1971,null,2146,null,"Sayabec",4204]
["Clermont-1",1595,2109,2109,"",null,2215,null,2411,null,"Stanstead",5618]
["Clermont-2",1595,2109,2109,"",null,2215,null,2411,null,"Stratford",4894]
["Clermont-3",1961,2018,2018,"",null,1939,32066,2018,15214,"Témiscouata-sur-le-Lac",3846]
["Clerval",1595,2109,2109,"",null,2215,null,2411,null,"Thetford Mines",5216]
["Cleveland",1734,2193,2193,6820,2334,1846,null,2193,12641,"Trois-Rivières A",5389]
["Cloridorme",1245,2054,2054,"",null,1902,null,2054,null,"Val-des-Monts",3644]
["Coaticook",2016,2501,2501,8075,2457,2558,null,2947,16043,"Val-d'Or RCS",3401]
["Coigny",1313,1507,1507,"",null,1888,null,1507,null,"Victoriaville",5950]
["Colombier",1686,1766,1766,"",null,1656,null,1766]
["Compton",2016,2501,2501,8075,2457,2558,null,2947,16043]
["Contrecoeur",2371,3274,3274,11079,3264,3257,39066,3274,18840]
["Cookshire-Eaton-1",1856,2010,2010,6820,2334,2191,null,2010,13181]
["Cookshire-Eaton-2",1856,2010,2010,8075,2457,2191,null,2010,13181]
["Cookshire-Eaton-3",2016,2501,2501,8075,2457,2558,null,2947,16043]
["Coteau-du-Lac",2917,3632,3632,11753,3355,3617,null,3632,20759]
["Côte-Saint-Luc",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Courcelles",2018,2137,2137,6734,2588,2048,null,2137,13567]
["Courville",1450,1816,1816,"",null,2102,null,1816]
["Cowansville",1721,2435,2435,9371,3076,2508,null,2435,15562]
["Crabtree",2382,3135,3135,9617,3006,2811,null,3456,19667]
["Dalquier",1313,1507,1507,"",null,1888,null,1507]
["Danville",1602,2038,2038,6820,2334,1990,null,2038,12880]
["Dasserat",1612,2146,2146,"",null,1971,null,2146]
["Daveluyville",2209,2443,2443,7831,2609,2524,null,2850,15689]
["Dégelis",2186,2107,2107,"",null,2384,null,2107,13511]
["Déléage",1178,1885,1885,"",null,1647,null,1885,10434]
["Delson",2515,3562,3562,11458,3140,2733,null,3562,17473]
["Denholm-1",1158,2587,2587,"",null,2205,null,2587,14748]
["Denholm-2",1292,1592,1592,"",null,1290,null,1592,9885]
["Désandrouin",1612,2146,2146,"",null,1971,null,2146]
["Desbiens",2686,3042,3042,6734,2588,3209,null,3042,16466]
["Desboues",1493,1814,1814,"",null,1911,null,1814]
["Deschaillons-sur-Saint-Laurent",2268,2450,2450,7883,2611,2623,32066,2996,16394]
["Deschambault-Grondines",2073,2530,2530,7722,2415,2305,32066,2970,15733]
["Desméloizes",1595,2109,2109,6734,2588,2215,null,2411]
["Despinassy",1450,1816,1816,"",null,2102,null,1816]
["Destor-1",1612,2146,2146,"",null,1971,null,2146]
["Destor-2",1595,2109,2109,"",null,2215,null,2411]
["Deux-Montagnes",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Devlin",1915,2507,2507,"",null,2434,null,2507,14535]
["Disraeli-1",1581,1794,1794,5818,1977,1942,null,1794,11900]
["Disraeli-2",1581,1794,1794,5818,1977,1942,null,1794,11900]
["Disson",1595,2109,2109,"",null,2215,null,2411]
["Dixville",1856,2010,2010,8075,2457,2191,null,2010,13181]
["Dolbeau-Mistassini-1",2239,2929,2929,"",null,2923,null,2929,14932]
["Dolbeau-Mistassini-2",1776,2148,2148,6734,2588,2261,null,2148,13769]
["Dollard-Des Ormeaux",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Doncaster",1398,1784,1784,"",null,1742,null,1784,17250]
["Donnacona",2098,2350,2350,7722,2415,2438,32066,2350,17071]
["Dorval",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Dosquet",2049,2138,2138,6734,2588,2372,32066,2701,16127]
["Drummondville (Drunmmondville et Saint-Charles)",2365,2650,2650,8793,2785,2664,null,2949,16584]
["Drummondville (St-Joachim)",2365,2650,2650,8979,2768,2664,null,2949,16584]
["Drummondville (St-Nicéphore)",2067,2624,2624,7738,2444,2169,null,2624,14619]
["Ducros",1450,1816,1816,"",null,2102,null,1816]
["Dudswell",1581,1794,1794,5818,1977,1942,null,1794,11900]
["Dufay",1612,2146,2146,"",null,1971,null,2146]
["Dufresnoy",1612,2146,2146,"",null,1971,null,2146]
["Duhamel-1",817,1277,1277,"",null,1146,null,1277,9789]
["Duhamel-2",2254,2739,2739,6734,2588,2569,null,3034,14753]
["Duhamel-Ouest",2254,2739,2739,6734,2588,2569,null,3034,14753]
["Dundee",2404,3392,3392,11233,3286,3154,null,3741,18475]
["Dunham",1721,2435,2435,9371,3076,2508,null,2435,15562]
["Duparquet-1",1595,2109,2109,"",null,2215,null,2411]
["Duparquet-2",1612,2146,2146,"",null,1971,null,2146]
["Duprat",1612,2146,2146,"",null,1971,null,2146]
["Dupuy",1595,2109,2109,"",null,2215,null,2411]
["Durham-Sud",2067,2624,2624,7738,2444,2169,null,2624,14619]
["Duverny",1313,1507,1507,"",null,1888,null,1507]
["East Angus",1856,2010,2010,6820,2334,2191,null,2010,13181]
["East Broughton",1890,2050,2050,6734,2588,2134,null,2050,13290]
["East Farnham",2252,3040,3040,9654,2984,2827,null,3684,17164]
["East Hereford",1856,2010,2010,5818,1977,2191,null,2010,13181]
["Eastman-1",1734,2193,2193,"",null,1846,null,2193,12641]
["Eastman-2",1681,2198,2198,"",null,2233,null,2198,12561]
["Egan-Sud",1178,1885,1885,"",null,1647,null,1885,10434]
["Elgin",2404,3392,3392,11233,3286,3154,null,3741,18475]
["Entrelacs",2028,2808,2808,"",null,2506,null,3021,19434]
["Escuminac",1965,2488,2488,"",null,2286,null,2488,12355]
["Esprit-Saint",2186,2107,2107,"",null,2384,null,2107,13511]
["Essipit(Les Escoumins)",1686,1766,1766,"",null,1656,null,1766]
["Estérel",2028,2808,2808,6734,2588,2506,null,3021,19434]
["Fabre",2254,2739,2739,6734,2588,2569,null,3034,14753]
["Farnham",2089,2847,2847,9371,3076,2672,null,3412,18495]
["Fassett",1438,2107,2107,8145,2712,1795,null,2107,14738]
["Ferland-et-Boileau",1487,2867,2867,"",null,2848,null,2867]
["Ferme-Neuve",1714,1990,1990,6734,2588,2072,null,1990,12314]
["Fiedmont",1450,1816,1816,"",null,2102,null,1816]
["Figuery-1",1313,1507,1507,"",null,1888,null,1507]
["Figuery-2",1493,1814,1814,"",null,1911,null,1814]
["Forestville",1686,1766,1766,"",null,1656,null,1766]
["Fort-Coulonge",1498,1784,1784,7085,2443,1552,null,1784,16033]
["Fortierville",2268,2450,2450,7883,2611,2623,32066,2996,16394]
["Fossambault-sur-le-Lac",2045,2487,2487,7722,2415,2395,32066,2487,15571]
["Frampton",2299,2110,2110,6734,2588,2096,null,2819,12717]
["Franklin",2742,3522,3522,11233,3286,3547,null,3522,20053]
["Franquelin",1686,1766,1766,"",null,1656,null,1766]
["Frelighsburg",1721,2435,2435,9371,3076,2508,null,2435,15562]
["Frontenac",1575,1741,1741,5818,1977,2170,null,1741,11802]
["Gaboury",1915,2507,2507,6734,2588,2434,null,2507,14535]
["Gallichan",1595,2109,2109,"",null,2215,null,2411]
["Gaspé-1",1308,1492,1492,"",null,1200,null,1492,10498]
["Gaspé-2",1245,2054,2054,"",null,1902,null,2054]
["Gatineau-1",1566,2559,2559,8145,2712,2494,null,2559,14133]
["Gatineau-2",1438,2107,2107,8145,2712,1795,null,2107,14738]
["Gentilly",2363,2891,2891,8327,2517,2524,null,2891,14969]
["Gesgapegiag(Maria)",1591,2134,2134,"",null,2015,null,2134,12882]
["Girardville",2239,2929,2929,6734,2588,2923,null,2929,14932]
["Godbout",1686,1766,1766,"",null,1656,null,1766]
["Godmanchester",2404,3392,3392,11233,3286,3154,null,3741,18475]
["Gore",817,1277,1277,"",null,1146,null,1277,9789]
["Gracefield",1283,1439,1439,6734,2588,1235,null,1439,12156]
["Granby",2252,3040,3040,9654,2984,2827,null,3684,17164]
["Grande-Rivière",1308,1492,1492,"",null,1200,null,1492,10498]
["Grandes-Piles",1936,2458,2458,6734,2588,2303,null,2458,13415]
["Grande-Vallée",1245,2054,2054,"",null,1902,null,2054]
["Grand-Métis",1990,2593,2593,6734,2588,2510,null,2593,14282]
["Grand-Remous",1178,1885,1885,6734,2588,1647,null,1885,10434]
["Grand-Saint-Esprit",2683,3178,3178,10297,3050,2959,null,3178,17323]
["Greenfield Park",2779,3438,3438,10944,3008,3266,null,4558,18830]
["Grenville",1345,2621,2621,9370,2933,2325,null,2621,17933]
["Grenville-sur-la-Rouge-1",817,1277,1277,9370,2933,1146,null,1277,9789]
["Grenville-sur-la-Rouge-2",1345,2621,2621,9370,2933,2325,null,2621,17933]
["Grosses-Roches",1245,2054,2054,"",null,1902,null,2054]
["Guérin-1",1915,2507,2507,"",null,2434,null,2507,14535]
["Guérin-2",1915,2507,2507,6734,2588,2434,null,2507,14535]
["Guigues-1",1915,2507,2507,6734,2588,2434,null,2507,14535]
["Guigues-2",2248,2891,2891,6734,2588,2865,null,2891,14336]
["Guillet",1915,2507,2507,"",null,2434,null,2507,14535]
["Guyenne",1493,1814,1814,"",null,1911,null,1814]
["Ham-Nord",1581,1794,1794,5818,1977,1942,null,1794,11900]
["Hampden",1856,2010,2010,5818,1977,2191,null,2010,13181]
["Hampstead",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Ham-Sud",1581,1794,1794,5818,1977,1942,null,1794,11900]
["Harrington",817,1277,1277,9489,null,1146,null,1277,9789]
["Hatley-1",2016,2501,2501,8075,2457,2558,null,2947,16043]
["Hatley-2",1681,2198,2198,8075,2457,2233,null,2198,12561]
["Hatley-3",2016,2501,2501,8075,2457,2558,null,2947,16043]
["Havelock",2742,3522,3522,10869,3057,3547,null,3522,20053]
["Hébécourt-1",1612,2146,2146,"",null,1971,null,2146]
["Hébécourt-2",1595,2109,2109,"",null,2215,null,2411]
["Hébertville-3",2686,3042,3042,6734,2588,3209,null,3042,16466]
["Hébertville-Station",2686,3042,3042,6734,2588,3209,null,3042,16466]
["Hemmingford-1",2221,3516,3516,10869,3057,3024,null,3516,17734]
["Hemmingford-2",2221,3516,3516,10869,3057,3024,null,3516,17734]
["Henryville",2553,3398,3398,11067,3486,3236,null,4400,18259]
["Hérouxville",1936,2458,2458,6734,2588,2303,null,2458,13415]
["Hinchinbrooke",2404,3392,3392,11233,3286,3154,null,3741,18475]
["Honfleur",2441,2644,2644,6734,2588,2593,32066,2644,15519]
["Hope",1308,1492,1492,"",null,1200,null,1492,10498]
["Hope Town",1308,1492,1492,"",null,1200,null,1492,10498]
["Howick",2742,3522,3522,11233,3286,3547,null,3522,20053]
["Huberdeau",817,1277,1277,"",null,1146,null,1277,9789]
["Hudson",2847,3509,3509,11753,3355,3026,null,3509,18818]
["Huntingdon",2404,3392,3392,11233,3286,3154,null,3741,18475]
["Inverness",1899,2204,2204,6734,2588,2117,null,2204,13108]
["Irlande",1899,2204,2204,6734,2588,2117,null,2204,13108]
["Ivry-sur-le-Lac",1398,1784,1784,"",null,1742,null,1784,17250]
["Joannes",1612,2146,2146,"",null,1971,null,2146]
["Joliette",2759,3590,3590,9617,3006,3309,null,4059,19839]
["Jonquière-1",2480,3036,3036,6734,2588,2695,null,3036,15594]
["Jonquière-2",1937,2148,2148,6734,2588,2075,null,2148,12498]
["Kahnawake",2515,3562,3562,11458,3140,2733,null,3562,17473]
["Kamouraska",2430,3100,3100,6734,2588,2972,null,3035,17010]
["Kazabazua",1292,1592,1592,"",null,1290,null,1592,9885]
["Kiamika",1714,1990,1990,6734,2588,2072,null,1990,12314]
["Kingsbury",1734,2193,2193,6820,2334,1846,null,2193,12641]
["Kingsey Falls",2067,2624,2624,7738,2444,2169,null,2624,14619]
["Kinnear's Mills",1899,2204,2204,"",null,2117,null,2204,13108]
["Kirkland",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Kitigan Zibi(Maniwaki)",1178,1885,1885,"",null,1647,null,1885,10434]
["La Baie",2480,3036,3036,6734,2588,2695,null,3036,15594]
["La Bostonnais",1670,1453,1453,6734,2588,1351,null,1453,13415]
["La Conception",1398,1784,1784,"",null,1742,null,1784,17250]
["La Corne-1",1313,1507,1507,6734,2588,1888,null,1507]
["La Corne-2",1313,1507,1507,6734,2588,1888,null,1507]
["La Doré",2106,2869,2869,6734,2588,2598,null,2869,14219]
["La Durantaye",2170,2418,2418,6734,2588,2293,32066,2306,14842]
["La Guadeloupe",2018,2137,2137,6734,2588,2048,null,2137,13567]
["La Macaza",1398,1784,1784,"",null,1742,null,1784,17250]
["La Malbaie",1961,2018,2018,6734,2588,1939,32066,2018,15214]
["La Marthe",1245,2054,2054,"",null,1902,null,2054]
["La Minerve",1398,1784,1784,"",null,1742,null,1784,17250]
["La Morandière",1450,1816,1816,6734,2588,2102,null,1816]
["La Motte-1",1313,1507,1507,"",null,1888,null,1507]
["La Motte-2",1313,1507,1507,"",null,1888,null,1507]
["La Patrie",1856,2010,2010,5818,1977,2191,null,2010,13181]
["La Pause",1493,1814,1814,"",null,1911,null,1814]
["La Pêche",1010,1745,1745,"",null,1344,null,1745,12040]
["La Pocatière",2430,3100,3100,6734,2588,2972,null,3035,17010]
["La Prairie",2515,3562,3562,11458,3140,2733,null,3562,17473]
["La Présentation",3025,3982,3982,11912,3614,3629,39066,4112,20559]
["La Rédemption",2211,2616,2616,"",null,2523,null,2616,13318]
["La Reine-1",1595,2109,2109,6734,2588,2215,null,2411]
["La Reine-2",1595,2109,2109,"",null,2215,null,2411]
["La Sarre",1595,2109,2109,"",null,2215,null,2411]
["La Trinité-des-Monts",2186,2107,2107,6734,2588,2384,null,2107,13511]
["La Tuque",1670,1453,1453,6734,2588,1351,null,1453,13415]
["La Visitation-de-l'Ile-Dupas",2759,3590,3590,9617,3006,3309,null,4059,19839]
["La Visitation-de-Yamaska",2882,3488,3488,10297,3050,3129,null,3212,18234]
["Labelle",1398,1784,1784,"",null,1742,null,1784,17250]
["Labrecque",1937,2148,2148,6734,2588,2075,null,2148,12498]
["Lac Delage",1866,2248,2248,"",null,1935,32066,2637,17035]
["Lac-au-Brochet",1686,1766,1766,"",null,1656,null,1766]
["Lac-au-Saumon",2334,2546,2546,6734,2588,2518,null,2546,14211]
["Lac-aux-Sables",1936,2458,2458,6734,2588,2303,null,2458,13415]
["Lac-Beauport",1866,2248,2248,"",null,1935,32066,2637,17035]
["Lac-Boisbouscache",1989,2545,2545,"",null,2126,null,2545,13982]
["Lac-Bouchette",1449,null,null,"",null,null,null,0]
["Lac-Brome",1681,2198,2198,7686,2295,2233,null,2198,12561]
["Lac-des-Aigles-1",2186,2107,2107,"",null,2384,null,2107,13511]
["Lac-des-Aigles-2",1939,2352,2352,"",null,2050,null,2352,12926]
["Lac-des-Écorces",1714,1990,1990,"",null,2072,null,1990,12314]
["Lac-des-Plages",817,1277,1277,"",null,1146,null,1277,9789]
["Lac-des-Seize-Iles",817,1277,1277,"",null,1146,null,1277,9789]
["Lac-Douaire",1714,1990,1990,"",null,2072,null,1990,12314]
["Lac-Drolet",2018,2137,2137,6734,2588,2048,null,2137,13567]
["Lac-du-Cerf",1158,2587,2587,6734,2588,2205,null,2587,14748]
["Lac-Édouard",1670,1453,1453,"",null,1351,null,1453,13415]
["Lac-Ernert",1398,1784,1784,"",null,1742,null,1784,17250]
["Lac-Etchemin",1841,1748,1748,6734,2588,2127,null,1748,11286]
["Lac-Frontière",1819,1807,1807,"",null,2009,32066,1807,11220]
["Lachine",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Lac-Huron",2186,2107,2107,"",null,2384,null,2107,13511]
["Lachute",1345,2621,2621,9370,2933,2325,null,2621,17933]
["Lac-Kénogami-1",1937,2148,2148,"",null,2075,null,2148,12498]
["Lac-Kénogami-2",2480,3036,3036,"",null,2695,null,3036,15594]
["Lac-Laperyere",1670,1453,1453,"",null,1351,null,1453,13415]
["Lac-Legendre",2536,2911,2911,"",null,2755,null,2911,15607]
["Lac-Masketsi",1670,1453,1453,"",null,1351,null,1453,13415]
["Lac-Matapédia",2334,2546,2546,"",null,2518,null,2546,14211]
["Lac-Mégantic",1575,1741,1741,5818,1977,2170,null,1741,11802]
["Lacolle",2566,3478,3478,11027,3176,3383,null,3985,19466]
["Lac-Poulin",2018,2137,2137,6734,2588,2048,null,2137,13567]
["Lac-Saguay",1398,1784,1784,"",null,1742,null,1784,17250]
["Lac-Sainte-Marie",1292,1592,1592,"",null,1290,null,1592,9885]
["Lac-Saint-Joseph",2045,2487,2487,7722,2415,2395,32066,2487,15571]
["Lac-Saint-Paul",1714,1990,1990,6734,2588,2072,null,1990,12314]
["Lac-Sergent",2045,2487,2487,"",null,2395,32066,2487,15571]
["Lac-Simon-1",1372,1771,1771,"",null,1464,null,1771,13614]
["Lac-Simon-2",1450,1816,1816,"",null,2102,null,1816]
["Lac-Supérieur",1398,1784,1784,"",null,1742,null,1784,17250]
["Lac-Tremblant-Nord",1398,1784,1784,6734,2588,1742,null,1784,17250]
["Laforce",1915,2507,2507,"",null,2434,null,2507,14535]
["Lalemant",1487,2867,2867,"",null,2848,null,2867]
["Lamarche",1937,2148,2148,"",null,2075,null,2148,12498]
["Lambton",2018,2137,2137,6734,2588,2048,null,2137,13567]
["L'Ancienne-lorette",1866,2248,2248,7722,2415,1935,32066,2637,17035]
["Landrienne-1",1313,1507,1507,"",null,1888,null,1507]
["Landrienne-2",1313,1507,1507,"",null,1888,null,1507]
["L'Ange-Gardien-1",1566,2559,2559,8145,2712,2494,null,2559,14133]
["L'Ange-Gardien-2",2082,2520,2520,7722,2415,2482,32066,2520,14323]
["L'Ange-Gardien-3",1438,2107,2107,8145,2712,1795,null,2107,14738]
["Languedoc",1595,2109,2109,"",null,2215,null,2411]
["Lanoraie",2759,3590,3590,9617,3006,3309,null,4059,19839]
["L'Anse-Saint-Jean",1487,2867,2867,"",null,2848,null,2867]
["Lantier",1398,1784,1784,"",null,1742,null,1784,17250]
["Larouche",1937,2148,2148,"",null,2075,null,2148,12498]
["LaSalle",2028,2808,2808,9608,3049,2506,null,3021,19434]
["L'Ascension",1398,1784,1784,"",null,1742,null,1784,17250]
["L'Ascension-de-Notre-Seigneur",2163,2564,2564,6734,2588,2519,null,2564,15788]
["L'Ascension-de-Patapédia",1965,2488,2488,6734,2588,2286,null,2488,12355]
["L'Assomption",2382,3135,3135,9982,3109,2811,null,3456,19667]
["Laterrière",2480,3036,3036,6734,2588,2695,null,3036,15594]
["Latulipe",1915,2507,2507,"",null,2434,null,2507,14535]
["Latulipe-et-Gaboury",1915,2507,2507,"",null,2434,null,2507,14535]
["Launay-1",1493,1814,1814,"",null,1911,null,1814]
["Launay-2",1493,1814,1814,"",null,1911,null,1814]
["Laurier-Station",2049,2138,2138,6734,2588,2372,32066,2701,16127]
["Laurierville",2195,2359,2359,7883,2611,2472,32066,2517,15337]
["Laval",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Lavaltrie",2382,3135,3135,9982,3109,2811,null,3456,19667]
["L'Avenir",2067,2624,2624,7738,2444,2169,null,2624,14619]
["Laverlochère-Angliers (Baby)-1",2248,2891,2891,"",null,2865,null,2891,14336]
["Laverlochère-Angliers (Baby)-2",1915,2507,2507,"",null,2434,null,2507,14535]
["Laverlochère-Angliers (Laverlochère)",2254,2739,2739,6734,2588,2569,null,3034,14753]
["Laverlochère-Angliers (Villars)",1915,2507,2507,"",null,2434,null,2507,14535]
["Lawrenceville",1734,2193,2193,7686,2295,1846,null,2193,12641]
["Leclercville",2268,2450,2450,7883,2611,2623,32066,2996,16394]
["Lefebvre",2067,2624,2624,7738,2444,2169,null,2624,14619]
["Lejeune",2186,2107,2107,6734,2588,2384,null,2107,13511]
["Lemieux",2363,2891,2891,7831,2609,2524,null,2891,14969]
["LeMoyne",2779,3438,3438,10944,3008,3266,null,4558,18830]
["L'Épiphanie",2382,3135,3135,9982,3109,2811,null,3456,19667]
["Léry",2794,3961,3961,11458,3140,3505,null,3961,20068]
["Les Bergeronnes",1686,1766,1766,"",null,1656,null,1766]
["Les Cèdres",2917,3632,3632,11753,3355,3617,null,3632,20759]
["Les Coteaux",2917,3632,3632,11753,3355,3617,null,3632,20759]
["Les Éboulements",1961,2018,2018,"",null,1939,32066,2018,15214]
["Les Escoumins",1686,1766,1766,"",null,1656,null,1766]
["Les Hauteurs",2211,2616,2616,6734,2588,2523,null,2616,13318]
["Les Méchins",1245,2054,2054,"",null,1902,null,2054]
["Lévis-1",2157,2191,2191,6734,2588,2422,32066,2191,15033]
["Lévis-2",2170,2418,2418,6734,2588,2293,32066,2306,14842]
["Ligneries",1493,1814,1814,"",null,1911,null,1814]
["L'Ile-Bizard",2028,2808,2808,9608,3049,2506,null,3021,19434]
["L'Ile-Cadieux",2847,3509,3509,11753,3355,3026,null,3509,18818]
["L'Ile-Dorval",2028,2808,2808,9608,3049,2506,null,3021,19434]
["L'Ile-du-Grand-Calumet",1424,2748,2748,7085,2443,2218,null,2748,15637]
["L'Ile-Perrot",2847,3509,3509,11753,3355,3026,null,3509,18818]
["Lingwick",1581,1794,1794,5818,1977,1942,null,1794,11900]
["L'Isle-aux-Allumettes",1498,1784,1784,7085,2443,1552,null,1784,16033]
["L'Isle-aux-Coudres",1961,2018,2018,6734,2588,1939,32066,2018,15214]
["L'Islet",1806,2064,2064,6734,2588,2148,32066,2280,12710]
["L'Isle-Verte",2032,2250,2250,6734,2588,2327,null,2250,13879]
["Listuguj (Restigouche)",1965,2488,2488,"",null,2286,null,2488,12355]
["Litchfield-1",1424,2748,2748,7085,2443,2218,null,2748,15637]
["Litchfield-2",1498,1784,1784,7085,2443,1552,null,1784,16033]
["Litchfield-3",1010,1745,1745,7085,2443,1344,null,1745,12040]
["Lochaber",1438,2107,2107,8145,2712,1795,null,2107,14738]
["Lochaber-Partie-Ouest",1438,2107,2107,8145,2712,1795,null,2107,14738]
["Longue-Rive",1686,1766,1766,"",null,1656,null,1766]
["Longueuil",2779,3438,3438,10944,3008,3266,null,4558,18830]
["Lorraine",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Lorrainville",2254,2739,2739,6734,2588,2569,null,3034,14753]
["Lotbinière",2268,2450,2450,7883,2611,2623,32066,2996,16394]
["Louiseville-1",2761,3447,3447,9440,3053,3103,null,3447,17899]
["Louiseville-2",2537,3327,3327,9398,3021,3071,null,3343,18687]
["Low",1292,1592,1592,"",null,1290,null,1592,9885]
["Lyster",2195,2359,2359,7883,2611,2472,32066,2517,15337]
["Macamic",1595,2109,2109,6734,2588,2215,null,2411]
["Maddington",2363,2891,2891,7831,2609,2524,null,2891,14969]
["Magog",1681,2198,2198,8075,2457,2233,null,2198,12561]
["Malartic-1",1313,1507,1507,"",null,1888,null,1507]
["Malartic-2",1313,1507,1507,"",null,1888,null,1507]
["Maliotenam",1686,1766,1766,"",null,1656,null,1766]
["Mandeville",2536,2911,2911,6734,2588,2755,null,2911,15607]
["Maniwaki",1178,1885,1885,"",null,1647,null,1885,10434]
["Manneville",1493,1814,1814,"",null,1911,null,1814]
["Manseau",2363,2891,2891,7831,2609,2524,null,2891,14969]
["Mansfield-et-Pontefract",1498,1784,1784,7085,2443,1552,null,1784,16033]
["Maria",1591,2134,2134,"",null,2015,null,2134,12882]
["Maricourt",1734,2193,2193,7686,2295,1846,null,2193,12641]
["Marieville",2779,3438,3438,11322,3347,3266,null,4558,18830]
["Marsoui",1245,2054,2054,"",null,1902,null,2054]
["Marston",1575,1741,1741,5818,1977,2170,null,1741,11802]
["Martinville",1856,2010,2010,8075,2457,2191,null,2010,13181]
["Mascouche",2382,3135,3135,9982,3109,2811,null,3456,19667]
["Mashteuiatsh",2106,2869,2869,6734,2588,2598,null,2869,14219]
["Maskinongé-1",2537,3327,3327,9398,3021,3071,null,3343,18687]
["Maskinongé-2",2761,3447,3447,9440,3053,3103,null,3447,17899]
["Massueville",2599,3439,3439,10813,3277,2996,39066,3439,18474]
["Matane",2067,2185,2185,6734,2588,2204,null,2185,11684]
["Matapédia",1965,2488,2488,"",null,2286,null,2488,12355]
["Mayo-1",1438,2107,2107,8145,2712,1795,null,2107,14738]
["Mayo-2",1566,2559,2559,8145,2712,2494,null,2559,14133]
["Mazenod",2254,2739,2739,"",null,2569,null,3034,14753]
["McMasterville",2590,3574,3574,11079,3264,3331,39066,3574,18781]
["Melbourne",1734,2193,2193,6820,2334,1846,null,2193,12641]
["Mercier",2794,3961,3961,11458,3140,3505,null,3961,20068]
["Messines",1283,1439,1439,"",null,1235,null,1439,12156]
["Métabetchouan-Lac-à-la-Croix",2686,3042,3042,6734,2588,3209,null,3042,16466]
["Métis-sur-Mer-1",1990,2593,2593,6734,2588,2510,null,2593,14282]
["Métis-sur-Mer-2",2067,2185,2185,6734,2588,2204,null,2185,11684]
["Milan",1575,1741,1741,5818,1977,2170,null,1741,11802]
["Mille-Isles",817,1277,1277,9489,null,1146,null,1277,9789]
["Miniac",1313,1507,1507,"",null,1888,null,1507]
["Mirabel (Saint-Antoine)",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Mirabel (Saint-Augustin)",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Mirabel (Saint-Benoit)",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Mirabel (Saint-Canut)",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Mirabel (Saint-Hermas)",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Mirabel (Saint-Janvier)",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Mirabel (Ste-Monique)",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Mirabel (Ste-Scolastique)",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Moffet",1915,2507,2507,"",null,2434,null,2507,14535]
["Montbeillard",1612,2146,2146,6734,2588,1971,null,2146]
["Montbray",1612,2146,2146,"",null,1971,null,2146]
["Montcalm",817,1277,1277,"",null,1146,null,1277,9789]
["Mont-Carmel",2185,2316,2316,6734,2588,2488,null,1793,15415]
["Montcerf-Lytton",1178,1885,1885,"",null,1647,null,1885,10434]
["Montebello",1438,2107,2107,8145,2712,1795,null,2107,14738]
["Montgay",1450,1816,1816,"",null,2102,null,1816]
["Mont-Joli",1990,2593,2593,"",null,2510,null,2593,14282]
["Mont-Laurier",1714,1990,1990,6734,2588,2072,null,1990,12314]
["Montmagny-1",1806,2064,2064,6734,2588,2148,32066,2280,12710]
["Montmagny-2",2132,2466,2466,6734,2588,2249,32066,2466,15886]
["Montpellier",1372,1771,1771,6734,2588,1464,null,1771,13614]
["Montréal",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Montréal-Est",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Montréal-Nord",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Montréal-Ouest",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Montreuil",1915,2507,2507,6734,2588,2434,null,2507,14535]
["Mont-Royal",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Mont-Saint-Grégoire",2945,3480,3480,11193,3340,3659,null,3480,20076]
["Mont-Saint-Hilaire",2779,3438,3438,11322,3347,3266,null,4558,18830]
["Mont-Saint-Michel",1714,1990,1990,6734,2588,2072,null,1990,12314]
["Mont-Saint-Pierre",1245,2054,2054,"",null,1902,null,2054]
["Mont-Tremblant",1398,1784,1784,6734,2588,1742,null,1784,17250]
["Mont-Valin",1487,2867,2867,"",null,2848,null,2867]
["Morin-Heights",817,1277,1277,"",null,1146,null,1277,9789]
["Mulgrave-et-Derry",1158,2587,2587,"",null,2205,null,2587,14748]
["Namur",817,1277,1277,"",null,1146,null,1277,9789]
["Nantes",1575,1741,1741,5818,1977,2170,null,1741,11802]
["Napierville",2221,3516,3516,10869,3057,3024,null,3516,17734]
["Nédélec-1",1915,2507,2507,6734,2588,2434,null,2507,14535]
["Nédélec-2",1915,2507,2507,6734,2588,2434,null,2507,14535]
["Neuville",2098,2350,2350,7722,2415,2438,32066,2350,17071]
["New-Carlisle",1591,2134,2134,"",null,2015,null,2134,12882]
["Newport",1856,2010,2010,5818,1977,2191,null,2010,13181]
["New-Richmond",1591,2134,2134,6734,2588,2015,null,2134,12882]
["Nicolet",2882,3488,3488,10297,3050,3129,null,3212,18234]
["Nominingue",1398,1784,1784,6734,2588,1742,null,1784,17250]
["Normandin",2239,2929,2929,6734,2588,2923,null,2929,14932]
["Normétal",1595,2109,2109,"",null,2215,null,2411]
["North Hatley",1681,2198,2198,8075,2457,2233,null,2198,12561]
["Notre-Dame-Auxiliatrice-de-Buckland",2330,2236,2236,6734,2588,1930,32066,2236,15821]
["Notre-Dame-de-Bon-Secours-1",1372,1771,1771,"",null,1464,null,1771,13614]
["Notre-Dame-de-Bon-Secours-2",1438,2107,2107,8145,2712,1795,null,2107,14738]
["Notre-Dame-de-Ham",1581,1794,1794,"",null,1942,null,1794,11900]
["Notre-Dame-de-la-Merci",1398,1784,1784,"",null,1742,null,1784,17250]
["Notre-Dame-de-la-Paix",1372,1771,1771,6734,2588,1464,null,1771,13614]
["Notre-Dame-de-la-Salette",1158,2587,2587,"",null,2205,null,2587,14748]
["Notre-Dame-de-l'Ile-Perrot",2847,3509,3509,11753,3355,3026,null,3509,18818]
["Notre-Dame-de-Lorette",1776,2148,2148,"",null,2261,null,2148,13769]
["Notre-Dame-de-Lourdes-1",2038,2550,2550,7883,2611,2642,32066,2550,15021]
["Notre-Dame-de-Lourdes-2",2759,3590,3590,9617,3006,3309,null,4059,19839]
["Notre-Dame-de-Montauban",1936,2458,2458,6734,2588,2303,null,2458,13415]
["Notre-Dame-de-Pontmain",1158,2587,2587,"",null,2205,null,2587,14748]
["Notre-Dame-des-Bois",1575,1741,1741,5818,1977,2170,null,1741,11802]
["Notre-Dame-des-Monts",1961,2018,2018,"",null,1939,32066,2018,15214]
["Notre-Dame-des-Neiges",2032,2250,2250,6734,2588,2327,null,2250,13879]
["Notre-Dame-des-Pins",1821,2314,2314,"",null,2252,null,2314,13306]
["Notre-Dame-des-Prairies",2759,3590,3590,9617,3006,3309,null,4059,19839]
["Notre-Dame-des-Sept-Douleurs",2032,2250,2250,"",null,2327,null,2250,13879]
["Notre-Dame-de-Stanbridge",2266,3499,3499,9371,3076,2828,null,3499,17810]
["Notre-Dame-du-Bon-Conseil-1",2365,2650,2650,8979,2768,2664,null,2949,16584]
["Notre-Dame-du-Bon-Conseil-2",2365,2650,2650,8979,2768,2664,null,2949,16584]
["Notre-Dame-du-Laus",1158,2587,2587,"",null,2205,null,2587,14748]
["Notre-Dame-du-Mont-Carmel",1952,3149,3149,8009,2516,2765,null,3149,15406]
["Notre-Dame-du-Portage",1937,2253,2253,6734,2588,2345,null,2282,14451]
["Notre-Dame-du-Rosaire",1819,1807,1807,"",null,2009,32066,1807,11220]
["Notre-Dame-du-Sacré-Coeur-d'Issoudun",2268,2450,2450,6734,2588,2623,32066,2996,16394]
["Nouvelle",1591,2134,2134,6734,2588,2015,null,2134,12882]
["Noyan",2266,3499,3499,11067,3486,2828,null,3499,17810]
["Odanak-1",2895,3348,3348,10466,3139,3120,null,3333,17478]
["Odanak-2",2882,3488,3488,10466,3139,3129,null,3212,18234]
["Ogden",2016,2501,2501,8075,2457,2558,null,2947,16043]
["Oka",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Orford",1734,2193,2193,"",null,1846,null,2193,12641]
["Ormstown",2742,3522,3522,11233,3286,3547,null,3522,20053]
["Otter Lake",1498,1784,1784,"",null,1552,null,1784,16033]
["Otterburn Park",2779,3438,3438,11322,3347,3266,null,4558,18830]
["Outremont",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Packington",2186,2107,2107,"",null,2384,null,2107,13511]
["Padoue",2211,2616,2616,"",null,2523,null,2616,13318]
["Palmarolle",1595,2109,2109,"",null,2215,null,2411]
["Papineauville-1",1438,2107,2107,8145,2712,1795,null,2107,14738]
["Papineauville-2",1372,1771,1771,"",null,1464,null,1771,13614]
["Paradis",1595,2109,2109,"",null,2215,null,2411]
["Parisville",2268,2450,2450,7883,2611,2623,32066,2996,16394]
["Pascalis",1450,1816,1816,"",null,2102,null,1816]
["Paspébiac",1308,1492,1492,"",null,1200,null,1492,10498]
["Percé",1308,1492,1492,"",null,1200,null,1492,10498]
["Péribonka",1776,2148,2148,6734,2588,2261,null,2148,13769]
["Perron",1595,2109,2109,"",null,2215,null,2411]
["Pessamit",1686,1766,1766,"",null,1656,null,1766]
["Petite-Rivière-Saint-François",2051,2425,2425,"",null,2348,32066,2425,14841]
["Petite-Vallée",1245,2054,2054,"",null,1902,null,2054]
["Petit-Lac-Sainte-Anne",2185,2316,2316,"",null,2488,null,1793,15415]
["Petit-Saguenay",1487,2867,2867,"",null,2848,null,2867]
["Picard",2185,2316,2316,"",null,2488,null,1793,15415]
["Piedmont",2028,2808,2808,"",null,2506,null,3021,19434]
["Pierrefonds",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Pierreville",2882,3488,3488,10466,3139,3129,null,3212,18234]
["Pike-River",2266,3499,3499,11067,3486,2828,null,3499,17810]
["Pincourt",2847,3509,3509,11753,3355,3026,null,3509,18818]
["Piopolis",1575,1741,1741,5818,1977,2170,null,1741,11802]
["Plaisance",1438,2107,2107,8145,2712,1795,null,2107,14738]
["Plessisville-1",2622,2887,2887,7883,2611,3081,32066,2887,17353]
["Plessisville-2",2195,2359,2359,7883,2611,2472,32066,2517,15337]
["Plessisville-3",2038,2550,2550,7883,2611,2642,32066,2550,15021]
["Plessisville-4",2622,2887,2887,7883,2611,3081,32066,2887,17353]
["Pohénégamook",1939,2352,2352,"",null,2050,null,2352,12926]
["Pointe-à-la-Croix",1965,2488,2488,"",null,2286,null,2488,12355]
["Pointe-aux-Outardes",1686,1766,1766,"",null,1656,null,1766]
["Pointe-Calumet",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Pointe-Claire",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Pointe-des-Cascades",2917,3632,3632,11753,3355,3617,null,3632,20759]
["Pointe-Fortune",2847,3509,3509,11753,3355,3026,null,3509,18818]
["Pointe-Lebel",1686,1766,1766,"",null,1656,null,1766]
["Pontiac-1",1424,2748,2748,7085,2443,2218,null,2748,15637]
["Pontiac-2",1010,1745,1745,7085,2443,1344,null,1745,12040]
["Pontleroy",1612,2146,2146,"",null,1971,null,2146]
["Pont-Rouge-1",2045,2487,2487,7722,2415,2395,32066,2487,15571]
["Pont-Rouge-2",2098,2350,2350,7722,2415,2438,32066,2350,17071]
["Portage-du-Fort",1424,2748,2748,7085,2443,2218,null,2748,15637]
["Port-Cartier",1686,1766,1766,"",null,1656,null,1766]
["Port-Daniel-Gascons",1308,1492,1492,"",null,1200,null,1492,10498]
["Portneuf-1",2073,2530,2530,7722,2415,2305,null,2970,15733]
["Portneuf-2",2045,2487,2487,"",null,2395,null,2487,15571]
["Portneuf-3",2098,2350,2350,7722,2415,2438,null,2350,17071]
["Portneuf-sur-Mer",1686,1766,1766,"",null,1656,null,1766]
["Potton",1681,2198,2198,7686,2295,2233,null,2198,12561]
["Poularies-1",1595,2109,2109,"",null,2215,null,2411]
["Poularies-2",1595,2109,2109,"",null,2215,null,2411]
["Precieux-Sang",2363,2891,2891,8327,2517,2524,null,2891,14969]
["Preissac-1",1493,1814,1814,"",null,1911,null,1814]
["Preissac-2",1493,1814,1814,"",null,1911,null,1814]
["Prévost",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Price",1990,2593,2593,6734,2588,2510,null,2593,14282]
["Princeville",2536,2905,2905,7831,2609,2778,null,2905,16365]
["Privat",1595,2109,2109,"",null,2215,null,2411]
["Québec-1",2082,2520,2520,7722,2415,2482,32066,2520,14323]
["Québec-2",1866,2248,2248,7722,2415,1935,32066,2637,17035]
["Racine",1734,2193,2193,7686,2295,1846,25985,2193,12641]
["Ragueneau",1686,1766,1766,"",null,1656,null,1766]
["Rapide-Danseur",1595,2109,2109,"",null,2215,null,2411]
["Rapides-des-Joachims",1498,1784,1784,7085,2443,1552,null,1784,16033]
["Rawdon",2536,2911,2911,9617,3006,2755,null,2911,15607]
["Rémigny",1915,2507,2507,"",null,2434,null,2507,14535]
["Repentigny",2382,3135,3135,9982,3109,2811,null,3456,19667]
["Richelieu",2779,3438,3438,11322,3347,3266,null,4558,18830]
["Richmond",1734,2193,2193,6820,2334,1846,null,2193,12641]
["Rigaud",2847,3509,3509,11753,3355,3026,null,3509,18818]
["Rimouski-1",1989,2545,2545,6734,2588,2126,null,2545,13982]
["Rimouski-2",1990,2593,2593,6734,2588,2510,null,2593,14282]
["Rimouski-3",2211,2616,2616,6734,2588,2523,null,2616,13318]
["Ripon",1372,1771,1771,6734,2588,1464,null,1771,13614]
["Ristigouche-Partie-Sud-Est",1965,2488,2488,"",null,2286,null,2488,12355]
["Rivière-à-Claude",1245,2054,2054,"",null,1902,null,2054]
["Rivière-à-Pierre",1936,2458,2458,6734,2588,2303,null,2458,13415]
["Rivière-Beaudette",2917,3632,3632,11753,3355,3617,null,3632,20759]
["Rivière-Bleue",2186,2107,2107,6734,2588,2384,null,2107,13511]
["Rivière-du-Loup",1937,2253,2253,6734,2588,2345,null,2282,14451]
["Riviere-Éternité",1487,2867,2867,"",null,2848,null,2867]
["Rivière-Nouvelle-1",1965,2488,2488,"",null,2286,null,2488]
["Rivière-Nouvelle-2",1591,2134,2134,"",null,2015,null,2134,12882]
["Rivière-Ouelle",2430,3100,3100,6734,2588,2972,null,3035,17010]
["Rivière-Patapédia-Est",1965,2488,2488,"",null,2286,null,2488]
["Riviere-Rouge",1398,1784,1784,"",null,1742,null,1784,17250]
["Rivière-Saint-Jean-1",1245,null,null,"",null,1902,null,0]
["Rivière-Saint-Jean-2",1308,1492,1492,"",null,1200,null,1492,10498]
["Rivière-Vaseuse",1965,2488,2488,"",null,2286,null,2488]
["Roberval",2106,2869,2869,6734,2588,2598,null,2869,14219]
["Rochebaucourt-1",1450,1816,1816,"",null,2102,null,1816]
["Rochebaucourt-2",1450,1816,1816,"",null,2102,null,1816]
["Roquemaure-1",1595,2109,2109,"",null,2215,null,2411]
["Roquemaure-2",1595,2109,2109,"",null,2215,null,2411]
["Rosemère",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Rougemont",2779,3438,3438,11322,3347,3266,null,4558,18830]
["Rousseau",1595,2109,2109,"",null,2215,null,2411]
["Routhierville",1965,2488,2488,"",null,2286,null,2488]
["Rouyn",1612,2146,2146,"",null,1971,null,2146]
["Rouyn-Noranda",1612,2146,2146,"",null,1971,null,2146]
["Roxboro",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Roxton-1",2252,3040,3040,9654,2984,2827,null,3684,17164]
["Roxton-2",1734,2193,2193,9654,2984,1846,null,2193,12641]
["Roxton Falls-1",1734,2193,2193,9654,2984,1846,null,2193,12641]
["Roxton Falls-2",2252,3040,3040,9654,2984,2827,null,3684,17164]
["Roxton Pond-1",2252,3040,3040,9654,2984,2827,null,3684,17164]
["Roxton Pond-2",1734,2193,2193,9654,2984,1846,null,2193,12641]
["Royal-Rousillon",1595,2109,2109,"",null,2215,null,2411]
["Ruisseau-Fergusson",1965,2488,2488,"",null,2286,null,2488]
["Sacré-Coeur",1686,1766,1766,6734,2588,1656,null,1766]
["Sacré-Coeur-de-Jésus",1890,2050,2050,6734,2588,2134,null,2050,13290]
["Saint-Adalbert",1819,1807,1807,"",null,2009,32066,1807,11220]
["Saint-Adelme",2067,2185,2185,"",null,2204,null,2185,11684]
["Saint-Adelphe",1936,2458,2458,6734,2588,2303,null,2458,13415]
["Saint-Adolphe-d'Howard",817,1277,1277,6734,2588,1146,null,1277,9789]
["Saint-Adrien",1581,1794,1794,5818,1977,1942,null,1794,11900]
["Saint-Adrien-d'Irlande",1899,2204,2204,6734,2588,2117,null,2204,13108]
["Saint-Agapit",2049,2138,2138,6734,2588,2372,32066,2701,16127]
["Saint-Aimé",2599,3439,3439,10813,3277,2996,39066,3439,18474]
["Saint-Aimé-des-Lacs",1961,2018,2018,"",null,1939,32066,2018,15214]
["Saint-Aimé-du-Lac-des-Iles",1714,1990,1990,6734,2588,2072,null,1990,12314]
["Saint-Alban",2073,2530,2530,7722,2415,2305,32066,2970,15733]
["Saint-Albert",2536,2905,2905,8613,2789,2778,null,2905,16365]
["Saint-Alexandre",2553,3398,3398,11193,3340,3236,null,4400,18259]
["Saint-Alexandre-de-Kamouraska",1937,2253,2253,6734,2588,2345,null,2282,14451]
["Saint-Alexandre-des-Lacs",2334,2546,2546,"",null,2518,null,2546,14211]
["Saint-Alexis",2382,3135,3135,9982,3109,2811,null,3456,19667]
["Saint-Alexis-de-Matapédia",1965,2488,2488,"",null,2286,null,2488,12355]
["Saint-Alexis-des-Monts",2002,2688,2688,6734,2588,1988,null,2688,14143]
["Saint-Alfred",1890,2050,2050,6734,2588,2134,null,2050,13290]
["Saint-Alphonse",1591,2134,2134,6734,2588,2015,null,2134,12882]
["Saint-Alphonse-de-Granby",2252,3040,3040,9654,2984,2827,null,3684,17164]
["Saint-Alphonse-de-Rodriguez",2536,2911,2911,"",null,2755,null,2911,15607]
["Saint-Amable",2371,3274,3274,11079,3264,3257,39066,3274,18840]
["Saint-Ambroise",1937,2148,2148,6734,2588,2075,null,2148,12498]
["Saint-Ambroise-de-Kildare",2536,2911,2911,9617,3006,2755,null,2911,15607]
["Saint-Anaclet-de-Lessard-1",1989,2545,2545,6734,2588,2126,null,2545,13982]
["Saint-Anaclet-de-Lessard-2",1990,2593,2593,6734,2588,2510,null,2593,14282]
["Saint-André",1937,2253,2253,6734,2588,2345,null,2282,14451]
["Saint-André-Avellin-1",1372,1771,1771,8145,2712,1464,null,1771,13614]
["Saint-André-Avellin-2",1372,1771,1771,6734,2588,1464,null,1771,13614]
["Saint-André-d'Argenteuil",1345,2621,2621,9370,2933,2325,null,2621,17933]
["Saint-André-de-Restigouche",1965,2488,2488,6734,2588,2286,null,2488,12355]
["Saint-André-du-Lac-Saint-Jean",1449,null,null,"",null,null,null,0]
["Saint-Anicet",2404,3392,3392,11233,3286,3154,null,3741,18475]
["Saint-Anselme",2402,2558,2558,"",null,2551,null,2558,13975]
["Saint-Antoine-de-l'Isle-aux-Grues",1806,2064,2064,6734,2588,2148,32066,2280,12710]
["Saint-Antoine-de-Tilly-1",2268,2450,2450,6734,2588,2623,32066,2996,16394]
["Saint-Antoine-de-Tilly-2",2157,2191,2191,6734,2588,2422,32066,2191,15033]
["Saint-Antoine-sur-Richelieu",2590,3574,3574,11079,3264,3331,39066,3574,18781]
["Saint-Antonin",1937,2253,2253,"",null,2345,null,2282,14451]
["Saint-Apollinaire-1",2049,2138,2138,6734,2588,2372,32066,2701,16127]
["Saint-Apollinaire-2",2157,2191,2191,6734,2588,2422,32066,2191,15033]
["Saint-Apollinaire-3",2268,2450,2450,6734,2588,2623,32066,2996,16394]
["Saint-Armand",2266,3499,3499,9371,3076,2828,null,3499,17810]
["Saint-Arsène",2032,2250,2250,6734,2588,2327,null,2250,13879]
["Saint-Athanase",1939,2352,2352,"",null,2050,null,2352,12926]
["Saint-Aubert",1806,2064,2064,6734,2588,2148,32066,2280,12710]
["Saint-Augustin",1776,2148,2148,6734,2588,2261,null,2148,13769]
["Saint-Augustin-de-Desmaures",1866,2248,2248,7722,2415,1935,32066,2637,17035]
["Saint-Augustin-de-Woburn",1575,1741,1741,5818,1977,2170,null,1741,11802]
["Saint-Barnabé",2761,3447,3447,9440,3053,3103,null,3447,17899]
["Saint-Barnabé-Sud",3025,3982,3982,11912,3614,3629,39066,4112,20559]
["Saint-Barthélemy",2759,3590,3590,9617,3006,3309,null,4059,19839]
["Saint-Basile-1",2098,2350,2350,7722,2415,2438,32066,2350,17071]
["Saint-Basile-2",2045,2487,2487,7722,2415,2395,32066,2487,15571]
["Saint-Basile-le-Grand",2779,3438,3438,10944,3008,3266,null,4558,18830]
["Saint-Benjamin",1821,2314,2314,"",null,2252,null,2314,13306]
["Saint-Benoît-du-Lac",1681,2198,2198,7686,2295,2233,null,2198,12561]
["Saint-Benoît-Labre",2018,2137,2137,6734,2588,2048,null,2137,13567]
["Saint-Bernard (de Beauce)",2402,2558,2558,"",null,2551,null,2558,13975]
["Saint-Bernard-de-Lacolle",2566,3478,3478,11027,3176,3383,null,3985,19466]
["Saint-Bernard-de-Michaudville",2590,3574,3574,10813,3277,3331,39066,3574,18781]
["Saint-Blaise-sur-Richelieu",2566,3478,3478,11027,3176,3383,null,3985,19466]
["Saint-Bonaventure",2895,3348,3348,10466,3139,3120,null,3333,17478]
["Saint-Boniface",2002,2688,2688,8009,2516,1988,null,2688,14143]
["Saint-Bruno",2686,3042,3042,6734,2588,3209,null,3042,16466]
["Saint-Bruno-de-Kamouraska",2185,2316,2316,6734,2588,2488,null,1793,15415]
["Saint-Bruno-de-Montarville",2779,3438,3438,10944,3008,3266,null,4558,18830]
["Saint-Calixte",2028,2808,2808,6734,2588,2506,null,3021,19434]
["Saint-Camille",1602,2038,2038,6820,2334,1990,null,2038,12880]
["Saint-Camille-de-Lellis",1819,1807,1807,6734,2588,2009,32066,1807,11220]
["Saint-Casimir",2073,2530,2530,7722,2415,2305,32066,2970,15733]
["Saint-Célestin-1",2683,3178,3178,8979,2768,2959,null,3178,17323]
["Saint-Célestin-2",2683,3178,3178,8979,2768,2959,null,3178,17323]
["Saint-Césaire",2945,3480,3480,11193,3340,3659,null,3480,20076]
["Saint-Charles-Borromée",2382,3135,3135,9617,3006,2811,null,3456,19667]
["Saint-Charles-de-Bellechasse",2170,2418,2418,6734,2588,2293,32066,2306,14842]
["Saint-Charles-de-Bourget",1937,2148,2148,6734,2588,2075,null,2148,12498]
["Saint-Charles-Garnier",2211,2616,2616,"",null,2523,null,2616,13318]
["Saint-Charles-sur-Richelieu",2590,3574,3574,11079,3264,3331,39066,3574,18781]
["Saint-Christophe-d'Arthabaska",2040,2513,2513,7831,2609,2329,null,2513,14235]
["Saint-Chrysostome",2742,3522,3522,10869,3057,3547,null,3522,20053]
["Saint-Claude",1602,2038,2038,6820,2334,1990,null,2038,12880]
["Saint-Clément",1939,2352,2352,"",null,2050,null,2352,12926]
["Saint-Cléophas",2334,2546,2546,"",null,2518,null,2546,14211]
["Saint-Cléophas-de-Brandon",2536,2911,2911,9617,3006,2755,null,2911,15607]
["Saint-Clet",2917,3632,3632,11753,3355,3617,null,3632,20759]
["Saint-Colomban",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Saint-Côme",2536,2911,2911,6734,2588,2755,null,2911,15607]
["Saint-Côme-Linière",1821,2314,2314,6734,2588,2252,null,2314,13306]
["Saint-Constant",2515,3562,3562,11458,3140,2733,null,3562,17473]
["Saint-Cuthbert",2759,3590,3590,9617,3006,3309,null,4059,19839]
["Saint-Cyprien (de Rivière-du-Loup)",1939,2352,2352,"",null,2050,null,2352,12926]
["Saint-Cyprien (des Etchemins)",1841,1748,1748,"",null,2127,null,1748,11286]
["Saint-Cyprien-de-Napierville",2221,3516,3516,10869,3057,3024,null,3516,17734]
["Saint-Cyrille-de-Lessard",1806,2064,2064,"",null,2148,32066,2280,12710]
["Saint-Cyrille-de-Wendover",2365,2650,2650,8793,2785,2664,null,2949,16584]
["Saint-Damase (de Matapédia)",2067,2185,2185,6734,2588,2204,null,2185,11684]
["Saint-Damase (de Saint-Hyacinthe)",2999,4142,4142,12387,3719,3665,39066,5312,20146]
["Saint-Damase-de-l'Islet",1806,2064,2064,6734,2588,2148,32066,2280,12710]
["Saint-Damien",2536,2911,2911,6734,2588,2755,null,2911,15607]
["Saint-Damien-de-Buckland",2330,2236,2236,6734,2588,1930,32066,2236,15821]
["Saint-David",2895,3348,3348,10466,3139,3120,null,3333,17478]
["Saint-David-de-Falardeau",1937,2148,2148,"",null,2075,null,2148,12498]
["Saint-Denis-De La Bouteillerie",2430,3100,3100,6734,2588,2972,null,3035,17010]
["Saint-Denis-de-Brompton",1602,2038,2038,6820,2334,1990,null,2038,12880]
["Saint-Denis-sur-Richelieu",2590,3574,3574,11079,3264,3331,39066,3574,18781]
["Saint-Didace",2002,2688,2688,6734,2588,1988,null,2688,14143]
["Saint-Dominique",2861,3509,3509,10191,3177,3260,39066,3696,19413]
["Saint-Dominique-du-Rosaire",1313,1507,1507,"",null,1888,null,1507]
["Saint-Donat-1",2211,2616,2616,"",null,2523,null,2616,13318]
["Saint-Donat-2",1990,2593,2593,6734,2588,2510,null,2593,14282]
["Saint-Donat-3",1398,1784,1784,"",null,1742,null,1784,17250]
["Sainte-Adèle",2028,2808,2808,"",null,2506,null,3021,19434]
["Sainte-Agathe-de-Lotbinière",2195,2359,2359,6734,2588,2472,32066,2517,15337]
["Sainte-Agathe-des-Monts",1398,1784,1784,"",null,1742,null,1784,17250]
["Sainte-Angèle-de-Laval",2363,2891,2891,8327,2517,2524,null,2891,14969]
["Sainte-Angèle-de-Mérici",2211,2616,2616,"",null,2523,null,2616,13318]
["Sainte-Angèle-de-Monnoir",2779,3438,3438,11322,3347,3266,null,4558,18830]
["Sainte-Angèle-de-Prémont",2002,2688,2688,8009,2516,1988,null,2688,14143]
["Sainte-Anne-de-Beaupré",2082,2520,2520,7722,2415,2482,32066,2520,14323]
["Sainte-Anne-de-Bellevue",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Sainte-Anne-de-la-Pérade",2341,3209,3209,8728,2712,3090,null,3209,18105]
["Sainte-Anne-de-la-Pocatière-1",2185,2316,2316,6734,2588,2488,null,1793,15415]
["Sainte-Anne-de-la-Pocatière-2",2430,3100,3100,6734,2588,2972,null,3035,17010]
["Sainte-Anne-de-la-Rochelle",1734,2193,2193,7686,2295,1846,null,2193,12641]
["Sainte-Anne-de-Sabrevois",2553,3398,3398,11067,3486,3236,null,4400,18259]
["Sainte-Anne-des-Lacs",2028,2808,2808,"",null,2506,null,3021,19434]
["Sainte-Anne-des-Monts",1245,2054,2054,"",null,1902,null,2054]
["Sainte-Anne-de-Sorel",2599,3439,3439,10813,3277,2996,39066,3439,18474]
["Sainte-Anne-des-Plaines",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Sainte-Anne-du-Lac",1714,1990,1990,"",null,2072,null,1990,12314]
["Sainte-Apolline-de-Patton",1819,1807,1807,"",null,2009,32066,1807,11220]
["Sainte-Aurélie",1821,2314,2314,"",null,2252,null,2314,13306]
["Sainte-Barbe",2404,3392,3392,11233,3286,3154,null,3741,18475]
["Sainte-Béatrix",2536,2911,2911,6734,2588,2755,null,2911,15607]
["Sainte-Brigide-d'Iberville",2945,3480,3480,11193,3340,3659,null,3480,20076]
["Sainte-Brigitte-de-Laval",1866,2248,2248,"",null,1935,32066,2637,17035]
["Sainte-Brigitte-des-Saults",2683,3178,3178,8979,2768,2959,null,3178,17323]
["Sainte-Catherine",2515,3562,3562,11458,3140,2733,null,3562,17473]
["Sainte-Catherine-de-Hatley",1681,2198,2198,8075,2457,2233,null,2198,12561]
["Sainte-Catherine-de-la-Jacques-Cartier",2045,2487,2487,7722,2415,2395,32066,2487,15571]
["Sainte-Cécile-de-Lévrard",2363,2891,2891,8327,2517,2524,null,2891,14969]
["Sainte-Cécile-de-Milton",2252,3040,3040,9654,2984,2827,null,3684,17164]
["Sainte-Cécile-de-Whitton",2018,2137,2137,5818,1977,2048,null,2137,13567]
["Sainte-Christine-1",2259,3276,3276,10191,3177,2936,39066,3291,16823]
["Sainte-Christine-2",1734,2193,2193,9654,2984,1846,null,2193,12641]
["Sainte-Christine-d'Auvergne",2045,2487,2487,6734,2588,2395,32066,2487,15571]
["Sainte-Claire (de Bellechasse)",2402,2558,2558,"",null,2551,null,2558,13975]
["Sainte-Clotilde",2515,3562,3562,10869,3057,2733,null,3562,17473]
["Sainte-Clotilde-de-Beauce",1890,2050,2050,6734,2588,2134,null,2050,13290]
["Sainte-Clotilde-de-Horton",2209,2443,2443,8613,2789,2260,null,2850,15689]
["Sainte-Croix",2268,2450,2450,6734,2588,2623,32066,2996,16394]
["Saint-Edmond-de-Grantham",2365,2650,2650,8793,2785,2664,null,2949,16584]
["Saint-Edmond-les-Plaines",2239,2929,2929,6734,2588,2923,null,2929,14932]
["Saint-Édouard",2221,3516,3516,10869,3057,3024,null,3516,17734]
["Saint-Édouard-de-Fabre",2254,2739,2739,"",null,2569,null,3034,14753]
["Saint-Édouard-de-Lotbinière",2268,2450,2450,7883,2611,2623,32066,2996,16394]
["Saint-Édouard-de-Maskinongé",2002,2688,2688,6734,2588,1988,null,2688,14143]
["Sainte-Edwidge-de-Clifton",1856,2010,2010,7686,2295,2191,null,2010,13181]
["Sainte-Élisabeth",2759,3590,3590,9617,3006,3309,null,4059,19839]
["Sainte-Élisabeth-de-Proulx",1776,2148,2148,"",null,2261,null,2148,13769]
["Sainte-Élizabeth-de-Warwick",2536,2905,2905,8613,2789,2778,null,2905,16365]
["Sainte-Émélie-de-l'Énergie",2536,2911,2911,"",null,2755,null,2911,15607]
["Sainte-Eulalie",2209,2443,2443,7831,2609,2260,null,2850,15689]
["Sainte-Euphémie-sur-Rivière-du-Sud",1819,1807,1807,"",null,2009,32066,1807,11220]
["Sainte-Famille-de-l'île-d'Orléans",2082,2520,2520,7722,2415,2482,32066,2520,14323]
["Sainte-Félicité-1",2067,2185,2185,"",null,2204,null,2185,11684]
["Sainte-Félicité-2",1819,1807,1807,"",null,2009,32066,1807,11220]
["Sainte-Flavie",1990,2593,2593,6734,2588,2510,null,2593,14282]
["Sainte-Florence",2334,2546,2546,6734,2588,2518,null,2546,14211]
["Sainte-Françoise-1",2038,2550,2550,7883,2611,2642,32066,2550,15021]
["Sainte-Françoise-2",1939,2352,2352,6734,2588,2050,null,2352,12926]
["Sainte-Geneviève",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Sainte-Geneviève-de-Batiscan",1952,3149,3149,8009,2516,2765,null,3149,15406]
["Sainte-Geneviève-de-Berthier",2759,3590,3590,9617,3006,3309,null,4059,19839]
["Sainte-Germaine-Boulé",1595,2109,2109,"",null,2215,null,2411]
["Sainte-Gertrude",2363,2891,2891,8327,2517,2524,null,2891,14969]
["Sainte-Gertrude-Manneville",1493,1814,1814,"",null,1911,null,1814]
["Sainte-Hedwidge",1449,null,null,"",null,null,null,0]
["Sainte-Hélène-de-Bagot",2861,3509,3509,10191,3177,3260,39066,3696,19413]
["Sainte-Hélène-de-Chester",2040,2513,2513,7831,2609,2329,null,2513,14235]
["Sainte-Hélène-de-Kamouraska",1937,2253,2253,6734,2588,2345,null,2282,14451]
["Sainte-Hélène-de-Mancebourg",1595,2109,2109,"",null,2215,null,2411]
["Sainte-Hénédine",2402,2558,2558,"",null,2551,null,2558,13975]
["Sainte-Irène",2334,2546,2546,"",null,2518,null,2546,14211]
["Sainte-Jeanne-d'Arc-1",1776,2148,2148,6734,2588,2261,null,2148,13769]
["Sainte-Jeanne-d'Arc-2",2211,2616,2616,"",null,2523,null,2616,13318]
["Sainte-Julie",2371,3274,3274,11079,3264,3257,39066,3274,18840]
["Sainte-Julienne",2382,3135,3135,9982,3109,2811,null,3456,19667]
["Sainte-Justine",1841,1748,1748,"",null,2127,null,1748,11286]
["Sainte-Justine-de-Newton",2847,3509,3509,11753,3355,3026,null,3509,18818]
["Saint-Élie-de-Caxton",2002,2688,2688,6734,2588,1988,null,2688,14143]
["Saint-Éloi",2032,2250,2250,6734,2588,2327,null,2250,13879]
["Sainte-Louise",1806,2064,2064,6734,2588,2148,32066,2280,12710]
["Saint-Elphège",2882,3488,3488,10297,3050,3129,null,3212,18234]
["Sainte-Luce",1990,2593,2593,6734,2588,2510,null,2593,14282]
["Sainte-Lucie-de-Beauregard",1819,1807,1807,"",null,2009,32066,1807,11220]
["Sainte-Lucie-des-Laurentides",1398,1784,1784,"",null,1742,null,1784,17250]
["Saint-Elzéar-1",1890,2050,2050,"",null,2134,null,2050,13290]
["Saint-Elzéar-2",2402,2558,2558,"",null,2551,null,2558,13975]
["Saint-Elzéar-de-Bonaventure",1591,2134,2134,"",null,2015,null,2134,12882]
["Saint-Elzéar-de-Témiscouata",1939,2352,2352,"",null,2050,null,2352,12926]
["Sainte-Madeleine",2999,4142,4142,12387,3719,3665,39066,5312,20146]
["Sainte-Madeleine-de-la-Rivière-Madeleine",1245,2054,2054,"",null,1902,null,2054]
["Sainte-Marcelline-de-Kildare",2536,2911,2911,9617,3006,2755,null,2911,15607]
["Sainte-Marguerite (de Beauce)",2299,2110,2110,"",null,2096,null,2819,12717]
["Sainte-Marguerite-du-Lac-Masson",2028,2808,2808,6734,2588,2506,null,3021,19434]
["Sainte-Marguerite-Marie",2334,2546,2546,"",null,2518,null,2546,14211]
["Sainte-Marie-1",2299,2110,2110,"",null,2096,null,2819,12717]
["Sainte-Marie-2",2213,2233,2233,"",null,2094,null,2233,13327]
["Sainte-Marie-de-Blandford",2363,2891,2891,8327,2517,2524,null,2891,14969]
["Sainte-Marie-Madeleine",2999,4142,4142,12387,3719,3665,39066,5312,20146]
["Sainte-Marie-Salomé",2382,3135,3135,9982,3109,2811,null,3456,19667]
["Sainte-Marthe",2847,3509,3509,11753,3355,3026,null,3509,18818]
["Sainte-Marthe-sur-le-Lac",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Sainte-Martine",2794,3961,3961,11726,3331,3505,null,3961,20068]
["Sainte-Mélanie",2536,2911,2911,9617,3006,2755,null,2911,15607]
["Saint-Émile-de-Suffolk",817,1277,1277,"",null,1146,null,1277,9789]
["Sainte-Monique-1",2683,3178,3178,10297,3050,2959,null,3178,17323]
["Sainte-Monique-2",2163,2564,2564,"",null,2519,null,2564,15788]
["Sainte-Paule",2067,2185,2185,"",null,2204,null,2185,11684]
["Sainte-Perpétue-1",1819,1807,1807,"",null,2009,32066,1807,11220]
["Sainte-Perpétue-2",2683,3178,3178,8979,2768,2959,null,3178,17323]
["Sainte-Pétronille,I.O.",2082,2520,2520,7722,2415,2482,32066,2520,14323]
["Saint-Éphrem-de-Beauce",1890,2050,2050,6734,2588,2134,null,2050,13290]
["Saint-Épiphane",2032,2250,2250,6734,2588,2327,null,2250,13879]
["Sainte-Praxède",1581,1794,1794,"",null,1942,null,1794,11900]
["Sainte-Rita",1939,2352,2352,"",null,2050,null,2352,12926]
["Sainte-Rose-de-Watford",1841,1748,1748,"",null,2127,null,1748,11286]
["Sainte-Rose-du-Nord",1487,2867,2867,"",null,2848,null,2867]
["Sainte-Sabine (de Montérégie)",2089,2847,2847,9371,3076,2672,null,3412,18495]
["Sainte-Sabine (Les Etchemins)",1819,1807,1807,6734,2588,2009,32066,1807,11220]
["Sainte-Séraphine",2536,2905,2905,8613,2789,2778,null,2905,16365]
["Sainte-Sophie",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Sainte-Sophie-de-Lévrard",2363,2891,2891,8327,2517,2524,null,2891,14969]
["Sainte-Sophie-d'Halifax-1",2622,2887,2887,7883,2611,3081,32066,2887,17353]
["Sainte-Sophie-d'Halifax-2",1899,2204,2204,6734,2588,2117,null,2204,13108]
["Saint-Esprit",2382,3135,3135,9982,3109,2811,null,3456,19667]
["Sainte-Thècle",1936,2458,2458,6734,2588,2303,null,2458,13415]
["Sainte-Thérèse",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Sainte-Thérèse-de-Gaspé",1308,1492,1492,"",null,1200,null,1492,10498]
["Sainte-Thérèse-de-la-Gatineau",1283,1439,1439,"",null,1235,null,1439,12156]
["Saint-Étienne-de-Beauharnois",2439,3446,3446,11726,3331,3353,null,3446,19672]
["Saint-Étienne-de-Bolton",1681,2198,2198,5818,1977,2233,null,2198,12561]
["Saint-Étienne-des-Grès",2002,2688,2688,8009,2516,1988,null,2688,14143]
["Saint-Eugène",2365,2650,2650,8793,2785,2664,null,2949,16584]
["Saint-Eugène-d'Argentenay",1776,2148,2148,6734,2588,2261,null,2148,13769]
["Saint-Eugène-de-Guigues",2248,2891,2891,6734,2588,2865,null,2891,14336]
["Saint-Eugène-de-Ladrière",1989,2545,2545,"",null,2126,null,2545,13982]
["Sainte-Ursule",2761,3447,3447,9440,3053,3103,null,3447,17899]
["Saint-Eusèbe",2186,2107,2107,6734,2588,2384,null,2107,13511]
["Saint-Eustache",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Saint-Évariste-de-Forsyth",2018,2137,2137,6734,2588,2048,null,2137,13567]
["Sainte-Victoire-de-Sorel",2599,3439,3439,10813,3277,2996,39066,3439,18474]
["Saint-Fabien",1989,2545,2545,6734,2588,2126,null,2545,13982]
["Saint-Fabien-de-Panet",1819,1807,1807,"",null,2009,32066,1807,11220]
["Saint-Faustin-Lac-Carré",1398,1784,1784,"",null,1742,null,1784,17250]
["Saint-Félicien-1",2106,2869,2869,6734,2588,2598,null,2869,14219]
["Saint-Félicien-2",2239,2929,2929,6734,2588,2923,null,2929,14932]
["Saint-Félix-de-Dalquier",1313,1507,1507,"",null,1888,null,1507]
["Saint-Félix-de-Kingsey",2067,2624,2624,7738,2444,2169,null,2624,14619]
["Saint-Félix-de-Valois",2536,2911,2911,9617,3006,2755,null,2911,15607]
["Saint-Félix-d'Otis",1487,2867,2867,"",null,2848,null,2867]
["Saint-Ferdinand (d'Halifax)",1899,2204,2204,6734,2588,2117,null,2204,13108]
["Saint-Ferréol-les-Neiges",2082,2520,2520,"",null,2482,32066,2520,14323]
["Saint-Flavien",2049,2138,2138,6734,2588,2372,32066,2701,16127]
["Saint-Fortunat",1581,1794,1794,5818,1977,1942,null,1794,11900]
["Saint-François-d'Assise",1965,2488,2488,"",null,2286,null,2488,12355]
["Saint-François-de-la-Rivière-du-Sud",2132,2466,2466,6734,2588,2249,32066,2466,15886]
["Saint-François-de-l'Ile-d'Orléans",2082,2520,2520,7722,2415,2482,32066,2520,14323]
["Saint-François-de-Sales",1449,null,null,"",null,null,null,0]
["Saint-François-du-Lac",2895,3348,3348,10466,3139,3120,null,3333,17478]
["Saint-François-Xavier-de-Brompton",1602,2038,2038,6820,2334,1990,null,2038,12880]
["Saint-François-Xavier-de-Viger",1939,2352,2352,"",null,2050,null,2352,12926]
["Saint-Frédéric",1890,2050,2050,6734,2588,2134,null,2050,13290]
["Saint-Fulgence-1",1937,2148,2148,"",null,2075,null,2148,12498]
["Saint-Fulgence-2",2480,3036,3036,"",null,2695,null,3036,15594]
["Saint-Gabriel",2536,2911,2911,9617,3006,2755,null,2911,15607]
["Saint-Gabriel-de-Brandon",2536,2911,2911,9617,3006,2755,null,2911,15607]
["Saint-Gabriel-de-Rimouski",2211,2616,2616,6734,2588,2523,null,2616,13318]
["Saint-Gabriel-de-Valcartier",1866,2248,2248,7722,2415,1935,32066,2637,17035]
["Saint-Gabriel-Lalemant",2185,2316,2316,"",null,2488,null,1793,15415]
["Saint-Gédéon",2686,3042,3042,6734,2588,3209,null,3042,16466]
["Saint-Gédéon-de-Beauce",2018,2137,2137,6734,2588,2048,null,2137,13567]
["Saint-Georges (de Beauce)-1",2018,2137,2137,6734,2588,2048,null,2137,13567]
["Saint-Georges (de Beauce)-2",1821,2314,2314,6734,2588,2252,null,2314,13306]
["Saint-Georges-de-Clarenceville",2266,3499,3499,11067,3486,2828,null,3499,17810]
["Saint-Georges-de-Windsor",1602,2038,2038,6820,2334,1990,null,2038,12880]
["Saint-Gérard-Majella(Yamaska)",2895,3348,3348,10466,3139,3120,null,3333,17478]
["Saint-Germain",1937,2253,2253,6734,2588,2345,null,2282,14451]
["Saint-Germain-de-Grantham",2365,2650,2650,8793,2785,2664,null,2949,16584]
["Saint-Gervais",2441,2644,2644,6734,2588,2593,32066,2644,15519]
["Saint-Gilbert",2073,2530,2530,7722,2415,2305,32066,2970,15733]
["Saint-Gilles",2195,2359,2359,6734,2588,2472,32066,2517,15337]
["Saint-Godefroi",1308,1492,1492,"",null,1200,null,1492,10498]
["Saint-Grégoire",2683,3178,3178,10297,3050,2959,null,3178,17323]
["Saint-Guillaume",2895,3348,3348,10466,3139,3120,null,3333,17478]
["Saint-Guillaume-Nord",2536,2911,2911,"",null,2755,null,2911,15607]
["Saint-Guy",1939,2352,2352,"",null,2050,null,2352,12926]
["Saint-Henri",2441,2644,2644,6734,2588,2593,32066,2644,15519]
["Saint-Henri-de-Taillon",2163,2564,2564,6734,2588,2519,null,2564,15788]
["Saint-Herménégilde",1856,2010,2010,5818,1977,2191,null,2010,13181]
["Saint-Hilaire-de-Dorset",2018,2137,2137,"",null,2048,null,2137,13567]
["Saint-Hilarion",1961,2018,2018,6734,2588,1939,32066,2018,15214]
["Saint-Hippolyte",2028,2808,2808,"",null,2506,null,3021,19434]
["Saint-Honoré",1937,2148,2148,"",null,2075,null,2148,12498]
["Saint-Honoré-de-Shenley",2018,2137,2137,6734,2588,2048,null,2137,13567]
["Saint-Honoré-de-Témiscouata",1939,2352,2352,"",null,2050,null,2352,12926]
["Saint-Hubert",2779,3438,3438,10944,3008,3266,null,4558,18830]
["Saint-Hubert-de-Rivière-du-Loup",1939,2352,2352,"",null,2050,null,2352,12926]
["Saint-Hugues",2861,3509,3509,11912,3614,3260,39066,3696,19413]
["Saint-Hyacinthe-1",3025,3982,3982,11912,3614,3629,39066,4112,20559]
["Saint-Hyacinthe-2",2999,4142,4142,11912,3614,3665,39066,5312,20146]
["Saint-Ignace-de-Loyola",2759,3590,3590,9617,3006,3309,null,4059,19839]
["Saint-Ignace-de-Stanbridge",2089,2847,2847,9371,3076,2672,null,3412,18495]
["Saint-Irénée",1961,2018,2018,"",null,1939,32066,2018,15214]
["Saint-Isidore",2794,3961,3961,11458,3140,3505,null,3961,20068]
["Saint-Isidore (Beauce-Nord)",2441,2644,2644,6734,2588,2593,32066,2644,15519]
["Saint-Isidore-de-Clifton",1856,2010,2010,5818,1977,2191,null,2010,13181]
["Saint-Jacques",2382,3135,3135,9982,3109,2811,null,3456,19667]
["Saint-Jacques-de-Leeds",2195,2359,2359,6734,2588,2472,32066,2517,15337]
["Saint-Jacques-le-Majeur-de-Wolfestown",1581,1794,1794,"",null,1942,null,1794,11900]
["Saint-Jacques-le-Mineur",2221,3516,3516,11458,3140,3024,null,3516,17734]
["Saint-Janvier-de-Joly",2049,2138,2138,7883,2611,2372,32066,2701,16127]
["Saint-Jean-Baptiste",2779,3438,3438,11322,3347,3266,null,4558,18830]
["Saint-Jean-de-Brébeuf",1899,2204,2204,"",null,2117,null,2204,13108]
["Saint-Jean-de-Cherbourg",1245,2054,2054,"",null,1902,null,2054]
["Saint-Jean-de-Dieu",1939,2352,2352,6734,2588,2050,null,2352,12926]
["Saint-Jean-de-la-Lande",2186,2107,2107,"",null,2384,null,2107,13511]
["Saint-Jean-de-l'Ile-d'Orléans",2082,2520,2520,7722,2415,2482,32066,2520,14323]
["Saint-Jean-de-Matha",2536,2911,2911,9617,3006,2755,null,2911,15607]
["Saint-Jean-Port-Joli",1806,2064,2064,6734,2588,2148,32066,2280,12710]
["Saint-Jean-sur-Richelieu-1",2566,3478,3478,10944,3008,3383,null,3985,19466]
["Saint-Jean-sur-Richelieu-2",2945,3480,3480,11193,3340,3659,null,3480,20076]
["Saint-Jérôme",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Saint-Joachim",2082,2520,2520,7722,2415,2482,32066,2520,14323]
["Saint-Joachim-de-Shefford",1734,2193,2193,7686,2295,1846,null,2193,12641]
["Saint-Joseph-de-Beauce-1",2213,2233,2233,6734,2588,2094,null,2233,13327]
["Saint-Joseph-de-Beauce-2",2299,2110,2110,6734,2588,2096,null,2819,12717]
["Saint-Joseph-de-Coleraine",1899,2204,2204,"",null,2117,null,2204,13108]
["Saint-Joseph-de-Kamouraska",2185,2316,2316,6734,2588,2488,null,1793,15415]
["Saint-Joseph-de-Lepage",1990,2593,2593,6734,2588,2510,null,2593,14282]
["Saint-Joseph-des-Érables-1",1890,2050,2050,6734,2588,2134,null,2050,13290]
["Saint-Joseph-des-Érables-2",2213,2233,2233,6734,2588,2094,null,2233,13327]
["Saint-Joseph-de-Sorel",2599,3439,3439,10813,3277,2996,39066,3439,18474]
["Saint-Joseph-du-Lac",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Saint-Jude-1",2590,3574,3574,10813,3277,3331,39066,3574,18781]
["Saint-Jules-2",1890,2050,2050,6734,2588,2134,null,2050,13290]
["Saint-Julien",1581,1794,1794,5818,1977,1942,null,1794,11900]
["Saint-Just-de-Bretenières",1819,1807,1807,"",null,2009,32066,1807,11220]
["Saint-Juste-du-Lac",2186,2107,2107,"",null,2384,null,2107,13511]
["Saint-Justin",2761,3447,3447,9440,3053,3103,null,3447,17899]
["Saint-Lambert (Longueuil)",2779,3438,3438,10944,3008,3266,null,4558,18830]
["Saint-Lambert-de-Desmeloizes",1595,2109,2109,"",null,2215,null,2411]
["Saint-Lambert-de-Lauzon-1",2441,2644,2644,6734,2588,2593,32066,2644,15519]
["Saint-Lambert-de-Lauzon-2",2157,2191,2191,6734,2588,2422,32066,2191,15033]
["Saint-Laurent",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Saint-Laurent-de-l'Ile-d'Orléans",2082,2520,2520,7722,2415,2482,32066,2520,14323]
["Saint-Lazare",2847,3509,3509,11753,3355,3026,null,3509,18818]
["Saint-Lazare-de-Bellechasse-1",2441,2644,2644,6734,2588,2593,32066,2644,15519]
["Saint-Lazare-de-Bellechasse-2",2330,2236,2236,6734,2588,1930,32066,2236,15821]
["Saint-Léandre",2067,2185,2185,6734,2588,2204,null,2185,11684]
["Saint-Léonard",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Saint-Léonard-d'Aston-1",2683,3178,3178,7831,2609,2959,null,3178,17323]
["Saint-Léonard-d'Aston-2",2683,3178,3178,8979,2768,2959,null,3178,17323]
["Saint-Léonard-de-Portneuf",2045,2487,2487,6734,2588,2395,32066,2487,15571]
["Saint-Léon-de-Standon",1841,1748,1748,6734,2588,2127,null,1748,11286]
["Saint-Léon-le-Grand (de Bas-Saint-Laurent)",2334,2546,2546,"",null,2518,null,2546,14211]
["Saint-Léon-le-Grand (de Mauricie)",2761,3447,3447,9440,3053,3103,null,3447,17899]
["Saint-Liboire",2861,3509,3509,10191,3177,3260,39066,3696,19413]
["Saint-Liguori",2382,3135,3135,9617,3006,2811,null,3456,19667]
["Saint-Lin-Laurentides",2382,3135,3135,9982,3109,2811,null,3456,19667]
["Saint-Louis",2599,3439,3439,10813,3277,2996,39066,3439,18474]
["Saint-Louis-de-Blandford",2363,2891,2891,7831,2609,2524,null,2891,14969]
["Saint-Louis-de-Gonzague (de Beauce)",1841,1748,1748,"",null,2127,null,1748,11286]
["Saint-Louis-de-Gonzague (de Montérégie)",2439,3446,3446,11726,3331,3353,null,3446,19672]
["Saint-Louis-de-Gonzague-du-Cap-Tourmente",2082,2520,2520,7722,2415,2482,32066,2520,14323]
["Saint-Louis-du-Ha! Ha!",1939,2352,2352,"",null,2050,null,2352,12926]
["Saint-Luc-de-Bellechasse",1841,1748,1748,6734,2588,2127,null,1748,11286]
["Saint-Luc-de-Vincennes",1952,3149,3149,8009,2516,2765,null,3149,15406]
["Saint-Lucien",2067,2624,2624,7738,2444,2169,null,2624,14619]
["Saint-Ludger",2018,2137,2137,6734,2588,2048,null,2137,13567]
["Saint-Ludger-de-Milot",1776,2148,2148,"",null,2261,null,2148,13769]
["Saint-Magloire",1819,1807,1807,6734,2588,2009,32066,1807,11220]
["Saint-Majorique-de-Grantham",2365,2650,2650,8793,2785,2664,null,2949,16584]
["Saint-Malachie",2299,2110,2110,"",null,2096,null,2819,12717]
["Saint-Malo",1856,2010,2010,5818,1977,2191,null,2010,13181]
["Saint-Marc-de-Figuery",1313,1507,1507,"",null,1888,null,1507]
["Saint-Marc-des-Carrières",2073,2530,2530,7722,2415,2305,32066,2970,15733]
["Saint-Marc-du-Lac-Long",2186,2107,2107,"",null,2384,null,2107,13511]
["Saint-Marcel",1819,1807,1807,"",null,2009,32066,1807,11220]
["Saint-Marcel-de-Richelieu",2895,3348,3348,10466,3139,3120,null,3333,17478]
["Saint-Marcellin",2211,2616,2616,"",null,2523,null,2616,13318]
["Saint-Marc-sur-Richelieu",2590,3574,3574,11079,3264,3331,39066,3574,18781]
["Saint-Martin",2018,2137,2137,"",null,2048,null,2137,13567]
["Saint-Mathias-sur-Richelieu",2779,3438,3438,11322,3347,3266,null,4558,18830]
["Saint-Mathieu",2515,3562,3562,11458,3140,2733,null,3562,17473]
["Saint-Mathieu-de-Beloeil",2590,3574,3574,11079,3264,3331,39066,3574,18781]
["Saint-Mathieu-de-Rioux",1989,2545,2545,6734,2588,2126,null,2545,13982]
["Saint-Mathieu-du-Parc",2002,2688,2688,6734,2588,1988,null,2688,14143]
["Saint-Maurice",2341,3209,3209,8728,2712,3090,null,3209,18105]
["Saint-Maxime-du-Mont-Louis",1245,2054,2054,"",null,1902,null,2054]
["Saint-Médard",1939,2352,2352,"",null,2050,null,2352,12926]
["Saint-Michel ",2515,3562,3562,10869,3057,2733,null,3562,17473]
["Saint-Michel-de-Bellechasse",2170,2418,2418,6734,2588,2293,32066,2306,14842]
["Saint-Michel-de-Squatec-1",1939,2352,2352,"",null,2050,null,2352,12926]
["Saint-Michel-de-Squatec-2",2186,2107,2107,"",null,2384,null,2107,13511]
["Saint-Michel-des-Saints",2536,2911,2911,"",null,2755,null,2911,15607]
["Saint-Modeste",2032,2250,2250,6734,2588,2327,null,2250,13879]
["Saint-Moïse",2211,2616,2616,"",null,2523,null,2616,13318]
["Saint-Narcisse",1952,3149,3149,8009,2516,2765,null,3149,15406]
["Saint-Narcisse-de-Beaurivage",2195,2359,2359,6734,2588,2472,32066,2517,15337]
["Saint-Narcisse-de-Rimouski",2211,2616,2616,6734,2588,2523,null,2616,13318]
["Saint-Nazaire-1",2163,2564,2564,6734,2588,2519,null,2564,15788]
["Saint-Nazaire-2",1937,2148,2148,6734,2588,2075,null,2148,12498]
["Saint-Nazaire-d'Acton",2259,3276,3276,10191,3177,2936,39066,3291,16823]
["Saint-Nazaire-de-Dorchester",1841,1748,1748,"",null,2127,null,1748,11286]
["Saint-Nérée-de-Bellechasse",2330,2236,2236,6734,2588,1930,32066,2236,15821]
["Saint-Noël",2211,2616,2616,"",null,2523,null,2616,13318]
["Saint-Norbert-1",2759,3590,3590,9617,3006,3309,null,4059,19839]
["Saint-Norbert-2",2536,2911,2911,9617,3006,2755,null,2911,15607]
["Saint-Norbert-d'Arthabaska",2040,2513,2513,7831,2609,2329,null,2513,14235]
["Saint-Octave-de-Métis",2211,2616,2616,6734,2588,2523,null,2616,13318]
["Saint-Odilon-de-Cranbourne",2299,2110,2110,6734,2588,2096,null,2819,12717]
["Saint-Omer",1819,1807,1807,"",null,2009,32066,1807,11220]
["Saint-Onésime-d'Ixworth",2185,2316,2316,"",null,2488,null,1793,15415]
["Saint-Ours",2599,3439,3439,10813,3277,2996,39066,3439,18474]
["Saint-Pacôme-1",2185,2316,2316,"",null,2488,null,1793,15415]
["Saint-Pacôme-2",2430,3100,3100,6734,2588,2972,null,3035,17010]
["Saint-Pamphile",1819,1807,1807,6734,2588,2009,32066,1807,11220]
["Saint-Pascal",1937,2253,2253,6734,2588,2345,null,2282,14451]
["Saint-Patrice-de-Beaurivage",2195,2359,2359,6734,2588,2472,32066,2517,15337]
["Saint-Patrice-de-Sherrington",2221,3516,3516,10869,3057,3024,null,3516,17734]
["Saint-Paul-d'Abbotsford",2089,2847,2847,9371,3076,2672,null,3412,18495]
["Saint-Paul-de-Joliette",2382,3135,3135,9617,3006,2811,null,3456,19667]
["Saint-Paul-de-la-Croix",2032,2250,2250,"",null,2327,null,2250,13879]
["Saint-Paul-de-l'Ile-aux-Noix",2566,3478,3478,11027,3176,3383,null,3985,19466]
["Saint-Paul-de-Montminy",1819,1807,1807,"",null,2009,32066,1807,11220]
["Saint-Paulin",2002,2688,2688,8009,2516,1988,null,2688,14143]
["Saint-Philémon",2330,2236,2236,"",null,1930,32066,2236,15821]
["Saint-Philibert",1821,2314,2314,6734,2588,2252,null,2314,13306]
["Saint-Philippe",2515,3562,3562,11458,3140,2733,null,3562,17473]
["Saint-Philippe-de-Néri-1",2430,3100,3100,6734,2588,2972,null,3035,17010]
["Saint-Philippe-de-Néri-2",2185,2316,2316,"",null,2488,null,1793,15415]
["Saint-Pie",2999,4142,4142,12387,3719,3665,39066,5312,20146]
["Saint-Pie-de-Guire",2895,3348,3348,10466,3139,3120,null,3333,17478]
["Saint-Pierre (Village)",2382,3135,3135,9617,3006,2811,null,3456,19667]
["Saint-Pierre-Baptiste",1899,2204,2204,6734,2588,2117,null,2204,13108]
["Saint-Pierre-de-Broughton",1890,2050,2050,6734,2588,2134,null,2050,13290]
["Saint-Pierre-de-Lamy",1939,2352,2352,"",null,2050,null,2352,12926]
["Saint-Pierre-de-la-Rivière-du-Sud",2132,2466,2466,6734,2588,2249,32066,2466,15886]
["Saint-Pierre-de-l'Ile-d'Orléans",2082,2520,2520,7722,2415,2482,32066,2520,14323]
["Saint-Pierre-les-Becquets",2363,2891,2891,8327,2517,2524,null,2891,14969]
["Saint-Placide",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Saint-Polycarpe",2917,3632,3632,11753,3355,3617,null,3632,20759]
["Saint-Prime",2106,2869,2869,6734,2588,2598,null,2869,14219]
["Saint-Prosper (de Beauce)",1821,2314,2314,6734,2588,2252,null,2314,13306]
["Saint-Prosper-de-Champlain",2341,3209,3209,8728,2712,3090,null,3209,18105]
["Saint-Raphaël",2132,2466,2466,6734,2588,2249,32066,2466,15886]
["Saint-Raymond",2045,2487,2487,6734,2588,2395,32066,2487,15571]
["Saint-Rémi",2515,3562,3562,10869,3057,2733,null,3562,17473]
["Saint-Rémi-de-Tingwick",2040,2513,2513,7831,2609,2329,null,2513,14235]
["Saint-René",1821,2314,2314,"",null,2252,null,2314,13306]
["Saint-René-de-Matane",2067,2185,2185,"",null,2204,null,2185,11684]
["Saint-Robert",2599,3439,3439,10813,3277,2996,39066,3439,18474]
["Saint-Robert-Bellarmin",2018,2137,2137,6734,2588,2048,null,2137,13567]
["Saint-Roch-de-l'Achigan",2382,3135,3135,9982,3109,2811,null,3456,19667]
["Saint-Roch-de-Mékinac",1936,2458,2458,6734,2588,2303,null,2458,13415]
["Saint-Roch-de-Richelieu",2599,3439,3439,10813,3277,2996,39066,3439,18474]
["Saint-Roch-des-Aulnaies",1806,2064,2064,6734,2588,2148,32066,2280,12710]
["Saint-Roch-Ouest",2382,3135,3135,9982,3109,2811,null,3456,19667]
["Saint-Romain",2018,2137,2137,5818,1977,2048,null,2137,13567]
["Saint-Rosaire",2209,2443,2443,7831,2609,2260,null,2850,15689]
["Saint-Samuel",2209,2443,2443,7831,2609,2260,null,2850,15689]
["Saints-Anges",2299,2110,2110,6734,2588,2096,null,2819,12717]
["Saint-Sauveur",2028,2808,2808,"",null,2506,null,3021,19434]
["Saint-Sébastien (de Montérégie)",2553,3398,3398,11067,3486,3236,null,4400,18259]
["Saint-Sébastien (de MRC du Granit)",2018,2137,2137,6734,2588,2048,null,2137,13567]
["Saint-Sévère",2761,3447,3447,9440,3053,3103,null,3447,17899]
["Saint-Séverin (de Beauce)",1890,2050,2050,"",null,2134,null,2050,13290]
["Saint-Séverin (de Mauricie)",1936,2458,2458,6734,2588,2303,null,2458,13415]
["Saint-Siméon (de Bonaventure)",1591,2134,2134,"",null,2015,null,2134,12882]
["Saint-Siméon (de Charlevoix)",1961,2018,2018,"",null,1939,32066,2018,15214]
["Saint-Simon (de Bas-Saint-Laurent)",1989,2545,2545,6734,2588,2126,null,2545,13982]
["Saint-Simon (de Montéregie)",2861,3509,3509,11912,3614,3260,39066,3696,19413]
["Saint-Simon-les-Mines",1821,2314,2314,6734,2588,2252,null,2314,13306]
["Saint-Sixte",1372,1771,1771,6734,2588,1464,null,1771,13614]
["Saints-Martyrs-Canadiens",1581,1794,1794,"",null,1942,null,1794,11900]
["Saint-Stanislas (de Mauricie)",1952,3149,3149,8009,2516,2765,null,3149,15406]
["Saint-Stanislas (du Lac Saint-Jean)",1776,2148,2148,"",null,2261,null,2148,13769]
["Saint-Stanislas-de-Kostka",2439,3446,3446,11726,3331,3353,null,3446,19672]
["Saint-Sulpice",2382,3135,3135,9982,3109,2811,null,3456,19667]
["Saint-Sylvère",2209,2443,2443,8327,2517,2260,null,2850,15689]
["Saint-Sylvestre",2195,2359,2359,6734,2588,2472,32066,2517,15337]
["Saint-Télesphore",2917,3632,3632,11753,3355,3617,null,3632,20759]
["Saint-Tharcisius",2334,2546,2546,6734,2588,2518,null,2546,14211]
["Saint-Théodore-d'Acton",2259,3276,3276,10191,3177,2936,39066,3291,16823]
["Saint-Théophile",1821,2314,2314,"",null,2252,null,2314,13306]
["Saint-Thomas",2759,3590,3590,9617,3006,3309,null,4059,19839]
["Saint-Thomas-Didyme",2239,2929,2929,"",null,2923,null,2929,14932]
["Saint-Thuribe",2073,2530,2530,7722,2415,2305,32066,2970,15733]
["Saint-Tite",1936,2458,2458,6734,2588,2303,null,2458,13415]
["Saint-Tite-des-Caps",2082,2520,2520,6734,2588,2482,32066,2520,14323]
["Saint-Ubalde",2073,2530,2530,6734,2588,2305,32066,2970,15733]
["Saint-Ulric",2067,2185,2185,6734,2588,2204,null,2185,11684]
["Saint-Urbain-1",1961,2018,2018,"",null,1939,32066,2018,15214]
["Saint-Urbain-2",2051,2425,2425,"",null,2348,32066,2425,14841]
["Saint-Urbain-Premier",2794,3961,3961,11726,3331,3505,null,3961,20068]
["Saint-Valentin",2566,3478,3478,11027,3176,3383,null,3985,19466]
["Saint-Valère",2209,2443,2443,7831,2609,2260,null,2850,15689]
["Saint-Valérien (Rimouski)",1989,2545,2545,6734,2588,2126,null,2545,13982]
["Saint-Valérien-de-Milton",2252,3040,3040,9654,2984,2827,null,3684,17164]
["Saint-Vallier",2170,2418,2418,6734,2588,2293,32066,2306,14842]
["Saint-Venant-de-Paquette",1856,2010,2010,5818,1977,2191,null,2010,13181]
["Saint-Vianney",2334,2546,2546,"",null,2518,null,2546,14211]
["Saint-Victor",1890,2050,2050,6734,2588,2134,null,2050,13290]
["Saint-Wenceslas",2209,2443,2443,7831,2609,2260,null,2850,15689]
["Saint-Zacharie",1821,2314,2314,"",null,2252,null,2314,13306]
["Saint-Zénon",2536,2911,2911,"",null,2755,null,2911,15607]
["Saint-Zénon-du-Lac-Humqui",2334,2546,2546,"",null,2518,null,2546,14211]
["Saint-Zéphirin-de-Courval",2882,3488,3488,10297,3050,3129,null,3212,18234]
["Saint-Zotique",2917,3632,3632,11753,3355,3617,null,3632,20759]
["Salaberry-de-Valleyfield",2439,3446,3446,11726,3331,3353,null,3446,19672]
["Sault-au-Cochon",2082,2520,2520,"",null,2482,32066,2520,14323]
["Sayabec",2334,2546,2546,6734,2588,2518,null,2546,14211]
["Scotstown",1856,2010,2010,5818,1977,2191,null,2010,13181]
["Scott",2402,2558,2558,"",null,2551,null,2558,13975]
["Senneterre-1",1450,1816,1816,6734,2588,2102,null,1816]
["Senneterre-2",1450,1816,1816,6734,2588,2102,null,1816]
["Senneville (canton d'Abitibi)",1450,1816,1816,"",null,2102,null,1816]
["Senneville (Montréal)",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Sept-Iles",1686,1766,1766,"",null,1656,null,1766]
["Shannon",1866,2248,2248,"",null,1935,32066,2637,17035]
["Shawinigan-1",2002,2688,2688,6734,2588,1988,null,2688,14143]
["Shawinigan-2",1936,2458,2458,6734,2588,2303,null,2458,13415]
["Shawinigan-3",1952,3149,3149,8009,2516,2765,null,3149,15406]
["Shawville",1424,2748,2748,7085,2443,2218,null,2748,15637]
["Sheenboro",1498,1784,1784,7085,2443,1552,null,1784,16033]
["Shefford",1734,2193,2193,7686,2295,1846,null,2193,12641]
["Sherbrooke-1",1602,2038,2038,6820,2334,1990,null,2038,12880]
["Sherbrooke-2",1681,2198,2198,6820,2334,2233,null,2198,12561]
["Sherbrooke-3",2016,2501,2501,8075,2457,2558,null,2947,16043]
["Sherbrooke-4",1681,2198,2198,8075,2457,2233,null,2198,12561]
["Shigawake",1308,1492,1492,6734,2588,1200,null,1492,10498]
["Shipshaw",1937,2148,2148,6734,2588,2075,null,2148,12498]
["Sorel-Tracy",2599,3439,3439,10813,3277,2996,39066,3439,18474]
["Stanbridge East",1721,2435,2435,9371,3076,2508,null,2435,15562]
["Stanbridge Station",2266,3499,3499,9371,3076,2828,null,3499,17810]
["Stanstead-1",2016,2501,2501,8075,2457,2558,null,2947,16043]
["Stanstead-2",2016,2501,2501,8075,2457,2558,null,2947,16043]
["Stanstead-Est",2016,2501,2501,8075,2457,2558,null,2947,16043]
["Stoke",1602,2038,2038,6820,2334,1990,null,2038,12880]
["Stoneham-et-Tewkesbury",1866,2248,2248,"",null,1935,32066,2637,17035]
["Stornoway",1575,1741,1741,5818,1977,2170,null,1741,11802]
["Stratford",1581,1794,1794,5818,1977,1942,null,1794,11900]
["Stukely-Sud",1734,2193,2193,"",null,1846,null,2193,12641]
["Sutton",1681,2198,2198,7686,2295,2233,null,2198,12561]
["Tadoussac",1686,1766,1766,"",null,1656,null,1766]
["Taschereau",1595,2109,2109,"",null,2215,null,2411]
["Témiscouata-sur-le-Lac-1",1939,2352,2352,6734,2588,2050,null,2352,12926]
["Témiscouata-sur-le-Lac-2",2186,2107,2107,6734,2588,2384,null,2107,13511]
["Terrasse-Vaudreuil",2847,3509,3509,11753,3355,3026,null,3509,18818]
["Terrebonne-1",2382,3135,3135,9982,3109,2811,null,3456,19667]
["Terrebonne-2",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Terrebonne-3",2382,3135,3135,9608,3049,2811,null,3456,19667]
["Thetford Mines",1899,2204,2204,"",null,2117,null,2204,13108]
["Thorne",1010,1745,1745,"",null,1344,null,1745,12040]
["Thurso",1438,2107,2107,8145,2712,1795,null,2107,14738]
["Tiblemont",1450,1816,1816,"",null,2102,null,1816]
["Tingwick",2040,2513,2513,7831,2609,2329,null,2513,14235]
["TNO aquatique de la MRC de Drummond",2067,2624,2624,7738,2444,2169,null,2624]
["TNO terrestre de la MRC de Roussillon",2515,3562,3562,11458,3140,2733,null,3562,17473]
["Tourville",1819,1807,1807,"",null,2009,32066,1807,11220]
["Trécesson-1",1493,1814,1814,"",null,1911,null,1814]
["Trécesson-2",1493,1814,1814,"",null,1911,null,1814]
["Tremblay-1",1937,2148,2148,6734,2588,2075,null,2148,12498]
["Tremblay-2",2480,3036,3036,6734,2588,2695,null,3036,15594]
["Très-Saint-Rédempteur",2847,3509,3509,11753,3355,3026,null,3509,18818]
["Très-Saint-Sacrement",2742,3522,3522,11233,3286,3547,null,3522,20053]
["Tring-Jonction",1890,2050,2050,6734,2588,2134,null,2050,13290]
["Trois-Pistoles",2032,2250,2250,6734,2588,2327,null,2250,13879]
["Trois-Rives",1670,1453,1453,6734,2588,1351,null,1453,13415]
["Trois-Rivières-1",1952,3149,3149,8009,2516,2765,null,3149,15406]
["Trois-Rivières-2",2341,3209,3209,8728,2712,3090,null,3209,18105]
["Trois-Rivières-3",2537,3327,3327,9398,3021,3071,null,3343,18687]
["Uashat",1686,1766,1766,"",null,1656,null,1766]
["Ulverton",1734,2193,2193,6820,2334,1846,null,2193,12641]
["Upton",2861,3509,3509,10191,3177,3260,39066,3696,19413]
["Val-Alain",2038,2550,2550,7883,2611,2642,32066,2550,15021]
["Val-Brillant",2334,2546,2546,6734,2588,2518,null,2546,14211]
["Valcourt-1",1734,2193,2193,7686,2295,1846,null,2193,12641]
["Valcourt-2",1734,2193,2193,7686,2295,1846,null,2193,12641]
["Val-David",2028,2808,2808,"",null,2506,null,3021,19434]
["Val-des-Bois",1158,2587,2587,"",null,2205,null,2587,14748]
["Val-des-Lacs",1398,1784,1784,"",null,1742,null,1784,17250]
["Val-des-Monts-1",1158,2587,2587,6734,2588,2205,null,2587,14748]
["Val-des-Monts-2",1566,2559,2559,6734,2588,2494,null,2559,14133]
["Val-des-Monts-3",1010,1745,1745,6734,2588,1344,null,1745,12040]
["Val-d'Or",1450,1816,1816,"",null,2102,null,1816]
["Val-Joli",1602,2038,2038,6820,2334,1990,null,2038,12880]
["Vallée-Jonction-1",2299,2110,2110,6734,2588,2096,null,2819,12717]
["Vallée-Jonction-2",2213,2233,2233,6734,2588,2094,null,2233,13327]
["Val-Morin",2028,2808,2808,"",null,2506,null,3021,19434]
["Val-Racine",1575,1741,1741,"",null,2170,null,1741,11802]
["Val-Saint-Gilles",1595,2109,2109,"",null,2215,null,2411]
["Varennes",2371,3274,3274,11079,3264,3257,39066,3274,18840]
["Vassal",1450,1816,1816,"",null,2102,null,1816]
["Vassan",1450,1816,1816,6734,2588,2102,null,1816]
["Vaudray",1612,2146,2146,"",null,1971,null,2146]
["Vaudreuil-Dorion",2847,3509,3509,11753,3355,3026,null,3509,18818]
["Vaudreuil-sur-le-Lac",2847,3509,3509,11753,3355,3026,null,3509,18818]
["Venise-en-Québec",2266,3499,3499,11067,3486,2828,null,3499,17810]
["Verchères",2371,3274,3274,11079,3264,3257,39066,3274,18840]
["Verdun",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Victoriaville",2536,2905,2905,7831,2609,2778,null,2905,16365]
["Ville-Marie",2254,2739,2739,6734,2588,2569,null,3034,14753]
["Villemontel",1493,1814,1814,"",null,1911,null,1814]
["Villeroy",2038,2550,2550,7883,2611,2642,32066,2550,15021]
["Waltham",1498,1784,1784,7085,2443,1552,null,1784,16033]
["Warden",1734,2193,2193,7686,2295,1846,null,2193,12641]
["Warwick",2536,2905,2905,8613,2789,2778,null,2905,16365]
["Waterloo",1734,2193,2193,7686,2295,1846,null,2193,12641]
["Waterville",2016,2501,2501,8075,2457,2558,null,2947,16043]
["Weedon",1581,1794,1794,5818,1977,1942,null,1794,11900]
["Wendake",1866,2248,2248,7722,2415,1935,32066,2637,17035]
["Wenthorth-Nord",817,1277,1277,"",null,1146,null,1277,9789]
["Wentworth",817,1277,1277,"",null,1146,null,1277,9789]
["Westbury",1856,2010,2010,6820,2334,2191,null,2010,13181]
["Westmount",2028,2808,2808,9608,3049,2506,null,3021,19434]
["Whitworth",1939,2352,2352,"",null,2050,null,2352]
["Wickham",2365,2650,2650,8793,2785,2664,null,2949,16584]
["Windsor",1602,2038,2038,6820,2334,1990,null,2038,12880]
["Wôlinak",2363,2891,2891,8327,2517,2524,null,2891,14969]
["Wotton",1602,2038,2038,6820,2334,1990,null,2038,12880]
["Yamachiche",2537,3327,3327,9398,3021,3071,null,3343,18687]
["Yamaska-1",2599,3439,3439,10813,3277,2996,39066,3439,18474]
["Yamaska-2",2895,3348,3348,10466,3139,3120,null,3333,17478]

{"sheet":"Schéma","index":17,"n_rows":31,"n_cols":1,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
["Global"]
[]
[]
[]
[]
[]
[]
[]
["Activités"]
[]
[]
[]
[]
["Sous-activités"]
[]
[]
[]
["Unité de production (U.P.)"]
[]
[]
["Unité de vente (U.V.)"]
[]
[]
[]
[]
[]
["Mot de passe : cible"]

{"sheet":"Emprunt","index":18,"n_rows":383,"n_cols":19,"rows_kept":383,"cut":false,"hidden":true,"merged":[[12,1,12,2],[1,1,1,18]]}
[]
[null,"CALCUL D'ANNUITÉ"]
[null,null,null,null,null,null,null,{"$f":"Prévisions!J1","v":"Maïs-grain"},{"$f":"Prévisions!N1","v":"Blé humain"},{"$f":"I5","v":0},0,0,0,0,0,{"$f":"Prévisions!N1","v":"Blé humain"},{"$f":"Prévisions!R1","v":"Foin"},{"$f":"Prévisions!V1","v":0},{"$f":"Prévisions!Z1","v":0}]
[null,null,null,null,null,null,"Total"]
[null,"     Montant emprunté",null,"Montant emprunté"]
[null,"     Taux d'intérêt",null,"Taux d'intérêt",null,"Intérêt",{"$f":"IF(OR(E5=\"\",E6=\"\"),0,F14)","v":0},{"$f":"H4*$G$6","v":0},{"$f":"I5*$G$5","v":0},0,0,0,0,0,0,{"$f":"P4*$G$6","v":0},{"$f":"Q4*$G$6","v":0},{"$f":"R4*$G$6","v":0},{"$f":"S4*$G$6","v":0}]
[null,"     Date du 1° paiement",null,"     Date du 1° paiement","1900-01-17"]
[null,"     Durée du prêt (an)",null,"Durée du prêt (an)",null,"Capital",{"$f":"IF(OR(E5=\"\",E6=\"\"),0,G14)","v":0},{"$f":"H4*$G$8","v":0},{"$f":"I6*$G$6","v":0},0,0,0,0,0,0,{"$f":"P4*$G$8","v":0},{"$f":"Q4*$G$8","v":0},{"$f":"R4*$G$8","v":0},{"$f":"S4*$G$8","v":0}]
[null,"     Versement /année",null,null,12]
[null,"     Montant emprunté",null,null,{"$f":"E5","v":0}]
[null,"     Année du prêt",null,null,{"$f":"YEAR(E7)","v":1900},null,null,null,null,"Taux intérêt","Date de départ","Durée du prêt","Période","Mois ","Montant emprunté"]
[null," ",null,null,{"$f":"E7-(DAY(E7))+2","v":"1900-01-02"},null,null,null,{"$f":"L12*M12","v":0},{"$f":"Emprunt!$E$6","v":0},{"$f":"Emprunt!$E$12","v":"1900-01-02"},{"$f":"Emprunt!$E$8","v":0},{"$f":"Emprunt!$E$9","v":12},{"$f":"Emprunt!$E$11","v":1900},{"$f":"Emprunt!$E$10","v":0}]
[null,"Année",null,"Versement","Annuité","Intérêt","Capital","Solde","nombre versement","Paiement numéro","Date du versement","Versement période","Intérets payés","Capital remis","Solde du capital"]
[null,{"$f":"YEAR(Date_de_départ)","v":1900},{"$f":"IF(B14<YEAR(Date_de_départ),0,B14-YEAR(Date_de_départ)+1)","v":1},{"$f":"IF((C14-durée)>1,0,L14)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:$K288,B14,L$14:L251)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K288,B14,M$14:M251)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K288,B14,N$14:N251)","v":{"$error":"#NUM!"}},{"$f":"$O$12-G14","v":{"$error":"#NUM!"}},{"$f":"IF((C14-durée)>1,0,IF(C14<=durée,péri.-(mois-1),mois))","v":1900},1,{"$f":"YEAR(Date_de_départ)","v":1900},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"IPMT((taux/péri.),J14,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J14,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"O12-N14","v":{"$error":"#NUM!"}}]
[null,{"$f":"B14+1","v":1901},{"$f":"IF(B15<YEAR(Date_de_départ),0,B15-YEAR(Date_de_départ)+1)","v":2},0,{"$f":"SUMIF(K$14:$K289,B15,L$14:L252)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K289,B15,M$14:M252)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K289,B15,N$14:N252)","v":{"$error":"#NUM!"}},{"$f":"H14-G15","v":{"$error":"#NUM!"}},{"$f":"IF((C15-durée)>1,0,IF(C15<=durée,péri.,mois-1))","v":0},{"$f":"IF(J14=0,0,IF((J14+1)<=SUM(I$14:I$41),J14+1,0))","v":2},{"$f":"IF(J15=0,0,YEAR(Date_de_départ+((J15-1)*(366/péri.))))","v":1900},{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"IPMT((taux/péri.),J15,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J15,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"O14-N15","v":{"$error":"#NUM!"}}]
[null,{"$f":"B15+1","v":1902},3,0,{"$f":"SUMIF(K$14:$K290,B16,L$14:L253)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K290,B16,M$14:M253)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K290,B16,N$14:N253)","v":{"$error":"#NUM!"}},{"$f":"H15-G16","v":{"$error":"#NUM!"}},{"$f":"IF((C16-durée)>1,0,IF(C16<=durée,péri.,mois-1))","v":0},3,{"$f":"IF(J16=0,0,YEAR(Date_de_départ+((J16-1)*(366/péri.))))","v":1900},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1903,4,0,{"$f":"SUMIF(K$14:$K291,B17,L$14:L254)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K291,B17,M$14:M254)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K291,B17,N$14:N254)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,4,1900,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1904,5,0,{"$f":"SUMIF(K$14:$K292,B18,L$14:L255)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K292,B18,M$14:M255)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K292,B18,N$14:N255)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,5,1900,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1905,6,0,{"$f":"SUMIF(K$14:$K293,B19,L$14:L256)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K293,B19,M$14:M256)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K293,B19,N$14:N256)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,6,1900,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1906,7,0,{"$f":"SUMIF(K$14:$K294,B20,L$14:L257)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K294,B20,M$14:M257)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K294,B20,N$14:N257)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,7,1900,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1907,8,0,{"$f":"SUMIF(K$14:$K295,B21,L$14:L258)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K295,B21,M$14:M258)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K295,B21,N$14:N258)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,8,1900,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1908,9,0,{"$f":"SUMIF(K$14:$K296,B22,L$14:L259)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K296,B22,M$14:M259)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K296,B22,N$14:N259)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,9,1900,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1909,10,0,{"$f":"SUMIF(K$14:$K297,B23,L$14:L260)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K297,B23,M$14:M260)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K297,B23,N$14:N260)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,10,1900,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1910,11,0,{"$f":"SUMIF(K$14:$K298,B24,L$14:L261)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K298,B24,M$14:M261)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K298,B24,N$14:N261)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,11,1900,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1911,12,0,{"$f":"SUMIF(K$14:$K299,B25,L$14:L262)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K299,B25,M$14:M262)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K299,B25,N$14:N262)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,12,1900,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1912,13,0,{"$f":"SUMIF(K$14:$K300,B26,L$14:L263)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K300,B26,M$14:M263)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K300,B26,N$14:N263)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,13,1901,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1913,14,0,{"$f":"SUMIF(K$14:$K301,B27,L$14:L264)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K301,B27,M$14:M264)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K301,B27,N$14:N264)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,14,1901,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1914,15,0,{"$f":"SUMIF(K$14:$K302,B28,L$14:L265)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K302,B28,M$14:M265)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K302,B28,N$14:N265)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,15,1901,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1915,16,0,{"$f":"SUMIF(K$14:$K303,B29,L$14:L266)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K303,B29,M$14:M266)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K303,B29,N$14:N266)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,16,1901,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1916,17,{"$f":"IF((C30-durée)>1,0,L30)","v":0},{"$f":"SUMIF(K$14:$K304,B30,L$14:L267)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K304,B30,M$14:M267)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K304,B30,N$14:N267)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,17,1901,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1917,{"$f":"IF(B31<YEAR(Date_de_départ),0,B31-YEAR(Date_de_départ)+1)","v":18},0,{"$f":"SUMIF(K$14:$K305,B31,L$14:L268)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K305,B31,M$14:M268)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K305,B31,N$14:N268)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,{"$f":"IF(J30=0,0,IF((J30+1)<=SUM(I$14:I$41),J30+1,0))","v":18},1901,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"IPMT((taux/péri.),J31,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J31,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,1918,19,0,{"$f":"SUMIF(K$14:$K306,B32,L$14:L269)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K306,B32,M$14:M269)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K306,B32,N$14:N269)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF((C32-durée)>1,0,IF(C32<=durée,péri.,mois-1))","v":0},19,{"$f":"IF(J32=0,0,YEAR(Date_de_départ+((J32-1)*(366/péri.))))","v":1901},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1919,20,0,{"$f":"SUMIF(K$14:$K307,B33,L$14:L270)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K307,B33,M$14:M270)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K307,B33,N$14:N270)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,20,1901,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1920,21,0,{"$f":"SUMIF(K$14:$K308,B34,L$14:L271)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K308,B34,M$14:M271)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K308,B34,N$14:N271)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,21,1901,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1921,22,0,{"$f":"SUMIF(K$14:$K309,B35,L$14:L272)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K309,B35,M$14:M272)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K309,B35,N$14:N272)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,22,1901,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1922,23,0,{"$f":"SUMIF(K$14:$K310,B36,L$14:L273)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K310,B36,M$14:M273)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K310,B36,N$14:N273)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,23,1901,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1923,24,0,{"$f":"SUMIF(K$14:$K311,B37,L$14:L274)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K311,B37,M$14:M274)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K311,B37,N$14:N274)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,24,1901,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1924,25,0,{"$f":"SUMIF(K$14:$K312,B38,L$14:L275)","v":{"$error":"#NUM!"}},{"$f":"SUMIF($K$14:K312,B38,M$14:M275)","v":{"$error":"#NUM!"}},{"$f":"SUMIF(K$14:K312,B38,N$14:N275)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,25,1902,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,1925,26,0,{"$f":"SUMIF(K$14:$K313,B39,L$14:L276)","v":0},{"$f":"SUMIF($K$14:K313,B39,M$14:M276)","v":0},{"$f":"SUMIF(K$14:K313,B39,N$14:N276)","v":0},{"$error":"#NUM!"},0,26,1902,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,"TOTAL",{"$f":"SUM(E14:E39)","v":{"$error":"#NUM!"}},{"$f":"SUM(F14:F39)","v":{"$error":"#NUM!"}},{"$f":"SUM(G14:G39)","v":{"$error":"#NUM!"}},null,null,27,1902,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,28,1902,{"$error":"#NUM!"},{"$f":"IPMT((taux/péri.),J41,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J41,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null," ",{"$f":"IF(J41=0,0,IF((J41+1)<=SUM(I$14:I$41),J41+1,0))","v":29},1902,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null," ",30,1902,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null," ",31,1902,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null," ",null,null,null,null,null,null," ",32,1902,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null," ",33,1902,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null," ",34,1902,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null," ",35,1902,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null," ",{"$f":"IF(J48=0,0,IF((J48+1)<=SUM(I$14:I$41),J48+1,0))","v":36},1902,{"$error":"#NUM!"},{"$f":"IPMT((taux/péri.),J49,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J49,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,37,1903,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,38,1903,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,39,1903,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,40,1903,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,41,1903,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,42,1903,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,43,1903,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,44,1903,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,45,1903,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,46,1903,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,47,1903,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,48,1903,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,49,1904,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,50,1904,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,51,1904,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,52,1904,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,53,1904,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,54,1904,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,55,1904,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,56,1904,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,57,1904,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,58,1904,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,59,1904,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,60,1904,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,61,1905,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,62,1905,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,63,1905,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,64,1905,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,65,1905,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,66,1905,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"O78-N79","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,67,1905,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,68,1905,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,69,1905,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,70,1905,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,71,1905,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,72,1905,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,73,1906,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,74,1906,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,75,1906,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,76,1906,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,77,1906,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,78,1906,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,79,1906,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,80,1906,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,81,1906,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,82,1906,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,83,{"$f":"IF(J96=0,0,YEAR(Date_de_départ+((J96-1)*(366/péri.))))","v":1906},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,84,1906,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,85,1907,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,86,1907,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,87,1907,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,88,1907,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,89,1907,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,90,1907,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,91,1907,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,92,1907,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,93,1907,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,94,1907,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,95,1907,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,96,1907,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,97,1908,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,98,1908,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,99,1908,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J112=0,0,IF((J112+1)<=SUM(I$14:I$41),J112+1,0))","v":100},1908,{"$error":"#NUM!"},{"$f":"IPMT((taux/péri.),J113,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J113,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,101,1908,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,102,1908,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,103,1908,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,104,1908,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,105,1908,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,106,1908,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,107,1908,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,108,1908,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,109,1909,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,110,1909,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,111,1909,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,112,1909,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,113,1909,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,114,1909,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,115,1909,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,116,1909,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,117,1909,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,118,1909,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,119,1909,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,120,1909,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,121,1910,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,122,1910,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,123,1910,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,124,1910,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,125,1910,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,126,1910,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,127,1910,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,128,1910,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,129,1910,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,130,1910,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"O142-N143","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,131,1910,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,132,1910,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,133,1911,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,134,1911,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,135,1911,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,136,1911,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,137,1911,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,138,1911,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,139,1911,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,140,1911,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,141,1911,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,142,1911,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,143,1911,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,144,1911,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,145,1912,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,146,1912,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,147,{"$f":"IF(J160=0,0,YEAR(Date_de_départ+((J160-1)*(366/péri.))))","v":1912},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,148,1912,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,149,1912,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,150,1912,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,151,1912,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,152,1912,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,153,1912,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,154,1912,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,155,1912,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,156,1912,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,157,1913,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,158,1913,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,159,1913,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,160,1913,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,161,1913,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,162,1913,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,163,1913,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J176=0,0,IF((J176+1)<=SUM(I$14:I$41),J176+1,0))","v":164},1913,{"$error":"#NUM!"},{"$f":"IPMT((taux/péri.),J177,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J177,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,165,1913,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,166,1913,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,167,1913,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,168,1913,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,169,1914,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,170,1914,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,171,1914,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,172,1914,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,173,1914,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,174,1914,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,175,1914,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,176,1914,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,177,1914,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,178,1914,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,179,1914,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,180,1914,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,181,1915,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,182,1915,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,183,1915,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,184,1915,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,185,1915,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,186,1915,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,187,1915,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,188,1915,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,189,1915,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,190,1915,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,191,1915,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,192,1915,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,193,1916,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,194,1916,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"O206-N207","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,195,1916,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,196,1916,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,197,1916,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,198,1916,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,199,1916,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,200,1916,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,201,1916,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,202,1916,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,203,1916,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,204,1916,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,205,1917,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,206,1917,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,207,1917,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,208,1917,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,209,1917,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,210,1917,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,211,{"$f":"IF(J224=0,0,YEAR(Date_de_départ+((J224-1)*(366/péri.))))","v":1917},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,212,1917,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,213,1917,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,214,1917,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,215,1917,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,216,1917,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,217,1918,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,218,1918,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,219,1918,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,220,1918,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,221,1918,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,222,1918,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,223,1918,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,224,1918,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,225,1918,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,226,1918,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,227,1918,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J240=0,0,IF((J240+1)<=SUM(I$14:I$41),J240+1,0))","v":228},1918,{"$error":"#NUM!"},{"$f":"IPMT((taux/péri.),J241,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J241,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,229,1919,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,230,1919,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,231,1919,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,232,1919,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,233,1919,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,234,1919,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,235,1919,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,236,1919,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,237,1919,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,238,1919,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,239,1919,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,240,1919,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,241,1920,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,242,1920,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,243,1920,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,244,1920,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,245,1920,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,246,1920,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,247,1920,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,248,1920,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,249,1920,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,250,1920,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,251,1920,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,252,1920,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,253,1921,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,254,1921,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,255,1921,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,256,1921,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,257,1921,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,258,1921,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"O270-N271","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,259,1921,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,260,1921,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,261,1921,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,262,1921,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,263,1921,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,264,1921,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,265,1922,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,266,1922,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,267,1922,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,268,1922,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,269,1922,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,270,1922,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,271,1922,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,272,1922,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,273,1922,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,274,1922,{"$f":"PMT((taux/péri.),(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,275,{"$f":"IF(J288=0,0,YEAR(Date_de_départ+((J288-1)*(366/péri.))))","v":1922},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,276,1922,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,277,1923,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,278,1923,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,279,1923,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,280,1923,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,281,1923,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,282,1923,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,283,1923,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,284,1923,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,285,1923,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,286,1923,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,287,1923,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,288,1923,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,289,1924,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,290,1924,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,291,1924,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J304=0,0,IF((J304+1)<=SUM(I$14:I$41),J304+1,0))","v":292},1924,{"$error":"#NUM!"},{"$f":"IPMT((taux/péri.),J305,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$f":"PPMT((taux/péri.),J305,(durée*péri.),-empr)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,293,1924,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,294,1924,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,295,1924,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,296,1924,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,297,1924,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,298,1924,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,299,1924,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,300,1924,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]

{"sheet":"Vos notes","index":19,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
[]
["Répartition selon superficie"]
[null," Maïs-grain "," Soya "," Blés ","Total"]
["Ha",165.2,159.69999999999999,19.7,{"$f":"B4+C4+D4","v":344.59999999999997}]
["%",{"$f":"B4/$E$4","v":0.47939640162507258},{"$f":"C4/$E$4","v":0.46343586767266398},{"$f":"D4/$E$4","v":5.7167730702263497E-2},{"$f":"E4/$E$4","v":1}]
[]
[]
[]
["Répartition la quantité de grain"]
[null," Maïs-grain "," Soya "," Blés ","Total"]
["Ha",1562.7920000000001,429.59299999999996,62.646000000000001,{"$f":"B11+C11+D11","v":2055.0310000000004}]
["%",{"$f":"B11/$E$11","v":0.76047125323170295},{"$f":"C11/$E$11","v":0.20904453509460436},{"$f":"D11/$E$11","v":3.0484211673692509E-2},{"$f":"E11/$E$11","v":1}]
[]
[]
["Répartition selon le temps de travail"]
[null," Maïs-grain "," Soya "," Blés ","Total"]
["Temps de travail/ha (hr) ",12.7,9.1,10.3,{"$f":"B17+C17+D17","v":32.099999999999994}]
["Temps de travail total",{"$f":"B17*B4","v":2098.04},{"$f":"C17*C4","v":1453.2699999999998},{"$f":"D17*D4","v":202.91},{"$f":"B18+C18+D18","v":3754.2199999999993}]
["%",{"$f":"B18/$E$18","v":0.55884844255264754},{"$f":"C18/$E$18","v":0.38710304670477491},{"$f":"D18/$E$18","v":5.4048510742577695E-2},{"$f":"E18/$E$18","v":1}]

{"sheet":"Image","index":20,"n_rows":17,"n_cols":9,"rows_kept":17,"cut":false,"hidden":true,"merged":[[5,3,5,6],[6,3,6,6],[3,3,4,6],[3,7,4,7],[2,3,2,8]]}
[]
[]
[]
[null,null,null,null,null,null,null,"Producteur","CECPA"]
[null,null,null,null,null,null,null,null,2018]
[null,null,null,"Rendement de référence (tm/ha) (FADQ, 2019)",null,null,null,2.98]
[null,null,null,"Rendement (tm/ha) ou poids moy. (lb ou kg)",null,null,null,2.5,3.1]
[]
[null,null,null,"Voici comment lire le tableau:"]
[]
[null,null,null,"Le rendement de référence de la zone du producteur est de 2,98 tm/ha selon la FADQ*."]
[null,null,null,"Le rendement réel du producteur est de 2,50 tm/ha."]
[null,null,null,"Le rendement de référence provinciale est de 3,10 tm/ha selon le CECPA**."]
[]
[]
[null,null,null,"*La Financière agricole du Québec (FADQ)"]
[null,null,null,"**Centre d'études sur les coûts de production en agriculture (CECPA)"]